XML 56 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 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Revenue:        
Continuing franchise fees $ 18,523 $ 16,093 $ 54,251 $ 47,037
Annual dues 7,697 7,455 22,846 22,052
Broker fees 8,279 7,204 21,853 18,704
Franchise sales and other franchise revenue 5,472 5,076 17,935 17,823
Brokerage revenue 4,269 4,484 11,534 13,012
Total revenue 44,240 [1] 40,312 [1] 128,419 [1] 118,628 [1]
Operating expenses:        
Selling, operating and administrative expenses 20,559 22,105 65,321 70,088
Depreciation and amortization 3,767 3,656 11,517 11,088
(Gain) loss on sale or disposition of assets, net   (3) (1) 41
Total operating expenses 24,326 25,758 76,837 81,217
Operating income 19,914 14,554 51,582 37,411
Other expenses, net:        
Interest expense (2,255) (5,128) (7,007) (12,053)
Interest income 58 82 205 224
Foreign currency transaction (losses) gains (811) 281 (504) (135)
Loss on early extinguishment of debt   (1,664) (178) (1,798)
Equity in earnings of investees 265 274 394 736
Total other expenses, net (2,743) (6,155) (7,090) (13,026)
Income before provision for income taxes 17,171 8,399 44,492 24,385
Provision for income taxes (3,116) (702) (8,130) (1,733)
Net income 14,055 7,697 36,362 22,652
Less: net income attributable to non-controlling interest 9,780 7,697 25,299 22,652
Net income attributable to RE/MAX Holdings, Inc. 4,275   11,063  
Comprehensive income:        
Net income 14,055 7,697 36,362 22,652
Change in cumulative translation adjustment (245) 114 (236) (184)
Other comprehensive (loss) income (245) 114 (236) (184)
Comprehensive income 13,810 7,811 36,126 22,468
Less: comprehensive income attributable to non-controlling interest 9,632 7,811 25,156 22,468
Comprehensive income attributable to RE/MAX Holdings, Inc. $ 4,178   $ 10,970  
Net income attributable to RE/MAX Holdings, Inc. per share of Class A common stock        
Basic $ 0.37   $ 0.95  
Diluted $ 0.35   $ 0.90  
Weighted average shares of Class A common stock outstanding        
Basic 11,579,669   11,593,738  
Diluted 12,229,010   12,235,160  
Cash dividends declared per share of Class A common stock $ 0.0625   $ 0.1875  
[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 $485,000 and $383,000 for the three months ended September 30, 2014 and 2013, respectively, and $1,369,000 and $1,130,000 for the nine months ended September 30, 2014 and 2013, respectively. Such amounts are eliminated in the Brokerages reportable segment