XML 37 R22.htm IDEA: XBRL DOCUMENT v3.20.1
GOODWILL AND OTHER INTANGIBLE ASSETS (Tables)
3 Months Ended
Mar. 31, 2020
Goodwill And Intangible Assets Disclosure [Abstract]  
Changes in Carrying Amount of Goodwill

Changes in the carrying amount of goodwill by reportable segment were as follows:

In millions

 

 

North America

 

 

International

 

 

Total

 

Balance as of December 31, 2019

$

2,631.6

 

 

$

350.6

 

 

$

2,982.2

 

Divestiture and held-for-sale adjustments (Note 3)

 

(182.8

)

 

 

-

 

 

 

(182.8

)

Changes due to foreign currency fluctuations

 

-

 

 

 

(17.2

)

 

 

(17.2

)

Balance as of March 31, 2020

$

2,448.8

 

 

$

333.4

 

 

$

2,782.2

 

Summary of Accumulated Non-Cash Impairment Charges by Segment Accumulated non-cash goodwill impairment charges by reportable segment were as follows:

In millions

 

 

March 31,

2020

 

 

December 31, 2019

 

North America

$

215.6

 

 

$

215.6

 

International

 

171.6

 

 

 

171.6

 

Other

 

286.3

 

 

 

286.3

 

Total

$

673.5

 

 

$

673.5

 

 

Intangible Assets

Intangible assets were as follows:

In millions

 

 

March 31, 2020

 

 

December 31, 2019

 

 

Gross Carrying Amount

 

 

Accumulated Amortization

 

 

Net Value

 

 

Gross Carrying Amount

 

 

Accumulated Amortization

 

 

Net Value

 

Amortizable intangibles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships

$

1,321.4

 

 

$

541.0

 

 

$

780.4

 

 

$

1,460.8

 

 

$

575.8

 

 

$

885.0

 

Covenants not-to-compete

 

3.5

 

 

 

2.7

 

 

 

0.8

 

 

 

4.9

 

 

 

3.8

 

 

 

1.1

 

Tradenames

 

3.5

 

 

 

1.1

 

 

 

2.4

 

 

 

4.1

 

 

 

1.6

 

 

 

2.5

 

Operating permits

 

4.1

 

 

 

2.8

 

 

 

1.3

 

 

 

3.6

 

 

 

1.1

 

 

 

2.5

 

Other

 

8.7

 

 

 

2.8

 

 

 

5.9

 

 

 

8.6

 

 

 

2.6

 

 

 

6.0

 

Indefinite lived intangibles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating permits

 

89.0

 

 

 

-

 

 

 

89.0

 

 

 

211.1

 

 

 

-

 

 

 

211.1

 

Tradenames

 

308.8

 

 

 

-

 

 

 

308.8

 

 

 

314.2

 

 

 

-

 

 

 

314.2

 

Total

$

1,739.0

 

 

$

550.4

 

 

$

1,188.6

 

 

$

2,007.3

 

 

$

584.9

 

 

$

1,422.4

 

Changes in Carrying Amount of Intangible Assets

Changes in the carrying amount of intangible assets were as follows:

 

In millions

 

 

Total

 

Balance as of December 31, 2019

$

1,422.4

 

Impairments during the period

 

(4.0

)

Divestitures and assets held-for-sale adjustments (Note 3)

 

(180.0

)

Amortization during the period

 

(31.9

)

Changes due to foreign currency fluctuations

 

(17.9

)

Balance as of March 31, 2020

$

1,188.6

 

Estimated Amortization Expense

The estimated amortization expense for each of the next five years (based upon exchange rates at March 31, 2020) is as follows for the years ending December 31:

 

In millions

 

2020 (remainder)

$

89.7

 

2021

 

114.0

 

2022

 

112.7

 

2023

 

111.9

 

2024

 

109.9