Guarantor Subsidiaries | NOTE 10 – GUARANTOR SUBSIDIARIES The Company and certain of iHeartCommunications’ direct and indirect wholly-owned domestic subsidiaries (the “Guarantor Subsidiaries”) fully and unconditionally guaranteed on a joint and several basis certain of iHeartCommunications’ outstanding indebtedness. The following consolidating schedules present financial information on a combined basis in conformity with the SEC’s Regulation S-X Rule 3-10(d): (In thousands) March 31, 2015 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Cash and cash equivalents $ - $ 7 $ 49,621 $ 239,386 $ - $ 289,014 Accounts receivable, net of allowance - - 611,099 630,976 - 1,242,075 Intercompany receivables (1) - 1,593,835 - 142,765 (1,736,600) - Prepaid expenses - 3,806 86,216 154,818 - 244,840 Other current assets - 23,569 61,525 69,965 (13,435) 141,624 Total Current Assets - 1,621,217 808,461 1,237,910 (1,750,035) 1,917,553 Structures, net - - - 1,567,653 - 1,567,653 Other property, plant and equipment, net - - 753,932 264,205 - 1,018,137 Indefinite-lived intangibles - licenses - - 2,411,259 - - 2,411,259 Indefinite-lived intangibles - permits - - - 1,065,810 - 1,065,810 Other intangibles, net - - 741,439 400,042 - 1,141,481 Goodwill - - 3,366,558 804,074 - 4,170,632 Intercompany notes receivable - 962,000 - - (962,000) - Long-term intercompany receivable - - - 886,321 (886,321) - Investment in subsidiaries (10,337,218) 4,125,095 (111,683) - 6,323,806 - Other assets - 104,819 54,783 752,412 (622,606) 289,408 Total Assets $ (10,337,218) $ 6,813,131 $ 8,024,749 $ 6,978,427 $ 2,102,844 $ 13,581,933 Accounts payable $ - $ - $ 58,111 $ 74,308 $ - $ 132,419 Accrued expenses - (61,802) 346,621 433,599 - 718,418 Intercompany payable (1) - - 1,736,600 - (1,736,600) - Accrued interest - 172,122 - 4,274 (13,435) 162,961 Deferred income - - 84,921 132,098 - 217,019 Current portion of long-term debt - - 144 2,700 - 2,844 Total Current Liabilities - 110,320 2,226,397 646,979 (1,750,035) 1,233,661 Long-term debt - 16,165,799 4,989 4,928,335 (615,928) 20,483,195 Long-term intercompany payable - 886,321 - - (886,321) - Intercompany long-term debt - - 962,000 - (962,000) - Deferred income taxes - (32,570) 957,743 642,120 (328) 1,566,965 Other long-term liabilities - 20,478 201,336 229,981 - 451,795 Total member’s interest (deficit) (10,337,218) (10,337,217) 3,672,284 531,012 6,317,456 (10,153,683) Total Liabilities and Member’s Equity $ (10,337,218) $ 6,813,131 $ 8,024,749 $ 6,978,427 $ 2,102,844 $ 13,581,933 (1) The intercompany payable balance includes approximately $5.8 billion of designated amounts of borrowing under the senior secured credit facilities by certain Guarantor Subsidiaries that are Co-Borrowers and primary obligors thereunder with respect to these amounts. These amounts were incurred by the Co-Borrowers at the time of the closing of the merger, but were funded and will be repaid through accounts of the Subsidiary Issuer. The intercompany receivables balance includes the amount of such borrowings, which are required to be repaid to the lenders under the senior secured credit facilities by the Guarantor Subsidiaries as Co-Borrowers and primary obligors thereunder. (In thousands) December 31, 2014 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Cash and cash equivalents $ - $ 7 $ 225,402 $ 231,615 $ - $ 457,024 Accounts receivable, net of allowance - - 695,356 699,892 - 1,395,248 Intercompany receivables (1) - 1,875,543 - 138,890 (2,014,433) - Prepaid expenses - 1,671 55,092 134,809 - 191,572 Other current assets - 24,522 48,490 93,656 (30,369) 136,299 Total Current Assets - 1,901,743 1,024,340 1,298,862 (2,044,802) 2,180,143 Structures, net - - - 1,614,199 - 1,614,199 Other property, plant and equipment, net - - 792,599 292,266 - 1,084,865 Indefinite-lived intangibles - licenses - - 2,411,071 - - 2,411,071 Indefinite-lived intangibles - permits - - - 1,066,748 - 1,066,748 Other intangibles, net - - 787,772 418,955 - 1,206,727 Goodwill - - 3,366,558 820,866 - 4,187,424 Intercompany notes receivable - 962,000 - - (962,000) - Long-term intercompany receivable - - - 947,806 (947,806) - Investment in subsidiaries (9,875,294) 4,236,322 7,269 - 5,631,703 - Other assets - 102,020 55,690 731,598 (600,243) 289,065 Total Assets $ (9,875,294) $ 7,202,085 $ 8,445,299 $ 7,191,300 $ 1,076,852 $ 14,040,242 Accounts payable $ - $ - $ 56,093 $ 76,165 $ - $ 132,258 Accrued expenses - (97,506) 348,479 548,502 - 799,475 Intercompany payable (1) - - 2,014,433 - (2,014,433) - Accrued interest - 278,502 - 4,767 (30,369) 252,900 Deferred income - - 79,110 96,938 - 176,048 Current portion of long-term debt - - 143 3,461 - 3,604 Total Current Liabilities - 180,996 2,498,258 729,833 (2,044,802) 1,364,285 Long-term debt - 15,998,144 5,030 4,930,468 (611,228) 20,322,414 Long-term intercompany payable - 947,806 - - (947,806) - Intercompany long-term debt - - 962,000 - (962,000) - Deferred income taxes - (70,053) 988,675 646,919 (1,653) 1,563,888 Other long-term liabilities - 20,485 199,517 234,861 - 454,863 Total member’s interest (deficit) (9,875,294) (9,875,293) 3,791,819 649,219 5,644,341 (9,665,208) Total Liabilities and Member’s Equity $ (9,875,294) $ 7,202,085 $ 8,445,299 $ 7,191,300 $ 1,076,852 $ 14,040,242 (1) The intercompany payable balance includes approximately $6.7 billion of designated amounts of borrowing under the senior secured credit facilities by certain Guarantor Subsidiaries that are Co-Borrowers and primary obligors thereunder with respect to these amounts. These amounts were incurred by the Co-Borrowers at the time of the closing of the merger, but were funded and will be repaid through accounts of the Subsidiary Issuer. The intercompany receivables balance includes the amount of such borrowings, which are required to be repaid to the lenders under the senior secured credit facilities by the Guarantor Subsidiaries as Co-Borrowers and primary obligors thereunder. (In thousands) Three Months Ended March 31, 2015 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Revenue $ - $ - $ 727,465 $ 621,660 $ (4,561) $ 1,344,564 Operating expenses: Direct operating expenses - - 214,462 365,628 (1,571) 578,519 Selling, general and administrative expenses - - 288,874 130,304 (2,990) 416,188 Corporate expenses - 2,694 45,841 28,753 - 77,288 Depreciation and amortization - - 76,041 94,412 - 170,453 Impairment charges - - - - - - Other operating income, net - - (3,530) (5,444) - (8,974) Operating income (loss) - (2,694) 98,717 (2,881) - 93,142 Interest expense, net - 370,114 16,800 54,064 793 441,771 Gain (loss) on marketable securities - - 579 - - 579 Equity in earnings (loss) of nonconsolidated affiliates (384,173) (33,483) (20,873) 522 438,338 331 Gain (loss) on extinguishment of debt - (2,201) - - - (2,201) Other income (expense), net - - 21 19,870 - 19,891 Income (loss) before income taxes (384,173) (408,492) 61,644 (36,553) 437,545 (330,029) Income tax benefit (expense) - 24,319 (97,360) 16,436 - (56,605) Consolidated net income (loss) (384,173) (384,173) (35,716) (20,117) 437,545 (386,634) Less amount attributable to noncontrolling interest - - (2,233) 565 - (1,668) Net income (loss) attributable to the Company $ (384,173) $ (384,173) $ (33,483) $ (20,682) $ 437,545 $ (384,966) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments - - 13,850 (96,009) - (82,159) Unrealized gain on securities and derivatives: Unrealized holding gain on marketable securities - - - (1,384) 2,206 822 Unrealized holding gain on cash flow derivatives - - - - - - Other adjustments to comprehensive income (loss) - - - (1,154) - (1,154) Reclassification adjustment for realized gain on securities included in consolidated net income (loss) - - - - - - Equity in subsidiary comprehensive income (loss) (78,344) (78,344) (100,846) - 257,534 - Comprehensive income (loss) (462,517) (462,517) (120,479) (119,229) 697,285 (467,457) Less amount attributable to noncontrolling interest - - (8,652) 2,299 - (6,353) Comprehensive income (loss) attributable to the Company $ (462,517) $ (462,517) $ (111,827) $ (121,528) $ 697,285 $ (461,104) (In thousands) Three Months Ended March 31, 2014 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Revenue $ - $ - $ 705,354 $ 642,291 $ (5,097) $ 1,342,548 Operating expenses: Direct operating expenses - - 215,396 384,183 (1,891) 597,688 Selling, general and administrative expenses - - 281,311 136,531 (3,206) 414,636 Corporate expenses - 2,688 39,320 30,697 - 72,705 Depreciation and amortization - - 75,779 99,092 - 174,871 Impairment charges - - - - - - Other operating income, net - - (2,489) 2,654 - 165 Operating income (loss) - (2,688) 91,059 (5,558) - 82,813 Interest expense, net - 365,228 13,005 43,918 8,963 431,114 Gain (loss) on marketable securities - - - 51,078 (51,078) - Equity in earnings (loss) of nonconsolidated affiliates (362,402) (309) (53,019) (13,237) 415,641 (13,326) Loss on extinguishment of debt - 45,330 (48,366) - (880) (3,916) Other income (expense), net - (46) 614 1,840 (867) 1,541 Income (loss) before income taxes (362,402) (322,941) (22,717) (9,795) 353,853 (364,002) Income tax benefit (expense) - (39,461) 13,707 (42,634) - (68,388) Consolidated net income (loss) (362,402) (362,402) (9,010) (52,429) 353,853 (432,390) Less amount attributable to noncontrolling interest - - (8,701) 501 - (8,200) Net income (loss) attributable to the Company $ (362,402) $ (362,402) $ (309) $ (52,930) $ 353,853 $ (424,190) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments - - (6,455) 4,238 - (2,217) Unrealized gain on securities and derivatives: Unrealized holding gain on marketable securities - - - 99 985 1,084 Other adjustments to comprehensive income (loss) - (8,181) - 11,490 - 3,309 Equity in subsidiary comprehensive income (loss) 4,154 12,335 10,543 - (27,032) - Comprehensive income (loss) (358,248) (358,248) 3,779 (37,103) 327,806 (422,014) Less amount attributable to noncontrolling interest - - (66) (2,897) - (2,963) Comprehensive income (loss) attributable to the Company $ (358,248) $ (358,248) $ 3,845 $ (34,206) $ 327,806 $ (419,051) (In thousands) Three Months Ended March 31, 2015 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ (384,173) $ (384,173) $ (35,716) $ (20,117) $ 437,545 $ (386,634) Reconciling items: Impairment charges - - - - - - Depreciation and amortization - - 76,041 94,412 - 170,453 Deferred taxes - 37,483 (26,668) 5,405 - 16,220 Provision for doubtful accounts - - 3,907 2,541 - 6,448 Amortization of deferred financing charges and note discounts, net - 13,982 - 827 793 15,602 Share-based compensation - - 599 1,925 - 2,524 Gain on disposal of operating assets - - 1,907 (1,355) - 552 (Gain) loss on marketable securities - - (579) - - (579) Equity in (earnings) loss of nonconsolidated affiliates 384,173 33,483 20,873 (522) (438,338) (331) Loss on extinguishment of debt - 2,201 - - - 2,201 Other reconciling items, net - - 65 (20,098) - (20,033) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: (Increase) decrease in accounts receivable - - 80,343 33,740 - 114,083 Increase (decrease) in accrued expenses - 35,704 (14,049) (85,112) - (63,457) Increase (decrease) in accounts payable - - 2,018 4,266 - 6,284 Increase (decrease) in accrued interest - (85,528) - (489) 12,701 (73,316) Increase (decrease) in deferred income - - 8,223 40,400 - 48,623 Changes in other operating assets and liabilities - (2,135) (39,551) (20,465) (12,701) (74,852) Net cash provided by (used for) operating activities - (348,983) 77,413 35,358 - (236,212) Cash flows from investing activities: Proceeds from sale of other investments - - 579 - - 579 Purchases of businesses - - - - - - Purchases of property, plant and equipment - - (14,604) (41,851) - (56,455) Proceeds from disposal of assets - - 31,665 938 - 32,603 Purchases of other operating assets - - (1,935) (29) - (1,964) Dividends from subsidiaries 6 - - - (6) - Change in other, net - - (5,331) (20,400) 20,400 (5,331) Net cash provided by (used for) investing activities 6 - 10,374 (61,342) 20,394 (30,568) Cash flows from financing activities: Draws on credit facilities - 120,000 - - - 120,000 Payments on credit facilities - - - (1,859) - (1,859) Intercompany funding - 220,222 (263,529) 43,307 - - Proceeds from long-term debt - 950,000 - - - 950,000 Payments on long-term debt - (931,222) (39) (13) - (931,274) Payments to purchase additional noncontrolling interests - - - - (20,400) (20,400) Dividends and other payments to noncontrolling interests - (6) - (2,119) 6 (2,119) Deferred financing charges - (10,011) - - - (10,011) Change in other, net (6) - - 650 - 644 Net cash provided by (used for) financing activities (6) 348,983 (263,568) 39,966 (20,394) 104,981 Effect of exchange rate changes on cash - - - (6,211) - (6,211) Net decrease in cash and cash equivalents - - (175,781) 7,771 - (168,010) Cash and cash equivalents at beginning of period - 7 225,402 231,615 - 457,024 Cash and cash equivalents at end of period $ - $ 7 $ 49,621 $ 239,386 $ - $ 289,014 (In thousands) Three Months Ended March 31, 2014 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ (362,402) $ (362,402) $ (9,010) $ (52,429) $ 353,853 $ (432,390) Reconciling items: Impairment charges - - - - - - Depreciation and amortization - - 75,779 99,092 - 174,871 Deferred taxes - 60,033 (22,461) (12,264) - 25,308 Provision for doubtful accounts - - 1,882 1,536 - 3,418 Amortization of deferred financing charges and note discounts, net - 36,143 - (13,886) 8,963 31,220 Share-based compensation - - 1,026 2,010 - 3,036 Gain on disposal of operating assets - - 2,489 (2,654) - (165) (Gain) loss on marketable securities - - - (51,078) 51,078 - Equity in (earnings) loss of nonconsolidated affiliates 362,402 309 53,019 13,237 (415,641) 13,326 Loss on extinguishment of debt - (45,330) 48,366 - 880 3,916 Other reconciling items, net - - 319 (1,896) - (1,577) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: (Increase) decrease in accounts receivable - - 98,808 50,599 - 149,407 Increase in accrued expenses - 112,909 (122,159) (30,474) - (39,724) Increase (decrease) in accounts payable - - (4,886) 12,894 - 8,008 Increase (decrease) in accrued interest - (56,600) 46 (1,915) 18,730 (39,739) Increase in deferred income - - 18,118 43,407 - 61,525 Changes in other operating assets and liabilities - (1,690) (22,930) (9,652) (17,816) (52,088) Net cash provided by (used for) operating activities - (256,628) 118,406 46,527 47 (91,648) Cash flows from investing activities: Purchases of property, plant and equipment - - (28,764) (38,644) - (67,408) Purchases of other operating assets - - (437) 67 - (370) Proceeds from sale of investment securities - - - 430,701 (209,740) 220,961 Proceeds from disposal of assets - - (997) 2,422 - 1,425 Dividends from subsidiaries - - 210,959 - (210,959) - Change in other, net 596 - (300) (64,742) 62,492 (1,954) Net cash provided by (used for) investing activities 596 - 180,461 329,804 (358,207) 152,654 Cash flows from financing activities: Draws on credit facilities - - - 820 - 820 Payments on credit facilities - (247,000) - (675) - (247,675) Intercompany funding - 505,805 (270,510) (235,295) - - Proceeds from long-term debt - - - - 209,975 209,975 Payments on long-term debt - (1,740) - (11) (62,151) (63,902) Payments to purchase additional noncontrolling interests - - - - - - Dividends and other payments to noncontrolling interests - - - (214,914) 210,959 (3,955) Deferred financing charges - 159 - (4) (1,219) (1,064) Change in other, net (596) (596) - 413 596 (183) Net cash provided by (used for) financing activities (596) 256,628 (270,510) (449,666) 358,160 (105,984) Effect of exchange rate changes on cash - - - (2,431) - (2,431) Net decrease in cash and cash equivalents - - 28,357 (75,766) - (47,409) Cash and cash equivalents at beginning of period - 9 182,152 525,990 - 708,151 Cash and cash equivalents at end of period $ - $ 9 $ 210,509 $ 450,224 $ - $ 660,742 | NOTE 16 – GUARANTOR SUBSIDIARIES The Company and certain of iHeart’s direct and indirect wholly-owned domestic subsidiaries (the “Guarantor Subsidiaries”) fully and unconditionally guaranteed on a joint and several basis certain of iHeart’s outstanding indebtedness. The following consolidating schedules present financial information on a combined basis in conformity with the SEC’s Regulation S-X Rule 3-10(d): (In thousands) December 31, 2014 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Cash and cash equivalents $ - $ 7 $ 225,402 $ 231,615 $ - $ 457,024 Accounts receivable, net of allowance - - 695,356 699,892 - 1,395,248 Intercompany receivables (1) - 1,875,543 - 138,890 (2,014,433) - Prepaid expenses - 1,671 55,092 134,809 - 191,572 Other current assets - 24,522 48,490 93,656 (30,369) 136,299 Total Current Assets - 1,901,743 1,024,340 1,298,862 (2,044,802) 2,180,143 Structures, net - - - 1,614,199 - 1,614,199 Other property, plant and equipment, net - - 792,599 292,266 - 1,084,865 Indefinite-lived intangibles - licenses - - 2,411,071 - - 2,411,071 Indefinite-lived intangibles - permits - - - 1,066,748 - 1,066,748 Other intangibles, net - - 787,772 418,955 - 1,206,727 Goodwill - - 3,366,558 820,866 - 4,187,424 Intercompany notes receivable - 962,000 - - (962,000) - Long-term intercompany receivable - - - 947,806 (947,806) - Investment in subsidiaries (9,875,294) 4,236,322 7,269 - 5,631,703 - Other assets - 102,020 55,690 731,598 (600,243) 289,065 Total Assets $ (9,875,294) $ 7,202,085 $ 8,445,299 $ 7,191,300 $ 1,076,852 $ 14,040,242 Accounts payable $ - $ - $ 56,093 $ 76,165 $ - $ 132,258 Accrued expenses - (97,506) 348,479 548,502 - 799,475 Intercompany payable (1) - - 2,014,433 - (2,014,433) - Accrued interest - 278,502 - 4,767 (30,369) 252,900 Deferred income - - 79,110 96,938 - 176,048 Current portion of long-term debt - - 143 3,461 - 3,604 Total Current Liabilities - 180,996 2,498,258 729,833 (2,044,802) 1,364,285 Long-term debt - 15,998,144 5,030 4,930,468 (611,228) 20,322,414 Long-term intercompany payable - 947,806 - - (947,806) - Intercompany long-term debt - - 962,000 - (962,000) - Deferred income taxes - (70,053) 988,675 646,919 (1,653) 1,563,888 Other long-term liabilities - 20,485 199,517 234,861 - 454,863 Total member’s interest (deficit) (9,875,294) (9,875,293) 3,791,819 649,219 5,644,341 (9,665,208) Total Liabilities and Member’s Equity $ (9,875,294) $ 7,202,085 $ 8,445,299 $ 7,191,300 $ 1,076,852 $ 14,040,242 (1) The intercompany payable balance includes approximately $6.7 billion of designated amounts of borrowing under the senior secured credit facilities by certain Guarantor Subsidiaries that are Co-Borrowers and primary obligors thereunder with respect to these amounts. These amounts were incurred by the Co-Borrowers at the time of the closing of the merger, but were funded and will be repaid through accounts of the Subsidiary Issuer. The intercompany receivables balance includes the amount of such borrowings, which are required to be repaid to the lenders under the senior secured credit facilities by the Guarantor Subsidiaries as Co-Borrowers and primary obligors thereunder. (In thousands) December 31, 2013 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Cash and cash equivalents $ - $ 9 $ 182,152 $ 525,990 $ - $ 708,151 Accounts receivable, net of allowance - - 727,419 713,082 - 1,440,501 Intercompany receivables (1) - 3,022,719 - 61,825 (3,084,544) - Prepaid expenses - 1,743 56,070 145,672 - 203,485 Other current assets - 22,184 69,474 341,948 (272,449) 161,157 Total Current Assets - 3,046,655 1,035,115 1,788,517 (3,356,993) 2,513,294 Structures, net - - - 1,765,510 - 1,765,510 Other property, plant and equipment, net - - 815,358 316,762 - 1,132,120 Indefinite-lived intangibles - licenses - - 2,416,406 - - 2,416,406 Indefinite-lived intangibles - permits - - - 1,067,783 - 1,067,783 Other intangibles, net - - 970,926 495,620 - 1,466,546 Goodwill - - 3,348,299 853,888 - 4,202,187 Intercompany notes receivable - 962,000 - - (962,000) - Long-term intercompany receivable - - - 879,108 (879,108) - Investment in subsidiaries (9,053,312) 3,876,744 231,141 - 4,945,427 - Other assets - 109,231 51,920 686,900 (314,595) 533,456 Total Assets $ (9,053,312) $ 7,994,630 $ 8,869,165 $ 7,854,088 $ (567,269) $ 15,097,302 Accounts payable $ - $ - $ 45,289 $ 86,081 $ - $ 131,370 Accrued expenses - (133,481) 361,977 578,714 - 807,210 Intercompany payable (1) - - 3,084,544 - (3,084,544) - Accrued interest - 219,921 241 3,966 (29,284) 194,844 Deferred income - - 65,710 110,750 - 176,460 Current portion of long-term debt - 437,735 - 15,999 - 453,734 Total Current Liabilities - 524,175 3,557,761 795,510 (3,113,828) 1,763,618 Long-term debt - 15,798,376 4,000 4,919,377 (691,274) 20,030,479 Long-term intercompany payable - 879,108 - - (879,108) - Intercompany long-term debt - - 962,000 - (962,000) - Deferred income taxes - (175,925) 1,056,586 656,941 218 1,537,820 Other long-term liabilities - 22,207 189,573 250,240 - 462,020 Total member’s interest (deficit) (9,053,312) (9,053,311) 3,099,245 1,232,020 5,078,723 (8,696,635) Total Liabilities and Member’s Equity $ (9,053,312) $ 7,994,630 $ 8,869,165 $ 7,854,088 $ (567,269) $ 15,097,302 (1) The intercompany payable balance includes approximately $7.3 billion of designated amounts of borrowing under the senior secured credit facilities by certain Guarantor Subsidiaries that are Co-Borrowers and primary obligors thereunder with respect to these amounts. These amounts were incurred by the Co-Borrowers at the time of the closing of the merger, but were funded and will be repaid through accounts of the Subsidiary Issuer. The intercompany receivables balance includes the amount of such borrowings, which are required to be repaid to the lenders under the senior secured credit facilities by the Guarantor Subsidiaries as Co-Borrowers and primary obligors thereunder. (In thousands) Year Ended December 31, 2014 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Revenue $ - $ - $ 3,348,477 $ 2,988,848 $ (18,792) $ 6,318,533 Operating expenses: Direct operating expenses - - 940,428 1,607,507 (6,985) 2,540,950 Selling, general and administrative expenses - - 1,130,445 561,985 (11,807) 1,680,623 Corporate expenses - 10,496 178,941 130,894 - 320,331 Depreciation and amortization - - 303,299 407,599 - 710,898 Impairment charges - - 20,646 3,530 - 24,176 Other operating income, net - - 32,772 7,259 - 40,031 Operating income (loss) - (10,496) 807,490 284,592 - 1,081,586 Interest expense, net - 1,459,461 52,210 214,008 15,917 1,741,596 Gain (loss) on marketable securities - - - 62,895 (62,895) - Equity in earnings (loss) of nonconsolidated affiliates (722,412) 458,156 73,080 (8,889) 190,649 (9,416) Gain (loss) on extinguishment of debt - 127,707 (181,078) - 10,024 (43,347) Other income (expense), net - (90) (4,397) 16,152 (2,561) 9,104 Income (loss) before income taxes (722,412) (884,184) 642,885 140,742 119,300 (703,669) Income tax benefit (expense) - 161,772 (179,835) (40,426) - (58,489) Consolidated net income (loss) (722,412) (722,412) 463,050 100,316 119,300 (762,158) Less amount attributable to noncontrolling interest - - 4,894 26,709 - 31,603 Net income (loss) attributable to the Company $ (722,412) $ (722,412) $ 458,156 $ 73,607 $ 119,300 $ (793,761) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments - - 20,569 (142,447) - (121,878) Unrealized gain on securities and derivatives: Unrealized holding gain on marketable securities - - 3,924 3,447 (7,044) 327 Unrealized holding gain on cash flow derivatives - - - - - - Other adjustments to comprehensive income (loss) - - - (11,438) - (11,438) Reclassification adjustment for realized gain on securities included in consolidated net income (loss) - (8,181) - 11,498 - 3,317 Equity in subsidiary comprehensive income (loss) (101,548) (93,367) (140,694) - 335,609 - Comprehensive income (loss) (823,960) (823,960) 341,955 (65,333) 447,865 (923,433) Less amount attributable to noncontrolling interest - - (14,653) (6,427) - (21,080) Comprehensive income (loss) attributable to the Company $ (823,960) $ (823,960) $ 356,608 $ (58,906) $ 447,865 $ (902,353) (In thousands) Year Ended December 31, 2013 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Revenue $ - $ - $ 3,287,967 $ 2,973,493 $ (18,416) $ 6,243,044 Operating expenses: Direct operating expenses - - 967,980 1,604,236 (7,196) 2,565,020 Selling, general and administrative expenses - - 1,092,683 557,465 (11,220) 1,638,928 Corporate expenses - 10,819 178,296 124,399 - 313,514 Depreciation and amortization - - 326,185 404,643 - 730,828 Impairment charges - - 3,820 13,150 - 16,970 Other operating income, net - - 11 22,987 - 22,998 Operating income (loss) - (10,819) 719,014 292,587 - 1,000,782 Interest expense, net - 1,396,249 39,991 171,682 41,529 1,649,451 Gain (loss) on marketable securities - - 170,133 (18) (39,236) 130,879 Equity in earnings (loss) of nonconsolidated affiliates (501,897) 439,900 (94,224) (77,410) 155,935 (77,696) Loss on extinguishment of debt - (87,868) - - - (87,868) Other income (expense), net - (23,551) 25,534 258 (24,221) (21,980) Income (loss) before income taxes (501,897) (1,078,587) 780,466 43,735 50,949 (705,334) Income tax benefit (expense) - 576,690 (421,063) (33,810) - 121,817 Consolidated net income (loss) (501,897) (501,897) 359,403 9,925 50,949 (583,517) Less amount attributable to noncontrolling interest - - (768) 24,134 - 23,366 Net income (loss) attributable to the Company $ (501,897) $ (501,897) $ 360,171 $ (14,209) $ 50,949 $ (606,883) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments - - 15,380 (48,381) - (33,001) Unrealized gain on securities and derivatives: Unrealized holding gain on marketable securities - - 15,390 4,441 (3,255) 16,576 Unrealized holding gain on cash flow derivatives - 48,180 - - - 48,180 Other adjustments to comprehensive income (loss) - - - 6,732 - 6,732 Reclassification adjustment for realized gain on securities included in consolidated net income (loss) - - (82,321) (1,431) - (83,752) Equity in subsidiary comprehensive income (loss) (39,534) (87,714) (36,445) - 163,693 - Comprehensive income (loss) (541,431) (541,431) 272,175 (52,848) 211,387 (652,148) Less amount attributable to noncontrolling interest - - (282) (2,194) - (2,476) Comprehensive income (loss) attributable to the Company $ (541,431) $ (541,431) $ 272,457 $ (50,654) $ 211,387 $ (649,672) (In thousands) Year Ended December 31, 2012 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Revenue $ - $ - $ 3,288,779 $ 2,974,108 $ (16,003) $ 6,246,884 Operating expenses: Direct operating expenses - - 898,939 1,613,571 (7,981) 2,504,529 Selling, general and administrative expenses - - 1,079,482 588,829 (8,022) 1,660,289 Corporate expenses - 10,829 166,546 115,832 - 293,207 Depreciation and amortization - - 328,633 400,652 - 729,285 Impairment charges - - - 37,651 - 37,651 Other operating income (expense), net - - (2,825) 50,952 - 48,127 Operating income (loss) - (10,829) 812,354 268,525 - 1,070,050 Interest expense, net - 1,307,703 23,143 139,824 78,353 1,549,023 Loss on marketable securities - (1) (2,001) (2,578) - (4,580) Equity in earnings (loss) of nonconsolidated affiliates (336,674) 492,819 (174,774) 19,464 17,722 18,557 Loss on extinguishment of debt - (33,652) - (221,071) - (254,723) Other income (expense), net - (1) 3,960 5,743 (9,452) 250 Income (loss) before income taxes (336,674) (859,367) 616,396 (69,741) (70,083) (719,469) Income tax benefit (expense) - 522,693 (246,380) 31,966 - 308,279 Consolidated net income (loss) (336,674) (336,674) 370,016 (37,775) (70,083) (411,190) Less amount attributable to noncontrolling interest - - (10,613) 23,902 - 13,289 Net income (loss) attributable to the Company $ (336,674) $ (336,674) $ 380,629 $ (61,677) $ (70,083) $ (424,479) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments - - (399) 40,641 - 40,242 Unrealized gain (loss) on securities and derivatives: Unrealized holding gain (loss) on marketable securities - - 25,676 (8,151) 5,578 23,103 Unrealized holding gain on cash flow derivatives - 52,112 - - - 52,112 Other adjustments to comprehensive income (loss) 2 (2) - 1,135 - 1,135 Reclassification adjustment for realized loss on securities included in consolidated net income (loss) - - - 2,045 - 2,045 Equity in subsidiary comprehensive income (loss) 107,179 55,069 33,967 - (196,215) - Comprehensive income (loss) (229,493) (229,495) 439,873 (26,007) (260,720) (305,842) Less amount attributable to noncontrolling interest - - 4,175 1,703 - 5,878 Comprehensive income (loss) attributable to the Company $ (229,493) $ (229,495) $ 435,698 $ (27,710) $ (260,720) $ (311,720) (In thousands) Year Ended December 31, 2014 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ (722,412) $ (722,412) $ 463,050 $ 100,316 $ 119,300 $ (762,158) Reconciling items: Impairment charges - - 20,646 3,530 - 24,176 Depreciation and amortization - - 303,299 407,599 - 710,898 Deferred taxes - 105,872 (53,442) (18,507) - 33,923 Provision for doubtful accounts - - 6,982 7,185 - 14,167 Amortization of deferred financing charges and note discounts, net - 92,277 - (18,493) 15,917 89,701 Share-based compensation - - 2,970 7,743 - 10,713 Gain on disposal of operating assets - - (36,711) (7,801) - (44,512) (Gain) loss on marketable securities - - - (62,895) 62,895 - Equity in (earnings) loss of nonconsolidated affiliates 722,412 (458,156) (73,080) 8,889 (190,649) 9,416 Loss on extinguishment of debt - (127,707) 181,078 - (10,024) 43,347 Other reconciling items, net - - 71 (14,396) - (14,325) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: (Increase) decrease in accounts receivable - - 24,454 (38,352) - (13,898) Increase (decrease) in accrued expenses - 35,975 (13,923) 8,997 - 31,049 Increase (decrease) in accounts payable - - 10,804 (4,400) - 6,404 Increase (decrease) in accrued interest - 94,485 (2,998) 811 (3,738) 88,560 Increase (decrease) in deferred income - - 16,962 (5,674) - 11,288 Changes in other operating assets and liabilities - (1,374) 20,674 (19,605) 6,672 6,367 Net cash provided by (used for) operating activities - (981,040) 870,836 354,947 373 245,116 Cash flows from investing activities: Proceeds from sale of other investments - - - 609,135 (372,517) 236,618 Purchases of businesses - - 502 339 - 841 Purchases of property, plant and equipment - - (86,772) (231,392) - (318,164) Proceeds from disposal of assets - - (2,588) 12,861 - 10,273 Purchases of other operating assets - - (3,629) (912) - (4,541) Investments in subsidiaries - - (125,000) - 125,000 - Dividends from subsidiaries 993 - 363,326 - (364,319) - Change in other, net - - (10,325) (500,451) 497,067 (13,709) Net cash provided by (used for) investing activities 993 - 135,514 (110,420) (114,769) (88,682) Cash flows from financing activities: Draws on credit facilities - 65,000 - 3,010 - 68,010 Payments on credit facilities - (312,000) - (3,682) - (315,682) Intercompany funding - 1,215,783 (965,843) (249,940) - - Proceeds from long-term debt - 2,080,450 - - (17,975) 2,062,475 Payments on long-term debt - (2,042,255) 2,743 (48) (59,541) (2,099,101) Payments to purchase additional noncontrolling interests - - - - (48,750) (48,750) Dividends and other payments to noncontrolling interests - (993) - (405,914) 366,880 (40,027) Dividends paid - - - 125,000 (125,000) - Deferred financing charges - (24,947) - (4) (1,218) (26,169) Change in other, net (993) - - 2,236 - 1,243 Net cash provided by (used for) financing activities (993) 981,038 (963,100) (529,342) 114,396 (398,001) Effect of exchange rate changes on cash - - - (9,560) - (9,560) Net decrease in cash and cash equivalents - (2) 43,250 (294,375) - (251,127) Cash and cash equivalents at beginning of period - 9 182,152 525,990 - 708,151 Cash and cash equivalents at end of period $ - $ 7 $ 225,402 $ 231,615 $ - $ 457,024 (In thousands) Year Ended December 31, 2013 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ (501,897) $ (501,897) $ 359,403 $ 9,925 $ 50,949 $ (583,517) Reconciling items: Impairment charges - - 3,820 13,150 - 16,970 Depreciation and amortization - - 326,185 404,643 - 730,828 Deferred taxes - (96,806) 3,870 (65,234) - (158,170) Provision for doubtful accounts - - 15,052 5,191 - 20,243 Amortization of deferred financing charges and note discounts, net - 141,886 (3,621) (55,452) 41,529 124,342 Share-based compensation - - 8,990 7,725 - 16,715 Gain on disposal of operating assets - - (11) (22,987) - (22,998) (Gain) loss on marketable securities - - (170,133) 18 39,236 (130,879) Equity in (earnings) loss of nonconsolidated affiliates 501,897 (439,900) 94,224 77,410 (155,935) 77,696 Loss on extinguishment of debt - 87,868 - - - 87,868 Other reconciling items, net - 1 (111) 20,014 - 19,904 Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: (Increase) decrease in accounts receivable - - (72,752) 43,147 - (29,605) Increase in accrued expenses - - 8,072 18,033 - 26,105 Increase (decrease) in accounts payable - - 7,853 (10,473) - (2,620) Increase (decrease) in accrued interest - 11,714 321 4,087 (108) 16,014 Increase in deferred income - - 6,953 555 - 7,508 Changes in other operating assets and liabilities - (35,373) 40,257 (8,524) 108 (3,532) Net cash provided by (used for) operating activities - (832,507) 628,372 441,228 (24,221) 212,872 Cash flows from investing activities: Proceeds from sale of other investments - - 75 355,073 (219,577) 135,571 Purchases of businesses - - (97) - - (97) Purchases of property, plant and equipment - - (118,024) (206,502) - (324,526) Proceeds from disposal of assets - - 39,464 42,134 - 81,598 Purchases of other operating assets - - (11,049) (10,483) - (21,532) Dividends from subsidiaries - 329,867 200,785 - (530,652) - Change in other, net (270) - (1,236) (3,143) 270 (4,379) Net cash provided by (used for) investing activities (270) 329,867 109,918 177,079 (749,959) (133,365) Cash flows from financing activities: Draws on credit facilities - 269,500 - 2,752 - 272,252 Payments on credit facilities - (22,500) - (4,815) - (27,315) Intercompany funding - 1,160,225 (805,529) (378,917) 24,221 - Proceeds from long-term debt - 575,000 - - - 575,000 Payments on long-term debt - (1,461,811) - (6,626) 219,577 (1,248,860) Payments to purchase additional noncontrolling interests - - - (61,143) - (61,143) Dividends and other payments to noncontrolling interests - - - (91,887) - (91,887) Dividends paid - - (84,377) (446,275) 530,652 - Deferred financing charges - (18,046) - (344) - (18,390) Change in other, net 270 270 - 4,191 (270) 4,461 Net cash provided by (used for) financing activities 270 502,638 (889,906) (983,064) 774,180 (595,882) Effect of exchange rate changes on cash - - - (484) - (484) Net decrease in cash and cash equivalents - (2) (151,616) (365,241) - (516,859) Cash and cash equivalents at beginning of period - 11 333,768 891,231 - 1,225,010 Cash and cash equivalents at end of period $ - $ 9 $ 182,152 $ 525,990 $ - $ 708,151 (In thousands) Year Ended December 31, 2012 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ (336,674) $ (336,674) $ 370,016 $ (37,775) $ (70,083) $ (411,190) Reconciling items: Impairment charges - - - 37,651 - 37,651 Depreciation and amortization - - 328,633 400,652 - 729,285 Deferred taxes - (164,449) 20,143 (160,305) - (304,611) Provision for doubtful accounts - - 4,459 7,256 - 11,715 Amortization of deferred financing charges and note discounts, net - 196,549 (7,534) (103,271) 78,353 164,097 Share-based compensation - - 17,951 10,589 - 28,540 (Gain) loss on disposal of operating assets - - 2,825 (50,952) - (48,127) Loss on marketable securities - 1 2,001 2,578 - 4,580 Equity in (earnings) loss of nonconsolidated affiliates 336,674 (492,819) 174,774 (19,464) (17,722) (18,557) Loss on extinguishment of debt - 33,652 - 221,071 - 254,723 Other reconciling items, net - - (7,707) 21,941 - 14,234 Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: (Increase) decrease in accounts receivable - - 12,256 (46,494) - (34,238) Increase in accrued expenses - - 9,432 25,442 - 34,874 Increase in accounts payable - - 11,312 2,551 - 13,863 Increase (decrease) in accrued interest - 21,731 - (2,377) 869 20,223 Increase in deferred income - - 9,521 23,961 - 33,482 Changes in other operating assets and liabilities - (60,782) (16,167) 32,406 (869) (45,412) Net cash provided by (used for) operating activities - (802,791) 931,915 365,460 (9,452) 485,132 Cash flows from investing activities: Proceeds from sale of other investments - - - 50,149 (50,149) - Purchases of businesses - - (45,395) (4,721) - (50,116) Purchases of property, plant and equipment - - (114,023) (276,257) - (390,280) Proceeds from disposal of assets - - 3,223 56,442 - 59,665 Purchases of other operating assets - - (9,107) (5,719) - (14,826) Dividends from subsidiaries - 1,925,661 1,916,209 - (3,841,870) - Change in other, net - - 2,700 (4,857) 693 (1,464) Net cash provided by (used for) investing activities - 1,925,661 1,753,607 (184,963) (3,891,326) (397,021) Cash flows from financing activities: Draws on credit facilities - 602,500 - 2,063 - 604,563 Payments on credit facilities - (1,928,051) - (3,368) - (1,931,419) Intercompany funding - 914,258 (896,192) (18,066) - - Proceeds from long-term debt - - - 4,917,643 - 4,917,643 Payments on long-term debt - (695,342) (927) (2,700,786) 50,149 (3,346,906) Payments to purchase additional noncontrolling interests - - - (7,040) - (7,040) Dividends and other payments to noncontrolling interests - - - (251,665) - (251,665) Dividends paid - - (1,916,207) (1,935,115) 3,851,322 - Deferred financing charges - (13,629) - (69,988) - (83,617) Change in other, net - (2,596) - 6,381 (693) 3,092 Net cash used for financing activities - (1,122,860) (2,813,326) (59,941) 3,900,778 (95,349) Effect of exchange rate changes on cash - - - 3,566 - 3,566 Net increase (decrease) in cash and cash equivalents - 10 (127,804) 124,122 - (3,672) Cash and cash equivalents at beginning of period - 1 461,572 767,109 - 1,228,682 Cash and cash equivalents at end of period $ - $ 11 $ 333,768 $ 891,231 $ - $ 1,225,010 |