|
|
|
|
|
|
|
|
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
Service Sales | ||||||||
CDIM | $ | 53,665 | $ | 54,643 | ||||
MPS | 33,231 | 35,877 | ||||||
AIM | 3,739 | 2,805 | ||||||
Total service sales | 90,635 | 93,325 | ||||||
Equipment and supplies sales | 12,915 | 10,994 | ||||||
Total net sales | $ | 103,550 | $ | 104,319 |
|
March 31, 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 | $ | 99,387 | $ | 82,978 | $ | 16,409 | $ | 99,050 | $ | 81,572 | $ | 17,478 | |||||||||||
Trade names and trademarks | 20,336 | 19,873 | 463 | 20,329 | 19,861 | 468 | |||||||||||||||||
$ | 119,723 | $ | 102,851 | $ | 16,872 | $ | 119,379 | $ | 101,433 | $ | 17,946 |
2016 (excluding the three months ended March 31, 2016) | $ | 3,539 | |
2017 | 4,286 | ||
2018 | 3,871 | ||
2019 | 3,147 | ||
2020 | 1,536 | ||
Thereafter | 493 | ||
$ | 16,872 |
|
• | 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. |
|
March 31, 2016 | December 31, 2015 | |||||||
Term A loan facility maturing 2019 net of deferred financing fees of $1,453 and $1,586; 2.62% and 2.50% interest rate at March 31, 2016 and December 31, 2015 | $ | 137,147 | $ | 141,414 | ||||
Various capital leases; weighted average interest rate of 5.7% and 5.8% at March 31, 2016 and December 31, 2015; principal and interest payable monthly through February 2021 | 29,786 | 29,866 | ||||||
Various other notes payable with a weighted average interest rate of 9.3% and 8.5% at March 31, 2016 and December 31, 2015; principal and interest payable monthly through November 2019 | 71 | 112 | ||||||
167,004 | 171,392 | |||||||
Less current portion | (14,651 | ) | (14,374 | ) | ||||
$ | 152,353 | $ | 157,018 |
|
|
|
Fair Value | |||||||||
Balance Sheet Classification | March 31, 2016 | December 31, 2015 | |||||||
Derivative designated as hedging instrument under ASC 815 | |||||||||
Interest rate cap contracts - current portion | Other current assets | $ | 13 | $ | 48 | ||||
Interest rate cap contracts - long-term portion | Other assets | 48 | 191 | ||||||
Total derivatives designated as hedging instruments | $ | 61 | $ | 239 |
Amount of Loss Recognized in AOCL on Derivative | |||||||||
Three Months Ended March 31, | |||||||||
2016 | 2015 | ||||||||
Derivative in ASC 815 Cash Flow Hedging Relationship | |||||||||
Interest rate cap contracts | $ | (95 | ) | $ | (111 | ) |
Amount of Gain or (Loss) Reclassified from AOCL into Income | |||||||||||||||||
Three Months Ended March 31, 2016 | Three Months Ended March 31, 2015 | ||||||||||||||||
Effective Portion | Ineffective Portion | Effective Portion | Ineffective Portion | ||||||||||||||
Location of Loss Reclassified from AOCL into Income | |||||||||||||||||
Interest expense | $ | 21 | $ | — | $ | 1 | $ | — |
|
Significant Other Unobservable Inputs | |||||||||||||||||||||||||
March 31, 2016 | December 31, 2015 | ||||||||||||||||||||||||
Level 2 | Level 3 | Total Losses | Level 2 | Level 3 | Total Losses | ||||||||||||||||||||
Recurring Fair Value Measure | |||||||||||||||||||||||||
Interest rate cap contracts | $ | 61 | $ | — | $ | — | $ | 239 | $ | — | $ | — | |||||||||||||
Contingent purchase price consideration for acquired businesses | $ | — | $ | 868 | $ | — | $ | — | $ | 1,059 | $ | — |
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
Beginning balance | $ | 1,059 | $ | 1,768 | ||||
Additions related to acquisitions | 104 | — | ||||||
Payments | (65 | ) | (26 | ) | ||||
Adjustments included in earnings | (222 | ) | — | |||||
Foreign currency translation adjustments | (8 | ) | (163 | ) | ||||
Ending balance | $ | 868 | $ | 1,579 |
|
|
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
Service Sales | ||||||||
CDIM | $ | 53,665 | $ | 54,643 | ||||
MPS | 33,231 | 35,877 | ||||||
AIM | 3,739 | 2,805 | ||||||
Total service sales | 90,635 | 93,325 | ||||||
Equipment and supplies sales | 12,915 | 10,994 | ||||||
Total net sales | $ | 103,550 | $ | 104,319 |
|
March 31, 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 | $ | 99,387 | $ | 82,978 | $ | 16,409 | $ | 99,050 | $ | 81,572 | $ | 17,478 | |||||||||||
Trade names and trademarks | 20,336 | 19,873 | 463 | 20,329 | 19,861 | 468 | |||||||||||||||||
$ | 119,723 | $ | 102,851 | $ | 16,872 | $ | 119,379 | $ | 101,433 | $ | 17,946 |
2016 (excluding the three months ended March 31, 2016) | $ | 3,539 | |
2017 | 4,286 | ||
2018 | 3,871 | ||
2019 | 3,147 | ||
2020 | 1,536 | ||
Thereafter | 493 | ||
$ | 16,872 |
|
March 31, 2016 | December 31, 2015 | |||||||
Term A loan facility maturing 2019 net of deferred financing fees of $1,453 and $1,586; 2.62% and 2.50% interest rate at March 31, 2016 and December 31, 2015 | $ | 137,147 | $ | 141,414 | ||||
Various capital leases; weighted average interest rate of 5.7% and 5.8% at March 31, 2016 and December 31, 2015; principal and interest payable monthly through February 2021 | 29,786 | 29,866 | ||||||
Various other notes payable with a weighted average interest rate of 9.3% and 8.5% at March 31, 2016 and December 31, 2015; principal and interest payable monthly through November 2019 | 71 | 112 | ||||||
167,004 | 171,392 | |||||||
Less current portion | (14,651 | ) | (14,374 | ) | ||||
$ | 152,353 | $ | 157,018 |
|
Fair Value | |||||||||
Balance Sheet Classification | March 31, 2016 | December 31, 2015 | |||||||
Derivative designated as hedging instrument under ASC 815 | |||||||||
Interest rate cap contracts - current portion | Other current assets | $ | 13 | $ | 48 | ||||
Interest rate cap contracts - long-term portion | Other assets | 48 | 191 | ||||||
Total derivatives designated as hedging instruments | $ | 61 | $ | 239 |
Amount of Loss Recognized in AOCL on Derivative | |||||||||
Three Months Ended March 31, | |||||||||
2016 | 2015 | ||||||||
Derivative in ASC 815 Cash Flow Hedging Relationship | |||||||||
Interest rate cap contracts | $ | (95 | ) | $ | (111 | ) |
Amount of Gain or (Loss) Reclassified from AOCL into Income | |||||||||||||||||
Three Months Ended March 31, 2016 | Three Months Ended March 31, 2015 | ||||||||||||||||
Effective Portion | Ineffective Portion | Effective Portion | Ineffective Portion | ||||||||||||||
Location of Loss Reclassified from AOCL into Income | |||||||||||||||||
Interest expense | $ | 21 | $ | — | $ | 1 | $ | — |
|
Significant Other Unobservable Inputs | |||||||||||||||||||||||||
March 31, 2016 | December 31, 2015 | ||||||||||||||||||||||||
Level 2 | Level 3 | Total Losses | Level 2 | Level 3 | Total Losses | ||||||||||||||||||||
Recurring Fair Value Measure | |||||||||||||||||||||||||
Interest rate cap contracts | $ | 61 | $ | — | $ | — | $ | 239 | $ | — | $ | — | |||||||||||||
Contingent purchase price consideration for acquired businesses | $ | — | $ | 868 | $ | — | $ | — | $ | 1,059 | $ | — |
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
Beginning balance | $ | 1,059 | $ | 1,768 | ||||
Additions related to acquisitions | 104 | — | ||||||
Payments | (65 | ) | (26 | ) | ||||
Adjustments included in earnings | (222 | ) | — | |||||
Foreign currency translation adjustments | (8 | ) | (163 | ) | ||||
Ending balance | $ | 868 | $ | 1,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|