v3.25.1
Goodwill and Intangible Assets
12 Months Ended
Dec. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets

5. Goodwill and Intangible Assets

In 2024, 2023 and 2022, the Company performed a quantitative assessment of all reporting units as of October 1. We utilized a combination of the discounted cash flow analysis or “income approach” (50%) and the “market approach” (50%).

Our 2024 and 2023 goodwill impairment analyses concluded that the fair values of all reporting units were in excess of their carrying amounts. Subsequent to completing our goodwill impairment tests, no further indicators of impairment were identified. Based on these analyses, we recorded no goodwill impairment for the years ended December 31, 2024 and 2023.

Our 2022 goodwill impairment analysis concluded that the fair values of the Institutional Pharmacy, Specialty Solutions, Home Infusion, Home Health and Therapies, and Behavioral Health reporting units were in excess of their carrying amounts, and that the fair values of the Hospice Pharmacy and Workforce Solutions reporting units were less than their carrying amounts. We recognized non-cash goodwill impairment charges of $25.5 million related to the Hospice Pharmacy reporting unit and $15.4 million related to the Workforce Solutions reporting unit during 2022, which represent the excess of the reporting units’ carrying values over their respective estimated fair values at October 1, 2022. Subsequent to completing our goodwill impairment tests, no further indicators of impairment were identified. Neither reporting unit includes indefinite-lived intangible assets. The Workforce Solutions reporting unit was subsequently sold effective November 1, 2022.

The determination of whether the carrying value of the reporting unit exceeds its fair value involves a high degree of estimation and can be affected by a number of industry and company-specific risk factors that are subject to change over time. If actual performance does not achieve the projections, or if the assumptions used change in the future, we may be required to recognize additional impairment charges in future periods.

 

 

 

 

A summary of changes to goodwill is as follows (in thousands):

 

 

Goodwill

 

 

Pharmacy Solutions

 

 

Provider Services

 

 

Total

 

Goodwill at January 1, 2023*

 

$

821,406

 

 

$

1,447,035

 

 

$

2,268,441

 

Goodwill added through acquisitions

 

 

12,583

 

 

 

19,111

 

 

 

31,694

 

Measurement period adjustments

 

 

 

 

 

540

 

 

 

540

 

Foreign currency adjustments

 

 

 

 

 

97

 

 

 

97

 

Goodwill at December 31, 2023*

 

$

833,989

 

 

$

1,466,783

 

 

$

2,300,772

 

Goodwill added through acquisitions

 

 

7,063

 

 

 

56,144

 

 

 

63,207

 

Measurement period adjustments

 

 

 

 

 

237

 

 

 

237

 

Foreign currency adjustments

 

 

 

 

 

(332

)

 

 

(332

)

Goodwill at December 31, 2024*

 

$

841,052

 

 

$

1,522,832

 

 

$

2,363,884

 

 

 

 

 

 

 

 

 

 

 

* For the periods presented, the carrying amount of goodwill is presented net of accumulated impairment losses of $40.9 million.

 

 

Intangible assets are as follows (in thousands):

 

 

December 31, 2024

 

 

December 31, 2023

 

 

 

 

Gross

 

 

Accumulated
Amortization

 

 

Net Carrying
Value

 

 

Gross

 

 

Accumulated
Amortization

 

 

Net Carrying
Value

 

 

Life
(Years)

Customer relationships

 

$

542,137

 

 

$

335,647

 

 

$

206,490

 

 

$

539,173

 

 

$

293,648

 

 

$

245,525

 

 

5-20

Trade names

 

 

332,977

 

 

 

140,020

 

 

 

192,957

 

 

 

328,089

 

 

 

116,644

 

 

 

211,445

 

 

2-20

Licenses

 

 

68,425

 

 

 

17,528

 

 

 

50,897

 

 

 

64,340

 

 

 

13,964

 

 

 

50,376

 

 

10-20

Doctor/payor network

 

 

12,730

 

 

 

10,965

 

 

 

1,765

 

 

 

12,730

 

 

 

8,800

 

 

 

3,930

 

 

5-8

Covenants not to compete

 

 

8,790

 

 

 

5,886

 

 

 

2,904

 

 

 

13,084

 

 

 

8,504

 

 

 

4,580

 

 

2-7

Other intangible assets

 

 

10,940

 

 

 

6,362

 

 

 

4,578

 

 

 

10,949

 

 

 

4,808

 

 

 

6,141

 

 

5-7

Total definite-lived assets

 

$

975,999

 

 

$

516,408

 

 

$

459,591

 

 

$

968,365

 

 

$

446,368

 

 

$

521,997

 

 

 

Licenses

 

 

135,633

 

 

 

 

 

 

135,633

 

 

 

118,258

 

 

 

 

 

 

118,258

 

 

Indefinite

Total intangible assets

 

$

1,111,632

 

 

$

516,408

 

 

$

595,224

 

 

$

1,086,623

 

 

$

446,368

 

 

$

640,255

 

 

 

 

Amortization expense for the years ended December 31, 2024, 2023 and 2022 was $95.3 million, $103.3 million, and $105.2 million, respectively.

As of December 31, 2024, total estimated amortization expense for the Company’s definite-lived intangible assets for the next five years and thereafter is as follows (in thousands):

 

2025

 

$

89,795

 

2026

 

 

80,775

 

2027

 

 

47,821

 

2028

 

 

40,774

 

2029

 

 

34,717

 

Thereafter

 

 

165,709

 

 

$

459,591