XML 41 R31.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 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 June 30, 

Six Months Ended June 30, 

2020

2019

2020

2019

Continuing franchise fees (a)

$

15,795

$

23,978

$

38,672

$

48,095

Annual dues

8,745

8,819

17,666

17,673

Broker fees (a)

10,426

13,459

19,870

22,047

Franchise sales and other revenue

3,405

4,129

12,068

12,394

Total RE/MAX Franchising

38,371

50,385

88,276

100,209

Continuing franchise fees

943

916

2,209

1,755

Franchise sales and other revenue

127

114

319

234

Total Motto Franchising

1,070

1,030

2,528

1,989

Marketing Funds fees (a)

11,765

18,060

29,287

36,832

Other

1,001

1,906

2,388

3,529

Total revenue

$

52,207

$

71,381

$

122,479

$

142,559

(a)Continuing franchise fees and Marketing Funds fees declined primarily due to the temporary COVID-19 related financial support programs offered to franchisees. Broker fees declined primarily due to reductions in home sale transactions due to the COVID-19 pandemic.
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 June 30, 

Six Months Ended June 30, 

2020

2019

2020

2019

Adjusted EBITDA: RE/MAX Franchising

$

19,318

$

30,021

$

40,049

$

54,165

Adjusted EBITDA: Motto Franchising

(741)

(719)

(1,319)

(1,460)

Adjusted EBITDA: Other

332

580

(282)

167

Adjusted EBITDA: Consolidated

18,909

29,882

38,448

52,872

Gain (loss) on sale or disposition of assets

11

16

22

(363)

Equity-based compensation expense

(2,747)

(1,796)

(4,933)

(5,847)

Acquisition-related expense (a)

(328)

(15)

(894)

(87)

Gain on reduction in tax receivable agreement liability

(500)

Fair value adjustments to contingent consideration (b)

(150)

(415)

355

(345)

Interest income

34

342

303

662

Interest expense

(2,187)

(3,154)

(4,869)

(6,309)

Depreciation and amortization

(6,412)

(5,541)

(12,722)

(11,099)

Income before provision for income taxes

$

6,630

$

19,319

$

15,710

$

29,484

(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.