Revenue | 3. Revenue Changes in Revenue Recognition Policies The Company adopted the new revenue standard on January 1, 2018. The Company applied the new revenue standard retrospectively and has recast the 2017 condensed consolidated financial statements as though the new revenue standard had been applied in all periods presented. The Company’s franchise agreements offer the following benefits to the franchisee: common use and promotion of RE/MAX trademarks; distinctive sales and promotional materials; access to technology; standardized supplies and other materials used in RE/MAX offices; and recommended procedures for operation of RE/MAX offices. The Company concluded that these benefits are all a part of one performance obligation, a license of symbolic intellectual property. Franchise sales is comprised of revenue from the sale or renewal of franchises. The Company previously recognized revenue at the time of sale. Under the new revenue standard, the franchise sale initial fees are considered to be a part of the license of symbolic intellectual property, which is now recognized over the contractual term of the franchise agreement, which is typically 5 years for RE/MAX and 7 years for Motto franchise agreements, respectively. Correspondingly, the commissions related to franchise sales are recorded as an asset (the current portion in “Other current assets” and long-term portion in “Other assets, net of current portion”) and are recognized over the contractual term of the franchise agreement in “Selling, operating and administrative expenses”. The following tables summarize the impacts of the new revenue standard adoption on the Company’s condensed consolidated financial statements (in thousands): Condensed Consolidated Balance Sheet Impact of Changes in Accounting Policies As of December 31, 2017 As previously reported Adjustments As adjusted Accounts and notes receivable, current portion, net $ 21,304 $ (1,020) $ 20,284 Income taxes receivable 870 93 963 Other current assets 6,924 1,050 7,974 Deferred tax assets, net 59,151 3,690 62,841 Other assets, net of current portion 1,563 2,460 4,023 Income taxes payable 133 (36) 97 Deferred revenue 18,918 6,350 25,268 Deferred revenue, net of current - 20,228 20,228 Retained earnings 16,027 (7,627) 8,400 Accumulated other comprehensive income, net of tax 515 (56) 459 Non-controlling interest 398,348 12,586 410,934 Condensed Consolidated Statement of Income Impact of Changes in Accounting Policies Three Months Ended June 30, 2017 As previously reported Adjustments As adjusted Franchise sales and other revenue $ 4,660 $ (92) $ 4,568 Selling, operating and administrative expenses 20,637 33 20,670 Provision for income taxes 4,762 (27) 4,735 Net income 15,637 (98) 15,539 Net income attributable to non-controlling interest 8,108 (27) 8,081 Net income attributable to RE/MAX Holdings, Inc. 7,529 (71) 7,458 Net income attributable to RE/MAX Holdings, Inc. per share of Class A common stock: Basic 0.43 (0.01) 0.42 Diluted 0.42 (0.00) 0.42 Impact of Changes in Accounting Policies Six Months Ended June 30, 2017 As previously reported Adjustments As adjusted Franchise sales and other revenue $ 13,454 $ (915) $ 12,539 Selling, operating and administrative expenses 47,431 (107) 47,324 Provision for income taxes 7,792 (27) 7,765 Net income 25,708 (781) 24,927 Net income attributable to non-controlling interest 13,266 (337) 12,929 Net income attributable to RE/MAX Holdings, Inc. 12,442 (444) 11,998 Net income attributable to RE/MAX Holdings, Inc. per share of Class A common stock: Basic 0.70 (0.02) 0.68 Diluted 0.70 (0.02) 0.68 Condensed Consolidated Statement of Comprehensive Income Impact of Changes in Accounting Policies Three Months Ended June 30, 2017 As previously reported Adjustments As adjusted Net income $ 15,637 $ (98) $ 15,539 Change in cumulative translation adjustment 368 (17) 351 Comprehensive income 16,005 (115) 15,890 Comprehensive income attributable to non-controlling interest 8,303 (26) 8,277 Comprehensive income attributable to RE/MAX Holdings, Inc., net of tax 7,702 (89) 7,613 Impact of Changes in Accounting Policies Six Months Ended June 30, 2017 As previously reported Adjustments As adjusted Net income $ 25,708 $ (781) $ 24,927 Change in cumulative translation adjustment 463 (23) 440 Comprehensive income 26,171 (804) 25,367 Comprehensive income attributable to non-controlling interest 13,513 (337) 13,176 Comprehensive income attributable to RE/MAX Holdings, Inc., net of tax 12,658 (467) 12,191 Condensed Consolidated Statement of Cash Flows Impact of Changes in Accounting Policies Six Months Ended June 30, 2017 As previously reported Adjustments As adjusted Net income $ 25,708 $ (781) $ 24,927 Deferred income tax expense 2,701 (27) 2,674 Changes in operating assets and liabilities (8,801) 808 (7,993) Revenue Recognition Under the New Revenue Standard The Company generates all of its revenue from contracts with customers. The following is a description of principal activities from which the Company generates its revenue. The franchise agreements provide the franchisees the right to access intellectual property throughout the license period. The method used to measure progress is over the passage of time for most streams of revenue. Continuing Franchise Fees The Company provides an ongoing trademark license, operational, training and administrative services and systems to RE/MAX franchisees, which include systems and tools that are designed to help the Company’s franchisees and their agents serve their customers and help franchisees attract new or retain existing agents. Revenue from continuing franchise fees consists of fixed contractual fees paid monthly by franchise owners and franchisees based on the number of RE/MAX agents in the respective franchised region or office and the number of Motto offices (no significant continuing franchise fees were generated by Motto during the periods presented). This revenue is recognized in the month for which the fee is billed. Annual Dues Annual dues revenue represents amounts assessed to agents for membership affiliation in the RE/MAX network. The Company defers the annual dues revenue when billed and recognizes the revenue ratably over the 12-month period to which it relates. The activity in the Company’s deferred revenue is included in “Deferred revenue” and “Deferred revenue, net of current portion” on the Condensed Consolidated Balance Sheets. The activity in the Company’s annual dues deferred revenue consists of the following (in thousands): Balance at New billings Revenue (a) Balance at end Six months ended June 30, 2018 $ 15,297 $ 19,624 $ (17,669) $ 17,252 (a) Broker Fees Revenue from broker fees represents fees received from the Company’s RE/MAX franchised regions or franchise offices that are based on a percentage of RE/MAX agents’ gross commission income. Revenue from broker fees is recognized as revenue in the month when a home sale transaction occurs. Motto franchisees do not pay any fees based on the number or dollar value of loans brokered. Franchise Sales The activity in the Company’s franchise sales deferred revenue accounts consists of the following (in thousands): Balance at New billings Revenue (a) Balance at end Six months ended June 30, 2018 $ 27,943 $ 4,237 $ (4,614) $ 27,566 (a) Commissions Related to Franchise Sales Commissions paid on franchise sales are recognized as an asset and amortized over the contract life of the franchise agreement. The activity in the Company’s capitalized contract costs for commissions (which are included in “other current assets” and “other assets, net of current portion” on the Condensed Consolidated Balance Sheets) consist of the following (in thousands): Balance at Additions to contract Balance at end beginning of period Expense recognized cost for new activity of period Six months ended June 30, 2018 $ 3,532 $ (659) $ 829 $ 3,702 Other Revenue Other revenue is primarily revenue from preferred marketing arrangements, approved supplier programs, and event-based revenue from training and other programs. Revenue from preferred marketing arrangements involves both flat fees paid in advance as well as revenue sharing, both of which are generally recognized over the period of the arrangement. Event-based revenue is recognized when the event occurs and until then is included in “Deferred revenue”. Other revenue also includes revenue from booj’s operations for its external customers. Disaggregated Revenue In the following table, segment revenue is disaggregated by geographical area for the three and six months ended June 30, 2018 and 2017 (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2017 2017 2018 As adjusted* 2018 As adjusted* U.S. $ 41,173 $ 38,361 $ 77,922 $ 72,439 Canada 6,213 5,750 11,976 10,974 Global and Other 4,724 4,546 13,806 12,638 Total RE/MAX Franchising 52,110 48,657 103,704 96,051 Other 2,167 70 3,215 82 Total $ 54,277 $ 48,727 $ 106,919 $ 96,133 *See above within Note 3, Revenue for more information In the following table, segment revenue is disaggregated by owned or independent regions in the U.S. and Canada for the three and six months ended June 30, 2018 and 2017 (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2017 2017 2018 As adjusted* 2018 As adjusted* Owned Regions $ 35,692 $ 32,997 $ 67,055 $ 61,549 Independent Regions 11,694 11,114 22,843 21,864 Global and Other 4,724 4,546 13,806 12,638 Total RE/MAX Franchising 52,110 48,657 103,704 96,051 Other 2,167 70 3,215 82 Total $ 54,277 $ 48,727 $ 106,919 $ 96,133 *See above within Note 3, Revenue for more information Transaction Price Allocated to the Remaining Performance Obligations The following table includes estimated revenue by year expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period (in thousands): Remaining 6 2019 2020 2021 2022 2023 Thereafter Total Annual dues $ 12,761 $ 4,491 $ - $ - $ - $ - $ - $ 17,252 Franchise sales 3,758 6,671 5,348 3,925 2,378 1,084 4,402 27,566 Total $ 16,519 $ 11,162 $ 5,348 $ 3,925 $ 2,378 $ 1,084 $ 4,402 $ 44,818 Using the transition requirements of the new standard, the Company has elected not to disclose the amount of the transaction price allocated to the remaining performance obligations or when the Company expects to recognize that amount as revenue for the year ended December 31, 2017. |