XML 41 R31.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2020
Segment Information  
Schedule of Revenue from External Customers By Segment


The following table presents revenue from external customers by segment (in thousands):

Three Months Ended March 31, 

2020

2019

Continuing franchise fees

$

22,877

$

24,117

Annual dues

8,921

8,854

Broker fees

9,444

8,588

Franchise sales and other revenue

8,663

8,265

Total RE/MAX Franchising

49,905

49,824

Continuing franchise fees

1,266

839

Franchise sales and other revenue

192

120

Total Motto Franchising

1,458

959

Marketing Funds fees

17,522

18,772

Other

1,387

1,623

Total revenue

$

70,272

$

71,178

Schedule of Revenue and Adjusted EBITDA of the Company's Reportable Segment

The following table presents a reconciliation of Adjusted EBITDA by segment to income before provision for income taxes (in thousands):

Three Months Ended March 31, 

2020

2019

Adjusted EBITDA: RE/MAX Franchising

$

20,731

$

24,144

Adjusted EBITDA: Motto Franchising

(578)

(741)

Adjusted EBITDA: Other

(614)

(413)

Adjusted EBITDA: Consolidated

19,539

22,990

Gain (loss) on sale or disposition of assets

11

(379)

Equity-based compensation expense

(2,186)

(4,051)

Acquisition-related expense (a)

(566)

(72)

Gain on reduction in tax receivable agreement liability

500

Fair value adjustments to contingent consideration (b)

505

70

Interest income

269

320

Interest expense

(2,682)

(3,155)

Depreciation and amortization

(6,310)

(5,558)

Income before provision for income taxes

$

9,080

$

10,165

(a)Acquisition-related expense includes legal, accounting, advisory and consulting fees incurred in connection with the acquisition and integration of acquired companies.
(b)Fair value adjustments to contingent consideration include amounts recognized for changes in the estimated fair value of the contingent consideration liability. See Note 9, Fair Value Measurements for additional information.