XML 44 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Balance Sheets (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current assets:    
Cash and cash equivalents $ 114,546,000us-gaap_CashAndCashEquivalentsAtCarryingValue $ 107,199,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Escrow cash - restricted 75,000us-gaap_RestrictedCashAndCashEquivalentsAtCarryingValue 693,000us-gaap_RestrictedCashAndCashEquivalentsAtCarryingValue
Accounts and notes receivable, current portion, less allowances of $4,831 and $4,495, respectively 18,259,000us-gaap_AccountsNotesAndLoansReceivableNetCurrent 16,641,000us-gaap_AccountsNotesAndLoansReceivableNetCurrent
Accounts receivable from affiliates   231,000us-gaap_AccountsReceivableRelatedPartiesCurrent
Income taxes receivable 1,214,000us-gaap_IncomeTaxesReceivable 765,000us-gaap_IncomeTaxesReceivable
Assets held for sale 1,179,000us-gaap_AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent  
Other current assets 3,674,000us-gaap_OtherAssetsCurrent 5,237,000us-gaap_OtherAssetsCurrent
Total current assets 138,947,000us-gaap_AssetsCurrent 130,766,000us-gaap_AssetsCurrent
Property and equipment, net of accumulated depreciation of $19,495 and $19,993, respectively 2,788,000us-gaap_PropertyPlantAndEquipmentNet 2,661,000us-gaap_PropertyPlantAndEquipmentNet
Franchise agreements, net of accumulated amortization of $90,721 and $87,330, respectively 72,114,000us-gaap_FiniteLivedIntangibleAssetsNet 75,505,000us-gaap_FiniteLivedIntangibleAssetsNet
Other intangible assets, net of accumulated amortization of $8,705 and $8,550, respectively 2,859,000us-gaap_OtherIntangibleAssetsNet 2,725,000us-gaap_OtherIntangibleAssetsNet
Goodwill 72,169,000us-gaap_Goodwill 72,463,000us-gaap_Goodwill
Deferred tax assets, net 66,392,000us-gaap_DeferredTaxAssetsNetNoncurrent 66,903,000us-gaap_DeferredTaxAssetsNetNoncurrent
Investments in equity method investees 3,698,000us-gaap_EquityMethodInvestments 3,693,000us-gaap_EquityMethodInvestments
Debt issuance costs, net 1,756,000us-gaap_DeferredFinanceCostsNoncurrentNet 1,896,000us-gaap_DeferredFinanceCostsNoncurrentNet
Other assets 1,779,000us-gaap_OtherAssetsNoncurrent 1,715,000us-gaap_OtherAssetsNoncurrent
Total assets 362,502,000us-gaap_Assets 358,327,000us-gaap_Assets
Current liabilities:    
Accounts payable 1,052,000us-gaap_AccountsPayableCurrent 561,000us-gaap_AccountsPayableCurrent
Accounts payable to affiliates 1,186,000us-gaap_DueToAffiliateCurrent 1,114,000us-gaap_DueToAffiliateCurrent
Escrow liabilities 75,000us-gaap_DepositLiabilityCurrent 693,000us-gaap_DepositLiabilityCurrent
Accrued liabilities 8,218,000us-gaap_AccruedLiabilitiesCurrent 9,380,000us-gaap_AccruedLiabilitiesCurrent
Income taxes and tax distributions payable 92,000rmax_IncomeTaxesAndTaxDistributionPayables 189,000rmax_IncomeTaxesAndTaxDistributionPayables
Dividends and other distributions payable 50,213,000rmax_DividendsAndOtherDistributionsPayable  
Deferred revenue and deposits 18,401,000us-gaap_DeferredRevenueCurrent 17,142,000us-gaap_DeferredRevenueCurrent
Current portion of debt 12,725,000us-gaap_LongTermDebtCurrent 9,460,000us-gaap_LongTermDebtCurrent
Current portion of payable pursuant to tax receivable agreements 3,914,000rmax_AmountsPayableUnderTaxReceivableAgreementsCurrent 3,914,000rmax_AmountsPayableUnderTaxReceivableAgreementsCurrent
Liabilities held for sale 1,743,000us-gaap_LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent  
Other current liabilities 340,000us-gaap_OtherLiabilitiesCurrent 211,000us-gaap_OtherLiabilitiesCurrent
Total current liabilities 97,959,000us-gaap_LiabilitiesCurrent 42,664,000us-gaap_LiabilitiesCurrent
Debt, net of current portion 190,605,000us-gaap_LongTermDebtNoncurrent 202,213,000us-gaap_LongTermDebtNoncurrent
Payable pursuant to tax receivable agreements, net of current portion 63,504,000rmax_AmountsPayableUnderTaxReceivableAgreementsNoncurrent 63,504,000rmax_AmountsPayableUnderTaxReceivableAgreementsNoncurrent
Deferred tax liabilities, net 178,000us-gaap_DeferredTaxLiabilitiesNoncurrent 190,000us-gaap_DeferredTaxLiabilitiesNoncurrent
Other liabilities, net of current portion 10,458,000us-gaap_OtherLiabilitiesNoncurrent 10,473,000us-gaap_OtherLiabilitiesNoncurrent
Total liabilities 362,704,000us-gaap_Liabilities 319,044,000us-gaap_Liabilities
Commitments and contingencies      
Stockholders' (deficit) equity:    
Additional paid-in capital 244,078,000us-gaap_AdditionalPaidInCapitalCommonStock 241,882,000us-gaap_AdditionalPaidInCapitalCommonStock
(Accumulated deficit) retained earnings (4,591,000)us-gaap_RetainedEarningsAccumulatedDeficit 12,041,000us-gaap_RetainedEarningsAccumulatedDeficit
Accumulated other comprehensive income 353,000us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax 886,000us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Total stockholders' equity attributable to RE/MAX Holdings, Inc. 239,841,000us-gaap_StockholdersEquity 254,810,000us-gaap_StockholdersEquity
Non-controlling interest (240,043,000)us-gaap_MinorityInterest (215,527,000)us-gaap_MinorityInterest
Total stockholders' (deficit) equity (202,000)us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 39,283,000us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
Total liabilities and stockholders' equity 362,502,000us-gaap_LiabilitiesAndStockholdersEquity 358,327,000us-gaap_LiabilitiesAndStockholdersEquity
Common Class A    
Stockholders' (deficit) equity:    
Common stock 1,000us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
1,000us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
Total stockholders' (deficit) equity $ 1,000us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
$ 1,000us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember