XML 24 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 2 - Business Combinations (Tables)
12 Months Ended
May 31, 2014
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

Cash on hand

  $ 2,558  

Accounts receivable

    7,697  

Inventories

    16,800  

Property and equipment

    13,432  

Intangible assets

    33,240  

Goodwill

    36,889  

Current liabilities

    (4,669 )

Deferred tax assets and liabilities - net

    (15,197 )

Other assets and liabilities - net

    (146 )

Total consideration paid

    90,604  

Less: Contingent consideration liability

    (4,400 )

Total cash purchase price

  $ 86,204  

Cash on hand

  $ 322,963  

Accounts receivable

    66,781  

Inventories

    60,000  

Property and equipment

    64,683  

Intangible assets

    779,860  

Goodwill

    972,295  

Current liabilities

    (53,429 )

Deferred revenue

    (4,107 )

Deferred tax assets and liabilities - net

    (273,962 )

Other assets and liabilities - net

    4,303  

Total purchase price allocation:

  $ 1,939,387  
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
           

Useful Life

 

Intangible Asset

 

Fair Value

   

in Years

 
                 

Customer relationships

  $ 16,000       20  

Existing technology

    13,250       10  

Trade name

    2,250       22  

Below market leasehold interests

    340       2 to 12  

In-process research and development

    1,400    

n/a

 
    $ 33,240          
           

Useful Life

 

Intangible Asset

 

Fair Value

   

in Years

 
                 

Customer relationships

  $ 455,000       20  

Existing technology and trade names

    266,000       11  

Corporate trade name

    40,000       15  

Below market leasehold interests

    860       5  

In-process research and development

    18,000    

n/a

 
    $ 779,860          
Sources and Uses of funds from Acquisition [Table Text Block]

Sources:

       

Proceeds from Term Loan

  $ 50,000  

Proceeds from equity contributions

    42,500  
    $ 92,500  
         

Uses:

       

Equity purchase price

  $ 86,204  

Transaction costs

    4,161  

Additional working capital

    2,135  
    $ 92,500  

Sources:

       

Proceeds from Term Loan

  $ 596,550  

Proceeds from Notes

    394,856  

Proceeds from equity contributions

    735,187  

Company cash used in transaction

    301,053  
    $ 2,027,646  
         

Uses:

       

Equity purchase price

  $ 1,939,387  

Transaction costs

    88,259  
    $ 2,027,646  
Business Acquisition, Pro Forma Information [Table Text Block]
   

Twelve Months Ended

 
   

May 31

 
   

2013

   

2012

 
   

(Unaudited)

 
                 

Net sales

  $ 385,916       382,368  

Net loss

  $ (39,326 )     (61,121 )
   

Twelve Months Ended

 
   

May 31, 2012

   

May 31, 2011

 
   

(in thousands)

 
   

Unaudited

 
                 

Revenue

  $ 336,724       333,091  

Net loss

  $ (55,140 )     (3,858 )