XML 55 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Goodwill and intangible assets (Tables)
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of Goodwill and Intangible Assets
A summary of goodwill and intangible assets at December 31, 2018 and 2017 is as follows:
December 31, 2018
Weighted
average
amortization
period (years)
 
Gross
carrying
amount
 
Accumulated
amortization
 
Net carrying
Amount
Customer relationships
11.0
 
$
173,063

 
(99,439
)
 
$
73,624

Noncompete agreements
5.0
 
14,500

 
(14,500
)
 

Favorable leases
8.0
 
4,017

 
(2,345
)
 
1,672

Order backlog
0.4
 
3,400

 
(3,400
)
 

Reacquired franchise rights
7.0
 
21,349

 
(8,615
)
 
12,734

 
 
 
216,329

 
(128,299
)
 
88,030

Indefinite-lived intangible:
 
 
 
 
 
 
 
Trade and brand names
N/A
 
146,300

 

 
146,300

Total intangible assets
 
 
$
362,629

 
$
(128,299
)
 
$
234,330

Goodwill
 
 
$
199,513

 
$

 
$
199,513

 
December 31, 2017
Weighted
average
amortization
period (years)
 
Gross
carrying
amount
 
Accumulated
amortization
 
Net carrying
Amount
Customer relationships
11.1
 
$
171,782

 
(86,501
)
 
$
85,281

Noncompete agreements
5.0
 
14,500

 
(14,500
)
 

Favorable leases
7.5
 
2,935

 
(1,972
)
 
963

Order backlog
0.4
 
3,400

 
(3,400
)
 

Reacquired franchise rights
5.8
 
8,950

 
(5,837
)
 
3,113

 
 
 
201,567

 
(112,210
)
 
89,357

Indefinite-lived intangible:
 
 
 
 
 
 
 
Trade and brand names
N/A
 
146,300

 

 
146,300

Total intangible assets
 
 
$
347,867

 
$
(112,210
)
 
$
235,657

Goodwill
 
 
$
176,981

 
$

 
$
176,981

Summary of Amortization expenses
The anticipated annual amortization expense to be recognized in future years as of December 31, 2018 is as follows:
 
Amount
2019
$
16,153

2020
14,302

2021
14,276

2022
14,467

2023
14,316

Thereafter
14,516

Total
$
88,030

Summary of Goodwill
A rollforward of goodwill during the years ended December 31, 2018 or 2017 is as follows:
 
Franchise
 
Corporate-owned stores
 
Equipment
 
Total
As of December 31, 2016
16,938

 
67,377

 
92,666

 
176,981

Additions

 

 

 

As of December 31, 2017
16,938

 
67,377

 
92,666

 
176,981

Acquisition of franchisee-owned stores

 
22,532

 

 
22,532

As of December 31, 2018
16,938

 
89,909

 
92,666

 
199,513

The following table summarizes the Company’s goodwill by reportable segment:
 
December 31, 2018
 
December 31, 2017
Franchise
$
16,938

 
$
16,938

Corporate-owned stores
89,909

 
67,377

Equipment
92,666

 
92,666

Total consolidated goodwill
$
199,513

 
$
176,981