XML 33 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Operating activities:      
Net income $ 9,495 $ 3,503 $ 4,244
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on early extinguishment of debt (5,187) 0 0
Gain on redemption of senior preferred stock (444) (230) (92)
Dividends of preferred stock as interest expense 4,050 4,159 4,241
Accretion of notes payable 655 361 0
Depreciation and amortization 3,812 2,728 1,625
Provision for inventory obsolescence 111 51 78
Provision (benefit) for doubtful accounts receivable (53) [1] 17 [1] (3) [1]
Amortization of debt issuance costs 71 71 102
Deferred income tax provision (benefit) 2,039 (809) 1,515
Changes in assets and liabilities:      
Decrease (increase) in accounts receivable 3,120 17,122 (1,380)
Decrease (increase) in inventories 4,323 (7,232) 25,225
(Increase) decrease in deferred program expenses (2,645) 22 3,771
Decrease (increase) in other current assets and other assets 589 (64) 339
(Decrease) increase in accounts payable and other accrued payables (71) (5,677) (32,103)
(Decrease) increase in accrued compensation and benefits (3,126) 1,211 966
Increase (decrease) in deferred revenue 1,708 1 (4,454)
(Decrease) increase in other current liabilities (2,397) (334) (952)
Cash provided by operating activities 16,050 14,900 3,122
Investing activities:      
Acquisition of ITL (Note 15) 0 (8,000) 0
Purchases of property and equipment (591) (596) (680)
Cash used in investing activities (591) (8,596) (680)
Financing activities:      
Proceeds from senior credit facility 260,717 257,023 244,313
Repayments of senior credit facility (259,284) (252,933) (246,662)
Proceeds from term loan 0 0 7,500
Repayments of term loan (375) (375) (188)
Increase (decrease) in book overdrafts 1,262 (1,309) (774)
Repayments of notes payable (10,860) (3,500) 0
Payments under capital lease obligations (937) (914) (833)
Redemptions of senior preferred stock (4,000) (2,070) (430)
Repayment of senior subordinated notes 0 0 (4,179)
Debt issuance costs 0 0 (85)
Distributions to Telos ID Class B membership unit - non-controlling interest (1,973) (2,122) (1,071)
Cash used in financing activities (15,450) (6,200) (2,409)
Effect of exchange rate changes on cash and cash equivalents 0 0 5
Increase in cash and cash equivalents 9 104 38
Cash and cash equivalents, beginning of the year 220 116 78
Cash and cash equivalents, end of year 229 220 116
Cash paid during the year for:      
Interest 1,807 1,727 2,102
Income taxes 5,903 4,485 3,140
Noncash:      
Interest on redeemable preferred stock 4,050 4,159 4,241
Net assets of acquired company 0 26,673 0
Acquisition financed through issuance of notes payable 0 18,673 0
Financing of capital leases $ 99 $ 0 $ 0
[1] Accounts receivable reserves and reversal of allowance for subsequent collections, net