XML 34 R12.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
GOODWILL AND OTHER INTANGIBLE ASSETS
12 Months Ended
Dec. 27, 2019
GOODWILL AND OTHER INTANGIBLE ASSETS  
GOODWILL AND OTHER INTANGIBLE ASSETS

6. GOODWILL AND OTHER INTANGIBLE ASSETS

As of December 27, 2019, the Company had $127.6 million of goodwill, which primarily relates to the Energy segment and the acquisitions within this segment of E3, Inc., Lime Energy, NAM, Integral Analytics and Abacus Resource Management Company (“Abacus”) and substantially all of the assets of Onsite Energy, The Weidt Group, Genesys and 360 Energy Engineers, LLC (“360 Energy”). The remaining goodwill relates to the Engineering and Consulting reporting segment and the acquisition within this segment of Economists LLC. 

The changes in the carrying value of goodwill by reporting unit were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 28,

 

Additional

 

Additions /

 

December 27,

 

    

2018

    

Purchase Cost

    

Adjustments

    

2019

 

 

(in thousands)

Reporting Unit:

 

 

 

 

 

 

 

 

 

 

 

 

Energy

 

$

96,999

 

$

39,690

 

$

(9,791)

 

$

126,898

Engineering and Consulting

 

 

749

 

 

 

 

 

 

 

 

749

 

 

$

97,748

 

$

39,690

 

$

(9,791)

 

$

127,647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 29,

 

Additional

 

Additions /

 

December 28,

 

    

2017

    

Purchase Cost

    

Adjustments

    

2018

 

 

(in thousands)

Reporting Unit:

 

 

 

 

 

 

 

 

 

 

 

 

Energy

 

$

37,435

 

$

59,466

 

$

98

 

$

96,999

Engineering and Consulting

 

 

749

 

 

 —

 

 

 —

 

 

749

 

 

$

38,184

 

$

59,466

 

$

98

 

$

97,748

 

The Company tests its goodwill at least annually for possible impairment. The Company completes its annual testing of goodwill as of the last day of the first month of its fourth fiscal quarter each year to determine whether there is impairment. In addition to the Company’s annual test, it regularly evaluates whether events and circumstances have occurred that may indicate a potential impairment of goodwill. No impairment was recorded in any year during the three-year period ended December 27, 2019.

The gross amounts and accumulated amortization of the Company’s acquired identifiable intangible assets with finite useful lives, included in other intangible assets, net in the accompanying consolidated balance sheets, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 27, 2019

 

December 28, 2018

 

 

 

 

 

 

 

 

Gross

 

Accumulated

 

Gross

 

Accumulated

 

Amortization

 

    

Amount

    

Amortization

    

Amount

    

Amortization

    

Period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in years)

Finite:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Backlog

 

$

7,134

 

$

3,763

 

$

2,514

 

$

2,155

 

1.0

Tradename

 

 

13,351

 

 

4,882

 

 

10,301

 

 

3,118

 

2.5

 

-

 

6.0

Non-compete agreements

 

 

2,320

 

 

1,384

 

 

1,420

 

 

1,042

 

4.0

 

-

 

5.0

Developed technology

 

 

14,620

 

 

3,227

 

 

12,920

 

 

944

 

8.0

Customer relationships

 

 

60,733

 

 

8,065

 

 

25,219

 

 

2,441

 

5.0

 

-

 

8.0

Total finite intangible assets

 

$

98,158

 

$

21,321

 

$

52,374

 

$

9,700

 

 

 

 

 

 

In-process research and technology (1)

 

 

 —

 

 

 —

 

 

1,690

 

 

 —

 

 

 

 

 

 

Total intangible assets

 

$

98,158

 

$

21,321

 

$

54,064

 

$

9,700

 

 

 

 

 

 

 

(1)

In-process research and technology is not amortized until put into use.

At the time of acquisition, the Company estimates the fair value of the acquired identifiable intangible assets based upon the facts and circumstances related to the particular intangible asset. Inherent in such estimates are judgments and estimates of future revenue, profitability, cash flows and appropriate discount rates for any present value calculations. The Company preliminarily estimates the value of the acquired identifiable intangible assets and then finalizes the estimated fair values during the purchase allocation period, which does not extend beyond 12 months from the date of acquisition.

The Company’s amortization expense for acquired identifiable intangible assets with finite useful lives was $11.6 million,  $4.5 million and $2.4 million for the fiscal years 2019, 2018 and 2017, respectively. 

Estimated amortization expense for acquired identifiable intangible assets for fiscal year 2020 and the succeeding years is as follows:

 

 

 

 

 

 

 

Future Intangible Asset

 

 

 

Amortization expense

 

 

 

(in thousands)

Fiscal year:

 

 

 

2020

 

 

13,025

2021

 

 

11,622

2022

 

 

11,233

2023

 

 

9,962

2024

 

 

6,871

Thereafter

 

 

24,124

 

 

$

76,837