XML 52 R37.htm IDEA: XBRL DOCUMENT v3.22.2.2
Goodwill and Intangible Assets (Tables)
3 Months Ended
Sep. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of Goodwill

The table below summarizes goodwill balances by reporting unit (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 

​

June 30, 

​

September 30, 

Reporting Unit

​

2022

​

2022

​

2021

Chamberlain

​

$

4,716

​

$

4,716

​

$

4,716

Walden

​

​

651,052

​

​

651,052

​

​

642,554

AUC

​

 

68,321

​

 

68,321

​

 

68,321

RUSM and RUSVM

​

 

237,173

​

 

237,173

​

 

237,173

Total

​

$

961,262

​

$

961,262

​

$

952,764

​

The table below summarizes goodwill balances by reportable segment (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 

​

June 30, 

​

September 30, 

​

​

2022

​

2022

​

2021

Chamberlain

​

$

4,716

​

$

4,716

​

$

4,716

Walden

​

​

651,052

​

​

651,052

​

​

642,554

Medical and Veterinary

​

​

305,494

​

​

305,494

​

​

305,494

Total

​

$

961,262

​

$

961,262

​

$

952,764

​

The table below summarizes the changes in goodwill balances by reportable segment (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Medical and 

​

​

​

​

​

Chamberlain

​

Walden

​

Veterinary

​

Total

June 30, 2021

​

$

4,716

​

$

—

​

$

305,494

​

$

310,210

Acquisition

 

​

—

 

​

642,554

 

​

—

 

​

642,554

September 30, 2021

​

​

4,716

​

​

642,554

​

​

305,494

​

​

952,764

Purchase accounting adjustments

 

​

—

 

​

8,498

 

​

—

 

​

8,498

June 30, 2022

​

​

4,716

​

​

651,052

​

​

305,494

​

​

961,262

September 30, 2022

​

$

4,716

​

$

651,052

​

$

305,494

​

$

961,262

Summary of Amortizable Intangible Assets

Amortizable intangible assets consisted of the following (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

June 30, 2022

​

September 30, 2021

​

​

​

​

Gross Carrying

​

Accumulated

​

Gross Carrying

​

Accumulated

​

Gross Carrying

​

Accumulated

​

Weighted-Average

​

​

Amount

​

Amortization

​

Amount

​

Amortization

​

Amount

​

Amortization

​

Amortization Period

Student relationships

​

$

161,900

​

$

(103,180)

 

$

161,900

​

$

(87,457)

 

$

161,900

​

$

(15,049)

 

3 Years

Curriculum

​

 

56,091

​

 

(12,622)

 

 

56,091

​

 

(9,817)

 

 

56,091

​

 

(1,402)

 

5 Years

Total

​

$

217,991

​

$

(115,802)

 

$

217,991

​

$

(97,274)

 

$

217,991

​

$

(16,451)

 

​

Summary of Indefinite-Lived Intangible Assets

Indefinite-lived intangible assets consisted of the following (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 

​

June 30, 

​

September 30, 

​

​

2022

​

2022

​

2021

Walden trade name

​

$

119,560

​

$

119,560

​

$

119,560

AUC trade name

​

​

17,100

​

​

17,100

​

​

17,100

Ross trade name

​

​

5,100

​

​

5,100

​

​

5,100

Chamberlain Title IV eligibility and accreditations

​

 

1,200

​

 

1,200

​

 

1,200

Walden Title IV eligibility and accreditations

​

​

495,800

​

​

495,800

​

​

495,800

AUC Title IV eligibility and accreditations

​

 

100,000

​

 

100,000

​

 

100,000

Ross Title IV eligibility and accreditations

​

 

14,100

​

 

14,100

​

 

14,100

Total

​

$

752,860

​

$

752,860

​

$

752,860

​

The table below summarizes the indefinite-lived intangible asset balances by reportable segment (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 

​

June 30, 

​

September 30, 

​

​

2022

​

2022

​

2021

Chamberlain

​

$

1,200

​

$

1,200

​

$

1,200

Walden

​

​

615,360

​

​

615,360

​

​

615,360

Medical and Veterinary

​

​

136,300

​

​

136,300

​

​

136,300

Total

​

$

752,860

​

$

752,860

​

$

752,860

Estimated Amortization Expense for Amortized Intangible Assets Future intangible asset amortization expense, by reporting unit, is expected to be as follows (in thousands):

​

​

​

​

​

Fiscal Year

​

Walden

2023 (remaining)

​

$

42,711

2024

​

 

35,644

2025

​

 

11,220

2026

​

 

11,220

2027

​

 

1,394

Total

​

$

102,189