XML 73 R34.htm IDEA: XBRL DOCUMENT
v3.20.4

Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2020
Business Combinations [Abstract] |
Preliminary Purchase Price Allocation | A summary of the final allocation of total purchase consideration is presented as follows (in thousands):
| Bell |  | Packet (1) |  | Axtel (2)
| Provisional |  | Final
Cash and cash equivalents | $ | — |  |  | $ | 1,068 |  |  | $ | — |
Accounts receivable | — |  |  | 5,098 |  |  | — |
Other current assets | 803 |  |  | 299 |  |  | 14,048 |
Property, plant and equipment | 538,717 |  |  | 27,945 |  |  | 76,407 |
Operating lease right-of-use assets | 14,359 |  |  | 1,519 |  |  | 1,646 |
Intangible assets | 75,631 |  |  | 58,500 |  |  | 22,750 |
Goodwill | 170,548 |  |  | 230,620 |  |  | 78,902 |
Deferred tax and other assets | 722 |  |  | 138 |  |  | — |
Total assets acquired | 800,780 |  |  | 325,187 |  |  | 193,753 |
Accounts payable and accrued liabilities | (895) |  |  | (1,275) |  |  | (238) |
Other current liabilities | — |  |  | (860) |  |  | — |
Operating lease liabilities | (13,340) |  |  | (1,519) |  |  | (1,586) |
Finance lease liabilities | (80,026) |  |  | (27,945) |  |  | — |
Deferred tax and other liabilities | (4,495) |  |  | (3,290) |  |  | (2,911) |
Net assets acquired | $ | 702,024 |  |  | $ | 290,298 |  |  | $ | 189,018 |
(1)For the Packet Acquisition, the adjustments made from the provisional amounts reported as of March 31, 2020 primarily resulted in a decrease in intangible assets of $10.1 million and an increase in goodwill of $7.5 million. The changes in fair value of acquired assets and liabilities assumed did not have a significant impact on the Company's results of operations for any reporting periods prior to December 31, 2020. (2)For the Axtel Acquisition, there were no purchase price allocation adjustments since the provisional amounts reported as of March 31, 2020.
Acquired Identifiable Intangible Assets | The following table presents certain information on the acquired intangible assets (in thousands):
Intangible Assets |  | Fair Value |  | Estimated Useful Lives (Years) |  | Weighted-average Estimated Useful Lives (Years)
Bell: |  |  |  |  |  |
Customer relationships |  | $ | 75,631 |  |  | 15.0 |  | 15.0
Packet: |  |  |  |  |  |
Trade names |  | 1,300 |  |  | 3.0 |  | 3.0
Existing technology |  | 5,100 |  |  | 3.0 |  | 3.0
Customer relationships |  | 52,100 |  |  | 10.0 |  | 10.0
Axtel: |  |  |  |  |  |
Customer relationships |  | 22,750 |  |  | 15.0 |  | 15.0
The fair values of customer relationships acquired from these acquisitions were estimated from applying an income approach, by calculating the present value of estimated future operating cash flows generated from existing customers less costs to realize the revenue. The Company applied a discount rate of 8.0% for Bell, 8.0% for Packet and 13.3% for Axtel, which reflects the nature of the assets as they relate to the risk and uncertainty of the estimated future operating cash flows, as well as the risk of the country within which the acquired business operates.

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of finite-lived intangible assets acquired as part of a business combination or through an asset purchase, by major class and in total, including the value of the asset acquired, any significant residual value (the expected value of the asset at the end of its useful life) and the weighted-average amortization period. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 1 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=66006027&loc=d3e16265-109275 + Details
Name: | us-gaap_ScheduleOfFiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=121647850&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration