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 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, 2018 and December 31, 2017 and for the three and nine months ended September 30, 2018 and 2017 . 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, 2018 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 110,625 $ 292,080 $ 89,026 $ (236,208 ) $ 255,523 Property, plant and equipment, net — — 75,346 536 — 75,882 Capitalized contract costs, net — — 1,086,964 76,516 — 1,163,480 Deferred financing costs, net — 2,318 — — — 2,318 Investment in subsidiaries — 1,711,422 — — (1,711,422 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 257,383 21,111 — 278,494 Goodwill — — 809,678 26,612 — 836,290 Long-term notes receivables and other assets — 106 104,566 18,200 (106 ) 122,766 Total Assets $ — $ 1,824,471 $ 2,632,320 $ 232,001 $ (1,954,039 ) $ 2,734,753 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 68,412 $ 530,668 $ 175,960 $ (236,208 ) $ 538,832 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving credit facility, net of current portion — 3,038,173 — — — 3,038,173 Capital lease obligations, net of current portion — — 7,283 42 — 7,325 Deferred revenue, net of current portion — — 309,634 18,534 — 328,168 Other long-term obligations — — 95,553 — — 95,553 Accumulated losses of investee, net 1,282,114 (1,282,114 ) — Deferred income tax liability — — 106 8,816 (106 ) 8,816 Total (deficit) equity (1,282,114 ) (1,282,114 ) 1,689,076 22,346 (429,308 ) (1,282,114 ) Total liabilities and stockholders’ (deficit) equity $ — $ 1,824,471 $ 2,632,320 $ 232,001 $ (1,954,039 ) $ 2,734,753 Supplemental Condensed Consolidating Balance Sheet December 31, 2017 (in thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 4,150 $ 284,293 $ 49,935 $ (162,413 ) $ 175,965 Property, plant and equipment, net — — 77,345 736 — 78,081 Subscriber acquisition costs, net — — 1,214,678 93,880 — 1,308,558 Deferred financing costs, net — 3,099 — — — 3,099 Investment in subsidiaries — 2,188,221 — — (2,188,221 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 350,710 26,741 — 377,451 Goodwill — — 809,678 27,292 — 836,970 Long-term notes receivables and other assets — 106 78,173 10,550 (106 ) 88,723 Total Assets $ — $ 2,195,576 $ 2,821,180 $ 209,134 $ (2,357,043 ) $ 2,868,847 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 28,805 $ 343,398 $ 128,581 $ (162,413 ) $ 338,371 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving credit facility, net of current portion — 2,820,297 — — — 2,820,297 Capital lease obligations, net of current portion — — 10,791 298 — 11,089 Deferred revenue, net of current portion — — 248,643 15,912 — 264,555 Accumulated Losses of Investee, net 653,526 (653,526 ) — Other long-term obligations — — 79,020 — — 79,020 Deferred income tax liability — — 106 9,041 (106 ) 9,041 Total (deficit) equity (653,526 ) (653,526 ) 2,139,222 48,999 (1,534,695 ) (653,526 ) Total liabilities and stockholders’ (deficit) equity $ — $ 2,195,576 $ 2,821,180 $ 209,134 $ (2,357,043 ) $ 2,868,847 Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Three Months Ended September 30, 2018 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 260,462 $ 12,512 $ (639 ) $ 272,335 Costs and expenses — — 303,009 14,023 (639 ) 316,393 Loss from operations — — (42,547 ) (1,511 ) — (44,058 ) Loss from subsidiaries (120,226 ) (44,640 ) — — 164,866 — Other expense (income), net — 75,586 2,227 (1,422 ) — 76,391 Loss before income tax expenses (120,226 ) (120,226 ) (44,774 ) (89 ) 164,866 (120,449 ) Income tax expense (benefit) — — 55 (278 ) — (223 ) Net (loss) income (120,226 ) (120,226 ) (44,829 ) 189 164,866 (120,226 ) Other comprehensive loss, net of tax effects: Net (loss) income (120,226 ) (120,226 ) (44,829 ) 189 164,866 (120,226 ) Foreign currency translation adjustment 406 406 — 406 (812 ) 406 Total other comprehensive loss 406 406 — 406 (812 ) 406 Comprehensive (loss) income $ (119,820 ) $ (119,820 ) $ (44,829 ) $ 595 $ 164,054 $ (119,820 ) 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, 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 gain on marketable securities — (413 ) (413 ) — 413 (413 ) Total other comprehensive income — 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 Nine Months Ended September 30, 2018 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 738,250 $ 37,590 $ (1,941 ) $ 773,899 Costs and expenses — — 930,065 41,697 (1,941 ) 969,821 Loss from operations — — (191,815 ) (4,107 ) — (195,922 ) Loss from subsidiaries (349,328 ) (155,883 ) — — 505,211 — Other expense (income), net — 193,445 (40,737 ) 2,260 — 154,968 Loss before income tax expenses (349,328 ) (349,328 ) (151,078 ) (6,367 ) 505,211 (350,890 ) Income tax expense (benefit) — — 157 (1,719 ) — (1,562 ) Net loss (349,328 ) (349,328 ) (151,235 ) (4,648 ) 505,211 (349,328 ) Other comprehensive loss, net of tax effects: Net loss (349,328 ) (349,328 ) (151,235 ) (4,648 ) 505,211 (349,328 ) Foreign currency translation adjustment (670 ) (670 ) — (670 ) 1,340 (670 ) Total other comprehensive loss (670 ) (670 ) — (670 ) 1,340 (670 ) Comprehensive loss $ (349,998 ) $ (349,998 ) $ (151,235 ) $ (5,318 ) $ 506,551 $ (349,998 ) 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, 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 gain on marketable securities — (671 ) (671 ) — 671 (671 ) Total other comprehensive income — 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 Cash Flows For the Nine Months Ended September 30, 2018 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash used in operating activities $ — $ — $ (130,718 ) $ 695 $ — $ (130,023 ) Cash flows from investing activities: Capital expenditures — — (15,355 ) — — (15,355 ) Proceeds from sale of intangibles — — 53,693 — — 53,693 Proceeds from sale of capital assets — — 185 — — 185 Investment in subsidiary (2,331 ) (104,906 ) — — 107,237 — Acquisition of intangible assets — — (1,068 ) — — (1,068 ) Net cash (used in) provided by investing activities (2,331 ) (104,906 ) 37,455 — 107,237 37,455 Cash flows from financing activities: Proceeds from notes payable — 810,000 — — — 810,000 Repayment on notes payable — (520,166 ) — — — (520,166 ) Borrowings from revolving credit facility — 201,000 — — — 201,000 Repayments on revolving credit facility — (261,000 ) — — — (261,000 ) Proceeds from capital contribution 4,700 4,700 107,275 — (111,975 ) 4,700 Repayments of capital lease obligations — — (9,611 ) (271 ) — (9,882 ) Financing costs — (11,317 ) — — — (11,317 ) Deferred financing costs — (9,302 ) — — — (9,302 ) Return of capital (2,369 ) (2,369 ) (2,369 ) — 4,738 (2,369 ) Net cash provided by (used in) financing activities 2,331 211,546 95,295 (271 ) (107,237 ) 201,664 Effect of exchange rate changes on cash — — — (2 ) — (2 ) Net increase in cash and cash equivalents — 106,640 2,032 422 — 109,094 Cash and cash equivalents: Beginning of period — 3,661 (572 ) 783 — 3,872 End of period $ — $ 110,301 $ 1,460 $ 1,205 $ — $ 112,966 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 ) Investment in subsidiary — (157,400 ) — — 157,400 — Acquisition of intangible assets — — (1,057 ) — — (1,057 ) Proceeds from sale of capital assets — — 275 — — 275 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 ) Intercompany receivable — — 3,621 — (3,621 ) — Intercompany payable — — — (3,621 ) 3,621 — Proceeds from capital contributions — — 157,400 — (157,400 ) — 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 |