XML 68 R57.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions and Investments (Details)
item in Thousands, $ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Nov. 30, 2020
USD ($)
Jan. 27, 2020
USD ($)
Aug. 31, 2018
USD ($)
item
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Jun. 30, 2019
USD ($)
fund
Aug. 31, 2020
USD ($)
Jun. 30, 2020
USD ($)
Acquisition and Investments                    
Payment to tranches           $ 188 $ 4,114      
Allocation of Purchase Price                    
Intangible assets, net       $ 33,712   33,712        
Goodwill       240,799   240,799       $ 174,939
Deferred revenue       (2,096)   (2,096)        
Working capital           3,000        
Amortization expense       2,500 $ 800 4,600 1,500      
Lease cost       13,943 6,338 24,236 12,294      
Pro forma results                    
Revenues       382,911 274,293 762,518 543,223      
Loss from operations       38,881 23,304 51,347 (4,851)      
Net loss       25,033 $ 13,758 38,159 $ (3,085)      
Issuance of convertible note           408,610        
Two early stage funds                    
Pro forma results                    
Number of limited partnerships invested in | fund               2    
Investment commitment               $ 13,000    
Investments in limited partnerships           5,400        
New Markets                    
Pro forma results                    
Investment recorded at cost       1,800   1,800        
Rethink                    
Pro forma results                    
Equity method investment           3,600        
Tallo                    
Pro forma results                    
Investment     $ 6,700           $ 2,300  
Ownership percentage     39.50%           46.10%  
Convertible note     $ 5,000              
Ownership percentage on an if-converted basis     53.00%              
Term of debt     48 months              
Tallo | Series D Preferred shares                    
Pro forma results                    
Convertible into Series D Preferred shares | item     3,670              
Tallo | Base Rate                    
Pro forma results                    
Interest rate spread added to base rate (as a percent)     0.25%              
MedCerts                    
Acquisition and Investments                    
Ownership percentage acquired (as a percent) 100.00%                  
Total consideration $ 70,000         70,000        
Contingent consideration       10,800   10,800        
Allocation of Purchase Price                    
Cash 225                  
Current assets, excluding cash 5,054                  
Property and equipment, net 1,896                  
Intangible assets, net 26,607                  
Goodwill 50,814                  
Current liabilities (2,201)                  
Deferred revenue (1,562)                  
Total consideration $ 80,833                  
Percentage of enterprise value 49.00%                  
Reduced percentage 49.00%                  
Original purchase price $ 34,300                  
Revenues of acquiree       1,000   1,000        
Income (loss) of acquiree       1,200   1,200        
MedCerts | Customer and distributor relationships                    
Allocation of Purchase Price                    
Intangible assets, net $ 12,072                  
Estimated useful life (in years) 5 years 10 months 2 days                  
MedCerts | Developed technology                    
Allocation of Purchase Price                    
Intangible assets, net $ 11,970                  
Estimated useful life (in years) 7 years                  
MedCerts | Trade names                    
Allocation of Purchase Price                    
Intangible assets, net $ 2,565                  
Estimated useful life (in years) 5 years                  
MedCerts | Purchase Price Payable at Closing of Acquisition                    
Acquisition and Investments                    
Payment to tranches           55,000        
MedCerts | Purchase Price Payable at Eighteen Month Anniversary from Closing of Acquisition                    
Acquisition and Investments                    
Payment to tranches           15,000        
Tech Elevator                    
Acquisition and Investments                    
Ownership percentage acquired (as a percent) 100.00%                  
Total consideration $ 23,500                  
Working capital 2,200                  
Allocation of Purchase Price                    
Cash 1,862                  
Current assets, excluding cash 469                  
Property and equipment, net 513                  
Operating lease right-of-use assets, net 724                  
Intangible assets, net 7,105                  
Goodwill 18,562                  
Other assets 377                  
Current liabilities (1,009)                  
Deferred revenue (534)                  
Deferred tax asset (liability) (1,650)                  
Current operating lease liability (420)                  
Long-term operating lease liability (304)                  
Total consideration 25,695                  
Revenues of acquiree       600   600        
Income (loss) of acquiree       300   300        
Tech Elevator | Customer and distributor relationships                    
Allocation of Purchase Price                    
Intangible assets, net $ 311                  
Estimated useful life (in years) 3 years 11 months 1 day                  
Tech Elevator | Developed technology                    
Allocation of Purchase Price                    
Intangible assets, net $ 2,796                  
Estimated useful life (in years) 5 years                  
Tech Elevator | Trade names                    
Allocation of Purchase Price                    
Intangible assets, net $ 3,998                  
Estimated useful life (in years) 15 years                  
Galvanize                    
Acquisition and Investments                    
Ownership percentage acquired (as a percent)   100.00%                
Total consideration   $ 165,000                
Working capital   9,200                
Allocation of Purchase Price                    
Cash   9,232                
Current assets, excluding cash   8,888                
Property and equipment, net   11,270                
Operating lease right-of-use assets, net   100,232   100,200   100,200       99,700
Intangible assets, net   68,483                
Goodwill   81,225   81,200   81,200       $ 84,700
Other assets   1,802                
Current liabilities   (4,370)                
Deferred revenue   (3,374)                
Deferred tax asset (liability)   2,372                
Current operating lease liability   (11,620)                
Long-term operating lease liability   (89,782)                
Other long-term liabilities   (130)                
Total consideration   174,228                
Revenues of acquiree       9,100   17,500        
Income (loss) of acquiree       $ 10,000   $ 19,700        
Galvanize | Customer and distributor relationships                    
Allocation of Purchase Price                    
Intangible assets, net   $ 4,785                
Estimated useful life (in years)   4 years 2 months 19 days                
Galvanize | Developed technology                    
Allocation of Purchase Price                    
Intangible assets, net   $ 3,357                
Estimated useful life (in years)   4 years                
Galvanize | Trade names                    
Allocation of Purchase Price                    
Intangible assets, net   $ 60,341                
Estimated useful life (in years)   15 years