XML 51 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating activities:      
Net income (loss) $ 10,494,000us-gaap_NetIncomeLoss $ (10,216,000)us-gaap_NetIncomeLoss $ (14,939,000)us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Gain on interest rate swap   (101,000)us-gaap_GainLossOnInterestRateCashFlowHedgeIneffectiveness (225,000)us-gaap_GainLossOnInterestRateCashFlowHedgeIneffectiveness
Depreciation and amortization 60,280,000us-gaap_DepreciationDepletionAndAmortization 62,748,000us-gaap_DepreciationDepletionAndAmortization 58,551,000us-gaap_DepreciationDepletionAndAmortization
Amortization of deferred rent (112,000)us-gaap_AmortizationOfDeferredCharges (370,000)us-gaap_AmortizationOfDeferredCharges (82,000)us-gaap_AmortizationOfDeferredCharges
Share-based compensation 20,024,000us-gaap_ShareBasedCompensation 17,157,000us-gaap_ShareBasedCompensation 13,756,000us-gaap_ShareBasedCompensation
Excess tax benefit related to share-based compensation (9,287,000)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (6,610,000)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (2,853,000)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Provision for doubtful accounts 5,727,000us-gaap_ProvisionForDoubtfulAccounts 4,751,000us-gaap_ProvisionForDoubtfulAccounts 2,852,000us-gaap_ProvisionForDoubtfulAccounts
Amortization of deferred financing costs 2,317,000us-gaap_AmortizationOfFinancingCosts 2,191,000us-gaap_AmortizationOfFinancingCosts 2,190,000us-gaap_AmortizationOfFinancingCosts
Deferred income taxes (19,546,000)us-gaap_DeferredIncomeTaxExpenseBenefit (18,021,000)us-gaap_DeferredIncomeTaxExpenseBenefit (21,201,000)us-gaap_DeferredIncomeTaxExpenseBenefit
Other     (31,000)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Changes in operating assets and liabilities, net of effects of acquisitions:      
Accounts receivable (49,437,000)us-gaap_IncreaseDecreaseInAccountsReceivable (31,112,000)us-gaap_IncreaseDecreaseInAccountsReceivable (24,666,000)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other current assets (7,505,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (552,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (64,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and accrued expenses 31,642,000us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 15,625,000us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 8,300,000us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Accrued interest expense 236,000us-gaap_IncreaseDecreaseInInterestPayableNet (487,000)us-gaap_IncreaseDecreaseInInterestPayableNet 671,000us-gaap_IncreaseDecreaseInInterestPayableNet
Deferred revenue and customer deposits 226,000exam_IncreaseDecreaseInDeferredRevenueAndCustomerRefundLiability 1,676,000exam_IncreaseDecreaseInDeferredRevenueAndCustomerRefundLiability 2,425,000exam_IncreaseDecreaseInDeferredRevenueAndCustomerRefundLiability
Other liabilities 140,000us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (324,000)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 93,000us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 45,199,000us-gaap_NetCashProvidedByUsedInOperatingActivities 36,355,000us-gaap_NetCashProvidedByUsedInOperatingActivities 24,777,000us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities:      
Cash paid for acquisitions, net (187,402,000)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (3,318,000)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (108,970,000)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Purchases of building, equipment and leasehold improvements, net (10,894,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (6,544,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (5,841,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Working capital and other settlements for acquisitions (2,331,000)exam_IncreaseDecreaseWorkingCapitalAndOtherSettlementsForAcquisitions (569,000)exam_IncreaseDecreaseWorkingCapitalAndOtherSettlementsForAcquisitions 427,000exam_IncreaseDecreaseWorkingCapitalAndOtherSettlementsForAcquisitions
Proceeds from foreign currency net investment hedges 4,006,000us-gaap_ProceedsFromHedgeInvestingActivities 1,421,000us-gaap_ProceedsFromHedgeInvestingActivities  
Other (1,542,000)us-gaap_PaymentsForProceedsFromOtherInvestingActivities (1,144,000)us-gaap_PaymentsForProceedsFromOtherInvestingActivities  
Net cash used in investing activities (198,163,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (10,154,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (114,384,000)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities:      
Borrowings under senior secured revolving credit facility 299,255,000us-gaap_ProceedsFromLongTermLinesOfCredit 142,473,000us-gaap_ProceedsFromLongTermLinesOfCredit 170,640,000us-gaap_ProceedsFromLongTermLinesOfCredit
Proceeds from the exercise of options and warrants 42,437,000exam_ProceedsFromStockOptionsExercisedAndWarrantExercises 24,261,000exam_ProceedsFromStockOptionsExercisedAndWarrantExercises 2,258,000exam_ProceedsFromStockOptionsExercisedAndWarrantExercises
Excess tax benefit related to share-based compensation 9,287,000us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 6,610,000us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 2,853,000us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Net borrowings (repayments) under working capital facilities 4,939,000us-gaap_ProceedsFromRepaymentsOfOtherDebt 2,772,000us-gaap_ProceedsFromRepaymentsOfOtherDebt (6,279,000)us-gaap_ProceedsFromRepaymentsOfOtherDebt
Purchases of stock for treasury     (387,000)us-gaap_PaymentsForRepurchaseOfCommonStock
Payment of deferred financing costs (263,000)us-gaap_PaymentsOfFinancingCosts (172,000)us-gaap_PaymentsOfFinancingCosts (1,074,000)us-gaap_PaymentsOfFinancingCosts
Repayment of subordinated unsecured notes payable (333,000)us-gaap_RepaymentsOfSubordinatedDebt (270,000)us-gaap_RepaymentsOfSubordinatedDebt (2,193,000)us-gaap_RepaymentsOfSubordinatedDebt
Repayment of contingent earnout obligation (4,362,000)exam_PaymentOfContingentEarnoutObligation    
Repayments under senior secured revolving credit facility (200,429,000)us-gaap_RepaymentsOfLongTermLinesOfCredit (196,746,000)us-gaap_RepaymentsOfLongTermLinesOfCredit (76,000,000)us-gaap_RepaymentsOfLongTermLinesOfCredit
Other (53,000)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities   (94,000)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by (used in) financing activities 150,478,000us-gaap_NetCashProvidedByUsedInFinancingActivities (21,072,000)us-gaap_NetCashProvidedByUsedInFinancingActivities 89,724,000us-gaap_NetCashProvidedByUsedInFinancingActivities
Exchange rate impact on cash and cash equivalents (592,000)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (927,000)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 94,000us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase (decrease) in cash and cash equivalents (3,078,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 4,202,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 211,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of year 12,829,000us-gaap_CashAndCashEquivalentsAtCarryingValue 8,627,000us-gaap_CashAndCashEquivalentsAtCarryingValue 8,416,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of year 9,751,000us-gaap_CashAndCashEquivalentsAtCarryingValue 12,829,000us-gaap_CashAndCashEquivalentsAtCarryingValue 8,627,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:      
Cash paid for interest 28,876,000us-gaap_InterestPaidNet 27,495,000us-gaap_InterestPaidNet 25,214,000us-gaap_InterestPaidNet
Cash paid for income taxes 3,510,000us-gaap_IncomeTaxesPaidNet 8,967,000us-gaap_IncomeTaxesPaidNet 8,913,000us-gaap_IncomeTaxesPaidNet
Issuance of Common Stock for Acquisitions [Member]      
Financing activities:      
Issuance of common stock for acquisitions     $ 85,000us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= exam_IssuanceOfCommonStockForAcquisitionsMember