XML 68 R57.htm IDEA: XBRL DOCUMENT v3.21.1
Acquisitions and Investments (Details)
item in Thousands, $ in Thousands
 1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended 33 Months Ended
Nov. 30, 2020
USD ($)
tranche
Jan. 27, 2020
USD ($)
Aug. 31, 2018
USD ($)
item
Mar. 31, 2021
USD ($)
Mar. 31, 2020
USD ($)
Mar. 31, 2021
USD ($)
Mar. 31, 2020
USD ($)
Jun. 30, 2019
USD ($)
fund
Mar. 31, 2021
USD ($)
Aug. 31, 2020
USD ($)
Jun. 30, 2020
USD ($)
Acquisition and Investments                      
Purchase price paid at closing             $ 167,995        
Allocation of Purchase Price                      
Intangible assets, net       $ 33,712 $ 32,162 $ 33,712 32,162   $ 33,712    
Goodwill       240,251   240,251     240,251   $ 174,939
Deferred revenue       (2,096) (3,649) (2,096) (3,649)   (2,096)    
Working capital           3,000          
Amortization expense       3,500 1,800 8,100 3,300        
Lease cost       13,829 8,608 38,065 20,901        
Pro forma results                      
Revenues       392,145 267,398 1,154,663 810,621        
Loss from operations       38,553 (4,706) 89,900 (9,557)        
Net loss       23,789 (10,360) 61,948 (13,447)        
Issuance of convertible note           408,610          
Two early stage funds                      
Pro forma results                      
Number of limited partnerships invested in | fund               2      
Investment commitment               $ 13,000      
Investments in limited partnerships                 6,200    
New Markets                      
Pro forma results                      
Investment recorded at cost       1,900   1,900     1,900    
Rethink                      
Pro forma results                      
Equity method investment                 4,300    
Tallo                      
Pro forma results                      
Investment     $ 6,700             $ 2,300  
Ownership percentage     39.50%             46.10%  
Convertible note     $ 5,000                
Ownership percentage on an if-converted basis     53.00%                
Term of debt     48 months                
Tallo | Series D Preferred shares                      
Pro forma results                      
Convertible into Series D Preferred shares | item     3,670                
Tallo | Base Rate                      
Pro forma results                      
Interest rate spread added to base rate (as a percent)     0.25%                
MedCerts                      
Acquisition and Investments                      
Ownership percentage acquired (as a percent) 100.00%                    
Total consideration $ 70,000                    
Contingent consideration $ 10,800                    
Number of tranches purchase price is payable in | tranche 2                    
Allocation of Purchase Price                      
Cash $ 205                    
Current assets, excluding cash 5,074                    
Property and equipment, net 1,896                    
Intangible assets, net 26,607                    
Goodwill 50,814                    
Current liabilities (2,201)                    
Deferred revenue (1,562)                    
Total consideration $ 80,833                    
Percentage of enterprise value 49.00%                    
Reduced percentage 49.00%                    
Original purchase price $ 34,300                    
Revenues of acquiree       5,300   6,400          
Income (loss) of acquiree       2,100   3,300          
MedCerts | Customer and distributor relationships                      
Allocation of Purchase Price                      
Intangible assets, net $ 12,072                    
Estimated useful life (in years) 5 years 10 months 2 days                    
MedCerts | Developed technology                      
Allocation of Purchase Price                      
Intangible assets, net $ 11,970                    
Estimated useful life (in years) 7 years                    
MedCerts | Trade names                      
Allocation of Purchase Price                      
Intangible assets, net $ 2,565                    
Estimated useful life (in years) 5 years                    
MedCerts | Purchase Price Payable at Closing of Acquisition                      
Acquisition and Investments                      
Purchase price paid at closing $ 55,000                    
MedCerts | Purchase Price Payable at Eighteen Month Anniversary from Closing of Acquisition                      
Acquisition and Investments                      
Purchase price paid at closing $ 15,000                    
Tech Elevator                      
Acquisition and Investments                      
Ownership percentage acquired (as a percent) 100.00%                    
Total consideration $ 23,500                    
Working capital 2,200                    
Allocation of Purchase Price                      
Cash 1,813                    
Current assets, excluding cash 518                    
Property and equipment, net 513                    
Operating lease right-of-use assets, net 724                    
Intangible assets, net 7,105                    
Goodwill 18,014                    
Other assets 377                    
Current liabilities (461)                    
Deferred revenue (534)                    
Deferred tax asset (liability) (1,650)                    
Current operating lease liability (420)                    
Long-term operating lease liability (304)                    
Total consideration 25,695                    
Revenues of acquiree       3,400   4,000          
Income (loss) of acquiree       300   0          
Tech Elevator | Customer and distributor relationships                      
Allocation of Purchase Price                      
Intangible assets, net $ 311                    
Estimated useful life (in years) 3 years 11 months 1 day                    
Tech Elevator | Developed technology                      
Allocation of Purchase Price                      
Intangible assets, net $ 2,796                    
Estimated useful life (in years) 5 years                    
Tech Elevator | Trade names                      
Allocation of Purchase Price                      
Intangible assets, net $ 3,998                    
Estimated useful life (in years) 15 years                    
Galvanize                      
Acquisition and Investments                      
Ownership percentage acquired (as a percent)   100.00%                  
Total consideration   $ 165,000                  
Working capital   9,200                  
Allocation of Purchase Price                      
Cash   9,232                  
Current assets, excluding cash   8,888                  
Property and equipment, net   11,270                  
Operating lease right-of-use assets, net   100,232   100,200   100,200     100,200   99,700
Intangible assets, net   68,483                  
Goodwill   81,225   81,200   81,200     $ 81,200   $ 84,700
Other assets   1,802                  
Current liabilities   (4,370)                  
Deferred revenue   (3,374)                  
Deferred tax asset (liability)   2,372                  
Current operating lease liability   (11,620)                  
Long-term operating lease liability   (89,782)                  
Other long-term liabilities   (130)                  
Total consideration   174,228                  
Revenues of acquiree       8,700 3,200 26,200 3,200        
Income (loss) of acquiree       $ 11,200 $ 8,100 $ 30,900 $ 8,100        
Galvanize | Customer and distributor relationships                      
Allocation of Purchase Price                      
Intangible assets, net   $ 4,785                  
Estimated useful life (in years)   4 years 2 months 19 days                  
Galvanize | Developed technology                      
Allocation of Purchase Price                      
Intangible assets, net   $ 3,357                  
Estimated useful life (in years)   4 years                  
Galvanize | Trade names                      
Allocation of Purchase Price                      
Intangible assets, net   $ 60,341                  
Estimated useful life (in years)   15 years