XML 61 R48.htm IDEA: XBRL DOCUMENT v3.19.2
BUSINESS ACQUISITION (Details - Acquisitions)
3 Months Ended 6 Months Ended
Jan. 10, 2019
USD ($)
Oct. 31, 2018
USD ($)
payment
Jun. 11, 2018
USD ($)
payment
Sep. 19, 2017
USD ($)
payment
Jun. 14, 2017
USD ($)
Jun. 30, 2019
USD ($)
Jun. 30, 2018
USD ($)
Jun. 30, 2019
USD ($)
segment
Jun. 30, 2018
USD ($)
Dec. 31, 2018
USD ($)
Consideration Transferred                    
Goodwill           $ 419,984,000   $ 419,984,000   $ 348,347,000
Fair Value of Intangible Assets                    
Net repayment of revolving credit facility               (10,000,000) $ 0  
Current contingent consideration           29,548,000   29,548,000   11,080,000
Non-current contingent consideration           20,671,000   20,671,000   $ 27,757,000
Severance expense           403,000 $ 3,000 $ 457,000 3,000  
Number of reportable segments | segment               1    
Acquisition related costs               $ 600,000    
Change in fair value of contingent consideration           2,790,000 $ (167,000) 17,382,000 (908,000)  
ValuePenguin                    
Consideration Transferred                    
Net working capital           2,796,000   2,796,000    
Intangible assets           31,600,000   31,600,000    
Goodwill $ 71,400,000         71,444,000   71,444,000    
Fixed assets           68,000   68,000    
Total preliminary purchase price 106,200,000             106,232,000    
Fair Value of Intangible Assets                    
Preliminary Fair Value $ 31,600,000                  
Weighted Average Amortization Life 3 years 1 month 6 days                  
Initial cash consideration to acquire business $ 106,100,000                  
Estimated increase to working capital 100,000                  
Acquisition related costs               100,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Noncurrent Assets           324,000   324,000    
QuoteWizard                    
Consideration Transferred                    
Net working capital           8,381,000   8,381,000    
Intangible assets           120,400,000   120,400,000    
Goodwill   $ 183,000,000.0       183,036,000   183,036,000    
Fixed assets           1,509,000   1,509,000    
Total preliminary purchase price   313,400,000           313,355,000    
Fair Value of Intangible Assets                    
Preliminary Fair Value   $ 120,400,000                
Weighted Average Amortization Life   7 years 10 months 24 days                
Initial cash consideration to acquire business   $ 299,900,000                
Business Combination, Consideration Transferred, Cash On Hand   174,900,000                
Contingent consideration   13,900,000       37,600,000   37,600,000    
Current contingent consideration           22,400,000   22,400,000    
Non-current contingent consideration           15,200,000   15,200,000    
Estimated increase to working capital   $ 400,000                
Number of payments | payment   3                
Change in fair value of contingent consideration           2,500,000   16,900,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Noncurrent Assets           29,000   29,000    
Ovation                    
Consideration Transferred                    
Net working capital           303,000   303,000    
Intangible assets           8,900,000   8,900,000    
Goodwill     $ 11,300,000     11,280,000   11,280,000    
Net deferred tax liabilities           (2,688,000)   (2,688,000)    
Fixed assets           76,000   76,000    
Total preliminary purchase price     17,900,000         17,871,000    
Fair Value of Intangible Assets                    
Preliminary Fair Value     $ 8,900,000              
Weighted Average Amortization Life     5 years 4 months 24 days              
Initial cash consideration to acquire business     $ 12,200,000              
Contingent consideration     5,800,000     7,400,000   7,400,000    
Current contingent consideration           4,300,000   4,300,000    
Non-current contingent consideration           3,100,000   3,100,000    
Estimated increase to working capital     $ 100,000              
Number of payments | payment     2              
Change in fair value of contingent consideration           600,000        
DepositAccounts                    
Fair Value of Intangible Assets                    
Initial cash consideration to acquire business         $ 24,000,000.0          
Contingent consideration           0   0    
Contingent consideration range, maximum         $ 9,000,000.0          
Change in fair value of contingent consideration           (200,000)   (1,000,000.0)    
SnapCap                    
Fair Value of Intangible Assets                    
Initial cash consideration to acquire business       $ 11,900,000       0 $ 10,000  
Contingent consideration           5,200,000   5,200,000    
Current contingent consideration           2,900,000   2,900,000    
Non-current contingent consideration           2,300,000   2,300,000    
Number of payments | payment       3            
Change in fair value of contingent consideration           $ (100,000)   $ 1,500,000    
Technology | ValuePenguin                    
Fair Value of Intangible Assets                    
Preliminary Fair Value $ 4,200,000                  
Weighted Average Amortization Life 3 years                  
Technology | QuoteWizard                    
Fair Value of Intangible Assets                    
Preliminary Fair Value   $ 68,900,000                
Weighted Average Amortization Life   4 years                
Technology | Ovation                    
Fair Value of Intangible Assets                    
Preliminary Fair Value     $ 6,000,000              
Weighted Average Amortization Life     7 years              
Customer lists | QuoteWizard                    
Fair Value of Intangible Assets                    
Preliminary Fair Value   $ 42,700,000                
Weighted Average Amortization Life   14 years 8 months 12 days                
Customer lists | Ovation                    
Fair Value of Intangible Assets                    
Preliminary Fair Value     $ 1,900,000              
Weighted Average Amortization Life     1 year              
Website content | ValuePenguin                    
Fair Value of Intangible Assets                    
Preliminary Fair Value $ 26,100,000                  
Weighted Average Amortization Life 3 years                  
Website content | QuoteWizard                    
Fair Value of Intangible Assets                    
Preliminary Fair Value   $ 1,000,000                
Weighted Average Amortization Life   3 years                
Trademarks and tradenames | ValuePenguin                    
Fair Value of Intangible Assets                    
Preliminary Fair Value $ 1,300,000                  
Weighted Average Amortization Life 5 years                  
Trademarks and tradenames | QuoteWizard                    
Fair Value of Intangible Assets                    
Preliminary Fair Value   $ 7,800,000                
Weighted Average Amortization Life   5 years                
Trademarks and tradenames | Ovation                    
Fair Value of Intangible Assets                    
Preliminary Fair Value     $ 1,000,000              
Weighted Average Amortization Life     4 years              
Contingent earnout | QuoteWizard                    
Fair Value of Intangible Assets                    
Contingent consideration range, minimum   $ 0                
Contingent consideration range, maximum   23,400,000                
Contingent earnout | Ovation                    
Fair Value of Intangible Assets                    
Contingent consideration range, minimum     $ 0              
Contingent consideration range, maximum     $ 4,375,000              
Contingent earnout | SnapCap                    
Fair Value of Intangible Assets                    
Contingent consideration range, minimum       $ 0            
Contingent consideration range, maximum       $ 3,000,000.0            
Revolving Credit Facility | ValuePenguin                    
Fair Value of Intangible Assets                    
Net repayment of revolving credit facility $ 90,000,000.0                  
Revolving Credit Facility | QuoteWizard                    
Fair Value of Intangible Assets                    
Net repayment of revolving credit facility   $ 125,000,000.0