(IN THOUSANDS)
FOR THE YEARS ENDED DECEMBER 31,
--------------------------------
2000 1999 1998
-------- ------- -------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)......................................... $(42,258) $(7,927) $ 60
Adjustments to reconcile net income (loss) to net
Cash provided by (used in) operating activities:
Provision for doubtful accounts......................... 1,357 505 203
Common stock issued for services rendered............... 99 53 --
Amortization of deferred stock compensation............. 1,934 1,057 22
Amortization of deferred stock warrants................. 82 -- --
Write-off of acquired in-process technology............. 1,426 1,407 --
Forgiveness of notes receivable......................... 29 32 --
Deferred taxes.......................................... (5,636) (187) (83)
Loss on disposal of property and equipment.............. 234 -- 187
Depreciation and amortization of property and
equipment............................................. 5,262 1,633 161
Amortization of intangibles............................. 18,622 783 --
Changes in assets and liabilities (net of acquisitions):
Restricted cash......................................... (1,500) -- --
Accounts receivable..................................... (1,639) (3,080) (2,127)
Prepaid expenses and other current assets............... (1,339) (1,271) (75)
Income tax receivable................................... (9) (34) (406)
Notes receivable........................................ 357 -- --
Accounts payable........................................ 3,700 1,364 32
Accrued liabilities..................................... 3,531 5,190 976
Deferred revenue........................................ 3,931 241 (248)
Other................................................... (739) (110) (16)
-------- ------- -------
Net cash used in operating activities................. (12,556) (344) (1,314)
-------- ------- -------
CASH FLOWS FROM INVESTING ACTIVITIES:
Sale of short-term and long-term investments, net......... 4,168 (7,187) --
Purchase of property and equipment and software
licenses................................................ (7,328) (3,208) (750)
Purchase of MedPartners' assets........................... -- (2,630) --
Net cash acquired in (paid for) acquisitions.............. 27,392 (7,338) --
Payment of acquisition-related costs...................... (7,265) (2,657) --
Other..................................................... (2,206) -- --
-------- ------- -------
Net cash provided by (used in) investing activities... 14,761 (23,020) (750)
-------- ------- -------
CASH FLOW FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock, net............... -- 35,996 9
Proceeds from issuance of mandatorily redeemable
convertible preferred stock, net........................ -- 4,483 6,449
Repurchases of common stock............................... -- -- (720)
Proceeds from issuance of notes payable................... -- -- 56
Proceeds from revolving line of credit, net............... 11,438 -- --
Payments on notes payable................................. (9,689) (1,275) (32)
Proceeds from term note................................... 4,000 -- --
Payments on term note..................................... (4,000) (265) --
Proceeds from equipment line of credit.................... 1,855 -- --
Payments on equipment line of credit...................... (565) -- --
Payments on capital leases................................ (1,382) (448) (15)
Issuance of notes receivable.............................. -- -- (800)
Repayment of notes receivable............................. -- 30 25
Employee exercise of stock options........................ 316 11 --
Employee purchase of common stock......................... 830 -- --
-------- ------- -------
Net cash provided by financing activities............. 2,803 38,532 4,972
-------- ------- -------
Net increase in cash and cash equivalents................. 5,008 15,168 2,908
Effect of exchange rate changes on cash and cash
equivalents............................................. 8 -- --
Cash and cash equivalents at beginning of year............ 18,849 3,681 773
-------- ------- -------
Cash and cash equivalents at end of year.................. $ 23,865 $18,849 $ 3,681
======== ======= =======
|