XML 56 R43.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combination - Total consideration (Details) - USD ($)
$ in Thousands
6 Months Ended
Jan. 17, 2018
Jun. 30, 2018
Dec. 31, 2017
Preliminary estimated fair value of the consideration      
Goodwill   $ 118,335 $ 5,064
Cash paid, net of cash acquired   $ 92,083  
VIP      
Preliminary estimated fair value of the consideration      
Current assets $ 15,755    
Property, plant, and equipment 8,857    
Other assets, net 295    
Goodwill 113,409    
Total assets 224,216    
Current liabilities 22,961    
Capital lease obligations 3,032    
Total liabilities 25,993    
Estimated purchase price 198,223    
Cash paid, net of cash acquired 92,083    
LLC Interests and shares of Class B common stock 90,031    
Guarantee note 10,000    
Contingent notes 6,900    
Preliminary post-closing working capital adjustment (791)    
Estimated fair value of total consideration transferred 198,223    
Customer relationships      
Preliminary estimated fair value of the consideration      
Finite-Lived Intangible Asset, Useful Life   20 years  
Customer relationships | VIP      
Preliminary estimated fair value of the consideration      
Intangible assets 76,300    
Brand names      
Preliminary estimated fair value of the consideration      
Finite-Lived Intangible Asset, Useful Life   10 years  
Brand names | VIP      
Preliminary estimated fair value of the consideration      
Intangible assets 9,600    
Maximum | Customer relationships      
Preliminary estimated fair value of the consideration      
Finite-Lived Intangible Asset, Useful Life   20 years  
Maximum | Brand names      
Preliminary estimated fair value of the consideration      
Finite-Lived Intangible Asset, Useful Life   15 years  
Preliminary Estimated Fair Value | VIP      
Preliminary estimated fair value of the consideration      
Current assets 15,755    
Property, plant, and equipment 8,857    
Other assets, net 295    
Goodwill 112,109    
Total assets 226,816    
Current liabilities 22,886    
Capital lease obligations 3,032    
Total liabilities 25,918    
Estimated purchase price 200,898    
Cash paid, net of cash acquired 91,987    
LLC Interests and shares of Class B common stock 90,031    
Guarantee note 10,000    
Contingent notes 9,500    
Preliminary post-closing working capital adjustment (620)    
Estimated fair value of total consideration transferred 200,898    
Preliminary Estimated Fair Value | Customer relationships | VIP      
Preliminary estimated fair value of the consideration      
Intangible assets 80,200    
Preliminary Estimated Fair Value | Brand names | VIP      
Preliminary estimated fair value of the consideration      
Intangible assets 9,600    
Net Working Capital Adjustments | VIP      
Preliminary estimated fair value of the consideration      
Goodwill 1,300    
Total assets (2,600)    
Current liabilities 75    
Total liabilities 75    
Estimated purchase price (2,675)    
Cash paid, net of cash acquired 96    
Contingent notes (2,600)    
Preliminary post-closing working capital adjustment (171)    
Estimated fair value of total consideration transferred (2,675)    
Net Working Capital Adjustments | Customer relationships | VIP      
Preliminary estimated fair value of the consideration      
Intangible assets $ (3,900)