XML 79 R68.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions, Dispositions, and Deconsolidations - Schedule of Purchase Price Allocations (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Purchase price allocation    
Goodwill $ 127,051 $ 131,741
Other    
Purchase price allocation    
Accounts receivable   9,134
Property, plant and equipment   12,097
Goodwill   21,402
Intangibles   80,378
Other assets   1,290
Cash and cash equivalents   61
Total assets acquired   124,362
Accounts payable and other current liabilities   (8,036)
Deferred tax liability   (6,072)
Other liabilities   (86)
Debt obligations   (4,480)
Total liabilities assumed   (18,674)
Enterprise value   105,688
Less fair value of noncontrolling interest   14,496
Total net assets acquired   91,192
DBMG    
Purchase price allocation    
Accounts receivable   473
Property, plant and equipment   12,730
Goodwill   2,290
Intangibles   1,608
Other assets   909
Total assets acquired   18,010
Accounts payable and other current liabilities   (23)
Other liabilities   (167)
Total liabilities assumed   (190)
Total net assets acquired   17,820
Marine Services    
Purchase price allocation    
Property, plant and equipment   73,320
Goodwill   11,783
Other assets   596
Cash and cash equivalents   2,212
Total assets acquired   87,911
Accounts payable and other current liabilities   (676)
Total liabilities assumed   (676)
Total net assets acquired   87,235
Broadcasting    
Purchase price allocation    
Property, plant and equipment 840  
Intangibles 44,231  
Other assets 1,442  
Cash and cash equivalents   43,763
Total assets acquired 46,513  
Debt obligations   (7,655)
Total liabilities assumed 0  
Enterprise value $ 46,513  
Less fair value of noncontrolling interest   1,780
Total net assets acquired   91,192
Broadcasting | Other    
Purchase price allocation    
Cash and cash equivalents   12,104
Debt obligations   0
Less fair value of noncontrolling interest   0
Total net assets acquired   12,104
Broadcasting | CGI    
Purchase price allocation    
Outstanding debt   $ 2,000