XML 21 R11.htm IDEA: XBRL DOCUMENT v3.10.0.1
INTANGIBLE ASSETS
9 Months Ended
Sep. 30, 2018
INTANGIBLE ASSETS

NOTE E — INTANGIBLE ASSETS

Intangible assets consist of the following (in thousands):

 

     September 30, 2018      December 31, 2017  
     Gross      Impairment     Accumulated
Amortization
    Net      Gross      Accumulated
Amortization
    Net  

Goodwill

   $ 104,232      $ (2,205   $ —       $ 102,027      $ 15,772      $ —       $ 15,772  

Indefinite-lived intangible assets:

                 

Trade names

     62,216        —         —         62,216        7,616        —         7,616  

Finite-lived intangible assets:

                 

Licenses

     15,847        —         (9,717     6,130        15,847        (9,375     6,472  

Trade names

     38,355        —         (13,084     25,271        33,368        (11,109     22,259  

Customer relationships

     183,250        —         (24,861     158,389        52,961        (16,966     35,995  

Other

     6,434        —         (1,098     5,336        1,165        (800     365  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 410,334      $ (2,205   $ (48,760   $ 359,369      $ 126,729      $ (38,250   $ 88,479  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

A summary of the activities related to the Company’s intangible assets for the nine months ended September 30, 2018 consists of the following (in thousands):

 

Goodwill and Intangible Assets, December 31, 2017

   $ 88,479  

Goodwill acquired

     88,898  

Trade names acquired

     60,000  

Customer relationships acquired

     131,450  

Other intangibles acquired

     5,292  

Impairment of goodwill

     (2,205

Foreign currency translation adjustment

     (1,391

Amortization

     (11,154
  

 

 

 

Goodwill and intangible assets, September 30, 2018

   $ 359,369  
  

 

 

 

The Company’s European tableware business has experienced a decline in operating performance and has reduced its expectations for future cash flows. Therefore, the Company performed an interim impairment assessment in the third quarter, which resulted in a $2.2 million non-cash goodwill impairment charge.

The European tableware business is a reporting unit within the International segment. The fair value of the reporting unit was determined based on a combined income and market approach. The significant assumption used under the income approach, or discounted cash flow method, was projected net sales, projected earnings before interest, tax, depreciation and amortization (“EBITDA”), terminal growth rates, and the cost of capital. Projected net sales, projected EBITDA and terminal growth rates were determined to be significant assumptions because they are three primary drivers of the projected cash flows in the discounted cash flow fair value model. Cost of capital was also determined to be a significant assumption as it is the discount rate used to calculate the current fair value of those projected cash flows. The market approach is based on a market multiple (revenue and EBITDA) and requires an estimate of appropriate multiples based on market data. The resulting fair value was approximately 12% below the reporting units carrying value.

In accordance with ASC 360-10, the Company records impairment losses on long-lived assets used in operations when events and circumstances indicate that long-lived assets might be impaired and the undiscounted cash flows estimated to be generated by those assets are less than the carrying amounts of those assets. During the three months ended September 30, 2018, events and circumstances indicated that $22.9 million of assets of the European tableware reporting unit might be impaired. However, the Company’s estimate of undiscounted cash flows indicated that such carrying amounts were expected to be recovered. Nonetheless, it is reasonably possible that the estimate of undiscounted cash flows may change in the near term resulting in the need to write down those assets to fair value.