XML 46 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Acquisitions (Tables)
9 Months Ended 11 Months Ended
Sep. 30, 2021
Dec. 31, 2020
Summary of Business Acquisition Pro Forma Results The pro forma results are not necessarily indicative of the results of operations that actually would have been achieved had the Silver Lake Transaction been consummated as of January 1, 2020
.
 
(in thousands)
  
Three Months
Ended September 30,
2020
    
Nine Months
Ended September 30,
2020
 
Revenue
   $ 136,778      $ 352,610  
Net income (loss)
   $ 535      $ (41,409
 
This pro forma presentation does not include any impact of transaction synergies. The pro forma results are not necessarily indicative of the results of operations that actually would have been achieved had the Silver Lake Transaction been consummated as of January 1, 2019.
    
Years ended December 31,
 
(in thousands)
  
2019

(Unaudited)
    
2020

(Unaudited)
 
Revenue
   $ 481,767      $ 509,154  
Net (loss)
   $ (56,549    $ (43,627
Silver Lake Transaction [Member]    
Summary of Consideration Paid and Amounts Recognized for Assets Acquired and Liabilities Assumed The following table summarizes the consideration paid and the amounts recognized for the assets acquired and liabilities assumed (in thousands):
Consideration
        
Cash, net of cash acquired
   $ 1,556,810  
Rollover management equity interests
     19,148  
    
 
 
 
Total fair value of consideration transferred
   $ 1,575,958  
    
 
 
 
Current assets
   $ 145,277  
Property and equipment, including software developed for internal use
     236,775  
Trade name
     95,000  
Customer lists
     500,000  
Deferred tax asset
     106,327  
Other assets
     1,429  
Current liabilities
     (71,496
Deferred tax liability
     (198,535
Other liabilities
     (6,616
    
 
 
 
Total identifiable net assets
   $ 808,161  
    
 
 
 
Goodwill
   $ 767,797  
    
 
 
 
The following table summarizes the consideration paid and the amounts recognized for the assets acquired and liabilities assumed (in thousands):
Consideration
        
Cash, net of cash acquired
   $ 1,556,810  
Rollover management equity interests
     19,148  
    
 
 
 
Total fair value of consideration transferred
   $ 1,575,958  
    
 
 
 
Current assets
   $ 145,277  
Property and equipment, including software developed for internal use
     236,775  
Trade name
     95,000  
Customer lists
     500,000  
Deferred tax asset
     106,327  
Other assets
     1,429  
Current liabilities
     (71,496
Deferred tax liability
     (198,535
Other liabilities
     (6,616
    
 
 
 
Total identifiable net assets
   $ 808,161  
    
 
 
 
Goodwill
   $ 767,797  
    
 
 
 
March 2021 U K Acquisition [Member]    
Summary of Consideration Paid and Amounts Recognized for Assets Acquired and Liabilities Assumed The following table summarizes the consideration paid and the amounts recognized for the assets acquired and liability assumed (in thousands):
Consideration
        
Cash
  
$
7,588
 
    
 
 
 
Property and equipment, including software developed for internal use
  
$
1,543  
Customer lists
     2,951  
Deferred tax liability
     (26
    
 
 
 
Total identifiable net assets
  
$
4,468  
    
 
 
 
Goodwill
  
$
3,120