XML 31 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisition (Tables)
 6 Months Ended
Jun. 30, 2018
Business Combinations [Abstract]  
Preliminary Acquisition Price Allocation
The preliminary acquisition price allocation for GCI, LLC is as follows (amounts in thousands):
 
 
 
Cash and cash equivalents
 
$
132,563

Receivables
 
184,602

Property and equipment
 
1,211,392

Goodwill
 
932,403

Intangible assets not subject to amortization
 
572,500

Intangible assets subject to amortization
 
503,737

Other assets
 
97,279

Deferred revenue
 
(92,561
)
Debt, including capital leases
 
(1,632,002
)
Other liabilities
 
(171,152
)
Deferred income tax liabilities
 
(290,092
)
Non-controlling interest
 
(7,000
)
 
 
$
1,441,669
Pro Forma Revenue and Net Earnings
The unaudited pro forma revenue and net earnings of GCI, LLC, prepared utilizing the historical financial statements of HoldCo, giving effect to acquisition accounting related adjustments made at the time of acquisition, as if the acquisition discussed above occurred on January 1, 2017, are as follows:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2018
 
2017
 
2018
 
2017
 
 
amounts in thousands, except per share amounts
Revenue
 
$
234,214

 
231,876

 
455,019

 
461,168

Net earnings (loss)
 
$
(304,831
)
 
14,039

 
(501,927
)
 
465,655

Net earnings (loss) attributable to GCI, LLC shareholder
 
$
(304,677
)
 
14,158

 
(501,618
)
 
465,891