XML 41 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 22 - Condensed Consolidating Financial Information of Guarantor Subsidiaries
12 Months Ended
May 31, 2016
Notes to Financial Statements  
Condensed Financial Statements [Text Block]
 
22.
CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF GUARANTOR SUBSIDIARIES
 
The Company has certain outstanding indebtedness that is guaranteed by its U.S. subsidiaries. However, the indebtedness is not guaranteed by the Company’s foreign subsidiaries or its consolidated variable interest entity. The guarantor subsidiaries are all wholly owned and the guarantees are made on a joint and several basis and are full and unconditional. Separate consolidated financial statements of the guarantor subsidiaries have not been presented because management believes that such information would not be material to investors. However, condensed consolidating financial information is presented.
 
Refer to Note 4 for information on assets and liabilities of Sentilus LLC, a consolidated variable interest entity, that are included in the Company’s consolidated balance sheet as of May 31, 2016. These assets and liabilities cannot be used to settle the obligations of Immucor, and are not Immucor’s obligation to pay. Accordingly, the condensed consolidated financial information reflects the activity of Sentilus LLC and its related eliminations under the VIE and VIE Eliminations heading. The condensed consolidating financial information of the Company is as follows:
 
Balance Sheets
 
 
 
IMMUCOR, INC.
CONDENSED CONSOLIDATING BALANCE SHEETS
May 31, 2016

(in thousands)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Immucor, Inc.
and
Subsidiaries
 
 
VIE and VIE
eliminations
 
 
Total
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                                         
Current Assets:
                                                       
Cash and cash equivalents
  $ 4,058       (187 )     6,356       -       10,227       36       10,263  
Accounts receivable, net
    28,314       5,866       27,863       -       62,043       -       62,043  
Intercompany receivable
    98,375       26,311       24,710       (148,502 )     894       (894 )     -  
Inventories, net
    19,853       17,321       11,415       (1,695 )     46,894       -       46,894  
Prepaid expenses and other current assets
    3,381       449       4,649       -       8,479       -       8,479  
Total current assets
    153,981       49,760       74,993       (150,197 )     128,537       (858 )     127,679  
                                                         
Property and equipment, net
    39,724       14,713       20,934       -       75,371       644       76,015  
Investment in subsidiaries
    211,451       20,033       3,019       (234,503 )     -       -       -  
Goodwill
    744,044       62,771       50,103       -       856,918       105       857,023  
Other intangible assets, net
    489,871       92,500       31,906       -       614,277       18,820       633,097  
Other assets
    30,346       274       360       (9,728 )     21,252       (7,433 )     13,819  
Total assets
  $ 1,669,417       240,051       181,315       (394,428 )     1,696,355       11,278       1,707,633  
                                                         
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                                         
Current Liabilities:
                                                       
Accounts payable
  $ 10,622       5,517       5,346       -       21,485       744       22,229  
Intercompany payable
    18,293       117,516       12,693       (148,502 )     -       -       -  
Accrued interest and interest rate swap liability
    18,869       -       -       -       18,869       -       18,869  
Accrued expenses and other current liabilities
    10,700       5,230       6,075       -       22,005       4       22,009  
Income taxes payable
    30,190       (29,838 )     2,233       -       2,585       -       2,585  
Deferred revenue, current portion
    1,785       -       1,079       -       2,864       -       2,864  
Current portion of long-term debt
    6,634       172       -       -       6,806       -       6,806  
Total current liabilities
    97,093       98,597       27,426       (148,502 )     74,614       748       75,362  
                                                         
Long-term debt, excluding current portion
    1,007,888       60       -       -       1,007,948       -       1,007,948  
Deferred income tax liabilities
    201,489       7,070       8,245       (654 )     216,150       6,207       222,357  
Other long-term liabilities
    22,724       43,099       1,325       (9,728 )     57,420       -       57,420  
Total liabilities
    1,329,194       148,826       36,996       (158,884 )     1,356,132       6,955       1,363,087  
Equity:
                                                       
Shareholders' equity of Immucor, Inc.
    340,223       91,225       144,319       (235,544 )     340,223       -       340,223  
Noncontrolling interest
    -       -       -       -       -       4,323       4,323  
Total equity
    340,223       91,225       144,319       (235,544 )     340,223       4,323       344,546  
Total liabilities and equity
  $ 1,669,417       240,051       181,315       (394,428 )     1,696,355       11,278       1,707,633  
 
IMMUCOR, INC.
CONDENSED CONSOLIDATING BALANCE SHEETS
May 31, 2015

(in thousands)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                         
Current Assets:
                                       
Cash and cash equivalents
  $ 7,080       (263 )     11,546       -       18,363  
Accounts receivable, net
    30,442       6,014       31,218       -       67,674  
Intercompany receivable
    68,815       24,201       8,861       (101,877 )     -  
Inventories, net
    18,361       13,706       11,830       (2,050 )     41,847  
Prepaid expenses and other current assets
    5,178       426       5,557       -       11,161  
Total current assets
    129,876       44,084       69,012       (103,927 )     139,045  
                                         
Property and equipment, net
    38,915       13,849       20,810       -       73,574  
Investment in subsidiaries
    220,412       5,021       3,019       (228,452 )     -  
Goodwill
    744,149       47,640       50,469       -       842,258  
Other intangible assets, net
    557,133       59,164       33,997       -       650,294  
Other assets
    14,533       310       324       -       15,167  
Total assets
  $ 1,705,018       170,068       177,631       (332,379 )     1,720,338  
                                         
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                         
Current Liabilities:
                                       
Accounts payable
  $ 6,297       2,604       4,965       -       13,866  
Intercompany payable
    2,389       91,547       7,941       (101,877 )     -  
Accrued interest and interest swap liability
    19,288       -       -       -       19,288  
Accrued expenses and other current liabilities
    13,758       5,131       7,243       -       26,132  
Income taxes payable
    30,061       (30,074 )     3,509       -       3,496  
Deferred revenue, current portion
    1,498       7       1,198       -       2,703  
Current portion of long-term debt
    6,633       7       -       -       6,640  
Total current liabilities
    79,924       69,222       24,856       (101,877 )     72,125  
                                         
Long-term debt, excluding current portion
    1,004,706       -       -       -       1,004,706  
Deferred income tax liabilities
    220,720       1,386       9,299       (791 )     230,614  
Other long-term liabilities
    15,987       11,908       1,317       -       29,212  
Total liabilities
    1,321,337       82,516       35,472       (102,668 )     1,336,657  
Shareholders' Equity:
                                       
Total shareholders' equity
    383,681       87,552       142,159       (229,711 )     383,681  
Total liabilities and shareholders' equity
  $ 1,705,018       170,068       177,631       (332,379 )     1,720,338  
 
Statements of Operations Year to Date
 
IMMUCOR, INC.
CONSOLIDATING STATEMENTS OF OPERATIONS
For the Year Ended May 31, 2016

(in thousands)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Immucor, Inc.
and
Subsidiaries
 
 
VIE and VIE
eliminations
 
 
Total
 
                                                         
Net sales
  $ 248,717       58,163       139,959       (66,867 )     379,972       -       379,972  
Cost of sales (exclusive of amortization
shown separately below)
    84,442       35,159       91,235       (66,867 )     143,969       -       143,969  
Gross profit
    164,275       23,004       48,724       -       236,003       -       236,003  
                                                         
Operating expenses:
                                                       
Research and development
    12,500       16,296       679       -       29,475       780       30,255  
Selling and marketing
    25,983       9,850       20,822       -       56,655       -       56,655  
Distribution
    9,548       1,405       6,509       -       17,462       -       17,462  
General and administrative
    30,367       5,326       8,745       -       44,438       24       44,462  
Amortization expense
    47,887       4,919       2,129       -       54,935       2       54,937  
Impairment loss
    818       2,500       -       -       3,318       -       3,318  
Total operating expenses
    127,103       40,296       38,884       -       206,283       806       207,089  
                                                         
Income (loss) from operations
    37,172       (17,292 )     9,840       -       29,720       (806 )     28,914  
                                                         
Non-operating (expense) income:
                                                       
Interest income
    415       -       189       (225 )     379       (244 )     135  
Interest expense
    (89,534 )     (1,174 )     (52 )     225       (90,535 )     -       (90,535 )
Other, net
    5,261       505       (4,327 )     -       1,439       (1,683 )     (244 )
Total non-operating expense
    (83,858 )     (669 )     (4,190 )     -       (88,717 )     (1,927 )     (90,644 )
                                                         
(Loss) income before income taxes
    (46,686 )     (17,961 )     5,650       -       (58,997 )     (2,733 )     (61,730 )
(Benefit) provision for income taxes
    (12,548 )     (6,619 )     2,260       -       (16,907 )     (1,056 )     (17,963 )
Net (loss) income before earnings of
consolidated subsidaries
    (34,138 )     (11,342 )     3,390       -       (42,090 )     (1,677 )     (43,767 )
Net income (loss) of consolidated subsidiaries
    (7,952 )     -       -       7,952       -       -       -  
Net (loss) income
    (42,090 )     (11,342 )     3,390       7,952       (42,090 )     (1,677 )     (43,767 )
Net loss attributable to noncontrolling interest
    -       -               -       -       (1,677 )     (1,677 )
Net loss attributable to Immucor, Inc.
  $ (42,090 )     (11,342 )     3,390       7,952       (42,090 )     -       (42,090 )
 
IMMUCOR, INC.
CONSOLIDATING STATEMENTS OF OPERATIONS
For the Year Ended May 31, 2015

(in thousands)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
Net sales
  $ 250,714       56,844       153,768       (72,026 )     389,300  
Cost of sales (exclusive of amortization
shown separately below)
    80,606       37,470       97,609       (72,026 )     143,659  
Gross profit
    170,108       19,374       56,159       -       245,641  
                                         
Operating expenses:
                                       
Research and development
    11,633       16,331       827       -       28,791  
Selling and marketing
    24,878       10,133       22,822       -       57,833  
Distribution
    10,814       1,612       7,596       -       20,022  
General and administrative
    27,438       4,520       9,233       -       41,191  
Amortization expense
    47,887       4,309       2,335       -       54,531  
Total operating expenses
    122,650       36,905       42,813       -       202,368  
                                         
Income (loss) from operations
    47,458       (17,531 )     13,346       -       43,273  
                                         
Non-operating (expense) income:
                                       
Interest income
    64       -       192       (111 )     145  
Interest expense
    (88,957 )     (507 )     (68 )     111       (89,421 )
Other, net
    3,000       (552 )     (1,570 )     -       878  
Total non-operating net expense
    (85,893 )     (1,059 )     (1,446 )     -       (88,398 )
                                         
(Loss) income before income taxes
    (38,435 )     (18,590 )     11,900       -       (45,125 )
Provision (benefit) for income taxes
    17,631       (5,806 )     3,775       -       15,600  
Net (loss) income before earnings of
consolidated subsidiaries
    (56,066 )     (12,784 )     8,125       -       (60,725 )
Net (loss) income of consolidated subsidiaries
    (4,659 )     -       -       4,659       -  
Net (loss) income
  $ (60,725 )     (12,784 )     8,125       4,659       (60,725 )
 
IMMUCOR, INC.
CONSOLIDATING STATEMENTS OF OPERATIONS
For the Year Ended May 31, 2014

(in thousands)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
Net sales
  $ 251,079       55,457       149,725       (68,205 )     388,056  
Cost of sales (exclusive of amortization
shown separately below)
    82,485       32,936       92,418       (68,205 )     139,634  
Gross profit
    168,594       22,521       57,307       -       248,422  
                                         
Operating expenses:
                                       
Research and development
    13,514       15,180       376       -       29,070  
Selling and marketing
    24,701       9,188       25,168       -       59,057  
Distribution
    11,199       1,484       7,482       -       20,165  
General and administrative
    25,412       7,362       8,829       -       41,603  
Amortization expense
    47,883       2,700       2,382       -       52,965  
Acquisition-related items
    (4,638 )     -       -       -       (4,638 )
Impairment loss
    160,000       150       -       -       160,150  
Total operating expenses
    278,071       36,064       44,237       -       358,372  
                                         
(Loss) income from operations
    (109,477 )     (13,543 )     13,070       -       (109,950 )
                                         
Non-operating (expense) income:
                                       
Interest income
    -       8       84       (56 )     36  
Interest expense
    (88,314 )     -       (46 )     56       (88,304 )
Other, net
    819       153       (927 )     -       45  
Total non-operating net (expense) income
    (87,495 )     161       (889 )     -       (88,223 )
                                         
(Loss) income before income taxes
    (196,972 )     (13,382 )     12,181       -       (198,173 )
(Benefit) provision for income taxes
    (14,381 )     (5,060 )     3,525       -       (15,916 )
Net (loss) income before earnings of
consolidated subsidiaries
    (182,591 )     (8,322 )     8,656       -       (182,257 )
Net income (loss) of consolidated subsidiaries
    334       -       -       (334 )     -  
Net (loss) income
  $ (182,257 )     (8,322 )     8,656       (334 )     (182,257 )
 
Statements of Cash Flows
 
IMMUCOR, INC. 
CONDENSED CONSOLIDATING CASH FLOW INFORMATION
For the Year Ended May 31, 2016

(in thousands)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Immucor, Inc. and
Subsidiaries
 
 
VIE and VIE
eliminations
 
 
Total
 
                                                         
Net cash provided by (used in) operating activities
  $ 34,344       1,637       (47 )     (3,610 )     32,324       (5,233 )     27,091  
Net cash (used in) provided by investing activities
    (24,539 )     (1,497 )     (1,581 )     (6,008 )     (33,625 )     5,269       (28,356 )
Net cash (used in) provided by financing activities
    (12,984 )     (64 )     (3,517 )     9,517       (7,048 )     -       (7,048 )
Effect of exchange rate changes on cash and cash equivalents
    157       -       (45 )     101       213       -       213  
(Decrease) increase in cash and cash equivalents
    (3,022 )     76       (5,190 )     -       (8,136 )     36       (8,100 )
Cash and cash equivalents at beginning of period
    7,080       (263 )     11,546       -       18,363       -       18,363  
Cash and cash equivalents at end of period
  $ 4,058       (187 )     6,356       -       10,227       36       10,263  
 
IMMUCOR, INC.
CONDENSED CONSOLIDATING CASH FLOW INFORMATION
For the Year Ended May 31, 2015

(in thousands)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
Net cash provided by (used in) operating activities
  $ 20,299       2,814       4,548       (2,071 )     25,590  
Net cash used in investing activities
    (11,487 )     (2,648 )     (8,954 )     -       (23,089 )
Net cash (used in) provided by financing activities
    (6,633 )     (20 )     (556 )     556       (6,653 )
Effect of exchange rate changes on cash and cash equivalents
    38       -       (2,659 )     1,515       (1,106 )
Increase (decrease) in cash and cash equivalents
    2,217       146       (7,621 )     -       (5,258 )
Cash and cash equivalents at beginning of period
    4,863       (409 )     19,167       -       23,621  
Cash and cash equivalents at end of period
  $ 7,080       (263 )     11,546       -       18,363  
 
IMMUCOR, INC.
CONDENSED CONSOLIDATING CASH FLOW INFORMATION
For the Year Ended May 31, 2014

(in thousands)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
Net cash provided by (used in) operating activities
  $ 15,530       (1,540 )     12,221       (610 )     25,601  
Net cash provided by (used in) investing activities
    1,209       (14,972 )     (11,233 )     (197 )     (25,193 )
Net cash (used in) provided by financing activities
    (6,633 )     (40 )     (786 )     785       (6,674 )
Effect of exchange rate changes on cash and cash equivalents
    (179 )     -       656       22       499  
Increase (decrease) in cash and cash equivalents
    9,927       (16,552 )     858       -       (5,767 )
Cash and cash equivalents at beginning of period
    6,971       4,107       18,310       -       29,388  
Cash and cash equivalents at end of period
  $ 16,898       (12,445 )     19,168       -       23,621