XML 74 R38.htm IDEA: XBRL DOCUMENT
v3.22.0.1

Business Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract] |
Allocation of Aggregate Purchase Consideration | The following table summarizes the allocation of the purchase consideration for all 2021 acquisitions, including individually material acquisitions noted separately (in thousands):
Assets and Liabilities | Valuation
Accounts receivable | $ | 9,513 |
Prepaid expenses and other current assets |  | 1,655 |
Property and equipment |  | 2,188 |
Operating lease right-of-use assets, noncurrent |  | 5,888 |
Trade names |  | 16,349 |
Customer relationship |  | 21,945 |
Goodwill |  | 97,032
Other intangibles |  | 38,894 |
Other long-term assets |  | 62 |
Deferred tax asset |  | 230 |
Accounts payable and accrued expenses |  | (5,863) |
Deferred revenue |  | (9,491) |
Operating lease liabilities, current |  | (7,191) |
Other current liabilities |  | (14) |
Deferred tax liability |  | (9,237) |
Other long-term liabilities |  | (1,511) |
Total | $ | 160,449 |
The following table summarizes the allocation of the purchase consideration for the SEOmoz acquisition (in thousands):
Assets and Liabilities | Valuation
Accounts receivable | $ | 3,278 |
Prepaid expenses and other current assets |  | 1,547 |
Property and equipment |  | 1,845 |
Operating lease right of use asset |  | 5,888 |
Trade names |  | 7,406 |
Customer relationships |  | 5,000 |
Goodwill |  | 41,329 |
Other intangibles |  | 22,777 |
Other long-term assets |  | 62 |
Accounts payables and accrued expenses |  | (2,655) |
Other current liabilities |  | (14) |
Deferred revenue |  | (6,398) |
Operating lease liabilities, current |  | (7,191) |
Deferred tax liability |  | (5,327) |
Other long-term liabilities |  | (550) |
Total | $ | 66,997 |
The following table summarizes the allocation of the purchase consideration for all 2020 acquisitions, including individually material acquisitions noted separately (in thousands):
Assets and Liabilities | Valuation
Accounts receivable | $ | 46,138 |
Prepaid expenses and other current assets |  | 9,105 |
Property and equipment |  | 2,204 |
Operating lease right of use asset |  | 10,644 |
Trade names |  | 66,763 |
Customer relationships |  | 214,347 |
Goodwill |  | 202,901 |
Other intangibles |  | 56,424 |
Other long-term assets |  | 685 |
Deferred tax asset |  | 992 |
Accounts payables and accrued expenses |  | (28,979) |
Deferred revenue |  | (21,918) |
Operating lease liabilities, current |  | (4,520) |
Long-term debt |  | (910) |
Operating lease liabilities, noncurrent |  | (13,104) |
Income taxes payable |  | (3,297) |
Liability for uncertain tax positions |  | (1,576) |
Deferred tax liability |  | (53,870) |
Other long-term liabilities |  | (9,269) |
Total | $ | 472,760 |
The following table summarizes the allocation of the purchase consideration for the RetailMeNot, Inc. acquisition (in thousands):
Assets and Liabilities | Valuation
Accounts receivable | $ | 40,525 |
Prepaid expenses and other current assets |  | 7,367 |
Property and equipment |  | 587 |
Operating lease right of use asset |  | 10,313 |
Trade names |  | 62,940 |
Customer relationships |  | 198,840 |
Goodwill |  | 169,581 |
Other intangibles |  | 42,610 |
Other long-term assets |  | 494 |
Deferred tax asset |  | 605 |
Accounts payables and accrued expenses |  | (24,526) |
Deferred revenue |  | (11,175) |
Operating lease liabilities, current |  | (4,029) |
Operating lease liabilities, noncurrent |  | (13,085) |
Income taxes payable |  | (3,308) |
Liability for uncertain tax positions |  | (1,576) |
Deferred tax liability |  | (52,504) |
Other long-term liabilities |  | (9,275) |
Total | $ | 414,384 |
The following table summarizes the allocation of the purchase consideration for all 2019 acquisitions, including individually material acquisitions noted separately (in thousands):
Assets and Liabilities | Valuation
Accounts receivable | $ | 22,796 |
Prepaid expenses and other current assets |  | 4,528 |
Property and equipment |  | 4,625 |
Operating lease right of use asset |  | 4,982 |
Trade names |  | 10,773 |
Customer relationships |  | 123,611 |
Goodwill |  | 253,096 |
Trademarks |  | 32,540 |
Other intangibles |  | 48,446 |
Other long-term assets |  | 660 |
Accounts payables and accrued expenses |  | (31,292) |
Other current liabilities |  | (516) |
Deferred revenue |  | (27,953) |
Operating lease liabilities, current |  | (1,768) |
Operating lease liabilities, noncurrent |  | (3,215) |
Income taxes payable |  | (762) |
Liability for uncertain tax positions |  | (170) |
Deferred tax liability |  | (10,229) |
Other long-term liabilities |  | (635) |
Total | $ | 429,517 |
The following table summarizes the allocation of the purchase consideration for the Highwinds acquisition (in thousands):
Assets and Liabilities | Valuation
Accounts receivable | $ | 900 |
Prepaid expenses and other current assets |  | 38 |
Property and equipment |  | 307 |
Customer relationships |  | 55,260 |
Other intangibles |  | 13,110 |
Trademarks |  | 24,740 |
Acquired technology |  | 6,678 |
Other long-term assets |  | 16 |
Goodwill |  | 164,102 |
Accounts payable and accrued expenses |  | (19,506) |
Deferred revenue |  | (18,321) |
Liability for uncertain tax positions |  | (170) |
Deferred tax liability |  | (17,552) |
Total | $ | 209,602 |
The following table summarizes the allocation of the purchase consideration for the BabyCenter acquisition (in thousands):
Assets and Liabilities | Valuation
Accounts receivable | $ | 10,336 |
Prepaid expenses and other current assets |  | 2,302 |
Property and equipment |  | 262 |
Operating lease right-of-use assets, noncurrent |  | 821 |
Customer relationships |  | 14,500 |
Other intangibles |  | 10,800 |
Trademarks |  | 7,800 |
Other long-term assets |  | 110 |
Goodwill |  | 34,644 |
Accounts payable and accrued expenses |  | (8,627) |
Income taxes payable |  | (61) |
Deferred revenue |  | (544) |
Operating lease liabilities, current |  | (511) |
Operating lease liabilities, noncurrent |  | (310) |
Total | $ | 71,522 |
The following table summarizes the allocation of the purchase consideration for the Spiceworks acquisition (in thousands):
Assets and Liabilities | Valuation
Accounts receivable | $ | 10,406 |
Prepaid expenses and other current assets |  | 1,986 |
Property and equipment |  | 2,388 |
Operating lease right-of-use assets, noncurrent |  | 4,161 |
Trade names |  | 5,200 |
Customer relationships |  | 27,200 |
Other intangibles |  | 2,600 |
Non-competition agreements |  | 680 |
Acquired technology |  | 2,700 |
Deferred tax asset |  | 8,752 |
Other long-term assets |  | 504 |
Goodwill |  | 4,149 |
Accounts payable and accrued expenses |  | (2,214) |
Income taxes payable |  | (164) |
Deferred revenue |  | (3,344) |
Operating lease liabilities, current |  | (1,256) |
Operating lease liabilities, noncurrent |  | (2,905) |
Total | $ | 60,843 |
Supplementary Information on Unaudited Pro Forma Financial Basis | The supplemental information on an unaudited pro forma financial basis presents the combined results of the Company and its 2021 acquisitions as if each acquisition had occurred on January 1, 2020 (in thousands, except per share amounts):
| Year ended December 31,
| 2021 |  | 2020
| (unaudited)
Revenues | $ | 1,482,323 |  |  | $ | 1,267,280 |
Net income from continuing operations | $ | 416,348 |  |  | $ | 33,351 |
EPS - Basic | $ | 9.06 |  |  | $ | 0.72 |
EPS - Diluted | $ | 8.69 |  |  | $ | 0.71 |
The supplemental information on an unaudited pro forma financial basis presents the combined results of the Company and SEOmoz as if the acquisition had occurred on January 1, 2020 (in thousands, except per share amounts):
| Year ended December 31,
| 2021 |  | 2020
| (unaudited)
Revenues | $ | 1,438,099 |  |  | $ | 1,207,910 |
Net income from continuing operations | $ | 406,281 |  |  | $ | 29,382 |
EPS - Basic | $ | 8.84 |  |  | $ | 0.63 |
EPS - Diluted | $ | 8.48 |  |  | $ | 0.62 |
The supplemental information on an unaudited pro forma financial basis presents the combined results of the Company and its 2020 acquisitions as if each acquisition had occurred on January 1, 2019 (in thousands, except per share amounts):
| Year ended December 31,
| 2020 |  | 2019
| (unaudited)
Revenues | $ | 1,339,927 |  |  | $ | 1,306,479 |
Net income from continuing operations | $ | 21,450 |  |  | $ | 11,773 |
EPS - Basic | $ | 0.46 |  |  | $ | 0.24 |
EPS - Diluted | $ | 0.45 |  |  | $ | 0.23 |
The supplemental information on an unaudited pro forma financial basis presents the combined results of the Company and RetailMeNot, Inc. as if the acquisition had occurred on January 1, 2019 (in thousands, except per share amounts):
| Year ended December 31,
| 2020 |  | 2019
| (unaudited)
Revenues | $ | 1,308,731 |  |  | $ | 1,267,847 |
Net income from continuing operations | $ | 23,395 |  |  | $ | 22,117 |
EPS - Basic | $ | 0.50 |  |  | $ | 0.46 |
EPS - Diluted | $ | 0.49 |  |  | $ | 0.44 |
The supplemental information on an unaudited pro forma financial basis presents the combined results of the Company and its 2019 acquisitions as if each acquisition had occurred on January 1, 2019 (in thousands, except per share amounts):
| Year ended
| December 31, 2019 |  |
| (unaudited) |  |
Revenues | $ | 1,152,542 |  |  |
Net income from continuing operations | $ | 35,203 |  |  |
EPS - Basic | $ | 0.73 |  |  |
EPS - Diluted | $ | 0.71 |  |  |
The supplemental information on an unaudited pro forma financial basis presents the combined results of the Company and Highwinds as if the acquisition had occurred on January 1, 2019 (in thousands, except per share amounts):
| Year ended
| December 31, 2019 |  |
| (unaudited) |  |
Revenues | $ | 1,072,047 |  |  |
Net income from continuing operations | $ | 43,345 |  |  |
EPS - Basic | $ | 0.90 |  |  |
EPS - Diluted | $ | 0.88 |  |  |
The supplemental information on an unaudited pro forma financial basis presents the combined results of the Company and BabyCenter as if the acquisition had occurred on January 1, 2019 (in thousands, except per share amounts):
| Year ended
| December 31, 2019 |  |
| (unaudited) |  |
Revenues | $ | 1,080,644 |  |  |
Net income from continuing operations | $ | 35,953 |  |  |
EPS - Basic | $ | 0.75 |  |  |
EPS - Diluted | $ | 0.73 |  |  |
The supplemental information on an unaudited pro forma financial basis presents the combined results of the Company and Spiceworks as if the acquisition had occurred on January 1, 2019 (in thousands, except per share amounts):
| Year ended
| December 31, 2019 |  |
| (unaudited) |  |
Revenues | $ | 1,089,648 |  |  |
Net income from continuing operations | $ | 36,711 |  |  |
EPS - Basic | $ | 0.76 |  |  |
EPS - Diluted | $ | 0.74 |  |  |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=123413009&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration