XML 79 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Summary of the estimated fair values of all assets acquired and liabilities assumed
The following table summarizes the estimated fair value of all assets acquired and the liabilities assumed at the date of acquisition:

CA Nursing
Australia
Current assets
$
2,552

Property and equipment
9,581

Goodwill
3,584

Other intangible assets
3,293

   Total assets acquired
19,010

Current portion of long-term debt
166

Other current liabilities
8,997

Long-term debt, less current portion
7,267

Other long-term liabilities
1,745

   Total liabilities
18,175

Net assets acquired attributable to Laureate Education, Inc.
835

Debt assumed
7,433

Net assets acquired attributable to Laureate Education, Inc. plus debt assumed
$
8,268



Net assets acquired
$
835

Net cash paid at acquisition
$
835

The following table summarizes the estimated fair values of all assets acquired and liabilities assumed at the dates of acquisition:
 
IADE Group
Portugal
 
CBS
Australia
 
Total
Current assets
$
1,476

 
$
4

 
$
1,480

Property and equipment
335

 
33

 
368

Goodwill
5,980

 
989

 
6,969

Tradenames
6,071

 
342

 
6,413

Other intangible assets
1,616

 

 
1,616

Long-term indemnification assets
2,084

 

 
2,084

Other long-term assets
518

 

 
518

   Total assets acquired
18,080

 
1,368

 
19,448

Current portion of long-term debt

 
386

 
386

Other current liabilities
3,124

 
132

 
3,256

Long-term debt, less current portion

 
386

 
386

Other long-term liabilities
4,553

 

 
4,553

   Total liabilities
7,677

 
904

 
8,581

Net assets acquired attributable to Laureate Education, Inc.
10,403

 
464

 
10,867

Debt assumed

 
772

 
772

Net assets acquired attributable to Laureate Education, Inc. plus debt assumed
$
10,403

 
$
1,236

 
$
11,639

 
 
 
 
 
 
Net assets acquired
$
10,403

 
$
464

 
$
10,867

Cash acquired
(235
)
 

 
(235
)
Seller notes and deferred payments
(3,927
)
 

 
(3,927
)
Net cash paid at acquisition
$
6,241

 
$
464

 
$
6,705