CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 18. CONDENSED CONSOLIDATING FINANCIAL INFORMATION We conduct substantially all of our business through our U.S. and foreign subsidiaries. Everi Payments’ (“Subsidiary Issuer”) obligations under the Unsecured Notes are fully and unconditionally guaranteed, subject to certain customary release provisions, on a joint and several basis by Holdings (“Parent”) and substantially all of our 100%-owned U.S. subsidiaries other than Subsidiary Issuer (the “Guarantor Subsidiaries” and, together with Parent, the “Guarantors” and each a “Guarantor”). The guarantees of our Unsecured Notes will be released under the following customary circumstances: (i) the sale or disposition of all or substantially all of the assets of the Guarantor (by way of merger, consolidation, or otherwise) to a person that is not (either before or after giving effect to such transaction) Parent, Subsidiary Issuer or a restricted subsidiary; (ii) the sale or disposition of sufficient capital stock of the Guarantor to a person that is not (either before or after giving effect to such transaction) Parent, Subsidiary Issuer or a restricted subsidiary and the Guarantor ceases to be a restricted subsidiary of Subsidiary Issuer as a result of the sale or other disposition; (iii) the designation of the Guarantor as an unrestricted subsidiary in accordance with the indenture governing the Unsecured Notes; or (iv) the legal or covenant defeasance of the Unsecured Notes or the satisfaction and discharge of the indenture governing the Unsecured Notes. Presented below is condensed consolidating financial information for (a) Parent, (b) Subsidiary Issuer, (c) the Guarantor Subsidiaries and (d) our U.S. subsidiaries that are not Guarantor Subsidiaries and our foreign subsidiaries (collectively, the “Non-Guarantor Subsidiaries”) as of June 30, 2017 and December 31, 2016 and for the three and six months ended June 30, 2017 and 2016. The condensed consolidating financial information has been presented to show the nature of assets held and the results of operations and cash flows of Parent, Subsidiary Issuer, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries assuming that the guarantee structure of the Unsecured Notes had been in effect at the beginning of the periods presented. Three Months Ended June 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Eliminations Total Revenues Games $ — $ — $ 54,702 $ 3,266 $ (2,864) $ 55,104 Payments — 173,387 7,794 8,319 (2,374) 187,126 Total revenues — 173,387 62,496 11,585 (5,238) 242,230 Costs and expenses Games cost of revenue (exclusive of depreciation and amortization) — — 12,883 1,632 (1,276) 13,239 Payments cost of revenue (exclusive of depreciation and amortization) — 136,639 2,508 6,320 — 145,467 Operating expenses — 17,351 11,040 4,350 (3,962) 28,779 Research and development — — 4,596 22 — 4,618 Depreciation — 1,679 9,601 116 — 11,396 Amortization — 2,616 14,344 479 — 17,439 Total costs and expenses — 158,285 54,972 12,919 (5,238) 220,938 Operating income (loss) — 15,102 7,524 (1,334) — 21,292 Other expenses (income) Interest expense, net of interest income — 512 23,153 216 — 23,881 Equity in loss (income) of subsidiaries 19,057 (1,805) 21 — (17,273) — Loss on extinguishment of debt — 14,615 — — — 14,615 Total other expenses 19,057 13,322 23,174 216 (17,273) 38,496 (Loss) income before income tax (19,057) 1,780 (15,650) (1,550) 17,273 (17,204) Income tax provision (benefit) — 414 1,670 (231) — 1,853 Net (loss) income (19,057) 1,366 (17,320) (1,319) 17,273 (19,057) Foreign currency translation 836 — — 836 (836) 836 Comprehensive (loss) income $ (18,221) $ 1,366 $ (17,320) $ (483) $ 16,437 $ (18,221) Three Months Ended June 30, 2016 Parent Subsidiary Guarantor Non-Guarantor Eliminations Total Revenues Games $ — $ — $ 54,264 $ — $ — $ 54,264 Payments — 148,231 7,685 4,194 (374) 159,736 Total revenues — 148,231 61,949 4,194 (374) 214,000 Costs and expenses Games cost of revenue (exclusive of depreciation and amortization) — — 12,968 — — 12,968 Payments cost of revenue (exclusive of depreciation and amortization) — 118,885 2,206 2,407 — 123,498 Operating expenses — 16,496 14,107 504 (374) 30,733 Research and development — — 4,671 — — 4,671 Depreciation — 1,965 10,474 31 — 12,470 Amortization — 3,142 19,888 570 — 23,600 Total costs and expenses — 140,488 64,314 3,512 (374) 207,940 Operating income (loss) — 7,743 (2,365) 682 — 6,060 Other expense (income) Interest expense, net of interest income — 1,576 23,105 61 — 24,742 Equity in loss (income) of subsidiaries 10,796 (3,520) — — (7,276) — Total other expense (income) 10,796 (1,944) 23,105 61 (7,276) 24,742 (Loss) income before income tax (10,796) 9,687 (25,470) 621 7,276 (18,682) Income tax provision (benefit) — 1,823 (9,960) 251 — (7,886) Net (loss) income (10,796) 7,864 (15,510) 370 7,276 (10,796) Foreign currency translation (435) — — (435) 435 (435) Comprehensive (loss) income $ (11,231) $ 7,864 $ (15,510) $ (65) $ 7,711 $ (11,231) Six Months Ended June 30, 2017 Non- Subsidiary Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Revenues Games $ — $ — $ 110,220 $ 3,706 $ (3,546) $ 110,380 Payments — 340,060 15,482 16,369 (2,524) 369,387 Total revenues — 340,060 125,702 20,075 (6,070) 479,767 Costs and expenses Games cost of revenue (exclusive of depreciation and amortization) — — 25,802 1,839 (1,958) 25,683 Payments cost of revenue (exclusive of depreciation and amortization) — 269,739 4,689 11,838 — 286,266 Operating expenses — 34,894 22,098 4,892 (4,112) 57,772 Research and development — — 9,134 27 — 9,161 Depreciation — 3,442 18,552 232 — 22,226 Amortization — 5,496 28,306 962 — 34,764 Total costs and expenses — 313,571 108,581 19,790 (6,070) 435,872 Operating income — 26,489 17,121 285 — 43,895 Other expense (income) Interest expense, net of interest income — 2,508 46,049 381 — 48,938 Equity in income (loss) of subsidiaries 22,565 (5,986) (82) — (16,497) — Loss on extinguishment of debt — 14,615 — — — 14,615 Total other expense 22,565 11,137 45,967 381 (16,497) 63,553 (Loss) income before income tax (22,565) 15,352 (28,846) (96) 16,497 (19,658) Income tax (benefit) provision — (646) 3,400 153 — 2,907 Net (loss) income (22,565) 15,998 (32,246) (249) 16,497 (22,565) Foreign currency translation 1,108 — — 1,108 (1,108) 1,108 Comprehensive (loss) income $ (21,457) $ 15,998 $ (32,246) $ 859 $ 15,389 $ (21,457) Six Months Ended June 30, 2016 Non- Subsidiary Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Revenues Games $ — $ — $ 102,442 $ — $ — $ 102,442 Payments — 294,617 15,103 8,352 (745) 317,327 Total revenues — 294,617 117,545 8,352 (745) 419,769 Costs and expenses Games cost of revenue (exclusive of depreciation and amortization) — — 21,404 — — 21,404 Payments cost of revenue (exclusive of depreciation and amortization) — 236,949 4,548 4,658 — 246,155 Operating expenses — 37,421 23,081 981 (745) 60,738 Research and development — — 10,040 — — 10,040 Depreciation — 4,484 20,260 61 — 24,805 Amortization — 6,242 39,391 1,150 — 46,783 Total costs and expenses — 285,096 118,724 6,850 (745) 409,925 Operating income (loss) — 9,521 (1,179) 1,502 — 9,844 Other expense (income) Interest expense, net of interest income — 3,509 46,103 122 — 49,734 Equity in loss (income) of subsidiaries 23,948 (6,814) — — (17,134) — Total other expense (income) 23,948 (3,305) 46,103 122 (17,134) 49,734 (Loss) income before income tax (23,948) 12,826 (47,282) 1,380 17,134 (39,890) Income tax provision (benefit) — 1,936 (18,382) 504 — (15,942) Net (loss) income (23,948) 10,890 (28,900) 876 17,134 (23,948) Foreign currency translation (920) — — (920) 920 (920) Comprehensive (loss) income $ (24,868) $ 10,890 $ (28,900) $ (44) $ 18,054 $ (24,868) At June 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Eliminations Total ASSETS Current assets Cash and cash equivalents $ — $ 105,119 $ 8,172 $ 35,342 $ — $ 148,633 Settlement receivables — 36,550 — 10,779 — 47,329 Trade and other receivables, net — 6,763 35,013 3,647 — 45,423 Inventory — 5,896 15,367 — — 21,263 Prepaid expenses and other assets — 6,376 5,256 8,863 — 20,495 Intercompany balances — 132,937 202,342 1,515 (336,794) — Total current assets — 293,641 266,150 60,146 (336,794) 283,143 Non-current assets Property, equipment and leased assets, net — 13,725 88,577 1,556 — 103,858 Goodwill — 151,417 488,511 639 — 640,567 Other intangible assets, net — 21,025 274,287 3,836 — 299,148 Other receivables — 1,394 1,354 — — 2,748 Investment in subsidiaries (123,889) 178,954 969 86 (56,120) — Deferred tax asset — 34,995 — — (34,995) — Other assets — 5,085 2,625 224 — 7,934 Intercompany balances — 1,146,516 — — (1,146,516) — Total non-current assets (123,889) 1,553,111 856,323 6,341 (1,237,631) 1,054,255 Total assets $ (123,889) $ 1,846,752 $ 1,122,473 $ 66,487 $ (1,574,425) $ 1,337,398 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EARNINGS Current liabilities Settlement liabilities $ — $ 117,351 $ 132 $ 28,219 $ — $ 145,702 Accounts payable and accrued expenses — 81,596 28,722 2,493 — 112,811 Current portion of long-term debt — 8,200 — — — 8,200 Intercompany balances — 199,378 125,295 12,121 (336,794) — Total current liabilities — 406,525 154,149 42,833 (336,794) 266,713 Non-current liabilities Deferred tax liability — — 95,171 — (34,995) 60,176 Long-term debt, less current portion — 1,131,473 — — — 1,131,473 Other accrued expenses and liabilities — 2,619 336 — — 2,955 Intercompany balances — — 1,146,516 — (1,146,516) — Total non-current liabilities — 1,134,092 1,242,023 — (1,181,511) 1,194,604 Total liabilities — 1,540,617 1,396,172 42,833 (1,518,305) 1,461,317 Stockholders’ (deficit) equity Common stock 92 — — — — 92 Additional paid-in capital 270,083 89,779 6,352 21,108 (117,239) 270,083 Accumulated (deficit) earnings (216,864) 217,314 (279,505) 4,513 57,678 (216,864) Accumulated other comprehensive loss (958) (958) (546) (1,967) 3,441 (988) Treasury stock, at cost (176,242) — — — — (176,242) Total stockholders’ (deficit) equity (123,889) 306,135 (273,699) 23,654 (56,120) (123,919) Total liabilities and stockholders’ (deficit) equity $ (123,889) $ 1,846,752 $ 1,122,473 $ 66,487 $ (1,574,425) $ 1,337,398 At December 31, 2016 Parent Subsidiary Guarantor Non-Guarantor Eliminations Total ASSETS Current assets Cash and cash equivalents $ — $ 88,648 $ 9,103 $ 21,300 $ — $ 119,051 Settlement receivables — 122,222 — 6,599 — 128,821 Trade and other receivables, net — 9,001 41,743 5,907 — 56,651 Inventory — 6,009 13,059 — — 19,068 Prepaid expenses and other assets — 5,359 3,807 8,882 — 18,048 Intercompany balances — 106,729 188,028 1,461 (296,218) — Total current assets — 337,968 255,740 44,149 (296,218) 341,639 Non-current assets Property, equipment and leased assets, net — 15,144 81,993 1,302 — 98,439 Goodwill — 151,417 488,512 617 — 640,546 Other intangible assets, net — 23,901 289,338 4,758 — 317,997 Other receivables — 2,019 — 1 — 2,020 Investment in subsidiaries (107,751) 171,979 1,293 86 (65,607) — Deferred tax asset — 37,578 — — (37,578) — Other assets — 4,940 2,286 296 — 7,522 Intercompany balances — 1,143,115 7,851 — (1,150,966) — Total non-current assets (107,751) 1,550,093 871,273 7,060 (1,254,151) 1,066,524 Total assets $ (107,751) $ 1,888,061 $ 1,127,013 $ 51,209 $ (1,550,369) $ 1,408,163 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities Settlement liabilities $ — $ 225,170 $ 268 $ 13,685 $ — $ 239,123 Accounts payable and accrued expenses — 64,192 28,970 1,229 — 94,391 Current portion of long-term debt — 10,000 — — — 10,000 Intercompany balances — 189,488 101,387 5,343 (296,218) — Total current liabilities — 488,850 130,625 20,257 (296,218) 343,514 Non-current liabilities Deferred tax liability — — 95,189 — (37,578) 57,611 Long-term debt, less current portion — 1,111,880 — — — 1,111,880 Other accrued expenses and liabilities — 2,583 368 — — 2,951 Intercompany balances — — 1,143,116 7,850 (1,150,966) — Total non-current liabilities — 1,114,463 1,238,673 7,850 (1,188,544) 1,172,442 Total liabilities — 1,603,313 1,369,298 28,107 (1,484,762) 1,515,956 Stockholders’ deficit Common stock 91 — — — — 91 Additional paid-in capital 264,755 85,499 5,314 21,093 (111,906) 264,755 Accumulated (deficit) earnings (194,299) 201,316 (247,273) 5,168 40,789 (194,299) Accumulated other comprehensive loss (2,067) (2,067) (326) (3,159) 5,510 (2,109) Treasury stock, at cost (176,231) — — — — (176,231) Total stockholders’ (deficit) equity (107,751) 284,748 (242,285) 23,102 (65,607) (107,793) Total liabilities and stockholders’ (deficit) equity $ (107,751) $ 1,888,061 $ 1,127,013 $ 51,209 $ (1,550,369) $ 1,408,163 Six Months Ended June 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Eliminations Total Cash flows from operating activities Net loss (loss) $ (22,565) $ 15,998 $ (32,246) $ (249) $ 16,497 $ (22,565) Adjustments to reconcile net loss (income) to cash provided by operating activities: Depreciation and amortization — 8,938 46,858 1,194 — 56,990 Amortization of financing costs — 3,186 — — — 3,186 Loss on sale or disposal of assets — 331 1,068 — — 1,399 Accretion of contract rights — — 3,909 — — 3,909 Provision for bad debts — (179) 5,349 — — 5,170 Reserve for obsolescence — 258 8 — — 266 Loss on early extinguishment of debt — 14,615 — — — 14,615 Equity in loss (income) of subsidiaries 22,565 (5,986) (82) — (16,497) — Stock-based compensation — 2,442 1,038 — — 3,480 Changes in operating assets and liabilities: Net settlement receivables and liabilities — (22,146) (135) 10,392 — (11,889) Other changes in operating assets and liabilities 51 1,020 15,578 2,784 — 19,433 Net cash provided by operating activities 51 18,477 41,345 14,121 — 73,994 Cash flows from investing activities Capital expenditures — (3,858) (39,302) (536) — (43,696) Proceeds from sale of fixed assets — 2 — — — 2 Placement fee agreements — — (3,044) — — (3,044) Changes in restricted cash and cash equivalents — 49 (130) — — (81) Intercompany investing activities (1,839) 1,953 200 (97) (217) — Net cash used in investing activities (1,839) (1,854) (42,276) (633) (217) (46,819) Cash flows from financing activities Repayments of prior credit facility — (465,600) — — — (465,600) Repayments of secured notes — (335,000) — — — (335,000) Proceeds from current credit facility — 820,000 — — — 820,000 Debt issuance costs and discounts — (19,663) — — — (19,663) Proceeds from exercise of stock options 1,799 — — — — 1,799 Purchase of treasury stock (11) — — — — (11) Intercompany financing activities — 111 — (328) 217 — Net cash provided by (used in) financing activities 1,788 (152) — (328) 217 1,525 Effect of exchange rates on cash — — — 882 — 882 Cash and cash equivalents Net increase (decrease) for the period — 16,471 (931) 14,042 — 29,582 Balance, beginning of the period — 88,648 9,103 21,300 — 119,051 Balance, end of the period $ — $ 105,119 $ 8,172 $ 35,342 $ — $ 148,633 Six Months Ended June 30, 2016 Parent Subsidiary Guarantor Non-Guarantor Eliminations Total Cash flows from operating activities Net (loss) income $ (23,948) $ 10,890 $ (28,900) $ 876 $ 17,134 $ (23,948) Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities: Depreciation and amortization — 10,726 59,651 1,211 — 71,588 Amortization of financing costs — 3,349 — — — 3,349 Loss on sale or disposal of assets — 924 764 — — 1,688 Accretion of contract rights — — 4,339 — — 4,339 Provision for bad debts — 17 4,938 — — 4,955 Write-down of assets — — 4,289 4,289 Reserve for obsolescence — 365 302 — — 667 Equity in loss (income) of subsidiaries 23,948 (6,814) — — (17,134) — Stock-based compensation — 1,929 839 — — 2,768 Changes in operating assets and liabilities: Net settlement receivables and liabilities — (21,968) (25) 1,523 — (20,470) Other changes in operating assets and liabilities 1 (4,950) 12,017 119 — 7,187 Net cash provided by (used in) operating activities 1 (5,532) 58,214 3,729 — 56,412 Cash flows from investing activities Capital expenditures — (5,953) (40,452) (104) — (46,509) Proceeds from sale of fixed assets — 4,608 — — — 4,608 Placement fee agreements — — (11,187) — — (11,187) Changes in restricted cash and cash equivalents — 54 — — — 54 Intercompany investing activities 6 586 99 (45) (646) — Net cash provided by (used in) investing activities 6 (705) (51,540) (149) (646) (53,034) Cash flows from financing activities Repayments of prior credit facility — (19,400) — — — (19,400) Debt issuance costs and discounts — (480) — — — (480) Purchase of treasury stock (13) — — — — (13) Intercompany financing activities — 42 — (688) 646 — Net cash used in financing activities (13) (19,838) — (688) 646 (19,893) Effect of exchange rates on cash — — — (411) — (411) Cash and cash equivalents Ne t(decrease) increase for the period (6) (26,075) 6,674 2,481 — (16,926) Balance, beginning of the period 6 87,078 3,900 11,046 — 102,030 Balance, end of the period $ — $ 61,003 $ 10,574 $ 13,527 $ — $ 85,104 |