XML 53 R38.htm IDEA: XBRL DOCUMENT v3.6.0.2
Goodwill and Other Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2016
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Goodwill
The following table shows an analysis of goodwill and other intangible assets:
 
 
 
 
 
 
 
 
 
 
Goodwill and other intangible assets
 
 
  
Goodwill
 
Other intangible assets
 
Total
 
 
Balance as of December 31, 2014
 
 
 
 
 
 
 
Gross amount
$
8,160

 
$
12,999

 
$
21,159

 
 
Accumulated impairment losses and amortization
(2,299
)
 
(10,958
)
 
(13,257
)
 
 
 
5,861

 
2,041

 
7,902

 
 
Acquired during the year
191,729

 
83,600

 
275,329

 
 
Amortization

 
(18,077
)
 
(18,077
)
 
 
Balance as of December 31, 2015
 
 
 
 
 
 
 
Gross amount
199,889

 
96,599

 
296,488

 
 
Accumulated impairment losses and amortization
(2,299
)
 
(29,035
)
 
(31,334
)
 
 
 
197,590

 
67,564

 
265,154

 
 
Amortization

 
(13,968
)
 
(13,968
)
 
 
Balance as of December 31, 2016
 
 
 
 
 
 
 
Gross amount
199,889

 
96,599

 
296,488

 
 
Accumulated impairment losses and amortization
(2,299
)
 
(43,003
)
 
(45,302
)
 
 
 
$
197,590

 
$
53,596

 
$
251,186

 
 
 
 
 
 
 
 
 
Schedule of Goodwill and Other Intangible Assets Included In Equity Method Investments
The following table shows an analysis of goodwill and other intangible assets included in investments in other ventures, under equity method:
 
 
 
 
 
 
 
 
 
 
Goodwill and other intangible assets included
in investments in other  ventures, under equity method
 
 
  
Goodwill    
 
Other intangible  assets    
 
Total    
 
 
Balance as of December 31, 2014
 
 
 
 
 
 
 
Gross amount
$
12,318

 
$
45,400

 
$
57,718

 
 
Accumulated impairment losses and amortization

 
(32,466
)
 
(32,466
)
 
 
 
12,318

 
12,934

 
25,252

 
 
Acquired during the year

 
6,396

 
6,396

 
 
Amortization

 
(2,900
)
 
(2,900
)
 
 
Impairment losses
(4,500
)
 
(1,094
)
 
(5,594
)
 
 
Balance as of December 31, 2015
 
 
 
 
 
 
 
Gross amount
12,318

 
51,796

 
64,114

 
 
Accumulated impairment losses and amortization
(4,500
)
 
(36,460
)
 
(40,960
)
 
 
 
7,818

 
15,336

 
23,154

 
 
Amortization

 
(3,474
)
 
(3,474
)
 
 
Balance as of December 31, 2016
 
 
 
 
 
 
 
Gross amount
12,318

 
51,796

 
64,114

 
 
Accumulated impairment losses and amortization
(4,500
)
 
(39,934
)
 
(44,434
)
 
 
 
$
7,818

 
$
11,862

 
$
19,680

 
 
 
 
 
 
 
 
 
Schedule of Other Intangible Assets By Major Class
The gross carrying value and accumulated amortization by major category of other intangible assets is shown below:
 
 
 
 
 
 
 
 
 
 
Other intangible assets
 
 
At December 31, 2016
Gross 
carrying  
value
 
Accumulated
amortization and impairment losses
 
Total
 
 
Customer relationships and customer lists
$
95,458

 
$
(42,142
)
 
$
53,316

 
 
Value of business acquired
20,200

 
(19,527
)
 
673

 
 
Licenses
10,267

 

 
10,267

 
 
Software
12,230

 
(11,938
)
 
292

 
 
Patents and intellectual property
4,500

 
(4,500
)
 

 
 
Covenants not-to-compete
4,030

 
(3,523
)
 
507

 
 
Trademarks and trade names
1,710

 
(1,307
)
 
403

 
 
 
$
148,395

 
$
(82,937
)
 
$
65,458

 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
Other intangible assets
 
 
At December 31, 2015
Gross 
carrying  
value
 
Accumulated
amortization and impairment losses
 
Total
 
 
Customer relationships and customer lists
$
95,458

 
$
(33,294
)
 
$
62,164

 
 
Value of business acquired
20,200

 
(13,467
)
 
6,733

 
 
Software
12,230

 
(10,188
)
 
2,042

 
 
Licenses
10,267

 

 
10,267

 
 
Patents and intellectual property
4,500

 
(4,500
)
 

 
 
Covenants not-to-compete
4,030

 
(2,763
)
 
1,267

 
 
Trademarks and trade names
1,710

 
(1,283
)
 
427

 
 
 
$
148,395

 
$
(65,495
)
 
$
82,900

 
 
 
 
 
 
 
 
 
Schedule of Expected Amortization Expense
Expected amortization of the other intangible assets, including other intangible assets recorded in investments in other ventures, under equity method, is shown below:
 
 
 
 
 
 
 
 
 
 
Other
intangibles
 
Other
intangible
assets 
included
in investments
in other
ventures, under
equity method
 
Total
 
 
2017
$
8,041

 
$
2,935

 
$
10,976

 
 
2018
5,727

 
2,596

 
8,323

 
 
2019
5,446

 
2,427

 
7,873

 
 
2020
5,237

 
1,564

 
6,801

 
 
2021
4,910

 
702

 
5,612

 
 
2022 and thereafter
13,968

 
1,638

 
15,606

 
 
Total remaining amortization expense
$
43,329

 
$
11,862

 
$
55,191

 
 
Indefinite lived
10,267

 

 
10,267

 
 
Total
$
53,596

 
$
11,862

 
$
65,458