XML 67 R43.htm IDEA: XBRL DOCUMENT v3.6.0.2
BUSINESS COMBINATION - CONSIDERATION PAID (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Aug. 04, 2016
May 29, 2015
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Assets acquired and liabilities assumed                        
Multi-employer withdrawal liabilities     $ (60.1)       $ (56.2)     $ (60.1) $ (56.2)  
Goodwill     323.7       241.6     323.7 241.6 $ 27.4
Repayments of Span Alaska debt                   81.9    
Estimated future benefit payments                        
Mass withdrawal liability undiscounted payments     96.8             96.8    
Customer relationships                        
Assets acquired and liabilities assumed                        
Expected useful lives 20 years                      
Span Alaska                        
Business acquisition                        
Percentage interest acquired 100.00%                      
Number of years in operation 38 years                      
Total cash consideration                        
Membership interests $ 117.0                      
Total debt assumed 81.9                      
Total payments 198.9                      
Assets acquired and liabilities assumed                        
Cash and cash equivalents 4.4                      
Accounts receivable 11.1                      
Prepaid and other current assets 0.9                      
Property and equipment 8.1                      
Intangibles – Customer relationships 79.3                      
Intangibles – Trade name 27.3                      
Other long-term assets 0.1                      
Accounts payable (3.3)                      
Accruals and other current liabilities (6.4)                      
Capital lease obligations (1.2)                      
Span Alaska's debt (81.9)                      
Total identifiable assets less liabilities 38.4                      
Goodwill 78.6                      
Repayments of Span Alaska debt 81.9                      
Total consideration for membership interests (117.0)                      
Condensed Consolidated Statements of Income and Comprehensive Income                        
Operating revenue                   22.8    
Operating Income                   3.5    
One-time acquisition related costs     0.2 $ 2.6 $ 0.1 $ 0.1       3.0    
Span Alaska | Trade Names                        
Assets acquired and liabilities assumed                        
Intangibles – Trade name 27.3                      
Span Alaska | Customer relationships                        
Assets acquired and liabilities assumed                        
Intangibles – Customer relationships $ 79.3                      
Span Alaska | Adjustments                        
Assets acquired and liabilities assumed                        
Total identifiable assets less liabilities       $ 0.4                
Horizon                        
Total cash consideration                        
Common shares   $ 29.4                   29.4
Warrants   37.1                    
Total debt assumed   428.9                    
Total payments   495.4                    
Assets acquired and liabilities assumed                        
Cash and cash equivalents                       0.8
Accounts receivable                       31.7
Other current assets                       7.2
Deferred tax assets, net                       46.3
Property and equipment                       170.4
Intangibles – Customer relationships                       140.0
Other long-term assets                       4.1
Accounts payable                       (22.8)
Accruals and other current liabilities                       (31.4)
Multi-employer withdrawal liabilities                       (65.5)
Capital lease obligations                       (1.6)
Total identifiable assets less liabilities                       (188.3)
Common shares   $ (29.4)                   (29.4)
Goodwill                       217.7
Horizon's debt and warrants                       (467.5)
Condensed Consolidated Statements of Income and Comprehensive Income                        
Operating revenue                   277.6    
Operating Income                   20.0    
One-time acquisition related costs             $ 1.5 $ 5.1 $ 12.4   $ 19.0  
Estimated future benefit payments                        
Quarterly payments to ILA-PRSSA over an estimated period     $ 1.0             $ 1.0    
Horizon | As previously Reported                        
Total cash consideration                        
Common shares                       29.4
Assets acquired and liabilities assumed                        
Cash and cash equivalents                       0.8
Accounts receivable                       31.7
Other current assets                       7.2
Deferred tax assets, net                       45.6
Property and equipment                       170.4
Intangibles – Customer relationships                       140.0
Other long-term assets                       4.1
Accounts payable                       (22.8)
Accruals and other current liabilities                       (32.1)
Multi-employer withdrawal liabilities                       (60.6)
Capital lease obligations                       (1.6)
Total identifiable assets less liabilities                       (184.8)
Common shares                       (29.4)
Goodwill                       214.2
Horizon's debt and warrants                       (467.5)
Horizon | Adjustments                        
Assets acquired and liabilities assumed                        
Deferred tax assets, net                       0.7
Accruals and other current liabilities                       0.7
Multi-employer withdrawal liabilities                       (4.9)
Total identifiable assets less liabilities                       (3.5)
Goodwill                       $ 3.5