Acquisitions - Preliminary Purchase Price Allocation for Businesses Acquired (Details) $ in Thousands, € in Millions, £ in Millions |
|
|
|
|
|
|
|
|
|
|
12 Months Ended |
|
Aug. 01, 2025
USD ($)
|
Jun. 18, 2025
USD ($)
|
Mar. 24, 2025
USD ($)
|
Oct. 11, 2024
USD ($)
|
Sep. 17, 2024
USD ($)
|
Jun. 10, 2024
USD ($)
|
Jun. 10, 2024
GBP (£)
|
Apr. 19, 2024
USD ($)
|
Apr. 19, 2024
EUR (€)
|
Mar. 28, 2024
USD ($)
|
Apr. 20, 2023
USD ($)
|
Feb. 14, 2023
USD ($)
|
Jan. 31, 2026
USD ($)
|
Jan. 31, 2025
USD ($)
|
Jan. 31, 2024
USD ($)
|
| Fiscal 2026 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
$ 151,620
|
|
|
| Consideration payable |
|
|
|
|
|
|
|
|
|
|
|
|
2,172
|
|
|
| Contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
3,597
|
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
(233)
|
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
157,156
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
4,163
|
|
|
| Deferred income tax asset |
|
|
|
|
|
|
|
|
|
|
|
|
7,510
|
|
|
| Other long-term assets |
|
|
|
|
|
|
|
|
|
|
|
|
686
|
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
(2,877)
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
(8,488)
|
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
994
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
72,662
|
|
|
| Fiscal 2026 Acquisitions | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
39,600
|
|
|
| Fiscal 2026 Acquisitions | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
43,200
|
|
|
| Fiscal 2026 Acquisitions | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
450
|
|
|
| Fiscal 2026 Acquisitions | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
250
|
|
|
| 3GTMS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
$ 112,700
|
|
|
|
|
|
|
|
|
|
112,714
|
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
(123)
|
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
112,591
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
3,773
|
|
|
| Deferred income tax asset |
|
|
|
|
|
|
|
|
|
|
|
|
7,510
|
|
|
| Other long-term assets |
|
|
|
|
|
|
|
|
|
|
|
|
686
|
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
(2,732)
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
(6,811)
|
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
2,426
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
50,115
|
|
|
| 3GTMS | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
29,000
|
|
|
| 3GTMS | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
30,700
|
|
|
| 3GTMS | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
350
|
|
|
| PackageRoute |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
$ 1,900
|
|
|
|
|
|
|
|
|
|
|
1,890
|
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
(38)
|
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
1,852
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
(84)
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
(68)
|
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
(148)
|
|
|
| PackageRoute | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
2,000
|
|
|
| Finale Inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
$ 39,200
|
|
|
|
|
|
|
|
|
|
|
|
37,016
|
|
|
| Consideration payable |
|
|
|
|
|
|
|
|
|
|
|
|
2,172
|
|
|
| Contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
3,597
|
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
(72)
|
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
42,713
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
386
|
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
(61)
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
(1,609)
|
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
(1,284)
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
22,547
|
|
|
| Finale Inventory | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
8,600
|
|
|
| Finale Inventory | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
12,500
|
|
|
| Finale Inventory | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
100
|
|
|
| Finale Inventory | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
$ 250
|
|
|
| Fiscal 2025 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 290,204
|
|
| Contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,043
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
308
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
297,555
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
10,130
|
|
| Deferred income tax asset |
|
|
|
|
|
|
|
|
|
|
|
|
|
77
|
|
| Right-of-use assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
245
|
|
| Other long-term assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,047)
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,981)
|
|
| Lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
(245)
|
|
| Deferred income tax liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,169)
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
(25,965)
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
180,951
|
|
| Fiscal 2025 acquisitions | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
61,573
|
|
| Fiscal 2025 acquisitions | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
76,821
|
|
| Fiscal 2025 acquisitions | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,223
|
|
| Fiscal 2025 acquisitions | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,952
|
|
| Fiscal 2024 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 142,700
|
| Contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,550
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
453
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
162,703
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,864
|
| Right-of-use assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
144
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,535)
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,601)
|
| Lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(144)
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,272)
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83,704
|
| Fiscal 2024 Acquisitions | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,400
|
| Fiscal 2024 Acquisitions | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48,771
|
| Fiscal 2024 Acquisitions | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,100
|
| Fiscal 2024 Acquisitions | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000
|
| OCR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
|
|
|
|
|
|
$ 82,800
|
|
|
|
82,849
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
160
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
83,009
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
4,666
|
|
| Deferred income tax asset |
|
|
|
|
|
|
|
|
|
|
|
|
|
77
|
|
| Right-of-use assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
59
|
|
| Other long-term assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
(907)
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,145)
|
|
| Lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
(59)
|
|
| Deferred income tax liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,107)
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
(20,403)
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
52,112
|
|
| OCR | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
24,200
|
|
| OCR | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
25,000
|
|
| OCR | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,500
|
|
| OCR | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
600
|
|
| ASD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
|
|
|
|
$ 62,500
|
€ 58.7
|
|
|
|
|
62,522
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
124
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
62,646
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
4,445
|
|
| Other long-term assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,108)
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
(330)
|
|
| Deferred income tax liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,319)
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
(306)
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
35,604
|
|
| ASD | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
12,247
|
|
| ASD | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
14,377
|
|
| ASD | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
298
|
|
| ASD | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
426
|
|
| BoxTop |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
|
|
$ 12,100
|
£ 9.5
|
|
|
|
|
|
|
12,111
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
(19)
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
12,092
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
58
|
|
| Right-of-use assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
186
|
|
| Other long-term assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
(488)
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
(454)
|
|
| Lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
(186)
|
|
| Deferred income tax liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,743)
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,626)
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,747
|
|
| BoxTop | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,926
|
|
| BoxTop | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,944
|
|
| BoxTop | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
|
| BoxTop | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
76
|
|
| MCP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
|
$ 22,500
|
|
|
|
|
|
|
|
|
22,508
|
|
| Contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,679
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
(225)
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
23,962
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,168)
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,816)
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,967)
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
13,429
|
|
| MCP | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
4,900
|
|
| MCP | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
8,300
|
|
| MCP | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
150
|
|
| MCP | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
150
|
|
| Sellercloud |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
$ 110,200
|
|
|
|
|
|
|
|
|
|
110,214
|
|
| Contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,364
|
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
268
|
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
115,846
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
944
|
|
| Other long-term assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
(376)
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
(236)
|
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
337
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
72,059
|
|
| Sellercloud | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
17,300
|
|
| Sellercloud | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
25,200
|
|
| Sellercloud | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
250
|
|
| Sellercloud | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 700
|
|
| GroundCloud |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
|
|
|
|
|
|
|
|
$ 136,800
|
|
|
136,843
|
| Contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,550
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
458
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
156,851
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,245
|
| Right-of-use assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
144
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,308)
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(136)
|
| Lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(144)
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(199)
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82,750
|
| GroundCloud | Customer agreements and relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,400
|
| GroundCloud | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,800
|
| GroundCloud | Trade names |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,100
|
| GroundCloud | Non-compete covenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000
|
| Localz |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, net of cash acquired related to acquisition |
|
|
|
|
|
|
|
|
|
|
$ 5,900
|
|
|
|
5,857
|
| Net working capital adjustments (receivable) / payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5)
|
| Purchase price consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,852
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets, excluding cash acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
619
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(227)
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,465)
|
| Net tangible assets (liabilities) assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,073)
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
954
|
| Localz | Existing technologies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finite-lived intangible assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,971
|