XML 58 R45.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions and Divestitures - Consolidated Business Acquisitions (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended
Feb. 21, 2018
Jan. 31, 2019
Oct. 31, 2018
Jul. 31, 2018
Dec. 31, 2018
Dec. 31, 2017
Oct. 01, 2018
Sep. 30, 2018
Sales and results of operations                
Sales         $ 305,259 $ 248,391    
Operating income (loss)         (566) (11,902)    
Net loss after taxes         (6,587) (9,786)    
Estimated acquisition-date fair value of consideration                
Compensation expense         2,720 $ 1,627    
Purchase price allocation                
Goodwill         484,329   $ 333,626 $ 333,626
Trafficware                
Sales and results of operations                
Sales         10,500      
Operating income (loss)         (3,300)      
Net loss after taxes         (3,300)      
Amortization         4,300      
Acquisition-related (benefit) expenses         1,400      
Estimated acquisition-date fair value of consideration                
Fair value of consideration transferred     $ 237,600          
Cash consideration paid     239,200          
Receivable due from the sellers     1,600          
Purchase price allocation                
Amortizable intangible assets     4,800          
Accounts receivable     10,400          
Inventory     9,400          
Accounts payable and accrued expenses     (6,500)          
Other net assets acquired (liabilities assumed)     (2,000)          
Net identifiable assets acquired     85,900          
Goodwill     151,700          
Net assets acquired     $ 237,600          
Weighted average useful life of intangible assets     7 years          
Estimated amortization expense related to the intangible assets                
2019               15,300
2020               11,400
2021               11,400
2022               11,400
2023               6,400
Thereafter               18,800
Trafficware | Trade names                
Purchase price allocation                
Indefinite intangible assets     $ 4,600          
Trafficware | Technology                
Purchase price allocation                
Amortizable intangible assets     43,300          
Trafficware | Customer relationships                
Purchase price allocation                
Amortizable intangible assets     $ 21,900          
Shield Aviation                
Sales and results of operations                
Operating income (loss)         (900)      
Net loss after taxes         (900)      
Amortization         200      
Estimated acquisition-date fair value of consideration                
Fair value of consideration transferred       $ 12,800        
Extinguishment of debt       5,200        
Cash consideration paid       1,300        
Hold back consideration       700        
Contingent consideration       5,600        
Purchase price allocation                
Other net assets acquired       300        
Net identifiable assets acquired       6,300        
Goodwill       6,500        
Net assets acquired       12,800        
Estimated amortization expense related to the intangible assets                
2019         800      
2020         800      
2021         800      
2022         800      
2023         800      
Thereafter         2,100      
Shield Aviation | Maximum                
Estimated acquisition-date fair value of consideration                
Contingent consideration       10,000 10,000      
Shield Aviation | Technology                
Purchase price allocation                
Amortizable intangible assets       $ 6,000        
MotionDSP                
Sales and results of operations                
Sales         200      
Operating income (loss)         (400)      
Net loss after taxes         (400)      
Amortization         200      
Acquisition-related (benefit) expenses         $ 100      
Estimated acquisition-date fair value of consideration                
Cash consideration paid $ 4,800              
Purchase price allocation                
Accounts payable and accrued expenses (300)              
Other noncurrent liabilities (800)              
Other net assets acquired (liabilities assumed) (900)              
Net identifiable assets acquired 2,800              
Goodwill 6,700              
Net assets acquired $ 9,500              
Weighted average useful life of intangible assets 7 years              
Estimated amortization expense related to the intangible assets                
2019               700
2020               700
2021               700
2022               700
2023               700
Thereafter               $ 800
MotionDSP | Trade names                
Purchase price allocation                
Indefinite intangible assets $ 100              
MotionDSP | Technology                
Purchase price allocation                
Amortizable intangible assets 4,500              
MotionDSP | Customer relationships                
Purchase price allocation                
Amortizable intangible assets $ 200              
GRIDSMART | Subsequent event                
Estimated acquisition-date fair value of consideration                
Fair value of consideration transferred   $ 87,000