XML 44 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 18 Months Ended
Nov. 30, 2016
Feb. 02, 2016
Dec. 21, 2015
Nov. 04, 2015
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Sep. 30, 2016
Acquisitions                          
Sales         $ 361,869   $ 375,240     $ 1,040,255 $ 1,055,077    
Operating income (Loss)         (1,697)   13,893     (7,870) (3,270)    
Net income (loss)         (21,957)   4,498     (24,364) 9,228    
Compensation expense         469   2,828     3,826 6,916    
Amortization of purchased intangibles         7,865   9,666     25,093 24,620    
Contingent consideration paid                   1,988 1,679    
Change in fair value of contingent consideration         (2,519)   (1,050)     (4,713) (2,756)    
Purchase price allocation                          
Goodwill         410,902         410,902   $ 410,902 $ 406,946
Selling, general and administrative                          
Acquisitions                          
Compensation expense         340   2,516     3,414 6,060    
Vocality                          
Acquisitions                          
Sales         400         1,200      
Operating income (Loss)         (700)         (2,300)      
Net income (loss)         (600)         (2,100)      
Amortization         200         400      
Acquisition-related expenses         300         1,500      
Fair value of consideration transferred $ 9,600                        
Cash consideration paid 8,900                        
Contingent consideration 1,100                        
Cash paid related to compensation expenses                   400      
Purchase price allocation                          
Inventory 1,700                        
Accounts payable and accrued expenses (400)                        
Other net liabilities assumed (200)                        
Net identifiable assets acquired 6,000                        
Goodwill 3,600                        
Net assets acquired $ 9,600                        
Weighted average useful life of intangible assets 9 years                        
Estimated amortization expense related to the intangible assets                          
2017                         600
2018                         800
2019                         700
2020                         600
2021                         500
Thereafter                         1,700
Vocality | Selling, general and administrative                          
Acquisitions                          
Compensation expense           $ 400              
Vocality | Customer relationships                          
Purchase price allocation                          
Amortizable intangible assets $ 2,100                        
Vocality | Technology                          
Purchase price allocation                          
Amortizable intangible assets 2,400                        
Vocality | Corporate trade names                          
Purchase price allocation                          
Amortizable intangible assets $ 400                        
GATR                          
Acquisitions                          
Sales         24,000   9,300     51,400 18,600    
Operating income (Loss)         2,700   (3,800)     (2,600) (24,500)    
Net income (loss)         1,600   (2,300)     (1,600) (20,600)    
Amortization         3,100   3,600     9,700 6,000    
Gains (losses) for changes in fair value of contingent consideration         1,500   (600)     3,200 (700)    
Acquisition-related expenses         500   800     1,300 20,200    
Fair value of consideration transferred   $ 220,500                      
Cash consideration paid   236,100                      
Contingent consideration   2,500                      
Cash paid related to compensation expenses   $ 18,100           $ 15,400          
Period for contingent consideration contracts   12 months                      
Purchase price allocation                          
Accounts receivable   $ 10,600                      
Inventory   3,400                      
Income tax receivable   5,100                      
Accounts payable and accrued expenses   (2,400)                      
Tax liabilities   (23,800)                      
Net identifiable assets acquired   64,600                      
Goodwill   155,900                      
Net assets acquired   $ 220,500                      
Weighted average useful life of intangible assets   9 years                      
Estimated amortization expense related to the intangible assets                          
2017                         12,700
2018                         11,100
2019                         9,800
2020                         8,300
2021                         6,900
Thereafter                         13,200
GATR | Maximum                          
Acquisitions                          
Contingent consideration   $ 7,500                      
GATR | Selling, general and administrative                          
Acquisitions                          
Compensation expense               $ 18,500          
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 | Corporate trade names                          
Purchase price allocation                          
Amortizable intangible assets   $ 4,700                      
TeraLogics                          
Acquisitions                          
Sales         3,000   4,200     14,000 8,000    
Operating income (Loss)         (900)   (400)     (1,100) (2,400)    
Net income (loss)         (600)   (200)     (700) (1,400)    
Amortization         900   1,000     2,700 2,000    
Gains (losses) for changes in fair value of contingent consideration             (200)     (200) (100)    
Acquisition-related expenses         100   100     200 2,300    
Compensation expense                 $ 1,300        
Fair value of consideration transferred     $ 33,900                    
Cash consideration paid     28,900                    
Contingent consideration     5,000                    
Contingent consideration paid                       $ 32,400  
Change in fair value of contingent consideration                   3,200      
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                          
2017                         3,500
2018                         2,800
2019                         2,100
2020                         1,400
2021                         800
Thereafter                         $ 1,400
TeraLogics | Maximum                          
Acquisitions                          
Contingent consideration     $ 9,000                    
TeraLogics | Maximum | Revenue thresholds                          
Acquisitions                          
Contingent consideration     6,000                    
TeraLogics | Maximum | Contract extensions                          
Acquisitions                          
Contingent consideration     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                          
Sales         1,000   800     2,600 1,400    
Operating income (Loss)         (200)   100     (500) 100    
Net income (loss)         (200)   $ 100     (400) 100    
Amortization                   $ 100      
Gains (losses) for changes in fair value of contingent consideration         $ (100)           200    
Acquisition-related expenses                     $ 100    
Fair value of consideration transferred       $ 1,900                  
Cash consideration paid       900                  
Contingent consideration       $ 1,000                  
Period for contingent consideration contracts       5 years                  
Purchase price allocation                          
Goodwill       $ 1,900                  
H4 Global | Maximum                          
Acquisitions                          
Contingent consideration       $ 4,100