XML 41 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
 9 Months Ended
Sep. 27, 2013
Sep. 28, 2012
Cash flows from operating activities:    
Net income $ 12,154 $ 10,907
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 1,925 1,446
Amortization 3,537 1,049
Provision for allowance for doubtful accounts 443 729
Deferred credits 282 224
Deferred taxes 228 362
Write-off of deferred financing fees   237
Amortization of deferred financing fees 405 307
Stock compensation 892 1,335
Change in fair value of earnout 49  
Loss on sale of assets 4 3
Changes in assets and liabilities, net of acquisitions:    
Accounts receivable (2,136) (2,090)
Inventories (1,262) (2,448)
Prepaid expenses and other current assets (133) (3,361)
Accounts payable and accrued liabilities (1,448) 668
Other liabilities 26  
Other assets (218) (43)
Net cash provided by operating activities 14,748 9,325
Cash flows from investing activities:    
Capital expenditures (5,660) (2,733)
Cash paid for acquisitions, net of cash received (54,364) (73,279)
Net cash used in investing activities (60,024) (76,012)
Cash flows from financing activities:    
Payment of debt (3,652) (30,087)
Net proceeds from secondary offering 75,060  
Proceeds from senior secured term loan   40,000
Proceeds from senior secured notes 100,000  
Payment of deferred financing fees (1,230) (1,733)
Surrender of shares to pay withholding taxes (270) (346)
Change in restricted cash 4,800 (4)
Borrowings under revolving credit line 70,800 229,958
Payments under revolving credit line (145,800) (170,940)
Net cash provided by financing activities 99,708 66,848
Effect of foreign currency on cash and cash equivalents 66  
Net increase in cash and cash equivalents 54,498 161
Cash and cash equivalents-beginning of period 118 2,033
Cash and cash equivalents-end of period 54,616 2,194
Supplemental cash flow disclosures:    
Cash paid for income taxes 9,160 10,343
Cash paid for interest 4,047 1,785
Noncash investing activity:    
Software financing $ 1,944