XML 33 R18.htm IDEA: XBRL DOCUMENT v3.8.0.1
INTANGIBLE ASSETS AND GOODWILL
12 Months Ended
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
INTANGIBLE ASSETS AND GOODWILL
INTANGIBLE ASSETS AND GOODWILL
 
The Company's intangible assets at December 31, 2017 and 2016 consisted of the following (in thousands):
 
 
December 31, 2017
 
December 31, 2016
 
 
 
 
 
Gross Carrying
Amount
 
Accumulated
Amortization
 
Net Carrying
Amount
 
Gross Carrying
Amount
 
Accumulated
Amortization
 
Net Carrying
Amount
 
Amortization
Period
 
Weighted Average Useful
Life
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supply and distribution agreements
$
1,056,660

 
$
(355,000
)
 
$
701,660

 
$
809,287

 
$
(270,813
)
 
$
538,474

 
3 - 20 years
 
16 years
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Technology
137,288

 
(104,478
)
 
32,810

 
112,141

 
(80,549
)
 
31,592

 
 1 - 5 years
 
5 years
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Patents
1,623

 
(1,623
)
 

 
1,623

 
(1,598
)
 
25

 
15 years
 
15 years
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Internet domain names
42,265

 
(28,802
)
 
13,463

 
39,495

 
(25,089
)
 
14,406

 
5 - 20 years
 
8 years
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trade names
1,779,076

 
(350,447
)
 
1,428,629

 
1,667,221

 
(261,412
)
 
1,405,809

 
4-20 years
 
19 years
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-compete agreements
21,900

 
(21,639
)
 
261

 
21,900

 
(18,321
)
 
3,579

 
3-4 years
 
3 years
Total intangible assets
$
3,038,812

 
$
(861,989
)
 
$
2,176,823

 
$
2,651,667

 
$
(657,782
)
 
$
1,993,885

 
 
 
 

 
Intangible assets are amortized on a straight-line basis.  Amortization expense was approximately $175.5 million, $169.1 million and $171.0 million for the years ended December 31, 2017, 2016 and 2015, respectively.

The annual estimated amortization expense for intangible assets for the next five years and thereafter is expected to be as follows (in thousands):
 
2018
$
172,393

2019
160,864

2020
152,868

2021
146,695

2022
143,862

Thereafter
1,400,141

 
$
2,176,823


 
A roll-forward of goodwill for the years ended December 31, 2017 and 2016 consisted of the following (in thousands):
 
 
2017
 
2016
Balance, beginning of year
$
2,396,906

 
$
3,375,000

Acquisitions
294,200

 

Impairment

 
(940,700
)
Currency translation adjustments
46,565

 
(37,394
)
Balance, end of year
$
2,737,671

 
$
2,396,906


 
A substantial portion of the Company's intangibles and goodwill relates to the acquisition of OpenTable in July 2014 and KAYAK in May 2013. As of September 30, 2017, the Company performed its annual quantitative goodwill impairment test. Other than OpenTable, the fair values of the Company’s reporting units substantially exceeded their respective carrying values.

OpenTable

The Company estimated OpenTable’s fair value using a combination of standard valuation techniques, including an income approach (discounted cash flows) and market approaches (EBITDA multiples of comparable publicly-traded companies and precedent transactions). At September 30, 2017, OpenTable's fair value was approximately 18% higher than its fair value at September 30, 2016, which reflects performance that exceeded forecast.

Despite this increase in fair value, OpenTable's fair value was approximately 6% lower than its carrying value at September 30, 2017, thus failing Step 1 of the goodwill impairment test. Therefore, the Company received assistance from a third-party valuation firm to develop a hypothetical purchase price allocation (Step 2). The results of Step 2 indicated there was no goodwill impairment at September 30, 2017 because the implied fair value of OpenTable's goodwill exceeded its carrying value by approximately 24%. In addition, the Company tested the recoverability of OpenTable’s other long-lived assets and concluded there was no impairment as of September 30, 2017. Since the annual impairment test, there have been no events or changes in circumstances to indicate a potential impairment.

For the year ended December 31, 2016, the Company recognized a non-cash impairment charge for goodwill related to OpenTable of $940.7 million, which was not tax deductible.