Quarterly report pursuant to Section 13 or 15(d)

GOODWILL & INTANGIBLE ASSETS

v3.23.1
GOODWILL & INTANGIBLE ASSETS
3 Months Ended
Mar. 31, 2023
GOODWILL & INTANGIBLE ASSETS  
GOODWILL & INTANGIBLE ASSETS

11. GOODWILL & INTANGIBLE ASSETS

The carrying amount of goodwill at March 31, 2023 and December 31, 2022 was $113.6 million and $113.0 million respectively, and has been recorded in connection with the Company’s acquisitions. The goodwill activity is as follows (in thousands):

March 31, 

December 31, 

2023

2022

Balance, beginning of year

$

112,955

$

639,301

Foreign currency translation adjustment

616

(26,940)

Measurement period adjustments

(606)

Goodwill impairment

(498,800)

Balance, end of period

$

113,571

$

112,955

No impairment of goodwill has been recorded for the three months ended March 31, 2023 and 2022.

The measurement period adjustments of $0.6 million during 2022, represent the final measurement period adjustments related to the acquisition of May Dental Lab, Inc. in October 2021 and the acquisition of the ExOne Company in November 2021.

Due to sustained declines in the Company’s stock price and the stock prices of comparable companies, we performed interim quantitative assessments as of June 30, 2022 and December 31, 2022, utilizing a combination of the income and market approaches. The results of the quantitative analysis performed indicated that the carrying value of the reporting unit exceeded the fair value. As such, $498.8 million of goodwill impairment charges was recorded during the year ended December 31, 2022.

The Company estimated the fair value using a weighted average of the income and market approaches. Specifically, the discounted cash flow method was used under the income approach and the guideline public company and guideline merged and acquired company methods were used under the market approach. The significant assumptions used under the income approach include management’s forecasts of future revenues and EBITDA margins used to calculate projected future cash flows, discount rates, and the terminal growth rate. The terminal value is based on an exit revenue multiple which requires significant assumptions regarding the selections of appropriate multiples that consider relevant market trading data. The Company bases its estimates and assumptions on its knowledge of the additive manufacturing industry, recent performance, expectations of future performance and other assumptions the Company believes to be reasonable. The significant assumptions used under the market approach include the control premium and selection of comparable companies and comparable transactions. Comparable companies and transactions are chosen based on factors including industry classification, geographic region, product offerings, earnings growth, and profitability.

Intangible assets consisted of the following (in thousands):

March 31, 2023

 

December 31, 2022

Weighted Average

Gross

Net

    

Gross

Net

Remaining Useful

Carrying

Accumulated

Carrying

Carrying

Accumulated

Carrying

Lives (in years)

Amount

Amortization

Amount

 

Amount

Amortization

Amount

Acquired technology

8.3

$

196,996

$

44,502

$

152,494

 

$

196,367

$

36,919

$

159,448

Trade name

10.1

12,464

2,789

9,675

12,459

2,374

10,085

Customer relationships

9.6

68,199

20,270

47,929

67,915

17,663

50,252

Capitalized software

0.2

518

500

18

518

473

45

Total intangible assets

$

278,177

$

68,060

$

210,117

$

277,259

$

57,429

$

219,830

During the three months ended March 31, 2023 and 2022, the Company recognized the following amortization expense (in thousands):

Statement of

Three Months Ended March 31, 

Category

Operations Line Item

2023

2022

Acquired technology

Cost of Sales

$

6,927

$

5,990

Acquired technology

Research and Development

553

443

Trade name

General and Administrative

415

422

Customer relationships

Sales and Marketing

2,520

2,902

Capitalized software

Research and Development

27

27

$

10,442

$

9,784

The Company expects to recognize the following amortization expense (in thousands):

Amortization Expense

2023

$

31,339

2024

41,873

2025

39,370

2026

29,324

2027

21,083

2028 and after

47,128

Total intangible amortization

$

210,117