XML 41 R18.htm IDEA: XBRL DOCUMENT v3.10.0.1
Goodwill and Other Intangible Assets
12 Months Ended
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangible Assets
Goodwill and Other Intangible Assets

The change in the net carrying amount of Goodwill from December 31, 2015 through December 31, 2017 was composed of the following items:

Brazil
Mexico
Andean
Rest of World
Online & Partnerships
Other
Total
Balance at December 31, 2015
$
417,938

$
578,350

$
246,375

$
246,980

$
459,786

$
2,015

$
1,951,444

Acquisitions







Dispositions



(148,264
)


(148,264
)
Impairments







Currency translation adjustments
83,117

(97,365
)
7,536

(9,914
)


(16,626
)
Adjustments to prior acquisitions







Balance at December 31, 2016
$
501,055

$
480,985

$
253,911

$
88,802

$
459,786

$
2,015

$
1,786,554

Acquisitions



3,584



3,584

Dispositions







Reclassification to Long-term assets held for sale





(2,015
)
(2,015
)
Impairments







Currency translation adjustments
(7,682
)
22,388

18,270

6,312

954


40,242

Adjustments to prior acquisitions







Balance at December 31, 2017
$
493,373

$
503,373

$
272,181

$
98,698

$
460,740

$

$
1,828,365



Other Intangible Assets

Amortization expense for intangible assets subject to amortization was $11,514, $11,176 and $14,349 for the years ended December 31, 2017, 2016 and 2015, respectively. The estimated future amortization expense for intangible assets for the years ending December 31, 2018, 2019, 2020, 2021, 2022 and beyond is $6,052, $3,744, $3,124, $2,877, $2,562 and $17,420, respectively.

The following table summarizes our identifiable intangible assets as of December 31, 2017:
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Weighted Average Amortization Period (Yrs)
Subject to amortization:
 
 
 
 
 
 
 
Student rosters
$
80,564

 
$
(79,005
)
 
$
1,559

 
1.9

Other
65,970

 
(31,750
)
 
34,220

 
11.4

Not subject to amortization:
 
 
 
 
 
 
 
Tradenames
1,167,302

 

 
1,167,302

 

Total
$
1,313,836

 
$
(110,755
)
 
$
1,203,081

 
 
 
The following table summarizes our identifiable intangible assets as of December 31, 2016:
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Weighted Average Amortization Period (Yrs)
Subject to amortization:
 
 
 
 
 
 
 
Student rosters
$
77,763

 
$
(74,269
)
 
$
3,494

 
3.0

Other
65,062

 
(22,521
)
 
42,541

 
11.5

Not subject to amortization:
 
 
 
 
 
 
 
Tradenames
1,153,348

 

 
1,153,348

 

Total
$
1,296,173

 
$
(96,790
)
 
$
1,199,383

 
 


Impairment Tests

The following table summarizes the Loss on impairment of assets:
For the years ended December 31,
2017
 
2016
 
2015
Impairments of Deferred costs and Other intangible assets, net
$
2,696

 
$

 
$

Impairments of long-lived assets
4,425

 

 

Total
$
7,121

 
$

 
$



We perform annual impairment tests of our non-amortizable intangible assets, which consist of Goodwill and Tradenames, in the fourth quarter of each year. The impairment charges discussed below were recorded to reduce the assets' carrying values to fair value.
For the purposes of our annual impairment testing of the Company's goodwill, fair value measurements were determined primarily using the income approach, based largely on inputs that are not observable to active markets, which would be deemed “Level 3” fair value measurements as defined in Note 21, Fair Value Measurement. These inputs include our expectations about future revenue growth and profitability, marginal income tax rates by jurisdiction, and the rate at which the cash flows should be discounted in order to determine this fair value estimate. Where a market approach is used, the inputs also include publicly available data about our competitors' financial ratios and transactions.
For purposes of our annual impairment testing of the Company’s indefinite-lived tradename assets, fair value measurements were determined using the income approach, based largely on inputs that are not observable to active markets, which would be deemed “Level 3” fair value measurements as defined in Note 21, Fair Value Measurement. These inputs include our expectations about future revenue growth and profitability, marginal income tax rates by jurisdiction, and the rate at which the cash flows should be discounted in order to determine the fair value estimate for indefinite-lived tradenames using a relief-from-royalty method. We use publicly available information and proprietary third-party arm’s length agreements that Laureate has entered into with various licensors in determining certain assumptions to assist us in estimating fair value using market participant assumptions.