XML 51 R22.htm IDEA: XBRL DOCUMENT v3.20.1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2020
Commissions related to franchise sales

Balance at

Expense

Additions to contract

Balance at end

    

beginning of period

    

recognized

    

cost for new activity

    

of period

Three months ended March 31, 2020

$

3,578

$

(367)

$

444

$

3,655

Schedule of disaggregated revenue

In the following table, segment revenue is disaggregated by geographical area (in thousands):

Three Months Ended March 31, 

2020

2019

U.S.

$

41,109

$

41,735

Canada

5,310

5,349

Global

3,486

2,740

Total RE/MAX Franchising

49,905

49,824

U.S.

15,651

16,672

Canada

1,655

1,885

Global

216

215

Total Marketing Funds

17,522

18,772

Motto Franchising (a)

1,458

959

Other

1,387

1,623

Total

$

70,272

$

71,178

(a)Revenue from the Motto Franchising segment is derived exclusively within the U.S.

In the following table, segment revenue is disaggregated by Company-owned or independent regions in the U.S., Canada and Global (in thousands):

Three Months Ended March 31, 

2020

2019

Company-owned Regions

$

29,244

$

30,018

Independent Regions

10,794

10,923

Global and Other

9,867

8,883

Total RE/MAX Franchising

49,905

49,824

Marketing Funds

17,522

18,772

Motto Franchising

1,458

959

Other

1,387

1,623

Total

$

70,272

$

71,178

Schedule of transaction price allocated to the remaining performance obligations

The following table includes estimated revenue by year, excluding certain other immaterial items, expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period (in thousands):

    

Remaining 9
months of
2020

    

2021

    

2022

    

2023

    

2024

    

2025

    

Thereafter

    

Total

Annual dues

$

15,665

$

1,291

$

$

$

$

$

$

16,956

Franchise sales

5,437

6,088

4,673

3,215

1,925

992

3,061

25,391

Total

$

21,102

$

7,379

$

4,673

$

3,215

$

1,925

$

992

$

3,061

$

42,347

Schedule of reconciliation of cash, both unrestricted and restricted

March 31,

December 31,

    

2020

2019

Cash and cash equivalents

$

80,905

$

83,001

Restricted cash

24,195

20,600

Total cash, cash equivalents and restricted cash

$

105,100

$

103,601

Schedule of cost charges to intersegment

Costs charged from RE/MAX Franchising to the Marketing Funds are as follows (in thousands):

Three Months Ended March 31, 

2020

2019

Technology development - operating

$

2,971

$

965

Technology development - capital

644

935

Marketing staff and administrative services

1,228

1,025

Total

$

4,843

$

2,925

Annual dues  
Schedule of contract liability

The activity in the Company’s deferred revenue for annual dues is included in “Deferred revenue” and “Deferred revenue, net of current portion” on the Condensed Consolidated Balance Sheets, and consists of the following in aggregate (in thousands):

    

Balance at
beginning of period

    

New billings

    

Revenue recognized(a)

    

Balance at end
of period

Three months ended March 31, 2020

$

15,982

$

9,895

$

(8,921)

$

16,956

(a)

Revenue recognized related to the beginning balance was $6.8 million for the three months ended March 31, 2020.

Franchise sales  
Schedule of contract liability

The activity in the Company’s franchise sales deferred revenue accounts consists of the following (in thousands):

    

Balance at
beginning of period

    

New billings

    

Revenue recognized(a)

    

Balance at end
of period

Three months ended March 31, 2020

$

25,884

$

2,154

$

(2,647)

$

25,391

(a)

Revenue recognized related to the beginning balance was $2.5 million for the three months ended March 31, 2020.