XML 59 R48.htm IDEA: XBRL DOCUMENT v3.19.2
Acquisitions and Divestitures - Consolidated Business Acquisitions (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Feb. 21, 2018
Mar. 31, 2019
Jan. 31, 2019
Oct. 31, 2018
Jul. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Oct. 01, 2018
Sep. 30, 2018
Sales and results of operations                      
Sales           $ 382,679 $ 296,212 $ 1,025,277 $ 823,189    
Operating income (loss)           34,725 10,290 27,618 (3,291)    
Net loss after taxes           23,910 6,291 7,931 (5,506)    
(Gains) for changes in fair values of contingent consideration           1,163 (6) 1,833 446    
Purchase price allocation                      
Goodwill           578,945   578,945   $ 333,626 $ 333,626
Nuvotronics                      
Sales and results of operations                      
Sales           3,600   4,300      
Operating income (loss)           (3,200)   (4,900)      
Net loss after taxes           (3,200)   (4,900)      
Amortization           600   700      
Acquisition-related (benefit) expenses           1,100   $ 2,900      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred   $ 66,800                  
Cash consideration paid   61,500                  
Payable due to the sellers   400                  
Contingent consideration   4,900                  
Period for contingent consideration contracts               12 months      
Purchase price allocation                      
Accounts receivable and contract assets   2,600                  
Fixed assets   2,700                  
Accounts payable and accrued expenses   (1,800)                  
Deferred taxes   (3,500)                  
Other net assets acquired (liabilities assumed)   600                  
Net identifiable assets acquired   26,100                  
Goodwill   40,700                  
Net assets acquired   $ 66,800                  
Weighted average useful life of intangible assets   9 years                  
Estimated amortization expense related to the intangible assets                      
2019                     1,200
2020                     4,000
2021                     3,000
2022                     3,000
2023                     2,900
Thereafter                     12,600
Nuvotronics | Maximum                      
Estimated acquisition-date fair value of consideration                      
Contingent consideration   $ 8,000       8,000   $ 8,000      
Nuvotronics | Trade names                      
Purchase price allocation                      
Indefinite intangible assets   1,500                  
Nuvotronics | Technology                      
Purchase price allocation                      
Amortizable intangible assets   22,700                  
Nuvotronics | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets   600                  
Nuvotronics | Backlog                      
Purchase price allocation                      
Amortizable intangible assets   1,400                  
Nuvotronics | Non-compete agreements                      
Purchase price allocation                      
Amortizable intangible assets   $ 500                  
GRIDSMART                      
Sales and results of operations                      
Sales           7,700   14,000      
Operating income (loss)           700   (1,300)      
Net loss after taxes           700   (1,300)      
Amortization           1,300   2,700      
Acquisition-related (benefit) expenses           600   2,400      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred     $ 86,800                
Cash consideration paid     87,200                
Receivable due from the sellers     400                
Purchase price allocation                      
Accounts receivable     1,700                
Inventory     4,300                
Accounts payable and accrued expenses     (2,500)                
Deferred taxes     (3,900)                
Other net assets acquired (liabilities assumed)     500                
Net identifiable assets acquired     31,800                
Goodwill     55,000                
Net assets acquired     $ 86,800                
Weighted average useful life of intangible assets     8 years                
Estimated amortization expense related to the intangible assets                      
2019                     4,000
2020                     5,300
2021                     3,900
2022                     3,500
2023                     3,500
Thereafter                     11,500
GRIDSMART | Trade names                      
Purchase price allocation                      
Indefinite intangible assets     $ 2,400                
GRIDSMART | Technology                      
Purchase price allocation                      
Amortizable intangible assets     25,700                
GRIDSMART | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets     $ 3,600                
Trafficware                      
Sales and results of operations                      
Sales           15,800   38,000      
Operating income (loss)           (1,000)   (9,500)      
Net loss after taxes           (1,000)   (9,500)      
Amortization           2,800   12,400      
Acquisition-related (benefit) expenses           900   4,400      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred       $ 237,200              
Purchase price allocation                      
Accounts receivable       10,400              
Inventory       9,900              
Accounts payable and accrued expenses       (6,600)              
Other net assets acquired (liabilities assumed)       1,900              
Net identifiable assets acquired       86,400              
Goodwill       150,800              
Net assets acquired       $ 237,200              
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                     18,700
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              
Trafficware | Backlog                      
Purchase price allocation                      
Amortizable intangible assets       $ 4,800              
Shield Aviation                      
Sales and results of operations                      
Operating income (loss)           (2,000)   (4,800)      
Net loss after taxes           (2,000)   (4,800)      
Amortization           200   600      
(Gains) for changes in fair values of contingent consideration           (700)   (400)      
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   10,000      
Shield Aviation | Technology                      
Purchase price allocation                      
Amortizable intangible assets         $ 6,000            
Weighted average useful life of intangible assets         8 years            
MotionDSP                      
Sales and results of operations                      
Sales           600 300 1,100 400    
Operating income (loss)           (100) (200) (500) (1,000)    
Net loss after taxes           (100) (200) (500) (1,000)    
Amortization           $ 200 200 600 200    
Acquisition-related (benefit) expenses             $ 100 $ 200 $ 700    
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