XML 28 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
ACQUISITIONS (Tables)
9 Months Ended
Sep. 30, 2012
ACQUISITIONS  
Schedule of consideration to the tangible and intangible assets and liabilities of acquiree based on merger date fair values

The table below represents the assignment of the total consideration to the tangible and intangible assets and liabilities of M3 based on their merger date fair values (in thousands) noting that Bermuda is a non-taxable jurisdiction:

 

Total consideration

 

$

6,655

 

Purchase price allocation:

 

 

 

Net working capital

 

$

675

 

Property, plant and equipment

 

10,577

 

Customer relationships

 

2,600

 

Telecommunications licenses

 

6,100

 

Goodwill

 

3,105

 

Note payable-affiliate (see Note 6)

 

(7,012

)

Other long term liabilities

 

(200

)

Non-controlling interests

 

(9,190

)

Net assets acquired

 

$

6,655

 

Schedule of pro forma results of operations

The following table reflects unaudited pro forma results of operations of the Company for the nine months ended September 30, 2011 assuming that the merger of M3 had occurred at the beginning of the earliest period presented (in thousands, except per share data):

 

 

 

Nine Months ended September 30, 2011

 

 

 

As Reported

 

As Adjusted

 

Revenue

 

$

576,253

 

$

582,341

 

Net income

 

17,648

 

$

18,183

 

Earnings per share:

 

 

 

 

 

Basic

 

$

1.15

 

$

1.18

 

Diluted

 

1.14

 

1.17