Guarantor and Non-Guarantor Supplemental Financial Information | GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION The 2019 notes, 2020 notes, 2022 private placement notes and 2022 notes were issued by APX. The 2019 notes, 2020 notes, 2022 private placement notes and 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 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 June 30, 2017 and December 31, 2016 and for the three and six months ended June 30, 2017 and 2016 . The unaudited condensed consolidating financial information reflects the investments of APX in the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries using the equity method of accounting. Supplemental Condensed Consolidating Balance Sheet June 30, 2017 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 187,064 $ (952,377 ) $ 24,318 $ 895,929 $ 154,934 Property, plant and equipment, net — — 64,820 839 — 65,659 Subscriber acquisition costs, net — — 1,084,164 86,123 — 1,170,287 Deferred financing costs, net — 3,407 — — — 3,407 Investment in subsidiaries — 970,796 — — (970,796 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 397,007 29,609 — 426,616 Goodwill — — 809,678 26,437 — 836,115 Long-term investments and other assets — 106 53,603 5,350 (106 ) 58,953 Total Assets $ — $ 1,161,373 $ 1,463,198 $ 172,676 $ (81,276 ) $ 2,715,971 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ (1,040,003 ) $ 333,004 $ 100,090 $ 895,929 $ 289,020 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving credit facility, net of current portion — 2,611,225 — — — 2,611,225 Capital lease obligations, net of current portion — — 4,488 461 — 4,949 Deferred revenue, net of current portion — — 144,026 10,218 — 154,244 Other long-term obligations — — 58,930 — — 58,930 Accumulated losses of investee 409,849 (409,849 ) — Deferred income tax liability — — 106 7,452 (106 ) 7,452 Total (deficit) equity (409,849 ) (409,849 ) 922,644 48,152 (560,947 ) (409,849 ) Total liabilities and stockholders’ (deficit) equity $ — $ 1,161,373 $ 1,463,198 $ 172,676 $ (81,276 ) $ 2,715,971 Supplemental 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, plant 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 credit facility, 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 Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Three Months Ended June 30, 2017 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 201,547 $ 11,255 $ (676 ) $ 212,126 Costs and expenses — — 232,927 10,338 (676 ) 242,589 (Loss) income from operations — — (31,380 ) 917 — (30,463 ) Loss from subsidiaries (84,237 ) (30,287 ) — — 114,524 — Other expense (income), net — 53,950 803 (1,711 ) — 53,042 (Loss) income before income tax expenses (84,237 ) (84,237 ) (32,183 ) 2,628 114,524 (83,505 ) Income tax expense — — 93 639 — 732 Net (loss) income $ (84,237 ) $ (84,237 ) $ (32,276 ) $ 1,989 $ 114,524 $ (84,237 ) Other comprehensive (loss) income, net of tax effects: Net (loss) income $ (84,237 ) $ (84,237 ) $ (32,276 ) $ 1,989 $ 114,524 $ (84,237 ) Foreign currency translation adjustment — 1,164 — 1,165 (1,165 ) 1,164 Unrealized loss on marketable securities — (401 ) (401 ) — 401 (401 ) Total other comprehensive income (loss) — 763 (401 ) 1,165 (764 ) 763 Comprehensive (loss) income $ (84,237 ) $ (83,474 ) $ (32,677 ) $ 3,154 $ 113,760 $ (83,474 ) Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Three Months Ended June 30, 2016 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 171,315 $ 10,168 $ (676 ) $ 180,807 Costs and expenses — — 203,030 11,326 (676 ) 213,680 Loss from operations — — (31,715 ) (1,158 ) — (32,873 ) Loss from subsidiaries (89,722 ) (32,449 ) — — 122,171 — Other expense, net — 57,273 236 (212 ) — 57,297 Loss before income tax expenses (89,722 ) (89,722 ) (31,951 ) (946 ) 122,171 (90,170 ) Income tax expense (benefit) — — 121 (569 ) — (448 ) Net loss $ (89,722 ) $ (89,722 ) $ (32,072 ) $ (377 ) $ 122,171 $ (89,722 ) Other comprehensive loss, net of tax effects: — Net loss $ (89,722 ) $ (89,722 ) $ (32,072 ) $ (377 ) $ 122,171 $ (89,722 ) Foreign currency translation adjustment — 40 — 40 (40 ) 40 Total other comprehensive income — 40 — 40 (40 ) 40 Comprehensive loss $ (89,722 ) $ (89,682 ) $ (32,072 ) $ (337 ) $ 122,131 $ (89,682 ) Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Six Months Ended June 30, 2017 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 395,515 $ 23,315 $ (1,351 ) $ 417,479 Costs and expenses — — 445,668 20,152 (1,351 ) 464,469 (Loss) income from operations — — (50,153 ) 3,163 — (46,990 ) Loss from subsidiaries (166,873 ) (47,496 ) — — 214,369 — Other expense (income), net — 119,377 1,741 (2,386 ) — 118,732 (Loss) income before income tax expenses (166,873 ) (166,873 ) (51,894 ) 5,549 214,369 (165,722 ) Income tax (benefit) expense — — (269 ) 1,420 — 1,151 Net (loss) income $ (166,873 ) $ (166,873 ) $ (51,625 ) $ 4,129 $ 214,369 $ (166,873 ) Other comprehensive (loss) income, net of tax effects: Net (loss) income $ (166,873 ) $ (166,873 ) $ (51,625 ) $ 4,129 $ 214,369 $ (166,873 ) Foreign currency translation adjustment — 1,576 — 1,576 (1,576 ) 1,576 Unrealized gain on marketable securities — (258 ) (258 ) — 258 (258 ) Total other comprehensive income (loss) — 1,318 (258 ) 1,576 (1,318 ) 1,318 Comprehensive (loss) income $ (166,873 ) $ (165,555 ) $ (51,883 ) $ 5,705 $ 213,051 $ (165,555 ) Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Six Months Ended June 30, 2016 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 337,256 $ 19,155 $ (1,351 ) $ 355,060 Costs and expenses — — 373,319 19,640 (1,351 ) 391,608 Loss from operations — — (36,063 ) (485 ) — (36,548 ) Loss from subsidiaries (134,815 ) (32,494 ) — — 167,309 — Other expense (income), net — 102,321 (1,428 ) (3,298 ) — 97,595 (Loss) income before income tax expenses (134,815 ) (134,815 ) (34,635 ) 2,813 167,309 (134,143 ) Income tax expense — — 185 487 — 672 Net (loss) income $ (134,815 ) $ (134,815 ) $ (34,820 ) $ 2,326 $ 167,309 $ (134,815 ) Other comprehensive loss, net of tax effects: Net (loss) income $ (134,815 ) $ (134,815 ) $ (34,820 ) $ 2,326 $ 167,309 $ (134,815 ) Foreign currency translation adjustment — 2,801 — 2,801 (2,801 ) 2,801 Total other comprehensive income — 2,801 — 2,801 (2,801 ) 2,801 Comprehensive (loss) income $ (134,815 ) $ (132,014 ) $ (34,820 ) $ 5,127 $ 164,508 $ (132,014 ) Supplemental Condensed Consolidating Statements of Cash Flows For the Six Months Ended June 30, 2017 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash (used in) provided by operating activities $ — $ — $ (136,796 ) $ 3,535 $ — $ (133,261 ) Cash flows from investing activities: Capital expenditures — — (11,435 ) — — (11,435 ) Proceeds from sale of assets — — 319 — — 319 Investment in subsidiary — (2,380 ) — — 2,380 — Acquisition of intangible assets — — (743 ) — — (743 ) Acquisition of other assets — — (143 ) — — (143 ) Net cash used in investing activities — (2,380 ) (12,002 ) — 2,380 (12,002 ) Cash flows from financing activities: Proceeds from notes payable — 324,750 — — — 324,750 Repayment on notes payable — (300,000 ) — — — (300,000 ) Borrowings from revolving credit facility — 113,000 — — — 113,000 Repayments on revolving credit facility — (13,000 ) — — — (13,000 ) Intercompany receivable — — 3,189 — (3,189 ) — Intercompany payable — — 2,380 (3,189 ) 809 — Repayments of capital lease obligations — — (4,549 ) (163 ) — (4,712 ) Payments of other long-term obligations — — (1,164 ) — — (1,164 ) Financing costs — (9,460 ) — — — (9,460 ) Deferred financing costs — (6,191 ) — — — (6,191 ) Net cash provided by (used in) financing activities — 109,099 (144 ) (3,352 ) (2,380 ) 103,223 Effect of exchange rate changes on cash — — — (10 ) — (10 ) Net increase (decrease) in cash and cash equivalents — 106,719 (148,942 ) 173 — (42,050 ) Cash and cash equivalents: Beginning of period — 24,680 18,186 654 — 43,520 End of period $ — $ 131,399 $ (130,756 ) $ 827 $ — $ 1,470 Supplemental Condensed Consolidating Statements of Cash Flows For the Six Months Ended June 30, 2016 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash (used in) provided by operating activities $ — $ — $ (176,661 ) $ 5,088 $ — $ (171,573 ) Cash flows from investing activities: Subscriber acquisition costs – company owned equipment — — (1,791 ) — — (1,791 ) Capital expenditures — — (4,526 ) — — (4,526 ) Investment in subsidiary (69,800 ) (187,004 ) — — 256,804 — Acquisition of intangible assets — — (505 ) — — (505 ) Proceeds from sale of assets — — 1,925 — — 1,925 Net cash used in investing activities (69,800 ) (187,004 ) (4,897 ) — 256,804 (4,897 ) Cash flows from financing activities: Proceeds from notes payable — 500,000 — — — 500,000 Repayment on notes payable — (235,535 ) — — — (235,535 ) Borrowings from revolving credit facility — 57,000 — — — 57,000 Repayments on revolving credit facility — (77,000 ) — — — (77,000 ) Intercompany receivable — — 6,621 — (6,621 ) — Intercompany payable — — 187,004 (6,621 ) (180,383 ) — Proceeds from capital contributions 69,800 69,800 — — (69,800 ) 69,800 Repayments of capital lease obligations — — (3,955 ) (1 ) — (3,956 ) Financing costs — (8,274 ) — — — (8,274 ) Deferred financing costs — (6,277 ) — — — (6,277 ) Net cash provided by (used in) financing activities 69,800 299,714 189,670 (6,622 ) (256,804 ) 295,758 Effect of exchange rate changes on cash — — — (441 ) — (441 ) Net increase (decrease) in cash and cash equivalents — 112,710 8,112 (1,975 ) — 118,847 Cash and cash equivalents: Beginning of period — 2,299 (1,941 ) 2,201 — 2,559 End of period $ — $ 115,009 $ 6,171 $ 226 $ — $ 121,406 |