XML 71 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
GOODWILL AND OTHER INTANGIBLE ASSETS (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill And Intangible Assets Disclosure [Abstract]  
Changes in Carrying Amount of Goodwill

The changes in the carrying amount of goodwill for the years ended December 31, 2017 and 2016, by reportable segment and for the “Other” category, were as follows:

 

In millions

 

 

Domestic and Canada RCS

 

 

International RCS

 

 

Other

 

 

Total

 

Balance as of January 1, 2016

$

2,842.7

 

 

$

632.5

 

 

$

283.0

 

 

$

3,758.2

 

Goodwill acquired during year

 

41.5

 

 

 

8.4

 

 

 

2.9

 

 

 

52.8

 

Purchase accounting adjustments

 

(77.2

)

 

 

(78.9

)

 

 

(5.1

)

 

 

(161.2

)

Write-offs related to disposition and assets held for sale

 

-

 

 

 

(7.5

)

 

 

-

 

 

 

(7.5

)

Changes due to foreign currency fluctuations

 

4.8

 

 

 

(56.1

)

 

 

-

 

 

 

(51.3

)

Balance as of December 31, 2016

 

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

 

 

Carrying Values of Other Intangible Assets

At December 31, 2017 and 2016, the values of other intangible assets were as follows:

 

In millions

 

 

2017

 

 

2016

 

 

Gross Carrying Amount

 

 

Accumulated Amortization

 

 

Net Value

 

 

Gross Carrying Amount

 

 

Accumulated Amortization

 

 

Net Value

 

Amortizable intangibles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships

$

1,613.4

 

 

$

381.4

 

 

$

1,232.0

 

 

$

1,553.4

 

 

$

261.3

 

 

$

1,292.1

 

Covenants not-to-compete

 

7.9

 

 

 

5.9

 

 

 

2.0

 

 

 

9.5

 

 

 

6.4

 

 

 

3.1

 

Tradenames

 

6.0

 

 

 

1.8

 

 

 

4.2

 

 

 

5.7

 

 

 

1.4

 

 

 

4.3

 

Other

 

17.0

 

 

 

3.4

 

 

 

13.6

 

 

 

19.1

 

 

 

2.5

 

 

 

16.6

 

Indefinite lived intangibles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating permits

 

222.3

 

 

 

-

 

 

 

222.3

 

 

 

229.4

 

 

 

-

 

 

 

229.4

 

Tradenames

 

317.4

 

 

 

-

 

 

 

317.4

 

 

 

316.5

 

 

 

-

 

 

 

316.5

 

Total

$

2,184.0

 

 

$

392.5

 

 

$

1,791.5

 

 

$

2,133.6

 

 

$

271.6

 

 

$

1,862.0

 

 

Changes in Carrying Amount of Intangible Assets

The changes in the carrying amount of intangible assets since January 1, 2016 were as follows:

 

In millions

 

 

Total

 

Balance as of January 1, 2016

$

1,842.6

 

Intangible assets acquired during the year

 

35.5

 

Valuation adjustments for prior year acquisitions

 

169.0

 

Write-offs due to disposition and amounts reclassified to assets held for sale

 

(16.0

)

Impairments during the year

 

(1.4

)

Amortization during the year

 

(129.3

)

Changes due to foreign currency fluctuations

 

(38.4

)

Balance as of December 31, 2016

 

1,862.0

 

Intangible assets acquired during the year

 

28.2

 

Valuation adjustments for prior year acquisitions

 

7.9

 

Reclassification 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

 

 

Estimated Amortization Expense

The estimated amortization expense for each of the next five years (based upon foreign exchange rates at December 31, 2017) is as follows for the years ended December 31:

 

In millions

 

2018

$

126.8

 

2019

 

126.6

 

2020

 

125.8

 

2021

 

125.4

 

2022

 

125.3