XML 59 R42.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisitions and Dispositions Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2021
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
(In millions)Estimated Fair Value at Acquisition Date
Fair value of purchase consideration
Cash paid through December 31, 2021$215.5 
Fair value of purchase consideration$215.5 
Fair value of net assets acquired
Cash$12.3 
Accounts receivable7.7 
Other current assets5.5 
Property and equipment, net14.4 
Intangible assets(a)
95.0 
Goodwill(b)
126.8 
Other noncurrent assets4.5 
Current liabilities (41.2)
Other noncurrent liabilities(9.5)
Fair value of net assets acquired$215.5 

(a)Intangible assets are composed of customer relationships ($60 million fair value and 10 year amortization period), developed technology ($26 million fair value and 12 year amortization period) and a trade name ($9 million fair value and 5 year amortization period).
(b)Consists of intangible assets that do not qualify for separate recognition, combined with synergies expected from integrating PAI's operations with our existing Brink's U.S. operations. All goodwill has been assigned to the North America reporting unit. We expect less than $2 million of goodwill to be deductible for tax purposes.
(In millions)Estimated Fair Value at Acquisition Date
Fair value of purchase consideration
Cash paid through December 31, 2021$816.9 
Contingent consideration22.0 
Liabilities assumed from seller2.9 
Indemnification asset(15.9)
Fair value of purchase consideration$825.9 
Fair value of net assets acquired
Cash$244.4 
Restricted cash30.1 
Accounts receivable145.8 
Other current assets30.8 
Property and equipment, net123.8 
Right-of-use assets, net77.5 
Intangible assets(a)
207.0 
Goodwill(b)
534.1 
Other noncurrent assets16.2 
Current liabilities (296.3)
Lease liabilities(68.1)
Other noncurrent liabilities(103.9)
Fair value of net assets acquired$941.4 
Less: Fair value of noncontrolling interest(115.5)
Fair value of purchase consideration$825.9 
(a)Intangible assets are composed of customer relationships ($207 million fair value and 15 year amortization period).
(b)Consists of intangible assets that do not qualify for separate recognition, combined with synergies expected from integrating G4S operations with our existing operations. Goodwill has been provisionally assigned to the Europe reporting unit ($191 million), the Rest of World reporting unit ($340 million) and the Latin America reporting unit ($3 million). We do not currently expect goodwill in these reporting units to be deductible for tax purposes.
(In millions) Estimated Fair Value at Acquisition Date
Fair value of purchase consideration
Cash paid through December 31, 2021$135.7 
Indemnification asset(1.9)
Fair value of purchase consideration$133.8 
Fair value of net assets acquired
Cash$1.4 
Accounts receivable8.9 
Other current assets0.5 
Property and equipment, net2.4 
Intangible assets(a)
49.0 
Goodwill(b)
85.1 
Other noncurrent assets5.8 
Current liabilities (11.4)
Noncurrent liabilities(7.9)
Fair value of net assets acquired$133.8 

(a)Intangible assets are composed of customer relationships ($47 million fair value and 11 year amortization period), trade name ($1 million fair value and 1 year amortization period), and non-compete agreement ($1 million fair value and 5 year amortization period).
(b)Consists of intangible assets that do not qualify for separate recognition, combined with synergies expected from integrating Rodoban’s operations with our existing Brink’s Brazil operations. All of the goodwill has been assigned to the Latin America reporting unit and is expected to be deductible for tax purposes.
(In millions) Estimated Fair Value at Acquisition Date
Fair value of purchase consideration
Cash paid through December 31, 2021$60.6 
Contingent consideration1.6 
Indemnification asset(13.3)
Fair value of purchase consideration$48.9 
Fair value of net assets acquired
Cash$6.5 
Accounts receivable4.5 
Property and equipment, net7.1 
Intangible assets(a)
24.3 
Goodwill(b)
34.3 
Other current and noncurrent assets2.0 
Current liabilities (15.2)
Noncurrent liabilities(14.6)
Fair value of net assets acquired$48.9 

(a)Intangible assets are composed of developed technology, customer relationships and trade names.
(b)Consists of intangible assets that do not qualify for separate recognition, combined with synergies expected from integrating these acquired operations into our existing operations. The goodwill from these acquisitions has been assigned to the following reporting units: BI (North America), COMEF (Latin America) and TVS (Latin America). We do not expect goodwill related to COMEF or TVS to be deductible for tax purposes. We expect goodwill related to BI to be deductible for tax purposes.
Business Acquisition, Pro Forma Information
The pro forma consolidated results of Brink’s presented below are unaudited and reflect a hypothetical ownership on January 1, 2019 of the businesses we acquired during 2020 and a hypothetical ownership on January 1, 2020 for the businesses we acquired in 2021.
(In millions) RevenueNet income attributable to Brink's
Actual results included in Brink's consolidated 2021 and 2020 results for businesses acquired in 2021 and 2020 from the date of acquisition
Twelve months ended December 31, 2021
PAI$98.8 6.9 
G4S674.2 25.6 
Total$773.0 32.5 
Twelve months ended December 31, 2020
G4S$442.7 10.5 
Total$442.7 10.5 

(In millions) RevenueNet income attributable to Brink's
Pro forma results of Brink's for the twelve months ended December 31,
2021
Brink's as reported$4,200.2 105.2 
PAI(a)
31.4 2.5 
G4S(a)
7.0 0.7 
Total$4,238.6 108.4 
2020
Brink's as reported$3,690.9 16.0 
PAI(a)
93.5 1.0 
G4S(a)
247.2 0.1 
Total$4,031.6 17.1 

(a)Represents amounts prior to acquisition by Brink's.