XML 39 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
GOODWILL AND OTHER INTANGIBLE ASSETS (Tables)
3 Months Ended
Mar. 31, 2018
Goodwill And Intangible Assets Disclosure [Abstract]  
Changes in Carrying Amount of 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

 

 

Carrying Values of 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 Carrying Amount of Intangible Assets

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

 

 

Estimated Amortization Expense

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