XML 45 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
Goodwill and Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of changes in goodwill
The following summarizes the change in goodwill for the three months ended March 31, 2017:
 
U.S.
 
Canada
 
Europe
 
MCI
 
Consolidated
 
 
 
(In millions)
Balance at December 31, 2016
$
6,415.6

 
$
567.6

 
$
1,260.5

 
$
6.4

 
$
8,250.1

Foreign currency translation

 
5.3

 
20.5

 
0.3

 
26.1

Balance at March 31, 2017
$
6,415.6


$
572.9

 
$
1,281.0

 
$
6.7

 
$
8,276.2

Schedule of intangible assets excluding goodwill
The following table presents details of our intangible assets, other than goodwill, as of March 31, 2017:
 
Useful life
 
Gross
 
Accumulated
amortization
 
Net
 
(Years)
 
(In millions)
Intangible assets subject to amortization:
 
 
 
 
 
 
 
Brands
 10 - 50
 
$
4,939.8

 
$
(341.5
)
 
$
4,598.3

License agreements and distribution rights
 15 - 28
 
227.6

 
(92.5
)
 
135.1

Other
 2 - 40
 
133.0

 
(29.7
)
 
103.3

Intangible assets not subject to amortization:
 
 
 
 
 
 
 
Brands
 Indefinite
 
8,098.8

 

 
8,098.8

Distribution networks
 Indefinite
 
759.6

 

 
759.6

Other
 Indefinite
 
337.5

 

 
337.5

Total
 
 
$
14,496.3

 
$
(463.7
)
 
$
14,032.6


The following table presents details of our intangible assets, other than goodwill, as of December 31, 2016:
 
Useful life
 
Gross
 
Accumulated
amortization
 
Net
 
(Years)
 
(In millions)
Intangible assets subject to amortization:
 
 
 
 
 
 
 
Brands
10 - 50
 
$
4,876.3

 
$
(288.2
)
 
$
4,588.1

License agreements and distribution rights
15 - 28
 
225.9

 
(89.4
)
 
136.5

Other
2 - 40
 
129.3

 
(26.4
)
 
102.9

Intangible assets not subject to amortization:
 
 
 
 
 
 
 
Brands
Indefinite
 
8,114.2

 

 
8,114.2

Distribution networks
Indefinite
 
752.6

 

 
752.6

Other
Indefinite
 
337.6

 

 
337.6

Total
 
 
$
14,435.9

 
$
(404.0
)
 
$
14,031.9

Schedule of future amortization expense
Based on foreign exchange rates as of March 31, 2017, and the preliminary allocation of fair value to definite-lived intangible assets, the estimated future amortization expense of intangible assets is as follows:
Fiscal year
Amount
 
(In millions)
2017 - remaining
$
161.5

2018
$
214.4

2019
$
213.4

2020
$
212.4

2021
$
207.0