XML 37 R27.htm IDEA: XBRL DOCUMENT v3.20.2
Intangible Assets and Goodwill (Tables)
9 Months Ended
Sep. 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 September 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

$

(104,802)

$

76,065

$

180,867

$

(93,197)

$

87,670

Other intangible assets:

Software (a)

4.4

$

42,251

$

(15,952)

$

26,299

$

36,680

$

(9,653)

$

27,027

Trademarks

8.3

2,311

(1,204)

1,107

1,904

(1,037)

867

Non-compete agreements

4.4

3,920

(2,479)

1,441

3,700

(1,546)

2,154

Training materials

5.0

2,400

(1,000)

1,400

2,400

(640)

1,760

Other

3.8

1,670

(493)

1,177

800

(293)

507

Total other intangible assets

4.6

$

52,552

$

(21,128)

$

31,424

$

45,484

$

(13,169)

$

32,315

(a)As of September 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 September 30, 2020:

Remainder of 2020

$

7,271

2021

27,622

2022

21,004

2023

16,817

2024

14,150

Thereafter

20,625

$

107,489

Schedule of changes to goodwill

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

RE/MAX
Franchising

Motto Franchising

    

Other

    

Total

Balance, January 1, 2020

$

147,238

$

11,800

$

$

159,038

Goodwill recognized from acquisitions

2,926

6,837

7,586

17,349

Effect of changes in foreign currency exchange rates

(85)

(85)

Balance, September 30, 2020

$

150,079

$

18,637

$

7,586

$

176,302