XML 53 R41.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions and Divestitures - Consolidated Business Acquisitions (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 15 Months Ended
Jan. 03, 2020
Mar. 31, 2019
Jan. 31, 2019
Oct. 31, 2018
Jun. 30, 2020
Jun. 30, 2019
Jan. 03, 2020
Jun. 30, 2020
Jun. 30, 2019
Jan. 03, 2020
Sep. 30, 2019
Purchase price allocation                      
Goodwill         $ 783,368     $ 783,368     $ 578,097
Sales and results of operations                      
Sales         350,439 $ 382,679   1,000,760 $ 1,025,277    
Operating income (loss)         24,706 34,725   (11,711) 27,618    
Net income (loss) after taxes         (1,155) 23,910   (60,853) 7,931    
(Gain) loss for changes in fair values of contingent consideration         (74) 1,163   (4,552) 1,833    
PIXIA Corp                      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred $ 245,200                    
Cash consideration paid 197,800           $ 247,800        
Purchase price allocation                      
Accounts receivable, prepaids and other assets 4,000           4,000     $ 4,000  
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 71,700           71,700     71,700  
Goodwill 173,500           173,500     173,500  
Net assets acquired $ 245,200           245,200     245,200  
Weighted average useful life of intangible assets 4 years                    
Sales and results of operations                      
Sales         4,200     5,300      
Operating income (loss)         (5,900)     (15,900)      
Net income (loss) after taxes         (5,900)     (15,900)      
Amortization         7,200     14,300      
Acquisition-related expenses         1,300     3,300      
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                  
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 tax liability   (3,200)                  
Other net assets acquired (liabilities assumed)   (600)                  
Net identifiable assets acquired   26,400                  
Goodwill   40,400                  
Net assets acquired   $ 66,800                  
Weighted average useful life of intangible assets   9 years                  
Sales and results of operations                      
Sales         3,800 3,600   $ 9,800 4,300    
Operating income (loss)         (2,900) (3,200)   (7,800) (4,900)    
Net income (loss) after taxes         (2,900) (3,200)   (7,800) (4,900)    
Amortization         900 600   3,100 700    
Acquisition-related expenses         300 1,100   1,600 2,900    
(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                  
Nuvotronics | Backlog                      
Purchase price allocation                      
Amortizable intangible assets   1,400                  
Nuvotronics | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets   600                  
Nuvotronics | Technology                      
Purchase price allocation                      
Amortizable intangible assets   22,700                  
Nuvotronics | Non-compete agreements                      
Purchase price allocation                      
Amortizable intangible assets   $ 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         400     1,100      
Operating income (loss)         (200)     (1,200)      
Net income (loss) after taxes         (200)     (1,200)      
Amortization         400     900      
Acquisition-related expenses         500     1,200      
(Gain) loss for changes in fair values of contingent consideration         (1,100)     (1,100)      
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         8,200 7,700   20,100 14,000    
Operating income (loss)         1,500 700   700 (1,300)    
Net income (loss) after taxes         1,500 700   700 (1,300)    
Amortization         1,300 1,300   4,000 2,700    
Acquisition-related expenses         200 600   600 2,400    
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         14,400 15,800   37,400 38,000    
Operating income (loss)         (1,300) (1,000)   (4,500) (9,500)    
Net income (loss) after taxes         (1,300) (1,000)   (4,500) (9,500)    
Amortization         2,800 2,800   8,500 12,400    
Acquisition-related expenses         $ 400 $ 900   1,300 $ 4,400    
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