5.  GOODWILL AND OTHER INTANGIBLES

Prior to the acquisition of Progressive on July 14, 2025, we had two reporting units which were also our operating and reportable segments: Installation and Specialty Distribution. Progressive became its own reporting unit for goodwill testing.  All three reporting units contain goodwill. Assets acquired and liabilities assumed are assigned to the applicable reporting unit based on whether the acquired assets and liabilities relate to the operations of such unit and determination of its fair value. Goodwill assigned to the reporting unit is the excess of the fair value of the acquired business over the fair value of the individual assets acquired and liabilities assumed for the reporting unit.

 

In the fourth quarters of 2025 and 2024, we performed annual assessments of our goodwill resulting in no indicators of impairment.

Changes in the carrying amount of goodwill for the years ended December 31, 2025 and 2024, by reporting unit were as follows, in thousands:

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

  ​ ​Accumulated   

  ​ ​ ​

Gross Goodwill

FX Translation

Gross Goodwill

Impairment

Net Goodwill

December 31, 2024

Additions

Adjustment

December 31, 2025

Losses

December 31, 2025

Installation

$

1,946,247

$

13,764

$

-

$

1,960,011

$

(762,021)

$

1,197,990

Progressive

-

442,316

-

442,316

-

442,316

Installation Services

1,946,247

456,080

-

2,402,327

(762,021)

1,640,306

Specialty Distribution

 

928,033

 

473,901

2,987

 

1,404,921

 

-

 

1,404,921

Total goodwill

$

2,874,280

$

929,981

$

2,987

$

3,807,248

$

(762,021)

$

3,045,227

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

  ​ ​Accumulated   

  ​ ​ ​

Gross Goodwill

FX Translation

Gross Goodwill

Impairment

Net Goodwill

December 31, 2023

Additions

Adjustment

December 31, 2024

Losses

December 31, 2024

Installation

$

1,901,160

$

45,087

$

-

$

1,946,247

$

(762,021)

$

1,184,226

Specialty Distribution

 

903,429

 

29,760

(5,156)

 

928,033

 

-

 

928,033

Total goodwill

$

2,804,589

$

74,847

$

(5,156)

$

2,874,280

$

(762,021)

$

2,112,259

Additions during the year ended December 31, 2025, primarily reflects acquisitions made during the period, as well as measurement period adjustments to the fair value of goodwill assigned to businesses acquired in the last twelve months. Our acquisition of Progressive included $442.3 million of goodwill and $397.8 million of other intangible assets as of July 14, 2025. Our acquisition of SPI, a Specialty Distribution acquisition, included $425.7 million of goodwill and $455.3 million of other intangible assets as of October 7, 2025. See Note 15 – Business Combinations for further information on the preliminary purchase price allocation.

The following table sets forth our other intangible assets, in thousands:  

As of December 31,

2025

2024

2023

Gross definite-lived intangible assets

  ​ ​ ​

$

1,755,193

$

864,693

$

827,793

Accumulated amortization

  ​ ​ ​

(403,581)

(307,004)

(236,735)

Other intangible assets, net

$

1,351,612

$

557,689

$

591,058

Amortization expense

$

95,339

$

72,082

$

69,139

The following table sets forth a detail of our intangible assets as of December 31, 2025, in thousands:

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

Gross Definite-Lived Intangible Assets

  ​ ​ ​

Accumulated Amortization

  ​ ​ ​

Net Definite-Lived Intangible Assets

Trademarks

$

105,370

$

(27,221)

$

78,149

Customer relationships

1,641,904

(368,525)

1,273,379

Non-compete

7,919

(7,835)

84

Total

$

1,755,193

$

(403,581)

$

1,351,612

The following table sets forth a detail of our intangible assets as of December 31, 2024, in thousands:

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

Gross Definite-Lived Intangible Assets

  ​ ​ ​

Accumulated Amortization

  ​ ​ ​

Net Definite-Lived Intangible Assets

Trademarks

$

46,590

$

(20,623)

$

25,967

Customer relationships

810,184

(278,586)

531,598

Non-compete

7,919

(7,795)

124

Total

$

864,693

$

(307,004)

$

557,689

The following table sets forth the amortization expense related to the definite-lived intangible assets during each of the next five years, in thousands:

  ​ ​ ​

Amortization
Expense

2026

$

142,730

2027

136,419

2028

135,328

2029

135,305

2030

128,440

Historical Timeline

Fiscal YearFiled
2025Feb 26, 2026Showing above
2024Feb 25, 2025
2023Feb 28, 2024
2022Feb 23, 2023
2021Feb 22, 2022
2020Feb 23, 2021
2019Feb 25, 2020
2018Feb 26, 2019
2017Feb 27, 2018
2016Feb 28, 2017
2015Mar 3, 2016

About Goodwill & Intangibles Disclosures

Goodwill and intangible asset disclosures reveal the premium paid in acquisitions and how management assesses whether that premium retains its value. Since goodwill is no longer amortized under US GAAP, the annual impairment test is the only mechanism that adjusts carrying values downward — making the assumptions behind that test critically important for investors.

Key signals: a history of goodwill impairments suggests management consistently overpays for acquisitions. Watch the gap between reporting unit fair value and carrying amount — when fair value exceeds carrying amount by less than 10-20%, a small decline in business performance could trigger a write-down. For finite-lived intangibles, examine useful life assumptions across customer relationships, technology, and trade names; aggressive estimates inflate near-term earnings. Compare total intangibles-to-total-assets ratios against peers to assess acquisition dependency. Rising goodwill as a percentage of equity can signal balance sheet fragility.