XML 64 R68.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business combinations - DigitalGlobe (Details) - USD ($)
3 Months Ended 12 Months Ended
Jun. 15, 2018
Oct. 05, 2017
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Oct. 31, 2017
Oct. 04, 2017
Business combination                                
Debt issuance costs                       $ 4,000,000 $ 3,000,000      
Accelerated share-based awards relating to post-acquisition services                           $ 33,000,000    
Revenues     $ 410,000,000 $ 413,000,000 $ 412,000,000 $ 431,000,000 $ 418,000,000 $ 433,000,000 $ 487,000,000 $ 466,000,000   1,666,000,000 1,804,000,000 1,257,000,000    
Income before income taxes                       77,000,000 (923,000,000) (223,000,000)    
Liabilities                                
Goodwill     $ 1,455,000,000       $ 1,455,000,000       $ 1,617,000,000 1,455,000,000 1,455,000,000 1,617,000,000    
Acquisition related costs                       $ 16,000,000 $ 33,000,000 60,000,000    
DigitalGlobe                                
Business combination                                
Common share exchanged for cash   $ 17.50                            
Common share exchange ratio (in shares)   0.3132                            
Closing price of share (in dollars per share)                               $ 54.57
Share issuance costs   $ 3,000,000                            
Fair value of replacement awards attributable to pre-acquisition   16,000,000                            
Fair value of replacement awards attributable to post-acquisition   $ 14,000,000                            
Number of shares owned by dissenting shareholders   80,000                            
Number of dissenting common shareholders   352,225                            
Shares issued in acquisition 2,206,464                              
Revenues                     222,000,000          
Income before income taxes                     $ 8,000,000          
Proforma information                                
Revenue                           2,300,000,000    
Summary of fair value of consideration and preliminary estimated fair value of assets acquired and liabilities assumed                                
Cash paid   $ 1,131,000,000                            
Shares issued   1,063,000,000                            
Merger consideration to be settled   3,000,000                            
Liability to dissenting shareholders   115,000,000                            
Issuance of replacement equity-settled awards   16,000,000                            
Purchase consideration   2,328,000,000                            
Assets                                
Cash and cash equivalents   171,000,000                            
Trade and other receivables   142,000,000                            
Property, plant and equipment   696,000,000                            
Intangible assets, net   1,440,000,000                            
Other assets   106,000,000                            
Total Assets   2,555,000,000                            
Liabilities                                
Accounts payable   83,000,000                            
Other current liabilities   4,000,000                            
Pension and other postretirement benefit liabilities   29,000,000                            
Long-term debt   1,276,000,000                            
Other liabilities   504,000,000                            
Total Liabilities   1,896,000,000                            
Fair value of net identifiable assets acquired   659,000,000                            
Goodwill   1,669,000,000                            
Goodwill is deductible for income tax purposes   0                            
Acquisition related costs                           $ 60,000,000    
DigitalGlobe | Syndicated Credit Facility                                
Business combination                                
Aggregate principal amount   3,800,000,000                         $ 3,750,000,000  
Initial draw of debt   3,100,000,000                            
Debt issuance costs   63,000,000                            
Equity award-holders pay-out   1,200,000,000                            
Refinance debt of acquiree   1,300,000,000                            
Refinance debt   $ 742,000,000