XML 56 R45.htm IDEA: XBRL DOCUMENT v3.25.0.1
Goodwill and Other Intangible Assets (Tables)
 12 Months Ended
Dec. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Changes in Carrying Amount of Goodwill

The following table summarizes the changes in the carrying amount of goodwill (in millions):

 

 

Americas

 

 

EMEA

 

 

Asia Pacific

 

 

Total

 

Balance at January 1, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

$

8,043.3

 

 

$

1,326.8

 

 

$

544.6

 

 

$

9,914.7

 

Accumulated impairment losses

 

 

(7.7

)

 

 

(1,326.8

)

 

 

-

 

 

 

(1,334.5

)

 

 

8,035.6

 

 

 

-

 

 

 

544.6

 

 

 

8,580.2

 

2023 acquisitions

 

 

201.4

 

 

 

-

 

 

 

13.6

 

 

 

215.0

 

Currency translation

 

 

28.8

 

 

 

-

 

 

 

(5.5

)

 

 

23.3

 

Balance at December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

8,273.5

 

 

 

1,326.8

 

 

 

552.7

 

 

 

10,153.0

 

Accumulated impairment losses

 

 

(7.7

)

 

 

(1,326.8

)

 

 

-

 

 

 

(1,334.5

)

 

 

8,265.8

 

 

 

-

 

 

 

552.7

 

 

 

8,818.5

 

2024 acquisitions

 

 

156.5

 

 

 

44.1

 

 

 

-

 

 

 

200.6

 

Currency translation

 

 

(53.2

)

 

 

(0.4

)

 

 

(14.4

)

 

 

(68.0

)

Balance at December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

8,376.8

 

 

 

1,370.5

 

 

 

538.3

 

 

 

10,285.6

 

Accumulated impairment losses

 

 

(7.7

)

 

 

(1,326.8

)

 

 

-

 

 

 

(1,334.5

)

 

$

8,369.1

 

 

$

43.7

 

 

$

538.3

 

 

$

8,951.1

 
Components of Identifiable Intangible Assets

The components of identifiable intangible assets were as follows (in millions):

 

 

Technology

 

 

Intellectual
Property
Rights

 

 

Trademarks
and Trade
Names

 

 

Customer
Relationships

 

 

IPR&D

 

 

Other

 

 

Total

 

As of December 31, 2024:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets subject to amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross carrying amount

 

$

3,438.1

 

 

$

478.0

 

 

$

520.4

 

 

$

5,124.5

 

 

$

-

 

 

$

188.4

 

 

$

9,749.4

 

Accumulated amortization

 

 

(2,056.6

)

 

 

(346.3

)

 

 

(313.0

)

 

 

(2,761.4

)

 

 

-

 

 

 

(123.7

)

 

 

(5,601.0

)

Intangible assets not subject to
   amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross carrying amount

 

 

-

 

 

 

-

 

 

 

450.0

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

450.0

 

Total identifiable intangible assets

 

$

1,381.5

 

 

$

131.7

 

 

$

657.4

 

 

$

2,363.1

 

 

$

-

 

 

$

64.7

 

 

$

4,598.4

 

As of December 31, 2023:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets subject to amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross carrying amount

 

$

3,177.4

 

 

$

473.2

 

 

$

523.8

 

 

$

5,130.7

 

 

$

-

 

 

$

172.7

 

 

$

9,477.8

 

Accumulated amortization

 

 

(1,894.2

)

 

 

(295.1

)

 

 

(289.9

)

 

 

(2,495.4

)

 

 

-

 

 

 

(108.4

)

 

 

(5,083.0

)

Intangible assets not subject to
   amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross carrying amount

 

 

-

 

 

 

-

 

 

 

454.6

 

 

 

-

 

 

 

7.0

 

 

 

-

 

 

 

461.6

 

Total identifiable intangible assets

 

$

1,283.2

 

 

$

178.1

 

 

$

688.5

 

 

$

2,635.3

 

 

$

7.0

 

 

$

64.3

 

 

$

4,856.4

 
Estimated Annual Amortization Expense Based on Intangible Assets Recognized

Estimated annual amortization expense based upon intangible assets recognized as of December 31, 2024 for the years ending December 31, 2025 through 2029 is (in millions):

For the Years Ending December 31,

 

 

 

2025

 

$

596.0

 

2026

 

 

564.1

 

2027

 

 

549.0

 

2028

 

 

542.2

 

2029

 

 

517.4