XML 67 R64.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 14 - Condensed Consolidating Financial Information of Guarantor Subsidiaries (Details) - Condensed Consolidating Balance Sheet (USD $)
Sep. 30, 2014
Dec. 31, 2013
Sep. 30, 2013
Dec. 31, 2012
Current assets:        
Cash and cash equivalents $ 9,111,000 $ 12,829,000 $ 12,045,000 $ 8,627,000
Accounts receivable, net 201,498,000 169,905,000    
Prepaid expenses 10,832,000 5,785,000    
Deferred tax assets 4,301,000 433,000    
Other current assets 1,218,000 1,298,000    
Total current assets 226,960,000 190,250,000    
Property, equipment and leasehold improvements, net 14,528,000 10,950,000    
Goodwill 504,627,000 369,312,000    
Intangible assets, net 119,105,000 94,864,000    
Long-term accounts receivable, less current portion 46,462,000 35,952,000    
Deferred tax assets, noncurrent 19,633,000 21,491,000    
Deferred financing costs, net 6,722,000 8,193,000    
Other assets 1,980,000 1,501,000    
Total assets 940,017,000 [1],[2],[3] 732,513,000 725,154,000 [1],[2],[3]  
Current liabilities:        
Accounts payable 62,464,000 52,672,000    
Accrued expenses 46,221,000 38,448,000    
Accrued interest expense 5,075,000 10,431,000    
Deferred revenue 6,389,000 5,795,000    
Subordinated unsecured notes payable   318,000    
Current portion of contingent earnout obligation 4,675,000 2,032,000    
Current portion of working capital facilities 44,668,000      
Other current liabilities 7,839,000 6,438,000    
Total current liabilities 177,331,000 116,134,000    
Senior unsecured notes payable 250,000,000 250,000,000    
Senior secured revolving credit facility 163,358,000 82,970,000    
Long-term contingent earnout obligation, less current portion 2,179,000 2,373,000    
Other long-term liabilities 9,119,000 8,165,000    
Total liabilities 601,987,000 459,642,000    
Commitments and contingencies          
Stockholders’ equity (deficit) 338,030,000 272,871,000    
Total liabilities and stockholders' equity (deficit) 940,017,000 732,513,000    
Consolidation, Eliminations [Member]
       
Current assets:        
Intercompany receivable (41,010,000) (29,551,000)    
Deferred tax assets (4,000) (4,000)    
Total current assets (41,014,000) (29,555,000)    
Investment in subsidiaries (822,946,000) (631,836,000)    
Intercompany notes receivable (349,914,000) (349,652,000)    
Deferred financing costs, net   (8,100,000)    
Total assets (1,213,874,000) (1,019,143,000)    
Current liabilities:        
Intercompany payable (41,010,000) (29,551,000)    
Deferred tax liability, noncurrent (4,000) (4,000)    
Total current liabilities (41,014,000) (29,555,000)    
Intercompany notes payable (349,914,000) (349,652,000)    
Total liabilities (390,928,000) (379,207,000)    
Commitments and contingencies         
Stockholders’ equity (deficit) (822,946,000) (639,936,000)    
Total liabilities and stockholders' equity (deficit) (1,213,874,000) (1,019,143,000)    
Guarantor Subsidiaries [Member]
       
Current assets:        
Cash and cash equivalents 981,000 760,000 1,193,000 4,125,000
Accounts receivable, net 59,150,000 46,828,000    
Intercompany receivable 35,935,000 19,120,000    
Prepaid expenses 4,715,000 2,889,000    
Deferred tax assets 4,305,000 437,000    
Other current assets   61,000    
Total current assets 105,086,000 70,095,000    
Property, equipment and leasehold improvements, net 9,843,000 6,760,000    
Investment in subsidiaries 220,649,000 217,034,000    
Intercompany notes receivable 174,957,000 174,826,000    
Goodwill 387,093,000 259,316,000    
Intangible assets, net 73,098,000 37,172,000    
Deferred tax assets, noncurrent 12,587,000 15,470,000    
Deferred financing costs, net 6,677,000 8,100,000    
Other assets 642,000 497,000    
Total assets 990,632,000 789,270,000    
Current liabilities:        
Accounts payable 23,741,000 17,524,000    
Intercompany payable 5,075,000 10,431,000    
Accrued expenses 18,489,000 10,839,000    
Deferred revenue 264,000 100,000    
Subordinated unsecured notes payable   318,000    
Other current liabilities 3,010,000 2,116,000    
Total current liabilities 50,579,000 41,328,000    
Intercompany notes payable 174,957,000 174,826,000    
Other long-term liabilities 1,718,000 1,791,000    
Total liabilities 227,254,000 217,945,000    
Commitments and contingencies         
Stockholders’ equity (deficit) 763,378,000 571,325,000    
Total liabilities and stockholders' equity (deficit) 990,632,000 789,270,000    
Non-Guarantor Subsidiaries [Member]
       
Current assets:        
Cash and cash equivalents 8,130,000 12,069,000 10,852,000 4,502,000
Accounts receivable, net 142,348,000 123,077,000    
Prepaid expenses 6,117,000 2,896,000    
Other current assets 1,218,000 1,237,000    
Total current assets 157,813,000 139,279,000    
Property, equipment and leasehold improvements, net 4,685,000 4,190,000    
Goodwill 117,534,000 109,996,000    
Intangible assets, net 46,007,000 57,692,000    
Long-term accounts receivable, less current portion 46,462,000 35,952,000    
Deferred tax assets, noncurrent 7,046,000 6,021,000    
Deferred financing costs, net 45,000 93,000    
Other assets 1,338,000 1,004,000    
Total assets 380,930,000 354,227,000    
Current liabilities:        
Accounts payable 38,723,000 35,148,000    
Intercompany payable 35,935,000 19,120,000    
Accrued expenses 27,732,000 27,609,000    
Deferred revenue 6,125,000 5,695,000    
Deferred tax liability, noncurrent 4,000 4,000    
Current portion of contingent earnout obligation 4,675,000 2,032,000    
Current portion of working capital facilities 44,668,000      
Other current liabilities 4,829,000 4,322,000    
Total current liabilities 162,691,000 93,930,000    
Senior secured revolving credit facility   37,943,000    
Intercompany notes payable 174,957,000 174,826,000    
Long-term contingent earnout obligation, less current portion 2,179,000 2,373,000    
Other long-term liabilities 7,401,000 6,374,000    
Total liabilities 347,228,000 315,446,000    
Commitments and contingencies         
Stockholders’ equity (deficit) 33,702,000 38,781,000    
Total liabilities and stockholders' equity (deficit) 380,930,000 354,227,000    
Parent Company [Member]
       
Current assets:        
Intercompany receivable 5,075,000 10,431,000    
Total current assets 5,075,000 10,431,000    
Investment in subsidiaries 602,297,000 414,802,000    
Intercompany notes receivable 174,957,000 174,826,000    
Deferred financing costs, net   8,100,000    
Total assets 782,329,000 608,159,000    
Current liabilities:        
Accrued interest expense 5,075,000 10,431,000    
Total current liabilities 5,075,000 10,431,000    
Senior unsecured notes payable 250,000,000 250,000,000    
Senior secured revolving credit facility 163,358,000 45,027,000    
Total liabilities 418,433,000 305,458,000    
Commitments and contingencies         
Stockholders’ equity (deficit) 363,896,000 302,701,000    
Total liabilities and stockholders' equity (deficit) $ 782,329,000 $ 608,159,000    
[1] For segment purposes, the Company defines segment profit as earnings before interest expenses, income taxes, depreciation and amortization, share-based compensation expenses, acquisition related transaction costs and other expenses. A consolidated reconciliation from segment profit to income from operations is included below.
[2] Long-lived assets are noncurrent assets excluding deferred tax assets and deferred financing costs.
[3] Total assets and long-lived assets include goodwill. Goodwill recorded in connection with certain tax benefits to be realized in the Company's U.S. income tax returns has been reflected in the United States segment.