|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($188.0m)
|
($122.4m)
|
($41.7m)
|
$151.3m
|
|
Net Income (Loss) Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($188.0m)
|
($122.4m)
|
($41.7m)
|
$151.3m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$27.5m
|
$15.6m
|
$96.5m
|
$17.8m
|
($48.3m)
|
$69.1m
|
($188.0m)
|
($122.4m)
|
($41.7m)
|
$151.3m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$31.2m
|
$19.4m
|
$109.3m
|
$39.5m
|
($22.6m)
|
$73.1m
|
($187.9m)
|
($122.4m)
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
($3.7m)
|
($3.8m)
|
($12.8m)
|
($21.6m)
|
($25.7m)
|
($4.0m)
|
($6k)
|
$0
|
—
|
—
|
|
Depreciation, Depletion and Amortization
|
|
$4.9m
|
$7.1m
|
$7.4m
|
$11.0m
|
$14.2m
|
$17.9m
|
$20.1m
|
$19.1m
|
$18.3m
|
$16.5m
|
|
Amortization of Debt Issuance Costs
|
|
—
|
$1.0m
|
$1.8m
|
$2.0m
|
$3.5m
|
$6.0m
|
$6.4m
|
$3.1m
|
$2.2m
|
$1.6m
|
|
Amortization of Intangible Assets
|
|
$1.2m
|
$13.0m
|
$23.5m
|
$55.2m
|
$53.1m
|
$42.7m
|
$25.3m
|
$7.7m
|
$5.9m
|
$5.2m
|
|
Capitalized Computer Software, Amortization
|
|
$4.3m
|
$5.7m
|
$6.1m
|
$8.6m
|
$11.1m
|
$13.3m
|
$14.1m
|
$13.4m
|
$13.5m
|
$12.3m
|
|
Depreciation
|
|
—
|
—
|
—
|
—
|
$14.2m
|
$17.9m
|
$20.1m
|
$19.1m
|
$18.3m
|
$16.5m
|
|
Other Depreciation and Amortization
|
|
—
|
$1.5m
|
$630k
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Amortization Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$25.3m
|
$7.7m
|
$5.9m
|
$5.2m
|
|
Amortization Of Intangibles
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$25.3m
|
$7.7m
|
$5.9m
|
$5.2m
|
|
Depreciation Amortization Depletion
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$45.4m
|
$26.8m
|
$24.2m
|
$21.6m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$6.4m
|
($6.4m)
|
($63.9m)
|
($8.6m)
|
($9.6m)
|
$10.9m
|
$132.7m
|
($4.7m)
|
$2.8m
|
($129.8m)
|
|
Deferred Income Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$132.7m
|
($4.7m)
|
$2.8m
|
($129.8m)
|
|
Deferred Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$132.7m
|
($4.7m)
|
$2.8m
|
($129.8m)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$9.6m
|
$23.4m
|
$44.4m
|
$52.2m
|
$53.7m
|
$68.6m
|
$59.6m
|
$39.7m
|
$28.6m
|
$29.5m
|
|
Share-based Payment Arrangement, Expense
|
|
$9.6m
|
$23.4m
|
$44.4m
|
$52.2m
|
$53.7m
|
$68.6m
|
$59.6m
|
$39.7m
|
$28.6m
|
$29.5m
|
|
Equity Securities without Readily Determinable Fair Value, Impairment Loss, Annual Amount
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
—
|
—
|
$38.6m
|
$0
|
$0
|
|
Impairment of Intangible Assets, Indefinite-lived (Excluding Goodwill)
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Asset Impairment Charge
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.7m
|
$160.3m
|
$61.1m
|
$1.4m
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
($640k)
|
($840k)
|
($2.2m)
|
$695k
|
($1.2m)
|
($3.5m)
|
($6.6m)
|
($5.4m)
|
($2.6m)
|
$71k
|
|
Income Tax Expense (Benefit)
|
|
$20.4m
|
$6.3m
|
($65.6m)
|
($8.5m)
|
($20.0m)
|
$11.3m
|
$133.0m
|
($2.5m)
|
$4.3m
|
($130.3m)
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
$300k
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other Nonoperating Income (Expense)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($106.0m)
|
($54.2m)
|
$3.0m
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
$8.4m
|
$11.4m
|
$16.8m
|
$22.5m
|
($21.9m)
|
$10.3m
|
($9.1m)
|
($27.7m)
|
$43.0m
|
$13.1m
|
|
Gain (Loss) on Investments
|
|
—
|
—
|
—
|
—
|
—
|
$123.3m
|
$0
|
($114.5m)
|
($58.4m)
|
—
|
|
Gain (Loss) Related to Litigation Settlement
|
|
—
|
—
|
—
|
—
|
—
|
($392k)
|
$18k
|
($388k)
|
($3.8m)
|
($15.7m)
|
|
General and Administrative Expense
|
|
$37.2m
|
$71.5m
|
$101.2m
|
$116.8m
|
$129.1m
|
$153.5m
|
$152.4m
|
$117.7m
|
$108.7m
|
$112.9m
|
|
Goodwill
|
|
$56.5m
|
$113.4m
|
$348.3m
|
$420.1m
|
$420.1m
|
$420.1m
|
$420.1m
|
$381.5m
|
$381.5m
|
$381.5m
|
|
Payments for Repurchase of Warrants
|
|
—
|
—
|
—
|
—
|
$94.3m
|
$0
|
$0
|
—
|
—
|
—
|
|
Proceeds from Stock Options Exercised
|
|
—
|
—
|
—
|
$8.7m
|
$7.7m
|
$2.2m
|
$0
|
$0
|
—
|
—
|
|
Beginning Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$251.3m
|
$299.0m
|
$112.1m
|
$106.6m
|
|
Cash Flow From Continuing Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$32.5m
|
($242.0m)
|
($56.5m)
|
($88.7m)
|
|
Cash Flow From Continuing Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($27.9m)
|
($12.5m)
|
($11.2m)
|
($9.9m)
|
|
Change In Account Payable
|
|
—
|
—
|
—
|
—
|
—
|
($1.5m)
|
($28.4m)
|
($5.5m)
|
$44.6m
|
—
|
|
Change In Other Current Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
—
|
—
|
|
Change In Other Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($449k)
|
($1.3m)
|
($278k)
|
$64k
|
|
Change In Payable
|
|
—
|
—
|
—
|
—
|
—
|
($1.5m)
|
($28.4m)
|
($5.5m)
|
$44.6m
|
—
|
|
Change In Payables And Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($28.4m)
|
($5.5m)
|
$44.6m
|
$20.0m
|
|
Change In Prepaid Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($4.3m)
|
($3.0m)
|
($4.7m)
|
($13.6m)
|
|
Change In Receivables
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$9.4m
|
$27.6m
|
($42.9m)
|
($15.2m)
|
|
Change In Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($23.8m)
|
$17.8m
|
($3.4m)
|
($8.8m)
|
|
Changes In Account Receivables
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$9.1m
|
$27.7m
|
($43.0m)
|
($13.1m)
|
|
Changes In Cash
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$47.6m
|
($186.9m)
|
($5.5m)
|
($25.5m)
|
|
End Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$299.0m
|
$112.1m
|
$106.6m
|
$81.1m
|
|
Financing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$32.5m
|
($242.0m)
|
($56.5m)
|
($88.7m)
|
|
Free Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$31.5m
|
$55.0m
|
$51.0m
|
$60.7m
|
|
Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
($123.3m)
|
—
|
$114.5m
|
$58.4m
|
—
|
|
Investing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($27.9m)
|
($12.5m)
|
($11.2m)
|
($9.9m)
|
|
Net PPE Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
—
|
$0
|
$0
|
$2.5m
|
|
Operating Gains Losses
|
|
—
|
—
|
—
|
—
|
—
|
($123.3m)
|
—
|
($48.6m)
|
($9.0m)
|
($266k)
|
|
Other Non Cash Items
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$6.4m
|
($1.3m)
|
($340k)
|
$8.0m
|
|
Proceeds From Stock Option Exercised
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($3.4m)
|
($1.1m)
|
($2.2m)
|
($2.8m)
|
|
Repurchase Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
($40.0m)
|
($43.0m)
|
$0
|
$0
|
—
|
|
Sale Of PPE
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
—
|
$0
|
$0
|
$2.5m
|
|
Stock Based Compensation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$59.6m
|
$39.7m
|
$28.6m
|
$29.5m
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$58.5m
|
$103.5m
|
$123.9m
|
$157.2m
|
$111.3m
|
$131.3m
|
$43.0m
|
$67.6m
|
$62.3m
|
$73.1m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditure
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($11.4m)
|
($12.5m)
|
($11.2m)
|
($12.4m)
|
|
Capital Expenditure Reported
|
|
$32.0m
|
$8.0m
|
$14.9m
|
$20.0m
|
$42.1m
|
$35.1m
|
($11.4m)
|
($12.5m)
|
($11.2m)
|
($12.4m)
|
|
Net Investment Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
$45.1m
|
($16.4m)
|
$0
|
$0
|
—
|
|
Purchase Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
($1.2m)
|
($16.4m)
|
$0
|
$0
|
—
|
|
Sale Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
$46.3m
|
$0
|
$0
|
—
|
—
|
|
Payments for (Proceeds from) Other Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($7k)
|
($50k)
|
($2k)
|
$0
|
|
Net Other Investing Changes
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$7k
|
$50k
|
$2k
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
—
|
—
|
—
|
($101.1m)
|
($122.1m)
|
$10.1m
|
($27.9m)
|
($12.5m)
|
($11.2m)
|
($9.9m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$250.0m
|
$0
|
$125.0m
|
$450.0m
|
|
Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$250.0m
|
$0
|
$125.0m
|
$450.0m
|
|
Net Issuance Payments Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$79.1m
|
($239.3m)
|
($46.3m)
|
($75.4m)
|
|
Net Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$79.1m
|
($239.3m)
|
($46.3m)
|
($75.4m)
|
|
Net Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
—
|
—
|
|
Long Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($170.9m)
|
($239.3m)
|
($171.3m)
|
($525.4m)
|
|
Repayment Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($170.9m)
|
($239.3m)
|
($171.3m)
|
($525.4m)
|
|
Short Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
—
|
—
|
|
Proceeds from Issuance of Common Stock
|
|
($4.1m)
|
$1.6m
|
$2.2m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
($40.0m)
|
($43.0m)
|
$0
|
$0
|
—
|
|
Payments for Repurchase of Common Stock
|
|
$48.5m
|
$19.9m
|
$93.7m
|
$5.5m
|
$0
|
$40.0m
|
$43.0m
|
$0
|
$0
|
—
|
|
Common Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
($40.0m)
|
($43.0m)
|
$0
|
$0
|
—
|
|
Dividends paid
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Proceeds from (Payments for) Other Financing Activities
|
|
—
|
—
|
—
|
($9k)
|
($184k)
|
($31k)
|
$0
|
$1k
|
($552k)
|
$0
|
|
Net Other Financing Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($135k)
|
($1.6m)
|
($8.0m)
|
($10.5m)
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
—
|
—
|
—
|
($87.7m)
|
$193.3m
|
($63.3m)
|
$32.5m
|
($242.0m)
|
($56.5m)
|
($88.7m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
—
|
—
|
—
|
$81.3m
|
$47.6m
|
($186.9m)
|
($5.5m)
|
($25.5m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
$105.2m
|
$60.3m
|
$170.0m
|
$251.3m
|
$299.0m
|
$112.1m
|
$106.6m
|
$81.1m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change In Cash Supplemental As Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$47.6m
|
($186.9m)
|
($5.5m)
|
($25.5m)
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
—
|
$7.0m
|
$4.7m
|
$8.9m
|
$19.0m
|
$23.7m
|
$38.2m
|
$37.2m
|
|
Income Taxes Paid, Net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$404k
|
$1.3m
|
$1.7m
|
$1.5m
|