Goodwill and Intangible Assets - Net |
5. GOODWILL AND
Intangible Assets – NET
The following is the summary of the
changes to the carrying amount of goodwill for the years ended December 31, 2016 and 2015:
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
Beginning gross balance |
|
$ |
8,971,994 |
|
|
$ |
8,560,336 |
|
Acquisitions |
|
|
3,206,874 |
|
|
|
411,658 |
|
Ending gross balance |
|
$ |
12,178,868 |
|
|
$ |
8,971,994 |
|
Below is a summary of intangible asset activity for the years
ended December 31, 2016 and 2015:
|
|
Customer |
|
|
Non-Compete |
|
|
Other Intangible |
|
|
|
|
|
|
Relationships |
|
|
Agreements |
|
|
Assets |
|
|
Total |
|
COST |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2016 |
|
$ |
12,166,546 |
|
|
$ |
1,206,272 |
|
|
$ |
488,082 |
|
|
$ |
13,860,900 |
|
Purchase of other intangible assets |
|
|
- |
|
|
|
- |
|
|
|
200,404 |
|
|
|
200,404 |
|
Allocation from 2016 Acquisitions |
|
|
4,204,829 |
|
|
|
30,105 |
|
|
|
600,853 |
|
|
|
4,835,787 |
|
Balance, December 31, 2016 |
|
$ |
16,371,375 |
|
|
$ |
1,236,377 |
|
|
$ |
1,289,339 |
|
|
$ |
18,897,091 |
|
Useful lives |
|
|
3 Years |
|
|
|
3 Years |
|
|
|
3 Years |
|
|
|
|
|
ACCUMULATED AMORTIZATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2016 |
|
$ |
7,351,532 |
|
|
$ |
835,771 |
|
|
$ |
294,193 |
|
|
$ |
8,481,496 |
|
Amortization expense |
|
|
4,146,023 |
|
|
|
270,935 |
|
|
|
164,931 |
|
|
|
4,581,889 |
|
Balance, December 31, 2016 |
|
|
11,497,555 |
|
|
|
1,106,706 |
|
|
|
459,124 |
|
|
|
13,063,385 |
|
Net book value |
|
$ |
4,873,820 |
|
|
$ |
129,671 |
|
|
$ |
830,215 |
|
|
$ |
5,833,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2015 |
|
$ |
11,164,988 |
|
|
$ |
1,206,272 |
|
|
$ |
309,486 |
|
|
$ |
12,680,746 |
|
Purchase of other intangible assets |
|
|
- |
|
|
|
- |
|
|
|
97,596 |
|
|
|
97,596 |
|
Acquisition of specific customer relationships |
|
|
494,358 |
|
|
|
- |
|
|
|
- |
|
|
|
494,358 |
|
Allocation from 2015 Acquisitions |
|
|
507,200 |
|
|
|
- |
|
|
|
81,000 |
|
|
|
588,200 |
|
Balance, December 31, 2015 |
|
$ |
12,166,546 |
|
|
$ |
1,206,272 |
|
|
$ |
488,082 |
|
|
$ |
13,860,900 |
|
Useful lives |
|
|
3 Years |
|
|
|
3 Years |
|
|
|
3 Years |
|
|
|
|
|
ACCUMULATED AMORTIZATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2015 |
|
$ |
3,754,244 |
|
|
$ |
313,647 |
|
|
$ |
235,018 |
|
|
$ |
4,302,909 |
|
Amortization expense |
|
|
3,597,288 |
|
|
|
522,124 |
|
|
|
59,175 |
|
|
|
4,178,587 |
|
Balance, December 31, 2015 |
|
|
7,351,532 |
|
|
|
835,771 |
|
|
|
294,193 |
|
|
|
8,481,496 |
|
Net book value |
|
$ |
4,815,014 |
|
|
$ |
370,501 |
|
|
$ |
193,889 |
|
|
$ |
5,379,404 |
|
Other intangible assets primarily represent
the purchase of software. Amortization expense was approximately $4.6 million and $4.2 million for the years ended December 31,
2016 and 2015, respectively. The weighted-average amortization period is three years.
As of December 31, 2016, future amortization
expense scheduled to be expensed is as follows:
Years ending December 31 |
|
|
|
|
2017 |
|
|
$ |
3,624,944 |
|
2018 |
|
|
|
1,476,398 |
|
2019 |
|
|
|
732,364 |
|
Total |
|
|
$ |
5,833,706 |
|
|