| Schedule of preliminary purchase price allocation for businesses acquired |
| | | | | | | | | | | | | Package- | | | | | | | 3GTMS | | Route | | Finale | | Total | Purchase price consideration: | | | | | | | | | Cash, net of cash acquired related to 3GTMS ($773), PackageRoute ($191) and Finale ($250) | | 112,714 | | 1,890 | | 37,016 | | 151,620 | Consideration payable | | — | | — | | 2,172 | | 2,172 | Contingent consideration | | — | | — | | 3,597 | | 3,597 | Net working capital adjustments (receivable) | | (123) | | (38) | | (72) | | (233) | | | 112,591 | | 1,852 | | 42,713 | | 157,156 | Allocated to: | | | | | | | | | Current assets, excluding cash acquired | | 3,773 | | 4 | | 386 | | 4,163 | Deferred income tax asset | | 7,510 | | — | | — | | 7,510 | Other long-term assets | | 686 | | — | | — | | 686 | Current liabilities | | (2,732) | | (84) | | (61) | | (2,877) | Deferred revenue | | (6,811) | | (68) | | (1,609) | | (8,488) | Net tangible assets (liabilities) assumed | | 2,426 | | (148) | | (1,284) | | 994 | | | | | | | | | | Finite life intangible assets acquired: | | | | | | | | | Customer agreements and relationships | | 29,000 | | 2,000 | | 8,600 | | 39,600 | Existing technology | | 30,700 | | — | | 12,500 | | 43,200 | Trade names | | 350 | | — | | 100 | | 450 | Non-compete covenants | | — | | — | | 250 | | 250 | Goodwill | | 50,115 | | — | | 22,547 | | 72,662 | | | 112,591 | | 1,852 | | 42,713 | | 157,156 |
| | | | | | | | | | | | | | | | | | | | | | | Seller- | | | | | OCR | | ASD | | BoxTop | | MCP | | cloud | | Total | Purchase price consideration: | | | | | | | | | | | | | Cash, net of cash acquired related to OCR ($5,743), ASD ($2,475), BoxTop ($1,012), MCP ($2,105) and Sellercloud ($362) | | 82,849 | | 62,522 | | 12,111 | | 22,508 | | 110,214 | | 290,204 | Contingent consideration | | — | | — | | — | | 1,679 | | 5,364 | | 7,043 | Net working capital adjustments (receivable) / payable | | 160 | | 124 | | (19) | | (225) | | 268 | | 308 | | | 83,009 | | 62,646 | | 12,092 | | 23,962 | | 115,846 | | 297,555 | Allocated to: | | | | | | | | | | | | | Current assets, excluding cash acquired | | 4,666 | | 4,445 | | 58 | | 17 | | 944 | | 10,130 | Deferred income tax assets | | 77 | | — | | — | | — | | — | | 77 | Right-of-use assets | | 59 | | — | | 186 | | — | | — | | 245 | Other long-term assets | | 13 | | 6 | | 1 | | — | | 5 | | 25 | Current liabilities | | (907) | | (1,108) | | (488) | | (1,168) | | (376) | | (4,047) | Deferred revenue | | (11,145) | | (330) | | (454) | | (1,816) | | (236) | | (13,981) | Lease obligations | | (59) | | — | | (186) | | — | | — | | (245) | Deferred income tax liabilities | | (13,107) | | (3,319) | | (1,743) | | — | | — | | (18,169) | Net tangible assets (liabilities) assumed | | (20,403) | | (306) | | (2,626) | | (2,967) | | 337 | | (25,965) | | | | | | | | | | | | | | Finite life intangible assets acquired: | | | | | | | | | | | | | Customer agreements and relationships | | 24,200 | | 12,247 | | 2,926 | | 4,900 | | 17,300 | | 61,573 | Existing technology | | 25,000 | | 14,377 | | 3,944 | | 8,300 | | 25,200 | | 76,821 | Trade names | | 1,500 | | 298 | | 25 | | 150 | | 250 | | 2,223 | Non-compete covenants | | 600 | | 426 | | 76 | | 150 | | 700 | | 1,952 | Goodwill | | 52,112 | | 35,604 | | 7,747 | | 13,429 | | 72,059 | | 180,951 | | | 83,009 | | 62,646 | | 12,092 | | 23,962 | | 115,846 | | 297,555 |
| | | | | | | | | Ground- | | | | | | | Cloud | | Localz | | Total | Purchase price consideration: | | | | | | | Cash, less cash acquired related to GroundCloud ($4,381) and Localz (Nil) | | 136,843 | | 5,857 | | 142,700 | Contingent consideration | | 19,550 | | — | | 19,550 | Net working capital adjustments (receivable) / payable | | 458 | | (5) | | 453 | | | 156,851 | | 5,852 | | 162,703 | Allocated to: | | | | | | | Current assets, excluding cash acquired | | 3,245 | | 619 | | 3,864 | Right-of-use Assets | | 144 | | — | | 144 | Current liabilities | | (3,308) | | (227) | | (3,535) | Deferred revenue | | (136) | | (1,465) | | (1,601) | Lease obligations | | (144) | | — | | (144) | Net tangible assets (liabilities) assumed | | (199) | | (1,073) | | (1,272) | | | | | | | | Finite life intangible assets acquired: | | | | | | | Customer agreements and relationships | | 29,400 | | — | | 29,400 | Existing technology | | 42,800 | | 5,971 | | 48,771 | Trade names | | 1,100 | | — | | 1,100 | Non-compete covenants | | 1,000 | | — | | 1,000 | Goodwill | | 82,750 | | 954 | | 83,704 | | | 156,851 | | 5,852 | | 162,703 |
|