Guarantor and Non-Guarantor Supplemental Financial Information | Guarantor and Non-Guarantor Supplemental Financial Information The Notes were issued by APX and are fully and unconditionally guaranteed, jointly and severally by Holdings and each of APX’s existing and future material wholly-owned U.S. restricted subsidiaries. APX’s existing and future foreign subsidiaries are not expected to guarantee the Notes. Presented below is the condensed consolidating financial information of APX, subsidiaries of APX that are guarantors (the “Guarantor Subsidiaries”), and APX’s subsidiaries that are not guarantors (the “Non-Guarantor Subsidiaries”) as of March 31, 2019 and December 31, 2018 and for the three months ended March 31, 2019 and 2018 . The unaudited condensed consolidating financial information reflects the investments of APX in the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries using the equity method of accounting. Supplemental Condensed Consolidating Balance Sheet March 31, 2019 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 2,919 $ 335,398 $ 119,909 $ (289,784 ) $ 168,442 Property, plant and equipment, net — — 64,188 426 — 64,614 Capitalized contract costs, net — — 1,027,364 65,501 — 1,092,865 Deferred financing costs, net — 1,797 — — — 1,797 Investment in subsidiaries — 1,650,064 — — (1,650,064 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 218,194 17,389 — 235,583 Goodwill — — 809,678 25,726 — 835,404 Operating lease right-of-use assets — — 72,661 230 — 72,891 Long-term notes receivables and other assets — 106 104,486 17,310 (106 ) 121,796 Total Assets $ — $ 1,654,886 $ 2,638,272 $ 246,491 $ (1,946,257 ) $ 2,593,392 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 63,260 $ 558,398 $ 192,835 $ (289,784 ) $ 524,709 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving credit facility, net of current portion — 3,075,990 — — — 3,075,990 Finance lease obligations, net of current portion — — 3,952 — — 3,952 Deferred revenue, net of current portion — — 309,896 16,735 — 326,631 Operating lease liabilities — — 71,878 86 — 71,964 Other long-term obligations — — 73,043 347 — 73,390 Accumulated losses of investee, net 1,484,364 (1,484,364 ) — Deferred income tax liability — — 106 1,120 (106 ) 1,120 Total (deficit) equity (1,484,364 ) (1,484,364 ) 1,620,999 29,065 (165,700 ) (1,484,364 ) Total liabilities and stockholders’ (deficit) equity $ — $ 1,654,886 $ 2,638,272 $ 246,491 $ (1,946,257 ) $ 2,593,392 Supplemental Condensed Consolidating Balance Sheet December 31, 2018 (in thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 12,951 $ 269,770 $ 103,451 $ (262,674 ) $ 123,498 Property, plant and equipment, net — — 72,937 464 — 73,401 Capitalized contract costs, net — — 1,047,532 68,243 — 1,115,775 Deferred financing costs, net — 2,058 — — — 2,058 Investment in subsidiaries — 1,662,367 — — (1,662,367 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 236,677 18,408 — 255,085 Goodwill — — 809,678 25,177 — 834,855 Long-term notes receivables and other assets — 106 102,695 17,124 (106 ) 119,819 Total Assets $ — $ 1,677,482 $ 2,545,592 $ 232,867 $ (1,931,450 ) $ 2,524,491 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 36,988 $ 507,063 $ 182,159 $ (262,674 ) $ 463,536 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving credit facility, net of current portion — 3,037,095 — — — 3,037,095 Capital lease obligations, net of current portion — — 5,570 1 — 5,571 Deferred revenue, net of current portion — — 306,653 16,932 — 323,585 Accumulated Losses of Investee, net 1,396,601 (1,396,601 ) — Other long-term obligations — — 90,209 — — 90,209 Deferred income tax liability — — 106 1,096 (106 ) 1,096 Total (deficit) equity (1,396,601 ) (1,396,601 ) 1,635,991 26,376 (265,766 ) (1,396,601 ) Total liabilities and stockholders’ (deficit) equity $ — $ 1,677,482 $ 2,545,592 $ 232,867 $ (1,931,450 ) $ 2,524,491 Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Three Months Ended March 31, 2019 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 263,539 $ 12,912 $ (202 ) $ 276,249 Costs and expenses — — 291,509 12,920 (202 ) 304,227 Loss from operations — — (27,970 ) (8 ) — (27,978 ) Loss from subsidiaries (89,156 ) (25,981 ) — — 115,137 — Other expense (income), net — 63,175 (52 ) (1,644 ) — 61,479 (Loss) income before income tax expenses (89,156 ) (89,156 ) (27,918 ) 1,636 115,137 (89,457 ) Income tax expense (benefit) — — 182 (483 ) — (301 ) Net (loss) income (89,156 ) (89,156 ) (28,100 ) 2,119 115,137 (89,156 ) Other comprehensive loss, net of tax effects: Net (loss) income (89,156 ) (89,156 ) (28,100 ) 2,119 115,137 (89,156 ) Foreign currency translation adjustment 570 570 — 570 (1,140 ) 570 Total other comprehensive income 570 570 — 570 (1,140 ) 570 Comprehensive (loss) income $ (88,586 ) $ (88,586 ) $ (28,100 ) $ 2,689 $ 113,997 $ (88,586 ) Supplemental Condensed Consolidating Statements of Operations and Comprehensive Loss For the Three Months Ended March 31, 2018 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 233,788 $ 13,465 $ (656 ) $ 246,597 Costs and expenses — — 305,221 13,663 (656 ) 318,228 (Loss) income from operations — — (71,433 ) (198 ) — (71,631 ) Loss from subsidiaries (84,717 ) (26,320 ) — — 111,037 — Other expense (income), net — 58,397 (46,970 ) 2,092 — 13,519 Loss before income tax expenses (84,717 ) (84,717 ) (24,463 ) (2,290 ) 111,037 (85,150 ) Income tax expense (benefit) — — 172 (605 ) — (433 ) Net loss (84,717 ) (84,717 ) (24,635 ) (1,685 ) 111,037 (84,717 ) Other comprehensive loss, net of tax effects: Net loss (84,717 ) (84,717 ) (24,635 ) (1,685 ) 111,037 (84,717 ) Foreign currency translation adjustment (659 ) (659 ) — (659 ) 1,318 (659 ) Total other comprehensive loss (659 ) (659 ) — (659 ) 1,318 (659 ) Comprehensive loss $ (85,376 ) $ (85,376 ) $ (24,635 ) $ (2,344 ) $ 112,355 $ (85,376 ) Supplemental Condensed Consolidating Statements of Cash Flows For the Three Months Ended March 31, 2019 (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 $ — $ — $ (43,058 ) $ 41 $ — $ (43,017 ) Cash flows from investing activities: Capital expenditures — — (1,391 ) — — (1,391 ) Proceeds from sale of capital assets — — (51 ) — — (51 ) Investment in subsidiary (118 ) (46,487 ) — — 46,605 — Acquisition of intangible assets — — (369 ) — — (369 ) Net cash used in investing activities (118 ) (46,487 ) (1,811 ) — 46,605 (1,811 ) Cash flows from financing activities: Repayment on notes payable — (2,025 ) — — — (2,025 ) Borrowings from revolving credit facility — 40,000 — — — 40,000 Proceeds from capital contribution — — 46,369 — (46,369 ) — Repayments of finance lease obligations — — (2,064 ) (72 ) — (2,136 ) Return of capital 118 118 (118 ) — (236 ) (118 ) Net cash provided by (used in) financing activities 118 38,093 44,187 (72 ) (46,605 ) 35,721 Effect of exchange rate changes on cash — — — 25 — 25 Net decrease in cash and cash equivalents — (8,394 ) (682 ) (6 ) — (9,082 ) Cash and cash equivalents: Beginning of period — 11,130 682 961 — 12,773 End of period $ — $ 2,736 $ — $ 955 $ — $ 3,691 Supplemental Condensed Consolidating Statements of Cash Flows For the Three Months Ended March 31, 2018 (in thousands) (unaudited) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash (used in) provided by operating activities $ — $ — $ (59,159 ) $ (423 ) $ — $ (59,582 ) Cash flows from investing activities: Capital expenditures — — (6,407 ) — — (6,407 ) Investment in subsidiary 966 (16,450 ) — — 15,484 — Acquisition of intangible assets — — (849 ) — — (849 ) Proceeds from sale of intangibles — — 53,693 — — 53,693 Proceeds from sale of capital assets — — 149 — — 149 Net cash provided by (used in) investing activities 966 (16,450 ) 46,586 — 15,484 46,586 Cash flows from financing activities: Borrowings from revolving credit facility — 57,000 — — — 57,000 Repayments on revolving credit facility — (40,000 ) — — — (40,000 ) Proceeds from capital contributions — — 17,416 — (17,416 ) — Repayments of capital lease obligations — — (3,305 ) (113 ) — (3,418 ) Return of capital (966 ) (966 ) (966 ) — 1,932 (966 ) Net cash (used in) provided by financing activities (966 ) 16,034 13,145 (113 ) (15,484 ) 12,616 Effect of exchange rate changes on cash — — — (19 ) — (19 ) Net (decrease) increase in cash and cash equivalents — (416 ) 572 (555 ) — (399 ) Cash and cash equivalents: Beginning of period — 3,661 (572 ) 783 — 3,872 End of period $ — $ 3,245 $ — $ 228 $ — $ 3,473 | Guarantor and Non-Guarantor Supplemental Financial Information The Notes were issued by APX and are fully and unconditionally guaranteed, jointly and severally by Holdings and each of APX’s existing and future material wholly-owned U.S. restricted subsidiaries. APX’s existing and future foreign subsidiaries are not expected to guarantee the Notes. Presented below is the 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 December 31, 2018 and 2017 and for the years ended December 31, 2018 , 2017 and 2016 . 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, 2018 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 12,951 $ 269,770 $ 103,451 $ (262,674 ) $ 123,498 Property and equipment, net — — 72,937 464 — 73,401 Capitalized contract costs, net — — 1,047,532 68,243 — 1,115,775 Deferred financing costs, net — 2,058 — — — 2,058 Investment in subsidiaries — 1,662,367 — — (1,662,367 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 236,677 18,408 — 255,085 Goodwill — — 809,678 25,177 — 834,855 Long-term notes receivables and other assets, net — 106 102,695 17,124 (106 ) 119,819 Total Assets $ — $ 1,677,482 $ 2,545,592 $ 232,867 $ (1,931,450 ) $ 2,524,491 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 36,988 $ 507,063 $ 182,159 $ (262,674 ) $ 463,536 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving line of credit, net of current portion — 3,037,095 — — — 3,037,095 Capital lease obligations, net of current portion — — 5,570 1 — 5,571 Deferred revenue, net of current portion — — 306,653 16,932 — 323,585 Accumulated losses of investee 1,396,601 (1,396,601 ) — Other long-term obligations — — 90,209 — — 90,209 Deferred income tax liability — — 106 1,096 (106 ) 1,096 Total (deficit) equity (1,396,601 ) (1,396,601 ) 1,635,991 26,376 (265,766 ) (1,396,601 ) Total liabilities and stockholders’ (deficit) equity $ — $ 1,677,482 $ 2,545,592 $ 232,867 $ (1,931,450 ) $ 2,524,491 Condensed Consolidating Balance Sheet December 31, 2017 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets $ — $ 4,150 $ 284,293 $ 49,935 $ (162,413 ) $ 175,965 Property and equipment, net — — 77,345 736 — 78,081 Subscriber acquisition costs, net — — 1,214,678 93,880 — 1,308,558 Deferred financing costs, net — 3,099 — — — 3,099 Investment in subsidiaries — 2,188,221 — — (2,188,221 ) — Intercompany receivable — — 6,303 — (6,303 ) — Intangible assets, net — — 350,710 26,741 — 377,451 Goodwill — — 809,678 27,292 — 836,970 Long-term notes receivables and other assets, net — 106 78,173 10,550 (106 ) 88,723 Total Assets $ — $ 2,195,576 $ 2,821,180 $ 209,134 $ (2,357,043 ) $ 2,868,847 Liabilities and Stockholders’ (Deficit) Equity Current liabilities $ — $ 28,805 $ 343,398 $ 128,581 $ (162,413 ) $ 338,371 Intercompany payable — — — 6,303 (6,303 ) — Notes payable and revolving line of credit, net of current portion — 2,820,297 — — — 2,820,297 Capital lease obligations, net of current portion — — 10,791 298 — 11,089 Deferred revenue, net of current portion — — 248,643 15,912 — 264,555 Accumulated losses of investee 653,526 (653,526 ) — Other long-term obligations — — 79,020 — — 79,020 Deferred income tax liability — — 106 9,041 (106 ) 9,041 Total (deficit) equity (653,526 ) (653,526 ) 2,139,222 48,999 (1,534,695 ) (653,526 ) Total liabilities and stockholders’ (deficit) equity $ — $ 2,195,576 $ 2,821,180 $ 209,134 $ (2,357,043 ) $ 2,868,847 Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year ended December 31, 2018 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 998,190 $ 54,818 $ (2,567 ) $ 1,050,441 Costs and expenses — — 1,240,570 54,497 (2,567 ) 1,292,500 (Loss) income from operations — — (242,380 ) 321 — (242,059 ) Loss from subsidiaries (467,914 ) (211,665 ) — — 679,579 — Other expense (income), net — 256,249 (35,936 ) 7,153 — 227,466 Loss before income taxes (467,914 ) (467,914 ) (206,444 ) (6,832 ) 679,579 (469,525 ) Income tax expense (benefit) — — 512 (2,123 ) — (1,611 ) Net loss $ (467,914 ) $ (467,914 ) $ (206,956 ) $ (4,709 ) $ 679,579 $ (467,914 ) Other comprehensive loss, net of tax effects: Foreign currency translation adjustment (2,218 ) (2,218 ) — (2,218 ) 4,436 (2,218 ) Total other comprehensive loss, net of tax effects (2,218 ) (2,218 ) — (2,218 ) 4,436 (2,218 ) Comprehensive loss $ (470,132 ) $ (470,132 ) $ (206,956 ) $ (6,927 ) $ 684,015 $ (470,132 ) Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year ended December 31, 2017 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 841,658 $ 43,015 $ (2,690 ) $ 881,983 Costs and expenses — — 997,247 42,919 (2,690 ) 1,037,476 (Loss) income from operations — — (155,589 ) 96 — (155,493 ) Loss from subsidiaries (410,199 ) (165,497 ) — — 575,696 — Other expense (income), net — 244,702 13,545 (4,619 ) — 253,628 (Loss) income before income taxes (410,199 ) (410,199 ) (169,134 ) 4,715 575,696 (409,121 ) Income tax expense (benefit) — — (228 ) 1,306 — 1,078 Net (loss) income $ (410,199 ) $ (410,199 ) $ (168,906 ) $ 3,409 $ 575,696 $ (410,199 ) Other comprehensive income (loss), net of tax effects: Foreign currency translation adjustment 3,155 3,155 — 3,155 (6,310 ) 3,155 Unrealized gain on marketable securities (1,693 ) (1,693 ) (1,693 ) — 3,386 (1,693 ) Total other comprehensive income (loss), net of tax effects 1,462 1,462 (1,693 ) 3,155 (2,924 ) 1,462 Comprehensive (loss) income $ (408,737 ) $ (408,737 ) $ (170,599 ) $ 6,564 $ 572,772 $ (408,737 ) Condensed Consolidating Statements of Operations and Comprehensive Loss For the Year ended December 31, 2016 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ — $ 715,072 $ 45,539 $ (2,704 ) $ 757,907 Costs and expenses — — 787,138 44,575 (2,704 ) 829,009 (Loss) income from operations — — (72,066 ) 964 — (71,102 ) Loss from subsidiaries (275,957 ) (69,637 ) — — 345,594 — Other expense (income), net — 206,320 (1,207 ) (325 ) — 204,788 Loss before income taxes (275,957 ) (275,957 ) (70,859 ) 1,289 345,594 (275,890 ) Income tax expense (benefit) — — 545 (478 ) — 67 Net (loss) income $ (275,957 ) $ (275,957 ) $ (71,404 ) $ 1,767 $ 345,594 $ (275,957 ) Other comprehensive income, net of tax effects: Foreign currency translation adjustment 2,482 2,482 — 2,482 (4,964 ) 2,482 Unrealized gain on marketable securities 1,011 1,011 1,011 — (2,022 ) 1,011 Total other comprehensive income, net of tax effects 3,493 3,493 1,011 2,482 (6,986 ) 3,493 Comprehensive loss $ (272,464 ) $ (272,464 ) $ (70,393 ) $ 4,249 $ 338,608 $ (272,464 ) Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2018 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash (used in) provided by operating activities $ — $ — $ (220,952 ) $ 453 $ — $ (220,499 ) Cash flows from investing activities: Capital expenditures — — (19,409 ) (3 ) — (19,412 ) Proceeds from sale of intangibles — — 53,693 — — 53,693 Proceeds from sale of capital assets — — 127 — — 127 Investment in subsidiary (1,571 ) (201,292 ) — — 202,863 — Acquisition of intangible assets — — (1,486 ) — — (1,486 ) Net cash (used in) provided by investing activities (1,571 ) (201,292 ) 32,925 (3 ) 202,863 32,922 Cash flows from financing activities: Proceeds from notes payable — 810,000 — — — 810,000 Repayment on notes payable — (522,191 ) — — — (522,191 ) Borrowings from revolving line of credit — 201,000 — — — 201,000 Repayment of revolving line of credit — (261,000 ) — — — (261,000 ) Proceeds from capital contribution 4,700 4,700 204,421 — (209,121 ) 4,700 Repayments of capital lease obligations — — (12,011 ) (343 ) — (12,354 ) Financing costs — (11,317 ) — — — (11,317 ) Deferred financing costs — (9,302 ) — — — (9,302 ) Return of capital (3,129 ) (3,129 ) (3,129 ) — 6,258 (3,129 ) Net cash provided by (used in) financing activities 1,571 208,761 189,281 (343 ) (202,863 ) 196,407 Effect of exchange rate changes on cash — — — 71 — 71 Net increase in cash — 7,469 1,254 178 — 8,901 Cash: Beginning of period — 3,661 (572 ) 783 — 3,872 End of period $ — $ 11,130 $ 682 $ 961 $ — $ 12,773 Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2017 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash (used in) provided by operating activities $ — $ — $ (313,290 ) $ 3,958 $ — $ (309,332 ) Cash flows from investing activities: Capital expenditures — — (20,391 ) — — (20,391 ) Proceeds from sale of capital assets — — 776 — — 776 Investment in subsidiary 1,151 (325,222 ) — — 324,071 — Acquisition of intangible assets — — (1,745 ) — — (1,745 ) Other assets — — (301 ) — — (301 ) Net cash provided by (used in) investing activities 1,151 (325,222 ) (21,661 ) — 324,071 (21,661 ) Cash flows from financing activities: Proceeds from notes payable — 724,750 — — — 724,750 Repayment on notes payable — (450,000 ) — — — (450,000 ) Borrowings from revolving line of credit — 196,895 — — — 196,895 Repayment of revolving line of credit — (136,895 ) — — — (136,895 ) Proceeds from capital contribution — — 326,373 — (326,373 ) — Payment of intercompany settlement — — (2,983 ) — — (2,983 ) Intercompany receivable — 3,621 — (3,621 ) — Intercompany payable — — — (3,621 ) 3,621 — Repayments of capital lease obligations — — (9,667 ) (340 ) — (10,007 ) Financing costs — (18,277 ) — — — (18,277 ) Deferred financing costs — (11,119 ) — — — (11,119 ) Return of capital (1,151 ) (1,151 ) (1,151 ) — 2,302 (1,151 ) Net cash (used in) provided by financing activities (1,151 ) 304,203 316,193 (3,961 ) (324,071 ) 291,213 Effect of exchange rate changes on cash — — — 132 — 132 Net increase (decrease) in cash — (21,019 ) (18,758 ) 129 — (39,648 ) Cash: Beginning of period — 24,680 18,186 654 — 43,520 End of period $ — $ 3,661 $ (572 ) $ 783 $ — $ 3,872 Condensed Consolidating Statements of Cash Flows For the Year ended December 31, 2016 (In thousands) Parent APX Group, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash (used in) provided by operating activities $ — $ — $ (380,508 ) $ 14,802 $ — $ (365,706 ) Cash flows from investing activities: Subscriber acquisition costs – company owned equipment — — (5,243 ) — — (5,243 ) Capital expenditures — — (11,642 ) — — (11,642 ) Proceeds from sale of capital assets — — 3,080 43 — 3,123 Investment in subsidiary (100,407 ) (408,214 ) — — 508,621 — Acquisition of intangible assets — — (1,385 ) — — (1,385 ) Net cash used in investing activities (100,407 ) (408,214 ) (15,190 ) 43 508,621 (15,147 ) Cash flows from financing activities: Proceeds from notes payable — 604,000 — — — 604,000 Repayment on notes payable — (235,535 ) — — — (235,535 ) Borrowings from revolving line of credit — 57,000 — — — 57,000 Repayment of revolving line of credit — (77,000 ) — — — (77,000 ) Proceeds from capital contribution 100,407 100,407 — — (100,407 ) 100,407 Payment of intercompany settlement — — 3,000 (3,000 ) — — Intercompany receivable — — 12,906 — (12,906 ) — Intercompany payable — — 408,214 (12,906 ) (395,308 ) — Repayments of capital lease obligations — — (8,295 ) (20 ) — (8,315 ) Financing costs — (9,036 ) — — — (9,036 ) Deferred financing costs — (9,241 ) — — — (9,241 ) Net cash provided by (used in) financing activities 100,407 430,595 415,825 (15,926 ) (508,621 ) 422,280 Effect of exchange rate changes on cash — — — (466 ) — (466 ) Net increase (decrease) in cash — 22,381 20,127 (1,547 ) — 40,961 Cash: Beginning of period — 2,299 (1,941 ) 2,201 — 2,559 End of period $ — $ 24,680 $ 18,186 $ 654 $ — $ 43,520 |