XML 40 R29.htm IDEA: XBRL DOCUMENT v3.4.0.3
Guarantor Financial Information (Tables)
3 Months Ended
Mar. 31, 2016
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Condensed Consolidating Balance Sheet Information

CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION

At March 31, 2016

(in thousands, except share and per share amounts)

 

 

 

inVentiv

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Health, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

27,758

 

 

 

 

 

$

136,644

 

 

$

(87,289

)

 

$

77,113

 

Restricted cash

 

 

1,716

 

 

 

 

 

 

838

 

 

 

 

 

 

2,554

 

Accounts receivable, net of allowances for

   doubtful accounts

 

 

 

 

 

266,930

 

 

 

61,396

 

 

 

 

 

 

328,326

 

Unbilled services

 

 

 

 

 

223,422

 

 

 

38,301

 

 

 

 

 

 

261,723

 

Intercompany receivables

 

 

504,621

 

 

 

825,469

 

 

 

84,860

 

 

 

(1,414,950

)

 

 

 

Prepaid expenses and other current assets

 

 

7,364

 

 

 

19,001

 

 

 

18,694

 

 

 

 

 

 

45,059

 

Income tax receivable

 

 

26

 

 

 

 

 

 

996

 

 

 

 

 

 

1,022

 

Total current assets

 

 

541,485

 

 

 

1,334,822

 

 

 

341,729

 

 

 

(1,502,239

)

 

 

715,797

 

Property and equipment, net

 

 

21,369

 

 

 

98,916

 

 

 

18,887

 

 

 

 

 

 

139,172

 

Goodwill

 

 

 

 

 

855,317

 

 

 

41,448

 

 

 

 

 

 

896,765

 

Intangible assets, net

 

 

 

 

 

319,311

 

 

 

6,608

 

 

 

 

 

 

325,919

 

Non-current deferred tax assets

 

 

 

 

 

 

 

 

10,421

 

 

 

 

 

 

10,421

 

Other assets

 

 

20,331

 

 

 

4,330

 

 

 

15,060

 

 

 

 

 

 

39,721

 

Non-current intercompany receivables

 

 

429,168

 

 

 

28,867

 

 

 

 

 

 

(458,035

)

 

 

 

Investment in consolidated subsidiaries

 

 

700,686

 

 

 

107,127

 

 

 

 

 

 

(807,813

)

 

 

 

Total assets

 

$

1,713,039

 

 

$

2,748,690

 

 

$

434,153

 

 

$

(2,768,087

)

 

$

2,127,795

 

LIABILITIES AND STOCKHOLDER’S

(DEFICIT) EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of capital lease obligations and

   other financing arrangements

 

$

1,429

 

 

$

23,831

 

 

$

79,265

 

 

$

(79,229

)

 

$

25,296

 

Accrued payroll, accounts payable and accrued

   expenses

 

 

78,168

 

 

 

182,536

 

 

 

66,304

 

 

 

(8,060

)

 

 

318,948

 

Intercompany payables

 

 

857,790

 

 

 

537,244

 

 

 

19,916

 

 

 

(1,414,950

)

 

 

 

Income taxes payable

 

 

 

 

 

449

 

 

 

3,380

 

 

 

 

 

 

3,829

 

Deferred revenue and client advances

 

 

 

 

 

189,789

 

 

 

56,832

 

 

 

 

 

 

246,621

 

Total current liabilities

 

 

937,387

 

 

 

933,849

 

 

 

225,697

 

 

 

(1,502,239

)

 

 

594,694

 

Capital lease obligations, net of current portion

 

 

 

 

 

45,512

 

 

 

13

 

 

 

 

 

 

45,525

 

Long-term debt, net of current portion

 

 

1,547,653

 

 

 

569,479

 

 

 

 

 

 

 

 

 

2,117,132

 

Non-current income tax liability

 

 

 

 

 

4,807

 

 

 

2,760

 

 

 

 

 

 

7,567

 

Deferred tax liability

 

 

74

 

 

 

77,854

 

 

 

1,178

 

 

 

 

 

 

79,106

 

Other non-current liabilities

 

 

12,902

 

 

 

31,599

 

 

 

22,249

 

 

 

 

 

 

66,750

 

Non-current intercompany liabilities

 

 

 

 

 

429,157

 

 

 

28,878

 

 

 

(458,035

)

 

 

 

Total liabilities

 

 

2,498,016

 

 

 

2,092,257

 

 

 

280,775

 

 

 

(1,960,274

)

 

 

2,910,774

 

Total inVentiv Health, Inc. stockholder’s deficit

 

 

(784,977

)

 

 

656,433

 

 

 

151,380

 

 

 

(807,813

)

 

 

(784,977

)

Noncontrolling interest

 

 

 

 

 

 

 

 

1,998

 

 

 

 

 

 

1,998

 

Total stockholder’s deficit

 

 

(784,977

)

 

 

656,433

 

 

 

153,378

 

 

 

(807,813

)

 

 

(782,979

)

Total liabilities and stockholder’s deficit

 

$

1,713,039

 

 

$

2,748,690

 

 

$

434,153

 

 

$

(2,768,087

)

 

$

2,127,795

 

CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION

At December 31, 2015

(in thousands, except share and per share amounts)

 

 

 

inVentiv

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Health, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

55,226

 

 

 

 

 

$

148,970

 

 

$

(82,879

)

 

$

121,317

 

Restricted cash

 

 

226

 

 

 

 

 

 

1,381

 

 

 

 

 

 

1,607

 

Accounts receivable, net of allowances for

   doubtful accounts

 

 

 

 

 

292,548

 

 

 

66,533

 

 

 

 

 

 

359,081

 

Unbilled services

 

 

 

 

 

174,070

 

 

 

33,395

 

 

 

 

 

 

207,465

 

Intercompany receivables

 

 

529,457

 

 

 

840,499

 

 

 

18,211

 

 

 

(1,388,167

)

 

 

 

Prepaid expenses and other current assets

 

 

8,839

 

 

 

11,401

 

 

 

22,690

 

 

 

 

 

 

42,930

 

Income tax receivable

 

 

104

 

 

 

 

 

 

1,076

 

 

 

(104

)

 

 

1,076

 

Total current assets

 

 

593,852

 

 

 

1,318,518

 

 

 

292,256

 

 

 

(1,471,150

)

 

 

733,476

 

Property and equipment, net

 

 

23,227

 

 

 

101,507

 

 

 

17,298

 

 

 

 

 

 

142,032

 

Goodwill

 

 

 

 

 

855,317

 

 

 

40,052

 

 

 

 

 

 

895,369

 

Intangible assets, net

 

 

 

 

 

328,239

 

 

 

6,407

 

 

 

 

 

 

334,646

 

Non-current deferred tax assets

 

 

 

 

 

 

 

 

10,032

 

 

 

 

 

 

10,032

 

Other assets

 

 

19,084

 

 

 

4,491

 

 

 

13,559

 

 

 

 

 

 

37,134

 

Non-current intercompany receivables

 

 

416,161

 

 

 

29,235

 

 

 

35,021

 

 

 

(480,417

)

 

 

 

Investment in consolidated subsidiaries

 

 

676,479

 

 

 

93,191

 

 

 

 

 

 

(769,670

)

 

 

 

Total assets

 

$

1,728,803

 

 

$

2,730,498

 

 

$

414,625

 

 

$

(2,721,237

)

 

$

2,152,689

 

LIABILITIES AND STOCKHOLDER’S (DEFICIT) EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of capital lease obligations and

   other financing arrangements

 

$

1,936

 

 

$

21,324

 

 

$

73,355

 

 

$

(73,282

)

 

$

23,333

 

Accrued payroll, accounts payable and accrued

   expenses

 

 

71,953

 

 

 

200,063

 

 

 

71,307

 

 

 

(9,597

)

 

 

333,726

 

Intercompany payables

 

 

820,965

 

 

 

542,500

 

 

 

24,702

 

 

 

(1,388,167

)

 

 

 

Income taxes payable

 

 

 

 

 

165

 

 

 

5,423

 

 

 

(104

)

 

 

5,484

 

Deferred revenue and client advances

 

 

 

 

 

190,828

 

 

 

55,828

 

 

 

 

 

 

246,656

 

Total current liabilities

 

 

894,854

 

 

 

954,880

 

 

 

230,615

 

 

 

(1,471,150

)

 

 

609,199

 

Capital lease obligations, net of current portion

 

 

 

 

 

45,247

 

 

 

11

 

 

 

 

 

 

45,258

 

Long-term debt, net of current portion

 

 

1,533,197

 

 

 

568,688

 

 

 

 

 

 

 

 

 

2,101,885

 

Non-current income tax liability

 

 

 

 

 

4,806

 

 

 

1,136

 

 

 

 

 

 

5,942

 

Deferred tax liability

 

 

74

 

 

 

73,047

 

 

 

239

 

 

 

 

 

 

73,360

 

Other non-current liabilities

 

 

38,494

 

 

 

30,896

 

 

 

18,763

 

 

 

 

 

 

88,153

 

Non-current intercompany liabilities

 

 

34,920

 

 

 

416,260

 

 

 

29,237

 

 

 

(480,417

)

 

 

 

Total liabilities

 

 

2,501,539

 

 

 

2,093,824

 

 

 

280,001

 

 

 

(1,951,567

)

 

 

2,923,797

 

Total inVentiv Health, Inc. stockholder’s deficit

 

 

(772,736

)

 

 

636,674

 

 

 

132,996

 

 

 

(769,670

)

 

 

(772,736

)

Noncontrolling interest

 

 

 

 

 

 

 

 

1,628

 

 

 

 

 

 

1,628

 

Total stockholder’s deficit

 

 

(772,736

)

 

 

636,674

 

 

 

134,624

 

 

 

(769,670

)

 

 

(771,108

)

Total liabilities and stockholder’s deficit

 

$

1,728,803

 

 

$

2,730,498

 

 

$

414,625

 

 

$

(2,721,237

)

 

$

2,152,689

 

 

Consolidating Statement of Operations

CONSOLIDATING STATEMENT OF OPERATIONS

Three Months Ended March 31, 2016

(in thousands)

 

 

 

inVentiv

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Health, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

Net revenues

 

$

 

 

$

419,336

 

 

$

129,933

 

 

$

(7,973

)

 

$

541,296

 

Reimbursed out-of-pocket expenses

 

 

 

 

 

83,818

 

 

 

7,214

 

 

 

(49

)

 

 

90,983

 

Total revenues

 

 

 

 

 

503,154

 

 

 

137,147

 

 

 

(8,022

)

 

 

632,279

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

300,392

 

 

 

79,298

 

 

 

(7,314

)

 

 

372,376

 

Reimbursable out-of-pocket expenses

 

 

 

 

 

83,818

 

 

 

7,214

 

 

 

(49

)

 

 

90,983

 

Selling, general and administrative expenses

 

 

21,129

 

 

 

71,369

 

 

 

31,917

 

 

 

(659

)

 

 

123,756

 

Allocation of intercompany costs

 

 

(13,899

)

 

 

10,915

 

 

 

2,984

 

 

 

 

 

 

 

Total operating expenses

 

 

7,230

 

 

 

466,494

 

 

 

121,413

 

 

 

(8,022

)

 

 

587,115

 

Operating income (loss)

 

 

(7,230

)

 

 

36,660

 

 

 

15,734

 

 

 

 

 

 

45,164

 

Gain on extinguishment of debt

 

 

221

 

 

 

 

 

 

 

 

 

 

 

 

221

 

Interest income (expense), net

 

 

(43,831

)

 

 

(12,277

)

 

 

255

 

 

 

 

 

 

(55,853

)

Intercompany interest income (expense)

 

 

12,975

 

 

 

(12,715

)

 

 

(260

)

 

 

 

 

 

 

Income (loss) before income tax (provision)

   benefit and income (loss) from equity

   investments

 

 

(37,865

)

 

 

11,668

 

 

 

15,729

 

 

 

 

 

 

(10,468

)

Income tax (provision) benefit

 

 

 

 

 

(5,145

)

 

 

(3,031

)

 

 

 

 

 

(8,176

)

Income (loss) before income (loss) from equity

   investments

 

 

(37,865

)

 

 

6,523

 

 

 

12,698

 

 

 

 

 

 

(18,644

)

Income (loss) from equity investments

 

 

18,788

 

 

 

10,574

 

 

 

 

 

 

(29,357

)

 

 

5

 

Net income (loss)

 

 

(19,077

)

 

 

17,097

 

 

 

12,698

 

 

 

(29,357

)

 

 

(18,639

)

Less: Net (income) loss attributable to the

   noncontrolling interest

 

 

 

 

 

 

 

 

(438

)

 

 

 

 

 

(438

)

Net income (loss) attributable to

   inVentiv Health, Inc.

 

$

(19,077

)

 

$

17,097

 

 

$

12,260

 

 

$

(29,357

)

 

$

(19,077

)

CONSOLIDATING STATEMENT OF OPERATIONS

Three Months Ended March 31, 2015

(in thousands)

 

 

 

inVentiv

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Health, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

Net revenues

 

$

 

 

$

346,981

 

 

$

109,751

 

 

$

(5,755

)

 

$

450,977

 

Reimbursed out-of-pocket expenses

 

 

 

 

 

59,616

 

 

 

7,783

 

 

 

(76

)

 

 

67,323

 

Total revenues

 

 

 

 

 

406,597

 

 

 

117,534

 

 

 

(5,831

)

 

 

518,300

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

236,463

 

 

 

69,304

 

 

 

(5,262

)

 

 

300,505

 

Reimbursable out-of-pocket expenses

 

 

 

 

 

59,616

 

 

 

7,783

 

 

 

(76

)

 

 

67,323

 

Selling, general and administrative expenses

 

 

16,087

 

 

 

84,539

 

 

 

32,781

 

 

 

(493

)

 

 

132,914

 

Allocation of intercompany costs

 

 

(9,900

)

 

 

7,944

 

 

 

1,956

 

 

 

 

 

 

 

Total operating expenses

 

 

6,187

 

 

 

388,562

 

 

 

111,824

 

 

 

(5,831

)

 

 

500,742

 

Operating income (loss)

 

 

(6,187

)

 

 

18,035

 

 

 

5,710

 

 

 

 

 

 

17,558

 

Interest income (expense), net

 

 

(44,398

)

 

 

(12,169

)

 

 

104

 

 

 

 

 

 

(56,463

)

Intercompany interest income (expense)

 

 

11,122

 

 

 

(10,972

)

 

 

(150

)

 

 

 

 

 

 

Income (loss) before income tax (provision)

   benefit and income (loss) from equity

   investments

 

 

(39,463

)

 

 

(5,106

)

 

 

5,664

 

 

 

 

 

 

(38,905

)

Income tax (provision) benefit

 

 

 

 

 

(2,975

)

 

 

(1,553

)

 

 

 

 

 

(4,528

)

Income (loss) before income (loss) from equity

   investments

 

 

(39,463

)

 

 

(8,081

)

 

 

4,111

 

 

 

 

 

 

(43,433

)

Income (loss) from equity investments

 

 

(5,622

)

 

 

1,630

 

 

 

 

 

 

2,463

 

 

 

(1,529

)

Net income (loss)

 

 

(45,085

)

 

 

(6,451

)

 

 

4,111

 

 

 

2,463

 

 

 

(44,962

)

Less: Net (income) loss attributable to the

   noncontrolling interest

 

 

 

 

 

 

 

 

(123

)

 

 

 

 

 

(123

)

Net income (loss) attributable to inVentiv

   Health, Inc.

 

$

(45,085

)

 

$

(6,451

)

 

$

3,988

 

 

$

2,463

 

 

$

(45,085

)

 

Consolidating Statement of Comprehensive Loss

CONSOLIDATING STATEMENT OF COMPREHENSIVE LOSS

Three Months Ended March 31, 2016

(in thousands)

 

 

 

inVentiv

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Health, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

Net Income (loss)

 

$

(19,077

)

 

$

17,097

 

 

$

12,698

 

 

$

(29,357

)

 

$

(18,639

)

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

5,419

 

 

 

2,662

 

 

 

6,119

 

 

 

(8,781

)

 

 

5,419

 

Total other comprehensive income (loss)

 

 

5,419

 

 

 

2,662

 

 

 

6,119

 

 

 

(8,781

)

 

 

5,419

 

Total comprehensive income (loss)

 

 

(13,658

)

 

 

19,759

 

 

 

18,817

 

 

 

(38,138

)

 

 

(13,220

)

Less: Comprehensive (income) loss

   attributable to the noncontrolling interest

 

 

 

 

 

 

 

 

(438

)

 

 

 

 

 

(438

)

Total comprehensive income (loss) attributable to

   inVentiv Health, Inc.

 

$

(13,658

)

 

$

19,759

 

 

$

18,379

 

 

$

(38,138

)

 

$

(13,658

)

CONSOLIDATING STATEMENT OF COMPREHENSIVE LOSS

Three Months Ended March 31, 2015

(in thousands)

 

 

 

inVentiv

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Health, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

Net Income (loss)

 

$

(45,085

)

 

$

(6,451

)

 

$

4,111

 

 

$

2,463

 

 

$

(44,962

)

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

(5,445

)

 

 

(5,435

)

 

 

(4,011

)

 

 

9,446

 

 

 

(5,445

)

Total other comprehensive income (loss)

 

 

(5,445

)

 

 

(5,435

)

 

 

(4,011

)

 

 

9,446

 

 

 

(5,445

)

Total comprehensive income (loss)

 

 

(50,530

)

 

 

(11,886

)

 

 

100

 

 

 

11,909

 

 

 

(50,407

)

Less: Comprehensive (income) loss

   attributable to the noncontrolling interest

 

 

 

 

 

 

 

 

(123

)

 

 

 

 

 

(123

)

Total comprehensive income (loss) attributable to

   inVentiv Health, Inc.

 

$

(50,530

)

 

$

(11,886

)

 

$

(23

)

 

$

11,909

 

 

$

(50,530

)

 

Condensed Consolidating Statement of Cash Flows

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Three Months Ended March 31, 2016

(in thousands)

 

 

 

inVentiv

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Health, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating

   activities

 

$

(36,631

)

 

$

15,585

 

 

$

19,486

 

 

$

(8,060

)

 

$

(9,620

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(1,811

)

 

 

(1,401

)

 

 

(2,958

)

 

 

 

 

 

(6,170

)

Proceeds from vehicle sales and rebates on

   vehicle leases

 

 

 

 

 

3,979

 

 

 

 

 

 

 

 

 

3,979

 

Intercompany transfers

 

 

37,937

 

 

 

17,988

 

 

 

 

 

 

(55,925

)

 

 

 

Other, net

 

 

(1,491

)

 

 

 

 

 

525

 

 

 

 

 

 

(966

)

Net cash provided by (used in) investing activities

 

 

34,635

 

 

 

20,566

 

 

 

(2,433

)

 

 

(55,925

)

 

 

(3,157

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments on capital leases and other

   financing arrangements

 

 

(972

)

 

 

(7,896

)

 

 

(39

)

 

 

 

 

 

(8,907

)

Repurchase of Notes

 

 

(22,790

)

 

 

 

 

 

 

 

 

 

 

 

(22,790

)

Payment on installment note and contingent

   consideration related to acquisition

 

 

(2,174

)

 

 

 

 

 

 

 

 

 

 

 

(2,174

)

Intercompany transfers

 

 

 

 

 

(28,255

)

 

 

(31,320

)

 

 

59,575

 

 

 

 

Other, net

 

 

464

 

 

 

 

 

 

(68

)

 

 

 

 

 

396

 

Net cash provided by (used in) financing activities

 

 

(25,472

)

 

 

(36,151

)

 

 

(31,427

)

 

 

59,575

 

 

 

(33,475

)

Effects of foreign currency exchange rate changes

   on cash

 

 

 

 

 

 

 

 

2,048

 

 

 

 

 

 

2,048

 

Net increase (decrease) in cash and cash

   equivalents

 

 

(27,468

)

 

 

 

 

 

(12,326

)

 

 

(4,410

)

 

 

(44,204

)

Cash and cash equivalents, beginning of period

 

 

55,226

 

 

 

 

 

 

148,970

 

 

 

(82,879

)

 

 

121,317

 

Cash and cash equivalents, end of period

 

$

27,758

 

 

$

 

 

$

136,644

 

 

$

(87,289

)

 

$

77,113

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Three Months Ended March 31, 2015

(in thousands)

 

 

 

inVentiv

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Health, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating

   activities

 

$

(37,855

)

 

$

37,407

 

 

$

8,984

 

 

$

(6,385

)

 

$

2,151

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(2,777

)

 

 

(5,199

)

 

 

(1,823

)

 

 

 

 

 

(9,799

)

Proceeds from vehicle sales and rebates on

   vehicle leases

 

 

 

 

 

3,093

 

 

 

 

 

 

 

 

 

3,093

 

Intercompany transfers

 

 

51,656

 

 

 

 

 

 

 

 

 

(51,656

)

 

 

 

Other, net

 

 

(238

)

 

 

 

 

 

 

 

 

 

 

 

(238

)

Net cash provided by (used in) investing activities

 

 

48,641

 

 

 

(2,106

)

 

 

(1,823

)

 

 

(51,656

)

 

 

(6,944

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments on capital leases and other

   financing arrangements

 

 

(983

)

 

 

(7,816

)

 

 

(125

)

 

 

 

 

 

(8,924

)

Borrowings under line of credit

 

 

17,000

 

 

 

 

 

 

 

 

 

 

 

 

17,000

 

Repayments on line of credit

 

 

(17,000

)

 

 

 

 

 

 

 

 

 

 

 

(17,000

)

Payment on installment note and contingent

   consideration related to acquisition

 

 

(1,917

)

 

 

 

 

 

 

 

 

 

 

 

(1,917

)

Intercompany transfers

 

 

 

 

 

(30,924

)

 

 

6,980

 

 

 

23,944

 

 

 

 

Other, net

 

 

93

 

 

 

 

 

 

(68

)

 

 

 

 

 

25

 

Net cash provided by (used in) financing activities

 

 

(2,807

)

 

 

(38,740

)

 

 

6,787

 

 

 

23,944

 

 

 

(10,816

)

Effects of foreign currency exchange rate changes

   on cash

 

 

 

 

 

 

 

 

(2,797

)

 

 

 

 

 

(2,797

)

Net increase (decrease) in cash and cash

   equivalents

 

 

7,979

 

 

 

(3,439

)

 

 

11,151

 

 

 

(34,097

)

 

 

(18,406

)

Cash and cash equivalents, beginning of period

 

 

19,643

 

 

 

3,439

 

 

 

86,014

 

 

 

(52,037

)

 

 

57,059

 

Cash and cash equivalents, end of period

 

$

27,622

 

 

$

 

 

$

97,165

 

 

$

(86,134

)

 

$

38,653