Intangible Assets, Net (Tables)
|
9 Months Ended |
Sep. 30, 2022 |
Goodwill and Intangible Assets Disclosure [Abstract] |
|
Schedule of Intangible Assets, Net |
Intangible assets, net, consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2022 |
|
Amortization Period (Years) |
|
Cost |
|
Accumulated Amortization |
|
Impairment |
|
Net |
Non-amortizing intangibles |
|
|
|
|
|
|
|
|
|
|
Trade name |
|
N/A |
|
$ |
91,600
|
|
|
$ |
—
|
|
|
$ |
(51,200) |
|
|
$ |
40,400
|
|
Total non-amortizing intangibles |
|
|
|
$ |
91,600
|
|
|
$ |
—
|
|
|
$ |
(51,200) |
|
|
$ |
40,400
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortizing intangibles |
|
|
|
|
|
|
|
|
|
|
Broker/customer relationships |
|
8 - 15 |
|
$ |
541,100
|
|
|
$ |
(80,736) |
|
|
$ |
(70,464) |
|
|
$ |
389,900
|
|
Trade names and other |
|
5 - 10 |
|
10,937
|
|
|
(1,425) |
|
|
(1,512) |
|
|
8,000
|
|
Total amortizing intangibles |
|
|
|
$ |
552,037
|
|
|
$ |
(82,161) |
|
|
$ |
(71,976) |
|
|
$ |
397,900
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangibles |
|
|
|
$ |
643,637
|
|
|
$ |
(82,161) |
|
|
$ |
(123,176) |
|
|
$ |
438,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
Amortization Period (Years) |
|
Cost |
|
Accumulated Amortization |
|
Impairment |
|
Net |
Non-amortizing intangibles |
|
|
|
|
|
|
|
|
|
|
Trade name |
|
N/A |
|
$ |
178,000 |
|
|
$ |
— |
|
|
$ |
(86,400) |
|
|
$ |
91,600 |
|
Total non-amortizing intangibles |
|
|
|
$ |
178,000 |
|
|
$ |
— |
|
|
$ |
(86,400) |
|
|
$ |
91,600 |
|
|
|
|
|
|
|
|
|
|
|
|
Amortizing intangibles |
|
|
|
|
|
|
|
|
|
|
Broker/customer relationships |
|
8 - 15 |
|
$ |
541,100 |
|
|
$ |
(39,711) |
|
|
$ |
— |
|
|
$ |
501,389 |
|
Trade names and other |
|
5 - 10 |
|
10,937 |
|
|
(1,026) |
|
|
— |
|
|
9,911 |
|
Total amortizing intangibles |
|
|
|
$ |
552,037 |
|
|
$ |
(40,737) |
|
|
$ |
— |
|
|
$ |
511,300 |
|
|
|
|
|
|
|
|
|
|
|
|
Total intangibles |
|
|
|
$ |
730,037 |
|
|
$ |
(40,737) |
|
|
$ |
(86,400) |
|
|
$ |
602,900 |
|
|
Schedule of Indefinite-Lived Intangible Assets |
Intangible assets, net, consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2022 |
|
Amortization Period (Years) |
|
Cost |
|
Accumulated Amortization |
|
Impairment |
|
Net |
Non-amortizing intangibles |
|
|
|
|
|
|
|
|
|
|
Trade name |
|
N/A |
|
$ |
91,600
|
|
|
$ |
—
|
|
|
$ |
(51,200) |
|
|
$ |
40,400
|
|
Total non-amortizing intangibles |
|
|
|
$ |
91,600
|
|
|
$ |
—
|
|
|
$ |
(51,200) |
|
|
$ |
40,400
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortizing intangibles |
|
|
|
|
|
|
|
|
|
|
Broker/customer relationships |
|
8 - 15 |
|
$ |
541,100
|
|
|
$ |
(80,736) |
|
|
$ |
(70,464) |
|
|
$ |
389,900
|
|
Trade names and other |
|
5 - 10 |
|
10,937
|
|
|
(1,425) |
|
|
(1,512) |
|
|
8,000
|
|
Total amortizing intangibles |
|
|
|
$ |
552,037
|
|
|
$ |
(82,161) |
|
|
$ |
(71,976) |
|
|
$ |
397,900
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangibles |
|
|
|
$ |
643,637
|
|
|
$ |
(82,161) |
|
|
$ |
(123,176) |
|
|
$ |
438,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
Amortization Period (Years) |
|
Cost |
|
Accumulated Amortization |
|
Impairment |
|
Net |
Non-amortizing intangibles |
|
|
|
|
|
|
|
|
|
|
Trade name |
|
N/A |
|
$ |
178,000 |
|
|
$ |
— |
|
|
$ |
(86,400) |
|
|
$ |
91,600 |
|
Total non-amortizing intangibles |
|
|
|
$ |
178,000 |
|
|
$ |
— |
|
|
$ |
(86,400) |
|
|
$ |
91,600 |
|
|
|
|
|
|
|
|
|
|
|
|
Amortizing intangibles |
|
|
|
|
|
|
|
|
|
|
Broker/customer relationships |
|
8 - 15 |
|
$ |
541,100 |
|
|
$ |
(39,711) |
|
|
$ |
— |
|
|
$ |
501,389 |
|
Trade names and other |
|
5 - 10 |
|
10,937 |
|
|
(1,026) |
|
|
— |
|
|
9,911 |
|
Total amortizing intangibles |
|
|
|
$ |
552,037 |
|
|
$ |
(40,737) |
|
|
$ |
— |
|
|
$ |
511,300 |
|
|
|
|
|
|
|
|
|
|
|
|
Total intangibles |
|
|
|
$ |
730,037 |
|
|
$ |
(40,737) |
|
|
$ |
(86,400) |
|
|
$ |
602,900 |
|
|
Schedule of Estimated Amortization Expense |
The estimated amortization expense for each of the five succeeding fiscal years and thereafter as of September 30, 2022 is as follows (in thousands):
|
|
|
|
|
|
|
|
|
Year Ending December 31, |
|
Amount |
Remainder of 2022 |
|
$ |
11,862
|
|
2023 |
|
47,446
|
|
2024 |
|
47,446
|
|
2025 |
|
47,446
|
|
2026 |
|
47,433
|
|
|
|
|
Thereafter |
|
196,267
|
|
Total future amortization expense |
|
$ |
397,900
|
|
|