XML 67 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Summary of allocation of purchase price
The following table summarizes the allocation of the purchase price, which reflects an $8.1 million adjustment from the preliminary allocation during the first quarter of 2018 and primarily related to the provisional amounts recognized for certain receivables and liabilities for which we have subsequently obtained and evaluated more detailed information than existed at the measurement date:
 
 
January 5, 2018
Cash, cash equivalents and restricted cash
 
$
23.3

Accounts receivable and other current assets(1)
 
55.8

Property and equipment and other non-current assets(1)
 
22.1

Goodwill
 
368.3

Intangible assets
 
350.0

Total assets
 
$
819.5

Current liabilities(2)
 
$
74.5

Deferred income taxes
 
66.3

Assumed debt and other liabilities
 
299.7

Total liabilities
 
$
440.5

Total consideration transferred
 
$
379.0

(1) Including $40.5 million and $12.9 million of receivables and contract assets, respectively.
(2) Including $15.7 million of contract liabilities.
Details of intangible assets that have been identified
The following table details the intangible assets that have been identified:
 
Fair Value
 
Weighted Average Useful Life (Years)
Customer relationships
$
214.0

 
7
Intellectual property(1)
126.5

 
7
Trade names
9.5

 
7
(1) Primarily consists of core technology and content.
Unaudited pro forma financial information
NYX revenue and net loss since the acquisition date included in our consolidated results were as follows:
 
Year Ended
 
December 31, 2018
Revenue
$
198.0

Net loss
41.1

The following unaudited pro forma financial information for the years ended December 31, 2018 and 2017 give effect to the NYX acquisition as if it had been completed on January 1, 2017:

 
Year Ended December 31,
 
2018
 
2017
Revenue
$
3,363.2

 
$
3,265.2

Net loss
344.7

 
307.7

Summary of aggregate disclosure related to business acquisitions
The following table summarizes an aggregate disclosure related to business acquisitions completed in 2018 and 2017, excluding the NYX acquisition:
 
Total
Consideration
 
Cash paid, net
of cash
acquired
 
Contingent Acquisition Consideration(1)
 
Allocation of
purchase price
to Intangible
assets, net
(2)
 
Weighted
average useful
life of acquired intangible assets
 
Excess purchase
price allocated
to Goodwill
Aggregate total 2018
$
46.2

 
$
34.1

 
$
9.0

 
$
41.6

 
9.4 Years
 
$
10.8

Aggregate total 2017
66.0

 
57.7

 
7.5

 
56.4

 
8.3 Years
 
12.8

(1) Contingent consideration is determined by fair value and included in the consideration transferred (see Note 17 for subsequent changes due to remeasurements, which are recorded in Restructuring and other).
(2) Intangible assets primarily consist of technology-based and customer relationship intangible assets. The fair value of these intangible assets was determined using a combination of a relief from royalty method and the excess earnings method using Level 3 in the hierarchy as established by ASC 820. The discount rates and royalty rates used in the valuation analysis ranged between 9% and 20% and 1% and 16%, respectively.