XML 42 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2016
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information
Pro Forma Summary
The unaudited consolidated pro forma results for the years ended December 31, 2016 and 2015 are set forth in the table below (in thousands). These pro forma consolidated results combine the results of operations of the Company, Ctrack and FW as though Ctrack and FW had been acquired as of January 1, 2015 and include amortization charges for the acquired intangibles for both acquisitions and interest expense related to the Company’s borrowings to finance the Ctrack acquisition. The pro forma financial information is presented for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved if the acquisitions had taken place at the beginning of 2015.
 
Year Ended December 31,
 
2016
 
2015
Net revenues
$
243,555

 
$
276,115

Net loss
$
(60,568
)
 
$
(48,105
)
DigiCore/Ctrack  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The fair value has been allocated based on the estimated fair values of assets acquired and liabilities assumed as follows (in thousands):
 
 
October 5, 2015
Cash
 
$
2,437

Accounts receivable
 
15,052

Inventory
 
11,361

Property, plant and equipment
 
5,924

Rental assets
 
6,603

Intangible assets
 
28,270

Goodwill
 
29,273

Other assets
 
5,695

Bank facilities
 
(2,124
)
Accounts payable
 
(7,446
)
Accrued and other liabilities
 
(15,018
)
Noncontrolling interests
 
(39
)
Net assets acquired
 
$
79,988

Set forth below is supplemental purchase consideration information related to the Ctrack acquisition (in thousands):
 
 
Year Ended December 31, 2015
Cash payments
 
$
79,365

Fair value of replacement equity awards issued to Ctrack employees for preacquisition services
 
623

Total purchase price
 
$
79,988

Schedule of Intangible Assets Acquired as Part of Business Combination
The following table sets forth the components of intangible assets acquired in connection with the Ctrack acquisition (dollars in thousands):
 
 
Amount Assigned
 
Amortization Period
(in years)
Finite-lived intangible assets:
 
 
 
 
Developed technologies
 
$
10,170

 
6.0
Trade name
 
14,030

 
10.0
Customer relationships
 
4,070

 
5.0
Total intangible assets acquired
 
$
28,270

 
 
FW  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
Set forth below is supplemental purchase consideration information related to the FW acquisition (in thousands):
Cash payments
 
$
9,268

Future issuance of common stock
 
15,000

Other assumed liabilities
 
509

Total purchase price
 
$
24,777

The fair value has been allocated based on the estimated fair values of assets acquired and liabilities assumed as follows (in thousands):
 
 
March 27, 2015
Cash
 
$
205

Accounts receivable
 
3,331

Inventory
 
10,008

Property, plant and equipment
 
535

Intangible assets
 
18,880

Goodwill(1)
 
3,949

Other assets
 
544

Accounts payable
 
(7,494
)
Accrued and other liabilities(1)
 
(1,916
)
Deferred revenues
 
(270
)
Note payable
 
(2,575
)
Capital lease obligations
 
(420
)
Net assets acquired
 
$
24,777

Schedule of Intangible Assets Acquired as Part of Business Combination
The following table sets forth the components of intangible assets acquired in connection with the FW acquisition (dollars in thousands):
 
 
Amount Assigned
 
Amortization Period
(in years)
Finite-lived intangible assets:
 
 
 
 
Developed technologies
 
$
3,660

 
6.0
Trademarks
 
4,700

 
10.0
Customer relationships
 
8,500

 
10.0
Indefinite-lived intangible assets:
 
 
 
 
In-process research and development
 
2,020

 

Total intangible assets acquired
 
$
18,880