XML 67 R41.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2018
Business Combinations [Abstract] |
Summary of allocation of purchase price | The following table summarizes the allocation of the purchase price, which reflects an $8.1 million adjustment from the preliminary allocation during the first quarter of 2018 and primarily related to the provisional amounts recognized for certain receivables and liabilities for which we have subsequently obtained and evaluated more detailed information than existed at the measurement date:
|  | January 5, 2018
Cash, cash equivalents and restricted cash |  | $ | 23.3 |
Accounts receivable and other current assets(1) |  | 55.8 |
Property and equipment and other non-current assets(1) |  | 22.1 |
Goodwill |  | 368.3 |
Intangible assets |  | 350.0 |
Total assets |  | $ | 819.5 |
Current liabilities(2) |  | $ | 74.5 |
Deferred income taxes |  | 66.3 |
Assumed debt and other liabilities |  | 299.7 |
Total liabilities |  | $ | 440.5 |
Total consideration transferred |  | $ | 379.0 |
(1) Including $40.5 million and $12.9 million of receivables and contract assets, respectively.
(2) Including $15.7 million of contract liabilities.
Details of intangible assets that have been identified | The following table details the intangible assets that have been identified:
| Fair Value |  | Weighted Average Useful Life (Years)
Customer relationships | $ | 214.0 |  |  | 7
Intellectual property(1) | 126.5 |  |  | 7
Trade names | 9.5 |  |  | 7
(1) Primarily consists of core technology and content.
Unaudited pro forma financial information | NYX revenue and net loss since the acquisition date included in our consolidated results were as follows:
| Year Ended
| December 31, 2018
Revenue | $ | 198.0 |
Net loss | 41.1 |
The following unaudited pro forma financial information for the years ended December 31, 2018 and 2017 give effect to the NYX acquisition as if it had been completed on January 1, 2017:
| Year Ended December 31,
| 2018 |  | 2017
Revenue | $ | 3,363.2 |  |  | $ | 3,265.2 |
Net loss | 344.7 |  |  | 307.7 |
Summary of aggregate disclosure related to business acquisitions | The following table summarizes an aggregate disclosure related to business acquisitions completed in 2018 and 2017, excluding the NYX acquisition:
| Total Consideration |  | Cash paid, net of cash acquired |  | Contingent Acquisition Consideration(1) |  | Allocation of purchase price to Intangible assets, net(2) |  | Weighted average useful life of acquired intangible assets |  | Excess purchase price allocated to Goodwill
Aggregate total 2018 | $ | 46.2 |  |  | $ | 34.1 |  |  | $ | 9.0 |  |  | $ | 41.6 |  |  | 9.4 Years |  | $ | 10.8 |
Aggregate total 2017 | 66.0 |  |  | 57.7 |  |  | 7.5 |  |  | 56.4 |  |  | 8.3 Years |  | 12.8 |
(1) Contingent consideration is determined by fair value and included in the consideration transferred (see Note 17 for subsequent changes due to remeasurements, which are recorded in Restructuring and other). (2) Intangible assets primarily consist of technology-based and customer relationship intangible assets. The fair value of these intangible assets was determined using a combination of a relief from royalty method and the excess earnings method using Level 3 in the hierarchy as established by ASC 820. The discount rates and royalty rates used in the valuation analysis ranged between 9% and 20% and 1% and 16%, respectively.

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

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 and indefinite-lived intangible assets acquired as part of a business combination. + References No definition available. + Details
Name: | us-gaap_FiniteLivedAndIndefiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
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=84161108&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration