CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
(In thousands) | ||||
(Unaudited) | ||||
|
|
First Two Quarters of | ||
|
|
2013 |
|
2012 |
|
|
|
|
|
Cash flow from operating activities: |
|
|
|
|
Net Income |
|
$ 103,885 |
|
$ 103,237 |
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by |
|
|
|
|
operating activities: |
|
|
|
|
Depreciation expense |
|
12,854 |
|
11,300 |
Amortization expense |
|
79,095 |
|
57,875 |
Provision for doubtful accounts |
|
261 |
|
1,486 |
Deferred income taxes |
|
(13,732) |
|
381 |
Stock-based compensation |
|
17,253 |
|
15,944 |
Income from equity method investments |
|
(11,414) |
|
(13,255) |
Excess tax benefit for stock-based compensation |
|
(7,616) |
|
(15,254) |
Provision for excess and obsolete inventories |
|
569 |
|
4,993 |
Other non-cash items |
|
(494) |
|
(1,851) |
|
|
|
|
|
Add decrease (increase) in assets: |
|
|
|
|
Accounts receivables |
|
(24,071) |
|
(38,589) |
Other receivables |
|
(1,558) |
|
(6,638) |
Inventories |
|
(14,725) |
|
594 |
Other current and non-current assets |
|
(12,165) |
|
(8,904) |
|
|
|
|
|
Add increase (decrease) in liabilities: |
|
|
|
|
Accounts payable |
|
(18,936) |
|
4,148 |
Accrued compensation and benefits |
|
(7,166) |
|
2,270 |
Deferred revenue |
|
55,994 |
|
32,117 |
Accrued warranty expense |
|
(154) |
|
(1,814) |
Other current and non-current liabilities |
|
14,163 |
|
7,054 |
Net cash provided by operating activities |
|
172,043 |
|
155,094 |
|
|
|
|
|
Cash flow from investing activities: |
|
|
|
|
Acquisitions of businesses, net of cash acquired |
|
(178,953) |
|
(337,676) |
Acquisitions of property and equipment |
|
(39,431) |
|
(21,308) |
Dividends received from equity method investments |
|
2,526 |
|
221 |
Other |
|
730 |
|
(706) |
Net cash used in investing activities |
|
(215,128) |
|
(359,469) |
|
|
|
|
|
Cash flow from financing activities: |
|
|
|
|
Issuance of common stock, net |
|
23,954 |
|
27,162 |
Excess tax benefit for stock-based compensation |
|
7,616 |
|
15,254 |
Proceeds from long-term debt and revolving credit lines |
|
239,613 |
|
436,500 |
Payments on short-term and long-term debt |
|
(252,780) |
|
(304,013) |
Net cash provided by financing activities |
|
18,403 |
|
174,903 |
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
(4,017) |
|
(3,212) |
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
(28,699) |
|
(32,684) |
Cash and cash equivalents - beginning of period |
|
157,771 |
|
154,621 |
|
|
|
|
|
Cash and cash equivalents - end of period |
|
$ 129,072 |
|
$ 121,937 |