XML 30 R37.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions - Net Purchase Price and Fair Values of Assets and Liabilities Acquired (Details) - USD ($)
$ in Thousands
6 Months Ended
Sep. 23, 2019
Apr. 18, 2019
Jan. 29, 2019
Jul. 31, 2018
Dec. 27, 2019
Dec. 31, 2018
Jun. 30, 2019
Jan. 31, 2019
Consideration transferred                
Net purchase price         $ 96,502 $ 45,029    
Estimated fair value of tangible assets acquired and liabilities assumed                
Estimated goodwill         $ 614,648   $ 562,146  
American Panel Corporation                
Consideration transferred                
Cash paid at closing $ 100,826              
Working capital and net debt adjustment (5,952)              
Liabilities assumed 2,454              
Less cash acquired (826)              
Net purchase price 96,502              
Estimated fair value of tangible assets acquired and liabilities assumed                
Cash 826              
Accounts receivable 3,726              
Inventory 11,510              
Fixed assets 690              
Other current and non-current assets 3,494              
Accounts payable (1,554)              
Accrued expenses (1,070)              
Other current and non-current liabilities (5,749)              
Estimated fair value of net tangible assets acquired 11,873              
Estimated fair value of identifiable intangible assets 33,200              
Estimated goodwill 52,255              
Estimated fair value of net assets acquired 97,328              
Cash Acquired from Acquisition $ 826              
The Athena Group, Inc. [Member]                
Consideration transferred                
Cash paid at closing   $ 34,049            
Working capital and net debt adjustment   (446)            
Less cash acquired   (49)            
Net purchase price   33,554            
Estimated fair value of tangible assets acquired and liabilities assumed                
Cash   49            
Accounts receivable   726            
Fixed assets   74            
Other current and non-current assets   260            
Accounts payable   (48)            
Accrued expenses   (143)            
Other current and non-current liabilities   (600)            
Deferred tax liability   (6,414)            
Estimated fair value of net tangible assets acquired   (6,096)            
Estimated fair value of identifiable intangible assets   23,700            
Estimated goodwill   15,999            
Estimated fair value of net assets acquired   33,603            
Cash Acquired from Acquisition   49            
Syntonic Microwave LLC                
Consideration transferred                
Cash paid at closing   13,118            
Less cash acquired   (1,118)            
Net purchase price   12,000            
Estimated fair value of tangible assets acquired and liabilities assumed                
Cash   1,118            
Accounts receivable   281            
Inventory   482            
Fixed assets   31            
Other current and non-current assets   6            
Accounts payable   (71)            
Accrued expenses   (61)            
Estimated fair value of net tangible assets acquired   1,786            
Estimated fair value of identifiable intangible assets   7,100            
Estimated goodwill   4,232            
Estimated fair value of net assets acquired   13,118            
Cash Acquired from Acquisition   $ 1,118            
GECO Avionics, LLC                
Consideration transferred                
Cash paid at closing     $ 36,500          
Estimated fair value of tangible assets acquired and liabilities assumed                
Accounts receivable               $ 1,320
Inventory               1,454
Fixed assets               459
Accounts payable               (217)
Accrued expenses               (239)
Estimated fair value of net tangible assets acquired               2,777
Estimated fair value of identifiable intangible assets               12,700
Estimated goodwill               21,023
Estimated fair value of net assets acquired               $ 36,500
Germane Systems                
Consideration transferred                
Cash paid at closing       $ 47,166        
Working capital and net debt adjustment       (1,244)        
Less cash acquired       (193)        
Net purchase price       45,729        
Estimated fair value of tangible assets acquired and liabilities assumed                
Cash       193        
Accounts receivable       4,277        
Inventory       8,575        
Fixed assets       867        
Other current and non-current assets       596        
Accounts payable       (3,146)        
Accrued expenses       (1,394)        
Other current and non-current liabilities       (514)        
Estimated fair value of net tangible assets acquired       9,454        
Estimated fair value of identifiable intangible assets       12,910        
Estimated goodwill       23,558        
Estimated fair value of net assets acquired       45,922        
Cash Acquired from Acquisition       $ 193