XML 76 R59.htm IDEA: XBRL DOCUMENT v3.8.0.1
ACQUISITIONS AND DISPOSITIONS - Purchase Price Allocation - Viya (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jul. 01, 2016
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Consideration Transferred                        
Pension funding required by acquisition                     $ 22,494  
Purchase price allocation:                        
Goodwill   $ 63,970       $ 62,873       $ 63,970 62,873 $ 45,077
Revenue   107,701 $ 122,132 $ 123,245 $ 128,115 128,531 $ 138,795 $ 99,991 $ 89,686 481,193 457,003 355,369
Income before income taxes   $ 41,196 $ (21,860) $ 13,505 $ 14,712 7,590 $ 21,296 $ 1,059 $ 15,429 47,553 45,374 56,201
Transaction-related charges                   $ 1,009 16,279 7,182
Viya (formerly Innovative)                        
Consideration Transferred                        
Purchase price $ 145,000                      
Purchase price adjustments 5,300                      
Cash consideration 51,900                      
Pension funding required by acquisition           22,500            
Restricted cash 5,300                      
Working capital adjustments and pension funding           $ 27,800            
Total value to allocate                        
Total consideration 111,860                      
Non-controlling interests 221                      
Value to allocate 112,081                      
Purchase price allocation:                        
Cash 4,229                      
Accounts receivable 6,553                      
Materials & supplies 6,533                      
Other current assets 1,927                      
Property, plant and equipment 108,284                      
Telecommunication licenses 7,623                      
Goodwill 20,586                      
Intangible assets 7,800                      
Other Assets 4,394                      
Accounts payable and accrued liabilities (15,971)                      
Advance payments and deposits (7,793)                      
Deferred tax liability (2,935)                      
Pension and other postretirement benefit liabilities (29,149)                      
Net assets acquired 112,081                      
Revenue                     53,000  
Income before income taxes                     1,500  
Transaction related charges relating to legal, accounting and consulting services. 4,100                      
Transaction-related charges                     $ 2,200 $ 1,900
Viya (formerly Innovative) | Term loans                        
Consideration Transferred                        
Debt instrument, face amount $ 60,000                      
Minimum                        
Purchase price allocation:                        
Useful life                   3 years    
Minimum | Viya (formerly Innovative)                        
Purchase price allocation:                        
Pension and postretirement benefit obligations discount rate 3.60%                      
Minimum | Viya (formerly Innovative) | Income Approach                        
Purchase price allocation:                        
Discounted rate used for cash flows 14.00%                      
Discounted rate used for fair value of noncontrolling interests 15.00%                      
Minimum | Viya (formerly Innovative) | Telecommunication Equipment                        
Purchase price allocation:                        
Useful life 1 year                      
Minimum | Viya (formerly Innovative) | Telecommunication Equipment | Customer relationships                        
Purchase price allocation:                        
Useful life 7 years                      
Maximum                        
Purchase price allocation:                        
Useful life                   39 years    
Maximum | Viya (formerly Innovative)                        
Purchase price allocation:                        
Pension and postretirement benefit obligations discount rate 3.90%                      
Maximum | Viya (formerly Innovative) | Income Approach                        
Purchase price allocation:                        
Discounted rate used for cash flows 25.00%                      
Discounted rate used for fair value of noncontrolling interests 25.00%                      
Maximum | Viya (formerly Innovative) | Telecommunication Equipment                        
Purchase price allocation:                        
Useful life 18 years                      
Maximum | Viya (formerly Innovative) | Telecommunication Equipment | Customer relationships                        
Purchase price allocation:                        
Useful life 13 years