XML 26 R15.htm IDEA: XBRL DOCUMENT v3.19.2
Goodwill and Intangible Assets
3 Months Ended
May 31, 2019
Goodwill And Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets

7. Goodwill and Intangible Assets

Goodwill represents the excess of the purchase price over the fair value of net assets of acquired businesses and is not amortized.  Goodwill and other intangible assets are tested for impairment at a reporting unit level.  The annual impairment test of goodwill and intangible assets is performed as of November 30 of each fiscal year.

The Company considers qualitative factors to determine whether it is more likely than not (likelihood of more than 50%) that the fair value of a reporting unit exceeds its carrying amount, including goodwill. Some of the qualitative factors considered in applying this test include consideration of macroeconomic conditions, industry and market conditions, cost factors affecting the business, overall financial performance of the business, and performance of the share price of the Company.

If qualitative factors are not deemed sufficient to conclude that the fair value of the reporting unit more likely than not exceeds its carrying value, then a one-step approach is applied in making an evaluation. The evaluation utilizes multiple valuation methodologies, including a market approach (market price multiples of comparable companies) and an income approach (discounted cash flow analysis). The computations require management to make significant estimates and assumptions, including, among other things, selection of comparable publicly traded companies, the discount rate applied to future earnings reflecting a weighted average cost of capital, and earnings growth assumptions. A discounted cash flow analysis requires management to make various assumptions about future sales, operating margins, capital expenditures, working capital, and growth rates. If the evaluation results in the fair value of the goodwill for the reporting unit being lower than the carrying value, an impairment charge is recorded.

The carrying amount and accumulated amortization of the Company’s intangible assets at each balance sheet date are as follows (in thousands):

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining

 

 

Gross

 

 

 

 

 

 

 

 

 

 

 

Life

 

 

Carrying

 

 

Accumulated

 

 

 

 

 

As of May 31, 2019

 

(in years)

 

 

Amount

 

 

Amortization

 

 

Net

 

Amortized intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trademarks and trade names

 

 

13.3

 

 

$

25,281

 

 

$

4,346

 

 

$

20,935

 

Customer lists

 

 

8.0

 

 

 

72,765

 

 

 

32,907

 

 

 

39,858

 

Non-compete

 

 

2.4

 

 

 

747

 

 

 

355

 

 

 

392

 

Patent

 

 

 

 

 

783

 

 

 

783

 

 

 

 

Total

 

 

9.8

 

 

$

99,576

 

 

$

38,391

 

 

$

61,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of February 28, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trademarks and trade names

 

 

13.8

 

 

$

24,385

 

 

$

3,906

 

 

$

20,479

 

Customer lists

 

 

8.2

 

 

 

71,869

 

 

 

31,498

 

 

 

40,371

 

Non-compete

 

 

2.5

 

 

 

722

 

 

 

300

 

 

 

422

 

Patent

 

 

 

 

 

783

 

 

 

783

 

 

 

 

Total

 

 

10.0

 

 

$

97,759

 

 

$

36,487

 

 

$

61,272

 

 

Aggregate amortization expense for the three months ended May 31, 2019 and May 31, 2018 was $1.9 million and $1.4 million, respectively.

 

The Company’s estimated amortization expense for the current and next four fiscal years is as follows (in thousands):

 

2020

 

$

7,589

 

2021

 

 

7,472

 

2022

 

 

7,305

 

2023

 

 

6,459

 

2024

 

 

6,421

 

 

Changes in the net carrying amount of goodwill as of the dates indicated are as follows (in thousands):

 

Balance as of March 1, 2018

 

$

70,603

 

Goodwill acquired

 

 

11,031

 

Goodwill impairment

 

 

 

Balance as of February 28, 2019

 

 

81,634

 

Goodwill acquired

 

 

893

 

Goodwill impairment

 

 

 

Balance as of May 31, 2019

 

$

82,527

 

 

During the three months ended May 31, 2019, $0.9 million was added to goodwill related to the acquisition of Integrated.