Guarantor and Non-Guarantor Supplemental Financial Information | NOTE 15—GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION The 2019 notes, 2020 notes and the 2022 notes were issued by APX. The 2019 notes, 2020 notes and the 2022 notes are fully and unconditionally guaranteed, jointly and severally by Holdings and each of APX’s existing and future material wholly-owned U.S. restricted subsidiaries. APX’s existing and future foreign subsidiaries are not expected to guarantee the notes. Presented below is the condensed consolidating financial information of APX, subsidiaries of APX that are guarantors (the “Guarantor Subsidiaries”), and APX’s subsidiaries that are not guarantors (the “Non-Guarantor Subsidiaries”) as of March 31, 2016 and December 31, 2015 and for the three months ended March 31, 2016 and 2015. The unaudited condensed consolidating financial information reflects the investments of APX in the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries using the equity method of accounting. Supplemental Condensed Consolidating Balance Sheet March 31, 2016 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 3,640 $ 130,490 $ 5,307 $ (56,833 ) $ 82,604 Property and equipment, net — — 54,946 223 — 55,169 Subscriber acquisition costs, net — — 760,052 68,242 — 828,294 Deferred financing costs, net — 5,948 — — — 5,948 Investment in subsidiaries — 2,088,923 — — (2,088,923 ) — Intercompany receivable — — 18,732 — (18,732 ) — Intangible assets, net — — 492,419 39,638 — 532,057 Goodwill — — 809,678 26,420 — 836,098 Long-term investments and other assets — 106 10,663 15 (106 ) 10,678 Total Assets $ — $ 2,098,617 $ 2,276,980 $ 139,845 $ (2,164,594 ) $ 2,350,848 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 61,667 $ 169,003 $ 63,731 $ (56,833 ) $ 237,568 Intercompany payable — — — 18,732 (18,732 ) — Notes payable and revolving credit facility, net of current portion — 2,156,217 — — — 2,156,217 Capital lease obligations, net of current portion — — 9,825 2 — 9,827 Deferred revenue, net of current portion — — 43,058 4,183 — 47,241 Other long-term obligations — — 11,225 — — 11,225 Accumulated losses of investee 119,267 (119,267 ) — Deferred income tax liability — — 106 8,037 (106 ) 8,037 Total (deficit) equity (119,267 ) (119,267 ) 2,043,763 45,160 (1,969,656 ) (119,267 ) Total liabilities and stockholders’ (deficit) equity $ — $ 2,098,617 $ 2,276,980 $ 139,845 $ (2,164,594 ) $ 2,350,848 Supplemental Condensed Consolidating Balance Sheet December 31, 2015 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 2,537 $ 91,555 $ 6,540 $ (53,066 ) $ 47,566 Property and equipment, net — — 55,012 262 — 55,274 Subscriber acquisition costs, net — — 728,547 62,097 — 790,644 Deferred financing costs, net — 6,456 — — — 6,456 Investment in subsidiaries — 2,070,404 — — (2,070,404 ) — Intercompany receivable — — 22,398 — (22,398 ) — Intangible assets, net — — 519,301 39,094 — 558,395 Goodwill — — 809,678 24,738 — 834,416 Long-term investments and other assets — 106 10,880 13 (106 ) 10,893 Total Assets $ — $ 2,079,503 $ 2,237,371 $ 132,744 $ (2,145,974 ) $ 2,303,644 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 18,384 $ 143,896 $ 59,304 $ (53,066 ) $ 168,518 Intercompany payable — — — 22,398 (22,398 ) — Notes payable and revolving credit facility, net of current portion — 2,138,112 — — — 2,138,112 Capital lease obligations, net of current portion — — 11,169 2 — 11,171 Deferred revenue, net of current portion — — 40,960 3,822 — 44,782 Accumulated Losses of Investee 76,993 — — — (76,993 ) — Other long-term obligations — — 10,530 — — 10,530 Deferred income tax liability — — 106 7,524 (106 ) 7,524 Total (deficit) equity (76,993 ) (76,993 ) 2,030,710 39,694 (1,993,411 ) (76,993 ) Total liabilities and stockholders’ (deficit) equity $ — $ 2,079,503 $ 2,237,371 $ 132,744 $ (2,145,974 ) $ 2,303,644 Supplemental Condensed Consolidating Statements of Operations and Comprehensive (Loss) Income For the Three Months Ended March 31, 2016 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 165,941 $ 8,987 $ (675 ) $ 174,253 Costs and expenses — — 170,289 8,314 (675 ) 177,928 (Loss) income from operations — — (4,348 ) 673 — (3,675 ) Loss from subsidiaries (45,093 ) (45 ) — — 45,138 — Other (expense) income, net — (45,048 ) 1,664 3,086 — (40,298 ) (Loss) income before income tax expenses (45,093 ) (45,093 ) (2,684 ) 3,759 45,138 (43,973 ) Income tax expense — — 64 1,056 — 1,120 Net (loss) income $ (45,093 ) $ (45,093 ) $ (2,748 ) $ 2,703 $ 45,138 $ (45,093 ) Other comprehensive (loss) income, net of tax effects: Net (loss) income $ (45,093 ) $ (45,093 ) $ (2,748 ) $ 2,703 $ 45,138 $ (45,093 ) Foreign currency translation adjustment — 2,761 — 2,761 (2,761 ) 2,761 Total other comprehensive income — 2,761 — 2,761 (2,761 ) 2,761 Comprehensive (loss) income $ (45,093 ) $ (42,332 ) $ (2,748 ) $ 5,464 $ 42,377 $ (42,332 ) Supplemental Condensed Consolidating Statements of Operations and Comprehensive (Loss) Income For the Three Months Ended March 31, 2015 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 144,737 $ 8,230 $ (770 ) $ 152,197 Costs and expenses — — 154,900 7,766 (770 ) 161,896 (Loss) income from operations — — (10,163 ) 464 — (9,699 ) Loss from subsidiaries (48,046 ) (10,092 ) — — 58,138 — Other expense, net — (37,954 ) (247 ) (16 ) — (38,217 ) (Loss) income before income tax expenses (48,046 ) (48,046 ) (10,410 ) 448 58,138 (47,916 ) Income tax expense — — 40 90 — 130 Net (loss) income $ (48,046 ) $ (48,046 ) $ (10,450 ) $ 358 $ 58,138 $ (48,046 ) Other comprehensive loss, net of tax effects: Net (loss) income $ (48,046 ) $ (48,046 ) $ (10,450 ) $ 358 $ 58,138 $ (48,046 ) Foreign currency translation adjustment — (10,578 ) (6,336 ) (4,242 ) 10,578 (10,578 ) Total other comprehensive loss — (10,578 ) (6,336 ) (4,242 ) 10,578 (10,578 ) Comprehensive loss $ (48,046 ) $ (58,624 ) $ (16,786 ) $ (3,884 ) $ 68,716 $ (58,624 ) Supplemental Condensed Consolidating Statements of Cash Flows For the three Months Ended March 31, 2016 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash (used in) provided by operating activities $ — $ (196 ) $ (15,268 ) $ 2,959 $ — $ (12,505 ) Cash flows from investing activities: Subscriber acquisition costs—company owned equipment — — (63 ) — — (63 ) Capital expenditures — — (3,070 ) — — (3,070 ) Proceeds from sale of assets — — 926 — — 926 Investment in subsidiary — (14,615 ) — — 14,615 — Acquisition of intangible assets — — (235 ) — — (235 ) Proceeds from insurance claims — — — — — — Acquisition of other assets — — — — — — Net cash used in investing activities — (14,615 ) (2,442 ) — 14,615 (2,442 ) Cash flows from financing activities: Borrowings from revolving credit facility — 21,000 — — — 21,000 Repayments on revolving credit facility — (5,000 ) — — — (5,000 ) Intercompany receivable — — 3,667 — (3,667 ) — Intercompany payable — — 14,615 (3,667 ) (10,948 ) — Repayments of capital lease obligations — — (1,974 ) — — (1,974 ) Deferred financing costs — — — — — — Net cash provided by (used in) financing activities — 16,000 16,308 (3,667 ) (14,615 ) 14,026 Effect of exchange rate changes on cash — — — (1,126 ) — (1,126 ) Net increase (decrease) in cash — 1,189 (1,402 ) (1,834 ) — (2,047 ) Cash: Beginning of period — 2,299 (1,941 ) 2,201 — 2,559 End of period $ — $ 3,488 $ (3,343 ) $ 367 $ — $ 512 Supplemental Condensed Consolidating Statements of Cash Flows For the three Months Ended March 31, 2015 (In thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ — $ (268 ) $ 9,884 $ 6,716 $ — $ 16,332 Cash flows from investing activities: Subscriber acquisition costs—company owned equipment — — (6,815 ) (31 ) — (6,846 ) Capital expenditures — — (10,002 ) — — (10,002 ) Investment in subsidiary — (9,869 ) — — 9,869 — Acquisition of intangible assets — — (736 ) — — (736 ) Proceeds from sale of assets — — 188 — — 188 Proceeds from insurance claims — — 2,984 — — 2,984 Acquisition of other assets — — (81 ) 14 — (67 ) Net cash used in investing activities — (9,869 ) (14,462 ) (17 ) 9,869 (14,479 ) Cash flows from financing activities: Borrowings from revolving credit facility — 22,500 — — — 22,500 Repayments on revolving credit facility — (10,000 ) — — — (10,000 ) Intercompany receivable — — (2,125 ) — 2,125 — Intercompany payable — — 9,869 2,125 (11,994 ) — Repayments of capital lease obligations — — (2,279 ) (1 ) — (2,280 ) Deferred financing costs — (4,233 ) — — — (4,233 ) Net cash (used in) provided by financing activities — 8,267 5,465 2,124 (9,869 ) 5,987 Effect of exchange rate changes on cash — — — (601 ) — (601 ) Net (decrease) increase in cash — (1,870 ) 887 8,222 — 7,239 Cash: Beginning of period — 9,432 (2,233 ) 3,608 — 10,807 End of period $ — $ 7,562 $ (1,346 ) $ 11,830 $ — $ 18,046 | NOTE 19—GUARANTOR AND NON-GUARANTOR SUPPLEMENTAL FINANCIAL INFORMATION The 2019 notes, 2020 notes and the 2022 notes were issued by APX. The 2019 notes, 2020 notes and the 2022 notes are fully and unconditionally guaranteed, jointly and severally by Holdings and each of APX’s existing and future material wholly-owned U.S. restricted subsidiaries. APX’s existing and future foreign subsidiaries are not expected to guarantee the notes. Presented below is the 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 years ended December 31, 2015, 2014 and 2013. The audited consolidating financial information reflects the investments of APX in the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries using the equity method of accounting. Condensed Consolidating Balance Sheet December 31, 2015 (In thousands) Parent APX Group, Inc. Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets $ — $ 2,537 $ 91,555 $ 6,540 $ (53,066 ) $ 47,566 Property and equipment, net — — 55,012 262 — 55,274 Subscriber acquisition costs, net — — 728,547 62,097 — 790,644 Deferred financing costs, net — 6,456 — — — 6,456 Investment in subsidiaries — 2,070,404 — — (2,070,404 ) — Intercompany receivable — — 22,398 — (22,398 ) — Intangible assets, net — — 519,301 39,094 — 558,395 Goodwill — — 809,678 24,738 — 834,416 Long-term investments and other assets — 106 10,880 13 (106 ) 10,893 Total Assets $ — $ 2,079,503 $ 2,237,371 $ 132,744 $ (2,145,974 ) $ 2,303,644 Liabilities and Stockholders’ Equity Current liabilities $ — $ 18,384 $ 143,896 $ 59,304 $ (53,066 ) $ 168,518 Intercompany payable — — — 22,398 (22,398 ) — Notes payable and revolving line of credit, net of current portion — 2,138,112 — — — 2,138,112 Capital lease obligations, net of current portion — — 11,169 2 — 11,171 Deferred revenue, net of current portion — — 40,960 3,822 — 44,782 Accumulated losses of investee 76,993 — — — (76,993 ) — Other long-term obligations — — 10,530 — — 10,530 Deferred income tax liability — — 106 7,524 (106 ) 7,524 Total equity (76,993 ) (76,993 ) 2,030,710 39,694 (1,993,411 ) (76,993 ) Total liabilities and stockholders’ equity $ — $ 2,079,503 $ 2,237,371 $ 132,744 $ (2,145,974 ) $ 2,303,644 Condensed Consolidating Balance Sheet December 31, 2014 (In thousands) Parent APX Group, Inc. Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets $ — $ 9,435 $ 109,996 $ 6,626 $ (40,686 ) $ 85,371 Property and equipment, net — — 62,271 519 — 62,790 Subscriber acquisition costs, net — — 500,916 47,157 — 548,073 Deferred financing costs, net — 4,071 — — — 4,071 Investment in subsidiaries 224,486 2,057,857 — — (2,282,343 ) — Intercompany receivable — — 34,000 — (34,000 ) — Intangible assets, net — — 645,558 57,668 — 703,226 Goodwill — — 811,947 29,575 — 841,522 Long-term investments and other assets — 184 10,502 31 (184 ) 10,533 Total Assets $ 224,486 $ 2,071,547 $ 2,175,190 $ 141,576 $ (2,357,213 ) $ 2,255,586 Liabilities and Stockholders’ Equity Current liabilities $ — $ 11,993 $ 119,285 $ 46,348 $ (40,686 ) $ 136,940 Intercompany payable — — — 34,000 (34,000 ) — Notes payable and revolving line of credit, net of current portion — 1,835,068 — — — 1,835,068 Capital lease obligations, net of current portion — — 10,646 9 — 10,655 Deferred revenue, net of current portion — — 29,438 3,066 — 32,504 Other long-term obligations — — 6,497 409 — 6,906 Deferred income tax liability — — 107 9,104 (184 ) 9,027 Total equity 224,486 224,486 2,009,217 48,640 (2,282,343 ) 224,486 Total liabilities and stockholders’ equity $ 224,486 $ 2,071,547 $ 2,175,190 $ 141,576 $ (2,357,213 ) $ 2,255,586 Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year Ended December 31, 2015 (In thousands) Parent APX Guarantor Non-Guarantor Eliminations Consolidated Revenues $ — $ — $ 622,507 $ 34,022 $ (2,808 ) $ 653,721 Costs and expenses — — 730,322 34,882 (2,808 ) 762,396 Loss from operations — — (107,815 ) (860 ) — (108,675 ) Loss from subsidiaries (279,107 ) (118,885 ) — — 397,992 — Other (expense) income, net — (160,222 ) (9,763 ) (96 ) — (170,081 ) Loss before income tax expenses (279,107 ) (279,107 ) (117,578 ) (956 ) 397,992 (278,756 ) Income tax expense (benefit) — — 392 (41 ) — 351 Net loss $ (279,107 ) $ (279,107 ) $ (117,970 ) $ (915 ) $ 397,992 $ (279,107 ) Other comprehensive loss, net of tax effects: Net loss $ (279,107 ) $ (279,107 ) $ (117,970 ) $ (915 ) $ 397,992 $ (279,107 ) Foreign currency translation adjustment — (13,293 ) 2 (13,294 ) 13,292 (13,293 ) Total other comprehensive loss — (13,293 ) 2 (13,294 ) 13,292 (13,293 ) Comprehensive loss $ (279,107 ) $ (292,400 ) $ (117,968 ) $ (14,209 ) $ 411,284 $ (292,400 ) Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year Ended December 31, 2014 (In thousands) Parent APX Guarantor Non-Guarantor Eliminations Consolidated Revenues $ — $ — $ 530,888 $ 35,911 $ (3,122 ) $ 563,677 Costs and expenses — — 623,124 37,544 (3,122 ) 657,546 Loss from operations — — (92,236 ) (1,633 ) — (93,869 ) Loss from subsidiaries (238,660 ) (93,850 ) — — 332,510 — Other income (expense), net — (145,917 ) 1,676 (36 ) — (144,277 ) Loss before income tax expenses (238,660 ) (239,767 ) (90,560 ) (1,669 ) 332,510 (238,146 ) Income tax expense (benefit) — (1,107 ) 779 842 — 514 Net loss $ (238,660 ) $ (238,660 ) $ (91,339 ) $ (2,511 ) $ 332,510 $ (238,660 ) Other comprehensive loss, net of tax effects: Net loss $ (238,660 ) $ (238,660 ) $ (91,339 ) $ (2,511 ) $ 332,510 $ (238,660 ) Foreign currency translation adjustment — (11,333 ) (6,895 ) (4,438 ) 11,333 (11,333 ) Total other comprehensive loss — (11,333 ) (6,895 ) (4,438 ) 11,333 (11,333 ) Comprehensive loss $ (238,660 ) $ (249,993 ) $ (98,234 ) $ (6,949 ) $ 343,843 $ (249,993 ) Condensed Consolidating Statements of Operations and Comprehensive Loss For the year ended December 31, 2013 (In thousands) Parent APX Guarantor Non-Guarantor Eliminations Consolidated Revenues $ — $ — $ 476,168 $ 27,790 $ (3,050 ) $ 500,908 Costs and expenses — — 527,403 31,435 (3,050 ) 555,788 (Loss) income from operations — — (51,235 ) (3,645 ) — (54,880 ) (Loss) income from subsidiaries (124,513 ) (57,752 ) — — 182,265 — Other income (expense), net — (66,867 ) 906 (80 ) — (66,041 ) (Loss) income from continuing operations before income tax expense (124,513 ) (124,619 ) (50,329 ) (3,725 ) 182,265 (120,921 ) Income tax (benefit) expense — (106 ) 4,853 (1,155 ) — 3,592 Net (loss) income $ (124,513 ) $ (124,513 ) $ (55,182 ) $ (2,570 ) $ 182,265 $ (124,513 ) Other comprehensive (loss) income, net of tax effects: Net (loss) income before non-controlling interests $ (124,513 ) $ (124,513 ) $ (55,182 ) $ (2,570 ) $ 182,265 $ (124,513 ) Foreign currency translation adjustment — (8,558 ) (4,641 ) (3,917 ) 8,558 (8,558 ) Comprehensive loss $ (124,513 ) $ (133,071 ) $ (59,823 ) $ (6,487 ) $ 190,823 $ (133,071 ) Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2015 (In thousands) Parent APX Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Net cash used in operating activities $ — $ (1,052 ) $ (267,327 ) $ 13,072 $ — $ (255,307 ) Cash flows from investing activities: Subscriber acquisition costs—company owned equipment — — (23,641 ) (1,099 ) — (24,740 ) Capital expenditures — — (26,941 ) (41 ) — (26,982 ) Proceeds from the sale of subsidiary — — — — — — Proceeds from sale of capital assets — — 480 — — 480 Investment in subsidiary — (296,895 ) — — 296,895 — Acquisition of intangible assets — — (1,363 ) — — (1,363 ) Proceeds from insurance claims — — 2,984 — — 2,984 Net cash used in acquisitions — — — — — — Investment in marketable securities — — — — — — Proceeds from marketable securities — — — — — — Proceeds from note receivable — — — — — — Change in restricted cash — — 14,214 — — 14,214 Investment in convertible note — — — — — — Other assets — — (208 ) — — (208 ) Net cash used in investing activities — (296,895 ) (34,475 ) (1,140 ) 296,895 (35,615 ) Cash flows from financing activities: Proceeds from notes payable — 296,250 — — — 296,250 Borrowings from revolving line of credit — 271,000 — — — 271,000 Repayment of revolving line of credit (271,000 ) (271,000 ) Intercompany receivable — 11,601 — (11,601 ) — Intercompany payable — — 296,895 (11,601 ) (285,294 ) — Proceeds from contract sales — — — — — Acquisition of contracts — — — — — Repayments of capital lease obligations — — (6,402 ) (12 ) — (6,414 ) Deferred financing costs — (5,436 ) — — — (5,436 ) Capital contribution — — — — — — Payment of dividends — — — — — — Net cash provided by (used in) provided by financing activities — 290,814 302,094 (11,613 ) (296,895 ) 284,400 Effect of exchange rate changes on cash — — — (1,726 ) — (1,726 ) Net increase (decrease) in cash — (7,133 ) 292 (1,407 ) — (8,248 ) Cash: Beginning of period — 9,432 (2,233 ) 3,608 — 10,807 End of period $ — $ 2,299 $ (1,941 ) $ 2,201 $ — $ 2,559 Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2014 (In thousands) Parent APX Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 50,000 $ (894 ) $ (318,734 ) $ 9,991 $ (50,000 ) $ (309,637 ) Cash flows from investing activities: Subscriber acquisition costs—company owned equipment — — (10,580 ) — — (10,580 ) Capital expenditures — — (30,315 ) (185 ) — (30,500 ) Proceeds from the sale of subsidiary — — — — — — Proceeds from sale of capital assets — — 964 — — 964 Investment in subsidiary (32,300 ) (340,024 ) — — 372,324 — Acquisition of intangible assets — — (9,649 ) — — (9,649 ) Net cash used in acquisitions — — (18,500 ) — — (18,500 ) Investment in marketable securities — (60,000 ) — — — (60,000 ) Proceeds from marketable securities — 60,069 — — — 60,069 Proceeds from note receivable — — 22,699 — — 22,699 Change in restricted cash — — 14,375 — — 14,375 Investment in convertible note — — (3,000 ) — — (3,000 ) Other assets — — (2,153 ) (9 ) — (2,162 ) Net cash used in investing activities (32,300 ) (339,955 ) (36,159 ) (194 ) 372,324 (36,284 ) Cash flows from financing activities: Proceeds from notes payable — 102,000 — — — 102,000 Borrowings from revolving line of credit — 20,000 — — — 20,000 Intercompany receivable — — 10,658 — (10,658 ) — Intercompany payable — — 340,024 (10,658 ) (329,366 ) — Proceeds from contract sales — — 2,261 — — 2,261 Acquisition of contracts — — (2,277 ) — — (2,277 ) Repayments of capital lease obligations — — (6,297 ) (3 ) — (6,300 ) Deferred financing costs — (2,927 ) — — — (2,927 ) Capital contribution 32,300 32,300 — — (32,300 ) 32,300 Payment of dividends (50,000 ) (50,000 ) — — 50,000 (50,000 ) Net cash (used in) provided by financing activities (17,700 ) 101,373 344,369 (10,661 ) (322,324 ) 95,057 Effect of exchange rate changes on cash — — — (234 ) — (234 ) Net increase in cash — (239,476 ) (10,524 ) (1,098 ) — (251,098 ) Cash: Beginning of period — 248,908 8,291 4,706 — 261,905 End of period $ — $ 9,432 $ (2,233 ) $ 3,608 $ — $ 10,807 Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2013 (In thousands) Parent APX Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 60,000 $ (201 ) $ (227,146 ) $ 8,471 $ (60,000 ) $ (218,876 ) Cash flows from investing activities: Subscriber acquisition costs—company owned equipment — — (342 ) — — (342 ) Capital expenditures — — (8,917 ) (56 ) — (8,973 ) Proceeds from the sale of subsidiary — 144,750 — — — 144,750 Investment in subsidiary — (254,394 ) — — 254,394 — Proceeds from the sale of capital assets — — 306 — — 306 Net cash used in acquisition — — (4,272 ) — — (4,272 ) Change in restricted cash — — (161 ) — — (161 ) Other assets — — (9,648 ) 3 — (9,645 ) Net cash provided by (used in) investing activities — (109,644 ) (23,034 ) (53 ) 254,394 121,663 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 ) 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 ) 358,354 254,283 (7,096 ) (194,394 ) 351,147 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 |