XML 47 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
GOODWILL AND INTANGIBLE ASSETS, NET (Tables)
12 Months Ended
Dec. 31, 2015
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of Goodwill Activity
The following table summarizes the Company's goodwill activity by reportable segment:
 
Retail
 
Franchising
 
Manufacturing/Wholesale
 
Total
 
(in thousands)
Balance at December 31, 2013
$
346,202

 
$
117,303

 
$
202,841

 
$
666,346

Acquired franchise stores
1,372

 

 

 
1,372

Acquisition of The Health Store

6,853

 

 

 
6,853

Translation effect of exchange rates
(2,278
)
 

 

 
(2,278
)
Balance at December 31, 2014
$
352,149

 
$
117,303

 
$
202,841

 
$
672,293

Acquired franchise stores
1,935

 

 

 
1,935

Translation effect of exchange rates

(1,077
)
 

 

 
(1,077
)
Goodwill impairment - Discount Supplements
(23,259
)
 

 

 
(23,259
)
Balance at December 31, 2015
$
329,748

 
$
117,303

 
$
202,841

 
$
649,892

Summary of Intangible Asset Activity
Intangible assets, net consisted of the following:
 
Retail Brand
 
Franchise Brand
 
Operating Agreements
 
Other Intangibles
 
Total
 
(in thousands)
Balance at December 31, 2013
$
500,000

 
$
220,000

 
$
125,665

 
$
17,109

 
$
862,774

Acquired franchise stores

 

 

 
781

 
781

Acquisition of The Health Store


 

 

 
788

 
788

Amortization expense

 

 
(6,653
)
 
(4,222
)
 
(10,875
)
Translation effect of exchange rates

 

 

 
(476
)
 
(476
)
Balance at December 31, 2014
$
500,000

 
$
220,000

 
$
119,012

 
$
13,980

 
$
852,992

Acquired franchise stores

 

 

 
963

 
963

Amortization expense


 

 
(6,653
)
 
(3,599
)
 
(10,252
)
Translation effect of exchange rates


 

 

 
(138
)
 
(138
)
Impairment charge - Discount Supplements

 

 

 
(4,361
)
 
(4,361
)
Balance at December 31, 2015
$
500,000

 
$
220,000

 
$
112,359

 
$
6,845

 
$
839,204

Schedule of Gross Carrying Amount and Accumulated Amortization
The following table reflects the gross carrying amount and accumulated amortization/impairment for each major intangible asset:
 
 
 
December 31, 2015
 
December 31, 2014
 
Weighted-
Average
Life
 
Gross
 
Accumulated Amortization/Impairment
 
Carrying Amount
 
Gross
 
Accumulated Amortization
 
Carrying Amount
 
 
 
(in thousands)
Goodwill
Indefinite
 
$
673,151

 
$
(23,259
)
 
$
649,892

 
$
672,293

 
$

 
$
672,293

Brands—retail
Indefinite
 
500,000

 

 
500,000

 
500,000

 

 
500,000

Brands—franchise
Indefinite
 
220,000

 

 
220,000

 
220,000

 

 
220,000

Retail agreements
30.3
 
31,000

 
(9,407
)
 
21,593

 
31,000

 
(8,354
)
 
22,646

Franchise agreements
25.0
 
70,000

 
(24,617
)
 
45,383

 
70,000

 
(21,817
)
 
48,183

Manufacturing agreements
25.0
 
70,000

 
(24,617
)
 
45,383

 
70,000

 
(21,817
)
 
48,183

Other intangibles
11.8
 
10,222

 
(4,560
)
 
5,662

 
20,457

 
(7,427
)
 
13,030

Franchise rights
3.0
 
7,206

 
(6,023
)
 
1,183

 
6,243

 
(5,293
)
 
950

Total

 
$
1,581,579

 
$
(92,483
)
 
$
1,489,096

 
$
1,589,993

 
$
(64,708
)
 
$
1,525,285

Schedule of Future Estimated Amortization Expense
The following table represents future amortization expense of definite-lived intangible assets at December 31, 2015:
Years ending December 31,
Amortization expense
 
(in thousands)
2016
$
8,108

2017
7,544

2018
7,369

2019
7,257

2020
7,204

Thereafter
81,722

Total future amortization expense
$
119,204