XML 99 R63.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business combinations - DigitalGlobe (Details)
$ / shares in Units, $ in Millions
3 Months Ended 12 Months Ended
Jun. 15, 2018
shares
Oct. 05, 2017
USD ($)
$ / shares
shares
Dec. 31, 2018
USD ($)
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2017
USD ($)
Sep. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Dec. 21, 2018
USD ($)
Oct. 04, 2017
$ / shares
Business combination                                
Initial draw of debt                       $ 104.0 $ 3,160.0      
Debt issuance costs                       3.0 63.0      
Accelerated share-based awards relating to post-acquisition services                         33.0      
Revenues     $ 496.0 $ 509.0 $ 579.0 $ 557.0   $ 545.0 $ 337.0 $ 375.0 $ 374.0 2,141.0 1,631.0 $ 1,558.0    
Income before income taxes                       (1,328.0) (104.0) 67.0    
Liabilities                                
Goodwill     $ 1,751.0       $ 2,374.0 $ 2,374.0       1,751.0 2,374.0 $ 699.0    
Acquisition related costs                       $ 34.0 60.0      
Syndicated Credit Facility                                
Business combination                                
Aggregate principal amount                             $ 3,750.0  
DigitalGlobe                                
Business combination                                
Common share exchanged for cash | $ / shares   $ 17.50                            
Common share exchange ratio (in shares) | shares   0.3132                            
Closing price of share (in dollars per share) | $ / shares                               $ 54.57
Share issuance costs   $ 3.0                            
Fair value of replacement awards attributable to pre-acquisition   16.0                            
Fair value of replacement awards attributable to post-acquisition   $ 14.0                            
Number of shares owned by dissenting shareholders | shares   80,000                            
Number of dissenting common shareholders   352,225                            
Shares issued in acquisition | shares 2,206,464                              
Revenues             222.0                  
Income before income taxes             $ 8.0                  
Proforma information                                
Revenue                         2,300.0      
Summary of fair value of consideration and preliminary estimated fair value of assets acquired and liabilities assumed                                
Cash paid   $ 1,131.0                            
Shares issued   1,063.0                            
Merger consideration to be settled   3.0                            
Liability to dissenting shareholders   115.0                            
Issuance of replacement equity-settled awards   16.0                            
Purchase consideration   2,328.0                            
Assets                                
Cash and cash equivalents   171.0                            
Trade and other receivables   142.0                            
Property, plant and equipment   696.0                            
Intangible assets, net   1,440.0                            
Other assets   106.0                            
Total Assets   2,555.0                            
Liabilities                                
Accounts payable   83.0                            
Other current liabilities   4.0                            
Pension and other postretirement benefit liabilities   29.0                            
Long-term debt   1,276.0                            
Other liabilities   504.0                            
Total Liabilities   1,896.0                            
Business CombFair value of net identifiable assets acquiredination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net, Total   659.0                            
Goodwill   1,669.0                            
Acquisition related costs                         $ 60.0      
Goodwill is deductible for income tax purposes   0.0                            
DigitalGlobe | Syndicated Credit Facility                                
Business combination                                
Aggregate principal amount   3,800.0                            
Initial draw of debt   3,100.0                            
Debt issuance costs   63.0                            
Equity award-holders pay-out   1,200.0                            
Refinance debt of acquiree   1.3                            
Refinance debt   $ 742.0