XML 61 R60.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment information - Segment Adjusted EBITDA to Net Income (Detail) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Segment Reporting Reconciling Item For Operating Profit Loss From Segment To Consolidated [Line Items]        
Net income (loss) $ 14,509,000 $ 9,548,000 $ 22,307,000 $ 14,955,000
Depreciation and amortization 3,812,000 3,707,000 7,750,000 7,432,000
Interest expense 2,286,000 3,411,000 4,752,000 6,925,000
Interest income (66,000) (68,000) (147,000) (142,000)
Provision for income taxes 3,129,000 577,000 5,014,000 1,031,000
EBITDA 23,670,000 17,175,000 39,676,000 30,201,000
Loss (gain) on sale or disposition of assets and sublease (47,000) (105,000) (225,000) (248,000)
Loss on early extinguishment of debt 178,000   178,000 134,000
Equity-based compensation 74,000 321,000 332,000 701,000
Non-cash straight-line rent expense 270,000 371,000 417,000 710,000
Chairman executive compensation   750,000   1,500,000
Acquisition integration costs 45,000 222,000 63,000 222,000
Public offering related expenses   2,533,000   3,480,000
Adjusted EBITDA 24,190,000 21,267,000 40,441,000 36,700,000
Operating Segments | Real Estate Franchise Services
       
Segment Reporting Reconciling Item For Operating Profit Loss From Segment To Consolidated [Line Items]        
Net income (loss) 14,188,000 8,431,000 22,558,000 14,214,000
Depreciation and amortization 3,742,000 3,610,000 7,610,000 7,221,000
Interest expense 2,283,000 3,410,000 4,745,000 6,922,000
Interest income (66,000) (68,000) (147,000) (142,000)
Provision for income taxes 3,073,000 577,000 5,056,000 1,031,000
EBITDA 23,220,000 15,960,000 39,822,000 29,246,000
Loss (gain) on sale or disposition of assets and sublease (86,000) (95,000) (282,000) (172,000)
Loss on early extinguishment of debt 178,000   178,000 134,000
Equity-based compensation 74,000 321,000 332,000 701,000
Non-cash straight-line rent expense 290,000 336,000 502,000 710,000
Chairman executive compensation   750,000   1,500,000
Acquisition integration costs 45,000 222,000 63,000 222,000
Public offering related expenses   2,533,000   3,480,000
Adjusted EBITDA 23,721,000 20,027,000 40,615,000 35,821,000
Operating Segments | Brokerage
       
Segment Reporting Reconciling Item For Operating Profit Loss From Segment To Consolidated [Line Items]        
Net income (loss) 321,000 1,117,000 (251,000) 741,000
Depreciation and amortization 70,000 97,000 140,000 211,000
Interest expense 3,000 1,000 7,000 3,000
Interest income            
Provision for income taxes 56,000   (42,000)  
EBITDA 450,000 1,215,000 (146,000) 955,000
Loss (gain) on sale or disposition of assets and sublease 39,000 (10,000) 57,000 (76,000)
Non-cash straight-line rent expense (20,000) 35,000 (85,000)  
Adjusted EBITDA $ 469,000 $ 1,240,000 $ (174,000) $ 879,000