XML 44 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
Goodwill and Intangible Assets (Tables)
6 Months Ended
Jun. 30, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of changes in goodwill
 
U.S.
 
Canada
 
Europe
 
International
 
Consolidated
Changes in Goodwill:
 
 
(In millions)
Balance at December 31, 2016
$
6,415.6

 
$
567.6

 
$
1,260.5

 
$
6.4

 
$
8,250.1

Adjustments to preliminary purchase price allocation(1)
18.5

 

 

 

 
18.5

Foreign currency translation

 
20.9

 
101.3

 
0.4

 
122.6

Balance at June 30, 2017
$
6,434.1


$
588.5

 
$
1,361.8

 
$
6.8

 
$
8,391.2


(1)
During the second quarter of 2017, we recorded an adjustment to our preliminary purchase price allocation primarily related to certain accrued liabilities associated with the Acquisition. Refer to Note 4, "Acquisition and Investments" for further details.
Schedule of intangible assets excluding goodwill
The following table presents details of our intangible assets, other than goodwill, as of June 30, 2017:
 
Useful life
 
Gross
 
Accumulated
amortization
 
Net
 
(Years)
 
(In millions)
Intangible assets subject to amortization:
 
 
 
 
 
 
 
Brands
 10 - 50
 
$
5,075.3

 
$
(402.9
)
 
$
4,672.4

License agreements and distribution rights
 15 - 28
 
231.8

 
(96.9
)
 
134.9

Other
 2 - 40
 
144.2

 
(34.6
)
 
109.6

Intangible assets not subject to amortization:
 
 
 
 
 
 
 
Brands
 Indefinite
 
8,164.9

 

 
8,164.9

Distribution networks
 Indefinite
 
780.3

 

 
780.3

Other
 Indefinite
 
337.5

 

 
337.5

Total
 
 
$
14,734.0

 
$
(534.4
)
 
$
14,199.6


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 June 30, 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
$
110.1

2018
$
219.4

2019
$
218.5

2020
$
217.4

2021
$
212.0