v3.20.1
Business combination (Tables)
12 Months Ended
Jan. 31, 2020
Business Combinations [Abstract]  
Schedule of Total Consideration Paid
The Acquisition was accounted for under the acquisition method of accounting for business combinations. Under this accounting method, the total consideration paid was:
(in millions)
Aggregate fair value of WageWorks stock acquired$2,018.8  
Fair value of previously owned investment in WageWorks stock81.4  
Fair value of equity awards exchanged for cash attributable to pre-Acquisition service18.1  
Fair value of equity awards replaced attributable to pre-Acquisition service3.8  
Total consideration paid$2,122.1  
Schedule of Allocation of Consideration
The following table summarizes the Company's current allocation of the consideration paid:
(in millions)Initial AllocationAdjustmentsUpdated Allocation
Cash and cash equivalents$406.8  $(14.5) $392.3  
Other current assets56.5  1.0  57.5  
Property, plant, and equipment26.6  26.6  
Operating lease right-of-use assets42.5  42.5  
Intangible assets715.3  715.3  
Goodwill1,330.5  (2.5) 1,328.0  
Other assets5.9  5.9  
Client-held funds obligation(237.5) 17.8  (219.7) 
Other current liabilities(69.1) (2.9) (72.0) 
Other long-term liabilities(26.7) (26.7) 
Deferred tax liability(128.7) 1.1  (127.6) 
Total consideration paid$2,122.1  $—  $2,122.1  
Schedule of Allocation of Consideration Paid to Acquire Intangible Assets
The preliminary allocation of consideration exchanged to acquired identified intangible assets is as follows:
(in millions)Fair valueWeighted-average remaining amortization period (years)
Customer relationships$598.5  15.0
Developed technology96.9  4.5
Trade names & trademarks12.3  3.0
Identified intangible assets subject to amortization707.7  13.4
In-process software development costs3.8  n/a
Total acquired intangible assets$711.5  
Schedule of Pro Forma Information The estimated pro forma revenue and net income includes the alignment of accounting policies, the effect of fair value adjustments related to the Acquisition, associated tax effects and the impact of the borrowings to finance the Acquisition and related expenses.
Year ended January 31,
(in thousands)20202019
Revenue$798,253  $765,801  
Net income$23,101  $6,419