|
|
|
|
|
|
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Service Sales | |||||||||||||||
CDIM | $ | 53,228 | $ | 54,710 | $ | 161,753 | $ | 168,187 | |||||||
MPS | 32,796 | 35,923 | 100,082 | 108,934 | |||||||||||
AIM | 3,154 | 3,751 | 10,559 | 9,924 | |||||||||||
Total service sales | 89,178 | 94,384 | 272,394 | 287,045 | |||||||||||
Equipment and supplies sales | 11,265 | 12,034 | 35,369 | 37,081 | |||||||||||
Total net sales | $ | 100,443 | $ | 106,418 | $ | 307,763 | $ | 324,126 |
|
Gross Goodwill | Accumulated Impairment Loss | Net Carrying Amount | |||||||||
January 1, 2015 | $ | 405,558 | $ | 192,950 | $ | 212,608 | |||||
Additions | — | — | — | ||||||||
Goodwill impairment | — | — | — | ||||||||
December 31, 2015 | 405,558 | 192,950 | 212,608 | ||||||||
Additions | — | — | — | ||||||||
Goodwill impairment | — | 73,920 | (73,920 | ) | |||||||
September 30, 2016 | $ | 405,558 | $ | 266,870 | $ | 138,688 |
September 30, 2016 | December 31, 2015 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Amortizable other intangible assets | |||||||||||||||||||||||
Customer relationships | $ | 99,227 | $ | 85,265 | $ | 13,962 | $ | 99,050 | $ | 81,572 | $ | 17,478 | |||||||||||
Trade names and trademarks | 20,312 | 19,881 | 431 | 20,329 | 19,861 | 468 | |||||||||||||||||
$ | 119,539 | $ | 105,146 | $ | 14,393 | $ | 119,379 | $ | 101,433 | $ | 17,946 |
2016 (excluding the nine months ended September 30, 2016) | $ | 1,135 | |
2017 | 4,267 | ||
2018 | 3,855 | ||
2019 | 3,134 | ||
2020 | 1,523 | ||
Thereafter | 479 | ||
$ | 14,393 |
|
• | Future reversals of existing taxable temporary differences; |
• | Future taxable income exclusive of reversing temporary differences and carryforwards; |
• | Taxable income in prior carryback years; and |
• | Tax-planning strategies. |
• | Nature, frequency, and severity of recent losses; |
• | Duration of statutory carryforward periods; |
• | Historical experience with tax attributes expiring unused; and |
• | Near- and medium-term financial outlook. |
|
September 30, 2016 | December 31, 2015 | |||||||
Term A loan facility maturing 2019 net of deferred financing fees of $1,192 and $1,586; 2.59% and 2.50% interest rate at September 30, 2016 and December 31, 2015 | $ | 125,808 | $ | 141,414 | ||||
Various capital leases; weighted average interest rate of 5.6% and 5.8% at September 30, 2016 and December 31, 2015; principal and interest payable monthly through September 2021 | 33,059 | 29,866 | ||||||
Various other notes payable with a weighted average interest rate of 10.7% and 8.5% at September 30, 2016 and December 31, 2015; principal and interest payable monthly through November 2019 | 37 | 112 | ||||||
158,904 | 171,392 | |||||||
Less current portion | (12,926 | ) | (14,374 | ) | ||||
$ | 145,978 | $ | 157,018 |
|
|
|
Fair Value | |||||||||
Balance Sheet Classification | September 30, 2016 | December 31, 2015 | |||||||
Derivative designated as hedging instrument under ASC 815 | |||||||||
Interest rate cap contracts - current portion | Other current assets | $ | 12 | $ | 48 | ||||
Interest rate cap contracts - long-term portion | Other assets | 11 | 191 | ||||||
Total derivatives designated as hedging instruments | $ | 23 | $ | 239 |
Amount of Income (Loss) Recognized in AOCL on Derivative | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Derivative in ASC 815 Cash Flow Hedging Relationship | ||||||||||||||||
Interest rate cap contracts, net of tax | $ | 47 | $ | (69 | ) | $ | (50 | ) | $ | (263 | ) |
Amount of Loss Reclassified from AOCL into Income | ||||||||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||||||||||||||||
Effective Portion | Ineffective Portion | Effective Portion | Ineffective Portion | Effective Portion | Ineffective Portion | Effective Portion | Ineffective Portion | |||||||||||||||||||||||||
Location of Loss Reclassified from AOCL into Income | ||||||||||||||||||||||||||||||||
Interest expense | $ | 68 | $ | — | $ | 9 | $ | — | $ | 132 | $ | — | $ | 10 | $ | — |
|
Significant Other Unobservable Inputs | ||||||||
September 30, 2016 | ||||||||
Level 3 | Total Losses | |||||||
Nonrecurring Fair Value Measure | ||||||||
Goodwill | $ | 138,688 | $ | 73,920 | ||||
Significant Other Unobservable Inputs | |||||||||||||||||||||||||
September 30, 2016 | December 31, 2015 | ||||||||||||||||||||||||
Level 2 | Level 3 | Total Losses | Level 2 | Level 3 | Total Losses | ||||||||||||||||||||
Recurring Fair Value Measure | |||||||||||||||||||||||||
Interest rate cap contracts | $ | 23 | $ | — | $ | — | $ | 239 | $ | — | $ | — | |||||||||||||
Contingent purchase price consideration for acquired businesses | $ | — | $ | 541 | $ | — | $ | — | $ | 1,059 | $ | — |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Beginning balance | $ | 604 | $ | 1,479 | $ | 1,059 | $ | 1,768 | |||||||
Additions related to acquisitions | — | — | 104 | — | |||||||||||
Payments | (86 | ) | (360 | ) | (453 | ) | (502 | ) | |||||||
Adjustments included in earnings | 15 | 32 | (180 | ) | 2 | ||||||||||
Foreign currency translation adjustments | 8 | (34 | ) | 11 | (151 | ) | |||||||||
Ending balance | $ | 541 | $ | 1,117 | $ | 541 | $ | 1,117 |
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Service Sales | |||||||||||||||
CDIM | $ | 53,228 | $ | 54,710 | $ | 161,753 | $ | 168,187 | |||||||
MPS | 32,796 | 35,923 | 100,082 | 108,934 | |||||||||||
AIM | 3,154 | 3,751 | 10,559 | 9,924 | |||||||||||
Total service sales | 89,178 | 94,384 | 272,394 | 287,045 | |||||||||||
Equipment and supplies sales | 11,265 | 12,034 | 35,369 | 37,081 | |||||||||||
Total net sales | $ | 100,443 | $ | 106,418 | $ | 307,763 | $ | 324,126 |
|
Gross Goodwill | Accumulated Impairment Loss | Net Carrying Amount | |||||||||
January 1, 2015 | $ | 405,558 | $ | 192,950 | $ | 212,608 | |||||
Additions | — | — | — | ||||||||
Goodwill impairment | — | — | — | ||||||||
December 31, 2015 | 405,558 | 192,950 | 212,608 | ||||||||
Additions | — | — | — | ||||||||
Goodwill impairment | — | 73,920 | (73,920 | ) | |||||||
September 30, 2016 | $ | 405,558 | $ | 266,870 | $ | 138,688 |
September 30, 2016 | December 31, 2015 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Amortizable other intangible assets | |||||||||||||||||||||||
Customer relationships | $ | 99,227 | $ | 85,265 | $ | 13,962 | $ | 99,050 | $ | 81,572 | $ | 17,478 | |||||||||||
Trade names and trademarks | 20,312 | 19,881 | 431 | 20,329 | 19,861 | 468 | |||||||||||||||||
$ | 119,539 | $ | 105,146 | $ | 14,393 | $ | 119,379 | $ | 101,433 | $ | 17,946 |
2016 (excluding the nine months ended September 30, 2016) | $ | 1,135 | |
2017 | 4,267 | ||
2018 | 3,855 | ||
2019 | 3,134 | ||
2020 | 1,523 | ||
Thereafter | 479 | ||
$ | 14,393 |
|
September 30, 2016 | December 31, 2015 | |||||||
Term A loan facility maturing 2019 net of deferred financing fees of $1,192 and $1,586; 2.59% and 2.50% interest rate at September 30, 2016 and December 31, 2015 | $ | 125,808 | $ | 141,414 | ||||
Various capital leases; weighted average interest rate of 5.6% and 5.8% at September 30, 2016 and December 31, 2015; principal and interest payable monthly through September 2021 | 33,059 | 29,866 | ||||||
Various other notes payable with a weighted average interest rate of 10.7% and 8.5% at September 30, 2016 and December 31, 2015; principal and interest payable monthly through November 2019 | 37 | 112 | ||||||
158,904 | 171,392 | |||||||
Less current portion | (12,926 | ) | (14,374 | ) | ||||
$ | 145,978 | $ | 157,018 |
|
Fair Value | |||||||||
Balance Sheet Classification | September 30, 2016 | December 31, 2015 | |||||||
Derivative designated as hedging instrument under ASC 815 | |||||||||
Interest rate cap contracts - current portion | Other current assets | $ | 12 | $ | 48 | ||||
Interest rate cap contracts - long-term portion | Other assets | 11 | 191 | ||||||
Total derivatives designated as hedging instruments | $ | 23 | $ | 239 |
Amount of Income (Loss) Recognized in AOCL on Derivative | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Derivative in ASC 815 Cash Flow Hedging Relationship | ||||||||||||||||
Interest rate cap contracts, net of tax | $ | 47 | $ | (69 | ) | $ | (50 | ) | $ | (263 | ) |
Amount of Loss Reclassified from AOCL into Income | ||||||||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||||||||||||||||
Effective Portion | Ineffective Portion | Effective Portion | Ineffective Portion | Effective Portion | Ineffective Portion | Effective Portion | Ineffective Portion | |||||||||||||||||||||||||
Location of Loss Reclassified from AOCL into Income | ||||||||||||||||||||||||||||||||
Interest expense | $ | 68 | $ | — | $ | 9 | $ | — | $ | 132 | $ | — | $ | 10 | $ | — |
|
Significant Other Unobservable Inputs | ||||||||
September 30, 2016 | ||||||||
Level 3 | Total Losses | |||||||
Nonrecurring Fair Value Measure | ||||||||
Goodwill | $ | 138,688 | $ | 73,920 | ||||
Significant Other Unobservable Inputs | |||||||||||||||||||||||||
September 30, 2016 | December 31, 2015 | ||||||||||||||||||||||||
Level 2 | Level 3 | Total Losses | Level 2 | Level 3 | Total Losses | ||||||||||||||||||||
Recurring Fair Value Measure | |||||||||||||||||||||||||
Interest rate cap contracts | $ | 23 | $ | — | $ | — | $ | 239 | $ | — | $ | — | |||||||||||||
Contingent purchase price consideration for acquired businesses | $ | — | $ | 541 | $ | — | $ | — | $ | 1,059 | $ | — |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Beginning balance | $ | 604 | $ | 1,479 | $ | 1,059 | $ | 1,768 | |||||||
Additions related to acquisitions | — | — | 104 | — | |||||||||||
Payments | (86 | ) | (360 | ) | (453 | ) | (502 | ) | |||||||
Adjustments included in earnings | 15 | 32 | (180 | ) | 2 | ||||||||||
Foreign currency translation adjustments | 8 | (34 | ) | 11 | (151 | ) | |||||||||
Ending balance | $ | 541 | $ | 1,117 | $ | 541 | $ | 1,117 |
|
|
|
|
|
|
|
|