XML 55 R40.htm IDEA: XBRL DOCUMENT v3.21.1
Business Acquisitions - Consolidated Business Acquisitions (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jan. 03, 2020
Jun. 27, 2019
Mar. 31, 2021
Mar. 31, 2020
Mar. 31, 2021
Mar. 31, 2020
Jan. 03, 2020
Sep. 30, 2020
Purchase price allocation                
Goodwill     $ 788,027   $ 788,027     $ 784,882
Sales and results of operations                
Sales     343,408 $ 321,482 662,202 $ 650,321    
Operating income (loss)     (25,555) (29,934) (24,258) (36,417)    
Net income (loss) after taxes     (36,017) (39,123) (49,012) (59,698)    
Gain from changes in fair value of contingent consideration     1,260 (1,473) 684 (4,478)    
PIXIA Corp                
Estimated acquisition-date fair value of consideration                
Fair value of consideration transferred $ 197,800           $ 245,200  
Purchase price allocation                
Accounts receivable, prepaids and other assets   $ 3,800            
Deferred tax liability   (17,600)            
Other net assets acquired (liabilities assumed)   (1,800)            
Net identifiable assets acquired   72,200            
Goodwill   173,000            
Net assets acquired   $ 245,200            
Weighted average useful life of intangible assets   4 years            
Sales and results of operations                
Sales     6,200 1,100 8,500 1,100    
Operating income (loss)     (5,600) (10,000) (13,600) (10,000)    
Net income (loss) after taxes     (5,600) (10,000) (13,600) (10,000)    
Amortization     7,200 7,200 14,300 7,200    
Acquisition-related expenses (income)     100 2,000 600 2,000    
Estimated amortization expense related to the intangible assets                
2021               28,700
2022               12,700
2023               7,300
2024               7,300
2025               7,300
Thereafter               3,200
PIXIA Corp | Trade names                
Purchase price allocation                
Indefinite intangible assets   $ 5,700            
PIXIA Corp | Backlog                
Purchase price allocation                
Amortizable intangible assets   42,500            
PIXIA Corp | Customer relationships                
Purchase price allocation                
Amortizable intangible assets   25,500            
PIXIA Corp | Technology                
Purchase price allocation                
Amortizable intangible assets   $ 14,100            
Delerrok Inc.                
Estimated acquisition-date fair value of consideration                
Fair value of consideration transferred 45,100              
Purchase price allocation                
Accounts receivable 900           900  
Deferred tax liability (1,700)           (1,700)  
Other net assets acquired (liabilities assumed) (300)           (300)  
Net identifiable assets acquired 14,700           14,700  
Goodwill 30,400           30,400  
Net assets acquired $ 45,100           45,100  
Weighted average useful life of intangible assets 10 years              
Sales and results of operations                
Sales     900 700 1,200 700    
Operating income (loss)     (1,100) (1,100) (2,200) (1,100)    
Net income (loss) after taxes     (1,100) (1,100) (2,200) (1,100)    
Amortization     400 400 900 400    
Acquisition-related expenses (income)     $ (200) $ 700 200 $ 700    
Gain from changes in fair value of contingent consideration         $ (900)      
Estimated amortization expense related to the intangible assets                
2021               1,700
2022               1,600
2023               1,600
2024               1,600
2025               1,600
Thereafter               $ 6,400
Delerrok Inc. | Trade names                
Purchase price allocation                
Indefinite intangible assets $ 900           900  
Delerrok Inc. | Technology                
Purchase price allocation                
Amortizable intangible assets $ 14,900           $ 14,900