XML 70 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Balance Sheets (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2013
Dec. 31, 2012
Assets    
Cash and cash equivalents $ 88,375 $ 68,501
Escrow cash - restricted 710 780
Accounts and notes receivable, current portion, less allowances of $4,122 and $3,913, respectively 15,980 15,034
Accounts receivable from affiliates 5 55
Other current assets 5,010 2,707
Total current assets 110,080 87,077
Property and equipment, net of accumulated depreciation of $19,400 and $20,426, respectively 2,583 3,332
Intangible assets, net of accumulated amortization 91,557  
Goodwill 72,781 71,039
Deferred tax assets, net 67,791  
Investments in equity method investees 3,642 3,900
Debt issuance costs, net 2,353 2,930
Other assets 2,036 1,979
Total assets 352,823 251,416
Current liabilities:    
Accounts payable 731 530
Accounts payable to affiliates 1,017 2,385
Escrow liabilities 710 780
Accrued liabilities 9,344 9,397
Income taxes and tax distribution payable 3,000 400
Deferred revenue and deposits 15,821 15,996
Current portion of debt 17,300 10,600
Current portion of payable to related parties pursuant to tax receivable agreements 902  
Other current liabilities 206 234
Total current liabilities 49,031 40,322
Debt, net of current portion 211,104 221,726
Payable to related parties pursuant to tax receivable agreements, net of current portion 67,938  
Deferred revenue, net of current portion 234 514
Deferred tax liabilities, net 195 309
Other liabilities, net of current portion 8,782 6,914
Total liabilities 337,284 269,785
Commitments and contingencies      
Stockholders' equity/members' deficit:    
Additional paid-in capital 239,086  
Retained earnings 1,506  
Accumulated other comprehensive income 1,371 1,747
Total stockholders' equity attributable to RE/MAX Holdings, Inc./members' deficit 241,964 (96,769)
Non-controlling interest (226,425)  
Total stockholders' equity/members' deficit 15,539 (96,769)
Total liabilities, redeemable preferred units and stockholders' equity/members' deficit 352,823 251,416
Franchise Agreements
   
Assets    
Intangible assets, net of accumulated amortization 89,071 78,338
Other Intangible Assets
   
Assets    
Intangible assets, net of accumulated amortization 2,486 2,821
Class A Preferred Units
   
Redeemable preferred units:    
Class A preferred units, at estimated redemption value (no par value, none authorized, issued or outstanding as of December 31, 2013; 150,000 units authorized, issued and outstanding as of December 31, 2012; liquidation preference of $0 and $49,500 as of December 31, 2013 and 2012, respectively)   78,400
Class B Common Units
   
Stockholders' equity/members' deficit:    
Class B common units (no par value, none authorized, issued or outstanding as of December 31, 2013; 900,000 units authorized and 847,500 units issued and outstanding as of December 31, 2012)   (98,516)
Common Class A
   
Stockholders' equity/members' deficit:    
Common stock 1  
Common Class B
   
Stockholders' equity/members' deficit:    
Common stock