XML 48 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Intangible Assets and Goodwill (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Indefinite-Lived Intangible Assets
Intangible assets as of December 31, 2017 and 2016 were as follows (dollars in thousands): 
 
 
2017
 
Weighted
Average
Amortization
Period
(in Years)
 
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Intangible Assets, Net
 
Intangible assets:
 
 
 
 
 
 
 
 
Amortizable intangible assets:
 
 
 
 
 
 
 
 
Operational network rights
 
$
495,088

 
$
(13,260
)
 
$
481,828

 
92
Track access agreements
 
467,098

 
(91,059
)
 
376,039

 
41
Customer contracts and relationships
 
796,354

 
(100,621
)
 
695,733

 
24
Trade names/trademarks
 
13,296

 
(919
)
 
12,377

 
40
Favorable operating leases
 
2,441

 
(1,500
)
 
941

 
5
Total amortizable intangible assets
 
$
1,774,277

 
$
(207,359
)
 
$
1,566,918

 
46
Non-amortizable intangible assets:
 
 
 
 
 
 
 
 
Operating license
 
 
 
 
 
120

 
 
Total intangible assets, net
 
 
 
 
 
$
1,567,038

 
 

 
 
2016
 
Weighted
Average
Amortization
Period
(in Years)
 
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Intangible Assets, Net
 
Intangible assets:
 
 
 
 
 
 
 
 
Amortizable intangible assets:
 
 
 
 
 
 
 
 
Operational network rights
 
$
399,751

 
$
(7,050
)
 
$
392,701

 
100
Track access agreements
 
416,878

 
(72,442
)
 
344,436

 
43
Customer contracts and relationships
 
750,057

 
(63,520
)
 
686,537

 
24
Trade names/trademarks
 
11,888

 
(524
)
 
11,364

 
40
Favorable operating leases
 
2,210

 
(869
)
 
1,341

 
5
Total amortizable intangible assets
 
$
1,580,784

 
$
(144,405
)
 
$
1,436,379

 
48
Non-amortizable intangible assets:
 
 
 
 
 
 
 
 
Perpetual track access agreements
 
 
 
 
 
35,891

 
 
Operating license
 
 
 
 
 
106

 
 
Total intangible assets, net
 
 
 
 
 
$
1,472,376

 
 
Schedule Finite-Lived Intangible Assets
Intangible assets as of December 31, 2017 and 2016 were as follows (dollars in thousands): 
 
 
2017
 
Weighted
Average
Amortization
Period
(in Years)
 
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Intangible Assets, Net
 
Intangible assets:
 
 
 
 
 
 
 
 
Amortizable intangible assets:
 
 
 
 
 
 
 
 
Operational network rights
 
$
495,088

 
$
(13,260
)
 
$
481,828

 
92
Track access agreements
 
467,098

 
(91,059
)
 
376,039

 
41
Customer contracts and relationships
 
796,354

 
(100,621
)
 
695,733

 
24
Trade names/trademarks
 
13,296

 
(919
)
 
12,377

 
40
Favorable operating leases
 
2,441

 
(1,500
)
 
941

 
5
Total amortizable intangible assets
 
$
1,774,277

 
$
(207,359
)
 
$
1,566,918

 
46
Non-amortizable intangible assets:
 
 
 
 
 
 
 
 
Operating license
 
 
 
 
 
120

 
 
Total intangible assets, net
 
 
 
 
 
$
1,567,038

 
 

 
 
2016
 
Weighted
Average
Amortization
Period
(in Years)
 
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Intangible Assets, Net
 
Intangible assets:
 
 
 
 
 
 
 
 
Amortizable intangible assets:
 
 
 
 
 
 
 
 
Operational network rights
 
$
399,751

 
$
(7,050
)
 
$
392,701

 
100
Track access agreements
 
416,878

 
(72,442
)
 
344,436

 
43
Customer contracts and relationships
 
750,057

 
(63,520
)
 
686,537

 
24
Trade names/trademarks
 
11,888

 
(524
)
 
11,364

 
40
Favorable operating leases
 
2,210

 
(869
)
 
1,341

 
5
Total amortizable intangible assets
 
$
1,580,784

 
$
(144,405
)
 
$
1,436,379

 
48
Non-amortizable intangible assets:
 
 
 
 
 
 
 
 
Perpetual track access agreements
 
 
 
 
 
35,891

 
 
Operating license
 
 
 
 
 
106

 
 
Total intangible assets, net
 
 
 
 
 
$
1,472,376

 
 
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
The Company estimates the future aggregate amortization expense related to its intangible assets as of December 31, 2017 will be as follows for the periods presented (dollars in thousands): 
 
 
Amount
2018
 
$
57,963

2019
 
53,132

2020
 
52,913

2021
 
52,823

2022
 
52,823

Thereafter
 
1,297,264

Total
 
$
1,566,918

Schedule of Goodwill [Table Text Block]
The changes in the carrying amount of goodwill for the years ended December 31, 2017 and 2016 were as follows (dollars in thousands): 
 
 
North American Operations
 
Australian Operations
 
U.K./European Operations
 
Total Operations
Balance as of January 1, 2017:
 
 
 
 
 
 
 
 
Goodwill, gross
 
$
632,937

 
$
339,865

 
$
167,276

 
$
1,140,078

Accumulated impairment losses
 

 

 
(14,482
)
 
(14,482
)
Goodwill
 
$
632,937

 
$
339,865

 
$
152,794

 
$
1,125,596

Changes during the period:
 
 
 
 
 
 
 
 
Goodwill acquired
 
4,083

 

 
11,096

 
15,179

Acquisition accounting adjustments
 
(650
)
 

 
(21,765
)
 
(22,415
)
Currency translation adjustment
 
1,640

 
27,503

 
18,084

 
47,227

Balance as of December 31, 2017:
 
 
 
 
 
 
 
 
Goodwill, gross
 
$
638,010

 
$
367,368

 
$
174,691

 
$
1,180,069

Accumulated impairment losses
 

 

 
(14,482
)
 
(14,482
)
Goodwill
 
$
638,010

 
$
367,368

 
$
160,209

 
$
1,165,587

 
 
North American Operations
 
Australian Operations
 
U.K./European Operations
 
Total Operations
Balance as of January 1, 2016:
 
$
605,234

 
$
39,312

 
$
182,029

 
$
826,575

Changes during the period:
 
 
 
 
 
 
 
 
Goodwill acquired
 
26,969

 
308,267

 

 
335,236

Acquisition accounting adjustments
 
176

 
168

 
9,736

 
10,080

Goodwill impairment
 

 

 
(14,482
)
 
(14,482
)
Currency translation adjustment
 
558

 
(7,882
)
 
(24,489
)
 
(31,813
)
Balance as of December 31, 2016:
 
 
 
 
 
 
 
 
Goodwill, gross
 
$
632,937

 
$
339,865

 
$
167,276

 
$
1,140,078

Accumulated impairment losses
 

 

 
(14,482
)
 
(14,482
)
Goodwill
 
$
632,937

 
$
339,865

 
$
152,794

 
$
1,125,596