XML 28 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Goodwill and Intangible Assets, Net
9 Months Ended
Sep. 30, 2017
Goodwill and Intangible Assets, Net [Abstract]  
Goodwill and Intangible Assets, Net

8.GOODWILL AND INTANGIBLE ASSETS, NET

The Company elected to early adopt the guidance issued by the FASB “Simplifying the Test for Goodwill Impairment” on January 1, 2017.  As discussed in Note 3, the new guidance removes Step 2 of the goodwill impairment test, which required a hypothetical purchase price allocation.  As such, the impairment analysis is only one step.  In this step, the Company estimates the fair value of each of its reporting units, which consisted of five geographic operating segments and its E&P segment at September 30, 2017, and compares the fair value with the carrying value of the net assets assigned to each reporting unit.  If the fair value of a reporting unit is greater than the carrying value of the net assets, including goodwill, assigned to the reporting unit, then no impairment results.  If the fair value is less than its carrying value, an impairment charge is recorded for the amount by which the carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. 

During the year ended December 31, 2016, the Company did not record any impairment charges related to goodwill; however, the results of the Company’s annual impairment testing indicated that the carrying value of its E&P segment exceeded its fair value by more than $77,343, which was the carrying value of goodwill at its E&P segment at December 31, 2016.  Upon adopting this accounting guidance in the first quarter of 2017, the Company performed an updated impairment test for its E&P segment.  The impairment test involved measuring the recoverability of goodwill by comparing the E&P segment’s carrying amount, including goodwill, to the fair value of the reporting unit. The fair value was estimated using an income approach employing a discounted cash flow (“DCF”) model. The DCF model incorporated projected cash flows over a forecast period based on the remaining estimated lives of the operating locations comprising the E&P segment.  This was based on a number of key assumptions, including, but not limited to, a discount rate of 11.7%, annual revenue projections based on E&P waste resulting from projected levels of oil and natural gas exploration and production activity during the forecast period, gross margins based on estimated operating expense requirements during the forecast period and estimated capital expenditures over the forecast period, all of which were classified as Level 3 in the fair value hierarchy.  The impairment test showed the carrying value of the E&P segment continued to exceed its fair value by an amount in excess of the carrying amount of goodwill, or $77,343. Therefore, the Company recorded an impairment charge of $77,343, consisting of the carrying amount of goodwill at its E&P segment at January 1, 2017, to Impairments and other operating charges in the Condensed Consolidated Statements of Net Income during the nine months ended September 30, 2017



Intangible assets, exclusive of goodwill, consisted of the following at September 30, 2017: 



 

 

 

 

 

 

 

 

 

 

 



Gross Carrying Amount

 

Accumulated Amortization

 

 

Accumulated Impairment Loss

 

Net Carrying Amount

Finite-lived intangible assets:

 

 

 

 

 

 

 

 

 

 

 

Long-term franchise agreements and contracts

$

482,298 

 

$

(114,040)

 

$

-

 

$

368,258 

Customer lists

 

400,737 

 

 

(168,290)

 

 

-

 

 

232,447 

Permits and other

 

318,335 

 

 

(32,301)

 

 

-

 

 

286,034 



 

1,201,370 

 

 

(314,631)

 

 

-

 

 

886,739 

Indefinite-lived intangible assets:

 

 

 

 

 

 

 

 

 

 

 

Solid waste collection and transportation permits

 

158,591 

 

 

-

 

 

-

 

 

158,591 

Material recycling facility permits

 

42,283 

 

 

-

 

 

-

 

 

42,283 

E&P facility permits

 

59,855 

 

 

-

 

 

(38,507)

 

 

21,348 



 

260,729 

 

 

-

 

 

(38,507)

 

 

222,222 

Intangible assets, exclusive of goodwill

$

1,462,099 

 

$

(314,631)

 

$

(38,507)

 

$

1,108,961 



 

 

 

 

 

 

 

 

 

 

 



The weighted-average amortization period of long-term franchise agreements and contracts acquired during the nine months ended September 30, 2017 was 16.9 years. The weighted-average amortization period of customer lists acquired during the nine months ended September 30, 2017 was 10.0 years.  The weighted-average amortization period of finite-lived permits and other acquired during the nine months ended September 30, 2017 was 40.0 years.

Intangible assets, exclusive of goodwill, consisted of the following at December 31, 2016: 



 

 

 

 

 

 

 

 

 

 

 



Gross Carrying Amount

 

Accumulated Amortization

 

 

Accumulated Impairment Loss

 

Net Carrying Amount

Finite-lived intangible assets:

 

 

 

 

 

 

 

 

 

 

 

Long-term franchise agreements and contracts

$

428,783 

 

$

(86,552)

 

$

-

 

$

342,231 

Customer lists

 

371,203 

 

 

(131,525)

 

 

-

 

 

239,678 

Permits and other

 

290,823 

 

 

(21,966)

 

 

-

 

 

268,857 



 

1,090,809 

 

 

(240,043)

 

 

-

 

 

850,766 

Indefinite-lived intangible assets:

 

 

 

 

 

 

 

 

 

 

 

Solid waste collection and transportation permits

 

152,761 

 

 

-

 

 

-

 

 

152,761 

Material recycling facility permits

 

42,283 

 

 

-

 

 

-

 

 

42,283 

E&P facility permits

 

59,855 

 

 

-

 

 

(38,507)

 

 

21,348 



 

254,899 

 

 

-

 

 

(38,507)

 

 

216,392 

Intangible assets, exclusive of goodwill

$

1,345,708 

 

$

(240,043)

 

$

(38,507)

 

$

1,067,158 



 

 

 

 

 

 

 

 

 

 

 



Estimated future amortization expense for the next five years relating to finite-lived intangible assets is as follows: 

 



 

 

 

For the year ending December 31, 2017

 

$

105,822 

For the year ending December 31, 2018

 

$

98,193 

For the year ending December 31, 2019

 

$

87,622 

For the year ending December 31, 2020

 

$

79,423 

For the year ending December 31, 2021

 

$

70,416