XML 78 R96.htm IDEA: XBRL DOCUMENT v2.4.1.9
Quarterly Financial Information (unaudited) - Schedule of Quarterly Financial Information (Detail) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Quarterly Financial Information Disclosure [Abstract]                        
Total revenue $ 42,565us-gaap_SalesRevenueNet $ 44,240us-gaap_SalesRevenueNet $ 42,299us-gaap_SalesRevenueNet $ 41,880us-gaap_SalesRevenueNet   $ 40,234us-gaap_SalesRevenueNet $ 40,312us-gaap_SalesRevenueNet $ 39,241us-gaap_SalesRevenueNet $ 39,075us-gaap_SalesRevenueNet $ 170,984us-gaap_SalesRevenueNet [1],[2] $ 158,862us-gaap_SalesRevenueNet [1],[2] $ 143,677us-gaap_SalesRevenueNet [1],[2]
Total operating expenses 30,312us-gaap_OperatingExpenses 24,326us-gaap_OperatingExpenses 23,287us-gaap_OperatingExpenses 29,224us-gaap_OperatingExpenses   30,565us-gaap_OperatingExpenses 25,758us-gaap_OperatingExpenses 25,744us-gaap_OperatingExpenses 29,715us-gaap_OperatingExpenses 107,149us-gaap_OperatingExpenses 111,782us-gaap_OperatingExpenses 98,131us-gaap_OperatingExpenses
Operating income 12,253us-gaap_OperatingIncomeLoss 19,914us-gaap_OperatingIncomeLoss 19,012us-gaap_OperatingIncomeLoss 12,656us-gaap_OperatingIncomeLoss   9,669us-gaap_OperatingIncomeLoss 14,554us-gaap_OperatingIncomeLoss 13,497us-gaap_OperatingIncomeLoss 9,360us-gaap_OperatingIncomeLoss 63,835us-gaap_OperatingIncomeLoss 47,080us-gaap_OperatingIncomeLoss 45,546us-gaap_OperatingIncomeLoss
Total other expenses, net (2,818)us-gaap_NonoperatingIncomeExpense (2,743)us-gaap_NonoperatingIncomeExpense (1,374)us-gaap_NonoperatingIncomeExpense (2,973)us-gaap_NonoperatingIncomeExpense   (2,958)us-gaap_NonoperatingIncomeExpense (6,155)us-gaap_NonoperatingIncomeExpense (3,372)us-gaap_NonoperatingIncomeExpense (3,499)us-gaap_NonoperatingIncomeExpense (9,908)us-gaap_NonoperatingIncomeExpense (15,984)us-gaap_NonoperatingIncomeExpense (10,084)us-gaap_NonoperatingIncomeExpense
Income before provision for income taxes 9,435us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 17,171us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 17,638us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 9,683us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 6,048us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 6,711us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 8,399us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 10,125us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 5,861us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 53,927us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 31,096us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 35,462us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Provision for income taxes (1,818)us-gaap_IncomeTaxExpenseBenefit (3,116)us-gaap_IncomeTaxExpenseBenefit (3,129)us-gaap_IncomeTaxExpenseBenefit (1,885)us-gaap_IncomeTaxExpenseBenefit (1,071)us-gaap_IncomeTaxExpenseBenefit (1,111)us-gaap_IncomeTaxExpenseBenefit (702)us-gaap_IncomeTaxExpenseBenefit (577)us-gaap_IncomeTaxExpenseBenefit (454)us-gaap_IncomeTaxExpenseBenefit (9,948)us-gaap_IncomeTaxExpenseBenefit (2,844)us-gaap_IncomeTaxExpenseBenefit (2,138)us-gaap_IncomeTaxExpenseBenefit
Net income 7,617us-gaap_ProfitLoss 14,055us-gaap_ProfitLoss 14,509us-gaap_ProfitLoss 7,798us-gaap_ProfitLoss 4,976us-gaap_ProfitLoss 5,600us-gaap_ProfitLoss 7,697us-gaap_ProfitLoss 9,548us-gaap_ProfitLoss 5,407us-gaap_ProfitLoss 43,979us-gaap_ProfitLoss 28,252us-gaap_ProfitLoss 33,324us-gaap_ProfitLoss
Less: net income attributable to non-controlling interest 5,241us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 9,780us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 10,132us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 5,390us-gaap_NetIncomeLossAttributableToNoncontrollingInterest   4,094us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 7,697us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 9,548us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 5,407us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (30,543)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (26,746)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (33,324)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net income attributable to RE/MAX Holdings, Inc. $ 2,376us-gaap_NetIncomeLoss $ 4,275us-gaap_NetIncomeLoss $ 4,377us-gaap_NetIncomeLoss $ 2,408us-gaap_NetIncomeLoss $ 1,506us-gaap_NetIncomeLoss $ 1,506us-gaap_NetIncomeLoss       $ 13,436us-gaap_NetIncomeLoss $ 1,506us-gaap_NetIncomeLoss  
Net income attributable to RE/MAX Holdings, Inc. per share of Class A common stock                        
Basic $ 0.20us-gaap_EarningsPerShareBasic $ 0.37us-gaap_EarningsPerShareBasic $ 0.38us-gaap_EarningsPerShareBasic $ 0.21us-gaap_EarningsPerShareBasic $ 0.13us-gaap_EarningsPerShareBasic         $ 1.16us-gaap_EarningsPerShareBasic    
Diluted $ 0.19us-gaap_EarningsPerShareDiluted $ 0.35us-gaap_EarningsPerShareDiluted $ 0.36us-gaap_EarningsPerShareDiluted $ 0.20us-gaap_EarningsPerShareDiluted $ 0.12us-gaap_EarningsPerShareDiluted         $ 1.10us-gaap_EarningsPerShareDiluted    
Weighted average shares of Class A common stock outstanding                        
Basic 11,662,874us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 11,579,669us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 11,593,885us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 11,607,971us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 11,607,971us-gaap_WeightedAverageNumberOfSharesOutstandingBasic         11,611,164us-gaap_WeightedAverageNumberOfSharesOutstandingBasic    
Diluted 12,259,440us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 12,229,010us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 12,230,014us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 12,254,474us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 12,234,905us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding         12,241,977us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding    
[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 $1,844,000, $1,536,000 and $1,478,000 for the years ended December 31, 2014, 2013 and 2012, respectively. Such amounts are eliminated through the Brokerages reportable segment.
[2] Revenue recognized for fees assessed by the Company-owned brokerages for services provided to their affiliated real estate agents is entirely attributable to the Company’s U.S. operations. Revenue recognized for franchise services provided to the agents and franchisees in the Company’s network relates to operations in the U.S., Canada and outside of the U.S. and Canada.