XML 75 R65.htm IDEA: XBRL DOCUMENT v3.4.0.3
Note 14 - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2016
Dec. 31, 2015
Mar. 31, 2015
Dec. 31, 2014
Guarantor Subsidiaries [Member]        
Current assets:        
Cash and cash equivalents $ 1,554 $ 33,011 $ 9,204 $ 388
Accounts receivable, net 77,277 68,896    
Intercompany receivable 61,586 57,394    
Prepaid expenses $ 8,083 10,398    
Other current assets 848    
Total current assets $ 148,500 170,547    
Property, equipment and leasehold improvements, net 13,877 12,695    
Investment in subsidiaries 282,062 280,114    
Intercompany notes receivable 174,413 174,421    
Goodwill 469,161 398,045    
Intangible assets, net $ 76,555 $ 46,423    
Long-term accounts receivable, less current portion    
Deferred tax assets, noncurrent $ 37,467 $ 47,363    
Deferred financing costs, net 2,296 2,416    
Other assets 885 725    
Total assets 1,205,216 1,132,749    
Current liabilities:        
Accounts payable 29,192 24,072    
Intercompany payable 13,414 6,245    
Accrued expenses $ 11,967 $ 13,150    
Accrued interest expense    
Deferred revenue $ 222 $ 138    
Other current liabilities 4,432 3,383    
Total current liabilities $ 61,783 $ 46,988    
Senior unsecured notes payable    
Senior secured revolving credit facility and working capital facilities, less current portion    
Intercompany notes payable $ 174,413 $ 174,421    
Deferred tax liability, noncurrent    
Other long-term liabilities $ 3,232 $ 2,950    
Total liabilities $ 244,507 224,359    
Commitments and contingencies      
Stockholders’ equity (deficit) $ 960,709 908,390    
Total liabilities and stockholders' equity (deficit) 1,205,216 1,132,749    
Current portion of contingent earnout obligation 2,556      
Long-term contingent earnout obligation, less current portion 5,079      
Non-Guarantor Subsidiaries [Member]        
Current assets:        
Cash and cash equivalents 14,445 14,854 $ 11,078 $ 9,363
Accounts receivable, net $ 171,785 $ 176,553    
Intercompany receivable    
Prepaid expenses $ 11,831 $ 6,411    
Other current assets 1,078 1,110    
Total current assets 199,139 198,928    
Property, equipment and leasehold improvements, net $ 8,387 $ 7,450    
Investment in subsidiaries    
Intercompany notes receivable    
Goodwill $ 112,218 $ 110,252    
Intangible assets, net 32,854 38,250    
Long-term accounts receivable, less current portion 67,495 62,717    
Deferred tax assets, noncurrent 3,129 3,042    
Deferred financing costs, net 90 104    
Other assets 3,293 3,244    
Total assets 426,605 423,987    
Current liabilities:        
Accounts payable 36,756 36,527    
Intercompany payable 61,586 57,394    
Accrued expenses $ 43,294 $ 47,598    
Accrued interest expense    
Deferred revenue $ 3,276 $ 3,546    
Other current liabilities 2,850 5,673    
Total current liabilities $ 147,762 $ 150,738    
Senior unsecured notes payable    
Senior secured revolving credit facility and working capital facilities, less current portion $ 32,578 $ 35,243    
Intercompany notes payable 174,413 174,421    
Deferred tax liability, noncurrent 3,250 3,333    
Other long-term liabilities 10,993 9,788    
Total liabilities $ 368,996 373,523    
Commitments and contingencies      
Stockholders’ equity (deficit) $ 57,609 50,464    
Total liabilities and stockholders' equity (deficit) $ 426,605 $ 423,987    
Current portion of contingent earnout obligation      
Long-term contingent earnout obligation, less current portion      
Parent Company [Member]        
Current assets:        
Cash and cash equivalents
Accounts receivable, net    
Intercompany receivable $ 13,414 $ 6,245    
Prepaid expenses    
Other current assets    
Total current assets $ 13,414 $ 6,245    
Property, equipment and leasehold improvements, net    
Investment in subsidiaries $ 895,039 $ 800,743    
Intercompany notes receivable $ 174,413 $ 174,421    
Goodwill    
Intangible assets, net    
Long-term accounts receivable, less current portion    
Deferred tax assets, noncurrent    
Deferred financing costs, net    
Other assets    
Total assets $ 1,082,866 $ 981,409    
Current liabilities:        
Accounts payable    
Intercompany payable    
Accrued expenses    
Accrued interest expense $ 13,414 $ 6,245    
Deferred revenue    
Other current liabilities    
Total current liabilities $ 13,414 $ 6,245    
Senior unsecured notes payable 493,359 $ 493,126    
Senior secured revolving credit facility and working capital facilities, less current portion $ 50,000    
Intercompany notes payable    
Deferred tax liability, noncurrent    
Other long-term liabilities    
Total liabilities $ 556,773 $ 499,371    
Commitments and contingencies      
Stockholders’ equity (deficit) $ 526,093 482,038    
Total liabilities and stockholders' equity (deficit) $ 1,082,866 $ 981,409    
Current portion of contingent earnout obligation      
Long-term contingent earnout obligation, less current portion      
Consolidation, Eliminations [Member]        
Current assets:        
Cash and cash equivalents
Accounts receivable, net    
Intercompany receivable $ (75,000) $ (63,639)    
Prepaid expenses    
Other current assets    
Total current assets $ (75,000) $ (63,639)    
Property, equipment and leasehold improvements, net    
Investment in subsidiaries $ (1,177,101) $ (1,080,857)    
Intercompany notes receivable $ (348,826) $ (348,842)    
Goodwill    
Intangible assets, net    
Long-term accounts receivable, less current portion    
Deferred tax assets, noncurrent    
Deferred financing costs, net    
Other assets    
Total assets $ (1,600,927) $ (1,493,338)    
Current liabilities:        
Accounts payable    
Intercompany payable $ (75,000) $ (63,639)    
Accrued expenses    
Accrued interest expense    
Deferred revenue    
Other current liabilities    
Total current liabilities $ (75,000) $ (63,639)    
Senior unsecured notes payable    
Senior secured revolving credit facility and working capital facilities, less current portion    
Intercompany notes payable $ (348,826) $ (348,842)    
Deferred tax liability, noncurrent    
Other long-term liabilities    
Total liabilities $ (423,826) $ (412,481)    
Commitments and contingencies      
Stockholders’ equity (deficit) $ (1,177,101) (1,080,857)    
Total liabilities and stockholders' equity (deficit) $ (1,600,927) (1,493,338)    
Current portion of contingent earnout obligation      
Long-term contingent earnout obligation, less current portion      
Cash and cash equivalents $ 15,999 47,865 $ 20,282 $ 9,751
Accounts receivable, net $ 249,062 $ 245,449    
Intercompany receivable    
Prepaid expenses $ 19,914 $ 16,809    
Other current assets 1,078 1,958    
Total current assets 286,053 312,081    
Property, equipment and leasehold improvements, net $ 22,264 $ 20,145    
Investment in subsidiaries    
Intercompany notes receivable    
Goodwill [1] $ 581,379 $ 508,297    
Intangible assets, net 109,409 84,673    
Long-term accounts receivable, less current portion 67,495 62,717    
Deferred tax assets, noncurrent 40,596 50,405    
Deferred financing costs, net 2,386 2,520    
Other assets 4,178 3,969    
Total assets 1,113,760 [2],[3] 1,044,807 $ 939,922 [2],[3]  
Accounts payable $ 65,948 $ 60,599    
Intercompany payable    
Accrued expenses $ 55,261 $ 60,748    
Accrued interest expense 13,414 6,245    
Deferred revenue 3,498 3,684    
Other current liabilities 7,282 9,056    
Total current liabilities 147,959 140,332    
Senior unsecured notes payable 493,359 493,126    
Senior secured revolving credit facility and working capital facilities, less current portion $ 82,578 $ 35,243    
Intercompany notes payable    
Deferred tax liability, noncurrent $ 3,250 $ 3,333    
Other long-term liabilities 14,225 12,738    
Total liabilities $ 746,450 $ 684,772    
Commitments and contingencies    
Stockholders’ equity (deficit) $ 367,310 $ 360,035    
Total liabilities and stockholders' equity (deficit) 1,113,760 $ 1,044,807    
Current portion of contingent earnout obligation 2,556    
Long-term contingent earnout obligation, less current portion $ 5,079    
[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.