XML 37 R20.htm IDEA: XBRL DOCUMENT v3.24.0.1
Goodwill and Intangible Assets
12 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intagible Assets
12.
GOODWILL AND INTANGIBLE ASSETS

Goodwill and intangible assets are primarily the result of business acquisitions.

The Company performs its annual impairment assessment of goodwill and indefinite life intangible assets as of November 30 of each year.

During the year ended December 31, 2023, the Company's China reporting unit experienced adverse impacts as a result of changes in market conditions and increases in interest rates which contributed to reduced forecasted revenues and reduced projected future cash flows.

As a result of these adverse impacts, the Company performed an interim quantitative assessment of goodwill impairment by comparing the fair value of its China reporting unit to its carrying value, including goodwill. When performing the assessment, the Company determined the fair value of its China reporting unit based on forecasted future cash flows. Based on the Company's forecast of the future cash flows of its China reporting unit, it was determined the carrying value of goodwill for its China reporting unit was impaired and the Company recorded a goodwill impairment charge of $77.4 million during the three months ended June 30, 2023.

The Company used a quantitative approach to measure the fair value of its China reporting unit using a discounted cash flow approach, which is a Level 3 measurement. The discounted cash flow analysis requires significant judgments, including estimates of future cash flows, which are dependent on internal forecasts and determination of the Company’s weighted average cost of capital, which is risk-adjusted to reflect the specific risk profile of the reporting unit being tested. The weighted average cost of capital used for the China reporting unit in the Company’s analysis was 12.5%.

During the year ended December 31, 2023, the Company performed a qualitative assessment for its remaining reporting unit with goodwill and its trademark indefinite life intangible assets. For the qualitative analysis performed as of November 30, 2023, the Company assessed several events and circumstances that could affect the significant inputs used to determine the fair values of the reporting unit and trademarks, including the significance of the amount of excess fair value over carrying value, consistency of operating margins and cash flows, budgeted-to-actual performance from prior year, no significant changes to projected forecasts, overall change in economic climate, changes in the industry and competitive environment, key management turnover, and earnings quality and sustainability. There were no unanticipated changes or negative indicators in the above qualitative factors that would impact the fair values as of the annual impairment date. As such, the Company determined there were no indicators of impairment and that it is more likely than not that the fair value of the reporting unit and trademarks are greater than their carrying values and therefore performing the next step of the impairment test was unnecessary.

For the years ended December 31, 2022 and 2021 the Company performed a quantitative impairment test which indicated no impairment and there was no change to the carrying amount of goodwill or trademarks due to impairment.

The following table presents the gross amount, accumulated impairment loss, and net carrying amount of goodwill as of December 31, 2023 and 2022 (in thousands):

 

 

 

 

Accumulated

 

 

Net

 

 

Gross Amount

 

 

Impairment Loss

 

 

Carrying Amount

 

Balance as of December 31, 2023

 

1,520,926

 

 

 

(103,202

)

 

 

1,417,724

 

Balance as of December 31, 2022

$

1,520,926

 

 

$

(25,797

)

 

$

1,495,129

 

The accumulated impairment loss as of December 31, 2022 was recognized during the year ended December 31, 2019.

Changes in the net carrying amount of goodwill were as follows during the year ended December 31, 2022 (in thousands):

 

Net Carrying

 

 

Amount

 

Balance as of December 31, 2021

$

1,466,884

 

Acquisition of Safekeep, Inc.

 

28,245

 

Balance as of December 31, 2022

$

1,495,129

 

Impairment

 

(77,405

)

Balance as of December 31, 2023

$

1,417,724

 

The intangible assets balance as of December 31, 2023, is reflected below (in thousands):

 

 

 

Weighted-

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Remaining

 

 

Gross

 

 

 

 

 

Net

 

 

Useful Life

 

Useful Life

 

 

Carrying

 

 

Accumulated

 

 

Carrying

 

 

(Years)

 

(Years)

 

 

Amount

 

 

Amortization

 

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Customer relationships

1618

 

 

11.3

 

 

$

1,291,830

 

 

$

(479,054

)

 

$

812,776

 

  Acquired technologies

37

 

 

1.7

 

 

 

184,640

 

 

 

(172,840

)

 

 

11,800

 

           Subtotal

 

 

 

 

 

 

1,476,470

 

 

 

(651,894

)

 

 

824,576

 

  Trademarks—indefinite life

 

 

 

 

 

 

190,470

 

 

 

 

 

 

190,470

 

Total intangible assets

 

 

 

 

 

$

1,666,940

 

 

$

(651,894

)

 

$

1,015,046

 

The intangible assets balance as of December 31, 2022, is reflected below (in thousands):

 

 

 

Weighted-

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Remaining

 

 

Gross

 

 

 

 

 

Net

 

 

Useful Life

 

Useful Life

 

 

Carrying

 

 

Accumulated

 

 

Carrying

 

 

(Years)

 

(Years)

 

 

Amount

 

 

Amortization

 

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Customer relationships

1618

 

 

12.3

 

 

$

1,299,750

 

 

$

(410,095

)

 

$

889,655

 

  Acquired technologies

37

 

 

1.8

 

 

 

187,950

 

 

 

(149,256

)

 

 

38,694

 

           Subtotal

 

 

 

 

 

 

1,487,700

 

 

 

(559,351

)

 

 

928,349

 

  Trademarks—indefinite life

 

 

 

 

 

 

190,470

 

 

 

 

 

 

190,470

 

Total intangible assets

 

 

 

 

 

$

1,678,170

 

 

$

(559,351

)

 

$

1,118,819

 

During the year ended December 31, 2023, the Company recorded an impairment charge to its China reporting unit's customer relationships and acquired technologies intangible assets. The Company's forecast of the China reporting unit's expected cash flows indicated the carrying amounts of the intangible assets were not recoverable and therefore the Company recorded an impairment charge of $5.3 million.

As a result of the impairment charge, the Company recorded a write off of the gross carrying amount and accumulated amortization of the associated intangible assets during the year ended December 31, 2023.

No intangible asset impairments were recorded during the years ended December 31, 2022 and 2021.

During February 2022, the Company recorded $4.8 million of acquired technology intangible assets as a result of the acquisition of Safekeep (see Note 4).

Amortization expense for intangible assets was $98.4 million, $99.2 million and $98.7 million for the years ended December 31, 2023, 2022 and 2021, respectively.

Future amortization expense for each of the next five years and thereafter for intangible assets as of December 31, 2023, is as follows (in thousands):

 

Years Ending December 31:

 

 

2024

$

80,768

 

2025

 

72,454

 

2026

 

72,454

 

2027

 

72,454

 

2028

 

72,454

 

Thereafter

 

453,992

 

Total

$

824,576