XML 16 R70.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 16 - Condensed Consolidating Financial Information of Guarantor Subsidiaries (Details) - Condensed Consolidating Statements of Operations (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Feb. 28, 2014
Feb. 28, 2013
Aug. 31, 2012
Feb. 28, 2014
May 31, 2013
Feb. 28, 2013
Condensed Income Statements, Captions [Line Items]            
NET SALES $ 90,979 $ 86,192   $ 287,226   $ 253,402
COST OF SALES (exclusive of amortization shown separately below) 32,359 29,997   103,092   84,264
GROSS MARGIN 58,620 56,195   184,134   169,138
OPERATING EXPENSES:            
Research and development 6,738 4,854   22,178   14,276
Acquisition-related items       (4,638)   0
Selling and marketing 14,295 11,056   43,757   36,218
Distribution 5,068 4,588   14,624   13,817
General and administrative 10,310 10,446   29,534   31,375
Amortization of intangibles 13,225 12,407   39,647   37,192
Loss on disposition of fixed assets 150     180   1,175
Total operating expenses 49,786 43,351   145,282   134,053
(LOSS) INCOME FROM OPERATIONS 8,834 12,844   38,852   35,085
NON-OPERATING INCOME (EXPENSE):            
Interest income 16 12   28   22
Loss on extinguishment of debt   (2,425) (6,700)   (5,625) (9,111)
Interest expense (21,900) (21,952)   (66,172)   (68,691)
Other, net (108) (143)   (301)   (265)
Total non-operating (expense) income (21,992) (24,508)   (66,445)   (78,045)
(LOSS) INCOME BEFORE INCOME TAXES (13,158) (11,664)   (27,593)   (42,960)
(BENEFIT) PROVISION FOR INCOME TAXES (5,803) (5,751)   (11,691)   (16,013)
NET (LOSS) INCOME BEFORE EARNINGS OF CONSOLIDATED SUBSIDIARIES (7,355) (5,913)   (15,902)   (26,947)
NET LOSS (7,355) (5,913)   (15,902)   (26,947)
Consolidation, Eliminations [Member]
           
Condensed Income Statements, Captions [Line Items]            
NET SALES (14,865) (11,836)   (48,698)   (33,477)
COST OF SALES (exclusive of amortization shown separately below) (14,865) (11,836)   (48,698)   (33,477)
NON-OPERATING INCOME (EXPENSE):            
Interest income (11) (23)   (36)   (52)
Interest expense 11 23   36   52
Net (Loss) Income of consolidated subsidiaries (1,329) 297   (556)   (1,558)
NET LOSS (1,329) 297   (556)   (1,558)
Parent Company [Member]
           
Condensed Income Statements, Captions [Line Items]            
NET SALES 57,604 66,455   186,977   192,414
COST OF SALES (exclusive of amortization shown separately below) 19,737 21,797   62,061   61,860
GROSS MARGIN 37,867 44,658   124,916   130,554
OPERATING EXPENSES:            
Research and development 3,212 3,539   10,314   9,822
Acquisition-related items       (4,638)    
Selling and marketing 5,673 5,575   18,387   19,277
Distribution 2,921 2,843   8,323   8,653
General and administrative 6,943 7,583   17,767   23,213
Amortization of intangibles 11,971 11,770   35,912   35,312
Loss on disposition of fixed assets       30   1,175
Total operating expenses 30,720 31,310   86,095   97,452
(LOSS) INCOME FROM OPERATIONS 7,147 13,348   38,821   33,102
NON-OPERATING INCOME (EXPENSE):            
Interest income       1    
Loss on extinguishment of debt   (2,425)       (9,111)
Interest expense (21,900) (21,970)   (66,182)   (68,726)
Other, net (186) (139)   (621)   (319)
Total non-operating (expense) income (22,086) (24,534)   (66,802)   (78,156)
(LOSS) INCOME BEFORE INCOME TAXES (14,939) (11,186)   (27,981)   (45,054)
(BENEFIT) PROVISION FOR INCOME TAXES (6,255) (5,570)   (11,523)   (16,549)
NET (LOSS) INCOME BEFORE EARNINGS OF CONSOLIDATED SUBSIDIARIES (8,684) (5,616)   (16,458)   (28,505)
Net (Loss) Income of consolidated subsidiaries 1,329 (297)   556   1,558
NET LOSS (7,355) (5,913)   (15,902)   (26,947)
Guarantor Subsidiaries [Member]
           
Condensed Income Statements, Captions [Line Items]            
NET SALES 12,252 1,450   40,006   4,353
COST OF SALES (exclusive of amortization shown separately below) 6,402 1,046   22,696   2,997
GROSS MARGIN 5,850 404   17,310   1,356
OPERATING EXPENSES:            
Research and development 3,397 1,315   11,654   4,419
Selling and marketing 2,311 458   6,847   1,396
Distribution 345 57   1,099   144
General and administrative 1,647 444   5,547   1,319
Amortization of intangibles 658 54   1,992   163
Loss on disposition of fixed assets 150     150    
Total operating expenses 8,508 2,328   27,289   7,441
(LOSS) INCOME FROM OPERATIONS (2,658) (1,924)   (9,979)   (6,085)
NON-OPERATING INCOME (EXPENSE):            
Interest income 6     8    
Other, net 24     97    
Total non-operating (expense) income 30     105    
(LOSS) INCOME BEFORE INCOME TAXES (2,628) (1,924)   (9,874)   (6,085)
(BENEFIT) PROVISION FOR INCOME TAXES (952) (695)   (3,406)   (2,260)
NET (LOSS) INCOME BEFORE EARNINGS OF CONSOLIDATED SUBSIDIARIES (1,676) (1,229)   (6,468)   (3,825)
NET LOSS (1,676) (1,229)   (6,468)   (3,825)
Non-Guarantor Subsidiaries [Member]
           
Condensed Income Statements, Captions [Line Items]            
NET SALES 35,988 30,123   108,941   90,112
COST OF SALES (exclusive of amortization shown separately below) 21,085 18,990   67,033   52,884
GROSS MARGIN 14,903 11,133   41,908   37,228
OPERATING EXPENSES:            
Research and development 129     210   35
Selling and marketing 6,311 5,023   18,523   15,545
Distribution 1,802 1,688   5,202   5,020
General and administrative 1,720 2,419   6,220   6,843
Amortization of intangibles 596 583   1,743   1,717
Total operating expenses 10,558 9,713   31,898   29,160
(LOSS) INCOME FROM OPERATIONS 4,345 1,420   10,010   8,068
NON-OPERATING INCOME (EXPENSE):            
Interest income 21 35   55   74
Interest expense (11) (5)   (26)   (17)
Other, net 54 (4)   223   54
Total non-operating (expense) income 64 26   252   111
(LOSS) INCOME BEFORE INCOME TAXES 4,409 1,446   10,262   8,179
(BENEFIT) PROVISION FOR INCOME TAXES 1,404 514   3,238   2,796
NET (LOSS) INCOME BEFORE EARNINGS OF CONSOLIDATED SUBSIDIARIES 3,005 932   7,024   5,383
NET LOSS $ 3,005 $ 932   $ 7,024   $ 5,383