XML 42 R31.htm IDEA: XBRL DOCUMENT v3.5.0.2
ACQUISITIONS - Purchase Price Allocation (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Jul. 01, 2016
May 03, 2016
Apr. 07, 2016
Jul. 31, 2016
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Consideration Transferred                      
Total consideration   $ 41,563                  
Total value to allocate                      
Total consideration   41,563                  
Business Combination Total Value Allocation   74,472                  
Preliminary purchase price allocation:                      
Goodwill         $ 62,042   $ 62,042       $ 45,077
Gain on KeyTech bargain purchase             $ 7,304        
Purchase price allocation BDC:                      
Discount rate (as a percent)             14.00%        
Revenue         138,795 $ 96,782 $ 328,471 $ 272,453      
Income (Loss) from Continuing Operations before Income Taxes         21,296 21,782 37,784 48,439      
CellOne [Member]                      
Purchase price allocation BDC:                      
Acquired carrying value of BDC non-controlling interest acquired   2,940                  
Excess of purchase price paid over carrying value of non-controlling interest acquired   4,105                  
Bermuda wireless operations                      
Consideration Transferred                      
Total consideration   7,045                  
Total value to allocate                      
Total consideration   7,045                  
Business Combination Total Value Allocation   7,045                  
Vibrant Energy                      
Consideration Transferred                      
Total consideration     $ 6,193                
Total value to allocate                      
Total consideration     6,193                
Preliminary purchase price allocation:                      
Cash     136                
Property, plant and equipment     7,321                
Goodwill     3,279                
Accounts payable and accrued liabilities     (5,179)                
Net assets acquired     6,193                
Prepayments and other assets     $ 636                
Purchase price allocation BDC:                      
Revenue             300        
Keytech                      
Consideration Transferred                      
Total consideration   34,518                  
Non-controlling interests   32,909                  
Total value to allocate                      
Total consideration   34,518                  
Business Combination Total Value Allocation   67,427                  
Preliminary purchase price allocation:                      
Cash   8,185                  
Accounts receivable   6,451                  
Other current assets   3,241                  
Property, plant and equipment   100,892                  
Intangible assets   10,590                  
Other Assets   3,464                  
Accounts payable and accrued liabilities   (16,051)                  
Advance payments and deposits   (6,683)                  
Net assets acquired   74,731                  
Gain on KeyTech bargain purchase   7,304                  
Current debt   (6,429)                  
Long-term debt   (28,929)                  
Non-controlling interests   32,909                  
Purchase price allocation BDC:                      
Revenue             34,700        
Income (Loss) from Continuing Operations before Income Taxes             1,900        
External acquisition related charges relating to legal, accounting and consulting services.   $ 4,300     3,300   3,300        
Innovative                      
Consideration Transferred                      
Total consideration $ 112,301                    
Cash-on-hand used to fund the purchase price 50,900                    
Working capital adjustments             4,900        
Purchase price 145,000           1,400        
Purchase price adjustments 4,900                    
Total value to allocate                      
Total consideration 112,301                    
Non-controlling interests 221                    
Business Combination Total Value Allocation 112,522                    
Preliminary purchase price allocation:                      
Cash 4,229                    
Accounts receivable 6,553                    
Materials & supplies 6,533                    
Other current assets 2,286                    
Property, plant and equipment 108,284                    
Telecommunication licenses 7,623                    
Goodwill 20,586                    
Intangible assets 7,800                    
Other Assets 4,394                    
Accounts payable and accrued liabilities (15,889)                    
Advance payments and deposits (7,793)                    
Deferred tax liability (2,935)                    
Pension liability (29,149)                    
Net assets acquired 112,522                    
Purchase price allocation BDC:                      
Revenue             26,500        
Income (Loss) from Continuing Operations before Income Taxes             1,400        
External acquisition related charges relating to legal, accounting and consulting services. 4,300       $ 2,400   2,400        
Innovative | Defined Benefit Pension Plans                      
Funded status of plan                      
Fair value of plan assets                   $ 45,117  
Benefit obligations                   69,178  
Funded status of plan                   (24,061)  
Innovative | Other Post-retirement Benefit Plans                      
Funded status of plan                      
Benefit obligations                   5,472  
Funded status of plan                   $ (5,472)  
Innovative | Term loans                      
Consideration Transferred                      
Debt instrument, face amount $ 60,000                    
Telecommunication Equipment                      
Purchase price allocation BDC:                      
Discounted rate used for cash flows   15.00%                  
US Telecom                      
Consideration Transferred                      
Total consideration       $ 9,100              
Total value to allocate                      
Total consideration       9,100              
Preliminary purchase price allocation:                      
Property, plant and equipment       10,200              
Goodwill       600              
Other long term liabilities       $ 1,700              
As reported                      
Pro Forma (unaudited)                      
Revenue           96,782 328,471 272,453      
Net income attributable to ATN stockholders           $ 6,576 $ 10,206 $ 12,757      
Earnings per shares:                      
Earnings per share: Basic (in dollars per share)           $ 0.41 $ 0.63 $ 0.79      
Earnings per share: Diluted (in dollars per share)           $ 0.41 $ 0.63 $ 0.79      
Forecast | Innovative                      
Consideration Transferred                      
Cash-on-hand used to fund the purchase price                 $ 27,800    
Minimum | Defined Benefit Pension Plans                      
Funded status of plan                      
Discounted rate used for pension benefit obligation             3.60%        
Minimum | Innovative | Income Approach | Non-Controlling Interests                      
Purchase price allocation BDC:                      
Discount rate (as a percent)             15.00%        
Minimum | Innovative | Income Approach | Cash flow                      
Purchase price allocation BDC:                      
Discount rate (as a percent)             14.00%        
Minimum | Telecommunication Equipment                      
Purchase price allocation BDC:                      
Useful life 1 year 3 years                  
Minimum | Telecommunication Equipment | Customer relationships                      
Purchase price allocation BDC:                      
Useful life 9 years                    
Maximum | Defined Benefit Pension Plans                      
Funded status of plan                      
Discounted rate used for pension benefit obligation             3.90%        
Maximum | Innovative | Income Approach | Non-Controlling Interests                      
Purchase price allocation BDC:                      
Discount rate (as a percent)             25.00%        
Maximum | Innovative | Income Approach | Cash flow                      
Purchase price allocation BDC:                      
Discount rate (as a percent)             25.00%        
Maximum | Telecommunication Equipment                      
Purchase price allocation BDC:                      
Useful life 18 years 18 years                  
Maximum | Telecommunication Equipment | Customer relationships                      
Purchase price allocation BDC:                      
Useful life 16 years