XML 53 R41.htm IDEA: XBRL DOCUMENT v3.21.1
Business Acquisitions - Assets Acquired, Liabilities Assumed, Pro forma (Details) - USD ($)
$ in Thousands
3 Months Ended
Oct. 30, 2020
Jul. 01, 2020
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
Less:            
Goodwill     $ 14,451,975   $ 14,581,255 $ 746,079
Livongo Health            
Identifiable assets acquired and liabilities assumed:            
Purchase price, net of cash acquired $ 13,876,931          
Less:            
Accounts receivable 80,084          
Short term investment 52,500          
Inventory 24,299          
Property and equipment, net 8,952          
Right of use assets 15,056          
Other assets 17,337          
Advances from financing companies 0          
Accounts payable (119,302)          
Deferred revenue (997)          
Convertible notes (453,417)          
Deferred taxes (32,984)          
Lease liabilities (18,834)          
Other liabilities (40,343)          
Goodwill 12,744,580          
Livongo Health | Client relationships            
Less:            
Finite-lived intangibles 1,050,000          
Livongo Health | Technology            
Less:            
Finite-lived intangibles 300,000          
Livongo Health | Trademarks            
Less:            
Finite-lived intangibles $ 250,000          
InTouch            
Identifiable assets acquired and liabilities assumed:            
Purchase price, net of cash acquired   $ 1,069,759        
Less:            
Accounts receivable   16,986        
Short term investment   0        
Inventory   8,492        
Property and equipment, net   11,366        
Right of use assets   4,965        
Other assets   2,541        
Advances from financing companies   (26,012)        
Accounts payable   (5,589)        
Deferred revenue   (20,729)        
Convertible notes   0        
Deferred taxes   (30,102)        
Lease liabilities   (5,495)        
Other liabilities   (13,042)        
Goodwill   899,978        
Pro forma information            
Revenue     452,201 $ 270,421    
Net loss     (94,228) $ (600,573)    
InTouch | Client relationships            
Less:            
Finite-lived intangibles   164,580        
InTouch | Technology            
Less:            
Finite-lived intangibles   29,190        
InTouch | Trademarks            
Less:            
Finite-lived intangibles   $ 32,630        
Livongo and InTouch            
Pro forma information            
Revenue of acquiree     146,900      
Net loss of acquiree     $ (51,300)