XML 63 R51.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value of Financial Instruments - Contingent Consideration (Details)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2019
USD ($)
Jun. 30, 2020
USD ($)
Jun. 30, 2020
USD ($)
Sep. 30, 2019
USD ($)
Jan. 03, 2020
USD ($)
Franklin Blackhorse, L.P | Other Assets          
Assets and liabilities measured at fair value on a recurring basis          
Investment       $ 5,000  
Equity Method Investment balance   $ 4,900 $ 4,900 5,500  
Franklin Blackhorse, L.P | Other income (expense)          
Assets and liabilities measured at fair value on a recurring basis          
Income (Loss) from Equity Method Investments   (600) (600)    
Level 3          
Change in fair value of our Level 3 contingent consideration          
Balance at the Beginning period     10,874    
Initial measurement recognized at acquisition     1,600    
Total remeasurement (gain) loss recognized in earnings     (4,552)    
Balance at the ending period   7,922 7,922 10,874  
H4 Global          
Assets and liabilities measured at fair value on a recurring basis          
Contingent consideration for certain goals     $ 2,700    
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     $ 1,073    
Total remeasurement (gain) loss recognized in earnings     (509)    
Balance at the ending period   $ 564 $ 564 $ 1,073  
H4 Global | Discount Rate          
Assets and liabilities measured at fair value on a recurring basis          
Measurement inputs for contingent consideration   0.230 0.230 0.235  
Deltenna          
Assets and liabilities measured at fair value on a recurring basis          
Contingent consideration for certain goals     $ 6,700    
Deltenna | Level 3          
Change in fair value of our Level 3 contingent consideration          
Balance at the Beginning period     1,787    
Total remeasurement (gain) loss recognized in earnings     1,019    
Balance at the ending period   $ 2,806 $ 2,806 $ 1,787  
Deltenna | Volatility for underlying revenue metrics          
Assets and liabilities measured at fair value on a recurring basis          
Measurement inputs for contingent consideration   0.38 0.38 0.36  
Deltenna | Discount Rate          
Assets and liabilities measured at fair value on a recurring basis          
Measurement inputs for contingent consideration   0.10 0.10 0.11  
Shield Aviation          
Assets and liabilities measured at fair value on a recurring basis          
Contingent consideration for certain goals     $ 10,000    
Shield Aviation | Level 3          
Change in fair value of our Level 3 contingent consideration          
Balance at the Beginning period     3,814    
Total remeasurement (gain) loss recognized in earnings     238    
Balance at the ending period   $ 4,052 $ 4,052 $ 3,814  
Shield Aviation | Volatility for underlying revenue metrics          
Assets and liabilities measured at fair value on a recurring basis          
Measurement inputs for contingent consideration   0.31 0.31 0.18  
Revenue risk adjustment used in determination of fair value of contingent consideration     17.00% 13.00%  
Shield Aviation | Discount Rate          
Assets and liabilities measured at fair value on a recurring basis          
Measurement inputs for contingent consideration   0.065 0.065 0.036  
Nuvotronics          
Assets and liabilities measured at fair value on a recurring basis          
Contingent consideration for certain goals $ 8,000   $ 8,000    
Contingent consideration $ 4,900        
Period for contingent consideration contracts     12 months    
Nuvotronics | Level 3          
Change in fair value of our Level 3 contingent consideration          
Balance at the Beginning period     $ 4,200    
Total remeasurement (gain) loss recognized in earnings     (4,200)    
Balance at the ending period       $ 4,200  
Delerrok Inc.          
Assets and liabilities measured at fair value on a recurring basis          
Contingent consideration for certain goals     2,000    
Contingent consideration         $ 1,600
Delerrok Inc. | Level 3          
Change in fair value of our Level 3 contingent consideration          
Initial measurement recognized at acquisition     1,600    
Total remeasurement (gain) loss recognized in earnings     (1,100)    
Balance at the ending period   $ 500 $ 500    
Delerrok Inc. | Volatility for underlying revenue metrics          
Assets and liabilities measured at fair value on a recurring basis          
Measurement inputs for contingent consideration   0.190 0.190    
Delerrok Inc. | Discount Rate          
Assets and liabilities measured at fair value on a recurring basis          
Measurement inputs for contingent consideration   0.034 0.034