XML 76 R67.htm IDEA: XBRL DOCUMENT v3.20.2
Significant transactions - Armada Acquisition (Details) - USD ($)
$ in Millions
1 Months Ended 3 Months Ended 12 Months Ended
Apr. 03, 2017
Dec. 31, 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, 2019
Dec. 31, 2018
Dec. 31, 2017
Liabilities assumed                          
Goodwill   $ 401.0 $ 400.8       $ 400.6       $ 400.8 $ 400.6 $ 401.0
Earnout payment                     6.9 4.4 30.6
Revaluation of contingent consideration                     (6.3) 9.6 48.8
Revenues     352.0 $ 487.4 $ 441.0 $ 439.7 336.8 $ 351.7 $ 441.8 $ 327.5 1,720.1 1,457.8 1,134.1
Net income                     $ (47.3) (18.1) (150.0)
Maximum                          
Assets acquired                          
Intangible asset useful life                     19 years 10 months 24 days    
Armada                          
Business combination                          
Percentage of ownership interest acquired 100.00%                        
Purchase price                          
Cash paid $ 123.4                        
Contingent consideration 79.1 $ 13.3 $ 9.7       $ 8.9       $ 9.7 8.9 13.3
Total purchase price 202.5                        
Assets acquired                          
Restricted cash 10.4                        
Other assets 1.2                        
Total assets acquired 93.1                        
Liabilities assumed                          
Other liabilities 13.3                        
Total liabilities assumed 13.3                        
Net assets acquired 79.8                        
Goodwill 122.7                        
Earnout payment percentage   82.00%                      
Earnout payment   $ 30.6                 0.9    
Revaluation of contingent consideration                     $ (0.8) $ 3.5 35.2
Revenues                         24.7
Net income                         $ 9.7
Armada | Distribution relationships                          
Assets acquired                          
Intangible asset $ 60.0                        
Intangible asset useful life 22 years 6 months                        
Armada | Customer relationships                          
Assets acquired                          
Intangible asset $ 16.0                        
Intangible asset useful life 7 years 6 months                        
Armada | Technology                          
Assets acquired                          
Intangible asset $ 5.5                        
Intangible asset useful life 9 years                        
First 50% acquisition of Armada                          
Purchase price                          
Total purchase price $ 123.4                        
Remaining 50% acquisition of Armada                          
Purchase price                          
Contingent consideration 79.1                        
Remaining 50% acquisition of Armada | Maximum                          
Business combination                          
Earnout $ 125.0                        
Remaining 50% of Armada                          
Business combination                          
Period of contingent earn-out mechanism on which the redemption price is based 3 years