XML 36 R26.htm IDEA: XBRL DOCUMENT v3.20.2
Intangible Assets and Goodwill (Tables)
6 Months Ended
Jun. 30, 2020
Intangible Assets and Goodwill  
Schedule of components of intangible assets

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 June 30, 2020

​

As of December 31, 2019

​

​

Amortization

​

Initial

​

Accumulated

​

Net

​

Initial

​

Accumulated

​

Net

​

​

Period

​

Cost

​

Amortization

​

Balance

​

Cost

​

Amortization

​

Balance

Franchise agreements

​

12.5

​

$

180,867

​

$

(100,934)

​

$

79,933

​

$

180,867

​

$

(93,197)

​

$

87,670

Other intangible assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Software (a)

​

4.3

​

$

36,946

​

$

(13,628)

​

$

23,318

​

$

36,680

​

$

(9,653)

​

$

27,027

Trademarks

​

9.0

​

​

2,021

​

​

(1,148)

​

​

873

​

​

1,904

​

​

(1,037)

​

​

867

Non-compete agreements

​

4.5

​

​

3,700

​

​

(2,168)

​

​

1,532

​

​

3,700

​

​

(1,546)

​

​

2,154

Training materials

​

5.0

​

​

2,400

​

​

(880)

​

​

1,520

​

​

2,400

​

​

(640)

​

​

1,760

Other

​

3.8

​

​

810

​

​

(425)

​

​

385

​

​

800

​

​

(293)

​

​

507

Total other intangible assets

​

4.6

​

$

45,877

​

$

(18,249)

​

$

27,628

​

$

45,484

​

$

(13,169)

​

$

32,315

(a)As of June 30, 2020 and December 31, 2019, capitalized software development costs of $0.8 million and $10.5 million, respectively, were related to technology projects not yet complete and ready for their intended use and thus were not subject to amortization.
Schedule of estimated future amortization of intangible assets, other than goodwill

The estimated future amortization expense for the next five years related to intangible assets is as follows (in thousands):

​

​

​

As of June 30, 2020:

​

​

Remainder of 2020

$

17,556

2021

​

26,133

2022

​

19,516

2023

​

15,371

2024

​

12,916

​

$

91,492

Schedule of changes to goodwill

The following table presents changes to goodwill (in thousands), by segment:

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

RE/MAX
Franchising

    

Motto Franchising

    

Total

Balance, January 1, 2020

​

​

​

$

147,238

​

$

11,800

​

$

159,038

Goodwill recognized from acquisitions(a)

​

​

​

​

2,927

​

​

—

​

​

2,927

Effect of changes in foreign currency exchange rates

​

​

​

​

(151)

​

​

—

​

​

(151)

Balance, June 30, 2020

​

​

​

$

150,014

​

$

11,800

​

$

161,814

(a)The purpose of the First acquisition is to deliver technology solutions to RE/MAX franchisees and agents. As such, the Company allocated the goodwill arising from this acquisition to RE/MAX Franchising. The change in goodwill relates to updates to the initial purchase price allocation.