XML 64 R45.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisitions and Divestitures - Consolidated Business Acquisitions (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended
Feb. 21, 2018
Mar. 31, 2019
Jan. 31, 2019
Oct. 31, 2018
Jul. 31, 2018
Mar. 31, 2019
Mar. 31, 2018
Mar. 31, 2019
Mar. 31, 2018
Oct. 01, 2018
Sep. 30, 2018
Sales and results of operations                      
Sales           $ 337,339 $ 278,586 $ 642,598 $ 526,977    
Operating income (loss)           (6,541) (1,679) (7,107) (13,581)    
Net loss after taxes           (9,392) (2,011) (15,979) (11,797)    
Purchase price allocation                      
Goodwill   $ 579,648       579,648   579,648   $ 333,626 $ 333,626
Nuvotronics                      
Sales and results of operations                      
Sales           700   700      
Operating income (loss)           (1,700)   (1,700)      
Net loss after taxes           (1,700)   (1,700)      
Amortization           100   100      
Acquisition-related (benefit) expenses           1,800   1,800      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred   66,200                  
Cash consideration paid   61,500                  
Receivable due from the sellers   200       200   200      
Contingent consideration   4,900       4,900   $ 4,900      
Period for contingent consideration contracts               12 months      
Purchase price allocation                      
Accounts receivable   3,000       3,000   $ 3,000      
Fixed assets   2,700       2,700   2,700      
Accounts payable and accrued expenses   (2,400)       (2,400)   (2,400)      
Deferred taxes   (3,500)       (3,500)   (3,500)      
Other net assets acquired (liabilities assumed)   600       600   600      
Net identifiable assets acquired   26,400       26,400   26,400      
Goodwill   39,800       39,800   39,800      
Net assets acquired   66,200       66,200   $ 66,200      
Weighted average useful life of intangible assets               9 years      
Estimated amortization expense related to the intangible assets                      
2019                     1,300
2020                     4,100
2021                     3,000
2022                     3,000
2023                     2,900
Thereafter                     12,900
Nuvotronics | Maximum                      
Estimated acquisition-date fair value of consideration                      
Contingent consideration   8,000       8,000   $ 8,000      
Nuvotronics | Trade names                      
Purchase price allocation                      
Indefinite intangible assets   1,500       1,500   1,500      
Nuvotronics | Technology                      
Purchase price allocation                      
Amortizable intangible assets   23,000       23,000   23,000      
Nuvotronics | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets   600       600   600      
Nuvotronics | Backlog                      
Purchase price allocation                      
Amortizable intangible assets   1,400       1,400   1,400      
Nuvotronics | Non-compete agreements                      
Purchase price allocation                      
Amortizable intangible assets   700       700   700      
GRIDSMART                      
Sales and results of operations                      
Sales           6,300   6,300      
Operating income (loss)           (2,000)   (2,000)      
Net loss after taxes           (2,000)   (2,000)      
Amortization           1,400   1,400      
Acquisition-related (benefit) expenses           1,800   1,800      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred     $ 86,800                
Cash consideration paid     87,200                
Receivable due from the sellers     400                
Purchase price allocation                      
Accounts receivable     1,700                
Inventory     4,300                
Accounts payable and accrued expenses     (2,500)                
Deferred taxes     (3,900)                
Other net assets acquired (liabilities assumed)     500                
Net identifiable assets acquired     31,800                
Goodwill     55,000                
Net assets acquired     $ 86,800                
Weighted average useful life of intangible assets     8 years                
Estimated amortization expense related to the intangible assets                      
2019                     4,000
2020                     5,300
2021                     3,900
2022                     3,500
2023                     3,500
Thereafter                     11,500
GRIDSMART | Trade names                      
Purchase price allocation                      
Indefinite intangible assets     $ 2,400                
GRIDSMART | Technology                      
Purchase price allocation                      
Amortizable intangible assets     25,700                
GRIDSMART | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets     $ 3,600                
Trafficware                      
Sales and results of operations                      
Sales           11,700   22,200      
Operating income (loss)           (5,200)   (8,500)      
Net loss after taxes           (5,200)   (8,500)      
Amortization           5,300   9,600      
Acquisition-related (benefit) expenses           2,100   3,500      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred       $ 237,600              
Cash consideration paid       239,200              
Receivable due from the sellers       1,600              
Purchase price allocation                      
Accounts receivable       10,400              
Inventory       9,900              
Accounts payable and accrued expenses       (6,600)              
Other net assets acquired (liabilities assumed)       1,900              
Net identifiable assets acquired       86,400              
Goodwill       151,200              
Net assets acquired       $ 237,600              
Weighted average useful life of intangible assets       7 years              
Estimated amortization expense related to the intangible assets                      
2019                     15,300
2020                     11,400
2021                     11,400
2022                     11,400
2023                     6,400
Thereafter                     18,800
Trafficware | Trade names                      
Purchase price allocation                      
Indefinite intangible assets       $ 4,600              
Trafficware | Technology                      
Purchase price allocation                      
Amortizable intangible assets       43,300              
Trafficware | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets       21,900              
Trafficware | Backlog                      
Purchase price allocation                      
Amortizable intangible assets       $ 4,800              
Shield Aviation                      
Sales and results of operations                      
Operating income (loss)           (1,900)   (2,800)      
Net loss after taxes           (1,900)   (2,800)      
Amortization           200   400      
Acquisition-related (benefit) expenses           300   300      
Estimated acquisition-date fair value of consideration                      
Fair value of consideration transferred         $ 12,800            
Extinguishment of debt         5,200            
Cash consideration paid         1,300            
Hold back consideration         700            
Contingent consideration         5,600            
Purchase price allocation                      
Other net assets acquired         300            
Net identifiable assets acquired         6,300            
Goodwill         6,500            
Net assets acquired         12,800            
Estimated amortization expense related to the intangible assets                      
2019                     800
2020                     800
2021                     800
2022                     800
2023                     800
Thereafter                     $ 2,100
Shield Aviation | Maximum                      
Estimated acquisition-date fair value of consideration                      
Contingent consideration   10,000     10,000 10,000   10,000      
Shield Aviation | Technology                      
Purchase price allocation                      
Amortizable intangible assets         $ 6,000            
Weighted average useful life of intangible assets         8 years            
MotionDSP                      
Sales and results of operations                      
Sales           200 100 400 100    
Operating income (loss)           (200) (200) (600) (200)    
Net loss after taxes           (200) (200) (600) (200)    
Amortization           200 100 400 100    
Acquisition-related (benefit) expenses           100 $ 400 200 $ 600    
Estimated acquisition-date fair value of consideration                      
Cash consideration paid $ 4,800                    
Purchase price allocation                      
Accounts payable and accrued expenses (300)                    
Other noncurrent liabilities (800)                    
Other net assets acquired (liabilities assumed) 900                    
Net identifiable assets acquired 2,800                    
Goodwill 6,700                    
Net assets acquired $ 9,500                    
Weighted average useful life of intangible assets 7 years                    
Estimated amortization expense related to the intangible assets                      
2019   700       700   700      
2020   700       700   700      
2021   700       700   700      
2022   700       700   700      
2023   700       700   700      
Thereafter   $ 800       $ 800   $ 800      
MotionDSP | Trade names                      
Purchase price allocation                      
Indefinite intangible assets $ 100                    
MotionDSP | Technology                      
Purchase price allocation                      
Amortizable intangible assets 4,500                    
MotionDSP | Customer relationships                      
Purchase price allocation                      
Amortizable intangible assets $ 200