XML 29 R4.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Comprehensive Income - USD ($)
$ 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
Income Statement [Abstract]                                          
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 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
Bargain purchase gain       849         3,707       849     849     849   3,707
Gain from product divestiture         (40) 847 8,490             8,490     9,337     9,297  
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
CONSOLIDATED NET INCOME PER COMMON 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
CONSOLIDATED NET INCOME, 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 of ($61), $663 and $0 for the years ended December 31, 2015, 2014 and 2013, respectively 191 (277) 89 101 (2,193) 1,070             190     (87) 1,070   104 (1,124)  
Foreign currency translation loss, net of tax of $1,057, $877 and $3,328 for the years ended December 31, 2015, 2014 and 2013, respectively (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