XML 48 R20.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combinations (Tables)
6 Months Ended
Oct. 31, 2012
Business Combinations [Abstract]  
Purchase price for PowerReviews

The Company allocated the purchase price for PowerReviews as follows (in thousands):

 

         

Cash and cash equivalents

  $ 745  

Restricted cash

    104  

Accounts receivable

    497  

Prepaid expenses and other current assets

    156  

Property and equipment

    280  

Current deferred tax asset

    239  

Intangible assets:

       

Domain name (Indefinite useful life)

    800  

Developed technology (3 year useful life)

    5,400  

Customer relationships (3 to 10 year useful life)

    35,000  
   

 

 

 

Total identified intangible assets

    41,200  

Goodwill

    113,152  
   

 

 

 

Total assets acquired

    156,373  

Accounts payable

    (304

Accrued liabilities

    (2,167

Deferred revenue

    (2,627

Non-current deferred tax liability

    (521
   

 

 

 

Total liabilities assumed

    (5,619
   

 

 

 

Net assets acquired

  $ 150,754  
   

 

 

 

Using a price of $17.20 per share of common stock issued, which was the closing price of the Company’s common stock on the Nasdaq Global Market on the date of the acquisition, the consideration paid was as follows (in thousands):

 

         

Cash

  $ 31,059  

Common stock

    109,745  

Fair Value of Vested Stock Options Assumed

    9,950  
   

 

 

 

Total consideration

  $ 150,754  
   

 

 

 
Changes in goodwill
         

Balance, as of April 30, 2012

  $ —    

Increase in goodwill related to acquisition

    113,152  
   

 

 

 

Balance, as of October 31, 2012, gross

  $ 113,152  
   

 

 

 

Accumulated impairment loss

    —    
   

 

 

 

Balance, as of October 31, 2012, net

  $ 113,152  
   

 

 

 
Unaudited pro forma adjusted summary
                                 
    Three Months Ended October 31,     Six Months Ended October 31,  
    2012     2011     2012     2011  

Pro forma adjusted total revenue

  $ 38,626     $ 27,929     $ 75,892     $ 52,825  

Pro forma adjusted net loss attributable to Bazaarvoice, Inc.

  $ (10,259   $ (10,376   $ (27,037   $ (30,942

Pro forma adjusted net loss per share attributable to Bazaarvoice, Inc.:

                               

Basic and Diluted

  $ (0.15   $ (0.40   $ (0.40   $ (1.21