XML 65 R35.htm IDEA: XBRL DOCUMENT v3.19.2
Fair Value of Financial Instruments (Tables)
12 Months Ended
Jun. 30, 2019
Fair Value Disclosures [Abstract]  
Short-term Investments and Financial Instruments
The following table summarizes the valuation of the Company's remaining assets and liabilities measured at fair value on a recurring basis as of June 30, 2019:
 
Total
 
Quoted
prices  in
active
markets
(Level  1)
 
Significant
other
observable
inputs
(Level 2)
 
Significant
unobservable
inputs
(Level 3)
 
(in thousands)
Assets:
 
 
 
 
 
 
 
Deferred compensation plan investments, current and non-current portion
$
25,787

 
$
25,787

 
$

 
$

Forward foreign currency exchange contracts
168

 

 
168

 

Total assets at fair value
$
25,955

 
$
25,787

 
$
168

 
$

Liabilities:
 
 
 
 
 
 
 
Deferred compensation plan investments, current and non-current portion
$
25,787

 
$
25,787

 
$

 
$

Forward foreign currency exchange contracts
165

 

 
165

 

Interest rate swap agreement
3,504

 

 
3,504

 

Liability for contingent consideration, current and non-current
77,925

 
 

 

 
77,925

Total liabilities at fair value
$
107,381

 
$
25,787

 
$
3,669

 
$
77,925



The following table presents assets and liabilities measured at fair value on a recurring basis as of June 30, 2018:

 
Total
 
Quoted
prices  in
active
markets
(Level  1)
 
Significant
other
observable
inputs
(Level 2)
 
Significant
unobservable
inputs
(Level 3)
 
(in thousands)
Assets:
 
 
 
 
 
 
 
Deferred compensation plan investments, current and non-current portion
$
23,352

 
$
23,352

 
$

 
$

Forward foreign currency exchange contracts
157

 

 
157

 

Interest rate swap agreement
1,604

 

 
1,604

 

Total assets at fair value
$
25,113

 
$
23,352

 
$
1,761

 
$

Liabilities:
 
 
 
 
 
 
 
Deferred compensation plan investments, current and non-current portion
$
23,352

 
$
23,352

 
$

 
$

Forward foreign currency exchange contracts
156

 

 
156

 

Liability for contingent consideration, current and non-current
108,233

 

 

 
108,233

Total liabilities at fair value
$
131,741

 
$
23,352

 
$
156

 
$
108,233


Fair Value, Business Acquisition, Liability for Contingent Consideration
The table below provides a summary of the changes in fair value of the Company’s contingent considerations for the Network1, and Intelisys earnouts, which is measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the fiscal year ended June 30, 2019. The final earnout payment due to former shareholders of Network1 was paid during fiscal year ended June 30, 2019.
 
Contingent Consideration for the Fiscal Year Ended 

 
June 30, 2019
 
Worldwide Barcode, Networking & Security Segment
 
Worldwide Communications & Services Segment
 
Total
 
(in thousands)
Fair value at beginning of period
$

 
$
108,233

 
$
108,233

Payments

 
(45,796
)
 
(45,796
)
Change in fair value

 
15,200

 
15,200

Fluctuation due to foreign currency exchange

 
288

 
288

Fair value at end of period
$

 
$
77,925

 
$
77,925



The table below provides a summary of the changes in fair value of the Company’s contingent considerations for the Network1, Intelisys and POS Portal earnouts, which is measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the fiscal year ended June 30, 2018.The contingent consideration due to the former shareholders of POS Portal was paid in full during fiscal year ended June 30, 2018.
 
Contingent Consideration for the Fiscal Year Ended 

 
June 30, 2018
 
Worldwide Barcode, Networking & Security Segment
 
Worldwide Communications & Services Segment
 
Total
 
(in thousands)
Fair value at beginning of period
$

 
$
114,036

 
$
114,036

Issuance of contingent consideration
13,098

 

 
13,098

Payments
(13,167
)
 
(40,858
)
 
(54,025
)
Adjustments to contingent consideration (1)

 
(779
)
 
(779
)
Change in fair value
69

 
36,974

 
37,043

Fluctuation due to foreign currency exchange

 
(1,140
)
 
(1,140
)
Fair value at end of period
$

 
$
108,233

 
$
108,233


Scheduled maturities of the Company’s contingent considerations at June 30, 2019 are as follows:
 
Contingent Consideration
 
(in thousands)
Fiscal year:
 
2020
$
38,393

2021
39,532

Total contingent consideration payments
$
77,925


Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation Valuation techniques and significant observable inputs used in recurring Level 3 fair value measurements for our contingent consideration liabilities as of June 30, 2019 and 2018 were as follows.

Reporting Period
 
Valuation Technique
 
Significant Unobservable Inputs
 
Weighted Average Rates
June 30, 2019
 
Discounted cash flow
 
Weighted average cost of capital
 
14.2
%
 
 
 
 
Adjusted EBITDA growth rate
 
21.5
%
 
 
 
 
 
 
 
June 30, 2018
 
Discounted cash flow
 
Weighted average cost of capital
 
14.8
%
 
 
 
 
Adjusted EBITDA growth rate
 
18.2
%