GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION | 9 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Dec. 31, 2013 |
Text Block [Abstract] | | |
GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION | NOTE 17—GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION | NOTE 18—GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION |
The Senior Secured Notes due 2019 and the Senior Notes due 2020 were issued by APX. The Senior Secured Notes due 2019 and the Senior Notes due 2020 are fully and unconditionally guaranteed, jointly and severally by APX Group Holdings, Inc. (“Parent Guarantor”) 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. | The Senior Secured Notes due 2019 and the Senior Notes due 2020 were issued by APX. The Senior Secured Notes due 2019 and the Senior Notes due 2020 are fully and unconditionally guaranteed, jointly and severally by APX Group Holdings, Inc. (“Parent Guarantor”) 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, 2014 and December 31, 2013 and for the nine months ended September 30, 2014 and 2013. 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. | 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 and for the year ended December 31, 2013 and the Successor Period ended December 31, 2012, the Predecessor Period ended November 16, 2012 and the year ended December 31, 2011. The condensed consolidating financial information reflects the investments of Holdings in the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries using the equity method of accounting. |
| |
Supplemental Condensed Consolidating Balance Sheet | Condensed Consolidating Balance Sheet |
September 30, 2014 | December 31, 2013 (Successor) |
(In thousands) | (In thousands) |
(unaudited) | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
| | Parent | | | APX Group, Inc. | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | | Group, Inc. | Subsidiaries | Subsidiaries |
Subsidiaries | Subsidiaries | Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | Current assets | | $ | — | | | $ | 249,209 | | | $ | 89,768 | | | $ | 7,163 | | | $ | (24,137 | ) | | $ | 322,003 | |
Current assets | | $ | — | | | $ | 29,821 | | | $ | 172,094 | | | $ | 31,551 | | | $ | (40,142 | ) | | $ | 193,324 | | Property and equipment, net | | | — | | | | — | | | | 35,218 | | | | 600 | | | | — | | | | 35,818 | |
Property and equipment, net | | | — | | | | — | | | | 51,283 | | | | 594 | | | | — | | | | 51,877 | | Subscriber acquisition costs, net | | | — | | | | — | | | | 262,064 | | | | 26,252 | | | | — | | | | 288,316 | |
Subscriber acquisition costs, net | | | — | | | | — | | | | 483,723 | | | | 47,257 | | | | — | | | | 530,980 | | Deferred financing costs, net | | | — | | | | 59,375 | | | | — | | | | — | | | | — | | | | 59,375 | |
Deferred financing costs, net | | | — | | | | 54,602 | | | | — | | | | — | | | | — | | | | 54,602 | | Investment in subsidiaries | | | 490,243 | | | | 1,953,465 | | | | — | | | | — | | | | (2,443,708 | ) | | | — | |
Investment in subsidiaries | | | 261,597 | | | | 2,087,261 | | | | — | | | | — | | | | (2,348,858 | ) | | | — | | Intercompany receivable | | | — | | | | — | | | | 44,658 | | | | — | | | | (44,658 | ) | | | — | |
Intercompany receivable | | | — | | | | — | | | | 59,324 | | | | — | | | | (59,324 | ) | | | — | | Intangible assets, net | | | — | | | | — | | | | 764,296 | | | | 76,418 | | | | — | | | | 840,714 | |
Intangible assets, net | | | — | | | | — | | | | 677,141 | | | | 63,105 | | | | — | | | | 740,246 | | Goodwill | | | — | | | | — | | | | 804,041 | | | | 32,277 | | | | — | | | | 836,318 | |
Goodwill | | | — | | | | — | | | | 811,947 | | | | 30,718 | | | | — | | | | 842,665 | | Restricted cash | | | — | | | | — | | | | 14,214 | | | | — | | | | — | | | | 14,214 | |
Restricted cash | | | — | | | | — | | | | 14,214 | | | | — | | | | — | | | | 14,214 | | Long-term investments and other assets | | | — | | | | (302 | ) | | | 27,954 | | | | 24 | | | | — | | | | 27,676 | |
Long-term investments and other assets | | | — | | | | — | | | | 9,858 | | | | 16 | | | | — | | | | 9,874 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total Assets | | $ | 490,243 | | | $ | 2,261,747 | | | $ | 2,042,213 | | | $ | 142,734 | | | $ | (2,512,503 | ) | | $ | 2,424,434 | |
Total Assets | | $ | 261,597 | | | $ | 2,171,684 | | | $ | 2,279,584 | | | $ | 173,241 | | | $ | (2,448,324 | ) | | $ | 2,437,782 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | Current liabilities | | $ | — | | | $ | 9,561 | | | $ | 117,544 | | | $ | 31,254 | | | $ | (24,137 | ) | | $ | 134,222 | |
Current liabilities | | $ | — | | | $ | 46,781 | | | $ | 193,642 | | | $ | 52,231 | | | $ | (40,142 | ) | | $ | 252,512 | | Intercompany payable | | | — | | | | — | | | | — | | | | 44,658 | | | | (44,658 | ) | | | — | |
Intercompany payable | | | — | | | | — | | | | — | | | | 59,324 | | | | (59,324 | ) | | | — | | Notes payable and revolving line of credit, net of current portion | | | — | | | | 1,762,049 | | | | — | | | | — | | | | — | | | | 1,762,049 | |
Notes payable and revolving line of credit, net of current portion | | | — | | | | 1,863,413 | | | | — | | | | — | | | | — | | | | 1,863,413 | | Capital lease obligations, net of current portion | | | — | | | | — | | | | 6,268 | | | | — | | | | — | | | | 6,268 | |
Capital lease obligations, net of current portion | | | — | | | | — | | | | 8,950 | | | | 11 | | | | — | | | | 8,961 | | Deferred revenue, net of current portion | | | — | | | | — | | | | 16,676 | | | | 1,857 | | | | — | | | | 18,533 | |
Deferred revenue, net of current portion | | | — | | | | — | | | | 29,149 | | | | 3,145 | | | | — | | | | 32,294 | | Other long-term obligations | | | — | | | | — | | | | 3,559 | | | | 346 | | | | — | | | | 3,905 | |
Other long-term obligations | | | — | | | | — | | | | 8,742 | | | | 379 | | | | — | | | | 9,121 | | Deferred income tax liability | | | — | | | | (106 | ) | | | 289 | | | | 9,031 | | | | — | | | | 9,214 | |
Deferred income tax liability | | | — | | | | (107 | ) | | | 1,396 | | | | 8,595 | | | | — | | | | 9,884 | | Total equity | | | 490,243 | | | | 490,243 | | | | 1,897,877 | | | | 55,588 | | | | (2,443,708 | ) | | | 490,243 | |
Total equity | | | 261,597 | | | | 261,597 | | | | 2,037,705 | | | | 49,556 | | | | (2,348,858 | ) | | | 261,597 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total liabilities and stockholders’ equity | | $ | 490,243 | | | $ | 2,261,747 | | | $ | 2,042,213 | | | $ | 142,734 | | | $ | (2,512,503 | ) | | $ | 2,424,434 | |
Total liabilities and stockholders’ equity | | $ | 261,597 | | | $ | 2,171,684 | | | $ | 2,279,584 | | | $ | 173,241 | | | $ | (2,448,324 | ) | | $ | 2,437,782 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Condensed Consolidating Balance Sheet |
Supplemental Condensed Consolidating Balance Sheet | December 31, 2012 (Successor) |
December 31, 2013 | (In thousands) |
(In thousands) | |
(unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
| | | | | | | | | | | | | | | | | | | | | | | | | Group, Inc. | Subsidiaries | Subsidiaries |
| | Parent | | | APX Group, Inc. | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | | Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | Current assets | | $ | — | | | $ | 220 | | | $ | 79,469 | | | $ | 6,511 | | | $ | (10,927 | ) | | $ | 75,273 | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | Property and equipment, net | | | — | | | | — | | | | 29,415 | | | | 791 | | | | — | | | | 30,206 | |
Current assets | | $ | — | | | $ | 249,209 | | | $ | 89,768 | | | $ | 7,163 | | | $ | (24,137 | ) | | $ | 322,003 | | Subscriber acquisition costs, net | | | — | | | | — | | | | 11,518 | | | | 1,235 | | | | — | | | | 12,753 | |
Property and equipment, net | | | — | | | | — | | | | 35,218 | | | | 600 | | | | — | | | | 35,818 | | Deferred financing costs, net | | | — | | | | 57,322 | | | | — | | | | — | | | | — | | | | 57,322 | |
Subscriber acquisition costs, net | | | — | | | | — | | | | 262,064 | | | | 26,252 | | | | — | | | | 288,316 | | Investment in subsidiaries | | | 679,279 | | | | 1,966,582 | | | | — | | | | — | | | | (2,645,861 | ) | | | — | |
Deferred financing costs, net | | | — | | | | 59,375 | | | | — | | | | — | | | | — | | | | 59,375 | | Intercompany receivable | | | — | | | | — | | | | 51,754 | | | | — | | | | (51,754 | ) | | | — | |
Investment in subsidiaries | | | 490,243 | | | | 1,953,465 | | | | — | | | | — | | | | (2,443,708 | ) | | | — | | Intangible assets, net | | | — | | | | — | | | | 955,291 | | | | 97,728 | | | | — | | | | 1,053,019 | |
Intercompany receivable | | | — | | | | — | | | | 44,658 | | | | — | | | | (44,658 | ) | | | — | | Goodwill | | | — | | | | — | | | | 842,136 | | | | 34,506 | | | | — | | | | 876,642 | |
Intangible assets, net | | | — | | | | — | | | | 764,296 | | | | 76,418 | | | | — | | | | 840,714 | | Restricted cash | | | — | | | | — | | | | 28,428 | | | | — | | | | — | | | | 28,428 | |
Goodwill | | | — | | | | — | | | | 804,041 | | | | 32,277 | | | | — | | | | 836,318 | | Long-term investments and other assets | | | — | | | | — | | | | 21,676 | | | | 29 | | | | — | | | | 21,705 | |
Restricted cash | | | — | | | | — | | | | 14,214 | | | | — | | | | — | | | | 14,214 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term investments and other assets | | | — | | | | (302 | ) | | | 27,954 | | | | 24 | | | | — | | | | 27,676 | | Total Assets | | $ | 679,279 | | | $ | 2,024,124 | | | $ | 2,019,687 | | | $ | 140,800 | | | $ | (2,708,542 | ) | | $ | 2,155,348 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 490,243 | | | $ | 2,261,747 | | | $ | 2,042,213 | | | $ | 142,734 | | | $ | (2,512,503 | ) | | $ | 2,424,434 | | Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Current liabilities | | $ | — | | | $ | 11,845 | | | $ | 91,311 | | | $ | 15,878 | | | $ | (10,927 | ) | | $ | 108,107 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Intercompany payable | | | — | | | | — | | | | — | | | | 51,754 | | | | (51,754 | ) | | | — | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | Notes payable and revolving line of credit, net of current portion | | | — | | | | 1,333,000 | | | | — | | | | — | | | | — | | | | 1,333,000 | |
Current liabilities | | $ | — | | | $ | 9,561 | | | $ | 117,544 | | | $ | 31,254 | | | $ | (24,137 | ) | | $ | 134,222 | | Capital lease obligations, net of current portion | | | — | | | | — | | | | 4,768 | | | | — | | | | — | | | | 4,768 | |
Intercompany payable | | | — | | | | — | | | | — | | | | 44,658 | | | | (44,658 | ) | | | — | | Deferred revenue, net of current portion | | | — | | | | — | | | | 659 | | | | 49 | | | | — | | | | 708 | |
Notes payable and revolving line of credit, net of current portion | | | — | | | | 1,762,049 | | | | — | | | | — | | | | — | | | | 1,762,049 | | Other long-term obligations | | | — | | | | — | | | | 2,096 | | | | 161 | | | | — | | | | 2,257 | |
Capital lease obligations, net of current portion | | | — | | | | — | | | | 6,268 | | | | — | | | | — | | | | 6,268 | | Deferred income tax liability | | | — | | | | — | | | | 16,519 | | | | 10,710 | | | | — | | | | 27,229 | |
Deferred revenue, net of current portion | | | — | | | | — | | | | 16,676 | | | | 1,857 | | | | — | | | | 18,533 | | Total equity | | | 679,279 | | | | 679,279 | | | | 1,904,334 | | | | 62,248 | | | | (2,645,861 | ) | | | 679,279 | |
Other long-term obligations | | | — | | | | — | | | | 3,559 | | | | 346 | | | | — | | | | 3,905 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred income tax liability | | | — | | | | (106 | ) | | | 289 | | | | 9,031 | | | | — | | | | 9,214 | | Total liabilities and stockholders’ equity | | $ | 679,279 | | | $ | 2,024,124 | | | $ | 2,019,687 | | | $ | 140,800 | | | $ | (2,708,542 | ) | | $ | 2,155,348 | |
Total equity | | | 490,243 | | | | 490,243 | | | | 1,897,877 | | | | 55,588 | | | | (2,443,708 | ) | | | 490,243 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 490,243 | | | $ | 2,261,747 | | | $ | 2,042,213 | | | $ | 142,734 | | | $ | (2,512,503 | ) | | $ | 2,424,434 | | Condensed Consolidating Statements of Operations and Comprehensive Loss |
| | | | | | | | | | | | | | | | | | | | | | | | | For the Year Ended December 31, 2013 (Successor) |
| (In thousands) |
Condensed Consolidating Statements of Operations and Comprehensive Loss | |
For the Nine Months Ended September 30, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | | | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
(unaudited) | Group, Inc. | Subsidiaries | Subsidiaries |
| Revenues | | $ | — | | | $ | — | | | $ | 476,168 | | | $ | 27,790 | | | $ | (3,050 | ) | | $ | 500,908 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Costs and expenses | | | — | | | | — | | | | 527,403 | | | | 31,435 | | | | (3,050 | ) | | | 555,788 | |
| | Parent | | | APX Group, Inc. | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | Loss from operations | | | — | | | | — | | | | (51,235 | ) | | | (3,645 | ) | | | — | | | | (54,880 | ) |
Revenues | | $ | — | | | $ | — | | | $ | 387,985 | | | $ | 25,623 | | | $ | (2,360 | ) | | $ | 411,248 | | Loss from subsidiaries | | | (124,513 | ) | | | (57,752 | ) | | | — | | | | — | | | | 182,265 | | | | — | |
Costs and expenses | | | — | | | | — | | | | 450,099 | | | | 28,582 | | | | (2,360 | ) | | | 476,321 | | Other income (expense), net | | | 60,000 | | | | (66,867 | ) | | | 906 | | | | (80 | ) | | | (60,000 | ) | | | (66,041 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from operations | | | — | | | | — | | | | (62,114 | ) | | | (2,959 | ) | | | — | | | | (65,073 | ) | Loss before income tax expenses | | | (64,513 | ) | | | (124,619 | ) | | | (50,329 | ) | | | (3,725 | ) | | | 122,265 | | | | (120,921 | ) |
Loss from subsidiaries | | | (173,015 | ) | | | (64,774 | ) | | | — | | | | — | | | | 237,789 | | | | — | | Income tax expense (benefit) | | | — | | | | (106 | ) | | | 4,853 | | | | (1,155 | ) | | | — | | | | 3,592 | |
Other income (expense), net | | | 50,000 | | | | (108,207 | ) | | | (24 | ) | | | (30 | ) | | | (50,000 | ) | | | (108,261 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net loss | | $ | (64,513 | ) | | $ | (124,513 | ) | | $ | (55,182 | ) | | $ | (2,570 | ) | | $ | 122,265 | | | $ | (124,513 | ) |
Loss before income tax expenses | | | (123,015 | ) | | | (172,981 | ) | | | (62,138 | ) | | | (2,989 | ) | | | 187,789 | | | | (173,334 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense | | | — | | | | 34 | | | | (809 | ) | | | 456 | | | | — | | | | (319 | ) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other comprehensive loss, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (123,015 | ) | | $ | (173,015 | ) | | $ | (61,329 | ) | | $ | (3,445 | ) | | $ | 187,789 | | | $ | (173,015 | ) | Net loss | | $ | (64,513 | ) | | $ | (124,513 | ) | | $ | (55,182 | ) | | $ | (2,570 | ) | | $ | 122,265 | | | $ | (124,513 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Foreign currency translation adjustment | | | — | | | | (8,558 | ) | | | (4,641 | ) | | | (3,917 | ) | | | 8,558 | | | | (8,558 | ) |
Other comprehensive income, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (123,015 | ) | | $ | (173,015 | ) | | $ | (61,329 | ) | | $ | (3,445 | ) | | $ | 187,789 | | | $ | (173,015 | ) | Total other comprehensive loss | | | — | | | | (8,558 | ) | | | (4,641 | ) | | | (3,917 | ) | | | 8,558 | | | | (8,558 | ) |
Foreign currency translation adjustment | | | — | | | | (6,994 | ) | | | (4,408 | ) | | | (2,586 | ) | | | 6,994 | | | | (6,994 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive loss | | $ | (64,513 | ) | | $ | (133,071 | ) | | $ | (59,823 | ) | | $ | (6,487 | ) | | $ | 130,823 | | | $ | (133,071 | ) |
Total other comprehensive loss | | | — | | | | (6,994 | ) | | | (4,408 | ) | | | (2,586 | ) | | | 6,994 | | | | (6,994 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive loss | | $ | (123,015 | ) | | $ | (180,009 | ) | | $ | (65,737 | ) | | $ | (6,031 | ) | | $ | 194,783 | | | $ | (180,009 | ) | Condensed Consolidating Statements of Operations and Comprehensive Loss |
| | | | | | | | | | | | | | | | | | | | | | | | | For the Period From November 17, 2012 to December 31, 2012 (Successor) |
Condensed Consolidating Statements of Operations and Comprehensive Loss | (In thousands) |
For the Nine Months Ended September 30, 2013 | |
(In thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited) | | | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
| Group, Inc. | Subsidiaries | Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Revenues | | $ | — | | | $ | — | | | $ | 54,251 | | | $ | 3,412 | | | $ | (57 | ) | | $ | 57,606 | |
| | Parent | | | APX Group, Inc. | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | | Costs and expenses | | | — | | | | — | | | | 83,477 | | | | 2,379 | | | | (57 | ) | | | 85,799 | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | $ | — | | | $ | — | | | $ | 350,358 | | | $ | 20,103 | | | $ | (2,264 | ) | | $ | 368,197 | | (Loss) income from operations | | | — | | | | — | | | | (29,226 | ) | | | 1,033 | | | | — | | | | (28,193 | ) |
Costs and expenses | | | — | | | | — | | | | 387,796 | | | | 23,075 | | | | (2,264 | ) | | | 408,607 | | (Loss) income from subsidiaries | | | (30,102 | ) | | | (17,549 | ) | | | — | | | | — | | | | 47,651 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other income (expense) | | | — | | | | (12,553 | ) | | | (256 | ) | | | (3 | ) | | | — | | | | (12,812 | ) |
Loss from operations | | | — | | | | — | | | | (37,438 | ) | | | (2,972 | ) | | | — | | | | (40,410 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from subsidiaries | | | (87,341 | ) | | | (51,671 | ) | | | — | | | | — | | | | 139,012 | | | | — | | (Loss) income from continuing operations before income tax expenses | | | (30,102 | ) | | | (30,102 | ) | | | (29,482 | ) | | | 1,030 | | | | 47,651 | | | | (41,005 | ) |
Other expense, net | | | 60,000 | | | | (35,670 | ) | | | 405 | | | | (68 | ) | | | (60,000 | ) | | | (35,333 | ) | Income tax (benefit) expense | | | — | | | | — | | | | (11,193 | ) | | | 290 | | | | — | | | | (10,903 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income tax expenses | | | (27,341 | ) | | | (87,341 | ) | | | (37,033 | ) | | | (3,040 | ) | | | 79,012 | | | | (75,743 | ) | Net (loss) income | | $ | (30,102 | ) | | $ | (30,102 | ) | | $ | (18,289 | ) | | $ | 740 | | | $ | 47,651 | | | $ | (30,102 | ) |
Income tax expense (benefit) | | | — | | | | — | | | | 12,447 | | | | (849 | ) | | | — | | | | 11,598 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other comprehensive (loss) income net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (27,341 | ) | | $ | (87,341 | ) | | $ | (49,480 | ) | | $ | (2,191 | ) | | $ | 79,012 | | | $ | (87,341 | ) | Net (loss) income before non-controlling interests | | $ | (30,102 | ) | | $ | (30,102 | ) | | $ | (18,289 | ) | | $ | 740 | | | $ | 47,651 | | | $ | (30,102 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Foreign currency translation adjustment | | | — | | | | 928 | | | | 444 | | | | 484 | | | | (928 | ) | | | 928 | |
Other comprehensive loss, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (27,341 | ) | | $ | (87,341 | ) | | $ | (49,480 | ) | | $ | (2,191 | ) | | $ | 79,012 | | | $ | (87,341 | ) | Comprehensive (loss) income | | $ | (30,102 | ) | | $ | (29,174 | ) | | $ | (17,845 | ) | | $ | 1,224 | | | $ | 46,723 | | | $ | (29,174 | ) |
Foreign currency translation adjustment | | | — | | | | (3,981 | ) | | | (1,959 | ) | | | (2,022 | ) | | | 3,981 | | | | (3,981 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total other comprehensive loss | | | — | | | | (3,981 | ) | | | (1,959 | ) | | | (2,022 | ) | | | 3,981 | | | | (3,981 | ) | Condensed Consolidating Statements of Operations and Comprehensive Loss |
| | | | | | | | | | | | | | | | | | | | | | | | | For the Period From January 1, 2012 to November 16, 2012 (Predecessor) |
Comprehensive loss | | $ | (27,341 | ) | | $ | (91,322 | ) | | $ | (51,439 | ) | | $ | (4,213 | ) | | $ | 82,993 | | | $ | (91,322 | ) | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Condensed Consolidating Statements of Cash Flows | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
For the Nine Months Ended September 30, 2014 | Group, Inc. | Subsidiaries | Guarantor |
(In thousands) | | | Subsidiaries |
(unaudited) | Revenues | | $ | — | | | $ | — | | | $ | 375,502 | | | $ | 23,431 | | | $ | (1,363 | ) | | $ | 397,570 | |
| Costs and expenses | | | — | | | | — | | | | 413,378 | | | | 28,548 | | | | (1,363 | ) | | | 440,563 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | | APX Group, Inc. | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | | Loss from operations | | | — | | | | — | | | | (37,876 | ) | | | (5,117 | ) | | | — | | | | (42,993 | ) |
Subsidiaries | Subsidiaries | Loss from subsidiaries | | | — | | | | (153,517 | ) | | | — | | | | — | | | | 153,517 | | | | — | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | Other expense | | | — | | | | — | | | | (103,830 | ) | | | (2,851 | ) | | | — | | | | (106,681 | ) |
Net cash provided by (used in) operating activities | | $ | 50,000 | | | $ | (1,725 | ) | | $ | 56,833 | | | $ | 36,548 | | | $ | (50,000 | ) | | $ | 91,656 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | Loss from continuing operations before income tax expenses | | | — | | | | (153,517 | ) | | | (141,706 | ) | | | (7,968 | ) | | | 153,517 | | | | (149,674 | ) |
Subscriber contract costs | | | — | | | | — | | | | (258,407 | ) | | | (26,505 | ) | | | — | | | | (284,912 | ) | Income tax expense | | | — | | | | — | | | | 3,500 | | | | 1,423 | | | | — | | | | 4,923 | |
Capital expenditures | | | — | | | | — | | | | (19,668 | ) | | | (188 | ) | | | — | | | | (19,856 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in subsidiary | | | — | | | | (266,649 | ) | | | — | | | | — | | | | 266,649 | | | | — | | Loss from continuing operations | | | — | | | | (153,517 | ) | | | (145,206 | ) | | | (9,391 | ) | | | 153,517 | | | | (154,597 | ) |
Acquisition of intangible assets | | | — | | | | — | | | | (6,421 | ) | | | — | | | | — | | | | (6,421 | ) | Loss from discontinued operations | | | — | | | | — | | | | (239 | ) | | | — | | | | — | | | | (239 | ) |
Net cash used in acquisition | | | — | | | | — | | | | (18,500 | ) | | | — | | | | — | | | | (18,500 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in marketable securities | | | — | | | | (60,000 | ) | | | — | | | | — | | | | — | | | | (60,000 | ) | Net loss before non-controlling interests | | | — | | | | (153,517 | ) | | | (145,445 | ) | | | (9,391 | ) | | | 153,517 | | | | (154,836 | ) |
Proceeds from marketable securities | | | — | | | | 60,069 | | | | — | | | | — | | | | — | | | | 60,069 | | Net income (loss) attributable to non-controlling interests | | | — | | | | — | | | | 6,781 | | | | (8,100 | ) | | | — | | | | (1,319 | ) |
Investment in convertible note | | | — | | | | — | | | | (3,000 | ) | | | — | | | | — | | | | (3,000 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Other assets | | | — | | | | — | | | | (99 | ) | | | 7 | | | | — | | | | (92 | ) | Net loss | | $ | — | | | $ | (153,517 | ) | | $ | (152,226 | ) | | $ | (1,291 | ) | | $ | 153,517 | | | $ | (153,517 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | — | | | | (266,580 | ) | | | (306,095 | ) | | | (26,686 | ) | | | 266,649 | | | | (332,712 | ) | Other comprehensive income (loss), net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | Net income before non-controlling interests | | $ | — | | | $ | (153,517 | ) | | $ | (145,445 | ) | | $ | (9,391 | ) | | $ | 153,517 | | | $ | (154,836 | ) |
Proceeds from issuance of notes | | | — | | | | 102,000 | | | | — | | | | — | | | | — | | | | 102,000 | | Change in fair value of interest rate swap agreement | | | — | | | | 318 | | | | 318 | | | | — | | | | (318 | ) | | | 318 | |
Intercompany receivable | | | — | | | | — | | | | (14,666 | ) | | | — | | | | 14,666 | | | | — | | Foreign currency translation adjustment | | | — | | | | 708 | | | | 708 | | | | — | | | | (708 | ) | | | 708 | |
Intercompany payable | | | — | | | | — | | | | 266,649 | | | | 14,666 | | | | (281,315 | ) | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from contract sales | | | — | | | | — | | | | 2,261 | | | | — | | | | — | | | | 2,261 | | Total other comprehensive income | | | — | | | | 1,026 | | | | 1,026 | | | | — | | | | (1,026 | ) | | | 1,026 | |
Change in restricted cash | | | — | | | | — | | | | 161 | | | | — | | | | — | | | | 161 | | Comprehensive loss before non-controlling interests | | | — | | | | (152,491 | ) | | | (144,419 | ) | | | (9,391 | ) | | | 152,491 | | | | (153,810 | ) |
Repayments of capital lease obligations | | | — | | | | — | | | | (4,526 | ) | | | (2 | ) | | | — | | | | (4,528 | ) | Comprehensive income (loss) attributable to non-controlling interests | | | — | | | | — | | | | 6,781 | | | | (8,100 | ) | | | — | | | | (1,319 | ) |
Deferred financing costs | | | — | | | | (2,782 | ) | | | — | | | | — | | | | — | | | | (2,782 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Payment of dividends | | | (50,000 | ) | | | (50,000 | ) | | | — | | | | — | | | | 50,000 | | | | (50,000 | ) | Comprehensive loss | | $ | — | | | $ | (152,491 | ) | | $ | (151,200 | ) | | $ | (1,291 | ) | | $ | 152,491 | | | $ | (152,491 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by financing activities | | | (50,000 | ) | | | 49,218 | | | | 249,879 | | | | 14,664 | | | | (216,649 | ) | | | 47,112 | | |
Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | (775 | ) | | | — | | | | (775 | ) | Condensed Consolidating Statements of Operations and Comprehensive Loss |
| | | | | | | | | | | | | | | | | | | | | | | | | For the Year Ended December 31, 2011 (Predecessor) |
Net (decrease) increase in cash | | | — | | | | (219,087 | ) | | | 617 | | | | 23,751 | | | | — | | | | (194,719 | ) | (In thousands) |
Cash: | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of period | | | — | | | | 248,908 | | | | 8,291 | | | | 4,706 | | | | — | | | | 261,905 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
End of period | | $ | — | | | $ | 29,821 | | | $ | 8,908 | | | $ | 28,457 | | | $ | — | | | $ | 67,186 | | Group, Inc. | Subsidiaries | Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Revenues | | $ | — | | | $ | — | | | $ | 350,572 | | | $ | (956 | ) | | $ | (9,668 | ) | | $ | 339,948 | |
| Costs and expenses | | | — | | | | — | | | | 295,854 | | | | 14,748 | | | | (9,668 | ) | | | 300,934 | |
Supplemental Condensed Consolidating Statements of Cash Flows | | | | | | | | | | | | | | | | | | | | | | | | | |
For the Nine Months Ended September 30, 2013 | Income (loss) from operations | | | — | | | | — | | | | 54,718 | | | | (15,704 | ) | | | — | | | | 39,014 | |
(In thousands) | Loss from subsidiaries | | | — | | | | (68,546 | ) | | | — | | | | — | | | | 68,546 | | | | — | |
(unaudited) | Other expense | | | — | | | | — | | | | (97,993 | ) | | | (4,248 | ) | | | — | | | | (102,241 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Loss from continuing operations before income tax expenses | | | — | | | | (68,546 | ) | | | (43,275 | ) | | | (19,952 | ) | | | 68,546 | | | | (63,227 | ) |
| | Parent | | | APX Group, Inc. | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | | Income tax expense (benefit) | | | — | | | | — | | | | 719 | | | | (4,458 | ) | | | — | | | | (3,739 | ) |
Subsidiaries | Subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | Loss from continuing operations | | | — | | | | (68,546 | ) | | | (43,994 | ) | | | (15,494 | ) | | | 68,546 | | | | (59,488 | ) |
Net cash provided by (used in) operating activities | | $ | 60,000 | | | $ | (115 | ) | | $ | 105,177 | | | $ | 34,609 | | | $ | (60,000 | ) | | $ | 139,671 | | Loss from discontinued operations | | | — | | | | — | | | | (2,917 | ) | | | — | | | | — | | | | (2,917 | ) |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber contract costs | | | — | | | | — | | | | (240,678 | ) | | | (26,554 | ) | | | — | | | | (267,232 | ) | Net loss before non-controlling interests | | | — | | | | (68,546 | ) | | | (46,911 | ) | | | (15,494 | ) | | | 68,546 | | | | (62,405 | ) |
Capital expenditures | | | — | | | | — | | | | (5,764 | ) | | | (24 | ) | | | — | | | | (5,788 | ) | Net income attributable to non-controlling interests | | | — | | | | — | | | | 6,769 | | | | 345 | | | | (973 | ) | | | 6,141 | |
Proceeds from the sale of subsidiary | | | — | | | | 144,750 | | | | — | | | | — | | | | — | | | | 144,750 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in subsidiary | | | — | | | | (178,077 | ) | | | — | | | | — | | | | 178,077 | | | | — | | Net loss | | $ | — | | | $ | (68,546 | ) | | $ | (53,680 | ) | | $ | (15,839 | ) | | $ | 69,519 | | | $ | (68,546 | ) |
Proceeds from the sale of capital assets | | | — | | | | — | | | | 9 | | | | — | | | | — | | | | 9 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in acquisition | | | — | | | | — | | | | (4,272 | ) | | | — | | | | — | | | | (4,272 | ) | Other comprehensive (loss) income, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Other assets | | | — | | | | — | | | | (8,192 | ) | | | 3 | | | | — | | | | (8,189 | ) | Net loss before non-controlling interests | | $ | — | | | $ | (68,546 | ) | | $ | (46,911 | ) | | $ | (15,494 | ) | | $ | 68,546 | | | $ | (62,405 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Change in fair value of interest rate swap agreement | | | — | | | | 563 | | | | 563 | | | | — | | | | (563 | ) | | | 563 | |
Net cash used in investing activities | | | — | | | | (33,327 | ) | | | (258,897 | ) | | | (26,575 | ) | | | 178,077 | | | | (140,722 | ) | Foreign currency translation adjustment | | | — | | | | (1,734 | ) | | | (2,104 | ) | | | 370 | | | | 1,734 | | | | (1,734 | ) |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from note payable | | | — | | | | 203,500 | | | | — | | | | — | | | | — | | | | 203,500 | | Total other comprehensive (loss) income | | | — | | | | (1,171 | ) | | | (1,541 | ) | | | 370 | | | | 1,171 | | | | (1,171 | ) |
Intercompany receivable | | | — | | | | — | | | | (9,451 | ) | | | — | | | | 9,451 | | | | — | | Comprehensive loss before non-controlling interests | | | — | | | | (69,717 | ) | | | (48,452 | ) | | | (15,124 | ) | | | 69,717 | | | | (63,576 | ) |
Intercompany payable | | | — | | | | — | | | | 178,077 | | | | 9,451 | | | | (187,528 | ) | | | — | | Comprehensive income attributable to non-controlling interests | | | — | | | | — | | | | 6,769 | | | | 345 | | | | (973 | ) | | | 6,141 | |
Repayments of revolving line of credit | | | — | | | | (50,500 | ) | | | — | | | | — | | | | — | | | | (50,500 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings from revolving line of credit | | | — | | | | 22,500 | | | | — | | | | — | | | | — | | | | 22,500 | | Comprehensive loss | | $ | — | | | $ | (69,717 | ) | | $ | (55,221 | ) | | $ | (15,469 | ) | | $ | 70,690 | | | $ | (69,717 | ) |
Repayments of capital lease obligations | | | — | | | | — | | | | (5,208 | ) | | | — | | | | — | | | | (5,208 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred financing costs | | | | | | | (5,429 | ) | | | — | | | | — | | | | — | | | | (5,429 | ) | |
Payment of dividends | | | (60,000 | ) | | | (60,000 | ) | | | — | | | | — | | | | 60,000 | | | | (60,000 | ) | Condensed Consolidating Statements of Cash Flows |
| | | | | | | | | | | | | | | | | | | | | | | | | For the Year ended December 31, 2013 (Successor) |
Net cash (used in) provided by financing activities | | | (60,000 | ) | | | 110,071 | | | | 163,418 | | | | 9,451 | | | | (118,077 | ) | | | 104,863 | | (In thousands) |
Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | (169 | ) | | | — | | | | (169 | ) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net increase in cash | | | — | | | | 76,629 | | | | 9,698 | | | | 17,316 | | | | — | | | | 103,643 | | | | Parent | | | APX | | | Guarantor | | | Non-Guarantor | | | Eliminations | | | Consolidated | |
Cash: | | | | | | | | | | | | | | | | | | | | | | | | | Group, Inc. | Subsidiaries | Subsidiaries |
Beginning of period | | | — | | | | 399 | | | | 4,188 | | | | 3,503 | | | | — | | | | 8,090 | | Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash provided by (used in) operating activities | | $ | 60,000 | | | $ | (201 | ) | | $ | 43,219 | | | $ | 36,407 | | | $ | (60,000 | ) | | $ | 79,425 | |
End of period | | $ | — | | | $ | 77,028 | | | $ | 13,886 | | | $ | 20,819 | | | $ | — | | | $ | 111,733 | | Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Subscriber contract costs | | | — | | | | — | | | | (270,707 | ) | | | (27,936 | ) | | | — | | | | (298,643 | ) |
| Capital expenditures | | | — | | | | — | | | | (8,620 | ) | | | (56 | ) | | | — | | | | (8,676 | ) |
| Proceeds from the sale of subsidiary | | | — | | | | 144,750 | | | | — | | | | — | | | | — | | | | 144,750 | |
| Investment in subsidiary | | | — | | | | (254,394 | ) | | | — | | | | — | | | | 254,394 | | | | — | |
| Proceeds from the sale of capital assets | | | — | | | | — | | | | 9 | | | | — | | | | — | | | | 9 | |
| Net cash used in acquisition | | | — | | | | — | | | | (4,272 | ) | | | — | | | | — | | | | (4,272 | ) |
| Other assets | | | — | | | | — | | | | (9,648 | ) | | | 3 | | | | — | | | | (9,645 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash used in investing activities | | | — | | | | (109,644 | ) | | | (293,238 | ) | | | (27,989 | ) | | | 254,394 | | | | (176,477 | ) |
| Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Proceeds from notes payable | | | — | | | | 457,250 | | | | — | | | | — | | | | — | | | | 457,250 | |
| Intercompany receivable | | | — | | | | — | | | | 7,096 | | | | — | | | | (7,096 | ) | | | — | |
| Intercompany payable | | | — | | | | — | | | | 254,394 | | | | (7,096 | ) | | | (247,298 | ) | | | — | |
| Borrowings from revolving line of credit | | | — | | | | 22,500 | | | | — | | | | — | | | | — | | | | 22,500 | |
| Repayments on revolving line of credit | | | — | | | | (50,500 | ) | | | — | | | | — | | | | — | | | | (50,500 | ) |
| Change in restricted cash | | | — | | | | — | | | | (161 | ) | | | — | | | | — | | | | (161 | ) |
| Repayments of capital lease obligations | | | — | | | | — | | | | (7,207 | ) | | | — | | | | — | | | | (7,207 | ) |
| Deferred financing costs | | | — | | | | (10,896 | ) | | | — | | | | — | | | | — | | | | (10,896 | ) |
| Payment of dividends | | | (60,000 | ) | | | (60,000 | ) | | | — | | | | — | | | | 60,000 | | | | (60,000 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash (used in) provided by financing activities | | | (60,000 | ) | | | 358,354 | | | | 254,122 | | | | (7,096 | ) | | | (194,394 | ) | | | 350,986 | |
| | | | | | | |
| Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | (119 | ) | | | — | | | | (119 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net increase in cash | | | — | | | | 248,509 | | | | 4,103 | | | | 1,203 | | | | — | | | | 253,815 | |
| Cash: | | | | | | | | | | | | | | | | | | | | | | | | |
| Beginning of period | | | — | | | | 399 | | | | 4,188 | | | | 3,503 | | | | — | | | | 8,090 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| End of period | | $ | — | | | $ | 248,908 | | | $ | 8,291 | | | $ | 4,706 | | | $ | — | | | $ | 261,905 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| Condensed Consolidating Statements of Cash Flows |
| For the Period From November 17, 2012 to December 31, 2012 (Successor) |
| (In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
| Group, Inc. | Subsidiaries | Guarantor |
| | | Subsidiaries |
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash provided by (used in) operating activities | | $ | — | | | $ | 399 | | | $ | (22,272 | ) | | $ | 326 | | | $ | (3,696 | ) | | $ | (25,243 | ) |
| Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Subscriber contract costs | | | — | | | | — | | | | (11,683 | ) | | | (1,255 | ) | | | — | | | | (12,938 | ) |
| Capital expenditures | | | — | | | | — | | | | (1,333 | ) | | | (123 | ) | | | — | | | | (1,456 | ) |
| Net cash used in acquisition of the predecessor including transaction costs, net of cash acquired | | | — | | | | (1,915,473 | ) | | | — | | | | — | | | | — | | | | (1,915,473 | ) |
| Investment in subsidiary | | | (708,453 | ) | | | (67,626 | ) | | | (3,696 | ) | | | — | | | | 779,775 | | | | — | |
| Other assets | | | — | | | | — | | | | (19,587 | ) | | | — | | | | — | | | | (19,587 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash used in investing activities | | | (708,453 | ) | | | (1,983,099 | ) | | | (36,299 | ) | | | (1,378 | ) | | | 779,775 | | | | (1,949,454 | ) |
| Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Proceeds from notes payable | | | — | | | | 1,333,000 | | | | — | | | | — | | | | — | | | | 1,333,000 | |
| Proceeds from the issuance of common stock in connection with acquisition of the predecessor | | | 708,453 | | | | 708,453 | | | | — | | | | — | | | | (708,453 | ) | | | 708,453 | |
| Intercompany payable | | | — | | | | — | | | | 63,112 | | | | 4,514 | | | | (67,626 | ) | | | — | |
| Repayments of capital lease obligations | | | — | | | | — | | | | (353 | ) | | | — | | | | — | | | | (353 | ) |
| Deferred financing costs | | | — | | | | (58,354 | ) | | | — | | | | — | | | | — | | | | (58,354 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash provided by financing activities | | | 708,453 | | | | 1,983,099 | | | | 62,759 | | | | 4,514 | | | | (776,079 | ) | | | 1,982,746 | |
| Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | 41 | | | | — | | | | 41 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net increase in cash | | | — | | | | 399 | | | | 4,188 | | | | 3,503 | | | | — | | | | 8,090 | |
| Cash: | | | | | | | | | | | | | | | | | | | | | | | | |
| Beginning of period | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| End of period | | $ | — | | | $ | 399 | | | $ | 4,188 | | | $ | 3,503 | | | $ | — | | | $ | 8,090 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| Condensed Consolidating Statements of Cash Flows |
| For the Period From January 1, 2012 to November 16, 2012 (Predecessor) |
| (In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
| Group, Inc. | Subsidiaries | Guarantor |
| | | Subsidiaries |
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 100,385 | | | $ | 43,330 | | | $ | (48,344 | ) | | $ | 95,371 | |
| Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Subscriber contract costs | | | — | | | | — | | | | (205,705 | ) | | | (58,026 | ) | | | — | | | | (263,731 | ) |
| Capital expenditures | | | — | | | | — | | | | (5,231 | ) | | | (663 | ) | | | — | | | | (5,894 | ) |
| Proceeds from the sale of capital assets | | | — | | | | — | | | | 274 | | | | — | | | | — | | | | 274 | |
| Investment in subsidiary | | | — | | | | (4,562 | ) | | | — | | | | — | | | | 4,562 | | | | — | |
| Other assets | | | — | | | | — | | | | (725 | ) | | | (18 | ) | | | — | | | | (743 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash used in investing activities | | | — | | | | (4,562 | ) | | | (211,387 | ) | | | (58,707 | ) | | | 4,562 | | | | (270,094 | ) |
| Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Proceeds from notes payable | | | — | | | | — | | | | 116,163 | | | | — | | | | — | | | | 116,163 | |
| Proceeds from issuance of preferred stock and warrants | | | — | | | | 4,562 | | | | — | | | | — | | | | — | | | | 4,562 | |
| Proceeds from issuance of preferred stock by Solar | | | — | | | | — | | | | — | | | | 5,000 | | | | — | | | | 5,000 | |
| Capital contributions-non-controlling interest | | | — | | | | — | | | | — | | | | 9,193 | | | | — | | | | 9,193 | |
| Borrowings from revolving line of credit | | | — | | | | — | | | | 101,000 | | | | 4,000 | | | | — | | | | 105,000 | |
| Intercompany receivable | | | — | | | | — | | | | (46,036 | ) | | | — | | | | 46,036 | | | | — | |
| Intercompany payable | | | — | | | | — | | | | — | | | | 2,254 | | | | (2,254 | ) | | | — | |
| Repayments on revolving line of credit | | | — | | | | — | | | | (42,241 | ) | | | — | | | | — | | | | (42,241 | ) |
| Change in restricted cash | | | — | | | | — | | | | — | | | | (152 | ) | | | — | | | | (152 | ) |
| Repayments of capital lease obligations | | | — | | | | — | | | | (4,060 | ) | | | — | | | | — | | | | (4,060 | ) |
| Excess tax benefit from share-based payment awards | | | — | | | | — | | | | 2,651 | | | | — | | | | — | | | | 2,651 | |
| Deferred financing costs | | | — | | | | — | | | | (5,720 | ) | | | (964 | ) | | | — | | | | (6,684 | ) |
| Payments of dividends | | | — | | | | — | | | | — | | | | (80 | ) | | | — | | | | (80 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash provided by financing activities | | | — | | | | 4,562 | | | | 121,757 | | | | 19,251 | | | | 43,782 | | | | 189,352 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | (251 | ) | | | — | | | | (251 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net increase in cash | | | — | | | | — | | | | 10,755 | | | | 3,623 | | | | — | | | | 14,378 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Beginning of period | | | — | | | | — | | | | 2,817 | | | | 863 | | | | — | | | | 3,680 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | End of period | | $ | — | | | $ | — | | | $ | 13,572 | | | $ | 4,486 | | | $ | — | | | $ | 18,058 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Condensed Consolidating Statements of Cash Flows |
| | | | | | | | | | | | | | | | | | | | | | | | | For the Year Ended December 31, 2011 (Predecessor) |
| | | | | | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
| | | | | | | | | | | | | | | | | | | | | | | | | Group, Inc. | Subsidiaries | Guarantor |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash (used in) provided by operating activities | | $ | — | | | $ | — | | | $ | (47,002 | ) | | $ | 13,962 | | | $ | (3,802 | ) | | $ | (36,842 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Subscriber contract costs | | | — | | | | — | | | | (178,824 | ) | | | (24,753 | ) | | | — | | | | (203,577 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures | | | — | | | | — | | | | (6,516 | ) | | | (5 | ) | | | — | | | | (6,521 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Proceeds from the sale of capital assets | | | — | | | | — | | | | 185 | | | | — | | | | — | | | | 185 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Investment in subsidiary | | | — | | | | (45,068 | ) | | | | | | | — | | | | 45,068 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other assets | | | — | | | | — | | | | 2,315 | | | | (5 | ) | | | — | | | | 2,310 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash used in investing activities | | | — | | | | (45,068 | ) | | | (182,840 | ) | | | (24,763 | ) | | | 45,068 | | | | (207,603 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Proceeds from notes payable | | | — | | | | — | | | | 187,500 | | | | 5,000 | | | | (5,000 | ) | | | 187,500 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Proceeds from issuance of preferred stock and warrants | | | — | | | | 45,068 | | | | — | | | | — | | | | — | | | | 45,068 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Proceeds from issuance of preferred stock by Solar | | | — | | | | — | | | | — | | | | 5,000 | | | | — | | | | 5,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Capital contributions- non- controlling interest | | | — | | | | — | | | | — | | | | 224 | | | | — | | | | 224 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Intercompany payable | | | — | | | | — | | | | 36,266 | | | | — | | | | (36,266 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | Borrowings from revolving line of credit | | | — | | | | — | | | | 87,300 | | | | — | | | | — | | | | 87,300 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Repayments on revolving line of credit | | | — | | | | — | | | | (75,209 | ) | | | — | | | | — | | | | (75,209 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Change in restricted cash | | | — | | | | — | | | | — | | | | (1,348 | ) | | | — | | | | (1,348 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Repayments of capital lease obligations | | | — | | | | — | | | | (2,357 | ) | | | — | | | | — | | | | (2,357 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Deferred financing costs | | | — | | | | — | | | | (2,000 | ) | | | — | | | | — | | | | (2,000 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash provided by financing activities | | | — | | | | 45,068 | | | | 231,500 | | | | 8,876 | | | | (41,266 | ) | | | 244,178 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | 247 | | | | — | | | | 247 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net increase (decrease) in cash | | | — | | | | — | | | | 1,658 | | | | (1,678 | ) | | | — | | | | (20 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Beginning of period | | | — | | | | — | | | | 3,700 | | | | — | | | | — | | | | 3,700 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | End of period | | $ | — | | | $ | — | | | $ | 5,358 | | | $ | (1,678 | ) | | $ | — | | | $ | 3,680 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | APX Group Holdings, Inc. and Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Condensed Consolidated Balance Sheets (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, | | | December 31, | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | 2014 | 2013 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | ASSETS | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents | | $ | 67,186 | | | $ | 261,905 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Restricted cash and cash equivalents | | | 14,214 | | | | 14,375 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Accounts receivable, net | | | 9,843 | | | | 2,593 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Inventories, net | | | 61,273 | | | | 29,260 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Prepaid expenses and other current assets | | | 40,808 | | | | 13,870 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total current assets | | | 193,324 | | | | 322,003 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Property and equipment, net | | | 51,877 | | | | 35,818 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Subscriber contract costs, net | | | 530,980 | | | | 288,316 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Deferred financing costs, net | | | 54,602 | | | | 59,375 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Intangible assets, net | | | 740,246 | | | | 840,714 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Goodwill | | | 842,665 | | | | 836,318 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Restricted cash and cash equivalents, net of current portion | | | 14,214 | | | | 14,214 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Long-term investments and other assets, net | | | 9,874 | | | | 27,676 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total assets | | $ | 2,437,782 | | | $ | 2,424,434 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Accounts payable | | $ | 40,994 | | | $ | 24,004 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Accrued payroll and commissions | | | 103,535 | | | | 46,007 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Accrued expenses and other current liabilities | | | 67,318 | | | | 33,118 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Deferred revenue | | | 36,356 | | | | 26,894 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Current portion of capital lease obligations | | | 4,309 | | | | 4,199 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total current liabilities | | | 252,512 | | | | 134,222 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Notes payable, net | | | 1,863,413 | | | | 1,762,049 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Capital lease obligations, net of current portion | | | 8,961 | | | | 6,268 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Deferred revenue, net of current portion | | | 32,294 | | | | 18,533 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other long-term obligations | | | 9,121 | | | | 3,905 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Deferred income tax liabilities | | | 9,884 | | | | 9,214 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total liabilities | | | 2,176,185 | | | | 1,934,191 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Commitments and contingencies (See Note 13) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Common stock | | | — | | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Additional paid-in capital | | | 603,851 | | | | 652,488 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Accumulated deficit | | | (327,630 | ) | | | (154,615 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Accumulated other comprehensive loss | | | (14,624 | ) | | | (7,630 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total stockholders’ equity | | | 261,597 | | | | 490,243 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total liabilities and stockholders’ equity | | $ | 2,437,782 | | | $ | 2,424,434 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | See accompanying notes to unaudited condensed consolidated financial statements |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | APX Group Holdings, Inc. and Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Condensed Consolidated Statements of Operations (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | September 30, | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2014 | | | 2013 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Monitoring revenue | | $ | 393,383 | | | $ | 334,344 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Service and other sales revenue | | | 15,070 | | | | 32,902 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Activation fees | | | 2,795 | | | | 951 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total revenues | | | 411,248 | | | | 368,197 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Operating expenses (exclusive of depreciation and amortization shown separately below) | | | 141,303 | | | | 124,336 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Selling expenses | | | 81,202 | | | | 75,394 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | General and administrative expenses | | | 92,253 | | | | 65,910 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Depreciation and amortization | | | 161,563 | | | | 142,967 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total costs and expenses | | | 476,321 | | | | 408,607 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Loss from operations | | | (65,073 | ) | | | (40,410 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other expenses (income): | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Interest expense | | | 109,487 | | | | 83,309 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Interest income | | | (1,464 | ) | | | (1,087 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other expense, net | | | 238 | | | | 233 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Gain on 2GIG Sale | | | — | | | | (47,122 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Loss before income taxes | | | (173,334 | ) | | | (75,743 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Income tax (benefit) expense | | | (319 | ) | | | 11,598 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net loss | | $ | (173,015 | ) | | $ | (87,341 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | See accompanying notes to unaudited condensed consolidated financial statements |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | APX Group Holdings, Inc. and Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Condensed Consolidated Statements of Comprehensive Loss (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | September 30, | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2014 | | | 2013 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net loss | | $ | (173,015 | ) | | $ | (87,341 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other comprehensive loss, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Foreign currency translation adjustment | | | (6,994 | ) | | | (3,981 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total other comprehensive loss | | | (6,994 | ) | | | (3,981 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive loss | | $ | (180,009 | ) | | $ | (91,322 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | See accompanying notes to unaudited condensed consolidated financial statements |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | APX Group Holdings, Inc. and Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Condensed Consolidated Statements of Cash Flows (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | September 30, | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2014 | | | 2013 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net loss | | $ | (173,015 | ) | | $ | (87,341 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Amortization of subscriber contract costs | | | 40,320 | | | | 12,815 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Amortization of customer relationships | | | 107,761 | | | | 120,391 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Depreciation and amortization of other intangible assets | | | 13,482 | | | | 9,760 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Amortization of deferred financing costs | | | 6,919 | | | | 6,430 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Fire related asset losses | | | 3,039 | | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Loss on asset impairment | | | 1,351 | | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Gain on sale of 2GIG | | | — | | | | (47,122 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Loss on sale or disposal of assets | | | 580 | | | | 400 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Stock-based compensation | | | 1,363 | | | | 1,317 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Provision for doubtful accounts | | | 11,237 | | | | 8,299 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Paid-in-kind interest income | | | (910 | ) | | | (1,050 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Non-cash adjustments to deferred revenue | | | 155 | | | | 1,075 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Deferred income taxes | | | (540 | ) | | | 8,592 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Changes in operating assets and liabilities, net of acquisitions and divestiture: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Accounts receivable | | | (18,518 | ) | | | (9,741 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Inventories | | | (31,997 | ) | | | (15,782 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Prepaid expenses and other current assets | | | (4,077 | ) | | | 6,085 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Accounts payable | | | 16,918 | | | | 1,085 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Accrued expenses and other liabilities | | | 94,252 | | | | 100,028 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Deferred revenue | | | 23,336 | | | | 24,430 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash provided by operating activities | | | 91,656 | | | | 139,671 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Subscriber acquisition costs | | | (284,912 | ) | | | (267,232 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures | | | (19,856 | ) | | | (5,788 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Proceeds from the sale of 2GIG, net of cash sold | | | — | | | | 144,750 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Acquisition of intangible assets | | | (6,421 | ) | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash used in acquisitions | | | (18,500 | ) | | | (4,272 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Investment in short-term investments—other | | | (60,000 | ) | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Proceeds from short-term investments—other | | | 60,069 | | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Investment in preferred stock | | | (3,000 | ) | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other assets | | | (92 | ) | | | (8,180 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash used in investing activities | | | (332,712 | ) | | | (140,722 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Proceeds from notes payable | | | 102,000 | | | | 203,500 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Repayments of revolving line of credit | | | — | | | | (50,500 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Borrowings from revolving line of credit | | | — | | | | 22,500 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Proceeds from contract sales | | | 2,261 | | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Change in restricted cash | | | 161 | | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Repayments of capital lease obligations | | | (4,528 | ) | | | (5,208 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Deferred financing costs | | | (2,782 | ) | | | (5,429 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Payments of dividends | | | (50,000 | ) | | | (60,000 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash provided by financing activities | | | 47,112 | | | | 104,863 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Effect of exchange rate changes on cash | | | (775 | ) | | | (169 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net (decrease) increase in cash | | | (194,719 | ) | | | 103,643 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Beginning of period | | | 261,905 | | | | 8,090 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | End of period | | $ | 67,186 | | | $ | 111,733 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Supplemental non-cash flow disclosure: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Capital lease additions | | $ | 7,315 | | | $ | 2,988 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |