Annual report pursuant to Section 13 and 15(d)

Acquisition (Tables)

v3.10.0.1
Acquisition (Tables)
 12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Preliminary Acquisition Price Allocation
The preliminary acquisition price allocation for GCI Liberty 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
 
(1,707,002
)
Other liabilities
 
(251,692
)
Deferred income tax liabilities
 
(276,683
)
Preferred stock
 
(174,922
)
Non-controlling interest
 
(7,000
)
 
 
$
1,111,206

Pro Forma Revenue and Net Earnings
The unaudited pro forma revenue, net earnings and basic and diluted net earnings per common share of GCI Liberty, 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, except per share amounts
Revenue
 
$
899,210

 
918,726

Net earnings (loss)
 
$
(872,306
)
 
713,377

Net earnings (loss) attributable to GCI Liberty shareholders
 
$
(871,839
)
 
713,882

Basic net earnings (loss) attributable to Series A and Series B GCI Liberty, Inc. shareholders per common share
 
$
(8.08
)
 
6.55

Diluted net earnings (loss) attributable to Series A and Series B GCI Liberty, Inc. shareholders per common share
 
$
(8.08
)
 
6.55