XML 90 R70.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value of Financial Instruments - Contingent Consideration (Details)
$ in Thousands
12 Months Ended
Sep. 30, 2019
USD ($)
item
Sep. 30, 2018
USD ($)
Mar. 31, 2019
USD ($)
Jul. 31, 2018
USD ($)
Franklin Blackhorse, L.P        
Assets and liabilities measured at fair value on a recurring basis        
Investment $ 5,000      
Franklin Blackhorse, L.P | Other Assets        
Assets and liabilities measured at fair value on a recurring basis        
Investment 5,300      
Franklin Blackhorse, L.P | Other income (expense)        
Assets and liabilities measured at fair value on a recurring basis        
Income (Loss) from Equity Method Investments 300      
Cubic Global Defense Services | Disposed of by sale        
Assets and liabilities measured at fair value on a recurring basis        
Receivable for estimated earn-out amount due from purchaser 3,000      
Level 2        
Debt instruments        
Fair Value 203,300 $ 193,700    
Carrying value 200,000 200,000    
Level 3        
Change in fair value of our Level 3 contingent consideration        
Balance at the Beginning period 9,114 5,217    
Initial measurement recognized at acquisition 4,900 5,618    
Cash paid to seller (2,135) (2,750)    
Total remeasurement (gain) loss recognized in earnings (1,005) 1,029    
Balance at the ending period 10,874 9,114    
Deltenna | Level 3        
Change in fair value of our Level 3 contingent consideration        
Balance at the Beginning period 1,081 1,376    
Total remeasurement (gain) loss recognized in earnings 706 (295)    
Balance at the ending period 1,787 $ 1,081    
Deltenna | Maximum        
Assets and liabilities measured at fair value on a recurring basis        
Contingent consideration $ 6,600      
Deltenna | Volatility for underlying revenue metrics        
Assets and liabilities measured at fair value on a recurring basis        
Measurement inputs for contingent consideration 36 53    
Deltenna | Discount Rate        
Assets and liabilities measured at fair value on a recurring basis        
Measurement inputs for contingent consideration 11 11.5    
Shield Aviation        
Assets and liabilities measured at fair value on a recurring basis        
Contingent consideration       $ 5,600
Determination of fair value of contingent consideration | item 1,000,000      
Revenue risk adjustment used in determination of fair value of contingent consideration 13.10% 14.50%    
Shield Aviation | Level 3        
Change in fair value of our Level 3 contingent consideration        
Balance at the Beginning period $ 5,618      
Initial measurement recognized at acquisition   $ 5,618    
Total remeasurement (gain) loss recognized in earnings (1,804)      
Balance at the ending period 3,814 $ 5,618    
Shield Aviation | Maximum        
Assets and liabilities measured at fair value on a recurring basis        
Contingent consideration $ 10,000     $ 10,000
Shield Aviation | Volatility for underlying revenue metrics        
Assets and liabilities measured at fair value on a recurring basis        
Volatility for underlying earnings metrics used in determination of fair value of contingent consideration 18.00% 20.00%    
Shield Aviation | Discount Rate        
Assets and liabilities measured at fair value on a recurring basis        
Measurement inputs for contingent consideration 3.6 3.9    
TeraLogics | Level 3 | Revenue Targets        
Change in fair value of our Level 3 contingent consideration        
Balance at the Beginning period $ 1,750 $ 2,450    
Cash paid to seller $ (1,750) (1,750)    
Total remeasurement (gain) loss recognized in earnings   1,050    
Balance at the ending period   1,750    
TeraLogics | Level 3 | Contract extensions        
Change in fair value of our Level 3 contingent consideration        
Balance at the Beginning period   800    
Cash paid to seller   (1,000)    
Total remeasurement (gain) loss recognized in earnings   200    
H4 Global        
Assets and liabilities measured at fair value on a recurring basis        
Period for contingent consideration contracts 5 years      
H4 Global | Level 3        
Change in fair value of our Level 3 contingent consideration        
Balance at the Beginning period $ 665 591    
Cash paid to seller (385)      
Total remeasurement (gain) loss recognized in earnings 793 74    
Balance at the ending period 1,073 $ 665    
H4 Global | Maximum        
Assets and liabilities measured at fair value on a recurring basis        
Contingent consideration $ 2,700      
Nuvotronics        
Assets and liabilities measured at fair value on a recurring basis        
Contingent consideration     $ 4,900  
Determination of fair value of contingent consideration | item 1,000,000      
Period for contingent consideration contracts 12 months      
Nuvotronics | Level 3        
Change in fair value of our Level 3 contingent consideration        
Initial measurement recognized at acquisition $ 4,900      
Total remeasurement (gain) loss recognized in earnings (700)      
Balance at the ending period 4,200      
Nuvotronics | Maximum        
Assets and liabilities measured at fair value on a recurring basis        
Contingent consideration $ 8,000   $ 8,000  
Nuvotronics | Volatility for underlying revenue metrics        
Assets and liabilities measured at fair value on a recurring basis        
Volatility for underlying earnings metrics used in determination of fair value of contingent consideration 12.40%      
Nuvotronics | Discount Rate        
Assets and liabilities measured at fair value on a recurring basis        
Measurement inputs for contingent consideration 7.4