XML 58 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statement of Cash Flows (unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities    
Net income $ 15,788 $ 3,157
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 6,822 5,198
Amortization of debt issuance costs 108  
Amortization of debt discount   67
Write off of debt issuance costs   4,051
Net loss on disposition of property and equipment 15  
Stock-based compensation expense 1,721 362
Employee stock purchase plan compensation expense 86  
Net change in derivative liability   (1,107)
Deferred taxes, net (1,514) 1,414
Changes in operating assets and liabilities:    
Accounts receivable (592) 237
Prepaid expenses (474) (94)
Inventory 245 195
Deposits and other assets (336) (145)
Accounts payable (850) (3,044)
Income taxes, net 2,543 298
Accrued commissions and bonuses (571) (1,030)
Accrued payroll and vacation 2,524 (422)
Deferred revenue 6,649 4,662
Accrued expenses and other current liabilities 1,965 (498)
Net cash provided by operating activities 34,129 13,301
Cash flows from investing activities    
Decrease in funds held for clients 44,662 62,146
Decrease in restricted cash 371 1
Purchases of property and equipment (10,150) (11,948)
Net cash provided by investing activities 34,883 50,199
Cash flows from financing activities    
Proceeds from issuance of long-term debt   6,539
Principal payments on long-term debt (897) (65,442)
Decrease in client funds obligation (44,662) (62,146)
Proceeds from initial public offering, net of offering costs   62,843
Payment of debt issuance costs (50)  
Capital impact of reorganization   (183)
Net cash used in financing activities (45,609) (58,389)
Change in cash and cash equivalents 23,403 5,111
Cash and cash equivalents    
Beginning of period 25,144 13,362
End of period $ 48,547 $ 18,473