XML 68 R38.htm IDEA: XBRL DOCUMENT v3.19.1
Goodwill and Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2018
Intangible Assets [Abstract]  
Disclosure of Changes in Goodwill and Intangible Assets
Goodwill and intangible assets are comprised of the following:
 
2017
 
Cost
 
Accumulated
Amortization
and Impairment
 
Net Book
Value
Goodwill
$
78.6

 
$
55.4

 
$
23.2

 
 
 
 
 
 
Intellectual property
$
111.3

 
$
111.3

 
$

Other intangible assets
237.0

 
226.6

 
10.4

Computer software assets
285.3

 
274.1

 
11.2

 
$
633.6

 
$
612.0

 
$
21.6

 
2018
 
Cost
 
Accumulated
Amortization
and Impairment
 
Net Book
Value
Goodwill
$
253.8

 
$
55.4

 
$
198.4

 
 
 
 
 
 
Intellectual property
$
111.3

 
$
111.3

 
$

Other intangible assets
508.0

 
238.2

 
269.8

Computer software assets
290.1

 
276.3

 
13.8

 
$
909.4

 
$
625.8

 
$
283.6

The following table details the changes to the net book value of goodwill and intangible assets for the years indicated:
 
Goodwill
 
Other
Intangible
Assets
 
Computer
Software
Assets
 
Total
Balance — January 1, 2017
$
23.2

 
$
15.9

 
$
9.6

 
$
48.7

Additions

 

 
4.9

 
4.9

Amortization

 
(5.5
)
 
(3.4
)
 
(8.9
)
Foreign exchange and other

 

 
0.1

 
0.1

Balance — December 31, 2017
23.2

 
10.4

 
11.2

 
44.8

Additions

 

 
3.3

 
3.3

Acquisitions through business combinations (note 3)
175.2

 
271.0

 
3.0

 
449.2

Amortization

 
(11.6
)
 
(3.8
)
 
(15.4
)
Foreign exchange and other

 

 
0.1

 
0.1

Balance — December 31, 2018
$
198.4

 
$
269.8

 
$
13.8

 
$
482.0

Disclosure of Assumptions For Annual Impairment Assessments of Goodwill
We used the following assumptions for purposes of our Annual Impairment Assessments of goodwill for the periods shown:
Assumption
 
Capital equipment CGU
 
A&D CGU
 
Atrenne CGU
Annual revenue growth rate(1)
 
2018 — 4% over 5 year period;
2017 — 9% over 6 year period;
2016 — 7% over 7 year period
 
2018 — modest growth over 5 year period;
2017 — modest growth over 4 year period;
2016 — N/A
 
2018 — 12% over 4 year period;
2017 and 2016 — N/A
Average annual margins
 
2018 — above company margins;
2017 and 2016 — slightly above company margins
 
2018 — slightly above company margins;
2017 — used company margins;
2016 — N/A
 
2018 — above company margins;
2017 and 2016 — N/A
Discount rate
 
2018 —13%;
2017 and 2016 —17%
 
2018 — 11%;
2017 — 9%; 2016 — N/A
 
2018 — 13%;
2017 and 2016 — N/A
(1) Supported by new business awarded in recent years, and the expectation of future new business awards.