XML 37 R40.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions and Divestitures - Consolidated Business Acquisitions (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended
Mar. 31, 2019
Jan. 31, 2019
Oct. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Sep. 30, 2019
Jul. 31, 2018
Acquisitions              
Compensation expense       $ 4,477 $ 2,720    
Sales and results of operations              
Sales       328,839 305,259    
Operating income (loss)       (6,483) (566)    
Net loss after taxes       (20,575) (6,587)    
(Gain) loss for changes in fair values of contingent consideration       (3,005) 429    
Purchase price allocation              
Goodwill       582,549   $ 578,097  
Nuvotronics              
Sales and results of operations              
Sales       2,800      
Operating income (loss)       (400)      
Net loss after taxes       (400)      
Amortization       1,300      
Acquisition-related expenses       500      
(Gain) loss for changes in fair values of contingent consideration       $ (4,100)      
Estimated acquisition-date fair value of consideration              
Fair value of consideration transferred $ 66,800            
Cash consideration paid 61,900            
Contingent consideration 4,900            
Period for contingent consideration contracts       12 months      
Purchase price allocation              
Accounts receivable and contract assets 2,600            
Fixed assets 2,700            
Accounts payable and accrued expenses (1,800)            
Deferred taxes (3,200)            
Other net assets acquired (liabilities assumed) 600            
Net identifiable assets acquired 26,400            
Goodwill 40,400            
Net assets acquired $ 66,800            
Weighted average useful life of intangible assets 9 years            
Estimated amortization expense related to the intangible assets              
2020           4,000  
2021           3,000  
2022           3,000  
2023           2,900  
2024           2,700  
Thereafter           10,100  
Nuvotronics | Maximum              
Estimated acquisition-date fair value of consideration              
Contingent consideration $ 8,000     $ 8,000      
Nuvotronics | Trade names              
Purchase price allocation              
Indefinite intangible assets 1,500            
Nuvotronics | Technology              
Purchase price allocation              
Amortizable intangible assets 22,700            
Nuvotronics | Customer relationships              
Purchase price allocation              
Amortizable intangible assets 600            
Nuvotronics | Backlog              
Purchase price allocation              
Amortizable intangible assets 1,400            
Nuvotronics | Non-compete agreements              
Purchase price allocation              
Amortizable intangible assets $ 500            
GRIDSMART              
Sales and results of operations              
Sales       4,100      
Operating income (loss)       (1,700)      
Net loss after taxes       (1,700)      
Amortization       1,300      
Acquisition-related expenses       500      
Estimated acquisition-date fair value of consideration              
Fair value of consideration transferred   $ 86,800          
Purchase price allocation              
Accounts receivable   1,700          
Inventory   4,300          
Accounts payable and accrued expenses   (1,900)          
Deferred taxes   (3,300)          
Other net assets acquired (liabilities assumed)   500          
Net identifiable assets acquired   33,000          
Goodwill   53,800          
Net assets acquired   $ 86,800          
Weighted average useful life of intangible assets   8 years          
Estimated amortization expense related to the intangible assets              
2020           5,300  
2021           3,900  
2022           3,500  
2023           3,500  
2024           3,500  
Thereafter           8,100  
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       9,100 10,500    
Operating income (loss)       (3,000) (3,300)    
Net loss after taxes       (3,000) (3,300)    
Amortization       2,800 4,300    
Acquisition-related expenses       500 $ 1,400    
Estimated acquisition-date fair value of consideration              
Fair value of consideration transferred     $ 237,200        
Purchase price allocation              
Accounts receivable     10,400        
Inventory     9,900        
Accounts payable and accrued expenses     (9,500)        
Other net assets acquired (liabilities assumed)     2,000        
Net identifiable assets acquired     83,400        
Goodwill     153,800        
Net assets acquired     $ 237,200        
Weighted average useful life of intangible assets     7 years        
Estimated amortization expense related to the intangible assets              
2020           11,400  
2021           11,400  
2022           11,400  
2023           6,400  
2024           5,900  
Thereafter           $ 12,900  
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 | Maximum              
Estimated acquisition-date fair value of consideration              
Contingent consideration       $ 10,000     $ 10,000