XML 64 R51.htm IDEA: XBRL DOCUMENT v3.19.1
BUSINESS ACQUISITIONS (Identifiable Assets Acquired and Liabilities Assumed) (Details) - USD ($)
$ / shares in Units, $ in Thousands
4 Months Ended 9 Months Ended
Jul. 20, 2018
Nov. 22, 2017
Mar. 31, 2018
Dec. 31, 2018
Allocable purchase price:        
Less: Cash acquired     $ 0 $ 1,496
Assets acquired and liabilities assumed:        
Goodwill     $ 153,368 225,450
ESM Holdings Limited        
Allocable purchase price:        
Purchase consideration   $ 280,000    
Less: Cash acquired   21,357    
Purchase consideration   258,643    
Assets acquired and liabilities assumed:        
Property, plant and equipment, net       27,715
Equity affiliates   $ 10,830   2,030
Goodwill       162,168
Other current and non-current assets (including restricted cash)       150,718
Trade payables       (17,516)
Borrowings       (24,893)
Accrued expenses and other current liabilities       (107,939)
Non-controlling interests       (45,720)
Total purchase price       258,643
Aegis        
Allocable purchase price:        
Stock consideration (based on shares outstanding immediately prior the closing date) 16,226,392      
Closing share price on July 20, 2018 $ 6.81      
Purchase consideration $ 110,502      
Assets acquired and liabilities assumed:        
Cash and cash equivalents 1,496      
Other current assets 46,094      
Property, plant and equipment, net 15,930      
Identifiable intangible assets 28,960      
Goodwill 63,282      
Other non-current assets 3,204      
Current liabilities (21,485)      
Non-current liabilities (26,979)      
Total purchase price $ 110,502      
Software | ESM Holdings Limited        
Assets acquired and liabilities assumed:        
Identifiable intangible assets       9,980
Customer relationships | ESM Holdings Limited        
Assets acquired and liabilities assumed:        
Identifiable intangible assets       52,600
Brand | ESM Holdings Limited        
Assets acquired and liabilities assumed:        
Identifiable intangible assets       $ 49,500