XML 22 R12.htm IDEA: XBRL DOCUMENT v3.21.1
Goodwill and Other Intangible Assets
 3 Months Ended
Mar. 31, 2021
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangible Assets GOODWILL AND OTHER INTANGIBLE ASSETSIn the first quarter of 2020, as a result of the uncertainty and challenging operating environment created by the COVID-19 pandemic, the Company performed an interim review of the goodwill, indefinite-lived intangibles and other long-lived assets of the Clyde’s Restaurant Group (CRG) and automotive dealership reporting units and asset groups. As a result of the impairment reviews, the Company recorded a $9.7 million goodwill and indefinite-lived intangible asset impairment charge at CRG and a $6.7 million indefinite-lived intangible asset impairment charge at the auto dealerships. The Company estimated the fair value of the reporting units and indefinite-lived intangible assets by utilizing a discounted cash flow model. The carrying value of the CRG reporting unit and the indefinite-lived intangible assets exceeded the estimated fair value, resulting in a goodwill and indefinite-lived intangible asset impairment charge for the amount by which the carrying value exceeded the estimated fair value. CRG and the automotive dealerships are included in other businesses. Additional COVID-19 disruptions could result in future
adverse changes in projections for future operating results or other key assumptions, such as projected revenue, profit margin, capital expenditures or cash flows associated with fair value estimates and could lead to additional future impairments, which could be material.
Amortization of intangible assets for the three months ended March 31, 2021 and 2020, was $13.9 million and $14.2 million, respectively. Amortization of intangible assets is estimated to be approximately $38 million for the remainder of 2021, $46 million in 2022, $38 million in 2023, $27 million in 2024, $21 million in 2025 and $20 million thereafter. The changes in the carrying amount of goodwill, by segment, were as follows:
(in thousands)EducationTelevision
Broadcasting		ManufacturingHealthcareOther
Businesses		Total
Balance as of December 31, 2020        
Goodwill$1,183,379 $190,815 $234,993 $98,421 $130,472 $1,838,080 
Accumulated impairment losses
(331,151)— (7,616)— (14,563)(353,330)
852,228 190,815 227,377 98,421 115,909 1,484,750 
Foreign currency exchange rate changes
387 — — — — 387 
Balance as of March 31, 2021        
Goodwill1,183,766 190,815 234,993 98,421 130,472 1,838,467 
Accumulated impairment losses
(331,151)— (7,616)— (14,563)(353,330)
$852,615 $190,815 $227,377 $98,421 $115,909 $1,485,137 
The changes in carrying amount of goodwill at the Company’s education division were as follows:
(in thousands)Kaplan
International		Higher
Education		Supplemental EducationTotal
Balance as of December 31, 2020      
Goodwill$634,749 $174,564 $374,066 $1,183,379 
Accumulated impairment losses— (111,324)(219,827)(331,151)
634,749 63,240 154,239 852,228 
Foreign currency exchange rate changes361 — 26 387 
Balance as of March 31, 2021      
Goodwill635,110 174,564 374,092 1,183,766 
Accumulated impairment losses— (111,324)(219,827)(331,151)
$635,110 $63,240 $154,265 $852,615 
Other intangible assets consist of the following:
As of March 31, 2021As of December 31, 2020
(in thousands)Useful Life
Range		Gross
Carrying
Amount		Accumulated
Amortization		Net Carrying
Amount		Gross
Carrying
Amount		Accumulated
Amortization		Net
 Carrying
Amount
Amortized Intangible Assets              
Student and customer relationships
2–10 years
$293,481 $185,781 $107,700 $294,077 $178,075 $116,002 
Trade names and trademarks
2–10 years
109,485 57,667 51,818 109,809 54,766 55,043 
Network affiliation agreements
10 years
17,400 7,322 10,078 17,400 6,888 10,512 
Databases and technology
3–6 years
34,747 21,572 13,175 34,864 19,924 14,940 
Noncompete agreements
2–5 years
1,000 963 37 1,000 937 63 
Other
1–8 years
24,800 17,567 7,233 24,800 16,714 8,086 
    $480,913 $290,872 $190,041 $481,950 $277,304 $204,646 
Indefinite-Lived Intangible Assets
              
Trade names and trademarks  $88,042     $87,429     
Franchise agreements21,858 21,858 
FCC licenses11,000 11,000 
Licensure and accreditation  150     150     
  $121,050 $120,437