XML 46 R35.htm IDEA: XBRL DOCUMENT v3.5.0.2
Unrestricted Subsidiaries (Tables)
9 Months Ended
Sep. 30, 2016
Unrestricted Subsidiaires [Abstract]  
Schedule of Unrestricted Subsidiaries Financial Information [Table Text Block]
The financial position of the Unrestricted Subsidiaries as of September 30, 2016 and December 31, 2015 is as follows (in thousands):
 
September 30, 2016
 
December 31, 2015
ASSETS
 
 
 
Cash and cash equivalents
$
46,053

 
$
16,482

Accounts receivable
67,857

 
79,283

Prepaid expenses and other current assets
5,648

 
5,437

Deferred income taxes, current

 
3,382

Total current assets
119,558

 
104,584

Property and equipment, net
28,999

 
25,353

Trade names, net
71,322

 
73,034

Patent and patent licenses, net
13,779

 
18,071

Customer relationships, net
54,765

 
68,317

Goodwill
299,851

 
304,943

Other purchased intangibles, net
7,224

 
7,810

Deferred income taxes, non-current
885

 
2,373

Other assets
3,039

 

Total assets
$
599,422

 
$
604,485

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
Accounts payable and accrued expenses
$
78,942

 
$
88,580

Deferred revenue, current
8,128

 
6,554

Total current liabilities
87,070

 
95,134

Long-term debt
162,662

 
155,000

Deferred income taxes, non-current
6,928

 
11,270

Other long-term liabilities
1,867

 
13,546

Total liabilities
258,527

 
274,950

Additional paid-in capital
320,692

 
319,728

Retained earnings
21,968

 
11,552

Accumulated other comprehensive loss
(1,765
)
 
(1,745
)
Total stockholders' equity
340,895

 
329,535

Total liabilities and stockholders' equity
$
599,422

 
$
604,485


The results of operations of the Unrestricted Subsidiaries for the three and nine months ended September 30, 2016 and 2015 is as follows (in thousands):
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016

2015
Revenues
$
66,819

 
$
52,334

 
$
198,661

 
$
147,858

 
 
 
 
 
 
 
 
Cost of revenues
5,618

 
5,922

 
16,489

 
15,293

Gross profit
61,201

 
46,412

 
182,172

 
132,565

Operating expenses:
 
 
 
 
 
 
 
Sales and marketing
27,394

 
19,053

 
81,099

 
55,896

Research, development and engineering
2,791

 
1,916

 
8,443

 
5,984

General and administrative
19,200

 
20,172

 
65,724

 
55,070

Total operating expenses
49,385

 
41,141

 
155,266

 
116,950

Income from operations
11,816

 
5,271

 
26,906

 
15,615

Interest expense, net
4,364

 
2,698

 
12,977

 
8,016

Other expense (income), net
(2,468
)
 
430

 
(1,982
)
 
529

Income (loss) before income taxes
9,920

 
2,143

 
15,911

 
7,070

Income tax expense
3,223

 
2,224

 
5,495

 
5,421

Net income (loss)
$
6,697

 
$
(81
)
 
$
10,416

 
$
1,649