Condensed consolidated statements of cash flows (USD $) | 9 Months Ended |
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 |
Operating activities | ' | | ' | |
Net income (loss) | $8,065 | | ($14,333) | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ' | | ' | |
Depreciation | 1,868 | | 1,681 | |
Amortization | 4,060 | | 4,503 | |
Share-based compensation expense | 518 | | 776 | |
Deferred and stock option income tax expense (benefit) | 4,310 | | -7,085 | |
(Gain) loss on translation of foreign currency | 42 | | -58 | |
Gain on sale of investment | -18,404 | | ' | |
Loss from equity method investment | ' | | 17,580 | |
Changes in operating assets and liabilities, net of effects from acquisitions: | ' | | ' | |
Accounts receivable, net | 8,628 | | 22,030 | |
Inventory, net | -3,891 | | -10,238 | |
Deferred advertising costs | -1,137 | | -959 | |
Receivable from related party | 61 | | 391 | |
Advances | -4,535 | | -6,270 | |
Other current assets | -378 | | -721 | |
Accounts payable | 1,868 | | 8,282 | |
Participations payable | -14,184 | [1] | 3,892 | [1] |
Accrued liabilities | -68 | | -71 | |
Net cash provided by (used in) operating activities | -13,177 | [2] | 19,400 | [2] |
Investing activities | ' | | ' | |
Net proceeds from sale of investment | 18,404 | | ' | |
Purchase of property, equipment and media rights | -2,839 | | -3,046 | |
Purchase of businesses, net of acquired cash | -333 | | -13,545 | |
Net cash provided by (used in) investing activities | 15,232 | | -16,591 | |
Financing activities | ' | | ' | |
Net borrowings (payments) on revolving line of credit | -809 | | 20,925 | |
Net proceeds from issuance of stock upon exercise of options | 26 | | ' | |
Principal payments on debt | ' | | -18,703 | [2] |
Subsidiary's payment of dividend to noncontrolling interest | ' | | -583 | |
Net cash provided by (used in) financing activities | -783 | | 1,639 | |
Effect of exchange rates on cash | -261 | | 64 | |
Net change in cash | 1,011 | | 4,512 | |
Cash at beginning of period | 9,858 | | 14,545 | |
Cash at end of period | 10,869 | | 19,057 | |
Supplemental cash flow information | ' | | ' | |
Income taxes paid | 506 | | 411 | |
Interest paid | $404 | | $319 | |
|
[1] | Net cash provided by participations payable for the nine months ended September 30, 2012 does not include participations payments for Vivendi sales during the fourth quarter of 2011 as we didn't acquired Vivendi until March 28, 2012. The fourth quarter is our seasonably largest sales quarter and participations payable resulting from such sales are normally not paid until the following quarter. Also, net cash used in participations payable for the nine months ended September 30, 2013 includes certain payments that were due in December 2012, but not paid until January 2013. |
[2] | Net cash provided by operating activities for the nine months ended September 30, 2012 includes approximately $18.7 million of net cash provided by purchased Vivendi Entertainment ("Vivendi") working capital, which was used to partially fund the acquisition of Vivendi. Excluding the net cash flows from the purchased Vivendi working capital, net cash provided by operating activities would have been $0.7 million for the nine months ended September 30, 2012. |