Guarantor Subsidiaries-Supplemental condensed consolidating financial information | 9 Months Ended |
Sep. 30, 2014 |
Guarantor Subsidiaries-Supplemental condensed consolidating financial information | ' |
18. Guarantor Subsidiaries—Supplemental condensed consolidating financial information |
In connection with the refinancing of the previous Senior Notes issued in 2011, the Company issued the 2014 Senior Notes which are the senior unsecured obligations of the Company. The Senior Notes are guaranteed by the Company’s 100% owned domestic subsidiaries ITI, IGATE Inc., and IGATE Holding Corporation (collectively, the “Guarantors”). The Company has not included separate financial statements of the Guarantors because they are 100% owned by the Company, the guarantees issued are full and unconditional, and the guarantees are joint and several. There are customary exceptions in the Indenture under which a subsidiary’s guarantee would terminate namely: |
|
| • | | a permitted sale or other disposition by a guarantor of all or substantially all of its assets; | | | | | | | | | | | | | | | | | |
|
| • | | the designation or classification of a guarantor as an unrestricted subsidiary pursuant to the Indenture governing the guarantees; | | | | | | | | | | | | | | | | | |
|
| • | | defeasance or discharge of the Senior Notes; | | | | | | | | | | | | | | | | | |
|
| • | | the release of a guarantor due to the operation of the definition of “Immaterial Subsidiary” in the documents governing the guarantees; or | | | | | | | | | | | | | | | | | |
|
| • | | the Senior Notes’ achievement of investment grade status. | | | | | | | | | | | | | | | | | |
|
Condensed consolidating financial information for the Company and the Guarantors are as follows (in thousands): |
CONDENSED CONSOLIDATED BALANCE SHEETS |
AS OF SEPTEMBER 30, 2014 |
(UNAUDITED) |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 0 | | | $ | 37,521 | | | $ | 92,683 | | | $ | 0 | | | $ | 130,204 | |
Restricted cash | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Short-term investments | | | 0 | | | | 0 | | | | 32,754 | | | | 0 | | | | 32,754 | |
Accounts receivable, net | | | 0 | | | | 102,816 | | | | 63,021 | | | | 0 | | | | 165,837 | |
Unbilled revenues | | | 0 | | | | 45,454 | | | | 34,003 | | | | 0 | | | | 79,457 | |
Prepaid expenses and other current assets | | | 1,034 | | | | 6,047 | | | | 36,543 | | | | 0 | | | | 43,624 | |
Prepaid income taxes | | | 19,741 | | | | 0 | | | | 6,774 | | | | (13,267 | ) | | | 13,248 | |
Deferred tax assets | | | 0 | | | | 3,134 | | | | 741 | | | | 0 | | | | 3,875 | |
Foreign exchange derivative contracts | | | 0 | | | | 0 | | | | 4,912 | | | | 0 | | | | 4,912 | |
Inter-corporate loan | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Receivable from related parties | | | 0 | | | | 2,360 | | | | 3,594 | | | | 0 | | | | 5,954 | |
Receivable from group companies | | | 47,984 | | | | 122,409 | | | | 133,798 | | | | (304,191 | ) | | | 0 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 68,759 | | | | 319,741 | | | | 408,823 | | | | (317,458 | ) | | | 479,865 | |
Investment in subsidiaries | | | 460,955 | | | | 700,603 | | | | 0 | | | | (1,161,558 | ) | | | 0 | |
Inter-corporate loan | | | 325,000 | | | | 2,495 | | | | 0 | | | | (327,495 | ) | | | 0 | |
Deposits and other assets | | | 3,815 | | | | 1,283 | | | | 15,195 | | | | 0 | | | | 20,293 | |
Prepaid income taxes | | | 0 | | | | 0 | | | | 32,138 | | | | 0 | | | | 32,138 | |
Property and equipment, net | | | 0 | | | | 4,340 | | | | 216,624 | | | | 0 | | | | 220,964 | |
Leasehold land | | | 0 | | | | 0 | | | | 75,603 | | | | 0 | | | | 75,603 | |
Deferred tax assets | | | 0 | | | | 15,044 | | | | 237 | | | | 0 | | | | 15,281 | |
Goodwill | | | 0 | | | | 1,026 | | | | 438,149 | | | | 0 | | | | 439,175 | |
Intangible assets, net | | | 0 | | | | 78 | | | | 111,320 | | | | 0 | | | | 111,398 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 858,529 | | | $ | 1,044,610 | | | $ | 1,298,089 | | | $ | (1,806,511 | ) | | $ | 1,394,717 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES, PREFERRED STOCK AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 0 | | | $ | 1,920 | | | $ | 8,288 | | | $ | 0 | | | $ | 10,208 | |
Line of credit | | | 0 | | | | 0 | | | | 52,000 | | | | 0 | | | | 52,000 | |
Senior Notes | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Term loans | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Accrued payroll and related costs | | | 0 | | | | 16,497 | | | | 29,301 | | | | 0 | | | | 45,798 | |
Other accrued liabilities | | | 7,711 | | | | 21,322 | | | | 37,065 | | | | 0 | | | | 66,098 | |
Accrued income taxes | | | 0 | | | | 13,267 | | | | 3,861 | | | | (13,267 | ) | | | 3,861 | |
Foreign exchange derivative contracts | | | 0 | | | | 0 | | | | 1,159 | | | | 0 | | | | 1,159 | |
Deferred revenue | | | 0 | | | | 9,769 | | | | 8,637 | | | | 0 | | | | 18,406 | |
Inter-corporate loan | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Payable to group companies | | | 52,061 | | | | 176,929 | | | | 75,201 | | | | (304,191 | ) | | | 0 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 59,772 | | | | 239,704 | | | | 215,512 | | | | (317,458 | ) | | | 197,530 | |
Other long-term liabilities | | | 0 | | | | 559 | | | | 5,626 | | | | 0 | | | | 6,185 | |
Senior Notes | | | 325,000 | | | | 0 | | | | 0 | | | | 0 | | | | 325,000 | |
Term loans | | | 0 | | | | 0 | | | | 234,000 | | | | 0 | | | | 234,000 | |
Accrued income taxes | | | 0 | | | | 650 | | | | 17,611 | | | | 0 | | | | 18,261 | |
Inter-corporate loan | | | 0 | | | | 325,000 | | | | 2,495 | | | | (327,495 | ) | | | 0 | |
Deferred tax liabilities | | | 0 | | | | 0 | | | | 35,261 | | | | 0 | | | | 35,261 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 384,772 | | | | 565,913 | | | | 510,505 | | | | (644,953 | ) | | | 816,237 | |
| | | | | | | | | | | | | | | | | | | | |
Series B Preferred stock | | | 435,989 | | | | 0 | | | | 0 | | | | 0 | | | | 435,989 | |
IGATE Corporation shareholders’ equity: | | | | | | | | | | | | | | | | | | | | |
Common shares | | | 600 | | | | 330,000 | | | | 53,452 | | | | (383,452 | ) | | | 600 | |
Common shares held in treasury, at cost | | | (14,714 | ) | | | 0 | | | | 0 | | | | 0 | | | | (14,714 | ) |
Additional paid-in capital | | | 236,095 | | | | 161,276 | | | | 605,882 | | | | (778,106 | ) | | | 225,147 | |
Retained earnings | | | (184,213 | ) | | | (12,675 | ) | | | 512,060 | | | | 0 | | | | 315,172 | |
Accumulated other comprehensive loss | | | 0 | | | | 96 | | | | (387,540 | ) | | | 0 | | | | (387,444 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total IGATE Corporation shareholders’ equity | | | 37,768 | | | | 478,697 | | | | 783,854 | | | | (1,161,558 | ) | | | 138,761 | |
Non-controlling interest | | | 0 | | | | 0 | | | | 3,730 | | | | 0 | | | | 3,730 | |
| | | | | | | | | | | | | | | | | | | | |
Total equity | | | 37,768 | | | | 478,697 | | | | 787,584 | | | | (1,161,558 | ) | | | 142,491 | |
Total liabilities, preferred stock and shareholders’ equity | | $ | 858,529 | | | $ | 1,044,610 | | | $ | 1,298,089 | | | $ | (1,806,511 | ) | | $ | 1,394,717 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
AS OF DECEMBER 31, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 0 | | | $ | 82,497 | | | $ | 122,339 | | | $ | 0 | | | $ | 204,836 | |
Restricted cash | | | 0 | | | | 360,000 | | | | 0 | | | | 0 | | | | 360,000 | |
Short-term investments | | | 0 | | | | 0 | | | | 181,401 | | | | 0 | | | | 181,401 | |
Accounts receivable, net | | | 0 | | | | 87,110 | | | | 70,795 | | | | 0 | | | | 157,905 | |
Unbilled revenues | | | 0 | | | | 29,309 | | | | 32,115 | | | | 0 | | | | 61,424 | |
Prepaid expenses and other current assets | | | 11,997 | | | | 3,693 | | | | 28,802 | | | | 0 | | | | 44,492 | |
Prepaid income taxes | | | 0 | | | | 797 | | | | 41 | | | | 0 | | | | 838 | |
Deferred tax assets | | | 0 | | | | 3,163 | | | | 7,072 | | | | 0 | | | | 10,235 | |
Foreign exchange derivative contracts | | | 0 | | | | 0 | | | | 836 | | | | 0 | | | | 836 | |
Inter-corporate loan | | | 360,000 | | | | 0 | | | | 0 | | | | (360,000 | ) | | | 0 | |
Receivable from related parties | | | 0 | | | | 1,618 | | | | 2,428 | | | | 0 | | | | 4,046 | |
Receivable from group companies | | | 21,332 | | | | 0 | | | | 24,952 | | | | (46,284 | ) | | | 0 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 393,329 | | | | 568,187 | | | | 470,781 | | | | (406,284 | ) | | | 1,026,013 | |
Investment in subsidiaries | | | 460,955 | | | | 545,412 | | | | 0 | | | | (1,006,367 | ) | | | 0 | |
Inter-corporate loan | | | 410,000 | | | | 2,476 | | | | 0 | | | | (412,476 | ) | | | 0 | |
Deposits and other assets | | | 5,596 | | | | 1,084 | | | | 18,250 | | | | 0 | | | | 24,930 | |
Prepaid income taxes | | | 0 | | | | 0 | | | | 32,160 | | | | 0 | | | | 32,160 | |
Property and equipment, net | | | 0 | | | | 2,291 | | | | 163,290 | | | | 0 | | | | 165,581 | |
Leasehold land | | | 0 | | | | 0 | | | | 76,732 | | | | 0 | | | | 76,732 | |
Deferred tax assets | | | 0 | | | | 15,054 | | | | 99 | | | | 0 | | | | 15,153 | |
Goodwill | | | 0 | | | | 1,026 | | | | 437,865 | | | | 0 | | | | 438,891 | |
Intangible assets, net | | | 0 | | | | 130 | | | | 119,132 | | | | 0 | | | | 119,262 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,269,880 | | | $ | 1,135,660 | | | $ | 1,318,309 | | | $ | (1,825,127 | ) | | $ | 1,898,722 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES, PREFERRED STOCK AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 0 | | | $ | 1,834 | | | $ | 7,434 | | | $ | 0 | | | $ | 9,268 | |
Line of credit | | | 0 | | | | 0 | | | | 52,000 | | | | 0 | | | | 52,000 | |
Senior Notes | | | 360,000 | | | | 0 | | | | 0 | | | | 0 | | | | 360,000 | |
Term loans | | | 0 | | | | 0 | | | | 90,000 | | | | 0 | | | | 90,000 | |
Accrued payroll and related costs | | | 0 | | | | 19,086 | | | | 38,007 | | | | 0 | | | | 57,093 | |
Other accrued liabilities | | | 11,550 | | | | 24,012 | | | | 44,223 | | | | 0 | | | | 79,785 | |
Accrued income taxes | | | 0 | | | | 0 | | | | 5,802 | | | | 0 | | | | 5,802 | |
Foreign exchange derivative contracts | | | 0 | | | | 0 | | | | 909 | | | | 0 | | | | 909 | |
Deferred revenue | | | 0 | | | | 8,917 | | | | 8,859 | | | | 0 | | | | 17,776 | |
Inter-corporate loan | | | 0 | | | | 360,000 | | | | 0 | | | | (360,000 | ) | | | 0 | |
Payable to group companies | | | 0 | | | | 26,446 | | | | 19,838 | | | | (46,284 | ) | | | 0 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 371,550 | | | | 440,295 | | | | 267,072 | | | | (406,284 | ) | | | 672,633 | |
Other long-term liabilities | | | 0 | | | | 165 | | | | 3,367 | | | | 0 | | | | 3,532 | |
Senior Notes | | | 410,000 | | | | 0 | | | | 0 | | | | 0 | | | | 410,000 | |
Term loans | | | 0 | | | | 0 | | | | 270,000 | | | | 0 | | | | 270,000 | |
Accrued income taxes | | | 0 | | | | 650 | | | | 13,286 | | | | 0 | | | | 13,936 | |
Inter-corporate loan | | | 0 | | | | 410,000 | | | | 2,476 | | | | (412,476 | ) | | | 0 | |
Deferred tax liabilities | | | 0 | | | | 0 | | | | 41,717 | | | | 0 | | | | 41,717 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 781,550 | | | | 851,110 | | | | 597,918 | | | | (818,760 | ) | | | 1,411,818 | |
| | | | | | | | | | | | | | | | | | | | |
Series B Preferred stock | | | 410,371 | | | | 0 | | | | 0 | | | | 0 | | | | 410,371 | |
IGATE Corporation shareholders’ equity: | | | | | | | | | | | | | | | | | | | | |
Common shares | | | 594 | | | | 330,000 | | | | 53,451 | | | | (383,451 | ) | | | 594 | |
Common shares held in treasury, at cost | | | (14,714 | ) | | | 0 | | | | 0 | | | | 0 | | | | (14,714 | ) |
Additional paid-in capital | | | 216,107 | | | | 6,209 | | | | 604,743 | | | | (622,916 | ) | | | 204,143 | |
Retained earnings | | | (124,028 | ) | | | (51,755 | ) | | | 444,533 | | | | 0 | | | | 268,750 | |
Accumulated other comprehensive loss | | | 0 | | | | 96 | | | | (387,211 | ) | | | 0 | | | | (387,115 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total IGATE Corporation shareholders’ equity | | | 77,959 | | | | 284,550 | | | | 715,516 | | | | (1,006,367 | ) | | | 71,658 | |
Non-controlling interest | | | 0 | | | | 0 | | | | 4,875 | | | | 0 | | | | 4,875 | |
| | | | | | | | | | | | | | | | | | | | |
Total equity | | | 77,959 | | | | 284,550 | | | | 720,391 | | | | (1,006,367 | ) | | | 76,533 | |
Total liabilities, preferred stock and shareholders’ equity | | $ | 1,269,880 | | | $ | 1,135,660 | | | $ | 1,318,309 | | | $ | (1,825,127 | ) | | $ | 1,898,722 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
FOR THREE MONTHS ENDED SEPTEMBER 30, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Consolidated | |
Revenues | | $ | 0 | | | $ | 211,545 | | | $ | 185,522 | | | $ | (74,293 | ) | | $ | 322,774 | |
Cost of revenues (exclusive of depreciation and amortization) | | | 0 | | | | 158,386 | | | | 124,708 | | | | (74,293 | ) | | | 208,801 | |
| | | | | | | | | | | | | | | | | | | | |
Gross margin | | | 0 | | | | 53,159 | | | | 60,814 | | | | 0 | | | | 113,973 | |
Selling, general and administrative expense | | | 0 | | | | 20,350 | | | | 29,584 | | | | 0 | | | | 49,934 | |
Depreciation and amortization | | | 0 | | | | 414 | | | | 8,970 | | | | 0 | | | | 9,384 | |
| | | | | | | | | | | | | | | | | | | | |
Income from operations | | | 0 | | | | 32,395 | | | | 22,260 | | | | 0 | | | | 54,655 | |
Interest expense | | | (4,110 | ) | | | (3,061 | ) | | | (4,186 | ) | | | 3,865 | | | | (7,492 | ) |
Foreign exchange gain (loss), net | | | 0 | | | | (92 | ) | | | 3,261 | | | | 0 | | | | 3,169 | |
Loss on extinguishment of debt | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Other income (expense), net | | | 3,859 | | | | (743 | ) | | | 4,902 | | | | (3,865 | ) | | | 4,153 | |
| | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | (251 | ) | | | 28,499 | | | | 26,237 | | | | 0 | | | | 54,485 | |
Income tax expense (benefit) | | | 0 | | | | 11,774 | | | | 5,314 | | | | 0 | | | | 17,088 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (251 | ) | | | 16,725 | | | | 20,923 | | | | 0 | | | | 37,397 | |
Non-controlling interest | | | 0 | | | | 0 | | | | 89 | | | | 0 | | | | 89 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to IGATE Corporation | | | (251 | ) | | | 16,725 | | | | 20,834 | | | | 0 | | | | 37,308 | |
Accretion to preferred stock | | | 152 | | | | 0 | | | | 0 | | | | 0 | | | | 152 | |
Preferred dividend | | | 8,653 | | | | 0 | | | | 0 | | | | 0 | | | | 8,653 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to IGATE common shareholders | | $ | (9,056 | ) | | $ | 16,725 | | | $ | 20,834 | | | $ | 0 | | | $ | 28,503 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
FOR THREE MONTHS ENDED SEPTEMBER 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Consolidated | |
Revenues | | $ | 0 | | | $ | 171,855 | | | $ | 183,130 | | | $ | (61,579 | ) | | $ | 293,406 | |
Cost of revenues (exclusive of depreciation and amortization) | | | 0 | | | | 121,685 | | | | 111,957 | | | | (61,579 | ) | | | 172,063 | |
| | | | | | | | | | | | | | | | | | | | |
Gross margin | | | 0 | | | | 50,170 | | | | 71,173 | | | | 0 | | | | 121,343 | |
Selling, general and administrative expense | | | 0 | | | | 18,151 | | | | 28,711 | | | | 0 | | | | 46,862 | |
Depreciation and amortization | | | 0 | | | | 295 | | | | 8,144 | | | | 0 | | | | 8,439 | |
| | | | | | | | | | | | | | | | | | | | |
Income from operations | | | 0 | | | | 31,724 | | | | 34,318 | | | | 0 | | | | 66,042 | |
Interest expense | | | (18,950 | ) | | | (18,307 | ) | | | (324 | ) | | | 17,325 | | | | (20,256 | ) |
Foreign exchange gain (loss), net | | | 0 | | | | (109 | ) | | | (4,263 | ) | | | 0 | | | | (4,372 | ) |
Loss on extinguishment of debt | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Other income (expense), net | | | 17,325 | | | | 239 | | | | 4,974 | | | | (17,325 | ) | | | 5,213 | |
| | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | (1,625 | ) | | | 13,547 | | | | 34,705 | | | | 0 | | | | 46,627 | |
Income tax expense (benefit) | | | 0 | | | | 5,842 | | | | 8,792 | | | | 0 | | | | 14,634 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (1,625 | ) | | | 7,705 | | | | 25,913 | | | | 0 | | | | 31,993 | |
Non-controlling interest | | | 0 | | | | 0 | | | | 97 | | | | 0 | | | | 97 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to IGATE Corporation | | | (1,625 | ) | | | 7,705 | | | | 25,816 | | | | 0 | | | | 31,896 | |
Accretion to preferred stock | | | 126 | | | | 0 | | | | 0 | | | | 0 | | | | 126 | |
Preferred dividend | | | 7,994 | | | | 0 | | | | 0 | | | | 0 | | | | 7,994 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to IGATE common shareholders | | $ | (9,745 | ) | | $ | 7,705 | | | $ | 25,816 | | | $ | 0 | | | $ | 23,776 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
FOR NINE MONTHS ENDED SEPTEMBER 30, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Consolidated | |
Revenues | | $ | 0 | | | $ | 594,494 | | | $ | 553,176 | | | $ | (210,945 | ) | | $ | 936,725 | |
Cost of revenues (exclusive of depreciation and amortization) | | | 0 | | | | 445,229 | | | | 361,030 | | | | (210,945 | ) | | | 595,314 | |
| | | | | | | | | | | | | | | | | | | | |
Gross margin | | | 0 | | | | 149,265 | | | | 192,146 | | | | 0 | | | | 341,411 | |
Selling, general and administrative expense | | | 0 | | | | 52,550 | | | | 87,553 | | | | 0 | | | | 140,103 | |
Depreciation and amortization | | | 0 | | | | 1,195 | | | | 26,465 | | | | 0 | | | | 27,660 | |
| | | | | | | | | | | | | | | | | | | | |
Income from operations | | | 0 | | | | 95,520 | | | | 78,128 | | | | 0 | | | | 173,648 | |
Interest expense | | | (31,592 | ) | | | (29,172 | ) | | | (11,615 | ) | | | 29,062 | | | | (43,317 | ) |
Foreign exchange gain (loss), net | | | 0 | | | | (157 | ) | | | 6,247 | | | | 0 | | | | 6,090 | |
Loss on extinguishment of debt | | | (51,760 | ) | | | 0 | | | | 0 | | | | 0 | | | | (51,760 | ) |
Other income (expense), net | | | 29,044 | | | | 1,667 | | | | 13,498 | | | | (29,062 | ) | | | 15,147 | |
| | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | (54,308 | ) | | | 67,858 | | | | 86,258 | | | | 0 | | | | 99,808 | |
Income tax expense (benefit) | | | (19,741 | ) | | | 28,778 | | | | 18,449 | | | | 0 | | | | 27,486 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (34,567 | ) | | | 39,080 | | | | 67,809 | | | | 0 | | | | 72,322 | |
Non-controlling interest | | | 0 | | | | 0 | | | | 282 | | | | 0 | | | | 282 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to IGATE Corporation | | | (34,567 | ) | | | 39,080 | | | | 67,527 | | | | 0 | | | | 72,040 | |
Accretion to preferred stock | | | 436 | | | | 0 | | | | 0 | | | | 0 | | | | 436 | |
Preferred dividend | | | 25,182 | | | | 0 | | | | 0 | | | | 0 | | | | 25,182 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to IGATE common shareholders | | $ | (60,185 | ) | | $ | 39,080 | | | $ | 67,527 | | | $ | 0 | | | $ | 46,422 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
FOR NINE MONTHS ENDED SEPTEMBER 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Consolidated | |
Revenues | | $ | 0 | | | $ | 499,954 | | | $ | 542,746 | | | $ | (191,108 | ) | | $ | 851,592 | |
Cost of revenues (exclusive of depreciation and amortization) | | | 0 | | | | 366,782 | | | | 342,399 | | | | (191,108 | ) | | | 518,073 | |
| | | | | | | | | | | | | | | | | | | | |
Gross margin | | | 0 | | | | 133,172 | | | | 200,347 | | | | 0 | | | | 333,519 | |
Selling, general and administrative expense | | | 0 | | | | 50,291 | | | | 88,713 | | | | 0 | | | | 139,004 | |
Depreciation and amortization | | | 0 | | | | 929 | | | | 25,376 | | | | 0 | | | | 26,305 | |
| | | | | | | | | | | | | | | | | | | | |
Income from operations | | | 0 | | | | 81,952 | | | | 86,258 | | | | 0 | | | | 168,210 | |
Interest expense | | | (56,705 | ) | | | (54,649 | ) | | | (7,646 | ) | | | 51,975 | | | | (67,025 | ) |
Foreign exchange gain (loss), net | | | 0 | | | | (298 | ) | | | 390 | | | | 0 | | | | 92 | |
Loss on extinguishment of debt | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Other income (expense), net | | | 51,975 | | | | 3,144 | | | | 36,766 | | | | (51,975 | ) | | | 39,910 | |
| | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | (4,730 | ) | | | 30,149 | | | | 115,768 | | | | 0 | | | | 141,187 | |
Income tax expense (benefit) | | | 0 | | | | 9,455 | | | | 35,006 | | | | 0 | | | | 44,461 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (4,730 | ) | | | 20,694 | | | | 80,762 | | | | 0 | | | | 96,726 | |
Non-controlling interest | | | 0 | | | | 0 | | | | 97 | | | | 0 | | | | 97 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to IGATE Corporation | | | (4,730 | ) | | | 20,694 | | | | 80,665 | | | | 0 | | | | 96,629 | |
Accretion to preferred stock | | | 361 | | | | 0 | | | | 0 | | | | 0 | | | | 361 | |
Preferred dividend | | | 23,246 | | | | 0 | | | | 0 | | | | 0 | | | | 23,246 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to IGATE common shareholders | | $ | (28,337 | ) | | $ | 20,694 | | | $ | 80,665 | | | $ | 0 | | | $ | 73,022 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
FOR THREE MONTHS ENDED SEPTEMBER 30, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Consolidated | |
Net Income (loss) attributable to IGATE common shareholders | | $ | (9,056 | ) | | $ | 16,725 | | | $ | 20,834 | | | $ | 0 | | | $ | 28,503 | |
Add: Non-controlling interest | | | 0 | | | | 0 | | | | 89 | | | | 0 | | | | 89 | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | |
Change in fair value on marketable securities | | | 0 | | | | 0 | | | | (1,161 | ) | | | 0 | | | | (1,161 | ) |
Unrecognized actuarial gain (loss) on pension liability | | | 0 | | | | 0 | | | | 132 | | | | 0 | | | | 132 | |
Change in fair value of cash flow hedges | | | 0 | | | | 0 | | | | (861 | ) | | | 0 | | | | (861 | ) |
Gain (loss) on foreign currency translation | | | 0 | | | | 0 | | | | (28,290 | ) | | | 0 | | | | (28,290 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | | (9,056 | ) | | | 16,725 | | | | (9,257 | ) | | | 0 | | | | (1,588 | ) |
Less: Total comprehensive income (loss) attributable to non-controlling interest | | | 0 | | | | 0 | | | | (129 | ) | | | 0 | | | | (129 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) attributable to IGATE common shareholders | | $ | (9,056 | ) | | $ | 16,725 | | | $ | (9,128 | ) | | $ | 0 | | | $ | (1,459 | ) |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
FOR THREE MONTHS ENDED SEPTEMBER 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Consolidated | |
Net Income (loss) attributable to IGATE common shareholders | | $ | (9,745 | ) | | $ | 7,705 | | | $ | 25,816 | | | $ | 0 | | | $ | 23,776 | |
Add: Non-controlling interest | | | 0 | | | | 0 | | | | 97 | | | | 0 | | | | 97 | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | |
Change in fair value on marketable securities | | | 0 | | | | 0 | | | | (336 | ) | | | 0 | | | | (336 | ) |
Unrecognized actuarial gain (loss) on pension liability | | | 0 | | | | 0 | | | | 293 | | | | 0 | | | | 293 | |
Change in fair value of cash flow hedges | | | 0 | | | | 0 | | | | (1,482 | ) | | | 0 | | | | (1,482 | ) |
Gain (loss) on foreign currency translation | | | 0 | | | | 0 | | | | (48,269 | ) | | | 0 | | | | (48,269 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | | (9,745 | ) | | | 7,705 | | | | (23,881 | ) | | | 0 | | | | (25,921 | ) |
Less: Total comprehensive income (loss) attributable to non-controlling interest | | | 0 | | | | 0 | | | | (1,890 | ) | | | 0 | | | | (1,890 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) attributable to IGATE common shareholders | | $ | (9,745 | ) | | $ | 7,705 | | | $ | (21,991 | ) | | $ | 0 | | | $ | (24,031 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
FOR NINE MONTHS ENDED SEPTEMBER 30, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non- | | | Eliminations | | | Consolidated | |
Guarantors |
Net Income (loss) attributable to IGATE common shareholders | | $ | (60,185 | ) | | $ | 39,080 | | | $ | 67,527 | | | $ | 0 | | | $ | 46,422 | |
Add: Non-controlling interest | | | 0 | | | | 0 | | | | 282 | | | | 0 | | | | 282 | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | |
Change in fair value on marketable securities | | | 0 | | | | 0 | | | | (1,478 | ) | | | 0 | | | | (1,478 | ) |
Unrecognized actuarial gain (loss) on pension liability | | | 0 | | | | 0 | | | | 118 | | | | 0 | | | | 118 | |
Change in fair value of cash flow hedges | | | 0 | | | | 0 | | | | 2,608 | | | | 0 | | | | 2,608 | |
Gain (loss) on foreign currency translation | | | 0 | | | | 0 | | | | (1,649 | ) | | | 0 | | | | (1,649 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | | (60,185 | ) | | | 39,080 | | | | 67,408 | | | | 0 | | | | 46,303 | |
Less: Total comprehensive income (loss) attributable to non-controlling interest | | | 0 | | | | 0 | | | | 210 | | | | 0 | | | | 210 | |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) attributable to IGATE common shareholders | | $ | (60,185 | ) | | $ | 39,080 | | | $ | 67,198 | | | $ | 0 | | | $ | 46,093 | |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
FOR NINE MONTHS ENDED SEPTEMBER 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non- | | | Eliminations | | | Consolidated | |
Guarantors |
Net Income (loss) attributable to IGATE common shareholders | | $ | (28,337 | ) | | $ | 20,694 | | | $ | 80,665 | | | $ | 0 | | | $ | 73,022 | |
Add: Non-controlling interest | | | 0 | | | | 0 | | | | 97 | | | | 0 | | | | 97 | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | |
Change in fair value on marketable securities | | | 0 | | | | 0 | | | | (7,086 | ) | | | 0 | | | | (7,086 | ) |
Unrecognized actuarial gain (loss) on pension liability | | | 0 | | | | 0 | | | | 863 | | | | 0 | | | | 863 | |
Change in fair value of cash flow hedges | | | 0 | | | | 0 | | | | (5,417 | ) | | | 0 | | | | (5,417 | ) |
Gain (loss) on foreign currency translation | | | 0 | | | | 0 | | | | (120,276 | ) | | | 0 | | | | (120,276 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | | (28,337 | ) | | | 20,694 | | | | (51,154 | ) | | | 0 | | | | (58,797 | ) |
Less: Total comprehensive income (loss) attributable to non-controlling interest | | | 0 | | | | 0 | | | | (1,890 | ) | | | 0 | | | | (1,890 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) attributable to IGATE common shareholders | | $ | (28,337 | ) | | $ | 20,694 | | | $ | (49,264 | ) | | $ | 0 | | | $ | (56,907 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
FOR NINE MONTHS ENDED SEPTEMBER 30, 2014 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non- | | | Eliminations | | | Consolidated | |
Guarantors |
Cash Flows From Operating Activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (34,567 | ) | | $ | 39,080 | | | $ | 67,809 | | | $ | 0 | | | $ | 72,322 | |
Adjustments to reconcile net income to cash provided by operating activities: | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 0 | | | | 1,195 | | | | 26,465 | | | | 0 | | | | 27,660 | |
Stock-based compensation | | | 0 | | | | 4,715 | | | | 7,708 | | | | 0 | | | | 12,423 | |
Realized gain on investments | | | 0 | | | | 0 | | | | (10,995 | ) | | | 0 | | | | (10,995 | ) |
Deferred loss on settled derivatives | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Provision (recovery) for doubtful debts | | | 0 | | | | (1,013 | ) | | | 462 | | | | 0 | | | | (551 | ) |
Deferred income taxes | | | 0 | | | | 39 | | | | (380 | ) | | | 0 | | | | (341 | ) |
Loss on extinguishment of debt | | | 51,760 | | | | 0 | | | | 0 | | | | 0 | | | | 51,760 | |
Amortization of debt issuance costs | | | 2,548 | | | | 0 | | | | 1,858 | | | | 0 | | | | 4,406 | |
Gain on sale of property and equipment | | | 0 | | | | (26 | ) | | | (56 | ) | | | 0 | | | | (82 | ) |
Deferred rent | | | 0 | | | | 320 | | | | 626 | | | | 0 | | | | 946 | |
Excess tax benefits related to stock option exercises | | | 0 | | | | (3,101 | ) | | | 0 | | | | 0 | | | | (3,101 | ) |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts receivable and unbilled revenues | | | 0 | | | | (31,579 | ) | | | 1,624 | | | | 0 | | | | (29,955 | ) |
Inter-corporate current account | | | 25,412 | | | | 28,053 | | | | (53,465 | ) | | | 0 | | | | 0 | |
Prepaid expenses and other assets | | | 0 | | | | (2,551 | ) | | | (6,724 | ) | | | 0 | | | | (9,275 | ) |
Accounts payable | | | 0 | | | | 86 | | | | (416 | ) | | | 0 | | | | (330 | ) |
Accrued and other liabilities | | | (23,616 | ) | | | 12,163 | | | | (19,794 | ) | | | 0 | | | | (31,247 | ) |
Deferred revenue | | | 0 | | | | 853 | | | | 51 | | | | 0 | | | | 904 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash flows provided by (used in) operating activities | | | 21,537 | | | | 48,234 | | | | 14,773 | | | | 0 | | | | 84,544 | |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | 0 | | | | (3,371 | ) | | | (67,499 | ) | | | 0 | | | | (70,870 | ) |
Proceeds from sale of property and equipment | | | 0 | | | | 0 | | | | 257 | | | | 0 | | | | 257 | |
Purchase of available-for-sale investments | | | 0 | | | | 0 | | | | (421,377 | ) | | | 0 | | | | (421,377 | ) |
Proceeds from maturities and sale of available-for-sale investments | | | 0 | | | | 0 | | | | 581,196 | | | | 0 | | | | 581,196 | |
Restricted cash | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Inter-corporate loan | | | 445,000 | | | | 0 | | | | (365 | ) | | | (444,635 | ) | | | 0 | |
Investment in group companies | | | 0 | | | | (123 | ) | | | 0 | | | | 123 | | | | 0 | |
Purchase of non-controlling interests | | | 0 | | | | 0 | | | | (328 | ) | | | 0 | | | | (328 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash flows provided by (used in) investing activities | | | 445,000 | | | | (3,494 | ) | | | 91,884 | | | | (444,512 | ) | | | 88,878 | |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | | | | | | | | |
Payments on capital lease obligations | | | 0 | | | | 0 | | | | (366 | ) | | | 0 | | | | (366 | ) |
Payments of line of credit and term loans | | | 0 | | | | 0 | | | | (126,000 | ) | | | 0 | | | | (126,000 | ) |
Proceeds from line of credit and term loans | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Payment of Senior Notes | | | (770,000 | ) | | | 0 | | | | 0 | | | | 0 | | | | (770,000 | ) |
Proceeds from Senior Notes | | | 325,000 | | | | 0 | | | | 0 | | | | 0 | | | | 325,000 | |
Payment of debt related costs | | | (41,530 | ) | | | 0 | | | | 0 | | | | 0 | | | | (41,530 | ) |
Release of restricted cash towards debt retirement | | | 0 | | | | 360,000 | | | | 0 | | | | 0 | | | | 360,000 | |
Proceeds from issuance of equity stock | | | 0 | | | | 0 | | | | 123 | | | | (123 | ) | | | 0 | |
Proceeds from exercise of stock options | | | 16,892 | | | | (4,716 | ) | | | (7,718 | ) | | | 0 | | | | 4,458 | |
Excess tax benefits related to stock option exercises | | | 3,101 | | | | 0 | | | | 0 | | | | 0 | | | | 3,101 | |
Inter-corporate loan | | | 0 | | | | (445,000 | ) | | | 365 | | | | 444,635 | | | | 0 | |
Proceeds from equity issue to group companies | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash flows provided by (used in) financing activities | | | (466,537 | ) | | | (89,716 | ) | | | (133,596 | ) | | | 444,512 | | | | (245,337 | ) |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes | | | 0 | | | | 0 | | | | (2,717 | ) | | | 0 | | | | (2,717 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net change in cash and cash equivalents | | | 0 | | | | (44,976 | ) | | | (29,656 | ) | | | 0 | | | | (74,632 | ) |
Cash and cash equivalents, beginning of period | | | 0 | | | | 82,497 | | | | 122,339 | | | | 0 | | | | 204,836 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | 0 | | | $ | 37,521 | | | $ | 92,683 | | | | 0 | | | $ | 130,204 | |
| | | | | | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
FOR NINE MONTHS ENDED SEPTEMBER 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | | Guarantors | | | Non- | | | Eliminations | | | Consolidated | |
Guarantors |
Cash Flows From Operating Activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (4,730 | ) | | $ | 20,694 | | | $ | 80,762 | | | $ | 0 | | | $ | 96,726 | |
Adjustments to reconcile net income to cash provided by operating activities: | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 0 | | | | 929 | | | | 25,376 | | | | 0 | | | | 26,305 | |
Stock-based compensation | | | 0 | | | | 208 | | | | 7,030 | | | | 0 | | | | 7,238 | |
Realized gain on investments | | | 0 | | | | 0 | | | | (30,057 | ) | | | 0 | | | | (30,057 | ) |
Deferred gain (loss) on settled derivatives | | | 0 | | | | 0 | | | | (1,066 | ) | | | 0 | | | | (1,066 | ) |
Provision (recovery) for doubtful debts | | | 0 | | | | 362 | | | | (208 | ) | | | 0 | | | | 154 | |
Deferred income taxes | | | 0 | | | | 277 | | | | (744 | ) | | | 0 | | | | (467 | ) |
Loss on extinguishment of debt | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Amortization of debt issuance costs | | | 4,730 | | | | 460 | | | | 4,019 | | | | 0 | | | | 9,209 | |
Gain on sale of property and equipment | | | 0 | | | | 0 | | | | (2,248 | ) | | | 0 | | | | (2,248 | ) |
Deferred rent | | | 0 | | | | 104 | | | | 94 | | | | 0 | | | | 198 | |
Excess tax benefits related to stock option exercises | | | 0 | | | | (463 | ) | | | 0 | | | | 0 | | | | (463 | ) |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts receivable and unbilled revenues | | | 0 | | | | 12,509 | | | | (16,673 | ) | | | 0 | | | | (4,164 | ) |
Inter-corporate current account | | | (28,259 | ) | | | 7,539 | | | | 20,720 | | | | 0 | | | | 0 | |
Prepaid expenses and other assets | | | 17,325 | | | | (1,528 | ) | | | (26,186 | ) | | | 0 | | | | (10,389 | ) |
Accounts payable | | | 0 | | | | (1,945 | ) | | | 2,403 | | | | 0 | | | | 458 | |
Accrued and other liabilities | | | 0 | | | | 3,073 | | | | 36,197 | | | | 0 | | | | 39,270 | |
Deferred revenue | | | 0 | | | | (276 | ) | | | (2,135 | ) | | | 0 | | | | (2,411 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash flows (used in) provided by operating activities | | | (10,934 | ) | | | 41,943 | | | | 97,284 | | | | 0 | | | | 128,293 | |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | 0 | | | | (921 | ) | | | (23,309 | ) | | | 0 | | | | (24,230 | ) |
Proceeds from sale of property and equipment | | | 0 | | | | 0 | | | | 2,574 | | | | 0 | | | | 2,574 | |
Purchase of available-for-sale investments | | | 0 | | | | 0 | | | | (1,188,835 | ) | | | 0 | | | | (1,188,835 | ) |
Proceeds from maturities and sale of available-for-sale investments | | | 0 | | | | 0 | | | | 1,372,990 | | | | 0 | | | | 1,372,990 | |
Restricted cash | | | 0 | | | | 0 | | | | 3,072 | | | | 0 | | | | 3,072 | |
Inter-corporate Loan | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Investment in group companies | | | 0 | | | | (255 | ) | | | 0 | | | | 255 | | | | 0 | |
Purchase of non-controlling interests | | | 0 | | | | 0 | | | | (23,651 | ) | | | 0 | | | | (23,651 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash flows provided by (used in) investing activities | | | 0 | | | | (1,176 | ) | | | 142,841 | | | | 255 | | | | 141,920 | |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | | | | | | | | |
Payments on capital lease obligations | | | 0 | | | | 0 | | | | (450 | ) | | | 0 | | | | (450 | ) |
Payment of line of credit and term loans | | | 0 | | | | (47,500 | ) | | | (239,500 | ) | | | 0 | | | | (287,000 | ) |
Proceeds from line of credit and term loans | | | 0 | | | | 30,000 | | | | 11,000 | | | | 0 | | | | 41,000 | |
Payment of debt related costs | | | 0 | | | | 0 | | | | (2,394 | ) | | | 0 | | | | (2,394 | ) |
Payment of Senior Notes | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Proceeds from Senior Notes | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Release of restricted cash towards debt retirement | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Proceeds from issuance of equity stock | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Proceeds from exercise of stock options | | | 10,471 | | | | (209 | ) | | | (6,637 | ) | | | 0 | | | | 3,625 | |
Excess tax benefits related to stock option exercises | | | 463 | | | | 0 | | | | 0 | | | | 0 | | | | 463 | |
Inter-corporate loan | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Proceeds from equity issue to group companies | | | 0 | | | | 0 | | | | 255 | | | | (255 | ) | | | 0 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash flows provided by (used in) financing activities | | | 10,934 | | | | (17,709 | ) | | | (237,726 | ) | | | (255 | ) | | | (244,756 | ) |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes | | | 0 | | | | 0 | | | | 21,367 | | | | 0 | | | | 21,367 | |
| | | | | | | | | | | | | | | | | | | | |
Net change in cash and cash equivalents | | | 0 | | | | 23,058 | | | | 23,766 | | | | 0 | | | | 46,824 | |
Cash and cash equivalents, beginning of period | | | 0 | | | | 14,365 | | | | 80,790 | | | | 0 | | | | 95,155 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | 0 | | | $ | 37,423 | | | $ | 104,556 | | | $ | 0 | | | $ | 141,979 | |
| | | | | | | | | | | | | | | | | | | | |