Annual report pursuant to Section 13 and 15(d)

Goodwill and Other Intangible Assets

v3.10.0.1
Goodwill and Other Intangible Assets
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangible Assets

(7)  Goodwill and Other Intangible Assets

Goodwill

Changes in the carrying amount of goodwill are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

QVC U.S.

 

QVC International

 

zulily

 

HSN

    

Corporate and Other

    

Total

 

 

 

amounts in millions

 

Balance at January 1, 2017

 

$

4,305

 

805

 

917

 

 —

 

25

 

6,052

 

Acquisition (1)

 

 

 —

 

 —

 

 —

 

933

 

17

 

950

 

Foreign currency translation adjustments

 

 

 —

 

80

 

 —

 

 —

 

 —

 

80

 

Balance at December 31, 2017

 

 

4,305

 

885

 

917

 

933

 

42

 

7,082

 

Foreign currency translation adjustments

 

 

 —

 

(25)

 

 —

 

 —

 

 —

 

(25)

 

Disposition (2)

 

 

 —

 

 —

 

 —

 

 —

 

(26)

 

(26)

 

Other (3)

 

 

 —

 

 —

 

 —

 

(10)

 

(4)

 

(14)

 

Balance at December 31, 2018

 

$

4,305

 

860

 

917

 

923

 

12

 

7,017

 


(1)

As discussed in note 4, on December 29, 2017, the Company acquired the approximately 62% of HSN it did not already own in an all-stock transaction making HSN a wholly-owned subsidiary. The acquisition resulted in an increase to goodwill of $950 million.

(2)

As a result of the GCI Liberty Split-Off on March 9, 2018, the Company disposed of its wholly-owned subsidiary Evite, resulting in a $26 million decrease to goodwill.

(3)

As discussed in note 4, the preliminary purchase price allocation for the HSN acquisition was adjusted, resulting in a decrease to goodwill.

Goodwill recognized from acquisitions primarily relates to assembled workforces, website community and other intangible assets that do not qualify for separate recognition.

As presented in the accompanying consolidated balance sheets, trademarks is the other significant indefinite lived intangible asset.

Intangible Assets Subject to Amortization

Intangible assets subject to amortization are comprised of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

December 31, 2017

 

 

    

Gross

    

    

    

Net

    

Gross

    

    

    

Net

 

 

 

carrying

 

Accumulated

 

carrying

 

carrying

 

Accumulated

 

carrying

 

 

 

amount

 

amortization

 

amount

 

amount

 

amortization

 

amount

 

 

 

amounts in millions

 

Television distribution rights

 

$

723

 

(583)

 

140

 

730

 

(652)

 

78

 

Customer relationships

 

 

3,320

 

(2,768)

 

552

 

3,356

 

(2,626)

 

730

 

Other

 

 

1,329

 

(963)

 

366

 

1,268

 

(828)

 

440

 

Total

 

$

5,372

 

(4,314)

 

1,058

 

5,354

 

(4,106)

 

1,248

 

 

 

The weighted average life of these amortizable intangible assets was approximately 9 years, at the time of acquisition.  However, amortization is expected to match the usage of the related asset and will be on an accelerated basis as demonstrated in table below.

Amortization expense for intangible assets with finite useful lives was $426 million, $549 million and $703 million for the years ended December 31, 2018,  2017 and 2016, respectively. Based on its amortizable intangible assets as of December 31, 2018, Qurate Retail expects that amortization expense will be as follows for the next five years (amounts in millions):

 

 

 

 

 

 

2019

    

$

318

 

2020

 

$

240

 

2021

 

$

166

 

2022

 

$

78

 

2023

 

$

76

 

 

Impairments

The Company performed a qualitative goodwill impairment analysis during the fourth quarter of 2018 and determined that triggering events existed at the HSN reporting unit due to a variety of factors, primarily HSN’s inability to meet its 2018 revenue projections. With the assistance of an external valuation expert, the Company determined the estimated business enterprise value of HSN, including its intangible assets and goodwill, and the estimated value of its tradename intangible asset as of December 31, 2018. The business enterprise valuation was performed using a combination of a discounted cash flow model using HSN’s projections of future operating performance (income approach) and market multiples (market approach) (Level 3). The tradename valuation was performed using a relief from royalties method, primarily using a discounted cash flow model using HSN’s projections of future operating performance (income approach) and applying a royalty rate (market approach) (Level 3). As a result of the analysis, HSN recorded a $30 million impairment to its tradename intangible asset, but no impairment of HSN’s goodwill was necessary. 

 

As of December 31, 2018 the Company had no accumulated goodwill impairment losses.