XML 75 R33.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Intangible Assets and Goodwill (Tables)
12 Months Ended
Dec. 31, 2019
Goodwill And Intangible Assets Disclosure [Abstract]  
Intangible Assets Subject to and Not Subject to Amortization

(In thousands)

 

Fair Value

 

 

Estimated Useful Life (in years)

 

 

 

 

 

 

 

 

 

 

Intangible assets subject to amortization:

 

 

 

 

 

 

 

 

Tradename - South Beach Diet

 

 

9,000

 

 

 

15

 

Customer list

 

 

110,000

 

 

 

7

 

Retail customer relationship

 

 

8,000

 

 

 

10

 

Noncompetition agreements

 

 

6,000

 

 

 

5

 

Subtotal

 

$

133,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets not subject to amortization:

 

 

 

 

 

 

 

 

Tradename - Nutrisystem

 

 

800,000

 

 

n/a

 

Total intangible assets

 

$

933,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

457,056

 

 

n/a

 

Schedule of Reconciliation of Our Goodwill

 

A reconciliation of our goodwill balance is as follows:

    

(In thousands)

 

Healthcare

December 31,

 

 

Nutrition

December 31,

 

 

Consolidated

December 31,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2019

 

 

2018

 

Beginning balance, gross

 

$

517,040

 

 

$

517,040

 

 

$

 

 

$

517,040

 

 

$

517,040

 

Accumulated impairment

 

 

(182,360

)

 

 

(182,360

)

 

 

 

 

 

(182,360

)

 

 

(182,360

)

Beginning balance, net

 

$

334,680

 

 

$

334,680

 

 

$

 

 

$

334,680

 

 

$

334,680

 

Acquisition of Nutrisystem

 

 

 

 

 

 

 

 

445,671

 

 

 

445,671

 

 

 

 

Measurement period adjustment (1)

 

 

 

 

 

 

 

 

11,384

 

 

 

11,384

 

 

 

 

Goodwill impairment (2)

 

 

 

 

 

 

 

 

(137,100

)

 

 

(137,100

)

 

 

 

Ending balance, gross

 

$

517,040

 

 

$

517,040

 

 

$

457,055

 

 

$

974,095

 

 

$

517,040

 

Accumulated impairment

 

 

(182,360

)

 

 

(182,360

)

 

 

(137,100

)

 

 

(319,460

)

 

 

(182,360

)

Ending balance, net

 

$

334,680

 

 

$

334,680

 

 

$

319,955

 

 

$

654,635

 

 

$

334,680

 

 

  

 

 

(1)

See Note 2 for explanation.

 

(2)

See Note 13 for explanation.

Intangible Assets Subject to Amortization

Intangible assets subject to amortization at December 31, 2019 consisted of the following:

 

(In thousands)

 

Gross

Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net

 

Acquired technology

 

$

1,483

 

 

$

(1,483

)

 

 

 

Distributor and provider networks

 

 

8,709

 

 

 

(8,709

)

 

 

 

Tradename

 

 

9,000

 

 

 

(489

)

 

 

8,511

 

Customer list

 

 

110,000

 

 

 

(30,245

)

 

 

79,755

 

Retail customer relationship

 

 

8,000

 

 

 

(652

)

 

 

7,348

 

Noncompetition agreements

 

 

6,000

 

 

 

(977

)

 

 

5,023

 

Total

 

$

143,192

 

 

$

(42,555

)

 

$

100,637

 

Intangible assets subject to amortization at December 31, 2018 consisted of the following:

 

(In thousands)

 

Gross

Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net

 

Acquired technology

 

$

1,483

 

 

$

(1,483

)

 

 

 

Distributor and provider networks

 

 

8,709

 

 

 

(8,709

)

 

 

 

Total

 

$

10,192

 

 

$

(10,192

)

 

$

 

Expected Future Amortization Expense of Intangible Assets Expected future amortization expense of intangible assets for each of the next five years and thereafter is as follows:

(In thousands)

 

 

 

 

Year ending December 31,

 

 

 

 

2020

 

$

30,351

 

2021

 

 

22,864

 

2022

 

 

16,924

 

2023

 

 

11,559

 

2024

 

 

6,969

 

Thereafter

 

 

11,970

 

Total

 

$

100,637