XML 33 R13.htm IDEA: XBRL DOCUMENT v3.19.1
Goodwill and Intangible Assets
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets  
Goodwill and Intangible Assets

6. Goodwill and Intangible Assets

Goodwill

The following is a summary of changes in the Company’s goodwill by business line for the years ended December 31, 2018 and 2017 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Services and

 

 

 

 

 

 

 

 

 

    

Plans

    

Dealership

    

Retail

    

Consolidated

Balance as of January 1, 2017 (excluding impairment charges)

 

$

96,828

 

$

246,929

 

$

11,109

 

$

354,866

Accumulated impairment charges

 

 

(46,884)

 

 

(143,798)

 

 

(11,109)

 

 

(201,791)

Balance as of January 1, 2017

 

 

49,944

 

 

103,131

 

 

 —

 

 

153,075

Acquisitions

 

 

 —

 

 

158,845

 

 

36,467

 

 

195,312

Balance as of December 31, 2017

 

 

49,944

 

 

261,976

 

 

36,467

 

 

348,387

Acquisitions

 

 

376

 

 

46,821

 

 

3,579

 

 

50,776

Impairment charge

 

 

 —

 

 

 —

 

 

(40,046)

 

 

(40,046)

Balance as of December 31, 2018

 

$

50,320

 

$

308,797

 

$

 —

 

$

359,117

 

The Company evaluates goodwill for impairment on an annual basis as of the beginning of the fourth quarter, or more frequently if events or changes in circumstances indicate that the Company’s goodwill or indefinite‑lived intangible assets might be impaired. The Company assesses qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If the Company determines it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then it is required to perform the first step of a two‑step impairment test by calculating the fair value of the reporting unit and comparing the fair value with the carrying amount of the reporting unit. If the carrying amount of a reporting unit exceeds its fair value, then the Company records an impairment of goodwill equal to the amount that the carrying amount of a reporting unit exceeds its fair value.

In the fourth quarter of 2018, the Company performed its annual goodwill impairment test, which resulted in the determination that the carrying value of the Retail reporting unit, which is comprised of the entire Retail segment, exceeded its estimated fair value by an amount that exceeded the reporting unit’s goodwill balance. The Company estimated the fair value of the Retail reporting unit using a combination of the guideline public company method under the market approach and the discounted cash flow analysis method under the income approach. The Company weighted the income approach at 70% and the market approach at 30% since the income approach was deemed to better reflect the discrete earnings potential of the reporting unit and the observed guideline companies operate in the same industry, but do not specifically offer the same products and services as the reporting unit. The assumptions in the income approach included the Company’s internal projections for the reporting unit, a 2.5% growth rate to calculate the terminal value and a discount rate of 10.5%.  The excess of the carrying value over the estimated fair value of this reporting unit was primarily due to a decline in segment income leading to lower expected future cash flows for this reporting unit. The Company recorded an impairment charge of $40.0 million in the fourth quarter of 2018 related to this reporting unit. The Retail reporting unit goodwill was reduced to zero.  

Additionally in the fourth quarter of 2018, the Company performed its annual goodwill impairment test of the Dealership reporting unit, which resulted in the determination that the estimated fair value of the Dealership reporting unit, which is comprised of the entire Dealership segment, exceeded its carrying value. Therefore, no impairment charge was recorded for the Dealership reporting unit during the year ended December 31, 2018. The Company estimated the fair value of the Dealership reporting unit using a combination of the guideline public company method under the market approach and the discounted cash flow analysis method under the income approach. The Company weighted the income approach at 70% and the market approach at 30% since the income approach was deemed to better reflect the discrete earnings potential of the reporting unit and the observed guideline companies operate in the same industry, but do not specifically offer the same products and services as the reporting unit. The assumptions in the income approach included the Company’s internal projections for the reporting unit, a 2.3% growth rate to calculate the terminal value and a discount rate of 8.7%.

The Company’s GSS Enterprises, LLC (“GSS”) reporting unit, which is comprised of a portion of the Consumer Services and Plans segment and holds all of that segment’s goodwill, had negative carrying value, including goodwill of $50.3 million, at the annual goodwill impairment testing date and at December 31, 2018. Therefore, a goodwill impairment test was not necessary for the GSS reporting unit during the fourth quarter of 2018.

The Company did not record any impairments of goodwill during the years ended December 31, 2017 and 2016.

Intangible Assets

Finite‑lived intangible assets and related accumulated amortization consisted of the following at December 31, (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

Cost or

 

Accumulated

 

 

 

 

   

Fair Value

    

Amortization

    

Net

Consumer Services and Plans:

 

 

 

 

 

 

 

 

 

Membership and customer lists

 

$

9,140

 

$

(7,174)

 

$

1,966

Retail:

 

 

 

 

 

 

 

 

 

Customer lists and domain names

 

 

3,415

 

 

(1,559)

 

 

1,856

Trademarks and trade names

 

 

29,304

 

 

(2,853)

 

 

26,451

Websites

 

 

6,074

 

 

(1,063)

 

 

5,011

 

 

$

47,933

 

$

(12,649)

 

$

35,284

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

Cost or

 

Accumulated

 

 

 

 

    

Fair Value

    

Amortization

    

Net

Consumer Services and Plans:

 

 

 

 

 

 

 

 

 

Membership and customer lists

 

$

8,375

 

$

(6,431)

 

$

1,944

Retail:

 

 

 

 

 

 

 

 

 

Customer lists and domain names

 

 

3,914

 

 

(1,048)

 

 

2,866

Trademarks and trade names

 

 

28,987

 

 

(901)

 

 

28,086

Websites

 

 

6,073

 

 

(262)

 

 

5,811

 

 

$

47,349

 

$

(8,642)

 

$

38,707

 

   

 

 

 

 

 

 

 

 

 

Amortization expense of finite-lived intangibles for the years ended December 31, 2018, 2017, and 2016 was $4.5 million, $2.6 million and $1.0 million, respectively. The Company reclassified the amounts by operating segment and made immaterial correcting adjustments to the previously recorded balances for the categories of intangible assets as of December 31, 2017 by approximately $15 million. These changes had no impact on total intangible assets. The aggregate future five‑year amortization of finite‑lived intangibles at December 31, 2018, was as follows (in thousands):

 

 

 

 

 

2019

    

$

4,509

 

2020

 

 

3,640

 

2021

 

 

3,218

 

2022

 

 

3,023

 

2023

 

 

2,489

 

Thereafter

 

 

18,405

 

 

 

$

35,284