XML 46 R65.htm IDEA: XBRL DOCUMENT v3.2.0.727
Note 14 - Condensed Consolidating Financial Information of Guarantor Subsidiaries (Details) - Condensed Consolidating Balance Sheet - USD ($)
$ in Thousands
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2014
Dec. 31, 2013
Current assets:        
Cash and cash equivalents $ 105,093 $ 9,751 $ 7,891 $ 12,829
Accounts receivable, net 223,903 203,189    
Prepaid expenses 13,633 13,805    
Deferred tax assets 4,034 3,776    
Other current assets 1,179 1,437    
Total current assets 347,842 231,958    
Property, equipment and leasehold improvements, net 17,485 15,726    
Goodwill [1] 496,482 495,679    
Intangible assets, net 84,196 102,583    
Long-term accounts receivable, less current portion 52,109 46,401    
Deferred tax assets, noncurrent 50,682 29,682    
Deferred financing costs, net 10,096 6,169    
Other assets 2,293 1,946    
Total assets 1,061,185 [2],[3] 930,144 949,692 [2],[3]  
Current liabilities:        
Accounts payable 57,257 57,033    
Accrued expenses 51,881 53,978    
Accrued interest expense 5,860 10,667    
Deferred revenue 4,908 6,402    
Deferred tax liability, noncurrent 9,554      
Current portion of contingent earnout obligation 4,567 4,473    
Current portion of working capital facilities   40,396    
Other current liabilities 9,250 6,950    
Total current liabilities 133,723 179,899    
Senior unsecured notes payable 500,000 250,000    
Senior secured revolving credit facility 41,730 143,853    
Long-term contingent earnout obligation, less current portion   2,114    
Other long-term liabilities 12,505 9,403    
Total liabilities $ 697,512 $ 585,269    
Commitments and contingencies        
Stockholders’ equity (deficit) $ 363,673 $ 344,875    
Total liabilities and stockholders' equity (deficit) 1,061,185 930,144    
Consolidation, Eliminations [Member]        
Current assets:        
Intercompany receivable (55,160) (52,669)    
Deferred tax assets   (4)    
Total current assets (55,160) (52,673)    
Investment in subsidiaries (946,936) (808,779)    
Intercompany notes receivable (348,652) (348,928)    
Total assets (1,350,748) (1,210,380)    
Current liabilities:        
Intercompany payable (55,160) (52,669)    
Deferred tax liability, noncurrent   (4)    
Total current liabilities (55,160) (52,673)    
Intercompany notes payable (348,652) (348,928)    
Total liabilities (403,812) $ (401,601)    
Commitments and contingencies        
Stockholders’ equity (deficit) (946,936) $ (808,779)    
Total liabilities and stockholders' equity (deficit) (1,350,748) (1,210,380)    
Guarantor Subsidiaries [Member]        
Current assets:        
Cash and cash equivalents 90,778 388 999 760
Accounts receivable, net 63,157 55,684    
Intercompany receivable 49,300 42,002    
Prepaid expenses 8,898 8,248    
Deferred tax assets 3,938 3,780    
Other current assets   272    
Total current assets 216,071 110,374    
Property, equipment and leasehold improvements, net 11,961 10,394    
Investment in subsidiaries 218,225 217,344    
Intercompany notes receivable 174,326 174,464    
Goodwill 392,231 387,104    
Intangible assets, net 56,838 64,530    
Deferred tax assets, noncurrent 43,920 22,505    
Deferred financing costs, net 9,962 6,140    
Other assets 680 663    
Total assets 1,124,214 993,518    
Current liabilities:        
Accounts payable 19,285 20,163    
Intercompany payable 5,860 10,667    
Accrued expenses 17,858 23,904    
Deferred revenue 164 244    
Deferred tax liability, noncurrent 9,554      
Other current liabilities 4,757 2,363    
Total current liabilities 47,924 57,341    
Intercompany notes payable 174,326 174,464    
Other long-term liabilities 3,417 1,795    
Total liabilities 235,221 $ 233,600    
Commitments and contingencies        
Stockholders’ equity (deficit) 888,993 $ 759,918    
Total liabilities and stockholders' equity (deficit) 1,124,214 993,518    
Non-Guarantor Subsidiaries [Member]        
Current assets:        
Cash and cash equivalents 14,315 9,363 $ 6,892 $ 12,069
Accounts receivable, net 160,746 147,505    
Prepaid expenses 4,735 5,557    
Deferred tax assets 96      
Other current assets 1,179 1,165    
Total current assets 181,071 163,590    
Property, equipment and leasehold improvements, net 5,524 5,332    
Goodwill 104,251 108,575    
Intangible assets, net 27,358 38,053    
Long-term accounts receivable, less current portion 52,109 46,401    
Deferred tax assets, noncurrent 6,762 7,177    
Deferred financing costs, net 134 29    
Other assets 1,613 1,283    
Total assets 378,822 370,440    
Current liabilities:        
Accounts payable 37,972 36,870    
Intercompany payable 49,300 42,002    
Accrued expenses 34,023 30,074    
Deferred revenue 4,744 6,158    
Deferred tax liability, noncurrent   4    
Current portion of contingent earnout obligation 4,567 4,473    
Current portion of working capital facilities   40,396    
Other current liabilities 4,493 4,587    
Total current liabilities 135,099 164,564    
Senior secured revolving credit facility 41,730      
Intercompany notes payable 174,326 174,464    
Long-term contingent earnout obligation, less current portion   2,114    
Other long-term liabilities 9,088 7,608    
Total liabilities 360,243 $ 348,750    
Commitments and contingencies        
Stockholders’ equity (deficit) 18,579 $ 21,690    
Total liabilities and stockholders' equity (deficit) 378,822 370,440    
Parent Company [Member]        
Current assets:        
Intercompany receivable 5,860 10,667    
Total current assets 5,860 10,667    
Investment in subsidiaries 728,711 591,435    
Intercompany notes receivable 174,326 174,464    
Total assets 908,897 776,566    
Current liabilities:        
Accrued interest expense 5,860 10,667    
Total current liabilities 5,860 10,667    
Senior unsecured notes payable 500,000 250,000    
Senior secured revolving credit facility   143,853    
Total liabilities 505,860 $ 404,520    
Commitments and contingencies        
Stockholders’ equity (deficit) 403,037 $ 372,046    
Total liabilities and stockholders' equity (deficit) $ 908,897 $ 776,566    
[1] 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.
[2] 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.
[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.