XML 25 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
GOODWILL AND OTHER INTANGIBLE ASSETS
3 Months Ended
Mar. 31, 2018
Goodwill And Intangible Assets Disclosure [Abstract]  
GOODWILL AND OTHER INTANGIBLE ASSETS

NOTE 5 – GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill:

Changes in the carrying amount of goodwill by reportable segment and for the “All Other” category were as follows:

 

In millions

 

 

Domestic and

Canada RCS

 

 

International RCS

 

 

All Other

 

 

Total

 

Balance as of January 1, 2017

$

2,811.8

 

 

$

498.4

 

 

$

280.8

 

 

$

3,591.0

 

Goodwill acquired during year

 

36.9

 

 

 

4.9

 

 

 

4.7

 

 

 

46.5

 

Purchase accounting adjustments

 

(10.1

)

 

 

1.2

 

 

 

1.5

 

 

 

(7.4

)

Impairments during the year

 

-

 

 

 

(65.0

)

 

 

-

 

 

 

(65.0

)

Write-offs related to disposition and assets held for sale

 

-

 

 

 

(7.1

)

 

 

-

 

 

 

(7.1

)

Changes due to foreign currency fluctuations

 

11.6

 

 

 

34.4

 

 

 

-

 

 

 

46.0

 

Balance as of December 31, 2017

 

2,850.2

 

 

 

466.8

 

 

 

287.0

 

 

 

3,604.0

 

Goodwill acquired during period

 

17.9

 

 

 

-

 

 

 

-

 

 

 

17.9

 

Purchase accounting adjustments

 

(5.4

)

 

 

(0.2

)

 

 

(0.8

)

 

 

(6.4

)

Changes due to foreign currency fluctuations

 

(3.9

)

 

 

13.6

 

 

 

-

 

 

 

9.7

 

Balance as of March 31, 2018

$

2,858.8

 

 

$

480.2

 

 

$

286.2

 

 

$

3,625.2

 

Current period adjustments to goodwill for certain prior year acquisitions are primarily due to the finalization of intangible asset valuations among other opening balance sheet adjustments.

Other Intangible Assets:

As of March 31, 2018 and December 31, 2017, the values of other intangible assets were as follows:

 

In millions

 

 

March 31, 2018

 

 

December 31, 2017

 

 

Gross Carrying Amount

 

 

Accumulated Amortization

 

 

Net Value

 

 

Gross Carrying Amount

 

 

Accumulated Amortization

 

 

Net Value

 

Amortizable intangibles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships

$

1,625.4

 

 

$

413.0

 

 

$

1,212.4

 

 

$

1,613.4

 

 

$

381.4

 

 

$

1,232.0

 

Covenants not-to-compete

 

7.9

 

 

 

6.2

 

 

 

1.7

 

 

 

7.9

 

 

 

5.9

 

 

 

2.0

 

Tradenames

 

6.0

 

 

 

2.0

 

 

 

4.0

 

 

 

6.0

 

 

 

1.8

 

 

 

4.2

 

Other

 

16.1

 

 

 

3.5

 

 

 

12.6

 

 

 

17.0

 

 

 

3.4

 

 

 

13.6

 

Indefinite lived intangibles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating permits

 

222.3

 

 

 

-

 

 

 

222.3

 

 

 

222.3

 

 

 

-

 

 

 

222.3

 

Tradenames

 

318.2

 

 

 

-

 

 

 

318.2

 

 

 

317.4

 

 

 

-

 

 

 

317.4

 

Total

$

2,195.9

 

 

$

424.7

 

 

$

1,771.2

 

 

$

2,184.0

 

 

$

392.5

 

 

$

1,791.5

 

Changes in the carrying amount of intangible assets were as follows:

 

In millions

 

 

Total

 

Balance as of January 1, 2017

$

1,862.0

 

Intangible assets acquired during the year

 

28.2

 

Valuation adjustments for prior year acquisitions

 

7.9

 

Write-offs due to disposition and amounts reclassified to assets held for sale

 

(2.6

)

Impairments during the year

 

(21.0

)

Amortization during the year

 

(118.4

)

Changes due to foreign currency fluctuations

 

35.4

 

Balance as of December 31, 2017

 

1,791.5

 

Intangible assets acquired during the period

 

9.0

 

Valuation adjustments for prior year acquisitions

 

0.6

 

Impairments during the period

 

(4.2

)

Amortization during the period

 

(31.9

)

Changes due to foreign currency fluctuations

 

6.2

 

Balance as of March 31, 2018

$

1,771.2

 

Our indefinite-lived intangible assets include permits and certain tradenames.  We have determined that our permits and certain tradenames have indefinite lives due to our ability to renew them with minimal additional cost, and therefore these are not amortized. We perform our annual impairment test as of October 1.

During the three months ended March 31, 2018, we impaired $1.2 million of operating permits and $3.0 million of customer relationships due to rationalizing certain operations across all segments.

Our finite-lived intangible assets are amortized over their useful lives using the straight-line method.  Our customer relationships have useful lives ranging from 10 to 30 years, based upon the type of customer, and a weighted average remaining useful life of 11.7 years.  We have covenants not-to-compete with useful lives ranging from 5 to 14 years and a weighted average remaining useful life of 2.6 years.  Our tradenames have useful lives ranging from 4 to 40 years and a weighted average remaining useful life of 15.3 years.  Other intangibles mainly consist of landfill air rights with a remaining useful life of 16.5 years.

During the three months ended March 31, 2018 and 2017, the aggregate intangible asset amortization expense was $31.9 million, and $29.1 million, respectively.

The estimated amortization expense for each of the next five years (based upon exchange rates at March 31, 2018) is as follows for the years ended December 31:

 

In millions

 

2018

$

127.9

 

2019

$

127.8

 

2020

$

127.0

 

2021

$

126.6

 

2022

$

126.2