XML 40 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Goodwill and Other Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2018
Goodwill And Intangible Assets Disclosure [Abstract]  
Components of Goodwill

The components of goodwill are outlined below for the nine months ended September 30, 2018:

 

 

 

HCB

 

 

CRB

 

 

IRR

 

 

BDA

 

 

Total

 

Balance at December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill, gross

 

$

4,342

 

 

$

2,261

 

 

$

1,851

 

 

$

2,557

 

 

$

11,011

 

Accumulated impairment losses

 

 

(130

)

 

 

(362

)

 

 

 

 

 

 

 

 

(492

)

Goodwill, net - December 31, 2017

 

 

4,212

 

 

 

1,899

 

 

 

1,851

 

 

 

2,557

 

 

 

10,519

 

Goodwill reassigned in segment realignment (i)

 

 

 

 

 

72

 

 

 

(72

)

 

 

 

 

 

 

Goodwill acquired during the period

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

5

 

Goodwill disposed of during the period

 

 

 

 

 

 

 

 

(5

)

 

 

 

 

 

(5

)

Foreign exchange

 

 

(31

)

 

 

(25

)

 

 

(6

)

 

 

 

 

 

(62

)

Balance at September 30, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill, gross

 

 

4,311

 

 

 

2,308

 

 

 

1,773

 

 

 

2,557

 

 

 

10,949

 

Accumulated impairment losses

 

 

(130

)

 

 

(362

)

 

 

 

 

 

 

 

 

(492

)

Goodwill, net - September 30, 2018

 

$

4,181

 

 

$

1,946

 

 

$

1,773

 

 

$

2,557

 

 

$

10,457

 

 

(i)

Represents the reallocation of goodwill related to certain businesses which were realigned among the segments as of January 1, 2018. See Note 4 — Segment Information for further information.

Changes in the Net Carrying Amount of the Components of Finite-Lived Intangible Assets

The following table reflects changes in the net carrying amounts of the components of finite-lived intangible assets for the nine months ended September 30, 2018:

 

 

 

Balance at

December 31, 2017

 

 

Intangible assets acquired

 

 

Intangible assets disposed

 

 

Amortization (i)

 

 

Foreign exchange

 

 

Balance at September 30, 2018

 

Client relationships

 

$

2,342

 

 

$

3

 

 

$

(7

)

 

$

(263

)

 

$

(28

)

 

$

2,047

 

Management contracts

 

 

56

 

 

 

 

 

 

 

 

 

(3

)

 

 

(4

)

 

 

49

 

Software

 

 

473

 

 

 

 

 

 

 

 

 

(106

)

 

 

(4

)

 

 

363

 

Trademark and trade name

 

 

966

 

 

 

 

 

 

 

 

 

(33

)

 

 

(3

)

 

 

930

 

Product

 

 

33

 

 

 

 

 

 

 

 

 

(2

)

 

 

(2

)

 

 

29

 

Favorable agreements

 

 

10

 

 

 

 

 

 

 

 

 

(1

)

 

 

1

 

 

 

10

 

Other

 

 

2

 

 

 

 

 

 

 

 

 

(1

)

 

 

 

 

 

1

 

Total amortizable intangible assets

 

$

3,882

 

 

$

3

 

 

$

(7

)

 

$

(409

)

 

$

(40

)

 

$

3,429

 

__________________

(i)

Amortization associated with favorable lease agreements is recorded in Other operating expenses in the condensed consolidated statements of comprehensive income.

Schedule of Carrying Values of Finite-Lived Intangible Assets and Liabilities

The following table reflects the carrying value of finite-lived intangible assets and liabilities at September 30, 2018 and December 31, 2017:

 

 

 

September 30, 2018

 

 

December 31, 2017

 

 

 

Gross carrying amount

 

 

Accumulated amortization

 

 

Gross carrying amount

 

 

Accumulated amortization

 

Client relationships

 

$

3,397

 

 

$

(1,350

)

 

$

3,462

 

 

$

(1,120

)

Management contracts

 

 

63

 

 

 

(14

)

 

 

68

 

 

 

(12

)

Software

 

 

754

 

 

 

(391

)

 

 

764

 

 

 

(291

)

Trademark and trade name

 

 

1,053

 

 

 

(123

)

 

 

1,055

 

 

 

(89

)

Product

 

 

37

 

 

 

(8

)

 

 

39

 

 

 

(6

)

Favorable agreements

 

 

15

 

 

 

(5

)

 

 

14

 

 

 

(4

)

Other

 

 

5

 

 

 

(4

)

 

 

6

 

 

 

(4

)

Total finite-lived assets

 

$

5,324

 

 

$

(1,895

)

 

$

5,408

 

 

$

(1,526

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unfavorable agreements

 

$

34

 

 

$

(12

)

 

$

34

 

 

$

(8

)

Total finite-lived intangible liabilities

 

$

34

 

 

$

(12

)

 

$

34

 

 

$

(8

)

 

Schedule of Future Amortization Expense and Rent Offset

The table below reflects the future estimated amortization expense for amortizable intangible assets and the rent offset resulting from amortization of the net lease intangible assets and liabilities for the remainder of 2018 and for subsequent years:

 

 

 

Amortization

 

 

Rent offset

 

Remainder of 2018

 

$

125

 

 

$

(1

)

2019

 

 

473

 

 

 

(2

)

2020

 

 

418

 

 

 

(2

)

2021

 

 

342

 

 

 

(2

)

2022

 

 

284

 

 

 

(2

)

Thereafter

 

 

1,777

 

 

 

(3

)

Total

 

$

3,419

 

 

$

(12

)