XML 37 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
BUSINESS COMBINATION - CONSIDERATION PAID (Details)
3 Months Ended 6 Months Ended
May 29, 2015
USD ($)
$ / shares
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
payment
Jun. 30, 2015
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Assets acquired and liabilities assumed                  
Multi-employer withdrawal liabilities   $ (60,900,000)   $ (60,900,000)     $ (56,200,000)    
Goodwill   245,100,000 $ 241,600,000 245,100,000 $ 241,600,000 $ 241,600,000 $ 241,600,000 $ 27,400,000 $ 27,400,000
Interest Expense   6,500,000 4,600,000 11,400,000 8,900,000        
Horizon                  
Business acquisition                  
Business Combination, Ownership Percentage 100.00%                
Cash price (in dollars per share) | $ / shares $ 0.72                
Assets acquired and liabilities assumed                  
Cash and cash equivalents   800,000   800,000          
Accounts receivable   31,700,000   31,700,000          
Other current assets   7,200,000   7,200,000          
Deferred tax assets, net   46,300,000   46,300,000          
Property and equipment   170,400,000   170,400,000          
Intangibles - Customer relationships   140,000,000   140,000,000          
Other long-term assets   4,100,000   4,100,000          
Accounts payable   (22,800,000)   (22,800,000)          
Accruals and other current liabilities   (31,400,000)   (31,400,000)          
Multi-employer withdrawal liabilities $ (60,600,000) (65,500,000)   (65,500,000)          
Capital lease obligations   (1,600,000)   (1,600,000)          
Horizon's debt and warrants   (467,500,000)   (467,500,000)          
Total identifiable assets less liabilities   (188,300,000)   (188,300,000)          
Total cash paid for common shares       (29,400,000)          
Goodwill   217,700,000   217,700,000          
Estimated future benefit payments                  
Mass withdrawal liability undiscounted payments   102,000,000   $ 102,000,000          
Benefit payment period (in quarters) | payment       98          
Quarterly payments to ILA-PRSSA over an estimated period   1,036,647   $ 1,036,647          
Incremental borrowing rate       3.87%          
Horizon | As previously Reported                  
Total cash consideration                  
Common shares 29,400,000                
Warrants 37,100,000                
Horizon's debt (including accrued interest and breakage fees) 428,900,000                
Total $ 495,400,000                
Horizon | Adjustments                  
Assets acquired and liabilities assumed                  
Deferred tax assets, net   700,000   $ 700,000          
Accruals and other current liabilities   700,000   700,000          
Multi-employer withdrawal liabilities   (4,900,000)   (4,900,000)          
Total identifiable assets less liabilities     $ 2,000,000   $ 2,000,000        
Goodwill   3,500,000   3,500,000          
Interest Expense   $ 1,100,000   $ 1,100,000