Guarantor and Non-Guarantor Supplemental Financial Information | Guarantor and Non-Guarantor Supplemental Financial Information The Notes were issued by APX and 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 December 31, 2019 and 2018 and for the years ended December 31, 2019 , 2018 and 2017 . 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, 2019 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 2,651 $ 340,321 $ 161,041 $ (358,733 ) $ 145,280 Property and equipment, net — — 59,916 1,172 — 61,088 Capitalized contract costs, net — — 1,147,860 67,389 — 1,215,249 Deferred financing costs, net — 1,123 — — — 1,123 Investment in subsidiaries — 1,519,843 — — (1,519,843 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 164,330 13,481 — 177,811 Goodwill — — 810,130 26,410 — 836,540 Operating lease right-of-use assets — — 65,120 200 — 65,320 Long-term notes receivables and other assets, net — 106 75,008 20,819 (106 ) 95,827 Total Assets $ — $ 1,523,723 $ 2,668,988 $ 290,512 $ (1,884,985 ) $ 2,598,238 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 492,752 $ 645,373 $ 230,367 $ (358,733 ) $ 1,009,759 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving line of credit, net of current portion — 2,820,293 — — — 2,820,293 Finance lease obligations, net of current portion — — 4,909 565 — 5,474 Deferred revenue, net of current portion — — 385,690 20,096 — 405,786 Operating lease liabilities — — 63,392 85 — 63,477 Accumulated losses of investee 1,789,322 (1,789,322 ) — Other long-term obligations — — 80,248 292 — 80,540 Deferred income tax liability — — 106 2,231 (106 ) 2,231 Total (deficit) equity (1,789,322 ) (1,789,322 ) 1,489,270 30,573 269,479 (1,789,322 ) Total liabilities and stockholders’ (deficit) equity $ — $ 1,523,723 $ 2,668,988 $ 290,512 $ (1,884,985 ) $ 2,598,238 Condensed Consolidating Balance Sheet December 31, 2018 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 12,951 $ 269,770 $ 103,451 $ (262,674 ) $ 123,498 Property and equipment, net — — 72,937 464 — 73,401 Capitalized contract costs, net — — 1,047,532 68,243 — 1,115,775 Deferred financing costs, net — 2,058 — — — 2,058 Investment in subsidiaries — 1,662,367 — — (1,662,367 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 236,677 18,408 — 255,085 Goodwill — — 809,678 25,177 — 834,855 Long-term notes receivables and other assets, net — 106 102,695 17,124 (106 ) 119,819 Total Assets $ — $ 1,677,482 $ 2,545,592 $ 232,867 $ (1,931,450 ) $ 2,524,491 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 36,988 $ 507,063 $ 182,159 $ (262,674 ) $ 463,536 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving line of credit, net of current portion — 3,037,095 — — — 3,037,095 Finance lease obligations, net of current portion — — 5,570 1 — 5,571 Deferred revenue, net of current portion — — 306,653 16,932 — 323,585 Accumulated losses of investee 1,396,601 (1,396,601 ) — Other long-term obligations — — 90,209 — — 90,209 Deferred income tax liability — — 106 1,096 (106 ) 1,096 Total (deficit) equity (1,396,601 ) (1,396,601 ) 1,635,991 26,376 (265,766 ) (1,396,601 ) Total liabilities and stockholders’ (deficit) equity $ — $ 1,677,482 $ 2,545,592 $ 232,867 $ (1,931,450 ) $ 2,524,491 Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year ended December 31, 2019 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 1,103,539 $ 53,434 $ (992 ) $ 1,155,981 Costs and expenses — — 1,246,351 52,739 (992 ) 1,298,098 (Loss) income from operations — — (142,812 ) 695 — (142,117 ) Loss from subsidiaries (395,756 ) (137,476 ) — — 533,232 — Other expense (income), net — 258,280 (2,726 ) (3,228 ) — 252,326 (Loss) income before income taxes (395,756 ) (395,756 ) (140,086 ) 3,923 533,232 (394,443 ) Income tax expense — — 237 1,076 — 1,313 Net (loss) income $ (395,756 ) $ (395,756 ) $ (140,323 ) $ 2,847 $ 533,232 $ (395,756 ) Other comprehensive income, net of tax effects: Other comprehensive income from subsidiaries 1,371 1,371 — — (2,742 ) — Foreign currency translation adjustment — — — 1,371 — 1,371 Total other comprehensive income, net of tax effects 1,371 1,371 — 1,371 (2,742 ) 1,371 Comprehensive (loss) income $ (394,385 ) $ (394,385 ) $ (140,323 ) $ 4,218 $ 530,490 $ (394,385 ) Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year ended December 31, 2018 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 998,190 $ 54,818 $ (2,567 ) $ 1,050,441 Costs and expenses — — 1,240,570 54,497 (2,567 ) 1,292,500 (Loss) income from operations — — (242,380 ) 321 — (242,059 ) Loss from subsidiaries (467,914 ) (211,665 ) — — 679,579 — Other expense (income), net — 256,249 (35,936 ) 7,153 — 227,466 Loss before income taxes (467,914 ) (467,914 ) (206,444 ) (6,832 ) 679,579 (469,525 ) Income tax expense (benefit) — — 512 (2,123 ) — (1,611 ) Net loss $ (467,914 ) $ (467,914 ) $ (206,956 ) $ (4,709 ) $ 679,579 $ (467,914 ) Other comprehensive loss, net of tax effects: Other comprehensive loss from subsidiaries (2,218 ) (2,218 ) — — 4,436 — Foreign currency translation adjustment — — — (2,218 ) — (2,218 ) Total other comprehensive loss, net of tax effects (2,218 ) (2,218 ) — (2,218 ) 4,436 (2,218 ) Comprehensive loss $ (470,132 ) $ (470,132 ) $ (206,956 ) $ (6,927 ) $ 684,015 $ (470,132 ) Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year ended December 31, 2017 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 841,658 $ 43,015 $ (2,690 ) $ 881,983 Costs and expenses — — 997,247 42,919 (2,690 ) 1,037,476 (Loss) income from operations — — (155,589 ) 96 — (155,493 ) Loss from subsidiaries (410,199 ) (165,497 ) — — 575,696 — Other expense (income), net — 244,702 13,545 (4,619 ) — 253,628 Loss before income taxes (410,199 ) (410,199 ) (169,134 ) 4,715 575,696 (409,121 ) Income tax (benefit) expense — — (228 ) 1,306 — 1,078 Net (loss) income $ (410,199 ) $ (410,199 ) $ (168,906 ) $ 3,409 $ 575,696 $ (410,199 ) Other comprehensive income, net of tax effects: Other comprehensive income from subsidiaries 1,462 1,462 — — (2,924 ) — Unrealized gain on marketable securities — — (1,693 ) — — (1,693 ) Foreign currency translation adjustment — — — 3,155 — 3,155 Total other comprehensive income (loss), net of tax effects 1,462 1,462 (1,693 ) 3,155 (2,924 ) 1,462 Comprehensive (loss) income $ (408,737 ) $ (408,737 ) $ (170,599 ) $ 6,564 $ 572,772 $ (408,737 ) Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2019 (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 $ — $ — $ (222,781 ) $ 1,189 $ — $ (221,592 ) Cash flows from investing activities: Capital expenditures — — (10,031 ) (88 ) — (10,119 ) Proceeds from sale of intangibles — — — — — — Proceeds from sale of capital assets — — 878 — — 878 Investment in subsidiary 3,309 (237,174 ) — — 233,865 — Acquisition of intangible assets — — (1,801 ) — — (1,801 ) Proceeds from sales of equity securities — — 5,430 — — 5,430 Net cash provided by (used in) investing activities 3,309 (237,174 ) (5,524 ) (88 ) 233,865 (5,612 ) Cash flows from financing activities: Proceeds from notes payable — 225,000 — — — 225,000 Repayment on notes payable — (233,100 ) — — — (233,100 ) Borrowings from revolving line of credit — 342,500 — — — 342,500 Repayment of revolving line of credit — (97,500 ) — — — (97,500 ) Proceeds from capital contribution 4,700 4,700 245,183 — (249,883 ) 4,700 Repayments of finance lease obligations — — (9,551 ) (230 ) — (9,781 ) Deferred financing costs — (4,896 ) — — — (4,896 ) Return of capital (8,009 ) (8,009 ) (8,009 ) — 16,018 (8,009 ) Net cash (used in) provided by financing activities (3,309 ) 228,695 227,623 (230 ) (233,865 ) 218,914 Effect of exchange rate changes on cash — — — 66 — 66 Net (decrease) increase in cash — (8,479 ) (682 ) 937 — (8,224 ) Cash: Beginning of period — 11,130 682 961 — 12,773 End of period $ — $ 2,651 $ — $ 1,898 $ — $ 4,549 Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2018 (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 $ — $ — $ (220,952 ) $ 453 $ — $ (220,499 ) Cash flows from investing activities: Subscriber acquisition costs – company owned equipment — — — — — — Proceeds from sale of intangibles — — 53,693 — — 53,693 Capital expenditures — — (19,409 ) (3 ) — (19,412 ) Proceeds from sale of capital assets — — 127 — — 127 Investment in subsidiary (1,571 ) (201,292 ) — — 202,863 — Acquisition of intangible assets — — (1,486 ) — — (1,486 ) Other assets — — — — — — Net cash (used in) provided by investing activities (1,571 ) (201,292 ) 32,925 (3 ) 202,863 32,922 Cash flows from financing activities: Proceeds from notes payable — 810,000 — — — 810,000 Repayment on notes payable — (522,191 ) — — — (522,191 ) Borrowings from revolving line of credit — 201,000 — — — 201,000 Repayment of revolving line of credit — (261,000 ) — — — (261,000 ) Proceeds from capital contribution 4,700 4,700 204,421 — (209,121 ) 4,700 Repayments of capital lease obligations — — (12,011 ) (343 ) — (12,354 ) Financing costs — (11,317 ) — — — (11,317 ) Deferred financing costs — (9,302 ) — — — (9,302 ) Return of capital (3,129 ) (3,129 ) (3,129 ) — 6,258 (3,129 ) Net cash provided by (used in) financing activities 1,571 208,761 189,281 (343 ) (202,863 ) 196,407 Effect of exchange rate changes on cash — — — 71 — 71 Net increase in cash — 7,469 1,254 178 — 8,901 Cash: Beginning of period — 3,661 (572 ) 783 — 3,872 End of period $ — $ 11,130 $ 682 $ 961 $ — $ 12,773 Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2017 (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 $ — $ — $ (313,290 ) $ 3,958 $ — $ (309,332 ) Cash flows from investing activities: Capital expenditures — — (20,391 ) — — (20,391 ) Proceeds from sale of capital assets — — 776 — — 776 Investment in subsidiary 1,151 (325,222 ) — — 324,071 — Acquisition of intangible assets — — (1,745 ) — — (1,745 ) Other assets — — (301 ) — — (301 ) Net cash used in investing activities 1,151 (325,222 ) (21,661 ) — 324,071 (21,661 ) Cash flows from financing activities: Proceeds from notes payable — 724,750 — — — 724,750 Repayment on notes payable — (450,000 ) — — — (450,000 ) Borrowings from revolving line of credit — 196,895 — — — 196,895 Repayment of revolving line of credit — (136,895 ) — — — (136,895 ) Proceeds from capital contribution — — 326,373 — (326,373 ) — Payment of intercompany settlement — — (2,983 ) — — (2,983 ) Intercompany receivable — — 3,621 — (3,621 ) — Intercompany payable — — — (3,621 ) 3,621 — Repayments of capital lease obligations — — (9,667 ) (340 ) — (10,007 ) Financing costs — (18,277 ) — — — (18,277 ) Return of capital — (11,119 ) — — — (11,119 ) Payment of dividends (1,151 ) (1,151 ) (1,151 ) — 2,302 (1,151 ) Net cash (used in) provided by financing activities (1,151 ) 304,203 316,193 (3,961 ) (324,071 ) 291,213 Effect of exchange rate changes on cash — — — 132 — 132 Net increase (decrease) in cash — (21,019 ) (18,758 ) 129 — (39,648 ) Cash: Beginning of period — 24,680 18,186 654 — 43,520 End of period $ — $ 3,661 $ (572 ) $ 783 $ — $ 3,872 |