XML 53 R41.htm IDEA: XBRL DOCUMENT v3.21.2
Business Acquisitions - Assets Acquired, Liabilities Assumed, Pro forma (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Oct. 30, 2020
Jul. 01, 2020
Jun. 30, 2021
Jun. 30, 2020
Jun. 30, 2021
Jun. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
Less:                
Goodwill     $ 14,454,712   $ 14,454,712   $ 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     502,536 $ 357,302 954,736 $ 627,723    
Net loss     (121,308) $ (98,952) (215,536) $ (699,488)    
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     162,100   308,900      
Net loss of acquiree     $ (56,900)   $ (125,500)