XML 25 R33.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combinations (Tables)
12 Months Ended
Nov. 30, 2012
Business Combinations [Abstract]  
Preliminary Purchase Price Allocation Of The Business Acquisitions
The preliminary allocation of the purchase price for the LogLogic acquisition is as follows (in thousands):
 
 
 
Cash
 
$
5,018

Accounts receivable (approximate contractual value)
 
5,359

Other assets
 
1,524

Deferred income tax asset, net
 
4,371

Identifiable intangible assets
 
61,200

Goodwill
 
73,460

Liabilities
 
(7,006
)
Deferred revenue
 
(7,297
)
Total preliminary purchase price
 
$
136,629

Identifiable Intangible Assets Subject To Amortization
Identifiable intangible assets (in thousands, except amortization period):
 
 
 
Gross Amount at Acquisition Date
 
Weighted Average Amortization Period
Existing technology
 
$
32,800

 
6.0 years
Customer base
 
3,200

 
6.0 years
Maintenance agreements
 
22,300

 
7.0 years
Trademarks
 
2,900

 
7.0 years
 
 
$
61,200

 
6.4 years
Pro Forma Adjusted Summary
The following unaudited pro forma adjusted summary is for informational purposes only and is not intended to be indicative of future results of operations or whether similar results would have been achieved if the acquisitions had taken place at the beginning of fiscal year 2011 (in thousands, except per share amounts):
 
 
Year Ended
November 30,
 
 
2012
 
2011
 
 
(Unaudited)
Pro forma adjusted total revenue
 
$
1,037,418

 
$
970,467

Pro forma adjusted net income attributable to TIBCO Software Inc.
 
$
116,867

 
$
103,262

Pro forma adjusted net income per share attributable to TIBCO Software Inc.:
 
 
 
 
Basic
 
$
0.73

 
$
0.64

Diluted
 
$
0.69

 
$
0.60