XML 28 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions - Narrative (Details)
3 Months Ended
Feb. 14, 2020
USD ($)
Dec. 19, 2019
USD ($)
Jun. 14, 2019
USD ($)
Jan. 30, 2019
USD ($)
Mar. 31, 2020
USD ($)
acquisition
Dec. 31, 2019
USD ($)
Sep. 30, 2019
USD ($)
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Feb. 09, 2018
USD ($)
Business Acquisition [Line Items]                    
Number of acquisitions | acquisition         4          
Cash consideration         $ 476,392,000       $ 29,525,000  
Goodwill         851,459,000 $ 595,551,000        
Revenue         602,461,000       532,441,000  
Income before income taxes         24,689,000       39,379,000  
Interest expense         11,054,000       5,673,000  
Stratus Video                    
Business Acquisition [Line Items]                    
Initial purchase price         485,568,000          
Cash consideration $ 485,568,000                  
Acquisition-related costs         7,812,000          
Fair value of tangible assets acquired 46,416,000                  
Cash and restricted cash received 9,176,000                  
Liabilities assumed 68,822,000                  
Identifiable intangible assets 252,000,000                  
Goodwill 255,974,000                  
Goodwill expected to be deductible for tax purposes $ 10,186,000                  
Intangible assets acquired, weighted average useful life 17 years                  
Revenue         14,433,000          
Income before income taxes         1,606,000          
Incremental acquisition-related costs                 11,681,000  
Amortization of intangible assets                 5,119,000  
Interest expense                 2,727,000  
Stratus Video | Developed Technology                    
Business Acquisition [Line Items]                    
Identifiable intangible assets $ 16,000,000                  
Stratus Video | Customer Relationships                    
Business Acquisition [Line Items]                    
Identifiable intangible assets 191,000,000                  
b4health                    
Business Acquisition [Line Items]                    
Initial purchase price   $ 23,006,000       $ 22,940,000        
Cash consideration   19,906,000                
Contingent earn-out payment (up to)   12,000,000                
Estimated fair value of contingent earn-out payment   3,100,000                
Fair value of tangible assets acquired   1,169,000                
Cash and restricted cash received   222,000                
Liabilities assumed   823,000                
Identifiable intangible assets   9,000,000                
Goodwill   $ 13,594,000                
Intangible assets acquired, weighted average useful life   7 years                
Final working capital settlement         $ 66,000          
b4health | Developed Technology                    
Business Acquisition [Line Items]                    
Identifiable intangible assets   $ 3,000,000                
b4health | Trademarks                    
Business Acquisition [Line Items]                    
Identifiable intangible assets   2,000,000                
b4health | Customer Relationships                    
Business Acquisition [Line Items]                    
Identifiable intangible assets   $ 4,000,000                
Advanced                    
Business Acquisition [Line Items]                    
Initial purchase price     $ 211,743,000         $ 211,816,000    
Cash consideration     201,121,000       $ 73,000      
Contingent earn-out payment (up to)     20,000,000              
Estimated fair value of contingent earn-out payment     10,622,000              
Fair value of tangible assets acquired     29,035,000              
Cash and restricted cash received     2,497,000              
Liabilities assumed     28,758,000              
Identifiable intangible assets     91,700,000              
Goodwill     119,839,000              
Goodwill expected to be deductible for tax purposes     $ 57,121,000              
Intangible assets acquired, weighted average useful life     9 years              
Advanced | Developed Technology                    
Business Acquisition [Line Items]                    
Identifiable intangible assets     $ 3,400,000              
Advanced | Customer Relationships                    
Business Acquisition [Line Items]                    
Identifiable intangible assets     68,000,000              
Silversheet                    
Business Acquisition [Line Items]                    
Initial purchase price       $ 31,676,000         $ 31,676,000  
Cash consideration       30,176,000            
Contingent earn-out payment (up to)       25,000,000            
Estimated fair value of contingent earn-out payment       1,500,000            
Fair value of tangible assets acquired       2,826,000            
Cash and restricted cash received       651,000            
Liabilities assumed       1,567,000            
Identifiable intangible assets       6,880,000            
Goodwill       $ 23,537,000            
Intangible assets acquired, weighted average useful life       8 years            
Silversheet | Based on operating results for the twelve months ending December 31, 2019                    
Business Acquisition [Line Items]                    
Contingent earn-out payment (up to)       $ 6,000,000            
Silversheet | Based on operating results for the twelve months ending December 31, 2020                    
Business Acquisition [Line Items]                    
Contingent earn-out payment (up to)       19,000,000            
Silversheet | Developed Technology                    
Business Acquisition [Line Items]                    
Identifiable intangible assets       5,300,000            
Silversheet | Trademarks                    
Business Acquisition [Line Items]                    
Identifiable intangible assets       $ 1,500,000            
Revolving Credit Facility | Line of Credit                    
Business Acquisition [Line Items]                    
Maximum borrowing capacity                   $ 400,000,000
Term Loan | Term Debt                    
Business Acquisition [Line Items]                    
Term loan credit facility $ 250,000,000   $ 150,000,000