XML 43 R142.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
BUSINESS COMBINATIONS - Purchase Price Allocation (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Nov. 11, 2019
Aug. 09, 2019
Feb. 01, 2019
Jan. 17, 2019
Dec. 31, 2018
Oct. 15, 2018
Aug. 20, 2018
Dec. 31, 2017
Non-current assets                  
Goodwill $ 188,538         $ 104,846     $ 98,926
Current liabilities                  
Total consideration paid net of cash and cash equivalents acquired (97,300)         (4,137)     $ (19,149)
Goodwill expected to not be tax deductible 83,706         6,244      
Avanxo                  
Current assets                  
Cash and cash equivalents 2,749                
Investments 948                
Trade receivables 6,931                
Other receivables 3,624                
Other assets 11,015                
Non-current assets                  
Other receivables 0                
Property and equipment 500                
Intangibles 6,104                
Right-of-use asset 0                
Deferred tax 0                
Goodwill 32,068                
Current liabilities                  
Trade and other payables (14,123)                
Lease liabilities 0                
Tax liabilities (2,649)                
Payroll and social security (1,582)                
Other liabilities 0                
Borrowings (644)                
Deferred tax liabilities (639)                
Total consideration paid net of cash and cash equivalents acquired (44,302)     $ (44,302) $ (44,460)        
Belatrix                  
Current assets                  
Cash and cash equivalents 3,929                
Investments 86                
Trade receivables 6,125                
Other receivables 1,119                
Other assets 0                
Non-current assets                  
Other receivables 206                
Property and equipment 3,181                
Intangibles 8,285                
Right-of-use asset 3,272                
Deferred tax 184                
Goodwill 50,816                
Current liabilities                  
Trade and other payables (3,195)                
Lease liabilities (3,347)                
Tax liabilities (1,138)                
Payroll and social security (3,224)                
Other liabilities (20)                
Borrowings (646)                
Deferred tax liabilities 0                
Total consideration paid net of cash and cash equivalents acquired (65,633)   $ (65,633)            
BI Live                  
Current assets                  
Cash and cash equivalents 0                
Investments 0                
Trade receivables 56                
Other receivables 0                
Other assets 0                
Non-current assets                  
Other receivables 0                
Property and equipment 0                
Intangibles 0                
Right-of-use asset 0                
Deferred tax 0                
Goodwill 822                
Current liabilities                  
Trade and other payables 0                
Lease liabilities 0                
Tax liabilities 0                
Payroll and social security 0                
Other liabilities 0                
Borrowings 0                
Deferred tax liabilities 0                
Total consideration paid net of cash and cash equivalents acquired $ (878) $ (878)              
Small Footprint                  
Current assets                  
Cash and cash equivalents           191      
Investments           0      
Trade receivables           1,066      
Other receivables           45      
Other assets           0      
Non-current assets                  
Other receivables           0      
Property and equipment           48      
Intangibles           173      
Right-of-use asset           0      
Deferred tax           0      
Goodwill           6,244      
Current liabilities                  
Trade and other payables           0      
Lease liabilities           0      
Tax liabilities           0      
Payroll and social security           0      
Other liabilities           (410)      
Borrowings           0      
Deferred tax liabilities           0      
Total consideration paid net of cash and cash equivalents acquired           $ (7,357) $ (7,397) $ (7,357)