XML 57 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Combinations (Tables)
12 Months Ended
Nov. 30, 2013
Business Acquisition [Line Items]  
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 2012 (in thousands, except per share amounts):
 
 
Year Ended
November 30,
 
 
2013
 
2012
 
 
(Unaudited)
Pro forma adjusted total revenue
 
$
1,081,257

 
$
1,058,888

Pro forma adjusted net income attributable to TIBCO Software Inc.
 
$
81,859

 
$
114,951

Pro forma adjusted net income per share attributable to TIBCO Software Inc.:
 
 
 
 
Basic
 
$
0.51

 
$
0.72

Diluted
 
$
0.49

 
$
0.68

Extended Results, Inc.
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The preliminary allocation of the purchase price for the Extended Results acquisition is as follows (in thousands):
Cash
 
$
19

Accounts Receivable
 
649

Other assets
 
21

Identifiable intangible assets
 
7,300

Goodwill
 
13,589

Liabilities
 
(578
)
Total preliminary purchase price
 
$
21,000

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
 
$
4,800

 
5.0 years
Customer base
 
2,500

 
2.0 years
 
 
$
7,300

 
 
StreamBase Systems
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The preliminary allocation of the purchase price for the StreamBase acquisition is as follows (in thousands):
Cash
 
$
1,986

Accounts Receivable
 
1,504

Deferred income tax assets, net
 
7,022

Other assets
 
467

Identifiable intangible assets
 
19,600

Goodwill
 
26,546

Liabilities
 
(3,138
)
Deferred Revenue
 
(2,345
)
Total preliminary purchase price
 
$
51,642


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
 
$
12,300

 
7.0 years
Customer base
 
3,700

 
7.0 years
Maintenance agreements
 
3,600

 
7.0 years
 
 
$
19,600

 

Maporama Solutions
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The preliminary allocation of the purchase price for the Maporama acquisition is as follows (in thousands):
 
Cash
 
$
396

Other assets
 
302

Identifiable intangible assets
 
4,900

Goodwill
 
6,508

Liabilities
 
(4,160
)
Deferred Revenue
 
(351
)
Deferred income tax liabilities, net
 
(658
)
Total preliminary purchase price
 
$
6,937

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
 
$
3,600

 
5.0 years
Customer contracts
 
1,300

 
5.0 years
 
 
$
4,900