Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements Debt of AMC Networks includes $600 million of 4.75% senior notes due December 2022, $1 billion of 5.00% senior notes due April 2024 and $800 million of 4.75% senior notes due August 2025. All outstanding senior notes issued by AMC Networks (for purposes of this Note 18, "Parent Company") are guaranteed on a senior unsecured basis by certain of its existing and future domestic restricted subsidiaries (the "Guarantor Subsidiaries"). All Guarantor Subsidiaries are owned 100% by AMC Networks. The outstanding notes are fully and unconditionally guaranteed by the Guarantor Subsidiaries on a joint and several basis. Set forth below are condensed consolidating financial statements presenting the financial position, results of operations, comprehensive income, and cash flows of (i) the Parent Company, (ii) the Guarantor Subsidiaries on a combined basis (as such guarantees are joint and several), (iii) the direct and indirect non-guarantor subsidiaries of the Parent Company (the "Non-Guarantor Subsidiaries") on a combined basis and (iv) reclassifications and eliminations necessary to arrive at the information for the Company on a consolidated basis. Basis of Presentation In presenting the condensed consolidating financial statements, the equity method of accounting has been applied to (i) the Parent Company's interests in the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries, and (ii) the Guarantor Subsidiaries' interests in the Non-Guarantor Subsidiaries, even though all such subsidiaries meet the requirements to be consolidated under GAAP. All intercompany balances and transactions between the Parent Company, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries have been eliminated, as shown in the column "Eliminations." The accounting basis in all subsidiaries, including goodwill and identified intangible assets, have been allocated to the applicable subsidiaries. Condensed Consolidating Balance Sheet June 30, 2018 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 2,885 $ 243,413 $ 169,826 $ — $ 416,124 Accounts receivable, trade (including amounts due from related parties, net, — 596,408 222,322 — 818,730 Current portion of program rights, net — 308,628 154,238 — 462,866 Prepaid expenses, other current assets and intercompany receivable 3,075 207,653 19,028 (119,319 ) 110,437 Total current assets 5,960 1,356,102 565,414 (119,319 ) 1,808,157 Property and equipment, net of accumulated depreciation — 148,673 65,381 — 214,054 Investment in affiliates 3,496,168 1,493,775 — (4,989,943 ) — Program rights, net — 1,032,302 186,380 — 1,218,682 Long-term intercompany notes receivable — 46,497 421 (46,918 ) — Deferred carriage fees, net — 22,669 1,002 — 23,671 Intangible assets, net — 165,681 313,482 — 479,163 Goodwill — 65,954 644,093 — 710,047 Deferred tax asset, net — — 27,547 — 27,547 Other assets — 171,874 420,172 592,046 Total assets $ 3,502,128 $ 4,503,527 $ 2,223,892 $ (5,156,180 ) $ 5,073,367 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Accounts payable $ (19 ) $ 41,371 $ 63,663 $ — $ 105,015 Accrued liabilities and intercompany payable 49,660 140,118 146,022 (119,319 ) 216,481 Current portion of program rights obligations — 276,571 70,505 — 347,076 Deferred revenue — 29,632 32,559 — 62,191 Current portion of capital lease obligations — 2,937 1,693 — 4,630 Total current liabilities 49,641 490,629 314,442 (119,319 ) 735,393 Program rights obligations — 428,322 14,343 — 442,665 Long-term debt, net 3,103,056 — — — 3,103,056 Capital lease obligations — 2,298 21,441 — 23,739 Deferred tax liability, net 132,090 — 17,509 — 149,599 Other liabilities and intercompany notes payable 51,442 86,110 83,122 (46,918 ) 173,756 Total liabilities 3,336,229 1,007,359 450,857 (166,237 ) 4,628,208 Commitments and contingencies Redeemable noncontrolling interests — — 249,739 — 249,739 Stockholders' equity: AMC Networks stockholders' equity 165,899 3,496,168 1,493,775 (4,989,943 ) 165,899 Non-redeemable noncontrolling interests — — 29,521 — 29,521 Total stockholders' equity 165,899 3,496,168 1,523,296 (4,989,943 ) 195,420 Total liabilities and stockholders' equity $ 3,502,128 $ 4,503,527 $ 2,223,892 $ (5,156,180 ) $ 5,073,367 Condensed Consolidating Balance Sheet December 31, 2017 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 320 $ 391,248 $ 167,215 $ — $ 558,783 Accounts receivable, trade (including amounts due from related parties, net, — 581,270 194,621 — 775,891 Current portion of program rights, net — 304,149 149,301 — 453,450 Prepaid expenses, other current assets and intercompany receivable 3,760 183,815 8,540 (104,389 ) 91,726 Total current assets 4,080 1,460,482 519,677 (104,389 ) 1,879,850 Property and equipment, net of accumulated depreciation — 136,032 47,482 — 183,514 Investment in affiliates 3,443,013 934,612 — (4,377,625 ) — Program rights, net — 1,128,021 191,258 — 1,319,279 Long-term intercompany notes receivable — 489,939 436 (490,375 ) — Deferred carriage fees, net — 29,346 578 — 29,924 Intangible assets, net — 170,554 286,688 — 457,242 Goodwill — 66,609 628,549 — 695,158 Deferred tax asset, net — — 20,081 — 20,081 Other assets — 142,115 305,822 447,937 Total assets $ 3,447,093 $ 4,557,710 $ 2,000,571 $ (4,972,389 ) $ 5,032,985 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Accounts payable $ 350 $ 50,282 $ 51,565 $ — $ 102,197 Accrued liabilities and intercompany payable 51,692 179,003 136,770 (104,389 ) 263,076 Current portion of program rights obligations — 262,004 65,545 — 327,549 Deferred revenue — 27,530 18,903 — 46,433 Current portion of long-term debt — — — — — Current portion of capital lease obligations — 2,939 1,908 — 4,847 Total current liabilities 52,042 521,758 274,691 (104,389 ) 744,102 Program rights obligations — 511,996 22,984 — 534,980 Long-term debt, net 3,099,257 — — — 3,099,257 Capital lease obligations — 3,745 22,532 — 26,277 Deferred tax liability, net 114,717 — (5,019 ) — 109,698 Other liabilities and intercompany notes payable 46,133 77,198 503,166 (490,375 ) 136,122 Total liabilities 3,312,149 1,114,697 818,354 (594,764 ) 4,650,436 Commitments and contingencies Redeemable noncontrolling interests — — 218,604 — 218,604 Stockholders' equity: AMC Networks stockholders' equity 134,944 3,443,013 934,612 (4,377,625 ) 134,944 Non-redeemable noncontrolling interests — — 29,001 — 29,001 Total stockholders' equity 134,944 3,443,013 963,613 (4,377,625 ) 163,945 Total liabilities and stockholders' equity $ 3,447,093 $ 4,557,710 $ 2,000,571 $ (4,972,389 ) $ 5,032,985 Condensed Consolidating Statement of Income Three Months Ended June 30, 2018 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues, net $ — $ 549,262 $ 216,006 $ (3,883 ) $ 761,385 Operating expenses: Technical and operating (excluding depreciation and amortization) — 248,181 129,742 (1,114 ) 376,809 Selling, general and administrative — 120,463 53,686 (2,773 ) 171,376 Depreciation and amortization — 11,175 10,494 — 21,669 Total operating expenses — 379,819 193,922 (3,887 ) 569,854 Operating income — 169,443 22,084 4 191,531 Other income (expense): Interest expense, net (37,834 ) 11,715 (7,814 ) — (33,933 ) Share of affiliates’ income (loss) 172,233 (4,192 ) — (168,041 ) — Miscellaneous, net 259 (2,504 ) (12,470 ) (4 ) (14,719 ) Total other income (expense) 134,658 5,019 (20,284 ) (168,045 ) (48,652 ) Income from operations before income taxes 134,658 174,462 1,800 (168,041 ) 142,879 Income tax expense (28,477 ) (2,229 ) (1,841 ) — (32,547 ) Net income including noncontrolling interests 106,181 172,233 (41 ) (168,041 ) 110,332 Net income attributable to noncontrolling interests — — (4,151 ) — (4,151 ) Net income attributable to AMC Networks’ stockholders $ 106,181 $ 172,233 $ (4,192 ) $ (168,041 ) $ 106,181 Condensed Consolidating Statement of Income Three Months Ended June 30, 2017 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues, net $ — $ 536,302 $ 179,675 $ (5,432 ) $ 710,545 Operating expenses: Technical and operating (excluding depreciation and amortization) — 240,150 95,472 (777 ) 334,845 Selling, general and administrative — 116,423 50,838 (4,988 ) 162,273 Depreciation and amortization — 10,123 10,483 — 20,606 Impairment charges — — 17,112 — 17,112 Restructuring credit — (45 ) (36 ) — (81 ) Total operating expenses — 366,651 173,869 (5,765 ) 534,755 Operating income — 169,651 5,806 333 175,790 Other income (expense): Interest expense, net (29,733 ) 10,165 (7,383 ) — (26,951 ) Share of affiliates’ income 184,748 5,681 — (190,429 ) — Miscellaneous, net (230 ) 1,898 17,645 (333 ) 18,980 Total other income (expense) 154,785 17,744 10,262 (190,762 ) (7,971 ) Income from operations before income taxes 154,785 187,395 16,068 (190,429 ) 167,819 Income tax expense (52,187 ) (2,647 ) (5,359 ) — (60,193 ) Net income including noncontrolling interests 102,598 184,748 10,709 (190,429 ) 107,626 Net income attributable to noncontrolling interests — — (5,028 ) — (5,028 ) Net income attributable to AMC Networks’ stockholders $ 102,598 $ 184,748 $ 5,681 $ (190,429 ) $ 102,598 Condensed Consolidating Statement of Income Six Months Ended June 30, 2018 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues, net $ — $ 1,124,179 $ 386,392 $ (8,363 ) $ 1,502,208 Operating expenses: Technical and operating (excluding depreciation and amortization) — 470,802 228,264 (1,892 ) 697,174 Selling, general and administrative — 242,522 101,775 (6,472 ) 337,825 Depreciation and amortization — 21,979 20,044 — 42,023 Total operating expenses — 735,303 350,083 (8,364 ) 1,077,022 Operating income — 388,876 36,309 1 425,186 Other income (expense): Interest expense, net (74,741 ) 23,612 (15,990 ) — (67,119 ) Share of affiliates' income 419,715 13,306 — (433,021 ) — Miscellaneous, net 53 (1,770 ) 3,945 (1 ) 2,227 Total other income (expense) 345,027 35,148 (12,045 ) (433,022 ) (64,892 ) Income from operations before income taxes 345,027 424,024 24,264 (433,021 ) 360,294 Income tax expense (81,976 ) (4,309 ) (3,141 ) — (89,426 ) Net income including noncontrolling interests 263,051 419,715 21,123 (433,021 ) 270,868 Net income attributable to noncontrolling interests — — (7,817 ) — (7,817 ) Net income attributable to Parent Company's stockholders $ 263,051 $ 419,715 $ 13,306 $ (433,021 ) $ 263,051 Condensed Consolidating Statement of Income Six Months Ended June 30, 2017 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues, net $ — $ 1,115,684 $ 322,807 $ (7,757 ) $ 1,430,734 Operating expenses: Technical and operating (excluding depreciation and amortization) — 461,904 173,089 (1,536 ) 633,457 Selling, general and administrative — 236,104 96,317 (6,439 ) 325,982 Depreciation and amortization — 20,327 23,772 — 44,099 Impairment and related charges — — 17,112 — 17,112 Restructuring expense (credit) — 2,659 (36 ) — 2,623 Total operating expenses — 720,994 310,254 (7,975 ) 1,023,273 Operating income — 394,690 12,553 218 407,461 Other income (expense): Interest expense, net (59,145 ) 19,988 (14,801 ) — (53,958 ) Share of affiliates’ income 420,522 8,826 — (429,348 ) — Miscellaneous, net (343 ) 2,329 28,260 (218 ) 30,028 Total other income (expense) 361,034 31,143 13,459 (429,566 ) (23,930 ) Income from operations before income taxes 361,034 425,833 26,012 (429,348 ) 383,531 Income tax expense (122,220 ) (5,311 ) (5,744 ) — (133,275 ) Net income including noncontrolling interests 238,814 420,522 20,268 (429,348 ) 250,256 Net income attributable to noncontrolling interests — — (11,442 ) — (11,442 ) Net income attributable to AMC Networks’ stockholders $ 238,814 $ 420,522 $ 8,826 $ (429,348 ) $ 238,814 Condensed Consolidating Statement of Comprehensive Income Three Months Ended June 30, 2018 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income (loss) including noncontrolling interest $ 106,181 $ 172,233 $ (41 ) $ (168,041 ) $ 110,332 Other comprehensive income (loss): Foreign currency translation adjustment 7,780 — 7,780 (7,780 ) 7,780 Other comprehensive income, net of income taxes 7,780 — 7,780 (7,780 ) 7,780 Comprehensive income 113,961 172,233 7,739 (175,821 ) 118,112 Comprehensive income attributable to noncontrolling interests — — (2,173 ) — (2,173 ) Comprehensive income attributable to AMC Networks’ stockholders $ 113,961 $ 172,233 $ 5,566 $ (175,821 ) $ 115,939 Condensed Consolidating Statement of Comprehensive Income Three Months Ended June 30, 2017 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income including noncontrolling interest $ 102,598 $ 184,748 $ 10,709 $ (190,429 ) $ 107,626 Other comprehensive income (loss): Foreign currency translation adjustment 37,820 — 37,820 (37,820 ) 37,820 Unrealized loss on interest rate swaps (180 ) — — — (180 ) Unrealized (loss) gain on available for sale securities (1,083 ) — — — (1,083 ) Other comprehensive income, before income taxes 36,557 — 37,820 (37,820 ) 36,557 Income tax benefit 465 — — — 465 Other comprehensive income, net of income taxes 37,022 — 37,820 (37,820 ) 37,022 Comprehensive income 139,620 184,748 48,529 (228,249 ) 144,648 Comprehensive income attributable to noncontrolling interests — — (6,559 ) — (6,559 ) Comprehensive income attributable to AMC Networks’ stockholders $ 139,620 $ 184,748 $ 41,970 $ (228,249 ) $ 138,089 Condensed Consolidating Statement of Comprehensive Income Six Months Ended June 30, 2018 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income including noncontrolling interest $ 263,051 $ 419,715 $ 21,123 $ (433,021 ) $ 270,868 Other comprehensive income (loss): Foreign currency translation adjustment 26,585 — 26,585 (26,585 ) 26,585 Other comprehensive income, net of income taxes 26,585 — 26,585 (26,585 ) 26,585 Comprehensive income 289,636 419,715 47,708 (459,606 ) 297,453 Comprehensive income attributable to noncontrolling interests — — (6,736 ) — (6,736 ) Comprehensive income attributable to AMC Networks' stockholders $ 289,636 $ 419,715 $ 40,972 $ (459,606 ) $ 290,717 Condensed Consolidating Statement of Comprehensive Income Six Months Ended June 30, 2017 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income including noncontrolling interest $ 238,814 $ 420,522 $ 20,268 $ (429,348 ) $ 250,256 Other comprehensive income (loss): Foreign currency translation adjustment 47,684 — 47,684 (47,684 ) 47,684 Unrealized gain on interest rate swaps 139 — — — 139 Unrealized gain on available for sale securities 2,938 — — — 2,938 Other comprehensive income, before income taxes 50,761 — 47,684 (47,684 ) 50,761 Income tax expense (1,132 ) — — — (1,132 ) Other comprehensive income, net of income taxes 49,629 — 47,684 (47,684 ) 49,629 Comprehensive income 288,443 420,522 67,952 (477,032 ) 299,885 Comprehensive income attributable to noncontrolling interests — — (13,364 ) — (13,364 ) Comprehensive income attributable to AMC Networks’ stockholders $ 288,443 $ 420,522 $ 54,588 $ (477,032 ) $ 286,521 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2018 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 296,928 $ 852,314 $ (437,627 ) $ (433,038 ) $ 278,577 Cash flows from investing activities: Capital expenditures — (32,827 ) (4,575 ) — (37,402 ) Return of capital from investees — — 347 — 347 Investment in investees — — (87,488 ) — (87,488 ) Payments for acquisition of a business, net of cash acquired — — (34,879 ) — (34,879 ) Increase to investment in affiliates (46,945 ) (1,550,189 ) 896,005 701,129 — Net cash (used in) provided by investing activities (46,945 ) (1,583,016 ) 769,410 701,129 (159,422 ) Cash flows from financing activities: Deemed repurchases of restricted stock units (15,734 ) — — — (15,734 ) Purchase of treasury stock (242,409 ) — — — (242,409 ) Proceeds from stock option exercises 4,317 — — — 4,317 Principal payments on capital lease obligations — (1,464 ) (1,161 ) — (2,625 ) Distributions to noncontrolling interests — — (6,967 ) — (6,967 ) Net cash used in financing activities (253,826 ) (1,464 ) (8,128 ) — (263,418 ) Net (decrease) increase in cash and cash equivalents from operations (3,843 ) (732,166 ) 323,655 268,091 (144,263 ) Effect of exchange rate changes on cash and cash equivalents 6,408 584,331 (321,044 ) (268,091 ) 1,604 Cash and cash equivalents at beginning of period 320 391,248 167,215 — 558,783 Cash and cash equivalents at end of period $ 2,885 $ 243,413 $ 169,826 $ — $ 416,124 Condensed Consolidated Statement of Cash Flows Six Months Ended June 30, 2017 (In thousands) Parent Company Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by operating activities $ 258,037 $ 322,282 $ 15,279 $ (429,621 ) $ 165,977 Cash flows from investing activities: Capital expenditures — (27,480 ) (12,456 ) — (39,936 ) Investment in and loans to investees — — (43,000 ) — (43,000 ) Increase (decrease) to investment in affiliates 102,285 (127,727 ) 40,148 (14,706 ) — Net cash provided by (used in) investing activities 102,285 (155,207 ) (15,308 ) (14,706 ) (82,936 ) Cash flows from financing activities: Principal payments on long-term debt (111,000 ) — 35 — (110,965 ) Deemed repurchases of restricted stock units (13,373 ) — — — (13,373 ) Purchase of treasury stock (244,374 ) — — — (244,374 ) Principal payments on capital lease obligations — (1,330 ) (1,196 ) — (2,526 ) Distributions to noncontrolling interests — — (12,930 ) — (12,930 ) Net cash used in financing activities (368,747 ) (1,330 ) (14,091 ) — (384,168 ) Net (decrease) increase in cash and cash equivalents from operations (8,425 ) 165,745 (14,120 ) (444,327 ) (301,127 ) Effect of exchange rate changes on cash and cash equivalents 7,976 (444,327 ) 1,241 444,327 9,217 Cash and cash equivalents at beginning of period 565 320,950 159,874 — 481,389 Cash and cash equivalents at end of period $ 116 $ 42,368 $ 146,995 $ — $ 189,479 |