XML 30 R27.htm IDEA: XBRL DOCUMENT v3.19.2
ACQUISITIONS (Tables)
6 Months Ended
Aug. 31, 2019
Business Combinations [Abstract]  
Summary of Preliminary Purchase Price Allocation The following are the preliminary purchase price allocations as of August 31, 2019 for the three acquisitions (in thousands):

 

 

Tracker UK

 

 

LoJack Mexico

 

 

Synovia

 

Purchase price

 

 

 

 

 

$

13,097

 

 

 

 

 

 

$

14,306

 

 

 

 

 

 

$

29,500

 

Add debt paid at closing

 

 

 

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

20,296

 

Less cash acquired

 

 

 

 

 

 

(66

)

 

 

 

 

 

 

(1,586

)

 

 

 

 

 

 

(905

)

Net cash paid

 

 

 

 

 

 

13,031

 

 

 

 

 

 

 

12,720

 

 

 

 

 

 

 

48,891

 

Less amount released from escrow

 

 

 

 

 

 

(973

)

 

 

 

 

 

 

-

 

 

 

 

 

 

 

-

 

Net consideration

 

 

 

 

 

 

12,058

 

 

 

 

 

 

 

12,720

 

 

 

 

 

 

 

48,891

 

Add previously held interest

 

 

 

 

 

 

-

 

 

 

 

 

 

 

2,021

 

 

 

 

 

 

 

-

 

Fair value of net assets and liabilities assumed:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets other than cash

 

$

3,549

 

 

 

 

 

 

$

4,485

 

 

 

 

 

 

$

10,354

 

 

 

 

 

Property and equipment

 

 

1,835

 

 

 

 

 

 

 

4,029

 

 

 

 

 

 

 

24,840

 

 

 

 

 

Customer relationships

 

 

2,354

 

 

 

 

 

 

 

7,000

 

 

 

 

 

 

 

16,700

 

 

 

 

 

Trade name

 

 

2,354

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

1,600

 

 

 

 

 

Developed technology

 

 

1,830

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

3,800

 

 

 

 

 

Deferred tax assets

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

2,061

 

 

 

 

 

Other non-current assets

 

 

104

 

 

 

 

 

 

 

1,301

 

 

 

 

 

 

 

-

 

 

 

 

 

Current liabilities

 

 

(3,111

)

 

 

 

 

 

 

(2,361

)

 

 

 

 

 

 

(4,468

)

 

 

 

 

Due to factors

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

(19,692

)

 

 

 

 

Deferred revenue

 

 

(3,162

)

 

 

 

 

 

 

(4,507

)

 

 

 

 

 

 

(4,319

)

 

 

 

 

Deferred tax liability

 

 

(963

)

 

 

 

 

 

 

(1,039

)

 

 

 

 

 

 

-

 

 

 

 

 

Other non-current liabilities

 

 

(201

)

 

 

 

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

Total fair value of net assets acquired

 

 

 

 

 

 

4,589

 

 

 

 

 

 

 

8,908

 

 

 

 

 

 

 

30,876

 

Goodwill

 

 

 

 

 

$

7,469

 

 

 

 

 

 

$

5,833

 

 

 

 

 

 

$

18,015