Guarantor and Non-Guarantor Supplemental Financial Information | 9 Months Ended | 12 Months Ended |
Sep. 30, 2013 | Dec. 31, 2012 |
Text Block [Abstract] | ' | ' |
Guarantor and Non-Guarantor Supplemental Financial Information | ' | ' |
NOTE 16—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 outstanding 2019 notes and the outstanding 2020 notes were issued by APX. The outstanding 2019 notes are fully and unconditionally guaranteed, jointly and severally, on a senior secured basis, subject to certain limitations, by 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, 2013 and December 31, 2012 and for the three and nine months ended September 30, 2013 (Successor) and September 30, 2012 (Predecessor). The unaudited condensed consolidating financial information reflects the investments of Holdings 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, APX’s subsidiaries that are guarantors (the “Guarantor Subsidiaries”), and APX’s subsidiaries that are not guarantors (the “Non-Guarantor Subsidiaries”) as of and for the Successor Period ended December 31, 2012, the Predecessor Period ended November 16, 2012 and the years ended December 31, 2011 and 2010. 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, 2013 (Successor) | December 31, 2012 (Successor) |
(In thousands) | (In thousands) |
(unaudited) | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
| | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | | Group, Inc. | Subsidiaries | Guarantor |
Group, Inc. | Subsidiaries | Guarantor | | | Subsidiaries |
| | Subsidiaries | Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | Current assets | | $ | — | | | $ | 220 | | | $ | 79,469 | | | $ | 6,511 | | | $ | (10,927 | ) | | $ | 75,273 | |
Current assets | | $ | — | | | $ | 77,027 | | | $ | 84,589 | | | $ | 25,460 | | | $ | (23,919 | ) | | $ | 163,157 | | Property and equipment, net | | | — | | | | — | | | | 29,415 | | | | 791 | | | | — | | | | 30,206 | |
Property and equipment, net | | | — | | | | — | | | | 28,597 | | | | 639 | | | | — | | | | 29,236 | | Subscriber acquisition costs, net | | | — | | | | — | | | | 11,518 | | | | 1,235 | | | | — | | | | 12,753 | |
Subscriber acquisition costs, net | | | — | | | | — | | | | 240,536 | | | | 26,468 | | | | — | | | | 267,004 | | Deferred financing costs, net | | | — | | | | 57,322 | | | | — | | | | — | | | | — | | | | 57,322 | |
Deferred financing costs, net | | | — | | | | 56,206 | | | | — | | | | — | | | | — | | | | 56,206 | | Restricted cash | | | — | | | | — | | | | 28,428 | | | | — | | | | — | | | | 28,428 | |
Restricted cash | | | — | | | | — | | | | 28,428 | | | | — | | | | — | | | | 28,428 | | Investment in subsidiaries | | | 679,279 | | | | 1,966,582 | | | | — | | | | — | | | | (2,645,861 | ) | | | — | |
Investment in subsidiaries | | | 531,352 | | | | 1,943,321 | | | | — | | | | — | | | | (2,474,673 | ) | | | — | | Intercompany receivable | | | — | | | | — | | | | 51,754 | | | | — | | | | (51,754 | ) | | | — | |
Intercompany receivable | | | — | | | | — | | | | 61,205 | | | | — | | | | (61,205 | ) | | | — | | Customer relationships | | | — | | | | — | | | | 955,291 | | | | 97,728 | | | | — | | | | 1,053,019 | |
Intangible assets, net | | | — | | | | — | | | | 799,830 | | | | 82,903 | | | | — | | | | 882,733 | | Goodwill | | | — | | | | — | | | | 842,136 | | | | 34,506 | | | | — | | | | 876,642 | |
Goodwill | | | — | | | | — | | | | 804,041 | | | | 33,378 | | | | — | | | | 837,419 | | Long-term investments and other assets | | | — | | | | — | | | | 21,676 | | | | 29 | | | | — | | | | 21,705 | |
Long-term investments and other assets | | | — | | | | — | | | | 27,333 | | | | 25 | | | | — | | | | 27,358 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total assets | | $ | 679,279 | | | $ | 2,024,124 | | | $ | 2,019,687 | | | $ | 140,800 | | | $ | (2,708,542 | ) | | $ | 2,155,348 | |
Total Assets | | $ | 531,352 | | | $ | 2,076,554 | | | $ | 2,074,559 | | | $ | 168,873 | | | $ | (2,559,797 | ) | | $ | 2,291,541 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Current liabilities | | $ | — | | | $ | 11,845 | | | $ | 91,311 | | | $ | 15,878 | | | $ | (10,927 | ) | | $ | 108,107 | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | Intercompany payable | | | — | | | | — | | | | — | | | | 51,754 | | | | (51,754 | ) | | | — | |
Current liabilities | | $ | — | | | $ | 36,817 | | | $ | 159,514 | | | $ | 36,377 | | | $ | (23,919 | ) | | $ | 208,789 | | Notes payable, net of current portion | | | — | | | | 1,333,000 | | | | — | | | | — | | | | — | | | | 1,333,000 | |
Intercompany payable | | | — | | | | — | | | | — | | | | 61,205 | | | | (61,205 | ) | | | — | | Capital lease obligations, net of current portion | | | — | | | | — | | | | 4,768 | | | | — | | | | — | | | | 4,768 | |
Notes payable and revolving line of credit, net of current portion | | | — | | | | 1,508,385 | | | | — | | | | — | | | | — | | | | 1,508,385 | | Deferred revenue, net of current portion | | | — | | | | — | | | | 659 | | | | 49 | | | | — | | | | 708 | |
Capital lease obligations, net of current portion | | | — | | | | — | | | | 2,918 | | | | — | | | | — | | | | 2,918 | | Other long-term obligations | | | — | | | | — | | | | 2,096 | | | | 161 | | | | — | | | | 2,257 | |
Deferred revenue, net of current portion | | | — | | | | — | | | | 15,425 | | | | 1,812 | | | | — | | | | 17,237 | | Deferred income tax liability | | | — | | | | — | | | | 16,519 | | | | 10,710 | | | | — | | | | 27,229 | |
Other long-term obligations | | | — | | | | — | | | | 11,239 | | | | 323 | | | | — | | | | 11,562 | | Total equity (deficit) | | | 679,279 | | | | 679,279 | | | | 1,904,334 | | | | 62,248 | | | | (2,645,861 | ) | | | 679,279 | |
Deferred income tax liability | | | — | | | | — | | | | — | | | | 11,298 | | | | — | | | | 11,298 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total equity (deficit) | | | 531,352 | | | | 531,352 | | | | 1,885,463 | | | | 57,858 | | | | (2,474,673 | ) | | | 531,352 | | Total liabilities and stockholders’ equity | | $ | 679,279 | | | $ | 2,024,124 | | | $ | 2,019,687 | | | $ | 140,800 | | | $ | (2,708,542 | ) | | $ | 2,155,348 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 531,352 | | | $ | 2,076,554 | | | $ | 2,074,559 | | | $ | 168,873 | | | $ | (2,559,797 | ) | | $ | 2,291,541 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Condensed Consolidating Balance Sheet |
| December 31, 2011 (Predecessor) |
Supplemental Condensed Consolidating Balance Sheet | (In thousands) |
December 31, 2012 (Successor) | |
(In thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited) | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
| Group, Inc. | Subsidiaries | Guarantor |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Subsidiaries |
| | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | | Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Group, Inc. | Subsidiaries | Guarantor | Current assets | | $ | — | | | $ | — | | | $ | 111,459 | | | $ | 9,119 | | | $ | (43,670 | ) | | $ | 76,908 | |
| | Subsidiaries | Property and equipment, net | | | — | | | | — | | | | 26,402 | | | | 38 | | | | — | | | | 26,440 | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | Subscriber acquisition costs, net | | | — | | | | — | | | | 478,182 | | | | 55,831 | | | | — | | | | 534,013 | |
Current assets | | $ | — | | | $ | 220 | | | $ | 79,469 | | | $ | 6,511 | | | $ | (10,927 | ) | | $ | 75,273 | | Deferred financing costs, net | | | — | | | | — | | | | 4,189 | | | | — | | | | — | | | | 4,189 | |
Property and equipment, net | | | — | | | | — | | | | 29,415 | | | | 791 | | | | — | | | | 30,206 | | Restricted cash | | | — | | | | — | | | | — | | | | 1,349 | | | | — | | | | 1,349 | |
Subscriber acquisition costs, net | | | — | | | | — | | | | 11,518 | | | | 1,235 | | | | — | | | | 12,753 | | Investment in subsidiaries | | | — | | | | (187,983 | ) | | | — | | | | — | | | | 187,983 | | | | — | |
Deferred financing costs, net | | | — | | | | 57,322 | | | | — | | | | — | | | | — | | | | 57,322 | | Intercompany loan | | | — | | | | — | | | | 5,000 | | | | — | | | | (5,000 | ) | | | — | |
Restricted cash | | | — | | | | — | | | | 28,428 | | | | — | | | | — | | | | 28,428 | | Intangible assets, net | | | — | | | | — | | | | 706 | | | | — | | | | — | | | | 706 | |
Investment in subsidiaries | | | 679,279 | | | | 1,966,582 | | | | — | | | | — | | | | (2,645,861 | ) | | | — | | Long-term investments and other assets | | | — | | | | — | | | | 1,365 | | | | 10 | | | | — | | | | 1,375 | |
Intercompany receivable | | | — | | | | — | | | | 51,754 | | | | — | | | | (51,754 | ) | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets, net | | | — | | | | — | | | | 955,291 | | | | 97,728 | | | | — | | | | 1,053,019 | | Total assets | | $ | — | | | $ | (187,983 | ) | | $ | 627,303 | | | $ | 66,347 | | | $ | 139,313 | | | $ | 644,980 | |
Goodwill | | | — | | | | — | | | | 842,136 | | | | 34,506 | | | | — | | | | 876,642 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term investments and other assets | | | — | | | | — | | | | 21,676 | | | | 29 | | | | — | | | | 21,705 | | Liabilities and stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Current liabilities | | $ | — | | | $ | — | | | $ | 97,281 | | | $ | 48,310 | | | $ | (43,670 | ) | | $ | 101,921 | |
Total Assets | | $ | 679,279 | | | $ | 2,024,124 | | | $ | 2,019,687 | | | $ | 140,800 | | | $ | (2,708,542 | ) | | $ | 2,155,348 | | Intercompany loan | | | — | | | | — | | | | — | | | | 5,000 | | | | (5,000 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | Notes payable, net of current portion | | | — | | | | — | | | | 605,000 | | | | — | | | | — | | | | 605,000 | |
| | | | | | | Liability—contracts sold, net of current portion | | | — | | | | — | | | | 62,094 | | | | — | | | | — | | | | 62,094 | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | Capital lease obligations, net of current portion | | | — | | | | — | | | | 5,075 | | | | — | | | | — | | | | 5,075 | |
Current liabilities | | $ | — | | | $ | 11,845 | | | $ | 91,311 | | | $ | 15,878 | | | $ | (10,927 | ) | | $ | 108,107 | | Deferred revenue, net of current portion | | | — | | | | — | | | | 29,995 | | | | 4,571 | | | | — | | | | 34,566 | |
Intercompany payable | | | — | | | | — | | | | — | | | | 51,754 | | | | (51,754 | ) | | | — | | Other long-term obligations | | | — | | | | — | | | | 18,087 | | | | 1,297 | | | | — | | | | 19,384 | |
Notes payable and revolving line of credit, net of current portion | | | — | | | | 1,333,000 | | | | — | | | | — | | | | — | | | | 1,333,000 | | Deferred income tax liability | | | — | | | | — | | | | — | | | | 439 | | | | — | | | | 439 | |
Capital lease obligations, net of current portion | | | — | | | | — | | | | 4,768 | | | | — | | | | — | | | | 4,768 | | Total APX Group, Inc. stockholders’ equity (deficit) | | | — | | | | (187,983 | ) | | | (190,097 | ) | | | 2,114 | | | | 187,983 | | | | (187,983 | ) |
Deferred revenue, net of current portion | | | — | | | | — | | | | 659 | | | | 49 | | | | — | | | | 708 | | Non-controlling interests | | | — | | | | — | | | | (132 | ) | | | 4,616 | | | | — | | | | 4,484 | |
Other long-term obligations | | | — | | | | — | | | | 2,096 | | | | 161 | | | | — | | | | 2,257 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred income tax liability | | | — | | | | — | | | | 16,519 | | | | 10,710 | | | | — | | | | 27,229 | | Total liabilities and stockholders’ equity (deficit) | | $ | — | | | $ | (187,983 | ) | | $ | 627,303 | | | $ | 66,347 | | | $ | 139,313 | | | $ | 644,980 | |
Total equity (deficit) | | | 679,279 | | | | 679,279 | | | | 1,904,334 | | | | 62,248 | | | | (2,645,861 | ) | | | 679,279 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 679,279 | | | $ | 2,024,124 | | | $ | 2,019,687 | | | $ | 140,800 | | | $ | (2,708,542 | ) | | $ | 2,155,348 | | Condensed Consolidating Statements of Operations |
| | | | | | | | | | | | | | | | | | | | | | | | | For the Period From November 17, 2012 to December 31, 2012 (Successor) |
| (In thousands) |
Condensed Consolidating Statements of Operations and Comprehensive (Loss) Income | |
For the Nine Months Ended September 30, 2013 (Successor) | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
(unaudited) | Group, Inc. | Subsidiaries | Guarantor |
| | | Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Revenues | | $ | — | | | $ | — | | | $ | 54,251 | | | $ | 3,412 | | | $ | (57 | ) | | $ | 57,606 | |
| | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | | Costs and expenses | | | — | | | | — | | | | 83,477 | | | | 2,379 | | | | (57 | ) | | | 85,799 | |
Group, Inc. | Subsidiaries | Guarantor | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Subsidiaries | (Loss) income from operations | | | — | | | | — | | | | (29,226 | ) | | | 1,033 | | | | — | | | | (28,193 | ) |
Revenues | | $ | — | | | $ | — | | | $ | 350,358 | | | $ | 20,103 | | | $ | (2,264 | ) | | $ | 368,197 | | (Loss) income from subsidiaries | | | (30,102 | ) | | | (17,549 | ) | | | — | | | | — | | | | 47,651 | | | | — | |
Costs and expenses | | | — | | | | — | | | | 387,796 | | | | 23,075 | | | | (2,264 | ) | | | 408,607 | | Other income (expense) | | | — | | | | (12,553 | ) | | | (256 | ) | | | (3 | ) | | | — | | | | (12,812 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from operations | | | — | | | | — | | | | (37,438 | ) | | | (2,972 | ) | | | — | | | | (40,410 | ) | (Loss) income from continuing operations before income tax expenses | | | (30,102 | ) | | | (30,102 | ) | | | (29,482 | ) | | | 1,030 | | | | 47,651 | | | | (41,005 | ) |
Loss from subsidiaries | | | (87,341 | ) | | | (51,671 | ) | | | — | | | | — | | | | 139,012 | | | | — | | Income tax (benefit) expense | | | — | | | | — | | | | (11,193 | ) | | | 290 | | | | — | | | | (10,903 | ) |
Other income (expense), net | | | 60,000 | | | | (35,670 | ) | | | 405 | | | | (68 | ) | | | (60,000 | ) | | | (35,333 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net (loss) income | | $ | (30,102 | ) | | $ | (30,102 | ) | | $ | (18,289 | ) | | $ | 740 | | | $ | 47,651 | | | $ | (30,102 | ) |
Loss before income tax expenses | | | (27,341 | ) | | | (87,341 | ) | | | (37,033 | ) | | | (3,040 | ) | | | 79,012 | | | | (75,743 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense (benefit) | | | — | | | | — | | | | 12,447 | | | | (849 | ) | | | — | | | | 11,598 | | Other comprehensive (loss) income net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net (loss) income before non-controlling interests | | $ | (30,102 | ) | | $ | (30,102 | ) | | $ | (18,289 | ) | | $ | 740 | | | $ | 47,651 | | | $ | (30,102 | ) |
Net loss | | $ | (27,341 | ) | | $ | (87,341 | ) | | $ | (49,480 | ) | | $ | (2,191 | ) | | $ | 79,012 | | | $ | (87,341 | ) | Foreign currency translation adjustment | | | — | | | | 928 | | | | 444 | | | | 484 | | | | (928 | ) | | | 928 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Total other comprehensive income (loss) | | | — | | | | 928 | | | | 444 | | | | 484 | | | | (928 | ) | | | 928 | |
Other comprehensive (loss) income, 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 income | | | — | | | | (3,981 | ) | | | (1,959 | ) | | | (2,022 | ) | | | 3,981 | | | | (3,981 | ) | Condensed Consolidating Statements of Operations |
| | | | | | | | | | | | | | | | | | | | | | | | | 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) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Condensed Consolidating Statements of Operations and Comprehensive (Loss) Income | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
For the Nine Months Ended September 30, 2012 (Predecessor) | 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 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | | | | | | Loss from operations | | | — | | | | — | | | | (37,876 | ) | | | (5,117 | ) | | | — | | | | (42,993 | ) |
Group, Inc. | Subsidiaries | Guarantor | | | | | Loss from subsidiaries | | | — | | | | (153,517 | ) | | | — | | | | — | | | | 153,517 | | | | — | |
| | Subsidiaries | | | | | Other (expense) | | | — | | | | — | | | | (103,830 | ) | | | (2,851 | ) | | | — | | | | (106,681 | ) |
Revenues | | $ | — | | | $ | 318,363 | | | $ | 17,200 | | | $ | (1,087 | ) | | $ | 334,476 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Costs and expenses | | | — | | | | 263,121 | | | | 16,863 | | | | (1,087 | ) | | | 278,897 | | | | | | (Loss) income from continuing operations before income tax expenses | | | — | | | | (153,517 | ) | | | (141,706 | ) | | | (7,968 | ) | | | 153,517 | | | | (149,674 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Income tax expense | | | — | | | | — | | | | 3,500 | | | | 1,423 | | | | — | | | | 4,923 | |
Income from operations | | | — | | | | 55,242 | | | | 337 | | | | — | | | | 55,579 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from subsidiaries | | | (43,116 | ) | | | — | | | | — | | | | 43,116 | | | | — | | | | | | (Loss) income from continuing operations | | | — | | | | (153,517 | ) | | | (145,206 | ) | | | (9,391 | ) | | | 153,517 | | | | (154,597 | ) |
Other expense, net | | | (287 | ) | | | (89,266 | ) | | | (439 | ) | | | — | | | | (89,992 | ) | | | | | Loss from discontinued operations | | | — | | | | — | | | | (239 | ) | | | — | | | | — | | | | (239 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from continuing operations before income tax expenses | | | (43,403 | ) | | | (34,024 | ) | | | (102 | ) | | | 43,116 | | | | (34,413 | ) | | | | | Net (loss) income before non-controlling interests | | | — | | | | (153,517 | ) | | | (145,445 | ) | | | (9,391 | ) | | | 153,517 | | | | (154,836 | ) |
Income tax expense (benefit) | | | — | | | | 5,197 | | | | (2 | ) | | | — | | | | 5,195 | | | | | | Net (loss) income attributable to non-controlling interests | | | — | | | | — | | | | 6,781 | | | | (8,100 | ) | | | — | | | | (1,319 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from continuing operations | | | (43,403 | ) | | | (39,221 | ) | | | (100 | ) | | | 43,116 | | | | (39,608 | ) | | | | | Net (loss) income | | $ | — | | | $ | (153,517 | ) | | $ | (152,226 | ) | | $ | (1,291 | ) | | $ | 153,517 | | | $ | (153,517 | ) |
Loss from discontinued operations | | | — | | | | (239 | ) | | | — | | | | — | | | | (239 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other comprehensive income (loss) net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss before non-controlling interests | | | (43,403 | ) | | | (39,460 | ) | | | (100 | ) | | | 43,116 | | | | (39,847 | ) | | | | | Net (loss) income before non-controlling interests | | $ | — | | | $ | (153,517 | ) | | $ | (145,445 | ) | | $ | (9,391 | ) | | $ | 153,517 | | | $ | (154,836 | ) |
Net income (loss) attributable to non-controlling interests | | | — | | | | 6,197 | | | | (2,641 | ) | | | — | | | | 3,556 | | | | | | Change in fair value of interest rate swap agreement | | | — | | | | 318 | | | | 318 | | | | — | | | | (318 | ) | | | 318 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Foreign currency translation adjustment | | | — | | | | 708 | | | | 708 | | | | — | | | | (708 | ) | | | 708 | |
Net (loss) income | | $ | (43,403 | ) | | $ | (45,657 | ) | | $ | 2,541 | | | $ | 43,116 | | | $ | (43,403 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total other comprehensive income (loss) | | | — | | | | 1,026 | | | | 1,026 | | | | — | | | | (1,026 | ) | | | 1,026 | |
| | | | | | | | | | Comprehensive income (loss) before non-controlling interests | | | — | | | | (152,491 | ) | | | (144,419 | ) | | | (9,391 | ) | | | 152,491 | | | | (153,810 | ) |
Other comprehensive (loss) income, net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive (loss) income attributable to non-controlling interests | | | — | | | | — | | | | 6,781 | | | | (8,100 | ) | | | — | | | | (1,319 | ) |
Net loss before non-controlling interests | | $ | (43,403 | ) | | $ | (39,460 | ) | | $ | (100 | ) | | $ | 43,116 | | | $ | (39,847 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of interest rate swap agreement | | | 318 | | | | 318 | | | | — | | | | (318 | ) | | | 318 | | | | | | Comprehensive (loss) income | | $ | — | | | $ | (152,491 | ) | | $ | (151,200 | ) | | $ | (1,291 | ) | | $ | 152,491 | | | $ | (152,491 | ) |
Foreign currency translation adjustment | | | 1,969 | | | | 1,844 | | | | 125 | | | | (1,969 | ) | | | 1,969 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income | | | 2,287 | | | | 2,162 | | | | 125 | | | | (2,287 | ) | | | 2,287 | | | | | | Condensed Consolidating Statements of Operations |
Comprehensive (loss) income before non-controlling interests | | | (41,116 | ) | | | (37,298 | ) | | | 25 | | | | 40,829 | | | | (37,560 | ) | | | | | For the Year Ended December 31, 2011 (Predecessor) |
Comprehensive income (loss) attributable to non-controlling interests | | | — | | | | 6,197 | | | | (2,641 | ) | | | — | | | | 3,556 | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive (loss) income | | $ | (41,116 | ) | | $ | (43,495 | ) | | $ | 2,666 | | | $ | 40,829 | | | $ | (41,116 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
| Group, Inc. | Subsidiaries | Guarantor |
Supplemental Condensed Consolidating Statements of Cash Flows | | | Subsidiaries |
For the Nine Months Ended September 30, 2013 (Successor) | Revenues | | $ | — | | | $ | — | | | $ | 350,572 | | | $ | (956 | ) | | $ | (9,668 | ) | | $ | 339,948 | |
(In thousands) | Costs and expenses | | | — | | | | — | | | | 295,854 | | | | 14,748 | | | | (9,668 | ) | | | 300,934 | |
(unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income (loss) from operations | | | — | | | | — | | | | 54,718 | | | | (15,704 | ) | | | — | | | | 39,014 | |
| | | | | | | | | | | | | | | | | | | | | | | | | (Loss) income from subsidiaries | | | — | | | | (68,546 | ) | | | — | | | | — | | | | 68,546 | | | | — | |
| | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | | Other expense | | | — | | | | — | | | | (97,993 | ) | | | (4,248 | ) | | | — | | | | (102,241 | ) |
Group, Inc. | Subsidiaries | Guarantor | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Subsidiaries | (Loss) income from continuing operations before income tax expenses | | | — | | | | (68,546 | ) | | | (43,275 | ) | | | (19,952 | ) | | | 68,546 | | | | (63,227 | ) |
Cash flow from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | Income tax expense (benefit) | | | — | | | | — | | | | 719 | | | | (4,458 | ) | | | — | | | | (3,739 | ) |
Net cash provided by (used in) operating activities | | $ | 60,000 | | | $ | (115 | ) | | $ | 105,177 | | | $ | 34,609 | | | $ | (60,000 | ) | | $ | 139,671 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flow from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | (Loss) income from continuing operations | | | — | | | | (68,546 | ) | | | (43,994 | ) | | | (15,494 | ) | | | 68,546 | | | | (59,488 | ) |
Subscriber contract costs | | | — | | | | — | | | | (240,678 | ) | | | (26,554 | ) | | | — | | | | (267,232 | ) | Loss from discontinued operations | | | — | | | | — | | | | (2,917 | ) | | | — | | | | — | | | | (2,917 | ) |
Capital expenditures | | | — | | | | — | | | | (5,764 | ) | | | (24 | ) | | | — | | | | (5,788 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from the sale of subsidiary | | | — | | | | 144,750 | | | | — | | | | — | | | | — | | | | 144,750 | | Net (loss) income before non-controlling interests | | | — | | | | (68,546 | ) | | | (46,911 | ) | | | (15,494 | ) | | | 68,546 | | | | (62,405 | ) |
Investment in subsidiary | | | — | | | | (178,077 | ) | | | — | | | | — | | | | 178,077 | | | | — | | Net income (loss) attributable to non-controlling interests | | | — | | | | — | | | | 6,769 | | | | 345 | | | | (973 | ) | | | 6,141 | |
Proceeds from the sale of capital assets | | | — | | | | — | | | | 9 | | | | — | | | | — | | | | 9 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in acquisition | | | — | | | | — | | | | (4,272 | ) | | | — | | | | — | | | | (4,272 | ) | Net (loss) income | | $ | — | | | $ | (68,546 | ) | | $ | (53,680 | ) | | $ | (15,839 | ) | | $ | 69,519 | | | $ | (68,546 | ) |
Other assets | | | — | | | | — | | | | (8,192 | ) | | | 3 | | | | — | | | | (8,189 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other comprehensive (loss) income net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | — | | | | (33,327 | ) | | | (258,897 | ) | | | (26,575 | ) | | | 178,077 | | | | (140,722 | ) | Net (loss) income before non-controlling interests | | $ | — | | | $ | (68,546 | ) | | $ | (46,911 | ) | | $ | (15,494 | ) | | $ | 68,546 | | | $ | (62,405 | ) |
Cash flow from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | Change in fair value of interest rate swap agreement | | | — | | | | 563 | | | | 563 | | | | — | | | | (563 | ) | | | 563 | |
Proceeds from notes payable | | | — | | | | 203,500 | | | | — | | | | — | | | | — | | | | 203,500 | | Foreign currency translation adjustment | | | — | | | | (1,734 | ) | | | (2,104 | ) | | | 370 | | | | 1,734 | | | | (1,734 | ) |
Intercompany receivable | | | — | | | | — | | | | (9,451 | ) | | | — | | | | 9,451 | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intercompany payable | | | — | | | | — | | | | 178,077 | | | | 9,451 | | | | (187,528 | ) | | | — | | Total other comprehensive income (loss) | | | — | | | | (1,171 | ) | | | (1,541 | ) | | | 370 | | | | 1,171 | | | | (1,171 | ) |
Borrowings from revolving line of credit | | | — | | | | 22,500 | | | | — | | | | — | | | | — | | | | 22,500 | | Comprehensive income (loss) before non-controlling interests | | | — | | | | (69,717 | ) | | | (48,452 | ) | | | (15,124 | ) | | | 69,717 | | | | (63,576 | ) |
Repayments on revolving line of credit | | | — | | | | (50,500 | ) | | | — | | | | — | | | | — | | | | (50,500 | ) | Comprehensive (loss) income attributable to non-controlling interests | | | — | | | | — | | | | 6,769 | | | | 345 | | | | (973 | ) | | | 6,141 | |
Repayments of capital lease obligations | | | — | | | | — | | | | (5,208 | ) | | | — | | | | — | | | | (5,208 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred financing costs | | | — | | | | (5,429 | ) | | | — | | | | — | | | | — | | | | (5,429 | ) | Comprehensive (loss) income | | $ | — | | | $ | (69,717 | ) | | $ | (55,221 | ) | | $ | (15,469 | ) | | $ | 70,690 | | | $ | (69,717 | ) |
Payment of dividends | | | (60,000 | ) | | | (60,000 | ) | | | — | | | | — | | | | 60,000 | | | | (60,000 | ) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by financing activities | | | (60,000 | ) | | | 110,071 | | | | 163,418 | | | | 9,451 | | | | (118,077 | ) | | | 104,863 | | Condensed Consolidating Statements of Operations |
| | | | | | | For the Year Ended December 31, 2010 (Predecessor) |
Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | (169 | ) | | | — | | | | (169 | ) | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Net increase in cash | | | — | | | | 76,629 | | | | 9,698 | | | | 17,316 | | | | — | | | | 103,643 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash: | | | | | | | | | | | | | | | | | | | | | | | | | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
Beginning of period | | | — | | | | 399 | | | | 4,188 | | | | 3,503 | | | | — | | | | 8,090 | | Group, Inc. | Subsidiaries | Guarantor |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Subsidiaries |
End of period | | $ | — | | | $ | 77,028 | | | $ | 13,886 | | | $ | 20,819 | | | $ | — | | | $ | 111,733 | | Revenues | | $ | — | | | $ | — | | | $ | 216,392 | | | $ | 29,910 | | | $ | (7,424 | ) | | $ | 238,878 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Costs and expenses | | | — | | | | — | | | | 192,253 | | | | 8,820 | | | | (7,424 | ) | | | 193,649 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Condensed Consolidating Statements of Cash Flows | Income from operations | | | — | | | | — | | | | 24,139 | | | | 21,090 | | | | — | | | | 45,229 | |
For the Nine Months Ended September 30, 2012 (Predecessor) | (Loss) income from subsidiaries | | | — | | | | (23,658 | ) | | | — | | | | — | | | | 23,658 | | | | — | |
(In thousands) | Other expense | | | — | | | | — | | | | (69,719 | ) | | | (148 | ) | | | — | | | | (69,867 | ) |
(unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Loss) income from continuing operations before income tax expenses | | | — | | | | (23,658 | ) | | | (45,580 | ) | | | 20,942 | | | | 23,658 | | | | (24,638 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Income tax (benefit) expense | | | — | | | | — | | | | (225 | ) | | | 4,545 | | | | — | | | | 4,320 | |
| | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Group, Inc. | Subsidiaries | Guarantor | | | | | (Loss) income from continuing operations | | | — | | | | (23,658 | ) | | | (45,355 | ) | | | 16,397 | | | | 23,658 | | | | (28,958 | ) |
| | Subsidiaries | | | | | Net loss attributable to non-controlling interests | | | — | | | | — | | | | (5,300 | ) | | | — | | | | — | | | | (5,300 | ) |
Cash flow from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | $ | — | | | $ | 94,141 | | | $ | 38,504 | | | $ | — | | | $ | 132,645 | | | | | | Net (loss) income | | $ | — | | | $ | (23,658 | ) | | $ | (40,055 | ) | | $ | 16,397 | | | $ | 23,658 | | | $ | (23,658 | ) |
Cash flow from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber contract costs | | | — | | | | (192,412 | ) | | | (49,330 | ) | | | — | | | | (241,742 | ) | | | | | Other comprehensive (loss) income net of tax effects: | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | — | | | | (3,187 | ) | | | (268 | ) | | | — | | | | (3,455 | ) | | | | | Net (loss) income before non-controlling interests | | $ | — | | | $ | (23,658 | ) | | $ | (45,355 | ) | | $ | 16,397 | | | $ | 23,658 | | | $ | (28,958 | ) |
Investment in subsidiary | | | (4,562 | ) | | | — | | | | — | | | | 4,562 | | | | — | | | | | | Change in fair value of interest rate swap agreement | | | — | | | | 179 | | | | 179 | | | | — | | | | (179 | ) | | | 179 | |
Proceeds from the sale of capital assets | | | — | | | | 274 | | | | — | | | | — | | | | 274 | | | | | | Foreign currency translation adjustment | | | — | | | | 1,709 | | | | — | | | | 1,709 | | | | (1,709 | ) | | | 1,709 | |
Other assets | | | — | | | | (1,154 | ) | | | (18 | ) | | | — | | | | (1,172 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total other comprehensive income (loss) | | | — | | | | 1,888 | | | | 179 | | | | 1,709 | | | | (1,888 | ) | | | 1,888 | |
Net cash used in investing activities | | | (4,562 | ) | | | (196,479 | ) | | | (49,616 | ) | | | 4,562 | | | | (246,095 | ) | | | | | Comprehensive income (loss) before non-controlling interests | | | — | | | | (21,770 | ) | | | (45,176 | ) | | | 18,106 | | | | 21,770 | | | | (27,070 | ) |
Cash flow from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive (loss) income attributable to non-controlling interests | | | — | | | | — | | | | (5,300 | ) | | | — | | | | — | | | | (5,300 | ) |
Proceeds from notes payable | | | — | | | | 116,163 | | | | — | | | | — | | | | 116,163 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of preferred stock and warrants | | | 4,562 | | | | — | | | | — | | | | — | | | | 4,562 | | | | | | Comprehensive (loss) income | | $ | — | | | $ | (21,770 | ) | | $ | (39,876 | ) | | $ | 18,106 | | | $ | 21,770 | | | $ | (21,770 | ) |
Proceeds from issuance of preferred stock by Solar | | | — | | | | — | | | | 5,000 | | | | — | | | | 5,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital contributions-non-controlling interest | | | — | | | | — | | | | 4,729 | | | | — | | | | 4,729 | | | | | | |
Intercompany receivable | | | — | | | | (7,174 | ) | | | — | | | | 7,174 | | | | — | | | | | | Condensed Consolidating Statements of Cash Flows |
Intercompany payable | | | — | | | | 4,562 | | | | 7,174 | | | | (11,736 | ) | | | — | | | | | | For the Period From November 17, 2012 to December 31, 2012 (Successor) |
Borrowings from revolving line of credit | | | — | | | | 47,000 | | | | 2,500 | | | | — | | | | 49,500 | | | | | | (In thousands) |
Repayments on revolving line of credit | | | — | | | | (42,241 | ) | | | — | | | | — | | | | (42,241 | ) | | | | | |
Change in restricted cash | | | — | | | | — | | | | 448 | | | | — | | | | 448 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments of capital lease obligations | | | — | | | | (3,407 | ) | | | — | | | | — | | | | (3,407 | ) | | | | | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
Deferred financing costs | | | — | | | | (5,720 | ) | | | (964 | ) | | | — | | | | (6,684 | ) | | | | | Group, Inc. | Subsidiaries | Guarantor |
Payment of dividends | | | — | | | | — | | | | (75 | ) | | | — | | | | (75 | ) | | | | | | | Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flow from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by financing activities | | | 4,562 | | | | 109,183 | | | | 18,812 | | | | (4,562 | ) | | | 127,995 | | | | | | Net cash provided by (used in) operating activities | | $ | — | | | $ | 399 | | | $ | (22,272 | ) | | $ | 326 | | | $ | (3,696 | ) | | $ | (25,243 | ) |
| | | | | | | | | | Cash flow from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash | | | — | | | | — | | | | 161 | | | | — | | | | 161 | | | | | | Subscriber contract costs | | | — | | | | — | | | | (11,683 | ) | | | (1,255 | ) | | | — | | | | (12,938 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures | | | — | | | | — | | | | (1,333 | ) | | | (123 | ) | | | — | | | | (1,456 | ) |
Net increase in cash | | | — | | | | 6,845 | | | | 7,861 | | | | — | | | | 14,706 | | | | | | Net cash used in acquisition of the predecessor including transaction costs, net of cash acquired | | | — | | | | (1,915,473 | ) | | | — | | | | — | | | | — | | | | (1,915,473 | ) |
Cash: | | | | | | | | | | | | | | | | | | | | | | | | | Investment in subsidiary | | | (708,453 | ) | | | (67,626 | ) | | | (3,696 | ) | | | — | | | | 779,775 | | | | — | |
Beginning of period | | | — | | | | 2,817 | | | | 863 | | | | — | | | | 3,680 | | | | | | Other assets | | | — | | | | — | | | | (19,587 | ) | | | — | | | | — | | | | (19,587 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
End of period | | $ | — | | | $ | 9,662 | | | $ | 8,724 | | | $ | — | | | $ | 18,386 | | | | | | Net cash used in investing activities | | | (708,453 | ) | | | (1,983,099 | ) | | | (36,299 | ) | | | (1,378 | ) | | | 779,775 | | | | (1,949,454 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flow 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 flow from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 100,385 | | | $ | 43,330 | | | $ | (48,344 | ) | | $ | 95,371 | |
| Cash flow 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 flow 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 flow from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash provided by (used in) operating activities | | $ | — | | | $ | — | | | $ | (47,002 | ) | | $ | 13,962 | | | $ | (3,802 | ) | | $ | (36,842 | ) |
| Cash flow 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 flow 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 (decrease) increase in cash | | | — | | | | — | | | | 1,658 | | | | (1,678 | ) | | | — | | | | (20 | ) |
| Cash: | | | | | | | | | | | | | | | | | | | | | | | | |
| Beginning of period | | | — | | | | — | | | | 3,700 | | | | — | | | | — | | | | 3,700 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| End of period | | $ | — | | | $ | — | | | $ | 5,358 | | | $ | (1,678 | ) | | $ | — | | | $ | 3,680 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | Condensed Consolidating Statements of Cash Flows |
| | | | | | | | | | | | | | | | | | | | | | | | | For the Year Ended December 31, 2010 (Predecessor) |
| | | | | | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Parent | | | APX | | | Guarantor | | | Non- | | | Eliminations | | | Consolidated | |
| | | | | | | | | | | | | | | | | | | | | | | | | Group, Inc. | Subsidiaries | Guarantor |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flow from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 27,583 | | | $ | 21,540 | | | $ | (15,802 | ) | | $ | 33,321 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flow from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Subscriber contract costs | | | — | | | | — | | | | (140,885 | ) | | | (22,828 | ) | | | — | | | | (163,713 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures | | | — | | | | — | | | | (1,834 | ) | | | (45 | ) | | | — | | | | (1,879 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Repayment of advances to related parties, net | | | — | | | | — | | | | (15,802 | ) | | | — | | | | 15,802 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other assets | | | — | | | | — | | | | (1,709 | ) | | | (1,864 | ) | | | — | | | | (3,573 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash used in investing activities | | | — | | | | — | | | | (160,230 | ) | | | (24,737 | ) | | | 15,802 | | | | (169,165 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash flow from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Proceeds from notes payable | | | — | | | | — | | | | 62,500 | | | | — | | | | — | | | | 62,500 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Repayments on revolving line of credit | | | — | | | | — | | | | 6,650 | | | | — | | | | — | | | | 6,650 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Change in restricted cash | | | — | | | | — | | | | 72,104 | | | | — | | | | — | | | | 72,104 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Repayments of capital lease obligations | | | — | | | | — | | | | (1,224 | ) | | | — | | | | — | | | | (1,224 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Deferred financing costs | | | — | | | | — | | | | (2,345 | ) | | | — | | | | — | | | | (2,345 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | Payments of dividends | | | — | | | | — | | | | (1,000 | ) | | | — | | | | — | | | | (1,000 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash provided by financing activities | | | — | | | | — | | | | 136,685 | | | | — | | | | — | | | | 136,685 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Effect of exchange rate changes on cash | | | — | | | | — | | | | — | | | | 1,708 | | | | — | | | | 1,708 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net (decrease) increase in cash | | | — | | | | — | | | | 4,038 | | | | (1,489 | ) | | | — | | | | 2,549 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Cash: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Beginning of period | | | — | | | | — | | | | (1,018 | ) | | | 2,169 | | | | — | | | | 1,151 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | End of period | | $ | — | | | $ | — | | | $ | 3,020 | | | $ | 680 | | | $ | — | | | $ | 3,700 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |