XML 124 R106.htm IDEA: XBRL DOCUMENT v3.7.0.1
QUARTERLY FINANCIAL INFORMATION - STATEMENTS OF CASH FLOWS (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
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, 2014
Jun. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:                              
Net (loss) income $ (3,429) $ (8,801) $ 3,231 $ (9,967) $ 12,032 $ 15,518 $ 11,197 $ 1,764 $ (6,736) $ 12,961 $ (15,537) $ 28,479 $ (18,966) $ 40,511 $ 48,024
(Loss) income from discontinued operations, net of income taxes (6,235) (10,751) 4,661 (3,621) (3,063) (2,034) (282) 11 1,040 (271) (9,711) (2,305) (15,946) (5,368) (235)
(Loss) income from continuing operations 2,806 1,950 (1,430) (6,346) 15,095 17,552 11,479 1,753 (7,776) 13,232 (5,826) 30,784 (3,020) 45,879 48,259
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:                              
Depreciation and amortization 9,978 9,818 9,826 9,307 8,487 8,526 8,805 8,367 19,133 17,172 28,951 25,698 38,929 34,185 32,589
Provision for doubtful accounts       1,989       474 4,463 1,705 9,094 3,441 11,639 5,053 4,423
Impairment of long-lived assets and intangible assets                     1,503   2,425    
Compensation expense on restricted stock units       2,356       2,093 5,152 4,599 7,138 7,004 9,642 9,346 8,213
Provision (benefit) for deferred income taxes       358         1,836 (2,564) 2,535 (2,564) (39,214) (14,499) (13,812)
Amortization of debt issuance costs       617       1,038 1,306 1,975 1,987 2,607 2,663 3,218 3,891
Loss on extinguishment of debt             6,645     6,645   6,645   6,645  
(Gain) loss on sale of property, plant and equipment       (553)       (277) (620) (900) (1,412) (6,369) (293) (6,258) (2,019)
Contingent consideration gains                   (57) (49) (702) (85) (1,461) (1,388)
Changes in operating assets and liabilities, net of effects of acquired companies:                              
Net accounts receivable       9,521       9,332 (5,076) 747 (16,599) 791 (28,797) (8,855) (15,534)
Inventories       (2,293)       (1,449) (5,897) (2,258) (2,212) (3,740) 6,917 (3,493) 322
Other current assets and income taxes       (3,966)       (2,845) (8,560) (953) (21,566) 2,130 9,351 7,009 1,498
Accounts payable       (4,335)       (639) (2,971) 11,141 (751) 5,940 (777) 5,096 1,264
Accrued expenses, other current liabilities and accrued interest payable       2,117       3,990 1,172 (269) 25,499 3,158 40,186 687 3,451
Accrued compensation related costs       (17,779)       (23,186) (15,050) (18,900) (3,618) (9,952) (483) (6,566) 2,807
Other liabilities       (144)       198 1,511 572 (750) 1,969 978 4,148 (169)
Net cash provided by operating activities - continuing operations       (9,151)       (1,151) (11,377) 31,887 23,924 66,840 50,061 80,134 73,795
Net cash (used in) provided by operating activities - discontinued operations       (1,479)       109 3,482 (2,227) (1,774) (2,261) (442) (3,102) (3,037)
Net cash provided by operating activities       (10,630)       (1,042) (7,895) 29,660 22,150 64,579 49,619 77,032 70,758
Cash flows from investing activities:                              
Purchase of property, plant and equipment, net of acquisitions       (8,526)       (3,450) (14,805) (13,741) (18,924) (19,174) (27,096) (25,907) (24,503)
Purchase of equipment leased to third parties under operating leases       (564)       (660) (1,663) (1,849) (2,609) (2,889) (4,012) (4,103) (2,763)
Acquisitions, net of cash acquired       (19,142)       (65) (33,934) (5,776) (36,784) (6,621) (38,097) (10,295) (61,401)
Change in restricted cash associated with workers' compensation program                       3,120   3,120 (3,120)
Purchase of company-owned life insurance investment       (2,294)         (2,294)   (2,294)   (2,294)   (2,000)
Proceeds from sale of property, plant and equipment       595       663 1,674 1,644 2,331 4,717 2,518 9,066 3,231
Net cash used in investing activities - continuing operations       (29,931)       (3,512) (51,022) (19,722) (58,280) (20,847) (68,981) (28,119) (90,556)
Net cash provided by (used in) investing activities - discontinued operations       (265)       (256) (464) (604) (532) (944) 2,507 (1,438) (1,118)
Net cash used in investing activities       (30,196)       (3,768) (51,486) (20,326) (58,812) (21,791) (66,474) (29,557) (91,674)
Cash flows from financing activities:                              
Borrowings under term loan                   225,000   225,000   225,000  
Repayment of term loan       (1,406)       (750) (2,813) (293,300) (5,625) (294,706) (8,438) (296,113) (3,700)
Borrowings under revolving credit agreement       125,000       50,000 228,000 120,000 252,000 163,000 331,000 249,000  
Repayments under revolving credit agreement       (38,000)       (50,000) (163,000) (65,000) (203,000) (137,000) (286,000) (224,000)  
Payment of seller notes       (1,631)       (1,411) (3,569) (3,117) (6,845) (6,449) (9,435) (8,656) (4,904)
Payment of contingent consideration       (375)       (675) (626) (925) (700) (1,965) (825) (2,590) (2,915)
Payment of financing obligations       (426)       (324) (866) (658) (1,491) (997) (1,687) (1,367) (1,104)
Payment of fees associated with debt modifications and extinguishments                   (3,665)   (3,665)   (3,665)  
Excess tax benefit from stock-based compensation       1,803       1,054 2,191 2,005 2,197 2,058 2,249 3,348 1,489
Proceeds from issuance of common stock       87       62 87 1,628 87 1,629 87 2,437 3,560
Purchase and retirement of common stock                   (1,567)   (1,567)   (2,374) (1,350)
Net cash provided by (used in) financing activities - continuing operations       85,052       (2,044) 59,404 (19,599) 36,623 (54,662) 26,951 (58,980) (8,924)
Net cash used in financing activities - discontinued operations       (3)       (3) (6) (7) (9) (10) (10) (12) (353)
Net cash provided by (used in) financing activities       85,049       (2,047) 59,398 (19,606) 36,614 (54,672) 26,941 (58,992) (9,277)
Increase (decrease) in cash and cash equivalents       44,223       (6,857) 17 (10,272) (48) (11,884) 10,086 (11,517) (30,193)
Cash and cash equivalents, at beginning of year 1,565 1,630 45,836 1,613 1,246 2,858 6,273 13,130 1,613 13,130 1,613 13,130 1,613 13,130 43,323
Cash and cash equivalents, at end of year $ 11,699 1,565 1,630 45,836 1,613 1,246 2,858 6,273 1,630 2,858 1,565 1,246 11,699 1,613 13,130
Cash paid during the period for:                              
Interest       2,537       4,221 12,344 16,314 15,283 19,144 25,341 28,938 31,122
Income taxes (net of refunds)       11,159       5,591 11,538 15,558 19,095 21,033 25,433 34,409 34,468
Non-cash financing and investing activities:                              
Issuance of seller notes in connection with acquisitions       8,450         11,901 268 13,172 614 13,964 2,344 20,223
Additions to property, plant and equipment acquired through financing obligations       1,266       386 1,973 740 3,001 2,797 3,461 3,958 3,094
Retirements of financed property, plant and equipment       7         7 150 2,097 529 2,071 399 2,095
Purchase of property, plant and equipment in accounts payable       2,184       357 1,169 574 1,793 638 1,588 1,109 416
As Previously Reported                              
Cash flows from operating activities:                              
Net (loss) income     12,619 5,997 18,356 21,659 14,079 9,490 18,616 23,569   45,228   63,584 63,692
(Loss) income from continuing operations     12,619 5,997 18,356 21,659 14,079 9,490 18,616 23,569   45,228   63,584 63,692
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:                              
Depreciation and amortization     12,133 10,199 9,467 9,224 9,510 9,285 22,332 18,795   28,019   37,486 34,652
Provision for doubtful accounts       3,754       1,657 8,808 4,591   8,545   14,330 9,589
Compensation expense on restricted stock units       2,418       1,667 5,265 4,060   6,398   9,080 8,061
Provision (benefit) for deferred income taxes       358         358 (2,564)   (2,564)   (1,602) (4,303)
Amortization of debt issuance costs       430       864 861 8,273   8,703   2,488 3,452
Loss on extinguishment of debt             6,645     6,645   6,645   6,645  
(Gain) loss on sale of property, plant and equipment       (547)       52 (939) 169   (5,570)   (5,914) 64
Contingent consideration gains                 (318) (57)   (363)   (1,032) (993)
Changes in operating assets and liabilities, net of effects of acquired companies:                              
Net accounts receivable       1,537       7,216 (23,564) (7,712)   (14,586)   (32,060) (30,259)
Inventories       (10,589)       (5,197) (14,467) (7,940)   (14,676)   (11,329) (12,827)
Other current assets and income taxes       (12,736)       (3,860) (5,104) (2,746)   5,028   4,689 3,867
Accounts payable       2,126       (2,006) (6,430) 7,611   4,581   6,235 (2,114)
Accrued expenses, other current liabilities and accrued interest payable       2,384       3,883 1,080 (202)   5,421   (223) 3,501
Accrued compensation related costs       (15,040)       (19,544) (13,772) (18,612)   (9,584)   (7,379) 4,348
Other liabilities       (253)       (1,314) (211) 409   3,946   1,262 589
Net cash provided by operating activities - continuing operations       (9,962)       2,193 (7,485) 27,644   68,526   86,260 81,319
Net cash provided by operating activities       (9,962)       2,193 (7,485) 27,644   68,526   86,260 81,319
Cash flows from investing activities:                              
Purchase of property, plant and equipment, net of acquisitions       (8,297)       (5,110) (20,248) (15,939)   (24,429)   (34,236) (29,492)
Purchase of equipment leased to third parties under operating leases       (564)       (288) (1,438) (2,106)   (3,041)   (4,210) (3,671)
Acquisitions, net of cash acquired       (19,167)         (34,201) (4,741)   (5,695)   (9,296) (62,500)
Change in restricted cash associated with workers' compensation program                       3,120   3,120 (3,120)
Purchase of company-owned life insurance investment       (2,294)         (2,294)           (2,000)
Proceeds from sale of property, plant and equipment       522       91 1,079 894   4,595   8,684 1,732
Net cash used in investing activities - continuing operations       (29,800)       (5,307) (57,102) (21,892)   (25,450)   (35,938) (99,051)
Net cash used in investing activities       (29,800)       (5,307) (57,102) (21,892)   (25,450)   (35,938) (99,051)
Cash flows from financing activities:                              
Borrowings under term loan                   225,000   225,000   225,000  
Repayment of term loan       (1,406)       (750) (2,813) (293,300)   (294,706)   (296,113) (3,700)
Borrowings under revolving credit agreement       125,000         228,000 120,000   163,000   249,000  
Repayments under revolving credit agreement       (38,000)         (163,000) (65,000)   (137,000)   (224,000)  
Payment of seller notes       (1,594)       (1,410) (3,765) (4,042)   (9,168)   (12,410) (5,255)
Payment of financing obligations       (340)       (180) (754) (411)   (808)   (1,047) (713)
Payment of fees associated with debt modifications and extinguishments                   (3,665)   (3,665)   (3,667)  
Excess tax benefit from stock-based compensation       1,780       1,214 1,875 2,159   2,214   3,501 1,505
Proceeds from issuance of common stock       86       62 86 1,628   1,628   2,437 3,560
Purchase and retirement of common stock                   (1,566)   (1,566)   (2,374) (1,350)
Net cash provided by (used in) financing activities - continuing operations       85,526       (1,064) 59,629 (19,197)   (55,071)   (59,673) (5,953)
Net cash provided by (used in) financing activities       85,526       (1,064) 59,629 (19,197)   (55,071)   (59,673) (5,953)
Increase (decrease) in cash and cash equivalents       45,764       (4,178) (4,958) (13,445)   (11,995)   (9,351) (23,685)
Cash and cash equivalents, at beginning of year   4,902 55,624 9,860 7,216 5,766 15,033 19,211 9,860 19,211 9,860 19,211 9,860 19,211 42,896
Cash and cash equivalents, at end of year     4,902 55,624 9,860 7,216 5,766 15,033 4,902 5,766   7,216   9,860 19,211
Cash paid during the period for:                              
Interest       1,629       3,290 10,537 13,105   16,299      
Income taxes (net of refunds)       11,159       5,591 11,538 14,973   21,033      
Non-cash financing and investing activities:                              
Issuance of seller notes in connection with acquisitions       9,300         12,900 300   675      
Additions to property, plant and equipment acquired through financing obligations                 10,717 220          
Restatement Adjustments                              
Cash flows from operating activities:                              
Net (loss) income       (15,964)       (7,726) (25,352) (10,608)   (16,749)   (23,073) (15,668)
(Loss) income from discontinued operations, net of income taxes       (3,621)       11 1,040 (271)   (2,305)   (5,368) (235)
(Loss) income from continuing operations       (12,343)       (7,737) (26,392) (10,337)   (14,444)   (17,705) (15,433)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:                              
Depreciation and amortization       (892)       (918) (3,199) (1,623)   (2,321)   (3,301) (2,063)
Provision for doubtful accounts       (1,765)       (1,183) (4,345) (2,886)   (5,104)   (9,277) (5,166)
Compensation expense on restricted stock units       (62)       426 (113) 539   606   266 152
Provision (benefit) for deferred income taxes                 1,478         (12,897) (9,509)
Amortization of debt issuance costs       187       174 445 (6,298)   (6,096)   730 439
Loss on extinguishment of debt                   6,645   6,645      
(Gain) loss on sale of property, plant and equipment       (6)       (329) 319 (1,069)   (799)   (344) (2,083)
Contingent consideration gains                 318     (339)   (429) (395)
Changes in operating assets and liabilities, net of effects of acquired companies:                              
Net accounts receivable       7,984       2,116 18,488 8,459   15,377   23,205 14,725
Inventories       8,296       3,748 8,570 5,682   10,936   7,836 13,149
Other current assets and income taxes       8,770       1,015 (3,456) 1,793   (2,898)   2,320 (2,369)
Accounts payable       (6,461)       1,367 3,459 3,530   1,359   (1,139) 3,378
Accrued expenses, other current liabilities and accrued interest payable       (267)       107 92 (67)   (2,263)   910 (50)
Accrued compensation related costs       (2,739)       (3,642) (1,278) (288)   (368)   813 (1,541)
Other liabilities       109       1,512 1,722 163   (1,977)   2,886 (758)
Net cash provided by operating activities - continuing operations       811       (3,344) (3,892) 4,243   (1,686)   (6,126) (7,524)
Net cash (used in) provided by operating activities - discontinued operations       (1,479)       109 3,482 (2,227)   (2,261)   (3,102) (3,037)
Net cash provided by operating activities       (668)       (3,235) (410) 2,016   (3,947)   (9,228) (10,561)
Cash flows from investing activities:                              
Purchase of property, plant and equipment, net of acquisitions       (229)       1,660 5,443 2,198   5,255   8,329 4,989
Purchase of equipment leased to third parties under operating leases               (372) (225) 257   152   107 908
Acquisitions, net of cash acquired       25       (65) 267 (1,035)   (926)   (999) 1,099
Proceeds from sale of property, plant and equipment       73       572 595 750   122   382 1,499
Net cash used in investing activities - continuing operations       (131)       1,795 6,080 2,170   4,603   7,819 8,495
Net cash provided by (used in) investing activities - discontinued operations       (265)       (256) (464) (604)   (944)   (1,438) (1,118)
Net cash used in investing activities       (396)       1,539 5,616 1,566   3,659   6,381 7,377
Cash flows from financing activities:                              
Borrowings under revolving credit agreement               50,000              
Repayments under revolving credit agreement               (50,000)              
Payment of seller notes       (37)       (1) 196 925   2,719   3,754 351
Payment of contingent consideration       (375)       (675) (626) (925)   (1,965)   (2,590) (2,915)
Payment of financing obligations       (86)       (144) (112) (247)   (189)   (320) (391)
Payment of fees associated with debt modifications and extinguishments                           2  
Excess tax benefit from stock-based compensation       23       (160) 316 (154)   (156)   (153) (16)
Proceeds from issuance of common stock       1         1     1      
Purchase and retirement of common stock                   (1)   (1)      
Net cash provided by (used in) financing activities - continuing operations       (474)       (980) (225) (402)   409   693 (2,971)
Net cash used in financing activities - discontinued operations       (3)       (3) (6) (7)   (10)   (12) (353)
Net cash provided by (used in) financing activities       (477)       (983) (231) (409)   399   681 (3,324)
Increase (decrease) in cash and cash equivalents       (1,541)       (2,679) 4,975 3,173   111   (2,166) (6,508)
Cash and cash equivalents, at beginning of year   $ (3,272) (9,788) (8,247) (5,970) (2,908) (8,760) (6,081) (8,247) (6,081) $ (8,247) (6,081) $ (8,247) (6,081) 427
Cash and cash equivalents, at end of year     $ (3,272) (9,788) $ (8,247) $ (5,970) $ (2,908) (8,760) (3,272) (2,908)   (5,970)   $ (8,247) $ (6,081)
Cash paid during the period for:                              
Interest       908       931 1,807 3,209   2,845      
Income taxes (net of refunds)                   585          
Non-cash financing and investing activities:                              
Issuance of seller notes in connection with acquisitions       (850)         (999) (32)   (61)      
Additions to property, plant and equipment acquired through financing obligations       1,266       386 (8,744) 520   2,797      
Retirements of financed property, plant and equipment       7         7 150   529      
Purchase of property, plant and equipment in accounts payable       $ 2,184       $ 357 $ 1,169 $ 574   $ 638