Guarantor and Non-Guarantor Supplemental Financial Information | 9 Months Ended |
Sep. 30, 2013 |
Text Block [Abstract] | ' |
Guarantor and Non-Guarantor Supplemental Financial Information | ' |
NOTE 16 – GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION |
The Senior Secured Notes due 2019 and the Senior Notes due 2020 were issued by APX. The Senior Secured Notes due 2019 and the Senior Notes due 2020 are fully and unconditionally guaranteed, jointly and severally by APX Group Holdings, Inc. (“Parent Guarantor”) and each of APX’s existing and future material wholly-owned U.S. restricted subsidiaries. APX’s existing and future foreign subsidiaries are not expected to guarantee the Notes. |
Presented below is the condensed consolidating financial information of APX, subsidiaries of APX that are guarantors (the “Guarantor Subsidiaries”), and APX’s subsidiaries that are not guarantors (the “Non-Guarantor Subsidiaries”) as of September 30, 2013 and December 31, 2012 and for the three and nine months ended September 30, 2013 (Successor) and September 30, 2012 (Predecessor). The unaudited condensed consolidating financial information reflects the investments of Holdings in the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries using the equity method of accounting. |
|
Supplemental Condensed Consolidating Balance Sheet |
September 30, 2013 (Successor) |
(In thousands) |
(unaudited) |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Group, Inc. | Subsidiaries | Subsidiaries |
Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | $ | — | | | $ | 77,027 | | | $ | 84,589 | | | $ | 25,460 | | | $ | (23,919 | ) | | $ | 163,157 | |
Property and equipment, net | | | — | | | | — | | | | 28,597 | | | | 639 | | | | — | | | | 29,236 | |
Subscriber acquisition costs, net | | | — | | | | — | | | | 240,536 | | | | 26,468 | | | | — | | | | 267,004 | |
Deferred financing costs, net | | | — | | | | 56,206 | | | | — | | | | — | | | | — | | | | 56,206 | |
Restricted cash | | | — | | | | — | | | | 28,428 | | | | — | | | | — | | | | 28,428 | |
Investment in subsidiaries | | | 531,352 | | | | 1,943,321 | | | | — | | | | — | | | | (2,474,673 | ) | | | — | |
Intercompany receivable | | | — | | | | — | | | | 61,205 | | | | — | | | | (61,205 | ) | | | — | |
Intangible assets, net | | | — | | | | — | | | | 799,830 | | | | 82,903 | | | | — | | | | 882,733 | |
Goodwill | | | — | | | | — | | | | 804,041 | | | | 33,378 | | | | — | | | | 837,419 | |
Long-term investments and other assets | | | — | | | | — | | | | 27,333 | | | | 25 | | | | — | | | | 27,358 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 531,352 | | | $ | 2,076,554 | | | $ | 2,074,559 | | | $ | 168,873 | | | $ | (2,559,797 | ) | | $ | 2,291,541 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | $ | — | | | $ | 36,817 | | | $ | 159,514 | | | $ | 36,377 | | | $ | (23,919 | ) | | $ | 208,789 | |
Intercompany payable | | | — | | | | — | | | | — | | | | 61,205 | | | | (61,205 | ) | | | — | |
Notes payable and revolving line of credit, net of current portion | | | — | | | | 1,508,385 | | | | — | | | | — | | | | — | | | | 1,508,385 | |
Capital lease obligations, net of current portion | | | — | | | | — | | | | 2,918 | | | | — | | | | — | | | | 2,918 | |
Deferred revenue, net of current portion | | | — | | | | — | | | | 15,425 | | | | 1,812 | | | | — | | | | 17,237 | |
Other long-term obligations | | | — | | | | — | | | | 11,239 | | | | 323 | | | | — | | | | 11,562 | |
Deferred income tax liability | | | — | | | | — | | | | — | | | | 11,298 | | | | — | | | | 11,298 | |
Total equity (deficit) | | | 531,352 | | | | 531,352 | | | | 1,885,463 | | | | 57,858 | | | | (2,474,673 | ) | | | 531,352 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 531,352 | | | $ | 2,076,554 | | | $ | 2,074,559 | | | $ | 168,873 | | | $ | (2,559,797 | ) | | $ | 2,291,541 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Supplemental Condensed Consolidating Balance Sheet |
December 31, 2012 (Successor) |
(In thousands) |
(unaudited) |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Group, Inc. | Subsidiaries | Subsidiaries |
Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | $ | — | | | $ | 220 | | | $ | 79,469 | | | $ | 6,511 | | | $ | (10,927 | ) | | $ | 75,273 | |
Property and equipment, net | | | — | | | | — | | | | 29,415 | | | | 791 | | | | — | | | | 30,206 | |
Subscriber acquisition costs, net | | | — | | | | — | | | | 11,518 | | | | 1,235 | | | | — | | | | 12,753 | |
Deferred financing costs, net | | | — | | | | 57,322 | | | | — | | | | — | | | | — | | | | 57,322 | |
Restricted cash | | | — | | | | — | | | | 28,428 | | | | — | | | | — | | | | 28,428 | |
Investment in subsidiaries | | | 679,279 | | | | 1,966,582 | | | | — | | | | — | | | | (2,645,861 | ) | | | — | |
Intercompany receivable | | | — | | | | — | | | | 51,754 | | | | — | | | | (51,754 | ) | | | — | |
Intangible assets, net | | | — | | | | — | | | | 955,291 | | | | 97,728 | | | | — | | | | 1,053,019 | |
Goodwill | | | — | | | | — | | | | 842,136 | | | | 34,506 | | | | — | | | | 876,642 | |
Long-term investments and other assets | | | — | | | | — | | | | 21,676 | | | | 29 | | | | — | | | | 21,705 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 679,279 | | | $ | 2,024,124 | | | $ | 2,019,687 | | | $ | 140,800 | | | $ | (2,708,542 | ) | | $ | 2,155,348 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | $ | — | | | $ | 11,845 | | | $ | 91,311 | | | $ | 15,878 | | | $ | (10,927 | ) | | $ | 108,107 | |
Intercompany payable | | | — | | | | — | | | | — | | | | 51,754 | | | | (51,754 | ) | | | — | |
Notes payable and revolving line of credit, net of current portion | | | — | | | | 1,333,000 | | | | — | | | | — | | | | — | | | | 1,333,000 | |
Capital lease obligations, net of current portion | | | — | | | | — | | | | 4,768 | | | | — | | | | — | | | | 4,768 | |
Deferred revenue, net of current portion | | | — | | | | — | | | | 659 | | | | 49 | | | | — | | | | 708 | |
Other long-term obligations | | | — | | | | — | | | | 2,096 | | | | 161 | | | | — | | | | 2,257 | |
Deferred income tax liability | | | — | | | | — | | | | 16,519 | | | | 10,710 | | | | — | | | | 27,229 | |
Total equity (deficit) | | | 679,279 | | | | 679,279 | | | | 1,904,334 | | | | 62,248 | | | | (2,645,861 | ) | | | 679,279 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 679,279 | | | $ | 2,024,124 | | | $ | 2,019,687 | | | $ | 140,800 | | | $ | (2,708,542 | ) | | $ | 2,155,348 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statements of Operations and Comprehensive (Loss) Income |
For the Three Months Ended September 30, 2013 (Successor) |
(In thousands) |
(unaudited) |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Group, Inc. | Subsidiaries | Subsidiaries |
Revenues | | $ | — | | | $ | — | | | $ | 123,030 | | | $ | 7,218 | | | $ | (745 | ) | | $ | 129,503 | |
Costs and expenses | | | — | | | | — | | | | 130,593 | | | | 8,344 | | | | (745 | ) | | | 138,192 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss from operations | | | — | | | | — | | | | (7,563 | ) | | | (1,126 | ) | | | — | | | | (8,689 | ) |
Loss from subsidiaries | | | (34,905 | ) | | | (5,441 | ) | | | — | | | | — | | | | 40,346 | | | | — | |
Other (expense) income, net | | | — | | | | (29,464 | ) | | | 428 | | | | (45 | ) | | | — | | | | (29,081 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income tax expenses | | | (34,905 | ) | | | (34,905 | ) | | | (7,135 | ) | | | (1,171 | ) | | | 40,346 | | | | (37,770 | ) |
Income tax benefit | | | — | | | | — | | | | (2,486 | ) | | | (379 | ) | | | — | | | | (2,865 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (34,905 | ) | | $ | (34,905 | ) | | $ | (4,649 | ) | | $ | (792 | ) | | $ | 40,346 | | | $ | (34,905 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Other comprehensive (loss) income, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (34,905 | ) | | $ | (34,905 | ) | | $ | (4,649 | ) | | $ | (792 | ) | | $ | 40,346 | | | $ | (34,905 | ) |
Foreign currency translation adjustment | | | — | | | | 3,006 | | | | 1,763 | | | | 1,243 | | | | (3,006 | ) | | | 3,006 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income | | | — | | | | 3,006 | | | | 1,763 | | | | 1,243 | | | | (3,006 | ) | | | 3,006 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | $ | (34,905 | ) | | $ | (31,899 | ) | | $ | (2,886 | ) | | $ | 451 | | | $ | 37,340 | | | $ | (31,899 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Condensed Consolidating Statements of Operations and Comprehensive (Loss) Income |
For the Three Months Ended September 30, 2012 (Predecessor) |
(In thousands) |
(unaudited) |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | | | | | |
Group, Inc. | Subsidiaries | Subsidiaries | | | | |
Revenues | | $ | — | | | $ | 118,161 | | | $ | 6,749 | | | $ | (349 | ) | | $ | 124,561 | | | | | |
Costs and expenses | | | — | | | | 95,602 | | | | 7,360 | | | | (349 | ) | | | 102,613 | | | | | |
Income (loss) from operations | | | — | | | | 22,559 | | | | (611 | ) | | | — | | | | 21,948 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss from subsidiaries | | | (12,212 | ) | | | — | | | | — | | | | 12,212 | | | | — | | | | | |
Other expense, net | | | — | | | | (29,247 | ) | | | (225 | ) | | | — | | | | (29,472 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss from continuing operations before income tax expenses | | | (12,212 | ) | | | (6,688 | ) | | | (836 | ) | | | 12,212 | | | | (7,524 | ) | | | | |
Income tax expense (benefit) | | | — | | | | 2,997 | | | | (6 | ) | | | — | | | | 2,991 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss before non-controlling interests | | | (12,212 | ) | | | (9,685 | ) | | | (830 | ) | | | 12,212 | | | | (10,515 | ) | | | | |
Net income (loss) attributable to non-controlling interests | | | — | | | | 3,478 | | | | (1,781 | ) | | | — | | | | 1,697 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | $ | (12,212 | ) | | $ | (13,163 | ) | | $ | 951 | | | $ | 12,212 | | | $ | (12,212 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Other comprehensive (loss) income, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss before non-controlling interests | | $ | (12,212 | ) | | $ | (9,685 | ) | | $ | (830 | ) | | $ | 12,212 | | | $ | (10,515 | ) | | | | |
Change in fair value of interest rate swap agreement | | | 29 | | | | 29 | | | | — | | | | (29 | ) | | | 29 | | | | | |
Foreign currency translation adjustment | | | 2,161 | | | | 2,019 | | | | 142 | | | | (2,161 | ) | | | 2,161 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income | | | 2,190 | | | | 2,048 | | | | 142 | | | | (2,190 | ) | | | 2,190 | | | | | |
Comprehensive loss before non-controlling interests | | | (10,022 | ) | | | (7,637 | ) | | | (688 | ) | | | 10,022 | | | | (8,325 | ) | | | | |
Comprehensive income (loss) attributable to non-controlling interests | | | — | | | | 3,478 | | | | (1,781 | ) | | | — | | | | 1,697 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | $ | (10,022 | ) | | $ | (11,115 | ) | | $ | 1,093 | | | $ | 10,022 | | | $ | (10,022 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statements of Operations and Comprehensive (Loss) Income |
For the Nine Months Ended September 30, 2013 (Successor) |
(In thousands) |
(unaudited) |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Group, Inc. | Subsidiaries | Subsidiaries |
Revenues | | $ | — | | | $ | — | | | $ | 350,358 | | | $ | 20,103 | | | $ | (2,264 | ) | | $ | 368,197 | |
Costs and expenses | | | — | | | | — | | | | 387,796 | | | | 23,075 | | | | (2,264 | ) | | | 408,607 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss from operations | | | — | | | | — | | | | (37,438 | ) | | | (2,972 | ) | | | — | | | | (40,410 | ) |
Loss from subsidiaries | | | (87,341 | ) | | | (51,671 | ) | | | — | | | | — | | | | 139,012 | | | | — | |
Other income (expense), net | | | 60,000 | | | | (35,670 | ) | | | 405 | | | | (68 | ) | | | (60,000 | ) | | | (35,333 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income tax expenses | | | (27,341 | ) | | | (87,341 | ) | | | (37,033 | ) | | | (3,040 | ) | | | 79,012 | | | | (75,743 | ) |
Income tax expense (benefit) | | | — | | | | — | | | | 12,447 | | | | (849 | ) | | | — | | | | 11,598 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (27,341 | ) | | $ | (87,341 | ) | | $ | (49,480 | ) | | $ | (2,191 | ) | | $ | 79,012 | | | $ | (87,341 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Other comprehensive (loss) income, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (27,341 | ) | | $ | (87,341 | ) | | $ | (49,480 | ) | | $ | (2,191 | ) | | $ | 79,012 | | | $ | (87,341 | ) |
Foreign currency translation adjustment | | | — | | | | (3,981 | ) | | | (1,959 | ) | | | (2,022 | ) | | | 3,981 | | | | (3,981 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income | | | — | | | | (3,981 | ) | | | (1,959 | ) | | | (2,022 | ) | | | 3,981 | | | | (3,981 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive loss | | $ | (27,341 | ) | | $ | (91,322 | ) | | $ | (51,439 | ) | | $ | (4,213 | ) | | $ | 82,993 | | | $ | (91,322 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Condensed Consolidating Statements of Operations and Comprehensive (Loss) Income |
For the Nine Months Ended September 30, 2012 (Predecessor) |
(In thousands) |
(unaudited) |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | | | | | |
Group, Inc. | Subsidiaries | Subsidiaries | | | | |
Revenues | | $ | — | | | $ | 318,363 | | | $ | 17,200 | | | $ | (1,087 | ) | | $ | 334,476 | | | | | |
Costs and expenses | | | — | | | | 263,121 | | | | 16,863 | | | | (1,087 | ) | | | 278,897 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income from operations | | | — | | | | 55,242 | | | | 337 | | | | — | | | | 55,579 | | | | | |
Loss from subsidiaries | | | (43,116 | ) | | | — | | | | — | | | | 43,116 | | | | — | | | | | |
Other expense, net | | | (287 | ) | | | (89,266 | ) | | | (439 | ) | | | — | | | | (89,992 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss from continuing operations before income tax expenses | | | (43,403 | ) | | | (34,024 | ) | | | (102 | ) | | | 43,116 | | | | (34,413 | ) | | | | |
Income tax expense (benefit) | | | — | | | | 5,197 | | | | (2 | ) | | | — | | | | 5,195 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss from continuing operations | | | (43,403 | ) | | | (39,221 | ) | | | (100 | ) | | | 43,116 | | | | (39,608 | ) | | | | |
Loss from discontinued operations | | | — | | | | (239 | ) | | | — | | | | — | | | | (239 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss before non-controlling interests | | | (43,403 | ) | | | (39,460 | ) | | | (100 | ) | | | 43,116 | | | | (39,847 | ) | | | | |
Net income (loss) attributable to non-controlling interests | | | — | | | | 6,197 | | | | (2,641 | ) | | | — | | | | 3,556 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | $ | (43,403 | ) | | $ | (45,657 | ) | | $ | 2,541 | | | $ | 43,116 | | | $ | (43,403 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Other comprehensive (loss) income, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss before non-controlling interests | | $ | (43,403 | ) | | $ | (39,460 | ) | | $ | (100 | ) | | $ | 43,116 | | | $ | (39,847 | ) | | | | |
Change in fair value of interest rate swap agreement | | | 318 | | | | 318 | | | | — | | | | (318 | ) | | | 318 | | | | | |
Foreign currency translation adjustment | | | 1,969 | | | | 1,844 | | | | 125 | | | | (1,969 | ) | | | 1,969 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income | | | 2,287 | | | | 2,162 | | | | 125 | | | | (2,287 | ) | | | 2,287 | | | | | |
Comprehensive (loss) income before non-controlling interests | | | (41,116 | ) | | | (37,298 | ) | | | 25 | | | | 40,829 | | | | (37,560 | ) | | | | |
Comprehensive income (loss) attributable to non-controlling interests | | | — | | | | 6,197 | | | | (2,641 | ) | | | — | | | | 3,556 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | $ | (41,116 | ) | | $ | (43,495 | ) | | $ | 2,666 | | | $ | 40,829 | | | $ | (41,116 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Supplemental Condensed Consolidating Statements of Cash Flows |
For the Nine Months Ended September 30, 2013 (Successor) |
(In thousands) |
(unaudited) |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Group, Inc. | Subsidiaries | Subsidiaries |
Cash flow from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | 60,000 | | | $ | (115 | ) | | $ | 105,177 | | | $ | 34,609 | | | $ | (60,000 | ) | | $ | 139,671 | |
Cash flow from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber contract costs | | | — | | | | — | | | | (240,678 | ) | | | (26,554 | ) | | | — | | | | (267,232 | ) |
Capital expenditures | | | — | | | | — | | | | (5,764 | ) | | | (24 | ) | | | — | | | | (5,788 | ) |
Proceeds from the sale of subsidiary | | | — | | | | 144,750 | | | | — | | | | — | | | | — | | | | 144,750 | |
Investment in subsidiary | | | — | | | | (178,077 | ) | | | — | | | | — | | | | 178,077 | | | | — | |
Proceeds from the sale of capital assets | | | — | | | | — | | | | 9 | | | | — | | | | — | | | | 9 | |
Net cash used in acquisition | | | — | | | | — | | | | (4,272 | ) | | | — | | | | — | | | | (4,272 | ) |
Other assets | | | — | | | | — | | | | (8,192 | ) | | | 3 | | | | — | | | | (8,189 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | — | | | | (33,327 | ) | | | (258,897 | ) | | | (26,575 | ) | | | 178,077 | | | | (140,722 | ) |
Cash flow from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from notes payable | | | — | | | | 203,500 | | | | — | | | | — | | | | — | | | | 203,500 | |
Intercompany receivable | | | — | | | | — | | | | (9,451 | ) | | | — | | | | 9,451 | | | | — | |
Intercompany payable | | | — | | | | — | | | | 178,077 | | | | 9,451 | | | | (187,528 | ) | | | — | |
Borrowings from revolving line of credit | | | — | | | | 22,500 | | | | — | | | | — | | | | — | | | | 22,500 | |
Repayments on revolving line of credit | | | — | | | | (50,500 | ) | | | — | | | | — | | | | — | | | | (50,500 | ) |
Repayments of capital lease obligations | | | — | | | | — | | | | (5,208 | ) | | | — | | | | — | | | | (5,208 | ) |
Deferred financing costs | | | — | | | | (5,429 | ) | | | — | | | | — | | | | — | | | | (5,429 | ) |
Payment of dividends | | | (60,000 | ) | | | (60,000 | ) | | | — | | | | — | | | | 60,000 | | | | (60,000 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by financing activities | | | (60,000 | ) | | | 110,071 | | | | 163,418 | | | | 9,451 | | | | (118,077 | ) | | | 104,863 | |
| | | | | | |
Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | (169 | ) | | | — | | | | (169 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net increase in cash | | | — | | | | 76,629 | | | | 9,698 | | | | 17,316 | | | | — | | | | 103,643 | |
Cash: | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of period | | | — | | | | 399 | | | | 4,188 | | | | 3,503 | | | | — | | | | 8,090 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
End of period | | $ | — | | | $ | 77,028 | | | $ | 13,886 | | | $ | 20,819 | | | $ | — | | | $ | 111,733 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Supplemental Condensed Consolidating Statements of Cash Flows |
For the Nine Months Ended September 30, 2012 (Predecessor) |
(In thousands) |
(unaudited) |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | | | | | |
Group, Inc. | Subsidiaries | Subsidiaries | | | | |
Cash flow from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | $ | — | | | $ | 94,141 | | | $ | 38,504 | | | $ | — | | | $ | 132,645 | | | | | |
Cash flow from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber contract costs | | | — | | | | (192,412 | ) | | | (49,330 | ) | | | — | | | | (241,742 | ) | | | | |
Capital expenditures | | | — | | | | (3,187 | ) | | | (268 | ) | | | — | | | | (3,455 | ) | | | | |
Investment in subsidiary | | | (4,562 | ) | | | — | | | | — | | | | 4,562 | | | | — | | | | | |
Proceeds from the sale of capital assets | | | — | | | | 274 | | | | — | | | | — | | | | 274 | | | | | |
Other assets | | | — | | | | (1,154 | ) | | | (18 | ) | | | — | | | | (1,172 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (4,562 | ) | | | (196,479 | ) | | | (49,616 | ) | | | 4,562 | | | | (246,095 | ) | | | | |
Cash flow from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from notes payable | | | — | | | | 116,163 | | | | — | | | | — | | | | 116,163 | | | | | |
Proceeds from issuance of preferred stock and warrants | | | 4,562 | | | | — | | | | — | | | | — | | | | 4,562 | | | | | |
Proceeds from issuance of preferred stock by Solar | | | — | | | | — | | | | 5,000 | | | | — | | | | 5,000 | | | | | |
Capital contributions-non-controlling interest | | | — | | | | — | | | | 4,729 | | | | — | | | | 4,729 | | | | | |
Intercompany receivable | | | — | | | | (7,174 | ) | | | — | | | | 7,174 | | | | — | | | | | |
Intercompany payable | | | — | | | | 4,562 | | | | 7,174 | | | | (11,736 | ) | | | — | | | | | |
Borrowings from revolving line of credit | | | — | | | | 47,000 | | | | 2,500 | | | | — | | | | 49,500 | | | | | |
Repayments on revolving line of credit | | | — | | | | (42,241 | ) | | | — | | | | — | | | | (42,241 | ) | | | | |
Change in restricted cash | | | — | | | | — | | | | 448 | | | | — | | | | 448 | | | | | |
Repayments of capital lease obligations | | | — | | | | (3,407 | ) | | | — | | | | — | | | | (3,407 | ) | | | | |
Deferred financing costs | | | — | | | | (5,720 | ) | | | (964 | ) | | | — | | | | (6,684 | ) | | | | |
Payment of dividends | | | — | | | | — | | | | (75 | ) | | | — | | | | (75 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by financing activities | | | 4,562 | | | | 109,183 | | | | 18,812 | | | | (4,562 | ) | | | 127,995 | | | | | |
| | | | | | | | | |
Effect of exchange rate changes on cash | | | — | | | | — | | | | 161 | | | | — | | | | 161 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net increase in cash | | | — | | | | 6,845 | | | | 7,861 | | | | — | | | | 14,706 | | | | | |
Cash: | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of period | | | — | | | | 2,817 | | | | 863 | | | | — | | | | 3,680 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
End of period | | $ | — | | | $ | 9,662 | | | $ | 8,724 | | | $ | — | | | $ | 18,386 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |