XML 100 R36.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Consolidating Financial Information Consolidating Financial Information (Tables)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2011
Jun. 30, 2010
Jun. 30, 2011
Jun. 30, 2010
Dec. 31, 2010
Consolidating Financial Information Tables [Abstract]          
Consolidating Statement of Operations [Table Text Block]
Consolidating Statement of Operations
Three Months Ended June 30, 2011
 
Parent
 
Guarantor
Subsidiary
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in thousands)
Revenues
$
289,090


 
$


 
$
345,332


 
$
(22,021
)
 
$
612,401


Cost of revenues
194,728


 


 
248,611


 
(22,021
)
 
421,318


Gross profit
94,362


 


 
96,721


 


 
191,083


 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 
 
 
 
 
 
 
 
Sales and marketing
18,195


 


 
30,650


 


 
48,845


Product development
26,673


 


 
14,258


 


 
40,931


General and administrative
13,529


 


 
21,589


 


 
35,118


Amortization of intangible assets
3,512


 


 
12,685


 


 
16,197


Restructuring
501


 


 
1,406


 


 
1,907


Total operating expenses
62,410


 


 
80,588


 


 
142,998


 
 
 
 
 
 
 
 
 
 
Operating income
31,952


 


 
16,133


 


 
48,085


Other income (expense)
 
 
 
 
 
 
 
 
 
Interest income
57


 
842


 
134


 
(865
)
 
168


Interest expense
(12,178
)
 


 
(107
)
 
865


 
(11,420
)
Other income (expense), net
(1,436
)
 


 
(1,041
)
 


 
(2,477
)
Total other income (expense)
(13,557
)
 
842


 
(1,014
)
 


 
(13,729
)
 
 
 
 
 
 
 
 
 
 
Income before income taxes
18,395


 
842


 
15,119


 


 
34,356


Income tax (provision) benefit
(2,823
)
 


 
2,903


 


 
80


Equity in earnings of guarantor and non-guarantor subsidiaries, net
18,864


 


 


 
(18,864
)
 


Net income
$
34,436


 
$
842


 
$
18,022


 
$
(18,864
)
 
$
34,436


Consolidating Statement of Operations
Three Months Ended June 30, 2010
 
 
Parent
 
Guarantor
Subsidiary
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in thousands)
Revenues
$
298,380


 
$


 
$
283,082


 
$
(14,123
)
 
$
567,339


Cost of revenues
199,882


 


 
207,524


 
(14,123
)
 
393,283


Gross profit
98,498


 


 
75,558


 


 
174,056


 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 
 
 
 
 
 
 
 
Sales and marketing
15,706


 


 
25,268


 


 
40,974


Product development
21,051


 


 
11,971


 


 
33,022


General and administrative
13,467


 


 
19,818


 


 
33,285


Amortization of intangible assets
4,086


 


 
12,680


 


 
16,766


Total operating expenses
54,310


 


 
69,737


 


 
124,047


 
 
 
 
 
 
 
 
 
 
Operating income
44,188


 


 
5,821


 


 
50,009


Other income (expense)
 
 
 
 
 
 
 
 
 
Interest income
116


 
776


 
87


 
(868
)
 
111


Interest expense
(14,621
)
 


 
(212
)
 
868


 
(13,965
)
Other income (expense), net
4,002


 


 
(4,427
)
 


 
(425
)
Total other income (expense)
(10,503
)
 
776


 
(4,552
)
 


 
(14,279
)
 
 
 
 
 
 
 
 
 
 
Income before income taxes
33,685


 
776


 
1,269


 


 
35,730


Income tax benefit (provision)
(12,539
)
 


 
2,120


 


 
(10,419
)
Equity in earnings of guarantor and non-guarantor subsidiaries, net
4,165


 


 


 
(4,165
)
 


Net income
$
25,311


 
$
776


 
$
3,389


 
$
(4,165
)
 
$
25,311


Consolidating Statement of Operations
Six Months Ended June 30, 2011
 
 
Parent
 
Guarantor
Subsidiary
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in thousands)
Revenues
$
562,653


 
$


 
$
653,623


 
$
(40,184
)
 
$
1,176,092


Cost of revenues
377,003


 


 
464,080


 
(40,184
)
 
800,899


Gross profit
185,650


 


 
189,543


 


 
375,193


 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 
 
 
 
 
 
 
 
Sales and marketing
35,210


 


 
58,283


 


 
93,493


Product development
51,864


 


 
29,512


 


 
81,376


General and administrative
26,474


 


 
41,975


 


 
68,449


Amortization of intangible assets
7,024


 


 
24,770


 


 
31,794


Restructuring
501


 


 
1,406


 


 
1,907


Total operating expenses
121,073


 


 
155,946


 


 
277,019


 
 
 
 
 
 
 
 
 
 
Operating income
64,577


 


 
33,597


 


 
98,174


Other income (expense)
 
 
 
 
 
 
 
 
 
Interest income
14,902


 
1,668


 
411


 
(16,505
)
 
476


Interest expense
(24,997
)
 


 
(15,042
)
 
16,505


 
(23,534
)
Other income (expense), net
(2,603
)
 


 
(1,470
)
 


 
(4,073
)
Total other income (expense)
(12,698
)
 
1,668


 
(16,101
)
 


 
(27,131
)
 
 
 
 
 
 
 
 
 
 
Income before income taxes
51,879


 
1,668


 
17,496


 


 
71,043


Income tax (provision) benefit
(14,190
)
 


 
4,703


 


 
(9,487
)
Equity in earnings of guarantor and non-guarantor subsidiaries, net
23,867


 


 


 
(23,867
)
 


Net income
$
61,556


 
$
1,668


 
$
22,199


 
$
(23,867
)
 
$
61,556


Consolidating Statement of Operations
Six Months Ended June 30, 2010
 
 
Parent
 
Guarantor
Subsidiary
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in thousands)
Revenues
$
539,253


 
$


 
$
551,911


 
$
(26,202
)
 
$
1,064,962


Cost of revenues
364,772


 


 
395,272


 
(26,202
)
 
733,842


Gross profit
174,481


 


 
156,639


 


 
331,120


 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 
 
 
 
 
 
 
 
Sales and marketing
31,273


 


 
51,238


 


 
82,511


Product development
42,229


 


 
23,833


 


 
66,062


General and administrative
27,250


 


 
39,092


 


 
66,342


Amortization of intangible assets
8,172


 


 
26,405


 


 
34,577


Total operating expenses
108,924


 


 
140,568


 


 
249,492


 
 
 
 
 
 
 
 
 
 
Operating income
65,557


 


 
16,071


 


 
81,628


Other income (expense)
 
 
 
 
 
 
 
 
 
Interest income
475


 
1,534


 
226


 
(1,957
)
 
278


Interest expense
(30,201
)
 


 
(644
)
 
1,957


 
(28,888
)
Other income (expense), net
2,973


 


 
(3,990
)
 


 
(1,017
)
Total other income (expense)
(26,753
)
 
1,534


 
(4,408
)
 


 
(29,627
)
 
 
 
 
 
 
 
 
 
 
Income before income taxes
38,804


 
1,534


 
11,663


 


 
52,001


Income tax (provision) benefit
(2,792
)
 


 
1,352


 


 
(1,440
)
Equity in earnings of guarantor and non-guarantor subsidiaries, net
14,549


 


 


 
(14,549
)
 


Net income
$
50,561


 
$
1,534


 
$
13,015


 
$
(14,549
)
 
$
50,561


 
Consolidating Balance Sheets [Table Text Block]    
Consolidating Balance Sheet
June 30, 2011
 
 
Parent
 
Guarantor
Subsidiary
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
79,037


 
$


 
$
89,247


 
$


 
$
168,284


Accounts receivable, net
117,090


 


 
260,745


 


 
377,835


Intercompany accounts receivable
11,599


 


 
8,375


 
(19,974
)
 


Inventories
111,702


 


 
142,341


 
(964
)
 
253,079


Deferred tax assets current, net
37,450


 


 
17,695


 


 
55,145


Other current assets
25,101


 


 
81,079


 
(1,684
)
 
104,496


Intercompany other
2,088


 


 


 
(2,088
)
 


Total current assets
384,067


 


 
599,482


 
(24,710
)
 
958,839


 
 
 
 
 
 
 
 
 
 
Property, plant, and equipment, net
116,725


 


 
184,733


 


 
301,458


Deferred tax assets noncurrent, net
(19,705
)
 


 
32,419


 


 
12,714


Other long-term assets
48,220


 


 
20,747


 


 
68,967


Intangible assets, net
34,804


 


 
258,126


 


 
292,930


Goodwill
184,749


 


 
1,127,022


 


 
1,311,771


Investment in subsidiaries
320,053


 


 


 
(320,053
)
 


Intercompany notes receivable
1,397,260


 
103,085


 


 
(1,500,345
)
 


Total assets
$
2,466,173


 
$
103,085


 
$
2,222,529


 
$
(1,845,108
)
 
$
2,946,679


LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Accounts payable
$
82,347


 
$


 
$
186,115


 
$


 
$
268,462


Other current liabilities
6,648


 


 
34,982


 


 
41,630


Intercompany accounts payable
8,375


 


 
11,599


 
(19,974
)
 


Wages and benefits payable
35,475


 


 
59,380


 


 
94,855


Taxes payable
4,537


 


 
23,439


 


 
27,976


Current portion of debt
234,449


 


 


 


 
234,449


Current portion of warranty
10,737


 


 
19,262


 


 
29,999


Unearned revenue
27,779


 


 
21,943


 


 
49,722


Short-term intercompany advances


 


 
2,088


 
(2,088
)
 


Total current liabilities
410,347


 


 
358,808


 
(22,062
)
 
747,093


 
 
 
 
 
 
 
 
 
 
Long-term debt
341,121


 


 


 


 
341,121


Long-term warranty
11,767


 


 
21,072


 


 
32,839


Pension plan benefits


 


 
69,675


 


 
69,675


Intercompany notes payable
103,085


 


 
1,397,260


 
(1,500,345
)
 


Deferred tax liabilities noncurrent, net
(44,218
)
 


 
95,757


 


 
51,539


Other long-term obligations
26,601


 


 
60,341


 


 
86,942


Total liabilities
848,703


 


 
2,002,913


 
(1,522,407
)
 
1,329,209


 
 
 
 
 
 
 
 
 
 
Shareholders’ equity
 
 
 
 
 
 
 
 
 
Preferred stock


 


 


 


 


Common stock
1,339,504


 
97,377


 
101,192


 
(198,569
)
 
1,339,504


Accumulated other comprehensive income (loss), net
81,390


 
(7,787
)
 
50,861


 
(43,074
)
 
81,390


Retained earnings
196,576


 
13,495


 
67,563


 
(81,058
)
 
196,576


Total shareholders’ equity
1,617,470


 
103,085


 
219,616


 
(322,701
)
 
1,617,470


Total liabilities and shareholders’ equity
$
2,466,173


 
$
103,085


 
$
2,222,529


 
$
(1,845,108
)
 
$
2,946,679


 
Consolidating Balance Sheet
December 31, 2010
 
Parent
 
Guarantor
Subsidiary
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
19,146


 
$


 
$
150,331


 
$


 
$
169,477


Accounts receivable, net
163,758


 


 
207,904


 


 
371,662


Intercompany accounts receivable
10,106


 


 
3,675


 
(13,781
)
 


Inventories
99,846


 


 
109,208


 
(897
)
 
208,157


Deferred tax assets current, net
40,344


 


 
15,007


 


 
55,351


Other current assets
23,962


 


 
53,608


 


 
77,570


Intercompany other
1,997


 


 


 
(1,997
)
 


Total current assets
359,159


 


 
539,733


 
(16,675
)
 
882,217


 
 
 
 
 
 
 
 
 
 
Property, plant, and equipment, net
115,499


 


 
183,743


 


 
299,242


Deferred tax assets noncurrent, net
7,684


 


 
27,366


 


 
35,050


Other long-term assets
14,134


 


 
14,108


 


 
28,242


Intangible assets, net
41,828


 


 
249,842


 


 
291,670


Goodwill
184,750


 


 
1,024,626


 


 
1,209,376


Investment in subsidiaries
324,104


 


 


 
(324,104
)
 


Intercompany notes receivable
1,283,139


 
101,418


 


 
(1,384,557
)
 


Total assets
$
2,330,297


 
$
101,418


 
$
2,039,418


 
$
(1,725,336
)
 
$
2,745,797


LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Accounts payable
$
75,027


 
$


 
$
166,922


 
$


 
$
241,949


Other current liabilities
12,223


 


 
37,467


 


 
49,690


Intercompany accounts payable
3,675


 


 
10,106


 
(13,781
)
 


Wages and benefits payable
54,804


 


 
55,675


 


 
110,479


Taxes payable
3,368


 


 
16,357


 


 
19,725


Current portion of debt
228,721


 


 


 


 
228,721


Current portion of warranty
8,813


 


 
16,099


 


 
24,912


Unearned revenue
21,926


 


 
6,332


 


 
28,258


Short-term intercompany advances


 


 
1,997


 
(1,997
)
 


Total current liabilities
408,557


 


 
310,955


 
(15,778
)
 
703,734


 
 
 
 
 
 
 
 
 
 
Long-term debt
382,220


 


 


 


 
382,220


Long-term warranty
13,721


 


 
12,650


 


 
26,371


Pension plan benefit liability


 


 
61,450


 


 
61,450


Intercompany notes payable
101,418


 


 
1,283,139


 
(1,384,557
)
 


Deferred tax liabilities noncurrent, net
(38,400
)
 


 
92,812


 


 
54,412


Other long-term obligations
34,486


 


 
54,829


 


 
89,315


Total liabilities
902,002


 


 
1,815,835


 
(1,400,335
)
 
1,317,502


 
 
 
 
 
 
 
 
 
 
Shareholders’ equity
 
 
 
 
 
 
 
 
 
Preferred stock


 


 


 


 


Common stock
1,328,249


 
97,377


 
136,441


 
(233,818
)
 
1,328,249


Accumulated other comprehensive income (loss), net
(34,974
)
 
(7,786
)
 
41,778


 
(33,992
)
 
(34,974
)
Retained earnings
135,020


 
11,827


 
45,364


 
(57,191
)
 
135,020


Total shareholders’ equity
1,428,295


 
101,418


 
223,583


 
(325,001
)
 
1,428,295


Total liabilities and shareholders’ equity
$
2,330,297


 
$
101,418


 
$
2,039,418


 
$
(1,725,336
)
 
$
2,745,797


Consolidating Statement of Cash Flows [Table Text Block]    
Consolidating Statement of Cash Flows
Six Months Ended June 30, 2011
 
 
Parent
 
Guarantor
Subsidiary
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
(in thousands)
 
 
 
 
Operating activities
 
 
 
 
 
 
 
 
 
Net income
$
61,556


 
$
1,668


 
$
22,199


 
$
(23,867
)
 
$
61,556


Adjustments to reconcile net income to net cash provided by (used in) operating activities:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
22,314


 


 
41,985


 


 
64,299


Stock-based compensation
9,518


 


 


 


 
9,518


Amortization of prepaid debt fees
2,265


 


 


 


 
2,265


Amortization of convertible debt discount
5,336


 


 


 


 
5,336


Deferred taxes, net
17,948


 


 
(11,867
)
 


 
6,081


Equity in losses of guarantor and non-guarantor subsidiaries, net
(23,867
)
 


 


 
23,867


 


Other adjustments, net
(209
)
 


 
494


 


 
285


Changes in operating assets and liabilities, net of acquisitions:
 
 
 
 
 
 
 
 
 
Accounts receivable
22,209


 


 
(34,315
)
 


 
(12,106
)
Inventories
(11,789
)
 


 
(24,879
)
 


 
(36,668
)
   Other current assets
750


 


 
(22,018
)
 


 
(21,268
)
Other long-term assets
(11,410
)
 


 
(11,583
)
 


 
(22,993
)
Accounts payables, other current liabilities, and taxes payable
4,585


 


 
11,938


 


 
16,523


Wages and benefits payable
(19,329
)
 


 
(2,202
)
 


 
(21,531
)
Unearned revenue
9,875


 


 
14,284


 


 
24,159


Warranty
(30
)
 


 
9,540


 


 
9,510


Intercompany transactions, net
3,207


 


 
(3,207
)
 


 


Other operating, net
(1,159
)
 


 
3,885


 


 
2,726


Net cash provided by (used in) operating activities
91,770


 
1,668


 
(5,746
)
 


 
87,692


 
 
 
 
 
 
 
 
 
 
Investing activities
 
 
 
 
 
 
 
 
 
Acquisitions of property, plant, and equipment
(14,579
)
 


 
(14,133
)
 


 
(28,712
)
Business acquisition, net of cash equivalents acquired


 


 
(14,635
)
 


 
(14,635
)
Current intercompany notes, net
106


 
(1,668
)
 


 
1,562


 


Other investing, net
34,541


 


 
(34,028
)
 


 
513


Net cash provided by (used in) investing activities
20,068


 
(1,668
)
 
(62,796
)
 
1,562


 
(42,834
)
 
 
 
 
 
 
 
 
 
 
Financing activities
 
 
 
 
 
 
 
 
 
Payments on debt
(55,630
)
 


 


 


 
(55,630
)
Issuance of common stock
2,553


 


 


 


 
2,553


Current intercompany notes, net
1,668


 


 
(106
)
 
(1,562
)
 


Other financing, net
(538
)
 


 
219


 


 
(319
)
Net cash provided by (used in) financing activities
(51,947
)
 


 
113


 
(1,562
)
 
(53,396
)
 
 
 
 
 
 
 
 
 
 
Effect of foreign exchange rate changes on cash and cash equivalents


 


 
7,345


 


 
7,345


Increase (decrease) in cash and cash equivalents
59,891


 


 
(61,084
)
 


 
(1,193
)
Cash and cash equivalents at beginning of period
19,146


 


 
150,331


 


 
169,477


Cash and cash equivalents at end of period
$
79,037


 
$


 
$
89,247


 
$


 
$
168,284


 
 
 
 
 
 
 
 
 
 
Non-cash transactions:
 
 
 
 
 
 
 
 
 
Property, plant, and equipment purchased but not yet paid, net
$
2,114


 
$


 
$
(1,136
)
 
$


 
$
978


Fair value of contingent and deferred consideration payable for business acquisition


 


 
5,108


 


 
5,108


 
 
 
 
 
 
 
 
 
 
Supplemental disclosure of cash flow information:
 
 
 
 
 
 
 
 
 
Cash paid during the period for:
 
 
 
 
 
 
 
 
 
Income taxes, net
$
(1,028
)
 
$


 
$
7,870


 
$


 
$
6,842


Interest, net of amounts capitalized
15,719


 


 
208


 


 
15,927


Consolidating Statement of Cash Flows
Six Months Ended June 30, 2010
 
 
Parent
 
Guarantor
Subsidiary
 
Combined
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
(in thousands)
 
 
 
 
Operating activities
 
 
 
 
 
 
 
 
 
Net income
$
50,561


 
$
1,534


 
$
13,015


 
$
(14,549
)
 
$
50,561


Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
22,655


 


 
42,416


 


 
65,071


Stock-based compensation
9,121


 


 


 


 
9,121


Amortization of prepaid debt fees
2,762


 


 


 


 
2,762


Amortization of convertible debt discount
4,957


 


 


 


 
4,957


Deferred income taxes, net
2,639


 


 
(10,771
)
 


 
(8,132
)
Equity in losses of guarantor and non-guarantor subsidiaries, net
(14,549
)
 


 


 
14,549


 


Other adjustments, net
1,972


 


 
1,334


 


 
3,306


Changes in operating assets and liabilities, net of acquisitions:
 
 
 
 
 
 
 
 
 
Accounts receivable
(33,080
)
 


 
(19,044
)
 


 
(52,124
)
Inventories
(33,896
)
 


 
(7,034
)
 


 
(40,930
)
Other current assets
6,504


 


 
1,871


 


 
8,375


Other long-term assets
1,215


 


 
(1,978
)
 


 
(763
)
Accounts payables, other current liabilities, and taxes payable
22,873


 


 
19,590


 


 
42,463


Wages and benefits payable
16,928


 


 
2,720


 


 
19,648


Unearned revenue
(330
)
 


 
2,695


 


 
2,365


Warranty
3,692


 


 
10,663


 


 
14,355


Intercompany transactions, net
2,784


 


 
(2,784
)
 


 


Other operating, net
68


 


 
(4,017
)
 


 
(3,949
)
Net cash provided by operating activities
66,876


 
1,534


 
48,676


 


 
117,086


 
 
 
 
 
 
 
 
 
 
Investing activities
 
 
 
 
 
 
 
 
 
Acquisitions of property, plant, and equipment
(15,490
)
 


 
(12,226
)
 


 
(27,716
)
Current intercompany notes, net
27,259


 
(1,534
)
 
5,000


 
(30,725
)
 


Other investing, net
2,572


 


 
1,923


 


 
4,495


Net cash provided by (used in) investing activities
14,341


 
(1,534
)
 
(5,303
)
 
(30,725
)
 
(23,221
)
 
 
 
 
 
 
 
 
 
 
Financing activities
 
 
 
 
 
 
 
 
 
Payments on debt
(73,881
)
 


 


 


 
(73,881
)
Issuance of common stock
6,812


 


 


 


 
6,812


Current intercompany notes, net
(3,466
)
 


 
(27,259
)
 
30,725


 


Other financing, net
(1,340
)
 


 
(897
)
 


 
(2,237
)
Net cash used in financing activities
(71,875
)
 


 
(28,156
)
 
30,725


 
(69,306
)
 
 
 
 
 
 
 
 
 
 
Effect of foreign exchange rate changes on cash and cash equivalents


 


 
(9,081
)
 


 
(9,081
)
Increase in cash and cash equivalents
9,342


 


 
6,136


 


 
15,478


Cash and cash equivalents at beginning of period
16,385


 


 
105,508


 


 
121,893


Cash and cash equivalents at end of period
$
25,727


 
$


 
$
111,644


 
$


 
$
137,371


 
 
 
 
 
 
 
 
 
 
Non-cash transactions:
 
 
 
 
 
 
 
 
 
Property, plant, and equipment purchased but not yet paid, net
$
(245
)
 
$


 
$
(3,246
)
 
$


 
$
(3,491
)
 
 
 
 
 
 
 
 
 
 
Supplemental disclosure of cash flow information:
 
 
 
 
 
 
 
 
 
Cash paid during the period for:
 
 
 
 
 
 
 
 
 
Income taxes, net
$
9,191


 
$


 
$
164


 
$


 
$
9,355


Interest, net of amounts capitalized
20,958


 


 
220


 


 
21,178