XML 105 R51.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Goodwill And Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2019
Goodwill and Intangible Assets Disclosure [Abstract]  
Fair Value Measurement Inputs
The following table presents the significant estimates used by management in determining the fair values of our reporting units for the years ended December 31, 2019 and 2018:
 
2019
 
2018
Year of cash flows before terminal value
4
 
5
Discount rates
12.5% to 15.0%
 
12% to 13.0%
EBITDA multiples
6.0 - 8.5x
 
7.0 - 8.5x

Schedule of goodwill
The carrying amount of goodwill by reporting segment was as follows:
(In millions)
Subsea
 
Onshore/Offshore
 
Surface Technologies
 
Total
December 31, 2016
$
2,931.1

 
$
787.2

 
$

 
$
3,718.3

Additions due to business combinations
2,532.6

 
1,635.5

 
997.8

 
5,165.9

Impairment

 

 

 

Translation
6.7

 
38.9

 

 
45.6

December 31, 2017
5,470.4

 
2,461.6

 
997.8

 
8,929.8

Additions due to business combinations
85.0

 

 

 
85.0

Impairment
(1,383.0
)
 

 

 
(1,383.0
)
Purchase accounting adjustments

 

 
19.7

 
19.7

Translation
(30.0
)
 
(13.9
)
 

 
(43.9
)
December 31, 2018
4,142.4

 
2,447.7

 
1,017.5

 
7,607.6

Impairments
(1,321.9
)
 

 
(666.8
)
 
(1,988.7
)
Purchase accounting adjustment

 

 
9.9

 
9.9

Other

 
(17.7
)
 

 
(17.7
)
Translation
(6.4
)
 
(6.4
)
 

 
(12.8
)
December 31, 2019
$
2,814.1

 
$
2,423.6

 
$
360.6

 
$
5,598.3


Schedule of finite-lived intangible assets
Intangible assets - The components of intangible assets were as follows:
 
December 31,
 
2019
 
2018
(In millions)
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Gross
Carrying
Amount
 
Accumulated
Amortization
Acquired technology
$
246.7

 
$
73.6

 
$
246.7

 
$
49.3

Backlog
175.0

 
175.0

 
175.0

 
175.0

Customer relationships
285.4

 
85.9

 
285.0

 
57.4

Licenses, patents and trademarks
811.1

 
227.6

 
812.6

 
194.8

Software
215.9

 
151.1

 
232.1

 
159.1

Other
115.9

 
50.2

 
84.3

 
23.4

Total intangible assets
$
1,850.0

 
$
763.4

 
$
1,835.7

 
$
659.0