Supplemental Guarantor Financial Statements | Note 9—Supplemental Guarantor Financial Statements On July 8, 2015, the Company issued $600.0 million aggregate principal amount of 5.875% Senior Notes due 2023 (the “Senior Notes”). The Senior Notes are jointly and severally and fully and unconditionally guaranteed, in each case subject to certain customary release provisions, by substantially all wholly-owned domestic subsidiaries of the Company that guarantee the Company’s Amended Senior Secured Credit Agreement (collectively “Guarantors”). All of the Guarantors are 100% owned by the Company. All other subsidiaries of the Company, either direct or indirect, do not guarantee the Senior Notes (“Non-Guarantors”). The Guarantors also unconditionally guarantee the Amended Senior Secured Credit Agreement. There are no significant restrictions on the ability of the Company or any of the subsidiaries that are Guarantors to obtain funds from its subsidiaries by dividend or loan. During the three months ended March 31, 2017, the Company added certain U.S. subsidiaries as Guarantors to the Senior Notes. The condensed consolidating balance sheet as of December 31, 2016 below reflects the addition of these entities as Guarantor Subsidiaries. Condensed consolidating financial information as of September 30, 2017 and December 31, 2016 and for the three and nine months ended September 30, 2017 and 2016 are presented. The condensed consolidating financial information of the Company and its subsidiaries are as follows (in thousands): September 30, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Cash and cash equivalents $ — $ 19,294 $ 83,985 $ — $ 103,279 Accounts receivable, net — 165,723 72,954 — 238,677 Prepaid expenses and other current assets — 18,469 14,219 — 32,688 Prepaid income taxes — 13,803 29 — 13,832 Restricted cash — 592 — — 592 Net property, plant and equipment — 62,791 40,789 — 103,580 Investment in subsidiaries 3,186,168 910,117 — (4,096,285 ) — Intercompany receivables — 223,838 92,305 (316,143 ) — Deferred income taxes, long-term — — 2,166 — 2,166 Goodwill, intangible and other assets, net — 3,906,024 1,197,783 — 5,103,807 Total assets $ 3,186,168 $ 5,320,651 $ 1,504,230 $ (4,412,428 ) $ 5,598,621 Current portion of long-term debt — 13,797 25,730 — 39,527 Accounts payable — 18,866 8,910 — 27,776 Accrued expenses 7,344 74,419 44,189 — 125,952 Deferred revenue — 187,157 25,654 — 212,811 Long-term debt, net of current portion 600,000 1,313,753 263,928 — 2,177,681 Other long-term liabilities — 50,829 34,938 — 85,767 Intercompany payables 71,185 92,305 152,653 (316,143 ) — Deferred income taxes, long-term — 383,357 38,111 — 421,468 Total liabilities 678,529 2,134,483 594,113 (316,143 ) 3,090,982 Total stockholders’ equity 2,507,639 3,186,168 910,117 (4,096,285 ) 2,507,639 Total liabilities and stockholders’ equity $ 3,186,168 $ 5,320,651 $ 1,504,230 $ (4,412,428 ) $ 5,598,621 December 31, 2016 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Cash and cash equivalents $ — $ 33,723 $ 83,835 $ — $ 117,558 Accounts receivable, net — 174,927 66,380 — 241,307 Prepaid expenses and other current assets — 18,129 12,990 — 31,119 Prepaid income taxes — 21,600 1,412 — 23,012 Restricted cash — 1,788 328 — 2,116 Net property, plant and equipment — 42,358 38,037 — 80,395 Investment in subsidiaries 2,910,669 769,716 — (3,680,385 ) — Intercompany receivables — 162,791 39,894 (202,685 ) — Deferred income taxes, long-term — — 2,410 — 2,410 Goodwill, intangible and other assets, net — 4,021,445 1,187,609 — 5,209,054 Total assets $ 2,910,669 $ 5,246,477 $ 1,432,895 $ (3,883,070 ) $ 5,706,971 Current portion of long-term debt — 108,989 17,155 — 126,144 Accounts payable — 10,714 5,776 — 16,490 Accrued expenses 16,155 109,746 53,395 — 179,296 Income taxes payable — — 3,473 — 3,473 Deferred revenue — 212,890 22,332 — 235,222 Long-term debt, net of current portion 600,000 1,416,695 358,291 — 2,374,986 Other long-term liabilities — 29,827 29,400 — 59,227 Intercompany payables 35,936 39,894 126,855 (202,685 ) — Deferred income taxes, long-term — 407,053 46,502 — 453,555 Total liabilities 652,091 2,335,808 663,179 (202,685 ) 3,448,393 Total stockholders’ equity 2,258,578 2,910,669 769,716 (3,680,385 ) 2,258,578 Total liabilities and stockholders’ equity $ 2,910,669 $ 5,246,477 $ 1,432,895 $ (3,883,070 ) $ 5,706,971 For the Three Months Ended September 30, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues $ — $ 290,020 $ 128,593 $ (362 ) $ 418,251 Cost of revenues — 145,925 74,239 (362 ) 219,802 Gross profit — 144,095 54,354 — 198,449 Operating expenses: Selling and marketing — 20,760 7,421 — 28,181 Research and development — 25,592 11,784 — 37,376 General and administrative — 20,732 8,243 — 28,975 Total operating expenses — 67,084 27,448 — 94,532 Operating income — 77,011 26,906 — 103,917 Interest expense, net (8,813 ) (12,952 ) (4,485 ) — (26,250 ) Other (expense) income, net — (24,854 ) 22,319 — (2,535 ) Earnings from subsidiaries 73,040 39,491 — (112,531 ) — Income before income taxes 64,227 78,696 44,740 (112,531 ) 75,132 Provision for income taxes — 5,656 5,249 — 10,905 Net income $ 64,227 $ 73,040 $ 39,491 $ (112,531 ) $ 64,227 Other comprehensive income, net of tax: Foreign currency exchange translation adjustment 19,951 19,951 16,898 (36,849 ) 19,951 Comprehensive income $ 84,178 $ 92,991 $ 56,389 $ (149,380 ) $ 84,178 For the Three Months Ended September 30, 2016 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues $ — $ 262,350 $ 121,385 $ (431 ) $ 383,304 Cost of revenues — 137,369 71,089 (431 ) 208,027 Gross profit — 124,981 50,296 — 175,277 Operating expenses: Selling and marketing — 20,448 6,880 — 27,328 Research and development — 26,575 11,126 — 37,701 General and administrative — 24,824 8,521 — 33,345 Total operating expenses — 71,847 26,527 — 98,374 Operating income — 53,134 23,769 — 76,903 Interest expense, net (8,812 ) (16,651 ) (6,185 ) — (31,648 ) Other (expense) income, net — (15,364 ) 18,019 — 2,655 Earnings from subsidiaries 47,559 30,522 — (78,081 ) — Income before income taxes 38,747 51,641 35,603 (78,081 ) 47,910 Provision for income taxes — 4,082 5,081 — 9,163 Net income $ 38,747 $ 47,559 $ 30,522 $ (78,081 ) $ 38,747 Other comprehensive loss, net of tax: Foreign currency exchange translation adjustment (12,060 ) (12,060 ) (10,844 ) 22,904 (12,060 ) Comprehensive income $ 26,687 $ 35,499 $ 19,678 $ (55,177 ) $ 26,687 For the Nine Months Ended September 30, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues $ — $ 866,090 $ 372,124 $ (1,284 ) $ 1,236,930 Cost of revenues — 441,464 220,773 (1,284 ) 660,953 Gross profit — 424,626 151,351 — 575,977 Operating expenses: Selling and marketing — 66,093 22,451 — 88,544 Research and development — 79,988 34,916 — 114,904 General and administrative — 63,112 25,798 — 88,910 Total operating expenses — 209,193 83,165 — 292,358 Operating income — 215,433 68,186 — 283,619 Interest expense, net (26,438 ) (40,974 ) (14,153 ) — (81,565 ) Other (expense) income, net — (58,033 ) 54,230 — (3,803 ) Loss on extinguishment of debt — (1,743 ) (583 ) — (2,326 ) Earnings from subsidiaries 189,963 94,182 — (284,145 ) — Income before income taxes 163,525 208,865 107,680 (284,145 ) 195,925 Provision for income taxes — 18,902 13,498 — 32,400 Net income $ 163,525 $ 189,963 $ 94,182 $ (284,145 ) $ 163,525 Other comprehensive income, net of tax: Foreign currency exchange translation adjustment 51,696 51,696 45,905 (97,601 ) 51,696 Comprehensive income $ 215,221 $ 241,659 $ 140,087 $ (381,746 ) $ 215,221 For the Nine Months Ended September 30, 2016 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Revenues $ — $ 738,655 $ 343,153 $ (1,296 ) $ 1,080,512 Cost of revenues — 389,133 207,353 (1,296 ) 595,190 Gross profit — 349,522 135,800 — 485,322 Operating expenses: Selling and marketing — 64,313 21,411 — 85,724 Research and development — 80,794 34,181 — 114,975 General and administrative — 65,906 25,333 — 91,239 Total operating expenses — 211,013 80,925 — 291,938 Operating income — 138,509 54,875 — 193,384 Interest expense, net (26,274 ) (52,116 ) (19,193 ) — (97,583 ) Other (expense) income, net — (47,381 ) 48,201 — 820 Earnings from subsidiaries 100,247 71,885 — (172,132 ) — Income before income taxes 73,973 110,897 83,883 (172,132 ) 96,621 Provision for income taxes — 10,650 11,998 — 22,648 Net income $ 73,973 $ 100,247 $ 71,885 $ (172,132 ) $ 73,973 Other comprehensive loss, net of tax: Foreign currency exchange translation adjustment (29,532 ) (29,532 ) (33,293 ) 62,825 (29,532 ) Comprehensive income $ 44,441 $ 70,715 $ 38,592 $ (109,307 ) $ 44,441 For the Nine Months Ended September 30, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Cash Flow from Operating Activities: Net income $ 163,525 $ 189,963 $ 94,182 $ (284,145 ) $ 163,525 Non-cash adjustments — 147,277 48,950 — 196,227 Intercompany transactions 35,251 5,875 (41,126 ) — — Earnings from subsidiaries (189,963 ) (94,182 ) — 284,145 — Changes in operating assets and liabilities (8,813 ) (35,024 ) (8,825 ) — (52,662 ) Net cash provided by operating activities — 213,909 93,181 — 307,090 Cash Flow from Investment Activities: Additions to property and equipment — (22,850 ) (6,929 ) — (29,779 ) Proceeds from sale of property and equipment — 1 — — 1 Cash paid for business acquisitions, net of cash acquired — 1,802 3 — 1,805 Additions to capitalized software — (5,645 ) (2,523 ) — (8,168 ) Net cash used in investing activities — (26,692 ) (9,449 ) — (36,141 ) Cash Flow from Financing Activities: Cash received from debt borrowings — 45,000 — — 45,000 Repayments of debt — (249,800 ) (88,000 ) — (337,800 ) Transactions involving Holding's common stock — 2,273 (2 ) — 2,271 Intercompany transactions — (315 ) 315 — — Net cash used in financing activities — (202,842 ) (87,687 ) — (290,529 ) Effect of exchange rate changes on cash, cash equivalents and restricted cash — — 3,777 — 3,777 Net decrease in cash, cash equivalents and restricted cash — (15,625 ) (178 ) — (15,803 ) Cash, cash equivalents and restricted cash, beginning of period — 35,511 84,163 — 119,674 Cash, cash equivalents and restricted cash, end of period $ — $ 19,886 $ 83,985 $ — $ 103,871 For the Nine Months Ended September 30, 2016 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Consolidating and Eliminating Adjustments Consolidated Cash Flow from Operating Activities: Net income $ 73,973 $ 100,247 $ 71,885 $ (172,132 ) $ 73,973 Non-cash adjustments — 89,915 47,547 — 137,462 Intercompany transactions 35,935 (21,251 ) (14,684 ) — — Earnings from subsidiaries (100,247 ) (71,885 ) — 172,132 — Changes in operating assets and liabilities (9,661 ) 40,315 (5,073 ) — 25,581 Net cash provided by operating activities — 137,341 99,675 — 237,016 Cash Flow from Investment Activities: Additions to property and equipment — (7,672 ) (11,198 ) — (18,870 ) Proceeds from sale of property and equipment — 67 2 — 69 Cash paid for business acquisitions, net of cash acquired — (214,689 ) (94,743 ) — (309,432 ) Additions to capitalized software — (3,860 ) (2,277 ) — (6,137 ) Purchase of long-term investment — (1,000 ) — — (1,000 ) Net cash used in investing activities — (227,154 ) (108,216 ) — (335,370 ) Cash Flow from Financing Activities: Repayments of debt — (195,500 ) (73,050 ) — (268,550 ) Transactions involving Holding's common stock — 35,226 — — 35,226 Intercompany transactions — (87,272 ) 87,272 — — Payment of fees related to refinancing activities — (503 ) — — (503 ) Net cash (used in) provided by financing activities — (248,049 ) 14,222 — (233,827 ) Effect of exchange rate changes on cash, cash equivalents and restricted cash — — (880 ) — (880 ) Net (decrease) increaase in cash, cash equivalents and restricted cash — (337,862 ) 4,801 — (333,061 ) Cash, cash equivalents and restricted cash, beginning of period — 363,073 73,904 — 436,977 Cash, cash equivalents and restricted cash, end of period $ — $ 25,211 $ 78,705 $ — $ 103,916 |