Guarantor and Non-Guarantor Supplemental Financial Information | GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION The 2019 notes, 2020 notes, 2022 private placement notes and the 2022 notes were issued by APX. The 2019 notes, 2020 notes, 2022 private placement notes and the 2022 notes are fully and unconditionally guaranteed, jointly and severally by Holdings 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 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 and for the years ended December 31, 2016 , 2015 and 2014 . The audited consolidating financial information reflects the investments of APX in the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries using the equity method of accounting. Condensed Consolidating Balance Sheet December 31, 2016 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 25,136 $ 143,954 $ 3,730 $ (67,799 ) $ 105,021 Property and equipment, net — — 62,781 845 — 63,626 Subscriber acquisition costs, net — — 974,975 77,459 — 1,052,434 Deferred financing costs, net — 4,420 — — — 4,420 Investment in subsidiaries — 2,228,903 — — (2,228,903 ) — Intercompany receivable — — 9,492 — (9,492 ) — Intangible assets, net — — 443,189 32,203 — 475,392 Goodwill — — 809,678 25,555 — 835,233 Long-term investments and other assets — 106 11,523 13 (106 ) 11,536 Total Assets $ — $ 2,258,565 $ 2,455,592 $ 139,805 $ (2,306,300 ) $ 2,547,662 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 17,047 $ 160,956 $ 74,987 $ (67,799 ) $ 185,191 Intercompany payable — — — 9,492 (9,492 ) — Notes payable and revolving line of credit, net of current portion — 2,486,700 — — — 2,486,700 Capital lease obligations, net of current portion — — 7,368 567 — 7,935 Deferred revenue, net of current portion — — 53,991 4,743 — 58,734 Accumulated losses of investee 245,182 (245,182 ) — Other long-term obligations — — 47,080 — — 47,080 Deferred income tax liability — — 106 7,204 (106 ) 7,204 Total (deficit) equity (245,182 ) (245,182 ) 2,186,091 42,812 (1,983,721 ) (245,182 ) Total liabilities and stockholders’ (deficit) equity $ — $ 2,258,565 $ 2,455,592 $ 139,805 $ (2,306,300 ) $ 2,547,662 Condensed Consolidating Balance Sheet December 31, 2015 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 2,537 $ 91,555 $ 6,540 $ (53,066 ) $ 47,566 Property and equipment, net — — 55,012 262 — 55,274 Subscriber acquisition costs, net — — 728,547 62,097 — 790,644 Deferred financing costs, net — 6,456 — — — 6,456 Investment in subsidiaries — 2,070,404 — — (2,070,404 ) — Intercompany receivable — — 22,398 — (22,398 ) — Intangible assets, net — — 519,301 39,094 — 558,395 Goodwill — — 809,678 24,738 — 834,416 Long-term investments and other assets — 106 10,880 13 (106 ) 10,893 Total Assets $ — $ 2,079,503 $ 2,237,371 $ 132,744 $ (2,145,974 ) $ 2,303,644 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 18,384 $ 143,896 $ 59,304 $ (53,066 ) $ 168,518 Intercompany payable — — — 22,398 (22,398 ) — Notes payable and revolving line of credit, net of current portion — 2,138,112 — — — 2,138,112 Capital lease obligations, net of current portion — — 11,169 2 — 11,171 Deferred revenue, net of current portion — — 40,960 3,822 — 44,782 Accumulated losses of investee 76,993 — — — (76,993 ) — Other long-term obligations — — 10,530 — — 10,530 Deferred income tax liability — — 106 7,524 (106 ) 7,524 Total (deficit) equity (76,993 ) (76,993 ) 2,030,710 39,694 (1,993,411 ) (76,993 ) Total liabilities and stockholders’ (deficit) equity $ — $ 2,079,503 $ 2,237,371 $ 132,744 $ (2,145,974 ) $ 2,303,644 Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year ended December 31, 2016 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 715,072 $ 45,539 $ (2,704 ) $ 757,907 Costs and expenses — — 787,138 44,575 (2,704 ) 829,009 (Loss) income from operations — — (72,066 ) 964 — (71,102 ) Loss from subsidiaries (275,957 ) (69,637 ) — — 345,594 — Other expense (income), net — 206,320 (1,207 ) (325 ) — 204,788 (Loss) income before income tax expenses (275,957 ) (275,957 ) (70,859 ) 1,289 345,594 (275,890 ) Income tax expense (benefit) — — 545 (478 ) — 67 Net (loss) income $ (275,957 ) $ (275,957 ) $ (71,404 ) $ 1,767 $ 345,594 $ (275,957 ) Other comprehensive (loss) income, net of tax effects: Foreign currency translation adjustment — 2,482 — 2,482 (2,482 ) 2,482 Unrealized gain on marketable securities — 1,011 1,011 — (1,011 ) 1,011 Comprehensive (loss) income $ (275,957 ) $ (272,464 ) $ (70,393 ) $ 4,249 $ 342,101 $ (272,464 ) Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year ended December 31, 2015 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 622,507 $ 34,022 $ (2,808 ) $ 653,721 Costs and expenses — — 730,322 34,882 (2,808 ) 762,396 Loss from operations — — (107,815 ) (860 ) — (108,675 ) Loss from subsidiaries (279,107 ) (118,885 ) — — 397,992 — Other expense, net — 160,222 9,763 96 — 170,081 Loss before income tax expenses (279,107 ) (279,107 ) (117,578 ) (956 ) 397,992 (278,756 ) Income tax expense (benefit) — — 392 (41 ) — 351 Net loss $ (279,107 ) $ (279,107 ) $ (117,970 ) $ (915 ) $ 397,992 $ (279,107 ) Other comprehensive (loss) income, net of tax effects: Foreign currency translation adjustment — (13,293 ) 2 (13,294 ) 13,292 (13,293 ) Comprehensive loss $ (279,107 ) $ (292,400 ) $ (117,968 ) $ (14,209 ) $ 411,284 $ (292,400 ) Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year ended December 31, 2014 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 530,888 $ 35,911 $ (3,122 ) $ 563,677 Costs and expenses — — 623,124 37,544 (3,122 ) 657,546 (Loss) income from operations — — (92,236 ) (1,633 ) — (93,869 ) (Loss) income from subsidiaries (238,660 ) (93,850 ) — — 332,510 — Other expense (income), net — 145,917 (1,676 ) 36 — 144,277 Loss from operations before income tax expense (238,660 ) (239,767 ) (90,560 ) (1,669 ) 332,510 (238,146 ) Income tax (benefit) expense — (1,107 ) 779 842 — 514 Net loss $ (238,660 ) $ (238,660 ) $ (91,339 ) $ (2,511 ) $ 332,510 $ (238,660 ) Other comprehensive loss, net of tax effects: Foreign currency translation adjustment — (11,333 ) (6,895 ) (4,438 ) 11,333 (11,333 ) Comprehensive loss $ (238,660 ) $ (249,993 ) $ (98,234 ) $ (6,949 ) $ 343,843 $ (249,993 ) Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2016 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash (used in) provided by operating activities $ — $ — $ (380,508 ) $ 14,802 $ — $ (365,706 ) Cash flows from investing activities: Subscriber acquisition costs – company owned equipment — — (5,243 ) — — (5,243 ) Capital expenditures — — (11,642 ) — — (11,642 ) Proceeds from sale of capital assets — — 3,080 43 — 3,123 Investment in subsidiary (100,407 ) (408,214 ) — — 508,621 — Acquisition of intangible assets — — (1,385 ) — — (1,385 ) Net cash (used in) provided by investing activities (100,407 ) (408,214 ) (15,190 ) 43 508,621 (15,147 ) Cash flows from financing activities: Proceeds from notes payable — 604,000 — — — 604,000 Repayment on notes payable — (235,535 ) — — — (235,535 ) Borrowings from revolving line of credit — 57,000 — — — 57,000 Repayment of revolving line of credit — (77,000 ) — — — $ (77,000 ) Proceeds from capital contribution 100,407 100,407 — — (100,407 ) 100,407 Payment of intercompany settlement — — 3,000 (3,000 ) — — Intercompany receivable — — 12,906 — (12,906 ) — Intercompany payable — — 408,214 (12,906 ) (395,308 ) — Repayments of capital lease obligations — — (8,295 ) (20 ) — (8,315 ) Financing costs — (9,036 ) — — — (9,036 ) Deferred financing costs — (9,241 ) — — — (9,241 ) Net cash provided by (used in) provided by financing activities 100,407 430,595 415,825 (15,926 ) (508,621 ) 422,280 Effect of exchange rate changes on cash — — — (466 ) — (466 ) Net increase (decrease) in cash — 22,381 20,127 (1,547 ) — 40,961 Cash: Beginning of period — 2,299 (1,941 ) 2,201 — 2,559 End of period $ — $ 24,680 $ 18,186 $ 654 $ — $ 43,520 Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2015 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash (used in) provided by operating activities $ — $ (1,052 ) $ (267,327 ) $ 13,072 $ — $ (255,307 ) Cash flows from investing activities: Subscriber acquisition costs – company owned equipment — — (23,641 ) (1,099 ) — (24,740 ) Capital expenditures — — (26,941 ) (41 ) — (26,982 ) Proceeds from sale of capital assets — — 480 — — 480 Investment in subsidiary — (296,895 ) — — 296,895 — Acquisition of intangible assets — — (1,363 ) — — (1,363 ) Proceeds from insurance claims — — 2,984 — — 2,984 Change in restricted cash — — 14,214 — — 14,214 Investment in convertible note — — — — — — Other assets — — (208 ) — — (208 ) Net cash used in investing activities — (296,895 ) (34,475 ) (1,140 ) 296,895 (35,615 ) Cash flows from financing activities: Proceeds from notes payable — 296,250 — — — 296,250 Borrowings from revolving line of credit — 271,000 — — — 271,000 Repayment of revolving line of credit — (271,000 ) — — — $ (271,000 ) Intercompany receivable — 11,601 — (11,601 ) — Intercompany payable — — 296,895 (11,601 ) (285,294 ) — Repayments of capital lease obligations — — (6,402 ) (12 ) — (6,414 ) Deferred financing costs — (5,436 ) — — — (5,436 ) Net cash provided by (used in) provided by financing activities — 290,814 302,094 (11,613 ) (296,895 ) 284,400 Effect of exchange rate changes on cash — — — (1,726 ) — (1,726 ) Net increase (decrease) in cash — (7,133 ) 292 (1,407 ) — (8,248 ) Cash: Beginning of period — 9,432 (2,233 ) 3,608 — 10,807 End of period $ — $ 2,299 $ (1,941 ) $ 2,201 $ — $ 2,559 Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2014 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 50,000 $ (894 ) $ (318,734 ) $ 9,991 $ (50,000 ) $ (309,637 ) Cash flows from investing activities: Subscriber acquisition costs – company owned equipment — — (10,580 ) — — (10,580 ) Capital expenditures — — (30,315 ) (185 ) — (30,500 ) Proceeds from sale of capital assets — — 964 — — 964 Investment in subsidiary (32,300 ) (340,024 ) — — 372,324 — Acquisition of intangible assets — — (9,649 ) — — (9,649 ) Net cash used in acquisitions — — (18,500 ) — — (18,500 ) Investment in marketable securities — (60,000 ) — — — (60,000 ) Proceeds from marketable securities — 60,069 — — — 60,069 Proceeds from note receivable — — 22,699 — — 22,699 Change in restricted cash — — 14,375 — — 14,375 Investment in convertible note — — (3,000 ) — — (3,000 ) Other assets — — (2,153 ) (9 ) — (2,162 ) Net cash used in investing activities (32,300 ) (339,955 ) (36,159 ) (194 ) 372,324 (36,284 ) Cash flows from financing activities: Proceeds from notes payable — 102,000 — — — 102,000 Borrowings from revolving line of credit — 20,000 — — — 20,000 Proceeds from capital contribution 32,300 32,300 — — (32,300 ) 32,300 Intercompany receivable — — 10,658 — (10,658 ) — Intercompany payable — — 340,024 (10,658 ) (329,366 ) — Proceeds from contract sales — — 2,261 — — 2,261 Acquisition of contracts — — (2,277 ) — — (2,277 ) Repayments of capital lease obligations — — (6,297 ) (3 ) — (6,300 ) Deferred financing costs — (2,927 ) — — — (2,927 ) Payment of dividends (50,000 ) (50,000 ) — — 50,000 (50,000 ) Net cash (used in) provided by financing activities (17,700 ) 101,373 344,369 (10,661 ) (322,324 ) 95,057 Effect of exchange rate changes on cash — — — (234 ) — (234 ) Net increase (decrease) in cash — (239,476 ) (10,524 ) (1,098 ) — (251,098 ) Cash: Beginning of period — 248,908 8,291 4,706 — 261,905 End of period $ — $ 9,432 $ (2,233 ) $ 3,608 $ — $ 10,807 |