XML 55 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Goodwill and Other Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill
The changes in goodwill by reportable segment are as follows:
(in millions)
 
Corporate
 
Small Business(2)
 
Public
 
Other(4)
 
Consolidated
Balance at December 31, 2014(1)
 
$
1,045.9

 
$
185.9

 
$
911.3

 
$
74.5

 
$
2,217.6

Foreign currency translation
 

 

 

 
(22.4
)
 
(22.4
)
Acquisition
 

 

 

 
305.2

 
305.2

Balance at December 31, 2015(1)
 
1,045.9

 
185.9

 
911.3

 
357.3

 
2,500.4

Foreign currency translation
 

 

 

 
(45.4
)
 
(45.4
)
CDW Advanced Services Allocation(3)
 
28.2

 

 
18.3

 
(46.5
)
 

Balance at December 31, 2016(1)
 
1,074.1

 
185.9

 
929.6

 
265.4

 
2,455.0

Foreign currency translation
 

 

 

 
24.6

 
24.6

Balances as of December 31, 2017(1)
 
$
1,074.1


$
185.9


$
929.6


$
290.0


$
2,479.6

(1)
Goodwill is net of accumulated impairment losses of $1,571 million, $354 million and $28 million related to the Corporate, Public and Other segments, respectively.
(2)
Amounts have been recast to present Small Business as its own operating and reportable segment.
(3)
Effective January 1, 2016, the CDW Advanced Services business is included in the Company's Corporate and Public segments.
(4)
Other is comprised of Canada and CDW UK operating segments.
Schedule of Finite-Lived Intangible Assets
The following table shows estimated useful lives of definite-lived intangible assets:
Classification
Estimated
Useful Lives
Customer relationships and contracts
3 to 14 years
Trade name
generally 20 years
Internally developed software
3 to 5 years
Other
1 to 10 years
A summary of intangible assets is as follows:
(in millions)
 
 
 
 
 
 
December 31, 2017
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net Carrying Amount
Customer relationships and contracts
 
$
2,106.8

 
$
(1,490.8
)
 
$
616.0

Trade name
 
422.2

 
(216.3
)
 
205.9

Internally developed software
 
162.6

 
(89.6
)
 
73.0

Other
 
2.9

 
(0.8
)
 
2.1

Total
 
$
2,694.5

 
$
(1,797.5
)
 
$
897.0

 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
Customer relationships and contracts
 
$
2,084.6

 
$
(1,322.7
)
 
$
761.9

Trade name
 
422.1

 
(195.2
)
 
226.9

Internally developed software
 
142.6

 
(77.7
)
 
64.9

Other
 
6.0

 
(4.1
)
 
1.9

Total
 
$
2,655.3

 
$
(1,599.7
)
 
$
1,055.6

Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
Estimated future amortization expense related to intangible assets is as follows:
(in millions)
 
 
Years ending December 31,
 
Estimated Future Amortization Expense
2018
 
$
219.8

2019
 
201.4

2020
 
167.6

2021
 
72.3

2022
 
38.4

Thereafter
 
197.5

Total future amortization expense
 
$
897.0