XML 107 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Redeemable Preferred Units and Stockholders' Equity/Members' Deficit (USD $)
In Thousands, except Share data
Total
Noncontrolling Interest
Class B common units for Common Units
Conversion of redeemable Class A preferred units for Preferred Units and Common Units
RMCO, LLC
Redeemable Class A preferred units
RMCO, LLC
Preferred units
RMCO, LLC
Class B Common Units
RMCO, LLC
Common Units
RMCO, LLC
Accumulated other comprehensive income (loss)
RMCO, LLC
Class B common units for Common Units
Class B Common Units
RMCO, LLC
Class B common units for Common Units
Common Units
RMCO, LLC
Conversion of redeemable Class A preferred units for Preferred Units and Common Units
Redeemable Class A preferred units
RMCO, LLC
Conversion of redeemable Class A preferred units for Preferred Units and Common Units
Preferred units
RMCO, LLC
Conversion of redeemable Class A preferred units for Preferred Units and Common Units
Common Units
RE/MAX Holdings, Inc.
Accumulated other comprehensive income (loss)
RE/MAX Holdings, Inc.
Common Class A
RE/MAX Holdings, Inc.
Common Class B
RE/MAX Holdings, Inc.
Additional paid-in capital
RE/MAX Holdings, Inc.
Retained earnings
RE/MAX Holdings, Inc.
Noncontrolling Interest
Beginning Balance at Dec. 31, 2010 $ (97,946)       $ 62,200    $ (100,111)    $ 2,165                            
Distributions to non-controlling unitholders (9,363)       (6,007)   (9,363)                          
Distribution to member in connection with combination of entity under common control (15,894)           (15,894)                          
Net income attributable to and accretion of RMCO, LLC Class A preferred units to estimated redemption amounts          10,307                              
Net income related to RMCO, LLC Class B common unitholders 13,942           13,942                          
Change in accumulated other comprehensive income (263)               (263)                      
Net income 24,249                                      
Ending Balance at Dec. 31, 2011 (109,524)       66,500    (111,426)    1,902                            
Distributions to non-controlling unitholders (6,215)       (3,388)   (6,215)                          
Net income attributable to and accretion of RMCO, LLC Class A preferred units to estimated redemption amounts          15,288                              
Net income related to RMCO, LLC Class B common unitholders 18,036           18,036                          
Change in accumulated other comprehensive income (155)               (155)                      
Equity-based compensation awards issued value 1,089           1,089                          
Net income 33,324                                      
Ending Balance at Dec. 31, 2012 (96,769)       78,400    (98,516)    1,747                            
Distributions paid and payable to non-controlling unitholders (13,662)       (13,672)   (13,662)                          
Net income attributable to and accretion of RMCO, LLC Class A preferred units to estimated redemption amounts          67,622                              
Net income related to RMCO, LLC Class B common unitholders (44,346)           (44,346)                          
Change in accumulated other comprehensive income (184)               (184)                      
Equity-based compensation awards issued value 701           701                          
Ending Balance at Oct. 07, 2013 (154,260)       132,350    (155,823)    1,563                            
Distributions to non-controlling unitholders 2,832                                      
Change in accumulated other comprehensive income (192)                           (192)          
Conversion of RMCO, LLC Class B common units for Common Units                    155,823 (155,823)                  
Conversion of RMCO, LLC redeemable Class A preferred units for Preferred Units and Common Units 229,950     82,500       (5,972)       (132,350) 49,850 82,500   1   235,921    
Issuance of common stock, shares                               11,500,000 1      
Redemption of RMCO, LLC preferred units and Common Units (147,768)         (49,850)   (147,768)                        
Initial allocation of non-controlling interest and accumulated other comprehensive income of RMCO, LLC effective on the initial public offering                227,063 (1,563)           1,563         (227,063)
Distributions paid and payable to non-controlling unitholders (2,832)                                     (2,832)
Tax benefit from tax receivable agreements (68,840)                                 (68,840)    
Net benefit from step-up in tax basis 69,711                                 69,711    
Equity-based compensation awards issued value 2,294                                 2,294    
Equity-based compensation awards issued shares                               107,971        
Net income 4,976 3,470                                 1,506 3,470
Ending Balance at Dec. 31, 2013 $ 15,539                                $ 1,371 $ 1   $ 239,086 $ 1,506 $ (226,425)
Ending Balance, shares at Dec. 31, 2013                               11,607,971 1