Consolidating Financial Information - Convertible Senior Subordinated Notes | Consolidating Financial Information — Convertible Senior Subordinated Notes The January 2012 4.00% Notes and the April 2013 1.25% Notes by their terms, are fully and unconditionally guaranteed by the Company. LGEI, the issuer of the January 2012 4.00% Notes and the April 2013 1.25% Notes that are guaranteed by the Company, is 100% owned by the parent company guarantor, Lions Gate Entertainment Corp. The following tables present condensed consolidating financial information as of December 31, 2015 and March 31, 2015 , and for the nine months ended December 31, 2015 and 2014 for (1) the Company, on a stand-alone basis, (2) LGEI, on a stand-alone basis, (3) the non-guarantor subsidiaries of the Company (including the subsidiaries of LGEI), on a combined basis (collectively, the “Non-guarantor Subsidiaries”) and (4) the Company, on a consolidated basis. As of December 31, 2015 Lions Gate Entertainment Corp. Lions Gate Entertainment Inc. Non-guarantor Subsidiaries Consolidating Adjustments Lions Gate Consolidated (Amounts in thousands) BALANCE SHEET Assets Cash and cash equivalents $ 1,773 $ 51,230 $ 35,289 $ — $ 88,292 Restricted cash — 2,650 — — 2,650 Accounts receivable, net 664 1,607 941,727 — 943,998 Investment in films and television programs, net — 6,407 1,555,561 — 1,561,968 Property and equipment, net — 34,115 7,799 — 41,914 Investments 40,072 16,331 418,706 — 475,109 Goodwill 10,172 — 523,971 — 534,143 Other assets 7,535 59,555 23,262 (5,530 ) 84,822 Deferred tax assets 615 94,817 10,071 — 105,503 Subsidiary investments and advances 1,545,358 1,605,165 3,232,304 (6,382,827 ) — $ 1,606,189 $ 1,871,877 $ 6,748,690 $ (6,388,357 ) $ 3,838,399 Liabilities and Shareholders' Equity (Deficiency) Senior revolving credit facility $ — $ — $ — $ — $ — 5.25% Senior Notes 225,000 — — — 225,000 Term Loan 400,000 — — — 400,000 Accounts payable and accrued liabilities 25,815 71,765 230,248 — 327,828 Participations and residuals — 3,663 546,322 — 549,985 Film obligations and production loans — — 895,558 — 895,558 Convertible senior subordinated notes — 99,508 — — 99,508 Deferred revenue — 5,661 290,310 — 295,971 Intercompany payable — 1,955,839 2,489,183 (4,445,022 ) — Redeemable noncontrolling interest — — 89,175 — 89,175 Total shareholders' equity (deficiency) 955,374 (264,559 ) 2,207,894 (1,943,335 ) 955,374 $ 1,606,189 $ 1,871,877 $ 6,748,690 $ (6,388,357 ) $ 3,838,399 Nine Months Ended December 31, 2015 Lions Gate Entertainment Corp. Lions Gate Entertainment Inc. Non-guarantor Subsidiaries Consolidating Adjustments Lions Gate Consolidated (Amounts in thousands) STATEMENT OF INCOME Revenues $ — $ 15,709 $ 1,540,947 $ (434 ) $ 1,556,222 EXPENSES: Direct operating 572 33 926,583 — 927,188 Distribution and marketing — 5,982 422,203 — 428,185 General and administration 5,849 109,519 84,266 (1,262 ) 198,372 Depreciation and amortization — 5,906 1,414 — 7,320 Total expenses 6,421 121,440 1,434,466 (1,262 ) 1,561,065 OPERATING INCOME (LOSS) (6,421 ) (105,731 ) 106,481 828 (4,843 ) Other expenses (income): Interest expense 28,025 163,552 128,319 (280,472 ) 39,424 Interest and other income (154,398 ) (165 ) (127,200 ) 280,087 (1,676 ) Total other expenses (income) (126,373 ) 163,387 1,119 (385 ) 37,748 INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES 119,952 (269,118 ) 105,362 1,213 (42,591 ) Equity interests income (loss) (81,059 ) 185,971 30,875 (106,424 ) 29,363 INCOME (LOSS) BEFORE INCOME TAXES 38,893 (83,147 ) 136,237 (105,211 ) (13,228 ) Income tax provision (benefit) (439 ) (45,672 ) 53,941 (52,271 ) (44,441 ) NET INCOME (LOSS) 39,332 (37,475 ) 82,296 (52,940 ) 31,213 Less: Net loss attributable to noncontrolling interest — — — 8,119 8,119 Net income (loss) attributable to Lions Gate Entertainment Corp. shareholders $ 39,332 $ (37,475 ) $ 82,296 $ (44,821 ) $ 39,332 Nine Months Ended December 31, 2015 Lions Gate Entertainment Corp. Lions Gate Entertainment Inc. Non-guarantor Subsidiaries Consolidating Adjustments Lions Gate Consolidated STATEMENT OF COMPREHENSIVE INCOME (LOSS) (Amounts in thousands) NET INCOME (LOSS) 39,332 (37,475 ) 82,296 (52,940 ) 31,213 Foreign currency translation adjustments, net of tax (1,440 ) (3,876 ) (3,698 ) 9,600 586 Net unrealized loss on available-for-sale securities, net of tax of $557 — — (3,728 ) — (3,728 ) Net unrealized gain on foreign exchange contracts, net of tax — — 1,702 — 1,702 COMPREHENSIVE INCOME (LOSS) 37,892 (41,351 ) 76,572 (43,340 ) 29,773 Less: Comprehensive loss attributable to noncontrolling interest — — — 8,119 8,119 Comprehensive income (loss) attributable to Lions Gate Entertainment Corp. shareholders $ 37,892 $ (41,351 ) $ 76,572 $ (35,221 ) $ 37,892 Nine Months Ended December 31, 2015 Lions Gate Entertainment Corp. Lions Gate Entertainment Inc. Non-guarantor Subsidiaries Consolidating Adjustments Lions Gate Consolidated (Amounts in thousands) STATEMENT OF CASH FLOWS NET CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES $ 25,021 $ 18,047 $ (153,619 ) $ — $ (110,551 ) INVESTING ACTIVITIES: Investment in equity method investees — — (3,954 ) — (3,954 ) Purchase of Pilgrim Studios, net of cash acquired of $15,816 — — (126,892 ) — (126,892 ) Purchases of other investments — (750 ) — — (750 ) Purchases of property and equipment — (13,352 ) (328 ) — (13,680 ) NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES — (14,102 ) (131,174 ) — (145,276 ) FINANCING ACTIVITIES: Senior revolving credit facility - borrowings 238,000 — — — 238,000 Senior revolving credit facility - repayments (238,000 ) — — — (238,000 ) Term Loan - borrowings, net of deferred financing costs of $964 24,036 — — — 24,036 Convertible senior subordinated notes - repurchases — (5 ) — — (5 ) Production loans - borrowings — — 509,569 — 509,569 Production loans - repayments — — (240,565 ) — (240,565 ) Dividends paid (33,927 ) — — — (33,927 ) Excess tax benefits on equity-based compensation awards — — — — — Exercise of stock options 6,007 — — — 6,007 Tax withholding required on equity awards (22,871 ) — — — (22,871 ) NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES (26,755 ) (5 ) 269,004 — 242,244 NET CHANGE IN CASH AND CASH EQUIVALENTS (1,734 ) 3,940 (15,789 ) — (13,583 ) FOREIGN EXCHANGE EFFECTS ON CASH 8 — (830 ) — (822 ) CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD 3,499 47,290 51,908 — 102,697 CASH AND CASH EQUIVALENTS — END OF PERIOD $ 1,773 $ 51,230 $ 35,289 $ — $ 88,292 As of March 31, 2015 Lions Gate Entertainment Corp. Lions Gate Entertainment Inc. Non-guarantor Subsidiaries Consolidating Adjustments Lions Gate Consolidated (Amounts in thousands) BALANCE SHEET Assets Cash and cash equivalents $ 3,499 $ 47,290 $ 51,908 $ — $ 102,697 Restricted cash — 2,508 — — 2,508 Accounts receivable, net 617 7,933 883,330 — 891,880 Investment in films and television programs, net — 6,402 1,375,427 — 1,381,829 Property and equipment, net — 24,938 1,713 — 26,651 Investments 40,072 9,229 388,997 — 438,298 Goodwill 10,172 — 313,156 — 323,328 Other assets 8,109 61,409 11,180 (5,914 ) 74,784 Deferred tax assets 10,524 32,252 7,338 — 50,114 Subsidiary investments and advances 1,385,522 1,378,571 2,571,801 (5,335,894 ) — $ 1,458,515 $ 1,570,532 $ 5,604,850 $ (5,341,808 ) $ 3,292,089 Liabilities and Shareholders' Equity (Deficiency) Senior revolving credit facility $ — $ — $ — $ — $ — 5.25% Senior Notes 225,000 — — — 225,000 Term Loan 375,000 — — — 375,000 Accounts payable and accrued liabilities 16,228 86,472 229,773 — 332,473 Participations and residuals — 3,417 468,244 — 471,661 Film obligations and production loans — — 656,755 — 656,755 Convertible senior subordinated notes — 114,126 — — 114,126 Deferred revenue — 7,722 267,065 — 274,787 Intercompany payable — 1,530,299 2,547,928 (4,078,227 ) — Redeemable noncontrolling interest — — — — — Total shareholders' equity (deficiency) 842,287 (171,504 ) 1,435,085 (1,263,581 ) 842,287 $ 1,458,515 $ 1,570,532 $ 5,604,850 $ (5,341,808 ) $ 3,292,089 Nine Months Ended December 31, 2014 Lions Gate Entertainment Corp. Lions Gate Entertainment Inc. Non-guarantor Subsidiaries Consolidating Adjustments Lions Gate Consolidated (Amounts in thousands) STATEMENT OF INCOME Revenues $ — $ 21,565 $ 1,732,520 $ (527 ) $ 1,753,558 EXPENSES: Direct operating 2 3,243 942,595 — 945,840 Distribution and marketing — 1,575 420,062 — 421,637 General and administration 2,383 115,942 69,010 (360 ) 186,975 Depreciation and amortization — 2,721 1,964 — 4,685 Total expenses 2,385 123,481 1,433,631 (360 ) 1,559,137 OPERATING INCOME (LOSS) (2,385 ) (101,916 ) 298,889 (167 ) 194,421 Other expenses (income): Interest expense 25,919 138,139 96,941 (221,405 ) 39,594 Interest and other income (126,019 ) (2,766 ) (94,457 ) 221,054 (2,188 ) Loss on extinguishment of debt — 1,276 — — 1,276 Total other expenses (income) (100,100 ) 136,649 2,484 (351 ) 38,682 INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES 97,715 (238,565 ) 296,405 184 155,739 Equity interests income (loss) 66,045 317,176 37,224 (383,092 ) 37,353 INCOME (LOSS) BEFORE INCOME TAXES 163,760 78,611 333,629 (382,908 ) 193,092 Income tax provision (benefit) 1,533 12,566 52,982 (36,216 ) 30,865 NET INCOME (LOSS) 162,227 66,045 280,647 (346,692 ) 162,227 Less: Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to Lions Gate Entertainment Corp. shareholders $ 162,227 $ 66,045 $ 280,647 $ (346,692 ) $ 162,227 Nine Months Ended December 31, 2014 Lions Gate Entertainment Corp. Lions Gate Entertainment Inc. Non-guarantor Subsidiaries Consolidating Adjustments Lions Gate Consolidated STATEMENT OF COMPREHENSIVE INCOME (LOSS) (Amounts in thousands) NET INCOME (LOSS) 162,227 66,045 280,647 (346,692 ) 162,227 Foreign currency translation adjustments, net of tax (3,473 ) (4,383 ) (1,301 ) 4,991 (4,166 ) Net unrealized gain on foreign exchange contracts, net of tax — — 693 — 693 COMPREHENSIVE INCOME (LOSS) $ 158,754 $ 61,662 $ 280,039 $ (341,701 ) $ 158,754 Less: Comprehensive loss attributable to noncontrolling interest — — — — — Comprehensive income (loss) attributable to Lions Gate Entertainment Corp. shareholders $ 158,754 $ 61,662 $ 280,039 $ (341,701 ) $ 158,754 Nine Months Ended December 31, 2014 Lions Gate Entertainment Corp. Lions Gate Entertainment Inc. Non-guarantor Subsidiaries Consolidating Adjustments Lions Gate Consolidated (Amounts in thousands) STATEMENT OF CASH FLOWS NET CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES $ 93,761 $ 16,210 $ (273,012 ) $ — $ (163,041 ) INVESTING ACTIVITIES: Proceeds from the sale of equity method investees — — 14,575 — 14,575 Investment in equity method investees — (2,150 ) (12,600 ) — (14,750 ) Purchases of other investments — (2,000 ) — — (2,000 ) Purchases of property and equipment — (9,309 ) (1,984 ) — (11,293 ) NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES — (13,459 ) (9 ) — (13,468 ) FINANCING ACTIVITIES: Senior revolving credit facility - borrowings 681,500 — — — 681,500 Senior revolving credit facility - repayments (618,619 ) — — — (618,619 ) Convertible senior subordinated notes - repurchases — (16 ) — — (16 ) Production loans - borrowings — — 533,781 — 533,781 Production loans - repayments — — (261,868 ) — (261,868 ) Repurchase of common shares (129,859 ) — — — (129,859 ) Dividends paid (23,536 ) — — — (23,536 ) Excess tax benefits on equity-based compensation awards — 6,767 — — 6,767 Exercise of stock options 4,404 — — — 4,404 Tax withholding required on equity awards (14,939 ) — — — (14,939 ) NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES (101,049 ) 6,751 271,913 — 177,615 NET CHANGE IN CASH AND CASH EQUIVALENTS (7,288 ) 9,502 (1,108 ) — 1,106 FOREIGN EXCHANGE EFFECTS ON CASH (1 ) — 2,089 — 2,088 CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD 8,128 5,999 11,565 — 25,692 CASH AND CASH EQUIVALENTS — END OF PERIOD $ 839 $ 15,501 $ 12,546 $ — $ 28,886 |