XML 59 R27.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
ACQUISITIONS (Tables)
9 Months Ended
Nov. 30, 2019
Business Combinations [Abstract]  
Summary of Preliminary Purchase Price Allocation The following are the preliminary purchase price allocations as of November 30, 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

 

 

 

 

 

 

$

4,933

 

 

 

 

 

 

$

10,354

 

 

 

 

 

Property and equipment

 

 

1,017

 

 

 

 

 

 

 

3,228

 

 

 

 

 

 

 

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

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

(19,676

)

 

 

 

 

Deferred revenue

 

 

(3,162

)

 

 

 

 

 

 

(4,507

)

 

 

 

 

 

 

(4,319

)

 

 

 

 

Deferred tax liability

 

 

(824

)

 

 

 

 

 

 

(1,039

)

 

 

 

 

 

 

-

 

 

 

 

 

Other non-current liabilities

 

 

(201

)

 

 

 

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

Total fair value of net assets acquired

 

 

 

 

 

 

3,910

 

 

 

 

 

 

 

8,555

 

 

 

 

 

 

 

30,892

 

Goodwill

 

 

 

 

 

$

8,148

 

 

 

 

 

 

$

6,186

 

 

 

 

 

 

$

17,999