XML 73 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net income $ 53,603us-gaap_NetIncomeLoss $ 36,178us-gaap_NetIncomeLoss $ 49,791us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Change in fair value of warrant liability 0us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet 0us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet (2,649)us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
Depreciation and amortization 17,848us-gaap_DepreciationDepletionAndAmortization 15,109us-gaap_DepreciationDepletionAndAmortization 11,583us-gaap_DepreciationDepletionAndAmortization
Amortization of deferred financing costs 343us-gaap_AmortizationOfFinancingCosts 169us-gaap_AmortizationOfFinancingCosts 946us-gaap_AmortizationOfFinancingCosts
Accretion of debt discount 0us-gaap_AmortizationOfDebtDiscountPremium 55us-gaap_AmortizationOfDebtDiscountPremium 3,710us-gaap_AmortizationOfDebtDiscountPremium
Provision for doubtful accounts 481us-gaap_ProvisionForDoubtfulAccounts 570us-gaap_ProvisionForDoubtfulAccounts 512us-gaap_ProvisionForDoubtfulAccounts
Provision for inventory reserves and market adjustments 358us-gaap_ProductionRelatedImpairmentsOrCharges 1,330us-gaap_ProductionRelatedImpairmentsOrCharges 2,079us-gaap_ProductionRelatedImpairmentsOrCharges
Gain on sale of assets (3,407)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (4,565)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (4,819)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Stock compensation expense 10,476us-gaap_ShareBasedCompensation 10,914us-gaap_ShareBasedCompensation 13,421us-gaap_ShareBasedCompensation
Deferred income tax provision (benefit) 1,502us-gaap_DeferredIncomeTaxExpenseBenefit 793us-gaap_DeferredIncomeTaxExpenseBenefit (18,746)us-gaap_DeferredIncomeTaxExpenseBenefit
Excess in tax benefit related to share-based awards (3,448)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (1,668)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (528)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Non-cash loss on extinguishment of debt 0ftk_NonCashGainsLossesOnExtinguishmentOfDebt 0ftk_NonCashGainsLossesOnExtinguishmentOfDebt 4,841ftk_NonCashGainsLossesOnExtinguishmentOfDebt
Changes in current assets and liabilities:      
Restricted cash 0us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 150us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 0us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities
Accounts receivable (13,749)us-gaap_IncreaseDecreaseInAccountsReceivable (9,862)us-gaap_IncreaseDecreaseInAccountsReceivable 1,796us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (23,096)us-gaap_IncreaseDecreaseInInventories 4,523us-gaap_IncreaseDecreaseInInventories (9,368)us-gaap_IncreaseDecreaseInInventories
Other current assets (6,388)us-gaap_IncreaseDecreaseInOtherCurrentAssets 936us-gaap_IncreaseDecreaseInOtherCurrentAssets (2,073)us-gaap_IncreaseDecreaseInOtherCurrentAssets
Accounts payable 13,147us-gaap_IncreaseDecreaseInAccountsPayable (21,326)us-gaap_IncreaseDecreaseInAccountsPayable 2,527us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities (224)us-gaap_IncreaseDecreaseInAccruedLiabilities 4,053us-gaap_IncreaseDecreaseInAccruedLiabilities (1,894)us-gaap_IncreaseDecreaseInAccruedLiabilities
Income taxes payable 1,394us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 2,194us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 369us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Interest payable (18)us-gaap_IncreaseDecreaseInInterestPayableNet (5)us-gaap_IncreaseDecreaseInInterestPayableNet (1,983)us-gaap_IncreaseDecreaseInInterestPayableNet
Net cash provided by operating activities 48,822us-gaap_NetCashProvidedByUsedInOperatingActivities 39,548us-gaap_NetCashProvidedByUsedInOperatingActivities 49,515us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Capital expenditures (19,907)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (15,007)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (20,701)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of assets 4,639us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 5,788us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 5,521us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Payments for acquisitions, net of cash acquired (5,704)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (53,396)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Purchase of patents and other intangible assets (731)us-gaap_PaymentsToAcquireIntangibleAssets (85)us-gaap_PaymentsToAcquireIntangibleAssets (20)us-gaap_PaymentsToAcquireIntangibleAssets
Net cash used in investing activities (21,703)us-gaap_NetCashProvidedByUsedInInvestingActivities (62,700)us-gaap_NetCashProvidedByUsedInInvestingActivities (15,200)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Repayments of indebtedness (10,292)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations (13,206)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations (102,438)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations
Proceeds from borrowings 0us-gaap_ProceedsFromIssuanceOfDebt 26,190us-gaap_ProceedsFromIssuanceOfDebt 25,000us-gaap_ProceedsFromIssuanceOfDebt
Borrowings on revolving credit facility 357,183us-gaap_ProceedsFromLongTermLinesOfCredit 313,396us-gaap_ProceedsFromLongTermLinesOfCredit 0us-gaap_ProceedsFromLongTermLinesOfCredit
Repayments on revolving credit facility (364,955)us-gaap_RepaymentsOfLongTermLinesOfCredit (297,124)us-gaap_RepaymentsOfLongTermLinesOfCredit 0us-gaap_RepaymentsOfLongTermLinesOfCredit
Debt issuance costs (399)us-gaap_PaymentsOfDebtIssuanceCosts (1,293)us-gaap_PaymentsOfDebtIssuanceCosts (106)us-gaap_PaymentsOfDebtIssuanceCosts
Issuance costs of preferred stock and detachable warrants 0us-gaap_PaymentsOfStockIssuanceCosts (200)us-gaap_PaymentsOfStockIssuanceCosts 0us-gaap_PaymentsOfStockIssuanceCosts
Excess tax benefit related to share-based awards 3,448us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 1,668us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 528us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Purchase of treasury stock (6,294)us-gaap_PaymentsForRepurchaseOfCommonStock (7,568)us-gaap_PaymentsForRepurchaseOfCommonStock (2,034)us-gaap_PaymentsForRepurchaseOfCommonStock
Proceeds from sale of common stock 906us-gaap_ProceedsFromIssuanceOfCommonStock 824us-gaap_ProceedsFromIssuanceOfCommonStock 161us-gaap_ProceedsFromIssuanceOfCommonStock
Repurchase of common stock (10,395)us-gaap_PaymentsForRepurchaseOfEquity 0us-gaap_PaymentsForRepurchaseOfEquity 0us-gaap_PaymentsForRepurchaseOfEquity
Proceeds from exercise of stock options 462us-gaap_ProceedsFromStockOptionsExercised 491us-gaap_ProceedsFromStockOptionsExercised 167us-gaap_ProceedsFromStockOptionsExercised
Proceeds from exercise of warrants 1,545us-gaap_ProceedsFromWarrantExercises 323us-gaap_ProceedsFromWarrantExercises 421us-gaap_ProceedsFromWarrantExercises
Proceeds from noncontrolling interest 351us-gaap_ProceedsFromMinorityShareholders 0us-gaap_ProceedsFromMinorityShareholders 0us-gaap_ProceedsFromMinorityShareholders
Net cash (used in) provided by financing activities (28,440)us-gaap_NetCashProvidedByUsedInFinancingActivities 23,501us-gaap_NetCashProvidedByUsedInFinancingActivities (78,301)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of changes in exchange rates on cash and cash equivalents (143)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (319)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 4us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net (decrease) increase in cash and cash equivalents (1,464)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 30us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (43,982)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 2,730us-gaap_CashAndCashEquivalentsAtCarryingValue 2,700us-gaap_CashAndCashEquivalentsAtCarryingValue 46,682us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year $ 1,266us-gaap_CashAndCashEquivalentsAtCarryingValue $ 2,730us-gaap_CashAndCashEquivalentsAtCarryingValue $ 2,700us-gaap_CashAndCashEquivalentsAtCarryingValue