XML 51 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
ACQUISITIONS AND DISPOSALS (Tables)
12 Months Ended
Dec. 31, 2017
Business Acquisition [Line Items]  
Disposal Groups, Including Discontinued Operations
As the Disposal represented the sale of an individually significant component, the Company has disclosed the loss before provision for income taxes attributable to Eat24 for the year ended December 31, 2017, 2016 and 2015 are as follows (in thousands):
 
Year Ended
December 31,
 
2017
 
2016
 
2015
Loss before income taxes
$
(11,941
)
 
$
(4,873
)
 
$
(4,760
)
Business Acquisition, Pro Forma Information
The unaudited pro forma financial information, as presented below, is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved if the transactions had taken place as of January 1, 2016 (in thousands, except per share data):
Nowait, Inc.
 
Year Ended
 
December 31,
 
2017
 
2016
Net revenue
$
847,587

 
$
717,140

Net income (loss)
151,817

 
(12,141
)
Basic net income (loss) per share attributable to common stockholders
1.86

 
(0.16
)
Diluted net income (loss) per share attributable to common stockholders
1.74

 
(0.16
)
Turnstyle Analytics Inc.
 
Year Ended
 
December 31,
 
2017
 
2016
Net revenue
$
847,172

 
$
714,132

Net income (loss)
152,713

 
(6,741
)
Basic net income (loss) per share attributable to common stockholders
1.87

 
(0.09
)
Diluted net income (loss) per share attributable to common stockholders
1.75

 
(0.09
)
Eat24, LLC
 
Year Ended
 
December 31,
 
2017
 
2016
Net revenue
$
792,904

 
$
654,996

Net income
164,799

 
203

Basic net income per share attributable to common stockholders
2.02

 

Diluted net income per share attributable to common stockholders
1.89

 

Combined
 
Year Ended
 
December 31,
 
2017
 
2016
Net revenue
$
794,037

 
$
660,130

Net income (loss)
163,611

 
(9,340
)
Basic net income (loss) per share attributable to common stockholders
2.00

 
(0.12
)
Diluted net income (loss) per share attributable to common stockholders
1.88

 
(0.12
)
Nowait, Inc  
Business Acquisition [Line Items]  
Schedule of Purchase Price, Assets Aquired and Liabilities Assumed
The purchase price allocation, subject to finalization during the measurement period, is as follows (in thousands):
 
February 28, 2017
Fair value of purchase consideration:
 
Cash:
 
Distributed to Nowait stockholders
$
31,892

Held in escrow account
7,945

Total purchase consideration
39,837

Fair value of net assets acquired:
 
Cash and cash equivalents
$
1,004

Intangible assets
12,670

Goodwill
25,959

Other assets
1,065

Total assets acquired
40,698

Liabilities assumed
(861
)
Total liabilities assumed
(861
)
Net assets acquired
$
39,837

Schedule of Acquired Intangible Assets
Estimated useful lives and the amount assigned to each class of intangible assets acquired are as follows (dollars in thousands):
Intangible Asset Type
Amount Assigned
 
Useful Life
Enterprise restaurant relationships
$
8,500

 
12.0 years
Acquired technology
2,900

 
5.0 years
Trademarks
610

 
3.0 years
Local restaurant relationships
600

 
5.0 years
User relationships
60

 
3.0 years
Weighted average
 
 
9.6 years
Turnstyle Analytics Inc  
Business Acquisition [Line Items]  
Schedule of Purchase Price, Assets Aquired and Liabilities Assumed
The purchase price allocation, subject to finalization during the measurement period, is as follows (in thousands):
 
April 3, 2017
Fair value of purchase consideration
 
Cash:
 
Distributed to Turnstyle stockholders
$
16,648

Held in escrow account
3,093

Total purchase consideration
$
19,741

Fair value of net assets acquired:
 
Cash and cash equivalents
$
30

Intangible assets
4,252

Goodwill
16,048

Other assets
250

Total assets acquired
20,580

Deferred tax liability
(450
)
Liabilities assumed
(389
)
Total liabilities assumed
(839
)
Net assets acquired
$
19,741

Schedule of Acquired Intangible Assets
Estimated useful lives and the amount assigned to each class of intangible assets acquired are as follows (dollars in thousands):
Intangible Asset Type
Amount Assigned
 
Useful Life
Acquired technology
$
3,250

 
5.0 years
Business relationships
672

 
5.0 years
Trademarks
250

 
3.0 years
User relationships
80

 
3.0 years
Weighted average
 
 
4.9 years
Eat 24  
Business Acquisition [Line Items]  
Schedule of Purchase Price, Assets Aquired and Liabilities Assumed
The acquisition was accounted for as a business combination in accordance with ASC 805, with the results of Eat24’s operations included in the Company’s consolidated financial statements from February 9, 2015. The initial purchase price allocation was as follows (in thousands):
 
February 9, 2015
Fair value of purchase consideration:
 
Cash:
 
Distributed to Eat24 stockholders
$
56,624

Held in escrow account
16,500

Payable on behalf of Eat24 stockholders
1,876

Total cash
75,000

Class A common stock:
 
Distributed to Eat24 stockholders
46,143

Held in escrow account
13,015

Total purchase consideration
$
134,158

Fair value of net assets acquired:
 
Cash and cash equivalents
$
1,578

Intangibles
39,600

Goodwill
110,927

Other assets
6,031

Total assets acquired
158,136

Deferred tax liability
(15,207
)
Other liabilities
(8,771
)
Total liabilities assumed
(23,978
)
Net assets acquired
$
134,158

Schedule of Acquired Intangible Assets
Estimated useful lives and the amount assigned to each class of intangible assets acquired are as follows:
Intangible Asset Type
Amount Assigned
 
Useful Life
Restaurant relationships
$
17,400

 
12.0 years
Developed technology
$
7,400

 
5.0 years
User relationships
$
12,000

 
7.0 years
Trade name
$
2,800

 
4.0 years
Weighted average
 
 
8.6 years