XML 73 R33.htm IDEA: XBRL DOCUMENT
v3.22.0.1

Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract] |
Schedule of allocation of total purchase consideration | A summary of the final allocation of total purchase consideration is presented as follows (in thousands):
| GPX India (1) |  | Bell (2) |  | Packet |  | Axtel
| Provisional |  | Final
Cash and cash equivalents | $ | 9,406 |  |  | $ | — |  |  | $ | 1,068 |  |  | $ | — |
Accounts receivable | 4,399 |  |  | — |  |  | 5,098 |  |  | — |
Other current assets | 8,883 |  |  | 696 |  |  | 299 |  |  | 14,048 |
Property, plant and equipment | 88,108 |  |  | 538,717 |  |  | 27,945 |  |  | 76,407 |
Operating lease right-of-use assets | 62 |  |  | 14,359 |  |  | 1,519 |  |  | 1,646 |
Intangible assets | 15,472 |  |  | 75,857 |  |  | 58,500 |  |  | 22,750 |
Goodwill | 77,162 |  |  | 172,387 |  |  | 230,620 |  |  | 78,902 |
Deferred tax and other assets | 20 |  |  | 722 |  |  | 138 |  |  | — |
Total assets acquired | 203,512 |  |  | 802,738 |  |  | 325,187 |  |  | 193,753 |
Accounts payable and accrued liabilities | (1,569) |  |  | (895) |  |  | (1,275) |  |  | (238) |
Other current liabilities | (478) |  |  | — |  |  | (860) |  |  | — |
Operating lease liabilities | (62) |  |  | (13,340) |  |  | (1,519) |  |  | (1,586) |
Finance lease liabilities | (20,565) |  |  | (80,026) |  |  | (27,945) |  |  | — |
Deferred tax and other liabilities | (10,373) |  |  | (4,495) |  |  | (3,290) |  |  | (2,911) |
Net assets acquired | $ | 170,465 |  |  | $ | 703,982 |  |  | $ | 290,298 |  |  | $ | 189,018 |
(1)For the GPX India Acquisition, the purchase price allocation adjustments since the provisional amounts reported as of September 30, 2021 were not significant. (2)For the Bell Acquisition, the purchase price allocation adjustments since the provisional amounts reported as of December 31, 2020 were not significant.
Schedule of acquired 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) |  | Discount Rate
GPX India: |  |  |  |  |  |  |  |
Customer relationships (1) |  | $ | 15,472 |  |  | 15.0 |  | 15.0 |  | 11.0 | %
Bell: |  |  |  |  |  |  |  |
Customer relationships (1) |  | 75,857 |  |  | 15.0 |  | 15.0 |  | 8.0 | %
Packet: |  |  |  |  |  |  |  |
Trade names (2) |  | 1,300 |  |  | 3.0 |  | 3.0 |  | 8.0 | %
Existing technology (3) |  | 5,100 |  |  | 3.0 |  | 3.0 |  | 8.0 | %
Customer relationships (1) |  | 52,100 |  |  | 10.0 |  | 10.0 |  | 8.0 | %
Axtel: |  |  |  |  |  |  |  |
Customer relationships (1) |  | 22,750 |  |  | 15.0 |  | 15.0 |  | 13.3 | %
(1)The fair values were estimated by calculating the present value of estimated future operating cash flows generated from existing customers less costs to realize the revenue. The rates reflect 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. (2)The fair value was estimated using the relief from royalty method, with a relief from royalty rate of 1.0%. (3)The fair value was estimated under the cost approach by projecting the cost to recreate a new asset with an equivalent utility of the existing technology. The key assumptions include total cost, time to recreate, opportunity cost and functional obsolescence. The discount rate was utilized for the opportunity cost assumption.

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
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: | dtr-types: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=123413009&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration