XML 49 R38.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisition (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Jan. 22, 2019
USD ($)
Mar. 31, 2019
USD ($)
Mar. 31, 2018
USD ($)
Dec. 31, 2018
USD ($)
Mar. 31, 2019
Institution
Mar. 31, 2019
USD ($)
Acquisition            
Number of university partners   18     18  
Goodwill       $ 2,941   $ 151,228
Assets acquired            
Right-of-use assets $ 13,069          
Liabilities assumed            
Lease liability 13,069          
Net revenue   $ 197,287 $ 275,681      
Net income   73,243 73,681      
Orbis Education            
Acquisition            
Purchase price 361,184          
Goodwill 148,287          
Transaction costs   4,088   $ 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 revenue 45          
Total net asset or liability purchased and assumed 217,690          
Purchase price 365,977          
Net revenue   197,287 275,681      
Net income   73,243 73,681      
Pro forma net revenue   200,537 289,255      
Pro forma net income   61,998 $ 58,699      
Orbis Education | University partner relationships            
Assets acquired            
Intangible assets 210,000          
Orbis Education | Amended and restated credit agreement dated January 22, 2019            
Acquisition            
Purchase price 171,034          
Acquisition consideration funded by credit agreement $ 191,000          
Orbis Education            
Acquisition            
Number of university partners | Institution         17  
Liabilities assumed            
Net revenue   17,481        
Net income   $ 380