XML 80 R63.htm IDEA: XBRL DOCUMENT v3.22.4
Transactions - Allocation of Acquisition Cost (Details) - USD ($)
$ in Thousands
 12 Months Ended
Aug. 01, 2022
Oct. 01, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Purchase consideration:          
Cash     $ 248,111 $ 49,012 $ 300
Liabilities assumed:          
Goodwill     $ 722,774 $ 426,297 $ 349,029
IPG          
Purchase consideration:          
Cash $ 256,488        
Fair value of Class A common stock issued 130,175        
Fair value of contingent consideration 75,000        
Total consideration 461,663        
Tangible assets acquired:          
Accounts receivable 34,155        
Prepaid expenses and other current assets 636        
Other non-current assets 1,393        
Total tangible assets acquired 36,184        
Identifiable intangible assets acquired:          
Identifiable intangible assets 195,700        
Liabilities assumed:          
Accounts payable 7,997        
Accrued liabilities 8,083        
Accrued compensation and employee benefits 423        
Deferred tax liabilities, net 48,671        
Deferred revenue 321        
Operating lease liabilities 1,323        
Total liabilities assumed 66,818        
Goodwill 296,597        
Net assets acquired 461,663        
IPG | Customer relationships          
Identifiable intangible assets acquired:          
Identifiable intangible assets 154,000        
IPG | Technology          
Identifiable intangible assets acquired:          
Identifiable intangible assets 23,900        
IPG | Corporate trade name          
Identifiable intangible assets acquired:          
Identifiable intangible assets $ 17,800        
Vital Decisions          
Purchase consideration:          
Cash   $ 46,500      
Fair value of Class A common stock issued   56,626      
Fair value of contingent consideration   14,600      
Total consideration   117,726      
Tangible assets acquired:          
Cash and cash equivalents   1,430      
Accounts receivable   3,301      
Prepaid expenses and other current assets   78      
Other non-current assets   2,564      
Total tangible assets acquired   7,373      
Identifiable intangible assets acquired:          
Identifiable intangible assets   40,000      
Liabilities assumed:          
Accounts payable   93      
Accrued liabilities   661      
Accrued compensation and employee benefits   970      
Deferred tax liabilities, net   499      
Deferred revenue   2,000      
Operating lease liabilities   2,712      
Total liabilities assumed   6,935      
Goodwill   77,288      
Net assets acquired   117,726      
Vital Decisions | Customer relationships          
Identifiable intangible assets acquired:          
Identifiable intangible assets   32,500      
Vital Decisions | Technology          
Identifiable intangible assets acquired:          
Identifiable intangible assets   5,000      
Vital Decisions | Corporate trade name          
Identifiable intangible assets acquired:          
Identifiable intangible assets   $ 2,500