XML 97 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 $ 32,429us-gaap_NetIncomeLoss $ 134,358us-gaap_NetIncomeLoss $ 122,904us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Depreciation and amortization 81,371us-gaap_DepreciationAndAmortization 32,110us-gaap_DepreciationAndAmortization 26,177us-gaap_DepreciationAndAmortization
Amortization of debt issuance cost and discount 2,113us-gaap_AmortizationOfFinancingCostsAndDiscounts 0us-gaap_AmortizationOfFinancingCostsAndDiscounts 0us-gaap_AmortizationOfFinancingCostsAndDiscounts
Equity-based compensation 19,891us-gaap_ShareBasedCompensation 13,109us-gaap_ShareBasedCompensation 14,727us-gaap_ShareBasedCompensation
Goodwill impairment charges 0us-gaap_GoodwillAndIntangibleAssetImpairment 0us-gaap_GoodwillAndIntangibleAssetImpairment 9,114us-gaap_GoodwillAndIntangibleAssetImpairment
Impairment of long term investment 2,333us-gaap_ImpairmentOfInvestments 0us-gaap_ImpairmentOfInvestments 0us-gaap_ImpairmentOfInvestments
Excess tax benefit from share-based compensation (6,127)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (4,277)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (1,578)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Loss on sale of property and equipment 1,793us-gaap_GainsLossesOnSalesOfAssets 224us-gaap_GainsLossesOnSalesOfAssets 311us-gaap_GainsLossesOnSalesOfAssets
Gain on sale of business 0us-gaap_DisposalGroupNotDiscontinuedOperationGainLossOnDisposal (201)us-gaap_DisposalGroupNotDiscontinuedOperationGainLossOnDisposal (930)us-gaap_DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
Deferred income taxes (44,340)us-gaap_DeferredIncomeTaxExpenseBenefit 7,929us-gaap_DeferredIncomeTaxExpenseBenefit 8,067us-gaap_DeferredIncomeTaxExpenseBenefit
Loss on forward interest rate swaps 4,649us-gaap_GainLossOnDerivativeInstrumentsNetPretax 0us-gaap_GainLossOnDerivativeInstrumentsNetPretax 0us-gaap_GainLossOnDerivativeInstrumentsNetPretax
Changes in assets and liabilities, net of businesses acquired:      
Accounts receivable, net (69,628)us-gaap_IncreaseDecreaseInAccountsReceivable (6,488)us-gaap_IncreaseDecreaseInAccountsReceivable (8,647)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories, net (2,398)us-gaap_IncreaseDecreaseInInventories 2,743us-gaap_IncreaseDecreaseInInventories 11,530us-gaap_IncreaseDecreaseInInventories
Other assets (12,947)us-gaap_IncreaseDecreaseInOtherOperatingAssets (342)us-gaap_IncreaseDecreaseInOtherOperatingAssets 7,304us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable 62,188us-gaap_IncreaseDecreaseInAccountsPayable 7,544us-gaap_IncreaseDecreaseInAccountsPayable (14,605)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities 164,269us-gaap_IncreaseDecreaseInAccruedLiabilities 6,220us-gaap_IncreaseDecreaseInAccruedLiabilities (4,193)us-gaap_IncreaseDecreaseInAccruedLiabilities
Deferred revenue 10,034us-gaap_IncreaseDecreaseInDeferredRevenue 2,133us-gaap_IncreaseDecreaseInDeferredRevenue 4,351us-gaap_IncreaseDecreaseInDeferredRevenue
Income taxes (5,691)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (242)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 16,335us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Other operating activities 8,386us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (54)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (7,536)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Net cash provided by operating activities 248,325us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 194,766us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 183,331us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:      
Acquisition of businesses, net of cash acquired (3,398,600)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (95,328)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (59,876)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Purchases of property and equipment (39,291)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (20,211)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (22,443)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from the sale of business 0us-gaap_ProceedsFromDivestitureOfBusinesses 0us-gaap_ProceedsFromDivestitureOfBusinesses 27,580us-gaap_ProceedsFromDivestitureOfBusinesses
Acquisition of intangible assets 0us-gaap_PaymentsToAcquireIntangibleAssets (1,500)us-gaap_PaymentsToAcquireIntangibleAssets (3,500)us-gaap_PaymentsToAcquireIntangibleAssets
Purchases of long-term investments (2,454)us-gaap_PaymentsToAcquireLongtermInvestments (12,021)us-gaap_PaymentsToAcquireLongtermInvestments (9,125)us-gaap_PaymentsToAcquireLongtermInvestments
Purchases of investments and marketable securities (651,698)us-gaap_PaymentsToAcquireInvestments (410,283)us-gaap_PaymentsToAcquireInvestments (347,609)us-gaap_PaymentsToAcquireInvestments
Maturities of investments and marketable securities 336,329us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 49,453us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 145,028us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Proceeds from sales of investments and marketable securities 644,378us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 336,741us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 164,410us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Net cash used in investing activities (3,111,336)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (153,149)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (105,535)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:      
Payment of debt issuance costs (24,473)us-gaap_PaymentsOfDebtIssuanceCosts 0us-gaap_PaymentsOfDebtIssuanceCosts 0us-gaap_PaymentsOfDebtIssuanceCosts
Proceeds from issuance of long-term debt 3,188,855us-gaap_ProceedsFromIssuanceOfLongTermDebt 0us-gaap_ProceedsFromIssuanceOfLongTermDebt 0us-gaap_ProceedsFromIssuanceOfLongTermDebt
Purchase of treasury stock 0us-gaap_PaymentsForRepurchaseOfCommonStock (63,102)us-gaap_PaymentsForRepurchaseOfCommonStock (54,373)us-gaap_PaymentsForRepurchaseOfCommonStock
Proceeds from exercise of stock options and stock purchase plan purchases 21,725us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions 14,652us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions 3,361us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
Excess tax benefit from equity-based compensation 6,127us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 4,277us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 1,578us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Net cash provided by (used in) financing activities 3,192,234us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (44,173)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (49,434)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate changes on cash 1,900us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 643us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (40)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase (decrease) in cash and cash equivalents 331,123us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (1,913)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 28,322us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 62,827us-gaap_CashAndCashEquivalentsAtCarryingValue 64,740us-gaap_CashAndCashEquivalentsAtCarryingValue 36,418us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 393,950us-gaap_CashAndCashEquivalentsAtCarryingValue 62,827us-gaap_CashAndCashEquivalentsAtCarryingValue 64,740us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:      
Income taxes paid $ 17,433us-gaap_IncomeTaxesPaid $ 18,418us-gaap_IncomeTaxesPaid $ 20,059us-gaap_IncomeTaxesPaid