XML 55 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Income and Comprehensive Income (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Revenue:        
Continuing franchise fees $ 18,024 $ 15,839 $ 35,728 $ 30,944
Annual dues 7,643 7,044 15,149 14,597
Broker fees 8,016 6,827 13,574 11,500
Franchise sales and other franchise revenue 4,554 4,594 12,463 12,747
Brokerage revenue 4,062 4,937 7,265 8,528
Total revenue 42,299 [1] 39,241 [1] 84,179 [1] 78,316 [1]
Operating expenses:        
Selling, operating and administrative expenses 19,475 21,992 44,762 47,983
Depreciation and amortization 3,812 3,707 7,750 7,432
Loss (gain) on sale or disposition of assets, net   45 (1) 44
Total operating expenses 23,287 25,744 52,511 55,459
Operating income 19,012 13,497 31,668 22,857
Other expenses, net:        
Interest expense (2,286) (3,411) (4,752) (6,925)
Interest income 66 68 147 142
Foreign currency transaction gains (losses) 836 (345) 307 (416)
Loss on early extinguishment of debt (178)   (178) (134)
Equity in earnings of investees 188 316 129 462
Total other expenses, net (1,374) (3,372) (4,347) (6,871)
Income before provision for income taxes 17,638 10,125 27,321 15,986
Provision for income taxes (3,129) (577) (5,014) (1,031)
Net income 14,509 9,548 22,307 14,955
Less: net income attributable to non-controlling interest 10,132 9,548 15,519 14,955
Net income attributable to RE/MAX Holdings, Inc. 4,377   6,788  
Comprehensive income:        
Net income 14,509 9,548 22,307 14,955
Change in cumulative translation adjustment 186 (190) 9 (298)
Other comprehensive income (loss) 186 (190) 9 (298)
Comprehensive income 14,695 9,358 22,316 14,657
Less: comprehensive income attributable to non-controlling interest 10,244 9,358 15,524 14,657
Comprehensive income attributable to RE/MAX Holdings, Inc. $ 4,451   $ 6,792  
Net income attributable to RE/MAX Holdings, Inc. per share of Class A common stock        
Basic $ 0.38   $ 0.59  
Diluted $ 0.36   $ 0.55  
Weighted average shares of Class A common stock outstanding        
Basic 11,593,885   11,600,889  
Diluted 12,230,014   12,238,189  
Cash dividends declared per share of Class A common stock $ 0.0625   $ 0.1250  
[1] Transactions between the Real Estate Franchise Services and the Brokerages reportable segments are eliminated in consolidation. Revenues for the Real Estate Franchise Services reportable segment include intercompany amounts paid from the Company’s brokerage services business of $463,000 and $393,000 for the three months ended June 30, 2014 and 2013, respectively, and $885,000 and $746,000 for the six months ended June 30, 2014 and 2013, respectively. Such amounts are eliminated in the Brokerages reportable segment