XML 25 R40.htm IDEA: XBRL DOCUMENT v2.4.0.6
Subsidiary Guarantors (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Operating activities:        
Net income $ 12,276 $ 30,290 $ 23,240 $ 40,898
Adjustments to reconcile net income to cash provided by operating activities:        
Depreciation and amortization     20,010 14,219
Amortization of discount and deferred debt issuance costs on notes     2,091 2,256
Share-based compensation     2,945  
Deferred income taxes, net     1,622 4,272
Provision for losses on accounts receivable     4,237 4,962
Write down of assets held for sale       1,642
Loss on extinguishment of debt, net of original issue discount paid     6,400  
Loss on sale of assets     76 378
Changes in operating assets and liabilities     (22,807) (25,252)
Cash provided by operating activities     37,814 43,375
Cash flows from investing activities:        
Purchases of property and equipment     (11,324) (9,133)
Acquisitions of businesses, net of cash acquired     (22,077) (17,803)
Proceeds from sale of assets     80 217
Cash used in investing activities     (33,321) (26,719)
Cash flows from financing activities:        
Long-term debt (repayments) borrowings     (172,077) (33,176)
Long-term debt borrowings     175,000  
Debt issuance costs     (4,007) (561)
Payments on obligations under capital leases     (69) (70)
Funds contributed by co-investors       1,400
Cash used in financing activities     (1,153) (32,407)
Effect of exchange rate changes on cash and cash equivalents     93 (137)
Increase (decrease) in cash and cash equivalents     3,433 (15,888)
Cash and cash equivalents at beginning of period     25,651 27,552
Cash and cash equivalents at end of period 29,084 11,664 29,084 11,664
ResCare, Inc.
       
Operating activities:        
Net income 12,276 30,290 23,240 40,898
Adjustments to reconcile net income to cash provided by operating activities:        
Depreciation and amortization     13,588 8,253
Amortization of discount and deferred debt issuance costs on notes     2,091 2,256
Share-based compensation     2,945  
Deferred income taxes, net     1,622 4,280
Provision for losses on accounts receivable     793 3,781
Write down of assets held for sale       2,808
Loss on extinguishment of debt, net of original issue discount paid     6,400  
Equity in earnings of subsidiaries (20,465) (21,205) (53,785) (52,835)
Changes in operating assets and liabilities     164,153 (19,275)
Cash provided by operating activities     161,047 (9,834)
Cash flows from investing activities:        
Purchases of property and equipment     (7,258) (19,452)
Cash used in investing activities     (7,258) (19,452)
Cash flows from financing activities:        
Long-term debt (repayments) borrowings     (169,640) (35,095)
Long-term debt borrowings     175,000  
Debt issuance costs     (4,007) (561)
Funds contributed by co-investors       1,400
Net payments relating to intercompany financing     (149,583) 54,023
Cash used in financing activities     (148,230) 19,767
Increase (decrease) in cash and cash equivalents     5,559 (9,519)
Cash and cash equivalents at beginning of period     16,733 11,084
Cash and cash equivalents at end of period 22,292 1,565 22,292 1,565
Guarantor Subsidiaries
       
Operating activities:        
Net income 20,534 23,446 54,038 61,821
Adjustments to reconcile net income to cash provided by operating activities:        
Depreciation and amortization     6,288 5,862
Provision for losses on accounts receivable     3,444 1,161
Loss on sale of assets     76 378
Equity in earnings of subsidiaries (69)   (153)  
Changes in operating assets and liabilities     (104,210) (12,274)
Cash provided by operating activities     (40,517) 56,948
Cash flows from investing activities:        
Purchases of property and equipment     (3,913) 10,085
Acquisitions of businesses, net of cash acquired     (22,077) (17,803)
Proceeds from sale of assets     80 217
Cash used in investing activities     (25,910) (7,501)
Cash flows from financing activities:        
Long-term debt (repayments) borrowings     (2,129) 1,282
Payments on obligations under capital leases     (69) (70)
Net payments relating to intercompany financing     66,080 (52,458)
Cash used in financing activities     63,882 (51,246)
Effect of exchange rate changes on cash and cash equivalents     93 (138)
Increase (decrease) in cash and cash equivalents     (2,452) (1,937)
Cash and cash equivalents at beginning of period     6,547 9,825
Cash and cash equivalents at end of period 4,095 7,888 4,095 7,888
Non-Guarantor Subsidiaries
       
Operating activities:        
Net income   (2,241) (100) (8,986)
Adjustments to reconcile net income to cash provided by operating activities:        
Depreciation and amortization     134 104
Deferred income taxes, net       (8)
Provision for losses on accounts receivable       20
Write down of assets held for sale       (1,166)
Changes in operating assets and liabilities     (82,750) 6,297
Cash provided by operating activities     (82,716) (3,739)
Cash flows from investing activities:        
Purchases of property and equipment     (153) 234
Cash used in investing activities     (153) 234
Cash flows from financing activities:        
Long-term debt (repayments) borrowings     (308) 637
Net payments relating to intercompany financing     83,503 (1,565)
Cash used in financing activities     83,195 (928)
Effect of exchange rate changes on cash and cash equivalents       1
Increase (decrease) in cash and cash equivalents     326 (4,432)
Cash and cash equivalents at beginning of period     2,371 6,643
Cash and cash equivalents at end of period 2,697 2,211 2,697 2,211
Eliminations
       
Operating activities:        
Net income (20,534) (21,205) (53,938) (52,835)
Adjustments to reconcile net income to cash provided by operating activities:        
Equity in earnings of subsidiaries $ 20,534 $ 21,205 $ 53,938 $ 52,835