GOODWILL AND INTANGIBLE ASSETS | NOTE 10. GOODWILL AND INTANGIBLE ASSETS ā Changes in goodwill for the three months ended March 31, 2020 consisted of the following: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Field & ā ā ā ā ā Environmental ā Industrial ā ā ā ā Services ā Services ā ā ā ā ā ā ā Accumulated ā ā ā Accumulated ā ā ā $s in thousands Gross Impairment Gross Impairment Total Balance at December 31, 2019 ā $ 475,271 ā $ (6,870) ā $ 298,579 ā $ ā ā $ 766,980 Impairment charges ā ā ā ā ā (283,600) ā ā ā ā ā (16,700) ā ā (300,300) NRC Merger purchase price allocation adjustment ā ā 575 ā ā ā ā ā 446 ā ā ā ā ā 1,021 Impact Environmental acquisition ā ā ā ā ā ā ā ā 300 ā ā ā ā ā 300 Foreign currency translation ā (1,368) ā ā ā ā (602) ā ā ā ā (1,970) Balance at March 31, 2020 ā $ 474,478 ā $ (290,470) ā $ 298,723 ā $ (16,700) ā $ 466,031 ā We assess goodwill for impairment during the fourth quarter as of October 1 of each year, and also if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. ā In connection with our financial review and forecasting procedures performed during the first quarter of 2020, management determined that the projected future cash flows of our Energy Waste Disposal Services (āEWDSā) reporting unit and our International reporting unit (described below) indicated that the fair value of such reporting units may be below their respective carrying amounts. Accordingly, we performed an interim assessment of each reporting unitās fair value as of March 31, 2020 (the āInterim Assessmentā). Based on the results of the Interim Assessment, we recognized goodwill impairment charges of $283.6 million related to our EWDS reporting unit and $16.7 million related to our International reporting unit in the first quarter of 2020. As of March 31, 2020, after the recording these impairment charges, remaining goodwill balances for the EWDS and International reporting units were $25.8 million and $1.6 million, respectively. ā Our EWDS reporting unit, a component of our Environmental Services segment, provides energy-related services including solid and liquid waste treatment and disposal, equipment cleaning and maintenance, specialty equipment rental, spill containment and site remediation for a full complement of oil and gas waste streams, predominately to upstream energy customers currently concentrated in the Eagle Ford and Permian Basins in Texas. Our International reporting unit, a component of our Field & Industrial Services segment, provides industrial and emergency response services to the offshore oil and gas sector in the North Sea and land-based industries across the EMEA region. Both our EWDS and International reporting units are dependent on energy-related exploration and production investments and expenditures by our energy industry customers. Lower crude oil prices and the volatility of such prices affect the level of investment as it impacts the ability of energy companies to access capital on economically advantageous terms or at all. In addition, energy companies decrease investments when the projected profits are inadequate or uncertain due to lower crude oil prices or volatility in crude oil prices. Such reductions in capital spending negatively impact energy waste generation and therefore the demand for our services. Recent volatility and historically low oil prices have adversely impacted customers of our EWDS reporting unit and our International reporting unit, negatively affecting demand for our services. ā The principal factors contributing to the goodwill impairment charges for both the EWDS and International reporting units related to historically-low energy commodity prices reducing anticipated energy-related exploration and production investments and expenditures by our energy industry customers, which negatively impacted each reporting unitās prospective cash flows and each reporting unit's estimated fair value. A longer-than-expected recovery in crude oil pricing and energy-related exploration and production investments became evident during the first quarter of 2020 as we assessed the projected impact of the COVID-19 pandemic and foreign oil production increases on the global demand for oil and updated the long-term projections for each reporting unit which, as a result, decreased each reporting unitās anticipated future cash flows as compared to those estimated previously. The EWDS and International reporting units were acquired as part of the NRC Merger on November 1, 2019. As part of the preliminary purchase price allocation, the assets and liabilities of NRC were recorded at their preliminary fair value with the purchase price in excess of net fair value recorded as goodwill. Goodwill was allocated to the reporting units based on the relative preliminary fair value of each reporting unit to the total fair value of NRC. Consistent with our annual impairment testing methodology, we utilized a weighted average of (1) an income approach and (2) a market approach to determine the fair value of each of the reporting units for the Interim Assessment. The income approach is based on the estimated present value of future cash flows for each reporting unit. The market approach is based on assumptions about how market data relates to each reporting unit. Assessing impairment inherently involves management judgments as to the assumptions used to calculate fair value of the reporting units and the impact of market conditions on those assumptions. The key inputs that management uses in its assumptions to estimate the fair value of our reporting units under the income-based approach are as follows: ā Projected cash flows of the reporting unit, with consideration given to projected revenues, operating margins and the levels of capital investment required to generate the corresponding revenues; and ā Weighted average cost of capital (āWACCā), the risk-adjusted rate used to discount the projected cash flows. To develop the projected cash flows of our reporting units, management considers factors that may impact the revenue streams within each reporting unit. These factors include, but are not limited to, economic conditions on both a global scale and specifically in the regions in which the reporting units operate, customer relationships, strategic plans and opportunities, required returns on invested capital and competition from other service providers. With regard to operating margins, management considers its historical reporting unit operating margins on the revenue streams within each reporting unit, adjusting historical margins for the projected impact of current market trends on both fixed and variable costs. Expected future after-tax operating cash flows of each reporting unit are discounted to a present value using a risk-adjusted discount rate. Estimates of future cash flows require management to make significant assumptions regarding future operating performance including the projected mix of revenue streams within each reporting unit, projected operating margins, the amount and timing of capital investments and the overall probability of achieving the projected cash flows, as well as future economic conditions, which may result in actual future cash flows that are different than managementās estimates. The discount rate, which is intended to reflect the risks inherent in future cash flow projections, used in estimating the present value of future cash flows, is based on estimates of the WACC of market participants relative to the reporting units. Financial and credit market volatility can directly impact certain inputs and assumptions used to develop the WACC. The rapid and sustained decline in the energy markets served by our EWDS and International reporting units, exacerbated by the uncertainty surrounding the impact of the COVID-19 pandemic and foreign oil production increases, has inherently increased the risk associated with the future cash flows of these reporting units. Accordingly, when performing the Interim Assessment, we increased the discount rates and decreased the projected capital investment for each reporting unit compared to the assumptions used in the initial fair value assessment in connection with the NRC Merger on November 1, 2019. We believe these changes are reflective of market participant inputs in consideration of the current economic uncertainty. We also considered the estimated fair value of our EWDS and International reporting units under a market-based approach by applying industry-comparable multiples of revenues and operating earnings to reporting unit revenues and operating earnings. The lack of a broad base of publicly available market data specific to the industry in which we operate, combined with the general market volatility attributable to the COVID-19 pandemic, results in a wide range of currently observable market multiples. Accordingly, we applied less weight to the estimated fair value of our reporting units calculated under the market-based approach (10%) compared to the income approach (90%) described above. We believe that the discount rates, projected cash flows and other inputs and assumptions used in the Interim Assessment are consistent with those that a market participant would use based on the events described above and are reflective of the current market assessment of the fair value of our EWDS and International reporting units. In addition, we believe that our estimates and assumptions about future revenues and margin projections in the Interim Assessment were reasonable and consistent with the current economic uncertainty, both in general and specific to the energy markets served by our EWDS and International reporting units. As of March 31, 2020, the carrying values of our EWDS and International reporting units approximates their fair values. As such, there is a risk of additional goodwill impairment to either or both reporting units if future events related to the respective reporting unit are less favorable than what we have assumed or estimated in our Interim Assessment. We will continue to monitor events occurring or circumstances changing which may suggest that goodwill should be reevaluated during future interim periods prior to the annual impairment test. These events and circumstances include, but are not limited to, a further sustained decline in energy commodity prices and unanticipated impacts from the COVID-19 pandemic, as well as quantitative and qualitative factors specific to each reporting unit which indicate potential events that would more likely than not reduce the fair value of the reporting unit below its carrying amount. Additionally, the carrying values of our EWDS and International reporting units are based on preliminary estimates of their acquisition date fair values. As such, changes to these preliminary fair value estimates may result in an adjustment, during the measurement period, to the impairment charges recognized in the first quarter of 2020. See Note 3 for additional information on the preliminary nature of the NRC Merger purchase price allocation. Intangible assets, net consisted of the following: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā March 31, 2020 ā December 31, 2019 ā ā ā ā ā Accumulated ā ā ā ā ā ā ā Accumulated ā ā ā $s in thousands Cost Amortization Net Cost Amortization Net Amortizing intangible assets: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Permits, licenses and lease ā $ 172,668 ā $ (19,239) ā $ 153,429 ā $ 174,339 ā $ (18,707) ā $ 155,632 Customer relationships ā ā 333,152 ā ā (41,781) ā ā 291,371 ā ā 333,090 ā ā (35,254) ā ā 297,836 Technology - formulae and processes ā 6,421 ā (1,907) ā 4,514 ā 6,964 ā (2,013) ā 4,951 Customer backlog ā 3,652 ā (2,113) ā 1,539 ā 3,652 ā (2,022) ā 1,630 Tradename ā 10,390 ā ā (5,644) ā ā 4,746 ā ā 10,390 ā ā (4,832) ā ā 5,558 Developed software ā ā 2,874 ā ā (1,936) ā ā 938 ā ā 2,895 ā ā (1,884) ā ā 1,011 Non-compete agreements ā 5,506 ā (2,372) ā 3,134 ā 5,455 ā (1,694) ā 3,761 Internet domain and website ā ā 536 ā ā (163) ā ā 373 ā ā 536 ā ā (156) ā ā 380 Database ā ā 382 ā ā (191) ā ā 191 ā ā 388 ā ā (191) ā ā 197 Total amortizing intangible assets ā 535,581 ā (75,346) ā 460,235 ā 537,709 ā (66,753) ā 470,956 Non-amortizing intangible assets: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Permits and licenses ā 103,769 ā ā ā ā 103,769 ā 103,816 ā ā ā ā 103,816 Tradename ā 120 ā ā ā ā ā 120 ā 130 ā ā ā ā ā 130 Total intangible assets ā $ 639,470 ā $ (75,346) ā $ 564,124 ā $ 641,655 ā $ (66,753) ā $ 574,902 ā In connection with the interim goodwill impairment assessment of the EWDS and International reporting units, we also assessed the reporting unitsā finite-lived tangible and intangible assets for impairment as of March 31, 2020. Based on the results of the assessment, the carrying amounts of the finite-lived tangible and intangible assets did not exceed the estimated undiscounted cash flows of the asset groups and, as a result, no impairment charges were recorded in the first quarter of 2020. ā During the three months ended March 31, 2020, the Company acquired Impact Environmental Services, Inc. and recorded $300,000 of goodwill and $900,000 of amortizing intangible assets (consisting primarily of customer relationships). See Note 3 for additional information. ā Amortization expense for the three months ended March 31, 2020 and 2019 was $9.4 million and $2.8 million, respectively. Foreign intangible asset carrying amounts are affected by foreign currency translation. |