XML 70 R48.htm IDEA: XBRL DOCUMENT v3.24.0.1
Intangible assets, net and Goodwill (Tables)
12 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of intangible assets subject to amortization
Identifiable intangible assets consist of the following as of December 31, 2023 and 2022:
December 31, 2023Gross Carrying AmountAccumulated AmortizationNet Carrying Amount
Finite lived intangible assets:
Licenses and service agreements$1,279,705 $(248,083)$1,031,622 
Trade names167,009 (41,998)125,011 
Non-compete agreements31,716 (15,904)15,812 
Intangible assets, net$1,478,430 $(305,985)$1,172,445 
December 31, 2022Gross Carrying AmountAccumulated AmortizationNet Carrying Amount
Finite lived intangible assets:
Licenses and service agreements$1,218,987 $(163,423)$1,055,564 
Trade names165,592 (28,615)136,977 
Non-compete agreements31,554 (10,792)20,762 
Intangible assets, net$1,416,133 $(202,830)$1,213,303 
Schedule of estimated annual amortization expense
The following table outlines the Company’s estimated annual amortization expense over the next five years related to its intangible assets as of December 31, 2023:
Year Ending December 31,Estimated Amortization
2024$105,289 
202595,219 
202694,702 
202794,109 
202890,689 
Schedule of changes in the carrying amount of goodwill by segment
The changes in the carrying amount of goodwill by segment and in total were as follows:
DomesticInternationalTotal
Balance at December 31, 2021$511,420 $60,234 $571,654 
Purchase price adjustments (Note 4)— 2,445 2,445 
Divestitures(1,630)— (1,630)
Loss on Impairment(55,422)— (55,422)
Acquisitions (Note 4)98,835 12,945 111,780 
Difference in exchange— (3,698)(3,698)
Balance at December 31, 2022$553,203 $71,926 $625,129 
Purchase price adjustments (Note 4)$— $119 $119 
Change in Assets Held for Sale (Note 5)41,678 — 41,678 
Loss on Impairment(50,702)— (50,702)
Acquisitions (Note 4)7,002 — 7,002 
Difference in exchange— 3,402 3,402 
Balance at December 31, 2023$551,181 $75,447 $626,628 
Schedule of goodwill impairment for reporting units
Reporting UnitsCarrying Value of GoodwillGoodwill Impairment
Nevada$43,992 $43,992