XML 43 R31.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 5 Months Ended 9 Months Ended
Feb. 02, 2016
Dec. 21, 2015
Nov. 04, 2015
Dec. 16, 2014
Dec. 31, 2015
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2016
Jun. 30, 2015
Sep. 30, 2015
Acquisitions                          
Net sales           $ 375,240     $ 347,806   $ 1,055,077 $ 1,005,128  
Net income           4,498     8,786   9,228 2,937  
Amortization of purchased intangibles           9,666     6,606   24,620 21,035  
Purchase price allocation                          
Goodwill           406,249       $ 406,249 406,249   $ 237,899
GATR                          
Acquisitions                          
Net sales           9,300       18,600      
Net income           (8,200)         (20,600)    
Compensation expense paid             $ 18,500            
Compensation expense not expected to be deductible for tax purposes             $ 15,400            
Amortization of purchased intangibles           3,600         6,000    
Transaction and acquisition related costs                     500    
Change in fair value of contingent consideration           600         700    
Cash consideration paid $ 231,300                        
Contingent Amount 2,500                        
Additional cash consideration accelerated if certain event occurs 5,200                        
Cash paid related to compensation expenses $ 17,700                        
Contingent consideration paid based upon contracts entered period 12 months                        
Purchase price allocation                          
Accounts receivable $ 10,600                        
Inventory 3,400                        
Income tax receivable 5,500                        
Deferred tax liabilities (22,200)                        
Accounts payable and accrued expenses (2,400)                        
Other net liabilities assumed (100)                        
Net identifiable assets acquired 66,500                        
Goodwill 154,700                        
Net assets acquired $ 221,200                        
Weighted average useful life of intangible assets 9 years                        
Estimated amortization expense related to the intangible assets                          
2016           9,700       9,700 9,700    
2017           12,700       12,700 12,700    
2018           11,100       11,100 11,100    
2019           9,800       9,800 9,800    
2020           8,300       8,300 8,300    
Thereafter           20,100       20,100 20,100    
GATR | Maximum                          
Acquisitions                          
Contingent consideration paid based upon the value of contracts entered $ 7,500                        
GATR | Customer relationships                          
Purchase price allocation                          
Amortizable intangible assets 51,700                        
GATR | Backlog                          
Purchase price allocation                          
Amortizable intangible assets 3,400                        
GATR | Technology                          
Purchase price allocation                          
Amortizable intangible assets 10,700                        
GATR | Non-compete agreements                          
Purchase price allocation                          
Amortizable intangible assets 1,200                        
GATR | Trade names                          
Purchase price allocation                          
Amortizable intangible assets $ 4,700                        
TeraLogics                          
Acquisitions                          
Net sales           4,200         8,000    
Net income           (200)         (1,400)    
Compensation expense paid               $ 1,300          
Amortization of purchased intangibles           1,000         2,000    
Transaction and acquisition related costs               900     900    
Cash consideration paid   $ 28,900                      
Contingent Amount   5,000                      
Fair value of consideration transferred   9,000                      
Purchase price allocation                          
Accounts receivable   1,400                      
Accounts payable and accrued expenses   (500)                      
Other net liabilities assumed   (100)                      
Net identifiable assets acquired   15,700                      
Goodwill   18,200                      
Net assets acquired   $ 33,900                      
Weighted average useful life of intangible assets   7 years                      
Estimated amortization expense related to the intangible assets                          
2016           3,000       3,000 3,000    
2017           3,500       3,500 3,500    
2018           2,800       2,800 2,800    
2019           2,100       2,100 2,100    
2020           1,400       1,400 1,400    
Thereafter           2,100       2,100 2,100    
TeraLogics | Maximum                          
Acquisitions                          
Additional cash consideration accelerated if certain event occurs   $ 6,000                      
Fair value of the potential customer   3,000                      
TeraLogics | Customer relationships                          
Purchase price allocation                          
Amortizable intangible assets   6,700                      
TeraLogics | Backlog                          
Purchase price allocation                          
Amortizable intangible assets   5,600                      
TeraLogics | Software                          
Purchase price allocation                          
Amortizable intangible assets   2,500                      
TeraLogics | Non-compete agreements                          
Purchase price allocation                          
Amortizable intangible assets   $ 100                      
H4 Global                          
Acquisitions                          
Net sales           800         1,400    
Net income           100         100    
Transaction and acquisition related costs               $ 100          
Cash consideration paid     $ 900                    
Contingent Amount     1,000                    
Fair value of consideration transferred     $ 1,900                    
Contingent consideration paid based upon contracts entered period     5 years                    
Purchase price allocation                          
Goodwill     $ 1,900                    
H4 Global | Maximum                          
Acquisitions                          
Contingent consideration paid based upon the value of contracts entered     $ 4,100                    
DTECH                          
Acquisitions                          
Net sales           6,200     10,800   15,400 22,600  
Net income           (400)     (200)   (4,000) (2,000)  
Amortization of purchased intangibles           1,900     $ 2,200   6,100 6,900  
Transaction and acquisition related costs                       $ 800  
Cash consideration paid                     96,300    
Fair value of consideration transferred       $ 99,400                  
Additional cash consideration accelerated if certain event occurs       4,700                  
Fair value of the potential customer           4,400       4,400 4,400    
Fair value of contingent consideration           400         2,300    
Cost of acquisition net       99,500                  
Contingent consideration paid based upon the value of contracts entered         $ 5,000                
Estimated fair value of the liability for contingent consideration       3,900   4,700       4,700 4,700    
Fair value of additional cash consideration due to the seller, including the Holdback Consideration and contingent consideration           9,100       9,100 9,100    
Purchase price allocation                          
Cash       900                  
Accounts receivable       5,400                  
Inventory       4,200                  
Warranty obligation       (400)                  
Deferred tax liabilities       (3,300)                  
Accounts payable and accrued expenses       (3,400)                  
Other net assets acquired       200                  
Net identifiable assets acquired       41,500                  
Goodwill       57,900                  
Net assets acquired       $ 99,400                  
Weighted average useful life of intangible assets       7 years                  
Estimated amortization expense related to the intangible assets                          
2016           8,000       8,000 8,000    
2017           6,800       6,800 6,800    
2018           5,500       5,500 5,500    
2019           4,100       4,100 4,100    
2020           2,800       2,800 2,800    
Thereafter           $ 1,500       $ 1,500 $ 1,500    
DTECH | Maximum                          
Acquisitions                          
Contingent Amount       $ 15,000                  
DTECH | Customer relationships                          
Purchase price allocation                          
Amortizable intangible assets       35,100                  
DTECH | Backlog                          
Purchase price allocation                          
Amortizable intangible assets       2,100                  
DTECH | Non-compete agreements                          
Purchase price allocation                          
Amortizable intangible assets       $ 700