XML 34 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
ACQUISITIONS AND DISPOSITIONS (Tables)
9 Months Ended
Mar. 31, 2018
ACQUISITIONS AND DISPOSITIONS  
Schedule of Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spread Networks

 

Optic Zoo Networks

Acquisition date

    

 

 

 

    

February 28, 2018

    

January 18, 2018

 

 

 

 

 

 

 

 

(in millions)

Cash

 

 

 

 

 

 

 

$

1.5

 

$

1.4

Other current assets

 

 

 

 

 

 

 

 

 3.0

 

 

 0.3

Property and equipment

 

 

 

 

 

 

 

 

 133.7

 

 

 13.6

Intangibles

 

 

 

 

 

 

 

 

 19.8

 

 

 5.2

Goodwill

 

 

 

 

 

 

 

 

 23.3

 

 

 9.2

Other assets

 

 

 

 

 

 

 

 

 1.4

 

 

 0.2

Total assets acquired

 

 

 

 

 

 

 

 

182.7

 

 

29.9

Current liabilities

 

 

 

 

 

 

 

 

 3.7

 

 

 0.6

Deferred revenue

 

 

 

 

 

 

 

 

 27.2

 

 

 1.3

Deferred tax liability, net

 

 

 

 

 

 

 

 

 —

 

 

 1.8

Other liabilities

 

 

 

 

 

 

 

 

 19.8

 

 

 —

Total liabilities assumed

 

 

 

 

 

 

 

 

50.7

 

 

3.7

Net assets acquired

 

 

 

 

 

 

 

 

 132.0

 

 

 26.2

Less cash acquired

 

 

 

 

 

 

 

 

   1.5

 

 

   1.4

Net consideration paid

 

 

 

 

 

 

 

$

130.5

 

$

24.8

 

The table below reflects the Company's estimates of the acquisition date fair values of the assets and liabilities assumed from its Fiscal 2017 acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KIO Networks US Data Centers

 

Electric Lightwave

 

Santa Clara Data
Center

Acquisition date

    

 

 

 

May 1, 2017

 

March 1, 2017

 

October 3, 2016

 

 

 

 

 

 

 

 

(in millions)

Cash

 

 

 

 

$

 0.1

 

$

 12.6

 

$

 —

Other current assets

 

 

 

 

 

 —

 

 

55.0

 

 

 —

Property and equipment

 

 

 

 

 

 2.4

 

 

 650.2

 

 

 31.9

Deferred tax assets, net

 

 

 

 

 

2.9

 

 

 —

 

 

 —

Intangibles

 

 

 

 

 

6.4

 

 

416.1

 

 

6.0

Goodwill

 

 

 

 

 

2.7

 

 

488.0

 

 

 —

Other assets

 

 

 

 

 

0.6

 

 

1.7

 

 

 —

Total assets acquired

 

 

 

 

 

15.1

 

 

1,623.6

 

 

37.9

Current liabilities

 

 

 

 

 

1.7

 

 

61.7

 

 

 —

Capital lease obligations

 

 

 

 

 

 —

 

 

 —

 

 

26.6

Deferred tax liabilities, net

 

 

 

 

 

 —

 

 

64.9

 

 

 —

Deferred revenue

 

 

 

 

 

0.5

 

 

80.0

 

 

 —

Other liabilities

 

 

 

 

 

 —

 

 

1.2

 

 

 —

Total liabilities assumed

 

 

 

 

 

2.2

 

 

207.8

 

 

26.6

Net assets acquired

 

 

 

 

 

12.9

 

 

1,415.8

 

 

11.3

Less cash acquired

 

 

 

 

 

 (0.1)

 

 

 (12.6)

 

 

 —

Impact of U.S. Tax Reform

 

 

 

 

 

(0.9)

 

 

23.4

 

 

 —

Net consideration paid/payable

 

 

 

 

$

11.9

 

$

1,426.6

 

$

11.3

 

Schedule of Pro-Forma Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

Nine months ended March 31,

 

    

2018

    

2017

 

2018

    

2017

 

 

(in millions)

Revenue

 

$

653.0

 

$

646.8

 

$

1,962.0

 

$

1,946.1

Net income

 

$

21.6

 

$

12.5

 

$

51.2

 

$

7.7

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

0.09

 

$

0.05

 

$

0.21

 

$

0.03

 

Summary of Net Assets and Liabilities Held for Sale

 

 

 

 

 

 

 

 

    

 

 

 

March 31, 2018

 

 

 

 

 

(in millions)

Assets held for sale:

 

 

 

 

 

 

Property and equipment, net

 

 

 

 

$

41.6

Goodwill

 

 

 

 

 

5.2

Other assets

 

 

 

 

 

0.6

Total assets held for sale

 

 

 

 

$

47.4

 

 

 

 

 

 

 

Liabilities associated with assets held for sale:

 

 

 

 

 

 

Deferred tax liability, net

 

 

 

 

$

6.1

Other liabilities

 

 

 

 

 

1.1

Total liabilities associated with assets held for sale

 

 

 

 

$

7.2