XML 53 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
BUSINESS COMBINATION (Tables)
 12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of Preliminary Estimated Components and Allocations of Combined Purchase Prices
The following table summarizes the preliminary estimated allocations of the purchase prices for the business combinations completed during the year ended December 31, 2018:

   
Kokam
    
Gamatronic
    
Total
  
                   
Components of Purchase Price:
                  
                   
Cash
  
$
87,004
    
$
12,322
    
$
99,326
  
Less cash acquired
    
(4,477
)
    
(112
)
    
(4,589
)
Earn-out provision
    
-
      
860
      
860
  
Total purchase price
  
$
82,527
    
$
13,070
    
$
95,597
  
                         
Allocation of Purchase Price:
                        
                         
Net tangible assets (liabilities):
                        
Trade receivables, net
  
$
4,113
    
$
220
    
$
4,333
  
Prepaid expenses and other current assets
    
1,390
      
23
      
1,413
  
Inventories
    
30,633
      
6,351
      
36,984
  
Property, plant and equipment, net
    
41,079
      
857
      
41,936
  
Other non-current assets
    
3,568
      
-
      
3,568
  
Trade payables
    
(5,956
)
    
(110
)
    
(6,066
)
Employees and payroll accruals
    
(2,046
)
    
-
      
(2,046
)
Accrued expenses and other current liabilities
    
(6,426
)
    
(43
)
    
(6,469
)
Loans
    
(23,670
)
    
-
      
(23,670
)
Warranty obligations
    
(1,059
)
    
(61
)
    
(1,120
)
Deferred tax liabilities, net
    
(2,271
)
    
-
      
(2,271
)
Other non-current liabilities
    
(1,399
)
    
-
      
(1,399
)
Total net tangible assets
  
$
37,956
    
$
7,237
    
$
45,193
  
                         
Identifiable intangible assets (1):
                        
Technology
  
$
28,389
    
$
2,048
    
$
30,437
  
Customer relationships
    
3,007
      
810
      
3,817
  
Backlog
    
-
      
193
      
193
  
Tradename
    
3,671
      
-
      
3,671
  
Total identifiable intangible assets acquired
  
$
35,067
    
$
3,051
    
$
38,118
  
Goodwill (2)
  
$
31,663
    
$
2,782
    
$
34,445
  
                         
 Non-controlling interests
  
$
(22,159
)
    
-
    
$
(22,159
)
                         
Total purchase price allocation
  
$
82,527
    
$
13,070
    
$
95,597
  

(1)
Gamatronic's definite-lived intangible assets include current technology of $2,048 (7 years weighted-average useful life), customer relationships of $810 (7 years weighted-average useful life) and backlog of $193 (2 months weighted-average useful life.
 
Kokam definite-lived intangible assets include technology of $28,389 (8 years weighted-average useful life), customer relationships of $3,007 (13 years useful life), and tradename of $3,671 (9 years weighted-average useful life).
 
(2)
The goodwill resulted from the Gamatronic Acquisition is attributable primarily to acquired technology, expected synergies and the assembled workforce from Gamatronic. The goodwill is expected to be deductible for income tax purposes over a period of 10 years.
Schedule of Pro-forma Consolidated Income Statements
The following represents the pro-forma (unaudited) consolidated statements of operations as if both acquisitions had been included in the consolidated results of the Company for the years ended December 31, 2018 and 2017:
 
   
Year ended December 31,
  
   
2018
    
2017
  
   
Unaudited
  
             
Revenue
  
$
976,827
    
$
671,570
  
Net income
  
$
115,074
    
$
66,011