Goodwill and Intangible Assets, Net | 5 . GOODWILL AND INTANGIBLE ASSETS, NET During the three months ended March 31, 2018, we moved our life sciences regulatory and compliance related business from our Disputes, Forensics and Legal Technology into the Healthcare reporting segment to align with similar clients and industry (see Note 4 – Segment Information). As a result, a portion of the Disputes, Forensics and Legal Technology reporting unit was reclassed into Healthcare. We used the relative fair value approach based on an evaluation of expected future discounted cash flows to determine the reclassification amount. The changes made to the goodwill balances of our reporting units, including the reclassification for the three months ended March 31, 2018 and the year ended December 31, 2017, were as follows (shown in thousands): Healthcare Energy Financial Services Advisory and Compliance Disputes, Forensics and Legal Technology Total Company Gross goodwill at December 31, 2017 $ 278,130 $ 80,109 $ 54,462 $ 352,056 $ 764,757 Segment reclassification 15,934 - - (15,934 ) - Gross goodwill at December 31, 2017 adjusted $ 294,064 $ 80,109 $ 54,462 $ 336,122 $ 764,757 Adjustments (50 ) 200 (6 ) (26 ) 118 Foreign currency translation (50 ) 274 319 1,005 1,548 Gross goodwill at March 31, 2018 293,964 80,583 54,775 337,101 766,423 Accumulated goodwill impairment - - - (122,045 ) (122,045 ) Accumulated amortization - - - (5,425 ) (5,425 ) Net goodwill at March 31, 2018 $ 293,964 $ 80,583 $ 54,775 $ 209,631 $ 638,953 Healthcare Energy Financial Services Advisory and Compliance Disputes, Forensics and Legal Technology Total Company Gross goodwill at December 31, 2016 $ 272,032 $ 77,924 $ 53,784 $ 348,757 $ 752,497 Segment reclassification 15,934 - - (15,934 ) - Gross goodwill at December 31, 2016 adjusted $ 287,966 $ 77,924 $ 53,784 $ 332,823 $ 752,497 Acquisitions 5,837 - - - 5,837 Adjustments 9 1,231 (35 ) (154 ) 1,051 Foreign currency translation 252 954 713 3,453 5,372 Gross goodwill at December 31, 2017 adjusted 294,064 80,109 54,462 336,122 764,757 Accumulated goodwill impairment - - - (122,045 ) (122,045 ) Accumulated amortization - - - (5,425 ) (5,425 ) Net goodwill at December 31, 2017 $ 294,064 $ 80,109 $ 54,462 $ 208,652 $ 637,287 We performed our annual goodwill impairment test as of May 31, 2017. The key assumptions included: internal projections completed during our first quarter 2017 forecasting process; profit margin improvement generally consistent with our longer-term historical performance; assumptions regarding contingent revenue; revenue growth consistent with our longer term historical performance also considering our near term investment plans and growth objectives; discount rates based on comparable discount rates for our peer group; revenue and EBITDA multiples comparable to multiples for our peer group; Navigant-specific risk considerations; control premium; and cost of capital based on our historical experience. Based on our assumptions, at that time, the estimated fair value exceeded the net asset carrying value for each of our reporting units as of May 31, 2017. Accordingly, there was no indication of impairment of our goodwill for any of our reporting units. As of May 31, 2017, the estimated fair value of our Healthcare, Energy, Financial Services Advisory and Compliance, and Disputes, Forensics and Legal Technology reporting units exceeded the fair value of invested capital by 30%, 38%, 70%, and 21%, respectively. We have reviewed our most recent financial projections and considered the segment change as of March 31, 2018 and determined that there was no indication of impairment. We will continue to monitor the factors and key assumptions used in determining the fair value of each of our reporting units. There can be no assurance that goodwill or intangible assets will not be impaired in the future. We will perform our next annual goodwill impairment test as of May 31, 2018. Intangible assets consisted of (in thousands): March 31, December 31, 2018 2017 Intangible assets: Customer lists and relationships $ 110,387 $ 109,624 Non-compete agreements 24,292 24,217 Other 28,904 28,985 Intangible assets, at cost 163,583 162,826 Less: accumulated amortization (144,336 ) (141,773 ) Intangible assets, net $ 19,247 $ 21,053 Our intangible assets have estimated remaining useful lives ranging up to seven years which approximate the estimated periods of consumption. We will amortize the remaining net book values of intangible assets over their remaining useful lives. At March 31, 2018, our intangible assets categories were as follows (in thousands, except year data): Category Weighted Average Remaining Years Amount Customer lists and relationships, net 4.6 $ 16,497 Non-compete agreements, net 2.9 1,797 Other intangible assets, net 2.8 953 Total intangible assets, net 4.3 $ 19,247 Total amortization expense was $1.9 million and $2.3 million for the three months ended March 31, 2018 and 2017, respectively. The estimated annual aggregate amortization expense to be recorded in the next five years related to intangible assets at March 31, 2018 is as follows (in thousands): Year Ending December 31, Amount 2018 (includes January - March) $ 6,773 2019 4,621 2020 3,555 2021 3,705 2022 683 2023 1,081 |