XML 36 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combinations, Goodwill and Other Intangible Assets (Tables)
 3 Months Ended
Mar. 31, 2018
BUSINESS COMBINATIONS, GOODWILL AND OTHER INTANGIBLE ASSETS [Abstract]  
Summary of Earn-out Payments [Table Text Block]
Earn-Out Payments
($ in millions)
March 31, 2018
December 31, 2017
Number of acquisitions with earn-out payments subject to the achievement of certain performance criteria
56

56

Maximum earn-out payments (undiscounted)
$
434.6

$
436.2

Short-term earn-out liabilities (fair value)1
45.5

49.6

Long-term earn-out liabilities (fair value)1
174.8

177.5

1Included in Short-term and Long-term acquisition obligations on the Condensed Consolidated Balance Sheets
Movements in Goodwill by Reporting Segment
The following tables detail, by reporting segment, movements in goodwill.
 
Real Estate Services
 
 
 
(in millions)
Americas
EMEA
Asia Pacific
LaSalle
 
Consolidated
Balance as of December 31, 2017
$
1,412.2

957.6

323.0

16.5

 
$
2,709.3

Additions, net of adjustments
6.9

—

0.6

—

 
7.5

Impact of exchange rate movements
(0.3
)
29.9

(0.7
)
0.5

 
29.4

Balance as of March 31, 2018
$
1,418.8

987.5

322.9

17.0

 
$
2,746.2

 
Real Estate Services
 
 
 
(in millions)
Americas
EMEA
Asia Pacific
LaSalle
 
Consolidated
Balance as of December 31, 2016
$
1,406.1

851.7

306.1

15.4

 
$
2,579.3

Additions, net of adjustments
2.8

17.7

5.5

—

 
26.0

Impact of exchange rate movements
0.1

12.2

6.5

0.2

 
19.0

Balance as of March 31, 2017
$
1,409.0

881.6

318.1

15.6

 
$
2,624.3
Movements in Gross Carrying Amount and Accumulated Amortization of Finite-Lived Intangible Assets
The following tables detail, by reporting segment, movements in the gross carrying amount and accumulated amortization of our identifiable intangibles.
 
MSRs
 
Other Intangibles
 
 
(in millions)
Americas
 
Americas
EMEA
Asia Pacific
LaSalle
 
Consolidated
Gross Carrying Amount
 
 
 
 
 
 
 
 
Balance as of December 31, 2017
$
241.8

 
117.0

88.8

23.3

—

 
$
470.9

Additions, net of adjustments (1)
10.7

 
0.6

—

—

—

 
11.3

Adjustment for fully amortized intangibles
(1.9
)
 
—

—

—

—

 
(1.9
)
Impact of exchange rate movements
—

 
—

3.1

(0.1
)
—

 
3.0

Balance as of March 31, 2018
$
250.6

 
117.6

91.9

23.2

—

 
$
483.3

 
 
 
 
 
 
 
 
 
Accumulated Amortization
 
 
 

 

 

 

 
 

Balance as of December 31, 2017
$
(55.1
)
 
(61.3
)
(43.1
)
(6.4
)
—

 
$
(165.9
)
Amortization, net (2)
(10.4
)
 
(3.4
)
(3.3
)
(0.7
)
—

 
(17.8
)
Adjustment for fully amortized intangibles
1.9

 
—

—

—

—

 
1.9

Impact of exchange rate movements
—

 
0.1

(1.5
)
—

—

 
(1.4
)
Balance as of March 31, 2018
$
(63.6
)
 
(64.6
)
(47.9
)
(7.1
)
—

 
$
(183.2
)
 


 
 
 
 
 
 
 
Net book value as of March 31, 2018
$
187.0

 
53.0

44.0

16.1

—

 
$
300.1

(1) Included in this amount for MSRs was $2.7 million relating to prepayments/write-offs due to prepayments of sold warehouse receivables for which we retained the servicing rights.
(2) Amortization of MSRs is included in Revenue before reimbursements within the Condensed Consolidated Statements of Comprehensive Income.


 
MSRs
 
Other Intangibles
 
 
(in millions)
Americas
 
Americas
EMEA
Asia Pacific
LaSalle
 
Consolidated
Gross Carrying Amount
 
 
 
 
 
 
 
 
Balance as of December 31, 2016
$
193.1

 
167.1

91.1

24.2

0.1

 
$
475.6

Additions, net of adjustments
20.0

 
0.2

2.4

6.9

—

 
29.5

Adjustment for fully amortized intangibles
(3.4
)
 
(50.0
)
(7.7
)
(8.0
)
(0.1
)
 
(69.2
)
Impact of exchange rate movements
—

 
—

1.2

0.6

—

 
1.8

Balance as of March 31, 2017
$
209.7

 
117.3

87.0

23.7

—

 
$
437.7

 
 
 
 
 
 
 
 
 
Accumulated Amortization
 
 
 

 

 

 

 
 

Balance as of December 31, 2016
$
(32.3
)
 
(98.7
)
(38.0
)
(11.5
)
(0.1
)
 
$
(180.6
)
Amortization, net (1)
(9.8
)
 
(3.5
)
(3.5
)
(0.6
)
—

 
(17.4
)
Adjustment for fully amortized intangibles
3.4

 
50.0

7.7

8.0

0.1

 
69.2

Impact of exchange rate movements
—

 
0.1

(0.7
)
(0.1
)
—

 
(0.7
)
Balance as of March 31, 2017
$
(38.7
)
 
(52.1
)
(34.5
)
(4.2
)
—

 
$
(129.5
)
 
 
 
 
 
 
 
 
 
Net book value as of March 31, 2017
$
171.0

 
65.2

52.5

19.5

—

 
$
308.2


(1) Amortization of MSRs is included in Revenue before reimbursements within the Condensed Consolidated Statements of Comprehensive Income.
Future Amortization Expense for Finite-Lived Intangible Assets
The remaining estimated future amortization expense of MSRs and other identifiable intangible assets, by year, as of March 31, 2018, is presented in the following table.
(in millions)
MSRs
Other Intangibles
 
Total
2018 (9 months)
$
22.4

22.2

 
$
44.6

2019
29.2

23.8

 
53.0

2020
26.8

19.3

 
46.1

2021
23.0

12.5

 
35.5

2022
20.1

6.6

 
26.7

2023
16.6

4.3

 
20.9

Thereafter
48.9

15.6

 
64.5

Total
$
187.0

104.3

 
$
291.3