XML 87 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Income and Comprehensive Income (USD $)
3 Months Ended 12 Months Ended
Dec. 31, 2013
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Revenue:        
Continuing franchise fees   $ 64,465,000 $ 56,350,000 $ 57,200,000
Annual dues   29,524,000 28,909,000 28,922,000
Broker fees   24,811,000 19,579,000 16,764,000
Franchise sales and other franchise revenue   23,574,000 22,629,000 19,354,000
Brokerage revenue   16,488,000 16,210,000 16,062,000
Total revenue   158,862,000 143,677,000 138,302,000
Operating expenses:        
Selling, operating and administrative expenses   96,243,000 84,337,000 85,291,000
Depreciation and amortization   15,166,000 12,090,000 14,473,000
Loss on sale or disposition of assets, net   373,000 1,704,000 67,000
Total operating expenses   111,782,000 98,131,000 99,831,000
Operating income   47,080,000 45,546,000 38,471,000
Other expenses, net:        
Interest expense   (14,647,000) (11,686,000) (12,203,000)
Interest income   321,000 286,000 372,000
Foreign currency transaction (losses) gains, net   (764,000) 208,000 (266,000)
Loss on early extinguishment of debt   (1,798,000) (136,000) (384,000)
Equity in earnings of investees   904,000 1,244,000 431,000
Total other expenses, net   (15,984,000) (10,084,000) (12,050,000)
Income before provision for income taxes   31,096,000 35,462,000 26,421,000
Provision for income taxes   (2,844,000) (2,138,000) (2,172,000)
Net income 4,976,000 28,252,000 33,324,000 24,249,000
Less: net income attributable to non-controlling interest   26,746,000 33,324,000 24,249,000
Net income attributable to RE/MAX Holdings, Inc. 1,506,000 1,506,000    
Comprehensive income:        
Net income 4,976,000 28,252,000 33,324,000 24,249,000
Change in cumulative translation adjustment   (376,000) 68,000 (156,000)
Reclassification of translation adjustment to loss on sale of assets     (223,000) (107,000)
Other comprehensive loss (192,000) (376,000) (155,000) (263,000)
Comprehensive income   27,876,000 33,169,000 23,986,000
Less: comprehensive income attributable to non-controlling interest   26,446,000 33,169,000 23,986,000
Comprehensive income attributable to RE/MAX Holdings, Inc.   $ 1,430,000    
Net income attributable to RE/MAX Holdings, Inc. per Class A        
Basic $ 0.13      
Diluted $ 0.12      
Weighted average shares of Class A common stock outstanding        
Basic 11,607,971      
Diluted 12,234,905      
Common Class A
       
Net income attributable to RE/MAX Holdings, Inc. per Class A        
Basic $ 0.13      
Diluted $ 0.12      
Weighted average shares of Class A common stock outstanding        
Basic 11,607,971      
Diluted 12,234,905