XML 84 R67.htm IDEA: XBRL DOCUMENT v3.19.1
Business Combinations - Kintuk (Details) - USD ($)
$ in Thousands
 11 Months Ended 12 Months Ended
Feb. 01, 2018
Dec. 31, 2018
Dec. 31, 2018
Satisfied by:      
Gain on bargain purchase     $ 40,142
Kintuk      
Disclosure of detailed information about business combination [line items]      
Percentage of equity interests acquired 100.00%    
IFRS Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncurrent Assets [Abstract]      
Other intangible assets $ 45    
Property, plant and equipment 62,487    
Non-current financial assets 50    
Total non-current assets acquired 62,582    
IFRS Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets [Abstract]      
Inventories 21,314    
Trade and other receivables 24,785    
Other current assets 1,397    
Cash and cash equivalents 29,530    
Total current liabilities assumed 77,026    
Total assets acquired 139,608    
IFRS Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncurrent Liabilities [Abstract]      
Deferred tax liabilities 90    
Total non-current liabilities acquired 90    
IFRS Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities [Abstract]      
Trade and other payables 18,048    
Provisions 735    
Current income tax liabilities 396    
Other current liabilities 4,066    
Total current liabilities assumed 23,245    
Total liabilities assumed 23,335    
Net assets acquired 116,273    
Satisfied by:      
Cash 49,909    
Contingent consideration 26,222    
Acquisition Consideration 76,131    
Gain on bargain purchase 40,142    
Less: cash and cash equivalent balances acquired (29,530)    
Net cash outflow arising on acquisition $ 20,379    
Fair value of trade receivables   $ 11,900 11,900
Gain loss relating to acquired receivables     0
Kintuk | Minimum      
Satisfied by:      
Contingent consideration arrangements   0 0
Kintuk | Maximum      
Satisfied by:      
Contingent consideration arrangements   60,000 60,000
Ferroglobe Mangan Norge And Ferroglobe Manganese France Member      
Satisfied by:      
Revenue of combined entity     2,289,931
profit of combined entity     $ 45,007
Ferroglobe Mangan Norge And Ferroglobe Manganese France Member | Minimum      
Satisfied by:      
Discount rates     11.00%
Average simulated revenues     $ 269,256
Revenue of acquiree   112,445  
Loss of acquiree   10,148  
Ferroglobe Mangan Norge And Ferroglobe Manganese France Member | Maximum      
Satisfied by:      
Contingent consideration arrangements   60,000 $ 60,000
Period of contingent consideration applied to sales     8 years 6 months
Discount rates     11.50%
Average simulated revenues     $ 312,526
Revenue of acquiree   117,852  
Loss of acquiree   $ 10,436