XML 91 R27.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisition (Tables)
 12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Preliminary Acquisition Price Allocation
The acquisition price allocation for GCI, LLC is as follows (amounts in thousands):
 
 
 
Cash and cash equivalents including restricted cash
 
$
147,957

Receivables
 
171,014

Property and equipment
 
1,211,392

Goodwill
 
966,044

Intangible assets not subject to amortization
 
572,500

Intangible assets subject to amortization
 
468,737

Other assets
 
83,422

Deferred revenue
 
(92,561
)
Debt, including capital leases
 
(1,632,002
)
Other liabilities
 
(171,151
)
Deferred income tax liabilities
 
(276,683
)
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:
 
 
Years ended December 31,
 
 
2018
 
2017
 
 
amounts in thousands
Revenue
 
$
899,210

 
918,726

Net earnings (loss)
 
$
(913,936
)
 
749,959

Net earnings (loss) attributable to GCI, LLC member
 
$
(913,469
)
 
750,464