XML 31 R15.htm IDEA: XBRL DOCUMENT v3.3.1.900
Goodwill and Other Intangibles, Net
12 Months Ended
Dec. 31, 2015
Goodwill And Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangibles, Net

7.

Goodwill and Other Intangibles, Net

The following table provides information related to the carrying value of all intangible assets, other than goodwill:

 

 

December 31, 2015

 

 

 

 

December 31, 2014

 

 

Gross

 

 

 

 

 

 

 

 

 

 

Amortization

 

Gross

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

Accumulated

 

 

 

 

 

 

Period

 

Carrying

 

 

Accumulated

 

 

 

 

 

 

Amount

 

 

Amortization

 

 

Net

 

 

(Years)

 

Amount

 

 

Amortization

 

 

Net

 

Amortizable intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade names

$

259.5

 

 

$

(96.4

)

 

$

163.1

 

 

3-20

 

$

255.3

 

 

$

(85.2

)

 

$

170.1

 

Customer Relationships

 

372.4

 

 

 

(141.8

)

 

 

230.6

 

 

15-20

 

 

347.3

 

 

 

(119.9

)

 

 

227.4

 

Patents/Formulas

 

57.4

 

 

 

(41.9

)

 

 

15.5

 

 

4-20

 

 

48.6

 

 

 

(38.3

)

 

 

10.3

 

Non Compete Agreement

 

1.8

 

 

 

(1.5

)

 

 

0.3

 

 

5-10

 

 

1.4

 

 

 

(1.4

)

 

 

0.0

 

Total

$

691.1

 

 

$

(281.6

)

 

$

409.5

 

 

 

 

$

652.6

 

 

$

(244.8

)

 

$

407.8

 

 

Indefinite lived intangible assets - Carrying value

 

 

December 31,

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

Trade names

$

860.0

 

 

 

 

 

 

 

 

$

864.6

 

 

 

 

 

 

The decrease in indefinite lived intangible assets is due to changes in foreign exchange rates.  The Company recognized intangible asset impairment charges within SG&A expenses during the three year period ended December 31, 2015 as follows:

 

 

For the Year Ended December 31,

Segments:

2015

 

2014

 

2013

Consumer Domestic

$         0.0

 

$       5.0

 

$       1.9

Consumer International

0.0

 

0.0

 

4.6

Total

$         0.0

 

$       5.0

 

$       6.5

 

In 2014, the Company recorded an impairment charge of $5.0 for an intangible asset related to the Consumer Domestic segment.  This charge is included in selling, general and administrative expenses in this segment and was the result of reduced sales and profitability related to the product line.  The amount of the charge was determined from estimating that future cash flows would not be sufficient to recover the carrying amount of the asset.  

 

The trade name impairment charges recorded in 2013 were a result of lower forecasted sales and profitability and increased competition.  The amount of the impairment charge was determined by comparing the estimated fair value of the asset to its carrying amount.  Fair value was estimated based on a “relief from royalty” or “excess earnings” discounted cash flow method, which contains numerous variables that are subject to change as business conditions change, and therefore could impact fair values in the future.  Consequently, the Company determined that a Consumer Domestic and a Consumer International trade name should be re-characterized from indefinite lived to finite lived assets.  The carrying value of these trade names was approximately $35.7 as of December 31, 2013 and is being amortized over 15 years.  

 

The Company determined that the carrying value of all trade names as of December 31, 2015 and 2014, was recoverable based upon the forecasted cash flows and profitability of the brands.  In 2014, the results of the Company’s annual impairment test for indefinite lived trade names resulted in a personal care trade name whose fair value exceeded its carrying value by 11%.  In 2015, the fair value of this asset exceeded its carrying value by approximately 20%, based on improved and forecasted performance.  This trade name’s carrying value is approximately $37.0 and is considered an important asset to the Company.  The Company continues to monitor performance and should there be any significant change in forecasted assumptions or estimates, including sales, profitability and discount rate, the Company may be required to recognize an impairment charge.  

Intangible amortization expense amounted to $39.9 for 2015, $31.7 for 2014 and $28.9 for 2013, respectively.  The Company estimates that intangible amortization expense will be approximately $38.4 in 2016 and approximately $38.0 in each of the next five years.

The changes in the carrying amount of goodwill for the years ended December 31, 2015 and 2014 are as follows:

 

 

Consumer

 

 

Consumer

 

 

Specialty

 

 

 

 

 

 

Domestic

 

 

International

 

 

Products

 

 

Total

 

Balance at December 31, 2013

$

1,154.8

 

 

$

47.2

 

 

$

20.2

 

 

$

1,222.2

 

Lil' Drug Store Brands acquired goodwill

 

87.4

 

 

 

15.4

 

 

 

0.0

 

 

 

102.8

 

Balance at December 31, 2014

$

1,242.2

 

 

$

62.6

 

 

$

20.2

 

 

$

1,325.0

 

VI-COR acquired goodwill

 

0.0

 

 

 

0.0

 

 

 

29.9

 

 

 

29.9

 

Balance at December 31, 2015

$

1,242.2

 

 

$

62.6

 

 

$

50.1

 

 

$

1,354.9

 

 

The increase in goodwill and amortizable assets in 2015 is due to the VI-COR Acquisition and the increase in 2014 is due to the Lil’ Drug Store Brands Acquisition.  These assets are deductible for U.S. tax purposes.

The result of the Company’s annual goodwill impairment test, performed in the beginning of the second quarter of 2015, determined that the estimated fair value substantially exceeded the carrying values of all reporting units. The determination of fair value contains numerous variables that are subject to change as business conditions change and therefore could impact fair value in the future.  The Company has never incurred a goodwill impairment charge.