XML 79 R38.htm IDEA: XBRL DOCUMENT v3.19.3
Acquisition (Details)
$ in Thousands
 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jan. 22, 2019
USD ($)
Sep. 30, 2019
USD ($)
Institution
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Sep. 30, 2019
USD ($)
Institution
Sep. 30, 2018
USD ($)
Dec. 31, 2018
USD ($)
Sep. 30, 2019
Sep. 30, 2019
USD ($)
Jun. 30, 2019
USD ($)
Acquisition                    
Number of university partners   21     21     21    
Goodwill             $ 2,941   $ 160,871  
Assets acquired                    
Right-of-use assets $ 13,069                  
Liabilities assumed                    
Lease liability 13,069                  
Pro forma information                    
Net revenue   $ 193,289 $ 155,454 $ 512,499 $ 565,396 $ 667,953        
Pro forma, net revenue   193,289 171,265   568,646 712,304        
Net income   58,151 33,761   182,506 153,480        
Pro forma, net income   58,151 29,886   171,261 130,713        
Amortization of intangible assets   2,179     6,044          
Prior period adjustments                    
Technology and academic services   24,231 11,101   65,384 32,476        
General and administrative   13,556 10,092   34,169 23,273        
Marketing and communication   $ 37,340 $ 31,546   109,033 $ 90,168        
Orbis Education                    
Acquisition                    
Purchase price 361,184                  
Goodwill 157,930                  
Transaction costs         $ 3,966   $ 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 tax liability 9,643                 $ 9,643
Deferred revenue 45                  
Total net asset or liability purchased and assumed 208,047                  
Purchase price $ 365,977                  
Period of time, from the date of acquisition, in which to complete the allocation of the purchase price 1 year                  
Orbis Education | University partner relationships                    
Assets acquired                    
Intangible assets $ 210,000                  
Orbis Education | Amended and restated credit agreement                    
Acquisition                    
Purchase price 171,034                  
Acquisition consideration funded by credit agreement $ 191,000                  
Orbis Education                    
Acquisition                    
Number of university partners | Institution   21     21          
Pro forma information                    
Net revenue         $ 62,289          
Net income         (1,297)          
Amortization of intangible assets         $ 6,044