XML 94 R41.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions and Divestitures - Consolidated Business Acquisitions (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended 15 Months Ended
Jan. 03, 2020
Mar. 31, 2019
Jan. 31, 2019
Oct. 31, 2018
Mar. 31, 2020
Mar. 31, 2019
Mar. 31, 2020
Jan. 03, 2020
Mar. 31, 2019
Jan. 03, 2020
Sep. 30, 2019
Purchase price allocation                      
Goodwill         $ 781,683   $ 781,683       $ 578,097
Sales and results of operations                      
Sales         321,482 $ 337,339 650,321   $ 642,598    
Operating income (loss)         (29,934) (6,541) (36,417)   (7,107)    
Net income (loss) after taxes         (39,123) (9,392) (59,698)   (15,979)    
(Gain) loss for changes in fair values of contingent consideration         (1,473) 241 (4,478)   670    
PIXIA Corp                      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred $ 243,800                    
Cash consideration paid 197,600             $ 247,600      
Purchase price allocation                      
Accounts receivable, prepaids and other assets 3,900             3,900   $ 3,900  
Deferred tax liability (18,300)             (18,300)   (18,300)  
Other net assets acquired (liabilities assumed) (1,800)             (1,800)   (1,800)  
Net identifiable assets acquired 71,600             71,600   71,600  
Goodwill 172,100             172,100   172,100  
Net assets acquired $ 243,700             243,700   243,700  
Weighted average useful life of intangible assets 4 years                    
Sales and results of operations                      
Sales         1,100   1,100        
Operating income (loss)         (10,000)   (10,000)        
Net income (loss) after taxes         (10,000)   (10,000)        
Amortization         7,200   7,200        
Acquisition-related expenses         2,000   2,000        
Estimated amortization expense related to the intangible assets                      
2020                     21,500
2021                     28,700
2022                     12,700
2023                     7,300
2024                     7,300
Thereafter                     10,500
PIXIA Corp | Trade names                      
Purchase price allocation                      
Indefinite intangible assets $ 5,700             5,700   5,700  
PIXIA Corp | Backlog                      
Purchase price allocation                      
Amortizable intangible assets 42,500             42,500   42,500  
PIXIA Corp | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets 25,500             25,500   25,500  
PIXIA Corp | Technology                      
Purchase price allocation                      
Amortizable intangible assets 14,100             14,100   14,100  
Nuvotronics                      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred   $ 66,800                  
Cash consideration paid   61,900                  
Contingent consideration for certain goals   8,000         $ 8,000        
Contingent consideration   4,900       4,900     4,900    
Period for contingent consideration contracts             12 months        
Purchase price allocation                      
Accounts receivable and contract assets   2,600       2,600     2,600    
Fixed assets   2,700       2,700     2,700    
Accounts payable and accrued expenses   (1,800)       (1,800)     (1,800)    
Deferred tax liability   (3,200)       (3,200)     (3,200)    
Other net assets acquired (liabilities assumed)   (600)       (600)     (600)    
Net identifiable assets acquired   26,400       26,400     26,400    
Goodwill   40,400       40,400     40,400    
Net assets acquired   $ 66,800       66,800     66,800    
Weighted average useful life of intangible assets   9 years                  
Sales and results of operations                      
Sales         3,200 700 $ 6,000   700    
Operating income (loss)         (4,500) (1,700) (4,900)   (1,700)    
Net income (loss) after taxes         (4,500) (1,700) (4,900)   (1,700)    
Amortization         900 100 2,200   100    
Acquisition-related expenses         700 1,800 1,300   1,800    
(Gain) loss for changes in fair values of contingent consideration             (4,200)        
Estimated amortization expense related to the intangible assets                      
2020                     4,000
2021                     3,000
2022                     3,000
2023                     2,900
2024                     2,700
Thereafter                     10,100
Nuvotronics | Trade names                      
Purchase price allocation                      
Indefinite intangible assets   $ 1,500       1,500     1,500    
Nuvotronics | Backlog                      
Purchase price allocation                      
Amortizable intangible assets   1,400       1,400     1,400    
Nuvotronics | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets   600       600     600    
Nuvotronics | Technology                      
Purchase price allocation                      
Amortizable intangible assets   22,700       22,700     22,700    
Nuvotronics | Non-compete agreements                      
Purchase price allocation                      
Amortizable intangible assets   $ 500       500     500    
Delerrok Inc.                      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred 45,100                    
Cash consideration paid 37,000                 43,500  
Contingent consideration for certain goals             2,000        
Contingent consideration 1,600             1,600   1,600  
Purchase price allocation                      
Accounts receivable 900             900   900  
Deferred tax liability (2,000)             (2,000)   (2,000)  
Other net assets acquired (liabilities assumed) (200)             (200)   (200)  
Net identifiable assets acquired 14,500             14,500   14,500  
Goodwill 30,600             30,600   30,600  
Net assets acquired $ 45,100             45,100   45,100  
Weighted average useful life of intangible assets 8 years                    
Sales and results of operations                      
Sales         700   700        
Operating income (loss)         (1,100)   (1,100)        
Net income (loss) after taxes         (1,100)   (1,100)        
Amortization         400   400        
Acquisition-related expenses         700   700        
Estimated amortization expense related to the intangible assets                      
2020                     1,300
2021                     1,700
2022                     1,600
2023                     1,600
2024                     1,600
Thereafter                     8,000
Delerrok Inc. | Trade names                      
Purchase price allocation                      
Indefinite intangible assets $ 900             900   900  
Delerrok Inc. | Technology                      
Purchase price allocation                      
Amortizable intangible assets $ 14,900             $ 14,900   $ 14,900  
GRIDSMART                      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred     $ 86,800                
Purchase price allocation                      
Accounts receivable     1,700                
Inventory     4,300                
Accounts payable and accrued expenses     (1,900)                
Deferred tax liability     (3,300)                
Other net assets acquired (liabilities assumed)     (500)                
Net identifiable assets acquired     33,000                
Goodwill     53,800                
Net assets acquired     $ 86,800                
Weighted average useful life of intangible assets     8 years                
Sales and results of operations                      
Sales         7,700 6,300 11,900   6,300    
Operating income (loss)         900 (2,000) (800)   (2,000)    
Net income (loss) after taxes         900 (2,000) (800)   (2,000)    
Amortization         1,300 1,400 2,700   1,400    
Acquisition-related expenses         (100) 1,800 400   1,800    
Estimated amortization expense related to the intangible assets                      
2020                     5,300
2021                     3,900
2022                     3,500
2023                     3,500
2024                     3,500
Thereafter                     8,100
GRIDSMART | Trade names                      
Purchase price allocation                      
Indefinite intangible assets     $ 2,400                
GRIDSMART | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets     3,600                
GRIDSMART | Technology                      
Purchase price allocation                      
Amortizable intangible assets     $ 25,700                
Trafficware                      
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       (9,500)              
Other net assets acquired (liabilities assumed)       (2,000)              
Net identifiable assets acquired       83,400              
Goodwill       153,800              
Net assets acquired       $ 237,200              
Weighted average useful life of intangible assets       7 years              
Sales and results of operations                      
Sales         14,000 11,700 23,000   22,200    
Operating income (loss)         (200) (5,200) (3,200)   (8,500)    
Net income (loss) after taxes         (200) (5,200) (3,200)   (8,500)    
Amortization         2,800 5,300 5,700   9,600    
Acquisition-related expenses         $ 400 $ 2,100 900   $ 3,500    
Estimated amortization expense related to the intangible assets                      
2020                     11,400
2021                     11,400
2022                     11,400
2023                     6,400
2024                     5,900
Thereafter                     $ 12,900
Trafficware | Trade names                      
Purchase price allocation                      
Indefinite intangible assets       $ 4,600              
Trafficware | Backlog                      
Purchase price allocation                      
Amortizable intangible assets       4,800              
Trafficware | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets       21,900              
Trafficware | Technology                      
Purchase price allocation                      
Amortizable intangible assets       $ 43,300              
Shield Aviation                      
Estimated acquisition-date fair value of consideration                      
Contingent consideration for certain goals             $ 10,000