XML 60 R16.htm IDEA: XBRL DOCUMENT v3.10.0.1
Intangible Assets and Goodwill
12 Months Ended
Dec. 31, 2018
Intangible Assets and Goodwill  
Intangible Assets and Goodwill

8. Intangible Assets and Goodwill

The following table provides the components of the Company’s intangible assets (in thousands, except weighted average amortization period in years):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Weighted

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Average

 

As of December 31, 2018

 

As of December 31, 2017

 

 

Amortization

 

Initial

 

Accumulated

 

Net

 

Initial

 

Accumulated

 

Net

 

 

Period

 

Cost

 

Amortization

 

Balance

 

Cost

 

Amortization

 

Balance

Franchise agreements

 

12.5

 

$

180,867

 

$

(77,710)

 

$

103,157

 

$

181,567

 

$

(62,218)

 

$

119,349

Other intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software (a)

 

4.4

 

$

20,579

 

$

(5,802)

 

$

14,777

 

$

13,762

 

$

(8,111)

 

$

5,651

Trademarks

 

9.3

 

 

1,857

 

 

(839)

 

 

1,018

 

 

1,539

 

 

(902)

 

 

637

Non-compete

 

7.7

 

 

3,700

 

 

(896)

 

 

2,804

 

 

2,500

 

 

(312)

 

 

2,188

Training materials

 

5.0

 

 

2,350

 

 

(157)

 

 

2,193

 

 

 —

 

 

 —

 

 

 —

Other (b)

 

11.9

 

 

2,389

 

 

(216)

 

 

2,173

 

 

 —

 

 

 —

 

 

 —

Total other intangible assets

 

5.8

 

$

30,875

 

$

(7,910)

 

$

22,965

 

$

17,801

 

$

(9,325)

 

$

8,476


(a)

As of December 31, 2018, and December 31, 2017, capitalized software development costs of $4.5 million and $0.6 million, respectively, were related to technology projects not yet complete and ready for their intended use and thus were not subject to amortization.

(b)

“Other” consists of customer relationships and a favorable market lease, both obtained in connection with the acquisition of booj. The favorable market lease is amortized as additional rent expense through “Selling, operating and administrative expenses” in the accompanying Consolidated Statements of Income over the remaining term of the lease.

Amortization expense was $19.5 million,  $19.6 million and $15.2 million for the years ended December 31, 2018,  2017 and 2016, respectively.

As of December 31, 2018, the estimated future amortization expense for the next five years related to intangible assets includes the estimated amortization expense associated with the Company’s intangible assets assumed with the acquisition of booj and is as follows (in thousands):

 

 

 

 

Year ending December 31:

    

 

 

2019

 

$

20,524

2020

    

 

20,591

2021

 

 

19,820

2022

 

 

16,967

2023

 

 

13,799

 

 

$

91,701

The following table presents changes to goodwill for the period from January 1, 2017 to December 31, 2018 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

RE/MAX Franchising

 

Other

 

Total

Balance, January 1, 2017

 

$

114,833

 

$

11,800

 

$

126,633

Goodwill recognized related to acquisitions

 

 

12,220

 

 

 —

 

 

12,220

Adjustments to acquisition accounting during the measurement period

 

 

(3,865)

 

 

 —

 

 

(3,865)

Effect of changes in foreign currency exchange rates

 

 

225

 

 

 —

 

 

225

Balance, December 31, 2017

    

 

123,413

 

 

11,800

 

 

135,213

Goodwill recognized related to current year acquisitions (a)

 

 

15,039

 

 

 —

 

 

15,039

Adjustments to acquisition accounting during the measurement period

 

 

700

 

 

 —

 

 

700

Effect of changes in foreign currency exchange rates

 

 

(268)

 

 

 —

 

 

(268)

Balance, December 31, 2018

 

$

138,884

 

$

11,800

 

$

150,684


(a)

The purpose of the booj acquisition is to develop and deliver core technology solutions designed for and with RE/MAX franchisees and agents. As such, the Company allocated the goodwill arising from this acquisition to RE/MAX Franchising. See Note 6, Acquisitions for additional information.