Goodwill and Intangible Assets | Note 5 – Goodwill and Intangible Assets Impairment Testing in Fiscal 2018 Nutritional Supplements During the third quarter of fiscal 2018, we continued to evaluate strategic alternatives for our Nutritional Supplements segment, including a transaction to divest the business. Over the short-term, certain of these alternatives may have a disproportionate impact on our income relative to the cost savings or generate other charges or losses. During the third quarter of fiscal 2018, we received new information regarding the potential fair value of our Nutritional Supplements segment that we concluded should be considered when determining if impairments of our long-lived assets, including goodwill, had occurred. Consequently, we performed interim impairment testing. As a result of our testing, we recorded pre-tax non-cash asset impairment charges totaling $82.2 million, consisting of $70.6 million to the segment’s goodwill and $11.6 million to the segment’s indefinite-lived brand assets. During the second quarter of fiscal 2018, we performed additional impairment testing for our Nutritional Supplements segment due to a revised financial projection. As a result of our testing, we recorded pre-tax non-cash asset impairment charges totaling $18.1 million to the segment’s indefinite-lived brand assets. During the first quarter of fiscal 2018, we received information regarding the potential fair value of our Nutritional Supplements segment that we concluded should be considered when determining if impairments of our long-lived assets, including goodwill, had occurred. Consequently, we performed interim impairment testing. As a result of our testing, we recorded pre-tax non-cash asset impairment charges totaling $32.0 million, consisting of $6.0 million to the segment’s indefinite-lived brand assets and $26.0 million to the segment’s goodwill. Beauty In our Beauty segment, we performed interim impairment testing in the first quarter of fiscal 2018 for a certain brand due to a revised financial projection. As a result of our testing, we recorded a pre-tax non-cash asset impairment charge of $4.0 million. The fair values used in our impairment tests were determined using a weighted average of various valuation methods including estimated future discounted cash flows and other market data. The valuation techniques utilized assumptions we believed to be appropriate in the circumstances; however, future circumstances attributable to a strategic change in our business could result in changes to those assumptions and other charges or losses relating our segments may be recorded and could be material. For example, if we determine that a divestiture is a probable outcome of our strategic reviews, we may need to perform additional impairment tests that may include future offer values. We are unable to project the amount of any expense, charge or loss that may be incurred in future periods. Impairment Testing in Fiscal 2017 Our annual impairment testing for goodwill and indefinite-lived intangible assets had historically occurred in the first quarter of our fiscal year. In December 2016, we elected to change our annual impairment testing to the fourth quarter of our fiscal year. Accordingly, for fiscal 2017 we completed impairment tests during the first and fourth fiscal quarters. As a result of our testing of indefinite-lived trademarks in the fourth quarter, we recorded non-cash asset impairment charges of $5.0 million ($3.2 million after tax). As a result of our testing of indefinite-lived trademarks in the first quarter, we recorded non-cash asset impairment charges of $7.4 million ($5.1 million after tax). The charges in both quarters were related to certain brand assets and trademarks in our Beauty and Nutritional Supplements segments, which were written down to their estimated fair values, determined on the basis of our estimated future discounted cash flows using the relief from royalty valuation method. The fair values used for our impairment testing in fiscal 2017 were estimated using a weighted average approach, which heavily weighted a valuation derived from a discounted cash flow model based on the Company’s estimates of future cash flows and based on management’s intentions with respect to the business. The following table summarizes the carrying amounts and associated accumulated amortization for all intangible assets by operating segment as of the end of the periods shown: GOODWILL AND INTANGIBLE ASSETS November 30, 2017 February 28, 2017 Gross Cumulative Gross Cumulative Carrying Goodwill Accumulated Net Book Carrying Goodwill Accumulated Net Book (in thousands) Amount Impairments Amortization Value Amount Impairments Amortization Value Housewares: Goodwill $ 282,056 $ - $ - $ 282,056 $ 282,056 $ - $ - $ 282,056 Trademarks - indefinite 134,200 - - 134,200 134,200 - - 134,200 Other intangibles - finite 40,751 - (17,074) 23,677 40,393 - (15,476) 24,917 Total Housewares 457,007 - (17,074) 439,933 456,649 - (15,476) 441,173 Health & Home: Goodwill 284,913 - - 284,913 284,913 - - 284,913 Trademarks - indefinite 54,000 - - 54,000 54,000 - - 54,000 Licenses - finite 15,300 - (15,300) - 15,300 - (15,300) - Licenses - indefinite 7,400 - - 7,400 7,400 - - 7,400 Other intangibles - finite 117,473 - (74,400) 43,073 116,982 - (66,027) 50,955 Total Health & Home 479,086 - (89,700) 389,386 478,595 - (81,327) 397,268 Nutritional Supplements: Goodwill 96,609 (96,609) - - 96,609 - - 96,609 Brand assets - indefinite 20,432 - - 20,432 56,020 - - 56,020 Other intangibles - finite 52,180 - (22,095) 30,085 44,180 - (16,715) 27,465 Total Nutritional Supplements 169,221 (96,609) (22,095) 50,517 196,809 - (16,715) 180,094 Beauty: Goodwill 81,841 (46,490) - 35,351 81,841 (46,490) - 35,351 Trademarks - indefinite 41,854 - - 41,854 45,854 - - 45,854 Trademarks - finite 150 - (96) 54 150 - (92) 58 Licenses - indefinite 10,300 - - 10,300 10,300 - - 10,300 Licenses - finite 13,696 - (12,087) 1,609 13,696 - (11,849) 1,847 Other intangibles - finite 46,402 - (43,885) 2,517 46,402 - (39,929) 6,473 Total Beauty 194,243 (46,490) (56,068) 91,685 198,243 (46,490) (51,870) 99,883 Total goodwill and intangible assets $ 1,299,557 $ (143,099) $ (184,937) $ 971,521 $ 1,330,296 $ (46,490) $ (165,388) $ 1,118,418 The following table summarizes the amortization expense attributable to intangible assets recorded in SG&A in the consolidated condensed statements of operations for the periods shown below, as well as our estimated amortization expense for fiscal 2018 through 2023. AMORTIZATION OF INTANGIBLE ASSETS Aggregate Amortization Expense (in thousands) For the three months ended November 30, 2017 $ 6,430 November 30, 2016 7,199 Aggregate Amortization Expense (in thousands) For the nine months ended November 30, 2017 $ 19,578 November 30, 2016 21,625 Estimated Amortization Expense (in thousands) Fiscal 2018 $ 26,095 Fiscal 2019 20,604 Fiscal 2020 19,516 Fiscal 2021 16,926 Fiscal 2022 6,450 Fiscal 2023 4,280 |