Guarantor and Non-Guarantor Supplemental Financial Information | GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION The 2019 notes, 2020 notes, 2022 private placement notes, 2022 notes and 2023 notes were issued by APX. The 2019 notes, 2020 notes, 2022 private placement notes, 2022 notes and 2023 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 September 30, 2017 and December 31, 2016 and for the three and nine months ended September 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 September 30, 2017 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 113,899 $ 249,783 $ 37,274 $ (131,821 ) $ 269,135 Property, plant and equipment, net — — 72,124 796 — 72,920 Subscriber acquisition costs, net — — 1,178,823 96,541 — 1,275,364 Deferred financing costs, net — 3,373 — — — 3,373 Investment in subsidiaries — 2,195,885 — — (2,195,885 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 374,055 28,906 — 402,961 Goodwill — — 809,678 27,532 — 837,210 Long-term investments and other assets — 106 72,922 10,135 (106 ) 83,057 Total Assets $ — $ 2,313,263 $ 2,763,688 $ 201,184 $ (2,334,115 ) $ 2,944,020 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 69,880 $ 330,555 $ 118,099 $ (131,821 ) $ 386,713 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving credit facility, net of current portion — 2,759,200 — — — 2,759,200 Capital lease obligations, net of current portion — — 7,836 384 — 8,220 Deferred revenue, net of current portion — — 212,152 15,290 — 227,442 Other long-term obligations — — 70,501 — — 70,501 Accumulated losses of investee, net 515,817 (515,817 ) — Deferred income tax liability — — 106 7,761 (106 ) 7,761 Total (deficit) equity (515,817 ) (515,817 ) 2,142,538 53,347 (1,680,068 ) (515,817 ) Total liabilities and stockholders’ (deficit) equity $ — $ 2,313,263 $ 2,763,688 $ 201,184 $ (2,334,115 ) $ 2,944,020 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, net 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 September 30, 2017 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 216,560 $ 12,770 $ (672 ) $ 228,658 Costs and expenses — — 257,988 11,489 (672 ) 268,805 (Loss) income from operations — — (41,428 ) 1,281 — (40,147 ) Loss from subsidiaries (107,920 ) (40,608 ) — — 148,528 — Other expense (income), net — 67,312 2,356 (3,052 ) — 66,616 (Loss) income before income tax expenses (107,920 ) (107,920 ) (43,784 ) 4,333 148,528 (106,763 ) Income tax (benefit) expense — — (34 ) 1,191 — 1,157 Net (loss) income $ (107,920 ) $ (107,920 ) $ (43,750 ) $ 3,142 $ 148,528 $ (107,920 ) Other comprehensive (loss) income, net of tax effects: Net (loss) income $ (107,920 ) $ (107,920 ) $ (43,750 ) $ 3,142 $ 148,528 $ (107,920 ) Foreign currency translation adjustment — 1,967 — 1,967 (1,967 ) 1,967 Unrealized loss on marketable securities — (413 ) (413 ) — 413 (413 ) Total other comprehensive income (loss) — 1,554 (413 ) 1,967 (1,554 ) 1,554 Comprehensive (loss) income $ (107,920 ) $ (106,366 ) $ (44,163 ) $ 5,109 $ 146,974 $ (106,366 ) Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Three Months Ended September 30, 2016 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 187,225 $ 11,786 $ (676 ) $ 198,335 Costs and expenses — — 202,068 14,679 (676 ) 216,071 Loss from operations — — (14,843 ) (2,893 ) — (17,736 ) Loss from subsidiaries (69,974 ) (18,287 ) — — 88,261 — Other expense (income), net — 51,687 2,545 (1,849 ) — 52,383 Loss before income tax expenses (69,974 ) (69,974 ) (17,388 ) (1,044 ) 88,261 (70,119 ) Income tax expense (benefit) — — 156 (301 ) — (145 ) Net loss $ (69,974 ) $ (69,974 ) $ (17,544 ) $ (743 ) $ 88,261 $ (69,974 ) Other comprehensive loss, net of tax effects: — Net loss $ (69,974 ) $ (69,974 ) $ (17,544 ) $ (743 ) $ 88,261 $ (69,974 ) Foreign currency translation adjustment — 673 — 673 (673 ) 673 Total other comprehensive income — 673 — 673 (673 ) 673 Comprehensive loss $ (69,974 ) $ (69,301 ) $ (17,544 ) $ (70 ) $ 87,588 $ (69,301 ) Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Nine Months Ended September 30, 2017 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 612,075 $ 36,085 $ (2,023 ) $ 646,137 Costs and expenses — — 703,656 31,641 (2,023 ) 733,274 (Loss) income from operations — — (91,581 ) 4,444 — (87,137 ) Loss from subsidiaries (274,793 ) (88,104 ) — — 362,897 — Other expense (income), net — 186,689 4,097 (5,438 ) — 185,348 (Loss) income before income tax expenses (274,793 ) (274,793 ) (95,678 ) 9,882 362,897 (272,485 ) Income tax (benefit) expense — — (303 ) 2,611 — 2,308 Net (loss) income $ (274,793 ) $ (274,793 ) $ (95,375 ) $ 7,271 $ 362,897 $ (274,793 ) Other comprehensive (loss) income, net of tax effects: Net (loss) income $ (274,793 ) $ (274,793 ) $ (95,375 ) $ 7,271 $ 362,897 $ (274,793 ) Foreign currency translation adjustment — 3,543 — 3,543 (3,543 ) 3,543 Unrealized loss on marketable securities — (671 ) (671 ) — 671 (671 ) Total other comprehensive income (loss) — 2,872 (671 ) 3,543 (2,872 ) 2,872 Comprehensive (loss) income $ (274,793 ) $ (271,921 ) $ (96,046 ) $ 10,814 $ 360,025 $ (271,921 ) Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Nine Months Ended September 30, 2016 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 524,481 $ 30,941 $ (2,027 ) $ 553,395 Costs and expenses — — 575,387 34,319 (2,027 ) 607,679 Loss from operations — — (50,906 ) (3,378 ) — (54,284 ) Loss from subsidiaries (204,789 ) (50,781 ) — — 255,570 — Other expense (income), net — 154,008 1,117 (5,147 ) — 149,978 (Loss) income before income tax expenses (204,789 ) (204,789 ) (52,023 ) 1,769 255,570 (204,262 ) Income tax expense — — 341 186 — 527 Net (loss) income $ (204,789 ) $ (204,789 ) $ (52,364 ) $ 1,583 $ 255,570 $ (204,789 ) Other comprehensive loss, net of tax effects: Net (loss) income $ (204,789 ) $ (204,789 ) $ (52,364 ) $ 1,583 $ 255,570 $ (204,789 ) Foreign currency translation adjustment — 3,474 — 3,474 (3,474 ) 3,474 Total other comprehensive income — 3,474 — 3,474 (3,474 ) 3,474 Comprehensive (loss) income $ (204,789 ) $ (201,315 ) $ (52,364 ) $ 5,057 $ 252,096 $ (201,315 ) Supplemental Condensed Consolidating Statements of Cash Flows For the Nine Months Ended September 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 $ — $ — $ (154,360 ) $ 5,092 $ — $ (149,268 ) Cash flows from investing activities: Capital expenditures — — (14,842 ) — — (14,842 ) Proceeds from sale of assets — — 275 — — 275 Investment in subsidiary — (157,400 ) — — 157,400 — Acquisition of intangible assets — — (1,057 ) — — (1,057 ) Acquisition of other assets — — (156 ) — — (156 ) Net cash used in investing activities — (157,400 ) (15,780 ) — 157,400 (15,780 ) Cash flows from financing activities: Proceeds from notes payable — 724,750 — — — 724,750 Repayment on notes payable — (450,000 ) — — — (450,000 ) Borrowings from revolving credit facility — 124,000 — — — 124,000 Repayments on revolving credit facility — (124,000 ) — — — (124,000 ) Proceeds from capital contribution — — 157,400 — (157,400 ) — Intercompany receivable — — 3,621 — (3,621 ) — Intercompany payable — — — (3,621 ) 3,621 — Repayments of capital lease obligations — — (6,899 ) (262 ) — (7,161 ) Payments of other long-term obligations — — (2,065 ) — — (2,065 ) Financing costs — (17,771 ) — — — (17,771 ) Deferred financing costs — (10,730 ) — — — (10,730 ) Net cash provided by (used in) financing activities — 246,249 152,057 (3,883 ) (157,400 ) 237,023 Effect of exchange rate changes on cash — — — 72 — 72 Net increase (decrease) in cash and cash equivalents — 88,849 (18,083 ) 1,281 — 72,047 Cash and cash equivalents: Beginning of period — 24,680 18,186 654 — 43,520 End of period $ — $ 113,529 $ 103 $ 1,935 $ — $ 115,567 Supplemental Condensed Consolidating Statements of Cash Flows For the Nine Months Ended September 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 $ — $ — $ (237,441 ) $ 12,652 $ — $ (224,789 ) Cash flows from investing activities: Subscriber acquisition costs – company owned equipment — — (4,957 ) — — (4,957 ) Capital expenditures — — (6,905 ) — — (6,905 ) Investment in subsidiary (100,407 ) (261,590 ) — — 361,997 — Acquisition of intangible assets — — (789 ) — — (789 ) Proceeds from sale of assets — — 2,735 43 — 2,778 Net cash (used in) provided by investing activities (100,407 ) (261,590 ) (9,916 ) 43 361,997 (9,873 ) Cash flows from financing activities: Proceeds from notes payable — 604,000 — — — 604,000 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 — — 8,001 — (8,001 ) — Intercompany payable — — 261,590 (8,001 ) (253,589 ) — Proceeds from capital contributions 100,407 100,407 — (100,407 ) 100,407 Payment of intercompany settlement — — 3,000 (3,000 ) — — Repayments of capital lease obligations — — (5,977 ) (4 ) — (5,981 ) Financing costs — (8,936 ) — — — (8,936 ) Deferred financing costs — (8,931 ) — — — (8,931 ) Net cash provided by (used in) financing activities 100,407 431,005 266,614 (11,005 ) (361,997 ) 425,024 Effect of exchange rate changes on cash — — — (482 ) — (482 ) Net increase in cash and cash equivalents — 169,415 19,257 1,208 — 189,880 Cash and cash equivalents: Beginning of period — 2,299 (1,941 ) 2,201 — 2,559 End of period $ — $ 171,714 $ 17,316 $ 3,409 $ — $ 192,439 |