XML 36 R25.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 18 - Condensed Consolidating Financial Information of Guarantor Subsidiaries
9 Months Ended
Feb. 29, 2016
Notes to Financial Statements  
Condensed Financial Statements [Text Block]
18.
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 February 29, 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 under the Non-Guarantors heading.
The condensed consolidating financial information of the Company is as follows:
 
Balance Sheets
 
IMMUCOR, INC.
CONDENSED CONSOLIDATING BALANCE SHEETS
February 29, 2016

(in thousands)
(Unaudited)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                         
CURRENT ASSETS:
                                       
Cash and cash equivalents
  $ 2,680       (518 )     10,028       -       12,190  
Accounts receivable, net
    26,717       6,463       26,790       -       59,970  
Intercompany receivable
    81,485       23,737       14,788       (120,010 )     -  
Inventories, net
    21,779       15,917       12,086       (1,938 )     47,844  
Deferred income tax assets, current portion
    2,511       2,254       508       748       6,021  
Prepaid expenses and other current assets
    3,864       419       5,534       -       9,817  
Total current assets
    139,036       48,272       69,734       (121,200 )     135,842  
                                         
PROPERTY AND EQUIPMENT, net
    39,582       12,677       20,529       -       72,788  
INVESTMENT IN SUBSIDIARIES
    209,211       5,020       3,019       (217,250 )     -  
GOODWILL
    744,045       47,985       48,811       -       840,841  
OTHER INTANGIBLE ASSETS, net
    502,355       56,081       50,396       -       608,832  
DEFERRED FINANCING COSTS, net
    21,072       -       -       -       21,072  
OTHER ASSETS
    23,877       234       444       (7,250 )     17,305  
Total assets
  $ 1,679,178       170,269       192,933       (345,700 )     1,696,680  
                                         
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                         
CURRENT LIABILITIES:
                                       
Accounts payable
  $ 9,485       3,641       4,429       -       17,555  
Intercompany payable
    10,709       98,863       10,438       (120,010 )     -  
Accrued interest and interest rate swap liability
    7,764       -       -       -       7,764  
Accrued expenses and other current liabilities
    9,098       5,013       5,392       -       19,503  
Income taxes payable
    30,050       (30,092 )     3,150       -       3,108  
Deferred revenue, current portion
    1,540       -       1,116       -       2,656  
Current portion of long term debt, net of debt discounts
    8,878       -       -       -       8,878  
Total current liabilities
    77,524       77,425       24,525       (120,010 )     59,464  
                                         
LONG TERM DEBT, net of debt discounts
    1,030,478       -       -       -       1,030,478  
DEFERRED INCOME TAX LIABILITIES
    203,432       (194 )     16,113       -       219,351  
OTHER LONG-TERM LIABILITIES
    16,885       12,583       8,547       (7,250 )     30,765  
Total liabilities
    1,328,319       89,814       49,185       (127,260 )     1,340,058  
EQUITY:
                                       
Shareholders' equity of Immucor, Inc.
    350,859       80,455       137,985       (218,440 )     350,859  
Noncontrolling interest
    -       -       5,763       -       5,763  
Total equity
    350,859       80,455       143,748       (218,440 )     356,622  
Total liabilities and equity
  $ 1,679,178       170,269       192,933       (345,700 )     1,696,680  
 
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  
Deferred income tax assets, current portion
    2,512       2,253       375       791       5,931  
Prepaid expenses and other current assets
    5,178       426       5,557       -       11,161  
Total current assets
    132,388       46,337       69,387       (103,136 )     144,976  
                                         
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  
DEFERRED FINANCING COSTS, net
    26,399       -       -       -       26,399  
OTHER ASSETS
    14,533       310       342       -       15,185  
Total assets
  $ 1,733,929       172,321       178,024       (331,588 )     1,752,686  
                                         
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       7,319       -       26,208  
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, net of debt discounts
    4,462       7       -       -       4,469  
Total current liabilities
    77,753       69,222       24,932       (101,877 )     70,030  
                                         
LONG-TERM DEBT, net of debt discounts
    1,033,276       -       -       -       1,033,276  
DEFERRED INCOME TAX LIABILITIES
    223,232       3,639       9,616       -       236,487  
OTHER LONG-TERM LIABILITIES
    15,987       11,908       1,317       -       29,212  
Total liabilities
    1,350,248       84,769       35,865       (101,877 )     1,369,005  
SHAREHOLDERS' EQUITY:
                                       
Total shareholders' equity
    383,681       87,552       142,159       (229,711 )     383,681  
Total liabilities and shareholders' equity
  $ 1,733,929       172,321       178,024       (331,588 )     1,752,686  
 
Statements of Operations for the Quarter
 
 
IMMUCOR, INC.
CONSOLIDATING STATEMENTS OF OPERATIONS
Three Months Ended February 29, 2016

(in thousands)
(Unaudited)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
NET SALES
  $ 57,913       14,370       32,288       (15,678 )     88,893  
COST OF SALES (exclusive of amortization
shown separately below)
    20,150       8,527       21,132       (15,679 )     34,130  
GROSS PROFIT
    37,763       5,843       11,156       1       54,763  
                                         
OPERATING EXPENSES:
                                       
Research and development
    2,970       3,785       408       (253 )     6,910  
Selling and marketing
    5,745       2,242       5,264               13,251  
Distribution
    2,288       333       1,534               4,155  
General and administrative
    8,588       1,289       1,929       (27 )     11,779  
Amortization expense
    11,972       1,082       521               13,575  
Total operating expenses
    31,563       8,731       9,656       (280 )     49,670  
                                         
INCOME (LOSS) FROM OPERATIONS
    6,200       (2,888 )     1,500       281       5,093  
                                         
NON-OPERATING (EXPENSE) INCOME:
                                       
Interest income
    105               54       (111 )     48  
Interest expense
    (22,253 )     (118 )     (69 )     111       (22,329 )
Other, net
    4,086       92       (4,215 )     (280 )     (317 )
Total non-operating expense
    (18,062 )     (26 )     (4,230 )     (280 )     (22,598 )
                                         
(LOSS) INCOME BEFORE INCOME TAXES
    (11,862 )     (2,914 )     (2,730 )     1       (17,505 )
(BENEFIT) PROVISION FOR INCOME TAXES
    (7,727 )     (1,045 )     (73 )             (8,845 )
NET (LOSS) INCOME BEFORE EARNINGS OF
CONSOLIDATED SUBSIDIARIES
    (4,135 )     (1,869 )     (2,657 )     1       (8,660 )
Net Income (Loss) of consolidated subsidiaries
    (4,288 )                     4,288       -  
NET (LOSS) INCOME
    (8,423 )     (1,869 )     (2,657 )     4,289       (8,660 )
Net loss attributable to noncontrolling interest
                    (237 )             (237 )
NET LOSS ATTRIBUTABLE TO IMMUCOR, INC.
  $ (8,423 )     (1,869 )     (2,420 )     4,289       (8,423 )
 
IMMUCOR, INC.
CONSOLIDATING STATEMENTS OF OPERATIONS
Three Months Ended February 28, 2015
(in thousands)
(Unaudited)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
NET SALES
  $ 63,013       14,119       37,015       (18,542 )     95,605  
COST OF SALES (exclusive of amortization
shown separately below)
    18,743       9,410       24,360       (18,542 )     33,971  
GROSS PROFIT
    44,270       4,709       12,655       -       61,634  
                                         
OPERATING EXPENSES:
                                       
Research and development
    3,087       4,019       174       -       7,280  
Selling and marketing
    5,973       2,431       5,109       -       13,513  
Distribution
    2,772       450       1,764       -       4,986  
General and administrative
    6,056       963       2,343       -       9,362  
Amortization expense
    11,973       1,079       563       -       13,615  
Total operating expenses
    29,861       8,942       9,953       -       48,756  
                                         
INCOME (LOSS) FROM OPERATIONS
    14,409       (4,233 )     2,702       -       12,878  
                                         
NON-OPERATING (EXPENSE) INCOME:
                                       
Interest income
    23       -       44       (25 )     42  
Interest expense
    (21,664 )     (136 )     (18 )     25       (21,793 )
Other, net
    173       (349 )     353       -       177  
Total non-operating (expense) income
    (21,468 )     (485 )     379       -       (21,574 )
                                         
(LOSS) INCOME BEFORE INCOME TAXES
    (7,059 )     (4,718 )     3,081       -       (8,696 )
PROVISION (BENEFIT) FOR INCOME TAXES
    31,448       (1,560 )     856       -       30,744  
NET (LOSS) INCOME BEFORE EARNINGS OF
CONSOLIDATED SUBSIDIARIES
    (38,507 )     (3,158 )     2,225       -       (39,440 )
Net (loss) income of consolidated subsidiaries
    (933 )     -       -       933       -  
NET (LOSS) INCOME
  $ (39,440 )     (3,158 )     2,225       933       (39,440 )
 
Statements of Operations for the
Nine
Month periods
 
IMMUCOR, INC.
CONSOLIDATING STATEMENTS OF OPERATIONS
Nine Months Ended February 29, 2016
(in thousands)
(Unaudited)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
NET SALES
  $ 185,196       43,423       102,718       (49,483 )     281,854  
COST OF SALES (exclusive of amortization
shown separately below)
    62,491       26,605       67,047       (49,483 )     106,660  
GROSS PROFIT
    122,705       16,818       35,671       -       175,194  
                                         
OPERATING EXPENSES:
                                       
Research and development
    8,919       11,088       746       (253 )     20,500  
Selling and marketing
    18,820       7,745       15,492       -       42,057  
Distribution
    7,224       1,056       4,689       -       12,969  
General and administrative
    22,683       4,117       6,360       (27 )     33,133  
Amortization expense
    35,916       3,238       1,591       -       40,745  
Total operating expenses
    93,562       27,244       28,878       (280 )     149,404  
                                         
INCOME (LOSS) FROM OPERATIONS
    29,143       (10,426 )     6,793       280       25,790  
                                         
NON-OPERATING (EXPENSE) INCOME:
                                       
Interest income
    183       -       114       (165 )     132  
Interest expense
    (66,997 )     (350 )     (93 )     165       (67,275 )
Other, net
    5,046       (154 )     (4,978 )     (280 )     (366 )
Total non-operating expense
    (61,768 )     (504 )     (4,957 )     (280 )     (67,509 )
                                         
(LOSS) INCOME BEFORE INCOME TAXES
    (32,625 )     (10,930 )     1,836       -       (41,719 )
(BENEFIT) PROVISION FOR INCOME TAXES
    (11,612 )     (3,833 )     1,399               (14,046 )
NET (LOSS) INCOME BEFORE EARNINGS OF
CONSOLIDATED SUBSIDIARIES
    (21,013 )     (7,097 )     437       -       (27,673 )
Net Income (Loss) of consolidated subsidiaries
    (6,423 )                     6,423       -  
NET (LOSS) INCOME
    (27,436 )     (7,097 )     437       6,423       (27,673 )
Net loss attributable to noncontrolling interest
            -       (237 )             (237 )
NET LOSS ATTRIBUTABLE TO IMMUCOR, INC.
  $ (27,436 )     (7,097 )     674       6,423       (27,436 )
 
IMMUCOR, INC.
CONSOLIDATING STATEMENTS OF OPERATIONS
Nine Months Ended February 28, 2015

(in thousands)
(Unaudited)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
NET SALES
  $ 190,662       42,175       116,637       (55,151 )     294,323  
COST OF SALES (exclusive of amortization
shown separately below)
    59,702       27,403       74,617       (55,151 )     106,571  
GROSS PROFIT
    130,960       14,772       42,020       -       187,752  
                                         
OPERATING EXPENSES:
                                       
Research and development
    8,484       12,385       605       -       21,474  
Selling and marketing
    18,807       7,624       17,511       -       43,942  
Distribution
    8,167       1,239       5,936       -       15,342  
General and administrative
    20,345       3,231       7,367       -       30,943  
Amortization expense
    35,915       3,232       1,801       -       40,948  
Total operating expenses
    91,718       27,711       33,220       -       152,649  
                                         
INCOME (LOSS) FROM OPERATIONS
    39,242       (12,939 )     8,800       -       35,103  
                                         
NON-OPERATING (EXPENSE) INCOME:
                                       
Interest income
    41       -       167       (77 )     131  
Interest expense
    (66,553 )     (383 )     (54 )     77       (66,913 )
Other, net
    587       (436 )     314       -       465  
Total non-operating (expense) income
    (65,925 )     (819 )     427       -       (66,317 )
                                         
(LOSS) INCOME BEFORE INCOME TAXES
    (26,683 )     (13,758 )     9,227       -       (31,214 )
PROVISION (BENEFIT) FOR INCOME TAXES
    25,044       (5,035 )     2,774       -       22,783  
NET (LOSS) INCOME BEFORE EARNINGS OF
CONSOLIDATED SUBSIDIARIES
    (51,727 )     (8,723 )     6,453       -       (53,997 )
Net (Loss) income of consolidated subsidiaries
    (2,270 )     -       -       2,270       -  
NET (LOSS) INCOME
  $ (53,997 )     (8,723 )     6,453       2,270       (53,997 )
 
Statements of Cash Flows for the
Nine
Month periods
 
 
IMMUCOR, INC.
CONDENSED CONSOLIDATING CASH FLOW INFORMATION
Nine Months Ended February 29, 2016

(in thousands)
(Unaudited)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
Net cash provided by (used in) operating activities
  $ 10,666       1,423       (1,600 )     (3,648 )     6,841  
Net cash provided by (used in) investing activities
    (8,860 )     (1,671 )     3,890       (6,009 )     (12,650 )
Net cash provided by (used in) financing activities
    (6,475 )     (7 )     (3,517 )     9,517       (482 )
Effect of exchange rate changes on cash and cash equivalents
    269       -       (291 )     140       118  
Decrease in cash and cash equivalents
    (4,400 )     (255 )     (1,518 )     -       (6,173 )
Cash and cash equivalents at beginning of period
    7,080       (263 )     11,546       -       18,363  
Cash and cash equivalents at end of period
  $ 2,680       (518 )     10,028       -       12,190  
 
 
IMMUCOR, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING CASH FLOW INFORMATION
Nine Months Ended February 28, 2015

(in thousands)
(Unaudited)
 
 
 
Immucor, Inc.
 
 
Guarantors
 
 
Non-Guarantors
 
 
Eliminations
 
 
Total
 
                                         
Net cash provided by (used in) operating activities
  $ 304       1,486       1,447       (445 )     2,792  
Net cash used in investing activities
    (10,188 )     (1,582 )     (7,445 )     -       (19,215 )
Net cash provided by (used in) financing activities
    8,025       (18 )     (324 )     324       8,007  
Effect of exchange rate changes on cash and cash equivalents
    (1,338 )     -       (2,497 )     121       (3,714 )
Decrease in cash and cash equivalents
    (3,197 )     (114 )     (8,819 )     -       (12,130 )
Cash and cash equivalents at beginning of period
    4,863       (409 )     19,167       -       23,621  
Cash and cash equivalents at end of period
  $ 1,666       (523 )     10,348       -       11,491