XML 21 R11.htm IDEA: XBRL DOCUMENT v3.10.0.1
Goodwill and Other Intangible Assets
9 Months Ended
Sep. 30, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangible Assets
GOODWILL AND OTHER INTANGIBLE ASSETS
The Company reorganized its operations in the first quarter of 2018 into the following six operating segments for the purpose of making operating decisions and assessing performance: Kaplan International, Higher Education, Test Preparation, Professional (U.S.), Television Broadcasting and Healthcare (see Note 16). The reorganization changed the composition of the reporting units within the education division, and resulted in the reassignment of the assets and liabilities to the reporting units affected. The goodwill was allocated to the affected reporting units using the relative fair value approach. As a result of the reassignment and allocation, the Company performed an interim review of the carrying value of goodwill at the education division for possible impairment on both a pre and post-reorganization basis. No impairment of goodwill was indicated at the pre- and post-reorganization reporting units.
In the third quarter of 2018, the Healthcare business recorded an intangible asset impairment charge of $7.9 million following the decision to discontinue the use of the Celtic tradename. The fair value of the intangible asset was estimated using an income approach.
In the second quarter of 2017, as a result of a challenging operating environment, the Forney reporting unit recorded a goodwill and other long-lived asset impairment charge of $9.2 million. The Company performed an interim review of the goodwill and other long-lived assets of the reporting unit by utilizing a discounted cash flow model to estimate the fair value. The carrying value of the reporting unit exceeded the estimated fair value, resulting in a goodwill impairment charge for the amount by which the carrying value exceeded the reporting unit’s estimated fair value. Forney is included in other businesses.
Amortization of intangible assets for the three months ended September 30, 2018 and 2017 was $12.3 million and $10.9 million, respectively. Amortization of intangible assets for the nine months ended September 30, 2018 and 2017 was $34.1 million and $28.3 million, respectively. Amortization of intangible assets is estimated to be approximately $12 million for the remainder of 2018, $48 million in 2019, $45 million in 2020, $39 million in 2021, $33 million in 2022 and $83 million thereafter.
The changes in the carrying amount of goodwill, by segment, were as follows:
(in thousands)
Education
 
Television
Broadcasting
 
Healthcare
 
Other
Businesses
 
Total
Balance as of December 31, 2017
  
 
  
 
 
 
  
 
  
Goodwill
$
1,171,812

 
$
190,815

 
$
69,409

 
$
233,825

 
$
1,665,861

Accumulated impairment losses
(350,850
)
 

 

 
(15,301
)
 
(366,151
)
 
820,962

 
190,815

 
69,409

 
218,524

 
1,299,710

Acquisitions
19,981

 

 
217

 
21,199

 
41,397

Dispositions
(11,191
)
 

 

 

 
(11,191
)
Foreign currency exchange rate changes
(19,841
)
 

 

 

 
(19,841
)
Balance as of September 30, 2018
  

 
  

 
 
 
  

 
  

Goodwill
1,141,062

 
190,815

 
69,626

 
255,024

 
1,656,527

Accumulated impairment losses
(331,151
)
 

 

 
(15,301
)
 
(346,452
)
 
$
809,911

 
$
190,815

 
$
69,626

 
$
239,723

 
$
1,310,075


The changes in carrying amount of goodwill at the Company’s education division were as follows:
(in thousands)
Kaplan
International
 
Higher
Education
 
Test
Preparation
 
Professional (U.S.)
 
Total
Balance as of December 31, 2017
  
 
  
 
  
 
 
 
  
Goodwill
$
615,861

 
$
205,494

 
$
166,098

 
$
184,359

 
$
1,171,812

Accumulated impairment losses

 
(131,023
)
 
(102,259
)
 
(117,568
)
 
(350,850
)
 
615,861

 
74,471

 
63,839

 
66,791

 
820,962

Acquisitions
26

 

 
626

 
19,329

 
19,981

Dispositions

 
(11,191
)
 

 

 
(11,191
)
Foreign currency exchange rate changes
(19,775
)
 
(40
)
 

 
(26
)
 
(19,841
)
Balance as of September 30, 2018
  

 
  

 
  

 
 
 
  

Goodwill
596,112

 
174,564

 
166,724

 
203,662

 
1,141,062

Accumulated impairment losses

 
(111,324
)
 
(102,259
)
 
(117,568
)
 
(331,151
)
 
$
596,112

 
$
63,240

 
$
64,465

 
$
86,094

 
$
809,911


Other intangible assets consist of the following:
 
 
 
As of September 30, 2018
 
As of December 31, 2017
(in thousands)
Useful Life
Range
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net Carrying
Amount
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net
Carrying
Amount
Amortized Intangible Assets
  
 
  
 
  
 
  
 
  
 
  
 
  
Student and customer relationships
2–10 years (1)
 
$
281,639

 
$
106,235

 
$
175,404

 
$
260,464

 
$
83,690

 
$
176,774

Trade names and trademarks
2–10 years
 
71,870

 
37,858

 
34,012

 
50,286

 
25,596

 
24,690

Network affiliation agreements
10 years
 
17,400

 
2,972

 
14,428

 
17,400

 
1,668

 
15,732

Databases and technology
3–6 years
 
28,788

 
8,537

 
20,251

 
19,563

 
5,008

 
14,555

Noncompete agreements
2–5 years
 
1,093

 
778

 
315

 
930

 
467

 
463

Other
1–8 years
 
24,530

 
8,885

 
15,645

 
13,430

 
7,668

 
5,762

  
  
 
$
425,320

 
$
165,265

 
$
260,055

 
$
362,073

 
$
124,097

 
$
237,976

Indefinite-Lived Intangible Assets
  
 
  
 
  

 
  

 
  
 
  

 
  

Trade names and trademarks
  
 
$
95,802

 
  

 
  

 
$
82,745

 
  

 
  

FCC licenses
 
 
18,800

 
 
 
 
 
18,800

 
 
 
 
Licensure and accreditation
  
 
150

 
  

 
  

 
650

 
  

 
  

 
  
 
$
114,752

 
 
 
 
 
$
102,195

 
 
 
 
____________
(1)
As of December 31, 2017, the student and customer relationships’ minimum useful life was 1 year.