XML 53 R43.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisition (Details)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jan. 22, 2019
USD ($)
Institution
Dec. 31, 2019
USD ($)
item
Sep. 30, 2019
USD ($)
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Jun. 30, 2018
USD ($)
Dec. 31, 2019
USD ($)
item
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Acquisition                          
Number of university partners | item   22                 22    
Goodwill   $ 160,766       $ 2,941         $ 160,766 $ 2,941  
Assets acquired                          
Right-of-use assets   13,069                 13,069    
Liabilities assumed                          
Lease liability   13,069                 13,069    
Pro forma information                          
Net revenue   213,247 $ 193,289 $ 174,820 $ 197,287 177,548 $ 155,454 $ 236,818 $ 275,681 $ 512,499 778,643 845,501 $ 974,134
Pro forma, net revenue   213,247       195,656         781,893 907,960  
Net income   76,669 58,151 51,112 73,243 75,531 33,761 46,038 73,681   259,175 229,011 203,319
Pro forma, net income   76,669       69,551         247,930 200,264  
Amortization of intangible assets   2,179 2,179 2,179 1,686           8,223    
Prior period adjustments                          
Technology and academic services   25,128 24,231 22,528 18,625 11,098 11,101 10,678 10,697   90,512 43,574 41,834
General and administrative   10,148 13,556 9,216 11,397 6,695 10,092 5,762 7,419   44,317 29,968 27,157
Marketing and communication   $ 33,863 $ 37,340 $ 35,726 $ 35,967 $ 27,252 $ 31,546 $ 30,095 $ 28,527   $ 142,896 117,420 $ 109,092
Orbis Education                          
Acquisition                          
Number of university partners 22 22                 22    
Purchase price $ 361,184                        
Operating cash on hand used for acquisition 171,034                        
Goodwill 157,825                        
Transaction costs                     $ 3,966 $ 808  
Assets acquired                          
Cash 4,793                        
Cash, pledged collateral 300                        
Accounts receivable, net of allowance of $0 3,236                        
Accounts receivable, allowance 0                        
Property and equipment 5,392                        
Right-of-use assets 13,069                        
Intangible assets 210,280                        
Other assets 2,793                        
Liabilities assumed                          
Accounts payable 4,308                        
Accrued and other liabilities 4,451                        
Lease liability 13,069                        
Deferred tax liability 9,538 $ 9,538                 9,538    
Deferred revenue 45                        
Total net asset or liability purchased and assumed 208,152                        
Purchase price 365,977                        
Orbis Education | University partner relationships                          
Assets acquired                          
Intangible assets 210,000                        
Orbis Education | Credit facility                          
Acquisition                          
Purchase price $ 191,000                        
Orbis Education                          
Pro forma information                          
Net revenue                     85,869    
Net income                     (2,588)    
Amortization of intangible assets                     $ 8,223