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, 2019 and December 31, 2018 and for the three and nine months ended September 30, 2019 and 2018 . 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, 2019 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 1,900 $ 368,850 $ 150,148 $ (341,091 ) $ 179,807 Property, plant and equipment, net — — 59,502 714 — 60,216 Capitalized contract costs, net — — 1,176,617 71,061 — 1,247,678 Deferred financing costs, net — 1,348 — — — 1,348 Investment in subsidiaries — 1,523,857 — — (1,523,857 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 182,581 14,655 — 197,236 Goodwill — — 810,129 25,911 — 836,040 Operating lease right-of-use assets — — 66,630 162 — 66,792 Long-term notes receivables and other assets — 106 79,007 21,401 (106 ) 100,408 Total Assets $ — $ 1,527,211 $ 2,749,619 $ 284,052 $ (1,871,357 ) $ 2,689,525 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 64,074 $ 697,009 $ 223,724 $ (341,091 ) $ 643,716 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving credit facility, net of current portion — 3,163,688 — — — 3,163,688 Finance lease obligations, net of current portion — — 4,123 254 — 4,377 Deferred revenue, net of current portion — — 397,446 21,394 — 418,840 Operating lease liabilities — — 65,585 59 — 65,644 Other long-term obligations — — 91,791 892 — 92,683 Accumulated losses of investee, net 1,700,551 — — — (1,700,551 ) — Deferred income tax liability — — 106 1,128 (106 ) 1,128 Total (deficit) equity (1,700,551 ) (1,700,551 ) 1,493,559 30,298 176,694 (1,700,551 ) Total liabilities and stockholders’ (deficit) equity $ — $ 1,527,211 $ 2,749,619 $ 284,052 $ (1,871,357 ) $ 2,689,525 Supplemental 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, plant 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 — 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 credit facility, net of current portion — 3,037,095 — — — 3,037,095 Capital 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, net 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 Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Three Months Ended September 30, 2019 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 277,364 $ 13,678 $ (198 ) $ 290,844 Costs and expenses — — 320,022 13,512 (198 ) 333,336 (Loss) income from operations — — (42,658 ) 166 — (42,492 ) Loss from subsidiaries (102,292 ) (37,705 ) — — 139,997 — Other expense, net — 64,587 (5,858 ) 822 — 59,551 Loss before income tax expenses (102,292 ) (102,292 ) (36,800 ) (656 ) 139,997 (102,043 ) Income tax expense — — 159 90 — 249 Net loss (102,292 ) (102,292 ) (36,959 ) (746 ) 139,997 (102,292 ) Other comprehensive loss, net of tax effects: Net loss (102,292 ) (102,292 ) (36,959 ) (746 ) 139,997 (102,292 ) Other comprehensive loss from subsidiaries (273 ) (273 ) — — 546 — Foreign currency translation adjustment — — — (273 ) — (273 ) Total other comprehensive loss (273 ) (273 ) — (273 ) 546 (273 ) Comprehensive loss $ (102,565 ) $ (102,565 ) $ (36,959 ) $ (1,019 ) $ 140,543 $ (102,565 ) 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 (120,226 ) (120,226 ) (44,829 ) 189 164,866 (120,226 ) Other comprehensive income from subsidiaries 406 406 — — (812 ) — Foreign currency translation adjustment — — — 406 — 406 Total other comprehensive income 406 406 — 406 (812 ) 406 Comprehensive loss $ (119,820 ) $ (119,820 ) $ (44,829 ) $ 595 $ 164,054 $ (119,820 ) Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Nine Months Ended September 30, 2019 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 808,958 $ 40,180 $ (992 ) $ 848,146 Costs and expenses — — 930,797 39,640 (992 ) 969,445 (Loss) income from operations — — (121,839 ) 540 — (121,299 ) Loss from subsidiaries (307,344 ) (113,640 ) — — 420,984 — Other expense (income), net — 193,704 (5,103 ) (1,952 ) — 186,649 (Loss) income before income tax expenses (307,344 ) (307,344 ) (116,736 ) 2,492 420,984 (307,948 ) Income tax expense (benefit) — — 53 (657 ) — (604 ) Net (loss) income (307,344 ) (307,344 ) (116,789 ) 3,149 420,984 (307,344 ) Other comprehensive loss, net of tax effects: Net (loss) income (307,344 ) (307,344 ) (116,789 ) 3,149 420,984 (307,344 ) Other comprehensive income from subsidiaries 801 801 — — (1,602 ) — Foreign currency translation adjustment — — — 801 — 801 Total other comprehensive income 801 801 — 801 (1,602 ) 801 Comprehensive (loss) income $ (306,543 ) $ (306,543 ) $ (116,789 ) $ 3,950 $ 419,382 $ (306,543 ) 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 ) Other comprehensive loss from subsidiaries (670 ) (670 ) — — 1,340 — Foreign currency translation adjustment — — — (670 ) — (670 ) Total other comprehensive income — — — (670 ) — (670 ) Comprehensive loss $ (349,328 ) $ (349,328 ) $ (151,235 ) $ (5,318 ) $ 505,211 $ (349,998 ) Supplemental Condensed Consolidating Statements of Cash Flows For the Nine Months Ended September 30, 2019 (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 $ — $ — $ (122,286 ) $ (464 ) $ — $ (122,750 ) Cash flows from investing activities: Capital expenditures — — (7,080 ) — — (7,080 ) Proceeds from sale of capital assets — — 578 — — 578 Proceeds from sales of equity securities — — 5,430 — — 5,430 Investment in subsidiary 1,431 (130,858 ) — — 129,427 — Acquisition of intangible assets — — (1,393 ) — — (1,393 ) Net cash provided by (used in) investing activities 1,431 (130,858 ) (2,465 ) — 129,427 (2,465 ) Cash flows from financing activities: Proceeds from notes payable — 225,000 — — — 225,000 Repayment on notes payable — (231,075 ) — — — (231,075 ) Borrowings from revolving credit facility — 200,500 — — — 200,500 Repayments on revolving credit facility — (66,500 ) — — — (66,500 ) Proceeds from capital contribution 4,700 4,700 136,989 — (141,689 ) 4,700 Repayments of finance lease obligations — — (6,086 ) (214 ) — (6,300 ) Deferred financing costs — (4,896 ) — — — (4,896 ) Return of capital (6,131 ) (6,131 ) (6,131 ) — 12,262 (6,131 ) Net cash (used in) provided by financing activities (1,431 ) 121,598 124,772 (214 ) (129,427 ) 115,298 Effect of exchange rate changes on cash — — — 22 — 22 Net (decrease) increase in cash and cash equivalents — (9,260 ) 21 (656 ) — (9,895 ) Cash and cash equivalents: Beginning of period — 11,130 682 961 — 12,773 End of period $ — $ 1,870 $ 703 $ 305 $ — $ 2,878 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) provided by operating activities $ — $ — $ (130,718 ) $ 695 $ — $ (130,023 ) Cash flows from investing activities: Capital expenditures — — (15,355 ) — — (15,355 ) Investment in subsidiary (2,331 ) (104,906 ) — — 107,237 — Acquisition of intangible assets — — (1,068 ) — — (1,068 ) Proceeds from sale of intangibles — — 53,693 — — 53,693 Proceeds from sale of capital assets — — 185 — — 185 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 contributions 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 |