XML 25 R71.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 14 - Condensed Consolidating Financial Information of Guarantor Subsidiaries (Details) - Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Condensed Income Statements, Captions [Line Items]      
Revenues $ 775,615us-gaap_Revenues $ 616,016us-gaap_Revenues $ 521,237us-gaap_Revenues
Costs and expenses:      
Costs of revenues 497,038us-gaap_CostOfRevenue 405,329us-gaap_CostOfRevenue 344,051us-gaap_CostOfRevenue
Selling, general and administrative expenses 171,197us-gaap_SellingGeneralAndAdministrativeExpense 133,870us-gaap_SellingGeneralAndAdministrativeExpense 113,510us-gaap_SellingGeneralAndAdministrativeExpense
Depreciation and amortization 60,280us-gaap_DepreciationAndAmortization [1],[2] 62,748us-gaap_DepreciationAndAmortization [1],[2] 58,551us-gaap_DepreciationAndAmortization [1],[2]
Total costs and expenses 728,515us-gaap_CostsAndExpenses 601,947us-gaap_CostsAndExpenses 516,112us-gaap_CostsAndExpenses
Income from operations 47,100us-gaap_OperatingIncomeLoss 14,069us-gaap_OperatingIncomeLoss 5,125us-gaap_OperatingIncomeLoss
Interest and other expenses, net 32,171us-gaap_NonoperatingIncomeExpense 29,641us-gaap_NonoperatingIncomeExpense 28,051us-gaap_NonoperatingIncomeExpense
Income (loss) before income taxes 14,929us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments (15,572)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments (22,926)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Provision (benefit) for income taxes 4,435us-gaap_IncomeTaxExpenseBenefit (5,356)us-gaap_IncomeTaxExpenseBenefit (7,987)us-gaap_IncomeTaxExpenseBenefit
Net income (loss) before earnings of consolidated subsidiaries 10,494exam_NetIncomeLossBeforeConsolidatedSubsidiaries (10,216)exam_NetIncomeLossBeforeConsolidatedSubsidiaries (14,939)exam_NetIncomeLossBeforeConsolidatedSubsidiaries
Net income (loss) 10,494us-gaap_NetIncomeLoss (10,216)us-gaap_NetIncomeLoss (14,939)us-gaap_NetIncomeLoss
Consolidation, Eliminations [Member]      
Costs and expenses:      
Net income (loss) of consolidated subsidiaries (620)us-gaap_IncomeLossFromSubsidiariesNetOfTax
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
13,998us-gaap_IncomeLossFromSubsidiariesNetOfTax
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
10,346us-gaap_IncomeLossFromSubsidiariesNetOfTax
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
Net income (loss) (620)us-gaap_NetIncomeLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
13,998us-gaap_NetIncomeLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
10,346us-gaap_NetIncomeLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
Guarantor Subsidiaries [Member]      
Condensed Income Statements, Captions [Line Items]      
Revenues 468,419us-gaap_Revenues
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
374,817us-gaap_Revenues
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
340,200us-gaap_Revenues
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Costs and expenses:      
Costs of revenues 308,962us-gaap_CostOfRevenue
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
264,999us-gaap_CostOfRevenue
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
241,281us-gaap_CostOfRevenue
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Selling, general and administrative expenses 92,213us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
70,681us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
60,255us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Depreciation and amortization 34,302us-gaap_DepreciationAndAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
31,787us-gaap_DepreciationAndAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
34,339us-gaap_DepreciationAndAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Total costs and expenses 435,477us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
367,467us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
335,875us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Income from operations 32,942us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
7,350us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
4,325us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Interest and other expenses, net 24,909us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
22,107us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
24,411us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Income (loss) before income taxes 8,033us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(14,757)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(20,086)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Provision (benefit) for income taxes (2,151)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(11,540)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(10,320)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Net income (loss) before earnings of consolidated subsidiaries 10,184exam_NetIncomeLossBeforeConsolidatedSubsidiaries
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(3,217)exam_NetIncomeLossBeforeConsolidatedSubsidiaries
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(9,766)exam_NetIncomeLossBeforeConsolidatedSubsidiaries
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Net income (loss) of consolidated subsidiaries 310us-gaap_IncomeLossFromSubsidiariesNetOfTax
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(6,999)us-gaap_IncomeLossFromSubsidiariesNetOfTax
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(5,173)us-gaap_IncomeLossFromSubsidiariesNetOfTax
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Net income (loss) 10,494us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(10,216)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(14,939)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Non-Guarantor Subsidiaries [Member]      
Condensed Income Statements, Captions [Line Items]      
Revenues 307,196us-gaap_Revenues
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
241,199us-gaap_Revenues
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
181,037us-gaap_Revenues
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Costs and expenses:      
Costs of revenues 188,076us-gaap_CostOfRevenue
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
140,330us-gaap_CostOfRevenue
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
102,770us-gaap_CostOfRevenue
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Selling, general and administrative expenses 78,984us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
63,189us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
53,255us-gaap_SellingGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Depreciation and amortization 25,978us-gaap_DepreciationAndAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
30,961us-gaap_DepreciationAndAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
24,212us-gaap_DepreciationAndAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Total costs and expenses 293,038us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
234,480us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
180,237us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Income from operations 14,158us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
6,719us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
800us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Interest and other expenses, net 7,262us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
7,534us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
3,640us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Income (loss) before income taxes 6,896us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(815)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(2,840)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Provision (benefit) for income taxes 6,586us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
6,184us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
2,333us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Net income (loss) before earnings of consolidated subsidiaries 310exam_NetIncomeLossBeforeConsolidatedSubsidiaries
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(6,999)exam_NetIncomeLossBeforeConsolidatedSubsidiaries
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(5,173)exam_NetIncomeLossBeforeConsolidatedSubsidiaries
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Net income (loss) 310us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(6,999)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(5,173)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Parent Company [Member]      
Costs and expenses:      
Net income (loss) of consolidated subsidiaries 310us-gaap_IncomeLossFromSubsidiariesNetOfTax
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(6,999)us-gaap_IncomeLossFromSubsidiariesNetOfTax
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(5,173)us-gaap_IncomeLossFromSubsidiariesNetOfTax
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Net income (loss) $ 310us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
$ (6,999)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
$ (5,173)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
[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.