XML 24 R13.htm IDEA: XBRL DOCUMENT v3.23.3
Goodwill and Other Intangibles
9 Months Ended
Sep. 30, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangibles

Note 5 – Goodwill and Other Intangibles

Goodwill

Changes in the carrying amount of goodwill, by reportable segment, for the nine months ended September 30, 2023 was as follows:

 

 

Automotive

 

 

Medical

 

 

Total

 

Balance as of December 31, 2022

 

$

73,069

 

 

$

46,705

 

 

$

119,774

 

Impairment of goodwill

 

 

 

 

 

(19,509

)

 

 

(19,509

)

Currency translation and other

 

 

768

 

 

 

(400

)

 

 

368

 

Balance as of September 30, 2023

 

$

73,837

 

 

$

26,796

 

 

$

100,633

 

Other Intangible Assets

Other intangible assets and accumulated amortization balances as of September 30, 2023 and December 31, 2022 were as follows:

 

 

September 30, 2023

 

 

December 31, 2022

 

 

 

Gross
Carrying Value

 

 

Accumulated
Amortization

 

 

Net Carrying
Value

 

 

Gross
Carrying Value

 

 

Accumulated
Amortization

 

 

Net Carrying
Value

 

Definite-lived:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships

 

$

110,845

 

 

$

(69,163

)

 

$

41,682

 

 

$

112,286

 

 

$

(65,748

)

 

$

46,538

 

Technology

 

 

44,042

 

 

 

(27,443

)

 

 

16,599

 

 

 

44,745

 

 

 

(25,709

)

 

 

19,036

 

Product development costs

 

 

18,389

 

 

 

(18,224

)

 

 

165

 

 

 

18,774

 

 

 

(18,456

)

 

 

318

 

Software development

 

 

1,007

 

 

 

 

 

 

1,007

 

 

 

1,007

 

 

 

 

 

 

1,007

 

Indefinite-lived:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tradenames

 

 

6,974

 

 

 

 

 

 

6,974

 

 

 

7,034

 

 

 

 

 

 

7,034

 

Total

 

$

181,257

 

 

$

(114,830

)

 

$

66,427

 

 

$

183,846

 

 

$

(109,913

)

 

$

73,933

 

As of December 31, 2022, the estimated fair value of the Medical reporting unit exceeded its carrying value by less than 10%. During the second quarter of 2023, the Company’s Medical reporting unit did not perform in-line with forecasted results primarily driven by slower than anticipated revenue growth. As a result, an indicator of impairment was identified and the Company performed an interim quantitative assessment as of June 30, 2023. The results of this quantitative analysis indicated the carrying value of the reporting unit exceeded the fair value of the reporting unit, and accordingly an impairment expense was recorded for $19,509.

The Company utilized an income approach to estimate the fair value of the reporting unit and a market valuation approach to further support this analysis (level 3). The income approach was based on projected debt-free cash flow that was discounted to the present value using discount factors that considered the timing and risk of cash flows. Fair value was estimated using internally developed forecasts, as well as commercial and discount rate assumptions. The discount rate used was the value-weighted average of our estimated cost of equity and of debt (“cost of capital”) derived using both known and estimated customary market metrics. Our weighted average cost of capital includes a company specific risk premium to address the risks associated with achieving the projected revenue and profitability growth rates. Other significant assumptions included terminal value growth rates and terminal value margin rates. Our ability to realize the future cash flows used in our calculations is affected by factors such as the success of strategic initiatives, changes in economic conditions, changes in our operating performance and changes in our business strategies. To further support the fair value estimate determined by the income approach, the Company utilized a market valuation approach to estimate the fair value of the Medical reporting unit. The market approach considered historical and anticipated financial metrics of the Medical reporting unit and applied valuation multiples based on recent observed transactions involving companies similar enough to the Medical reporting unit from which to draw meaningful conclusions.