XML 137 R112.htm IDEA: XBRL DOCUMENT v3.4.0.3
Selected Quarterly Financial Data (Unaudited) - Income Statements (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2013
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
REVENUES $ 279,977 $ 256,801 $ 220,920 $ 227,378 $ 202,856 $ 127,698 $ 133,872 $ 90,622 $ 84,953 $ 81,892 $ 77,012 $ 73,854 $ 448,298 $ 224,494 $ 150,866 $ 705,099 $ 352,192 $ 232,758 $ 985,076 $ 555,048 $ 317,711
Cost of sales (exclusive of amortization of intangibles, included within operating expenses below) 105,547 93,789 92,513 97,215 97,523 82,198 73,000 40,966 37,983 38,195 34,920 34,709 189,728 113,967 69,629 283,517 196,165 107,824 389,064 293,688 145,807
GROSS PROFIT 174,430 163,012 128,407 130,163 105,333 45,500 60,871 49,656 46,970 43,697 42,092 39,145 258,570 110,527 81,237 421,582 156,027 124,934 596,012 261,360 171,904
Selling, general and administrative expenses 51,980 45,031 35,208 29,986 28,402 26,799 21,168 16,586 14,415 13,645 13,113 12,335 65,194 37,754 25,448 110,225 64,553 39,093 162,205 92,955 53,508
Acquisition-related costs 129 230 225 1,257 3,287 8,159 20,940 454 934 1,459   519 1,482 21,394 519 1,712 29,553 1,978 1,841 32,840 2,912
Research and development expenses 10,404 10,439 10,588 9,276 8,491 8,758 9,588 4,419 4,001 4,837 5,051 5,969 19,864 14,007 11,020 30,303 22,765 15,857 40,707 31,256 19,858
Amortization of intangibles 17,066 16,545 16,284 16,377 16,483 13,814 8,439 4,757 2,444 1,568 1,677 1,733 32,661 13,196 3,410 49,206 27,010 4,978 66,272 43,493 7,422
Impairment of Intangible Assets, Finite-lived 30,376                                   30,376    
TOTAL OPERATING EXPENSES 109,955 72,245 62,305 56,896 56,663 57,530 60,135 26,216 21,794 21,509 19,841 20,556 119,201 86,351 40,397 191,446 143,881 61,906 301,401 200,544 83,700
OPERATING INCOME (LOSS) 64,475 90,767 66,102 73,267 48,670 (12,030) 736 23,440 25,176 22,188 22,251 18,589 139,369 24,176 40,840 230,136 12,146 63,028 294,611 60,816 88,204
Amortization of deferred financing costs (1,175) (1,086) (1,026) (996) (1,116) (2,272) (2,346) (4,251) (220) (211) (207) (204) (2,022) (6,597) (411) (3,108) (8,869) (622) (4,283) (9,985) (842)
Interest expense, net (12,606) (12,652) (13,235) (13,480) (13,777) (11,804) (7,917) (2,161) (2,262) (2,155) (2,028) (2,204) (26,715) (10,076) (4,232) (39,367) (21,880) (6,387) (51,973) (35,657) (8,649)
Equity in earnings of unconsolidated joint venture                 80     76     76     76     80
Gain (loss) from product divestiture         (40) 847 8,490             8,490     9,337     9,297  
Bargain purchase gain       849         3,707       849     849     849   3,707
Other non-operating income (expense), net (1,239) (3,014) (1,483) (1,312) (492) 1,012 (214) 567 193 160 (34) 76 (2,795) 351 42 (5,809) 1,363 202 (7,048) 871 395
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 49,455 74,015 50,358 58,328 33,245 (24,247) (1,251) 17,595 26,674 19,982 19,982 16,257 108,686 16,344 36,239 182,701 (7,903) 56,221 232,156 25,342 82,895
Income tax provision (benefit) 16,670 26,048 17,850 20,790 15,266 (11,914) (499) 8,101 9,996 7,777 7,345 5,415 38,640 7,602 12,760 64,688 (4,312) 20,537 81,358 10,954 30,533
INCOME (LOSS) FROM CONTINUING OPERATIONS 32,785 47,967 32,508 37,538 17,979 (12,333) (752) 9,494 16,678 12,205 12,637 10,842 70,046 8,742 23,479 118,013 (3,591) 35,684 150,798 14,388 52,362
Loss from discontinued operations, net of tax (in Dollars)             (504)             (504)     (504)     (504)  
CONSOLIDATED NET INCOME (LOSS) $ 32,785 $ 47,967 $ 32,508 $ 37,538 $ 17,979 $ (12,333) $ (1,256) $ 9,494 $ 16,678 $ 12,205 $ 12,637 $ 10,842 $ 70,046 $ 8,238 $ 23,479 $ 118,013 $ (4,095) $ 35,684 $ 150,798 $ 13,884 $ 52,362
NET INCOME (LOSS) PER SHARE:                                          
Income (loss) from continuing operations, basic (in Dollars per share) $ 0.27 $ 0.40 $ 0.28 $ 0.33 $ 0.17 $ (0.12) $ (0.01) $ 0.10 $ 0.17 $ 0.13 $ 0.13 $ 0.11 $ 0.61 $ 0.09 $ 0.24 $ 1.02 $ (0.04) $ 0.37 $ 1.29 $ 0.14 $ 0.54
(Loss) from discontinued operations, basic (in Dollars per share)                           (0.01)           (0.01)  
CONSOLIDATED NET INCOME (loss), BASIC (in Dollars per share) 0.27 0.40 0.28 0.33 0.17 (0.12) (0.01) 0.10 0.17 0.13 0.13 0.11 0.61 0.08 0.24 1.02 (0.04) 0.37 1.29 0.13 0.54
Income (loss) from continuing operations, diluted (in Dollars per share) 0.27 0.39 0.27 0.31 0.16 (0.12) (0.01) 0.08 0.13 0.11 0.11 0.10 0.57 0.07 0.21 0.96 (0.04) 0.32 1.22 0.13 0.46
NET INCOME (LOSS), DILUTED (in Dollars per share) $ 0.27 $ 0.39 $ 0.27 $ 0.31 $ 0.16 $ (0.12) $ (0.01) $ 0.08 $ 0.13 $ 0.11 $ 0.11 $ 0.10 $ 0.57 $ 0.07 $ 0.21 $ 0.96 $ (0.04) $ 0.32 $ 1.22 $ 0.13 $ 0.46
SHARES USED IN COMPUTING CONSOLIDATED NET INCOME PER COMMON SHARE:                                          
BASIC (in Shares) 119,390 119,260 115,808 113,352,000 108,515 105,438 103,183 96,633,000 96,431 96,238 96,122 95,926,000 114,587 99,926 96,025 116,162 101,784 96,096 116,980,000 103,480,000 96,181,000
DILUTED (in Shares) 125,698 125,891 125,919 125,377,000 124,491 105,438 103,183 116,884,000 113,898 113,717 112,328 111,551,000 125,650 117,576 112,010 125,738 101,784 112,644 125,762,000 109,588,000 113,898,000
COMPREHENSIVE INCOME:                                          
Consolidated net income (loss) $ 32,785 $ 47,967 $ 32,508 $ 37,538 $ 17,979 $ (12,333) $ (1,256) $ 9,494 $ 16,678 $ 12,205 $ 12,637 $ 10,842 $ 70,046 $ 8,238 $ 23,479 $ 118,013 $ (4,095) $ 35,684 $ 150,798 $ 13,884 $ 52,362
Unrealized holding gain (loss) on available-for-sale securities, net of tax 191 (277) 89 101 (2,193) 1,070             190     (87) 1,070   104 (1,124)  
Foreign currency translation (loss) income, net of tax (632) (3,332) (95) 2,008 (1,790) (1,466) (153) 1,705 761 (2,603) (4,979) 358 1,913 1,552 (4,621) (1,419) 86 (7,224) (2,051) (1,704) (6,463)
COMPREHENSIVE INCOME (LOSS) $ 32,344 $ 44,358 $ 32,502 $ 39,647 13,996 (12,729) (1,409) 11,199 $ 17,439 $ 9,602 $ 7,658 $ 11,200 $ 72,149 9,790 $ 18,858 $ 116,507 (2,939) $ 28,460 $ 148,851 11,056 $ 45,899
As Previously Reported                                          
REVENUES         227,828 132,732 141,896 90,622           232,518     365,250     593,078  
Cost of sales (exclusive of amortization of intangibles, included within operating expenses below)         99,446 80,998 74,078 40,966           115,044     196,042     295,488  
GROSS PROFIT         128,382 51,734 67,818 49,656           117,474     169,208     297,590  
Selling, general and administrative expenses         29,122 27,779 21,976 16,586           38,562     66,341     95,463  
Acquisition-related costs         2,858 8,062 20,773 454           21,227     29,289     32,147  
Research and development expenses         7,810 7,918 9,052 4,419           13,471     21,389     29,199  
Amortization of intangibles         16,685 14,017 8,607 4,757           13,364     27,381     44,066  
TOTAL OPERATING EXPENSES         56,475 57,776 60,408 26,216           86,624     144,400     200,875  
OPERATING INCOME (LOSS)         71,907 (6,042) 7,410 23,440           30,850     24,808     96,715  
Amortization of deferred financing costs         (1,030) (2,509) (2,436) (6,154)           (8,590)     (11,099)     (12,129)  
Interest expense, net         (13,773) (11,806) (7,917) (2,161)           (10,078)     (21,884)     (35,657)  
Gain (loss) from product divestiture           839 8,968             8,968     9,807     9,807  
Other non-operating income (expense), net         (580) 979 (566) 567           1     980     400  
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES         56,524 (18,539) 5,459 15,692           21,151     2,612     59,136  
Income tax provision (benefit)         22,292 (6,889) 2,021 5,864           7,885     996     23,288  
INCOME (LOSS) FROM CONTINUING OPERATIONS         34,232 (11,650) 3,438 9,828           13,266     1,616     35,848  
Loss from discontinued operations, net of tax (in Dollars)             (503)             (503)     (503)     (503)  
CONSOLIDATED NET INCOME (LOSS)         $ 34,232 $ (11,650) $ 2,935 $ 9,828           $ 12,763     $ 1,113     $ 35,345  
NET INCOME (LOSS) PER SHARE:                                          
Income (loss) from continuing operations, basic (in Dollars per share)         $ 0.32 $ (0.11) $ 0.03 $ 0.10           $ 0.13     $ 0.02     $ 0.35  
(Loss) from discontinued operations, basic (in Dollars per share)                                 (0.01)     (0.01)  
CONSOLIDATED NET INCOME (loss), BASIC (in Dollars per share)         0.32 (0.11) 0.03 0.1           0.13     0.01     0.34  
Income (loss) from continuing operations, diluted (in Dollars per share)         0.29 (0.11) 0.03 0.08           0.11     0.01     0.34  
Loss from discontinued operations, diluted (in Dollars per share)             (0.01)                         (0.01)  
NET INCOME (LOSS), DILUTED (in Dollars per share)         $ 0.29 $ (0.11) $ 0.02 $ 0.08           $ 0.11     $ 0.01     $ 0.33  
SHARES USED IN COMPUTING CONSOLIDATED NET INCOME PER COMMON SHARE:                                          
BASIC (in Shares)         108,515 105,438 103,183 96,633,000           99,926     101,784     103,480,000  
DILUTED (in Shares)         124,491 105,438 118,092 116,884,000           117,576     118,535     123,110,000  
COMPREHENSIVE INCOME:                                          
Consolidated net income (loss)         $ 34,232 $ (11,650) $ 2,935 $ 9,828           $ 12,763     $ 1,113     $ 35,345  
Unrealized holding gain (loss) on available-for-sale securities, net of tax         (2,194) 1,070                     1,070     (1,124)  
Foreign currency translation (loss) income, net of tax         (1,790) (1,466) (153) 1,705           1,552     86     (1,704)  
COMPREHENSIVE INCOME (LOSS)         30,248 (12,046) 2,782 11,533           14,315     2,269     32,517  
Restatement Adjustment                                          
REVENUES         (24,972) (5,034) (8,024)             (8,024)     (13,058)     (38,030)  
Cost of sales (exclusive of amortization of intangibles, included within operating expenses below)         (1,923) 1,200 (1,078)             (1,077)     123     (1,800)  
GROSS PROFIT         (23,049) (6,234) (6,947)             (6,947)     (13,181)     (36,230)  
Selling, general and administrative expenses         (720) (980) (808)             (808)     (1,788)     (2,508)  
Acquisition-related costs         429 97 167             167     264     693  
Research and development expenses         681 840 536             536     1,376     2,057  
Amortization of intangibles         (202) (203) (168)             (168)     (371)     (573)  
TOTAL OPERATING EXPENSES         188 (246) (273)             (273)     (519)     (331)  
OPERATING INCOME (LOSS)         (23,237) (5,988) (6,674)             (6,674)     (12,662)     (35,899)  
Amortization of deferred financing costs         (86) 237 90 1,903           1,993     2,230     2,144  
Interest expense, net         (4) 2               2     4        
Gain (loss) from product divestiture         (40) 8 (478)             (478)     (470)     (510)  
Other non-operating income (expense), net         88 33 352             350     383     471  
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES         (23,279) (5,708) (6,710) 1,903           (4,807)     (10,515)     (33,794)  
Income tax provision (benefit)         (7,026) (5,025) (2,520) 2,237           (283)     (5,308)     (12,334)  
INCOME (LOSS) FROM CONTINUING OPERATIONS         (16,253) (683) (4,190) (334)           (4,524)     (5,207)     (21,460)  
Loss from discontinued operations, net of tax (in Dollars)             (1)             (1)     (1)     (1)  
CONSOLIDATED NET INCOME (LOSS)         $ (16,253) $ (683) $ (4,191) (334)           $ (4,525)     $ (5,208)     $ (21,461)  
NET INCOME (LOSS) PER SHARE:                                          
Income (loss) from continuing operations, basic (in Dollars per share)         $ (0.15) $ (0.01) $ (0.04)             $ (0.04)     $ (0.06)     $ (0.21)  
(Loss) from discontinued operations, basic (in Dollars per share)                           (0.01)     0.01        
CONSOLIDATED NET INCOME (loss), BASIC (in Dollars per share)         (0.15) (0.01) (0.04)             (0.05)     (0.05)     (0.21)  
Income (loss) from continuing operations, diluted (in Dollars per share)         (0.13) (0.01) (0.04)             (0.04)     (0.05)     (0.21)  
Loss from discontinued operations, diluted (in Dollars per share)             0.01                         0.01  
NET INCOME (LOSS), DILUTED (in Dollars per share)         $ (0.13) $ (0.01) $ (0.03)             $ (0.04)     $ (0.05)     $ (0.20)  
SHARES USED IN COMPUTING CONSOLIDATED NET INCOME PER COMMON SHARE:                                          
DILUTED (in Shares)             (14,909)                   (16,751)     (13,522,000)  
COMPREHENSIVE INCOME:                                          
Consolidated net income (loss)         $ (16,253) $ (683) $ (4,191) (334)           $ (4,525)     $ (5,208)     $ (21,461)  
Unrealized holding gain (loss) on available-for-sale securities, net of tax         1                                
COMPREHENSIVE INCOME (LOSS)         $ (16,252) $ (683) $ (4,191) $ (334)           $ (4,525)     $ (5,208)     $ (21,461)