Document_And_Entity_Informatio
Document And Entity Information | 3 Months Ended | |
Mar. 31, 2015 | 4-May-15 | |
Document And Entity Information [Abstract] | ||
Document Type | 10-Q | |
Document Period End Date | 31-Mar-15 | |
Amendment Flag | FALSE | |
Entity Registrant Name | OUTERWALL INC | |
Entity Central Index Key | 941604 | |
Current Fiscal Year End Date | -19 | |
Entity Filer Category | Large Accelerated Filer | |
Document Fiscal Year Focus | 2015 | |
Document Fiscal Period Focus | Q1 | |
Entity Common Stock, Shares Outstanding | 18,450,813 |
Consolidated_Balance_Sheets
Consolidated Balance Sheets (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||||
Current Assets: | ||||
Cash and cash equivalents | $197,934 | $242,696 | $251,546 | $371,437 |
Accounts receivable, net of allowances of $1,128 and $2,223 | 36,644 | 48,590 | ||
Content library | 172,500 | 180,121 | ||
Prepaid expenses and other current assets | 42,908 | 39,837 | ||
Total current assets | 449,986 | 511,244 | ||
Property and equipment, net | 385,548 | 428,468 | ||
Deferred income taxes | 2,231 | 11,378 | ||
Goodwill and other intangible assets, net | 620,645 | 623,998 | ||
Other long-term assets | 7,651 | 8,231 | ||
Total assets | 1,466,061 | 1,583,319 | ||
Current Liabilities: | ||||
Accounts payable | 165,336 | 168,633 | ||
Accrued payable to retailers | 107,082 | 126,290 | ||
Other accrued liabilities | 146,921 | 137,126 | ||
Current portion of long-term debt and other long-term liabilities | 19,544 | 20,416 | ||
Deferred income taxes | 20,926 | 21,432 | ||
Total current liabilities | 459,809 | 473,897 | ||
Long-term debt and other long-term liabilities | 887,089 | 973,669 | ||
Deferred income taxes | 26,432 | 38,375 | ||
Total liabilities | 1,373,330 | 1,485,941 | ||
Commitments and contingencies | ||||
Stockholders’ Equity: | ||||
Preferred stock, $0.001 par value - 5,000,000 shares authorized; no shares issued or outstanding | 0 | 0 | ||
Common stock, $0.001 par value - 60,000,000 authorized; 36,740,097 and 36,600,166 shares issued; 18,498,978 and 18,926,242 shares outstanding; | 473,225 | 473,592 | ||
Treasury stock | -1,033,424 | -996,293 | ||
Retained earnings | 650,386 | 620,389 | ||
Accumulated other comprehensive income (loss) | 2,544 | -310 | ||
Total stockholders’ equity | 92,731 | 97,378 | ||
Total liabilities and stockholders’ equity | $1,466,061 | $1,583,319 |
Consolidated_Balance_Sheets_Pa
Consolidated Balance Sheets (Parenthetical) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, except Share data, unless otherwise specified | ||
Statement of Financial Position [Abstract] | ||
Accounts receivable, allowances | $1,128 | $2,223 |
Preferred stock, par value (in dollars per share) | $0.00 | $0.00 |
Preferred stock, shares authorized | 5,000,000 | 5,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value (in dollars per share) | $0.00 | $0.00 |
Common stock, shares authorized | 60,000,000 | 60,000,000 |
Common stock, shares issued | 36,740,097 | 36,600,166 |
Common stock, shares outstanding | 18,498,978 | 18,926,242 |
Consolidated_Statements_Of_Com
Consolidated Statements Of Comprehensive Income (USD $) | 3 Months Ended | |||
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | ||
Statement of Comprehensive Income [Abstract] | ||||
Revenue | $608,636 | $597,762 | ||
Expenses: | ||||
Direct operating | 405,184 | [1] | 419,642 | [1] |
Marketing | 8,420 | 6,993 | ||
Research and development | 2,084 | 3,474 | ||
General and administrative | 48,556 | 52,608 | ||
Restructuring and lease termination costs (Note 11) | 15,851 | 557 | ||
Depreciation and other | 42,686 | 47,942 | ||
Amortization of intangible assets | 3,309 | 3,842 | ||
Total expenses | 526,090 | 535,058 | ||
Operating income (loss) | 82,546 | 62,704 | ||
Other expense, net: | ||||
Loss from equity method investments, net (Note 7) | -132 | -9,368 | ||
Interest expense, net | -12,071 | -9,648 | ||
Other, net | -2,346 | -648 | ||
Total other expense, net | -14,549 | -19,664 | ||
Income from continuing operations before income taxes | 67,997 | 43,040 | ||
Income tax expense | -25,842 | -15,434 | ||
Income from continuing operations | 42,155 | 27,606 | ||
Loss from discontinued operations, net of tax (Note 12) | -6,556 | -4,431 | ||
Net income | 35,599 | 23,175 | ||
Foreign currency translation adjustment | 2,854 | [2],[3] | 875 | [2],[4] |
Comprehensive income | 38,453 | 24,050 | ||
Income from Continuing Operations Attributable to Common Shares | ||||
Basic | 40,775 | 26,860 | ||
Diluted | $40,776 | $26,879 | ||
Basic earnings (loss) per common share: | ||||
Continuing operations (in dollars per share) | $2.23 | $1.12 | ||
Discontinued operations (in dollars per share) | ($0.36) | ($0.18) | ||
Basic earnings per share | $1.87 | $0.94 | ||
Diluted earnings (loss) per common share: | ||||
Continuing operations (in dollars per share) | $2.23 | $1.09 | ||
Discontinued operations (in dollars per share) | ($0.36) | ($0.18) | ||
Diluted earnings per common share | $1.87 | $0.91 | ||
Weighted Average Number of Shares Outstanding, Basic | 18,269 | 23,944 | ||
Weighted Average Number of Shares Outstanding, Diluted | 18,286 | [5] | 24,575 | [5] |
Dividends declared per common share (Note 19) | $0.30 | $0 | ||
[1] | “Direct operating†excludes depreciation and other of $30.2 million and $31.7 million for the three months ended March 31, 2015 and 2014, respectively. | |||
[2] | Foreign currency translation adjustment had no tax effect for the three months ended March 31, 2015 and 2014, respectively. | |||
[3] | Foreign currency translation adjustment had no tax effect in 2015. | |||
[4] | Foreign currency translation adjustment had no tax effect in 2014. | |||
[5] | Participating securities were included in the calculation of diluted earnings per share using the two-class method, as this calculation was more dilutive than the calculation using the treasury stock method. |
Recovered_Sheet1
Consolidated Statements of Comprehensive Income (Parenthetical) (USD $) | 3 Months Ended | |
In Millions, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Statement of Comprehensive Income [Abstract] | ||
Depreciation and other excluded from direct operating expenses | $30.20 | $31.70 |
Consolidated_Statements_Of_Sto
Consolidated Statements Of Stockholders' Equity (USD $) | Total | Common Stock | Treasury Stock | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | ||
In Thousands, except Share data, unless otherwise specified | |||||||
BALANCE at Dec. 31, 2014 | $97,378 | $473,592 | ($996,293) | $620,389 | ($310) | ||
BALANCE (in shares) at Dec. 31, 2014 | 18,926,242 | 18,926,242 | |||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Proceeds from exercise of stock options, net (in shares) | 7,000 | 6,825 | |||||
Proceeds from exercise of stock options, net | 339 | 339 | |||||
Adjustments related to tax withholding for share-based compensation (in shares) | -52,800 | ||||||
Adjustments related to tax withholding for share-based compensation | -3,526 | -3,526 | |||||
Share-based payments expense (in shares) | 235,906 | ||||||
Share-based payments expense | 6,239 | 2,662 | 3,577 | ||||
Excess tax benefit on share-based compensation expense | 158 | 158 | |||||
Repurchases of common stock (in shares) | -617,195 | ||||||
Repurchases of common stock | -40,708 | -40,708 | |||||
Net income | 35,599 | 35,599 | |||||
Dividends (Note 19) | -5,602 | -5,602 | |||||
Foreign currency translation adjustment | 2,854 | [1],[2] | 2,854 | [3] | |||
BALANCE at Mar. 31, 2015 | $92,731 | $473,225 | ($1,033,424) | $650,386 | $2,544 | ||
BALANCE (in shares) at Mar. 31, 2015 | 18,498,978 | 18,498,978 | |||||
[1] | Foreign currency translation adjustment had no tax effect in 2015. | ||||||
[2] | Foreign currency translation adjustment had no tax effect for the three months ended March 31, 2015 and 2014, respectively. | ||||||
[3] | Foreign currency translation adjustment has no tax effect for the three months ended March 31, 2015. |
Consolidated_Statements_Of_Cas
Consolidated Statements Of Cash Flows (USD $) | 3 Months Ended | |||
Mar. 31, 2015 | Mar. 31, 2014 | |||
Operating Activities: | ||||
Net income | $35,599,000 | $23,175,000 | ||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||
Depreciation and other | 48,543,000 | 49,104,000 | ||
Amortization of intangible assets | 3,353,000 | 3,848,000 | ||
Share-based payments expense | 3,903,000 | 3,765,000 | ||
Windfall excess tax benefits related to share-based payments | -526,000 | -1,710,000 | ||
Deferred income taxes | -2,547,000 | -9,564,000 | ||
Restructuring and lease termination costs | 1,680,000 | [1] | 0 | [1] |
Loss from equity method investments, net | 132,000 | 9,368,000 | ||
Amortization of deferred financing fees and debt discount | 693,000 | 1,306,000 | ||
Other | -1,198,000 | -124,000 | ||
Cash flows from changes in operating assets and liabilities: | ||||
Accounts receivable, net | 11,823,000 | -5,952,000 | ||
Content library | 9,956,000 | 19,981,000 | ||
Prepaid expenses and other current assets | -3,106,000 | 46,955,000 | ||
Other assets | 168,000 | 437,000 | ||
Accounts payable | 2,920,000 | -27,390,000 | ||
Accrued payable to retailers | -18,441,000 | -15,485,000 | ||
Other accrued liabilities | 13,120,000 | -3,127,000 | ||
Net cash flows from (used in) operating activities | 106,072,000 | [2],[3] | 94,587,000 | [2],[4] |
Investing Activities: | ||||
Purchases of property and equipment | -20,709,000 | -26,940,000 | ||
Proceeds from sale of property and equipment | 123,000 | 831,000 | ||
Cash paid for equity investments | 0 | -10,500,000 | ||
Net cash flows from (used in) investing activities | -20,586,000 | [2],[3] | -36,609,000 | [2],[4] |
Financing Activities: | ||||
Proceeds from new borrowing on Credit Facility | 35,000,000 | 275,000,000 | ||
Principal payments on Credit Facility | -116,875,000 | -29,375,000 | ||
Settlement and conversion of convertible debt | 0 | -4,000 | ||
Repurchases of common stock | -40,708,000 | -421,067,000 | ||
Dividends paid (Note 19) | -5,602,000 | 0 | ||
Principal payments on capital lease obligations and other debt | -3,245,000 | -3,697,000 | ||
Windfall excess tax benefits related to share-based payments | 526,000 | 1,710,000 | ||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | -3,088,000 | -1,588,000 | ||
Net cash flows from (used in) financing activities | -133,992,000 | [2] | -179,021,000 | [2],[4] |
Effect of exchange rate changes on cash | 3,744,000 | 1,152,000 | ||
Decrease in cash and cash equivalents | -44,762,000 | -119,891,000 | ||
Cash and cash equivalents: | ||||
Beginning of period | 242,696,000 | 371,437,000 | ||
End of period | 197,934,000 | 251,546,000 | ||
Supplemental disclosure of cash flow information: | ||||
Cash paid during the period for interest | 11,913,000 | 14,013,000 | ||
Cash paid during the period for income taxes, net | 12,991,000 | 23,664,000 | ||
Supplemental disclosure of non-cash investing and financing activities: | ||||
Purchases of property and equipment financed by capital lease obligations | 720,000 | 3,046,000 | ||
Purchases of property and equipment included in ending accounts payable | 2,025,000 | 7,240,000 | ||
Additional cash flow information | ||||
Impairment of lease related assets (see Note 5) | 6,940,000 | 0 | ||
Benefit from lease termination | $5,200,000 | |||
[1] | The non-cash restructuring and lease termination costs in the first quarter of 2015 of $1.7 million is composed of $6.9 million in impairments of lease related assets partially offset by a $5.2 million benefit resulting from the lease termination. | |||
[2] | During the first quarter of 2015, we discontinued our Redbox operations in Canada. The first quarter of 2014 also includes the wind-down process of certain new ventures that were discontinued during 2013. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. | |||
[3] | During the first quarter of 2015 we discontinued our Redbox operations in Canada. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. | |||
[4] | During the first quarter of 2015 we discontinued our Redbox operations in Canada. The first quarter of 2014 also includes the wind-down process of certain new ventures that were discontinued during 2013. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. |
Basis_of_Presentation_and_Prin
Basis of Presentation and Principles of Consolidation (Notes) | 3 Months Ended | |||||||||||
Mar. 31, 2015 | ||||||||||||
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ||||||||||||
Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block] | Note 1: Basis of Presentation and Principles of Consolidation | |||||||||||
The unaudited consolidated financial information included herein has been prepared by Outerwall Inc., pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The unaudited consolidated financial statements of Outerwall Inc. included herein reflect all adjustments, consisting only of normal recurring adjustments that, in the opinion of management, are necessary to present fairly our consolidated financial position, results of operations, and cash flows for the periods presented. The financial information as of December 31, 2014, is derived from our 2014 Annual Report on Form 10-K. The consolidated financial statements included within this Quarterly Report on Form 10-Q should be read in conjunction with the consolidated financial statements and the notes thereto included in our 2014 Annual Report on Form 10-K. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the full year. | ||||||||||||
The accompanying consolidated financial statements include the accounts of Outerwall Inc. and our wholly owned subsidiaries. Investments in companies of which we may have significant influence, but not a controlling interest, are accounted for using the equity method of accounting. All significant intercompany balances and transactions have been eliminated in consolidation. | ||||||||||||
Reclassifications | ||||||||||||
To be consistent with our 2015 reporting, the following have been retrospectively reported in our Consolidated Statements of Comprehensive Income for all periods presented with no effect on net income, cash flows or stockholder's equity: | ||||||||||||
• | Results of our Redbox Canada operations which were discontinued during the first quarter of 2015. See Note 12: Discontinued Operations for additional information; | |||||||||||
• | Restructuring and lease termination costs. See Note 11: Restructuring for additional information; and | |||||||||||
• | Basic and diluted earnings per share as a result of applying the two-class method of calculating earnings per share (the "Two-Class Method") during the first quarter of 2015. The Two-Class Method became significantly more dilutive than the previously applied treasury stock method as a result of stock repurchases increasing the average number of unvested restricted awards ("participating securities") as a percentage of total common shares outstanding. The impact of applying the Two-Class Method on both income from continuing operations and basic and diluted weighted average shares used to calculate earnings per common share is as follows: | |||||||||||
Three Months Ended, March 31, 2014 | ||||||||||||
In thousands, except per share data | As Reported Under the Treasury Stock Method | Amount Allocated to Participating Securities | As Revised Under the Two-Class Method | |||||||||
Income from continuing operations used in basic per share calculation | $ | 27,606 | $ | (746 | ) | $ | 26,860 | |||||
Income from continuing operations used in diluted per share calculation | $ | 27,606 | $ | (727 | ) | $ | 26,879 | |||||
Weighted average shares used in basic per share calculation | 23,944 | — | 23,944 | |||||||||
Weighted average shares used in diluted per share calculation | 24,775 | (200 | ) | 24,575 | ||||||||
Basic earnings per common share from continuing operations | $ | 1.15 | $ | (0.03 | ) | $ | 1.12 | |||||
Diluted earnings per common share from continuing operations | $ | 1.11 | $ | (0.02 | ) | $ | 1.09 | |||||
See Note 13: Earnings Per Share for additional information. | ||||||||||||
Revision of Previously Issued Financial Statements | ||||||||||||
During the second quarter of 2014, we identified adjustments to prior periods related to purchases of property and equipment included in ending accounts payable which impact the amounts presented as cash paid for purchases of property and equipment in the investing activities section of our consolidated statements of cash flows, the change in accounts payable within the operating activities section of the cash flow statement and the supplemental non-cash investing and financing activities disclosure of purchases of property and equipment included in ending accounts payable. We concluded that the error was not material to any of our prior period financial statements under the guidance of SEC Staff Accounting Bulletin (“SAB”) No. 99, Materiality. We applied the guidance of SAB No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in the Current Year Financial Statements, and revised the prior period financial statements presented. | ||||||||||||
The impact of the immaterial error on our prior period consolidated statements of cash flows is presented in the following table: | ||||||||||||
Three Months Ended, March 31, 2014 | ||||||||||||
Dollars in thousands | As Reported | Adjustment | As Revised | |||||||||
Cash flows from changes in operating assets and liabilities: | ||||||||||||
Accounts payable | $ | (27,672 | ) | $ | 282 | $ | (27,390 | ) | ||||
Net cash flows from operating activities | $ | 94,305 | $ | 282 | $ | 94,587 | ||||||
Investing Activities: | ||||||||||||
Purchases of property and equipment | $ | (26,658 | ) | $ | (282 | ) | $ | (26,940 | ) | |||
Net cash flows from investing activities | $ | (36,327 | ) | $ | (282 | ) | $ | (36,609 | ) | |||
Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||
Purchases of property and equipment included in ending accounts payable | $ | 13,120 | $ | (5,880 | ) | $ | 7,240 | |||||
Accounting Pronouncements Adopted During the Current Year | ||||||||||||
In April 2014, the FASB issued ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360) Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity. ASU 2014-08 changes the requirements for reporting discontinued operations. Under the ASU discontinued operations is defined as a: | ||||||||||||
• | Component of an entity, or group of components, that | |||||||||||
◦ | has been disposed of, meets the criteria to be classified as held-for-sale, or has been abandoned/spun-off and | |||||||||||
◦ | represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results, or a | |||||||||||
◦ | business or nonprofit activity that, on acquisition, meets the criteria to be classified as held-for-sale. | |||||||||||
We adopted the provisions of ASU 2014-08 during the first quarter of 2015 and applied the guidance to our disposition of our Redbox operations in Canada ("Redbox Canada"). See Note 12: Discontinued Operations for additional information. | ||||||||||||
Accounting Pronouncements Not Yet Adopted | ||||||||||||
There have been no developments to recently issued accounting standards, including the expected dates of adoption and estimated effects on our consolidated financial statements, from those disclosed in our 2014 Annual Report on Form 10-K, except for the following: | ||||||||||||
In April 2015, the FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs (Subtopic 835-30). This ASU requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, instead of as a deferred charge. We are currently evaluating the impact of ASU 2015-03, which is effective for us in our fiscal year beginning January 1, 2016. Early adoption is permitted. |
Organization_and_Business
Organization and Business | 3 Months Ended | |||||
Mar. 31, 2015 | ||||||
Organization And Business [Abstract] | ||||||
Organization and Business [Text Block] | Note 2: Organization and Business | |||||
Description of Business | ||||||
We are a leading provider of automated retail solutions offering convenient products and services that benefit consumers and drive incremental retail traffic and revenue for retailers. During the first quarter of 2015: | ||||||
• | To align with a change in how our chief operating decision maker evaluates business performance, we added ecoATM, our electronic device recycling business, as a separate reportable segment. Previously, the results of ecoATM along with those of other self-service concepts were included in our New Ventures segment. The combined results of the other self-service concepts, which include our product sampling kiosk concept SAMPLEit, are included in the All Other reporting category as they do not meet quantitative thresholds to be reported as a separate segment. See Note 14: Business Segments and Enterprise-Wide Information for additional information; and | |||||
• | We discontinued our Redbox operations in Canada as the business was not meeting our performance expectations. We have reclassified the results of Redbox Canada to discontinued operations for all periods presented in our Consolidated Statements of Comprehensive Income. See Note 12: Discontinued Operations for additional information. | |||||
Our core offerings in automated retail include our Redbox, Coinstar and ecoATM segments. Our Redbox segment consists of self-service kiosks where consumers can rent or purchase movies and video games. Our Coinstar segment consists of self-service coin-counting kiosks where consumers can convert their coins to cash or stored value products. We also offer self-service kiosks that exchange gift cards for cash under our Coinstar™ Exchange brand. Our ecoATM segment consists of self-service kiosks where consumers can recycle electronic devices for cash. In addition to our three reportable segments, we also conduct business activities through other self-service concepts, where we identify, evaluate, build or acquire and develop innovative new self-service retail concepts and regularly assess these concepts to determine whether continued funding or other alternatives are appropriate. | ||||||
Our kiosks are located primarily in supermarkets, drug stores, mass merchants, financial institutions, convenience stores, malls and restaurants. Our kiosk and location counts as of March 31, 2015, are as follows: | ||||||
Kiosks | Locations | |||||
Redbox | 41,960 | 34,430 | ||||
Coinstar | 21,220 | 20,010 | ||||
ecoATM | 2,140 | 1,900 | ||||
All Other | 90 | 90 | ||||
Total | 65,410 | 56,430 | ||||
Cash_and_Cash_Equivalents_Note
Cash and Cash Equivalents (Notes) | 3 Months Ended |
Mar. 31, 2015 | |
Cash and Cash Equivalents [Abstract] | |
Cash and Cash Equivalents [Text Block] | Note 3: Cash and Cash Equivalents |
We consider all highly liquid investments with an original maturity of three months or less to be cash equivalents. Our cash and cash equivalents were $197.9 million and $242.7 million at March 31, 2015, and December 31, 2014, respectively. Of this total, cash equivalents were $8.6 million and $0.9 million, respectively, and consisted of money market demand accounts and investment grade fixed income securities such as money market funds, certificate of deposits, and commercial paper. Our cash balances with financial institutions may exceed the deposit insurance limits. | |
Included in our cash and cash equivalents at March 31, 2015, and December 31, 2014, were $68.7 million and $81.7 million, respectively that we identified for settling our accrued payables to our retailer partners in relation to our Coinstar kiosks. | |
Separately included in our cash and cash equivalents at March 31, 2015, and December 31, 2014, were $37.8 million and $66.5 million, respectively in cash and cash equivalents held in financial institutions domestically and $10.7 million and $11.6 million, respectively in cash and cash equivalents held in foreign financial institutions. |
Prepaid_Expenses_and_Other_Cur
Prepaid Expenses and Other Current Assets and Other Accrued Liabilities | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Disclosure Text Block Supplement [Abstract] | ||||||||
Prepaid Expenses and Other Current Assets and Other Accrued Liabilities [Text Block] | Note 4: Prepaid Expenses and Other Current Assets and Other Accrued Liabilities | |||||||
Prepaid expenses and other current assets: | ||||||||
Dollars in thousands | March 31, | December 31, | ||||||
2015 | 2014 | |||||||
Spare parts | $ | 15,060 | $ | 13,643 | ||||
Licenses | 8,298 | 5,881 | ||||||
Electronic devices inventory | 4,818 | 5,259 | ||||||
Prepaid rent | 1,464 | 1,446 | ||||||
DVD cases and labels | 1,093 | 1,330 | ||||||
Income taxes receivable | 122 | 113 | ||||||
Other | 12,053 | 12,165 | ||||||
Total prepaid and other current assets | $ | 42,908 | $ | 39,837 | ||||
Other accrued liabilities consist of the following: | ||||||||
Dollars in thousands | March 31, | December 31, | ||||||
2015 | 2014 | |||||||
Accrued content library expense | $ | 27,739 | $ | 23,226 | ||||
Payroll related expenses | 26,877 | 33,343 | ||||||
Business taxes | 21,573 | 21,629 | ||||||
Income taxes payable | 17,107 | 9,463 | ||||||
Insurance | 9,852 | 9,615 | ||||||
Deferred revenue | 7,073 | 6,995 | ||||||
Accrued early lease termination and sublease expenses | 6,995 | — | ||||||
Accrued interest expense | 6,455 | 6,974 | ||||||
Service contract provider expenses | 3,744 | 4,191 | ||||||
Deferred rent expense | 3,537 | 6,162 | ||||||
Other | 15,969 | 15,528 | ||||||
Total other accrued liabilities | $ | 146,921 | $ | 137,126 | ||||
Property_and_Equipment
Property and Equipment | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Property, Plant and Equipment [Abstract] | ||||||||
Property and Equipment [Text Block] | Note 5: Property and Equipment | |||||||
Dollars in thousands | March 31, | December 31, | ||||||
2015 | 2014 | |||||||
Kiosks and components | $ | 1,165,096 | $ | 1,165,925 | ||||
Computers, servers, and software | 194,825 | 200,915 | ||||||
Leasehold improvements | 21,126 | 29,625 | ||||||
Office furniture and equipment | 7,271 | 9,218 | ||||||
Vehicles | 5,736 | 6,234 | ||||||
Property and equipment, at cost | 1,394,054 | 1,411,917 | ||||||
Accumulated depreciation and amortization | (1,008,506 | ) | (983,449 | ) | ||||
Property and equipment, net | $ | 385,548 | $ | 428,468 | ||||
During the first quarter of 2015, we recognized impairment charges of $6.9 million in connection with our early lease termination. See Note 11: Restructuring for additional information. |
Goodwill_and_Other_Intangible_
Goodwill and Other Intangible Assets | 3 Months Ended | |||||||||||||||
Mar. 31, 2015 | ||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | ||||||||||||||||
Goodwill and Other Intangible Assets [Text Block] | Note 6: Goodwill and Other Intangible Assets | |||||||||||||||
Goodwill | ||||||||||||||||
The carrying amount of goodwill was as follows: | ||||||||||||||||
Dollars in thousands | March 31, | December 31, | ||||||||||||||
2015 | 2014 | |||||||||||||||
Goodwill | $ | 559,307 | $ | 559,307 | ||||||||||||
Other Intangible Assets | ||||||||||||||||
The gross amount of our other intangible assets and the related accumulated amortization were as follows: | ||||||||||||||||
Dollars in thousands | Amortization | March 31, | December 31, | |||||||||||||
Period | 2015 | 2014 | ||||||||||||||
Retailer relationships | 5 - 10 years | $ | 53,295 | $ | 53,295 | |||||||||||
Accumulated amortization | (24,203 | ) | (23,200 | ) | ||||||||||||
Retailer relationships, net | 29,092 | 30,095 | ||||||||||||||
Developed technology | 5 years | 34,000 | 34,000 | |||||||||||||
Accumulated amortization | (11,333 | ) | (9,633 | ) | ||||||||||||
Developed technology, net | 22,667 | 24,367 | ||||||||||||||
Other | 1 - 40 years | 16,800 | 16,800 | |||||||||||||
Accumulated amortization | (7,221 | ) | (6,571 | ) | ||||||||||||
Other, net | 9,579 | 10,229 | ||||||||||||||
Total intangible assets, net | $ | 61,338 | $ | 64,691 | ||||||||||||
Amortization expense was as follows: | ||||||||||||||||
Three Months Ended | ||||||||||||||||
March 31, | ||||||||||||||||
Dollars in thousands | 2015 | 2014 | ||||||||||||||
Retailer relationships | $ | 1,003 | $ | 1,536 | ||||||||||||
Developed technology | 1,700 | 1,700 | ||||||||||||||
Other | 650 | 612 | ||||||||||||||
Total amortization of intangible assets | 3,353 | 3,848 | ||||||||||||||
Less: amortization included in discontinued operations | (44 | ) | (6 | ) | ||||||||||||
Total amortization of intangible assets from continuing operations | $ | 3,309 | $ | 3,842 | ||||||||||||
Assuming no future impairment, the expected future amortization as of March 31, 2015 is as follows: | ||||||||||||||||
Dollars in thousands | Retailer | Developed Technology | Other | Total | ||||||||||||
Relationships | ||||||||||||||||
Remainder of 2015 | $ | 3,009 | $ | 5,100 | $ | 1,787 | $ | 9,896 | ||||||||
2016 | 4,012 | 6,800 | 2,281 | 13,093 | ||||||||||||
2017 | 4,012 | 6,800 | 2,281 | 13,093 | ||||||||||||
2018 | 4,012 | 3,967 | 1,664 | 9,643 | ||||||||||||
2019 | 4,012 | — | 801 | 4,813 | ||||||||||||
2020 | 4,012 | — | 765 | 4,777 | ||||||||||||
Thereafter | 6,023 | — | — | 6,023 | ||||||||||||
Total expected amortization | $ | 29,092 | $ | 22,667 | $ | 9,579 | $ | 61,338 | ||||||||
Equity_Method_Investments
Equity Method Investments | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Equity Method Investments and Joint Ventures [Abstract] | ||||||||
Equity Method Investments | Note 7: Equity Method Investments | |||||||
We include our equity method investments within other long-term assets on our Consolidated Balance Sheets. As of March 31, 2015 our $1.3 million investment in Pursuant Health, Inc., formerly known as SoloHealth, Inc., representing 10% ownership, was our only equity method investment. | ||||||||
Income (Loss) from Equity Method Investments | ||||||||
On October 19, 2014, Redbox and Verizon Ventures IV LLC, a wholly owned subsidiary of Verizon Communications Inc., entered into an agreement whereby we would withdraw from Redbox Instant™ by Verizon (the "Joint Venture") effective October 20, 2014. Pursuant to the Withdrawal Agreement, all of Redbox’s rights under the Joint Venture’s operating agreement were extinguished for a total of $16.8 million made to Redbox and no further capital contributions were required. | ||||||||
Loss from equity method investments within our Consolidated Statements of Comprehensive Income is composed of the following: | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
Dollars in thousands | 2015 | 2014 | ||||||
Proportionate share of net loss of equity method investees: | ||||||||
Joint Venture | $ | — | $ | (8,394 | ) | |||
Pursuant Health, Inc. (fka SoloHealth, Inc.) | (132 | ) | (224 | ) | ||||
Total proportionate share of net loss of equity method investees | (132 | ) | (8,618 | ) | ||||
Amortization of difference in carrying amount and underlying equity in Joint Venture | — | (750 | ) | |||||
Total loss from equity method investments | $ | (132 | ) | $ | (9,368 | ) |
Debt_and_Other_LongTerm_Liabil
Debt and Other Long-Term Liabilities | 3 Months Ended | |||||||||||||||||||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||||||||||||||||||
Long-term Debt, Unclassified [Abstract] | ||||||||||||||||||||||||||||||||||||
Debt and Other Long-Term Liabilities [Text Block] | Note 8: Debt and Other Long-Term Liabilities | |||||||||||||||||||||||||||||||||||
Debt | Other Liabilities | Total | ||||||||||||||||||||||||||||||||||
Senior Notes | Credit Facility | Total Debt | Capital Lease Obligations | Asset retirement obligations | Other long-term liabilities | |||||||||||||||||||||||||||||||
Dollars in thousands | Senior Unsecured Notes due 2019 | Senior Unsecured Notes due 2021 | Term Loans | Revolving Line of Credit | ||||||||||||||||||||||||||||||||
As of March 31, 2015: | ||||||||||||||||||||||||||||||||||||
Principal | $ | 350,000 | $ | 300,000 | $ | 144,375 | $ | 80,000 | $ | 874,375 | ||||||||||||||||||||||||||
Discount | (4,041 | ) | (3,991 | ) | (317 | ) | — | (8,349 | ) | |||||||||||||||||||||||||||
Total | 345,959 | 296,009 | 144,058 | 80,000 | 866,026 | $ | 12,652 | $ | 12,663 | $ | 15,292 | $ | 906,633 | |||||||||||||||||||||||
Less: current portion | — | — | (10,313 | ) | — | (10,313 | ) | (9,231 | ) | — | — | (19,544 | ) | |||||||||||||||||||||||
Total long-term portion | $ | 345,959 | $ | 296,009 | $ | 133,745 | $ | 80,000 | $ | 855,713 | $ | 3,421 | $ | 12,663 | $ | 15,292 | $ | 887,089 | ||||||||||||||||||
Unamortized deferred financing fees(1) | $ | 611 | $ | 1,319 | $ | — | $ | 2,799 | $ | 4,729 | $ | 4,729 | ||||||||||||||||||||||||
Debt | Other Liabilities | Total | ||||||||||||||||||||||||||||||||||
Senior Notes | Credit Facility | Total Debt | Capital Lease Obligations | Asset retirement obligations | Other long-term liabilities | |||||||||||||||||||||||||||||||
Dollars in thousands | Senior Unsecured Notes due 2019 | Senior Unsecured Notes due 2021 | Term Loans | Revolving Line of Credit | ||||||||||||||||||||||||||||||||
As of December 31, 2014: | ||||||||||||||||||||||||||||||||||||
Principal | $ | 350,000 | $ | 300,000 | $ | 146,250 | $ | 160,000 | $ | 956,250 | ||||||||||||||||||||||||||
Discount | (4,296 | ) | (4,152 | ) | (335 | ) | — | (8,783 | ) | |||||||||||||||||||||||||||
Total | 345,704 | 295,848 | $ | 145,915 | 160,000 | 947,467 | $ | 15,391 | $ | 13,576 | $ | 17,651 | $ | 994,085 | ||||||||||||||||||||||
Less: current portion | — | — | (9,390 | ) | — | (9,390 | ) | (11,026 | ) | — | — | (20,416 | ) | |||||||||||||||||||||||
Total long-term portion | $ | 345,704 | $ | 295,848 | $ | 136,525 | $ | 160,000 | $ | 938,077 | $ | 4,365 | $ | 13,576 | $ | 17,651 | $ | 973,669 | ||||||||||||||||||
Unamortized deferred financing fees(1) | $ | 649 | $ | 1,372 | $ | — | $ | 2,965 | $ | 4,986 | $ | 4,986 | ||||||||||||||||||||||||
-1 | Deferred financing fees are recorded in other long-term assets in our Consolidated Balance Sheets and are amortized on a straight line basis over the life of the related loan. | |||||||||||||||||||||||||||||||||||
Interest Expense | ||||||||||||||||||||||||||||||||||||
Dollars in thousands | Three Months Ended | |||||||||||||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||||||||||||||
Cash interest expense | $ | 11,395 | $ | 8,362 | ||||||||||||||||||||||||||||||||
Non-cash interest expense: | ||||||||||||||||||||||||||||||||||||
Amortization of debt discount | 435 | 802 | ||||||||||||||||||||||||||||||||||
Amortization of deferred financing fees | 258 | 504 | ||||||||||||||||||||||||||||||||||
Total non-cash interest expense | 693 | 1,306 | ||||||||||||||||||||||||||||||||||
Total interest expense | $ | 12,088 | $ | 9,668 | ||||||||||||||||||||||||||||||||
Senior Unsecured Notes Due 2019 | ||||||||||||||||||||||||||||||||||||
On March 12, 2013, we and certain subsidiaries of ours, as subsidiary guarantors, entered into an indenture pursuant to which we issued $350.0 million principal amount of 6.000% Senior Notes due 2019 (the “Senior Notes due 2019”) at par for proceeds, net of expenses, of $343.8 million. The expenses were allocated between debt discount and deferred financing fees based on their nature. As of March 31, 2015, we were in compliance with the covenants of the related indenture. | ||||||||||||||||||||||||||||||||||||
Senior Unsecured Notes Due 2021 | ||||||||||||||||||||||||||||||||||||
On June 9, 2014, we and certain subsidiaries of ours, as subsidiary guarantors, entered into an indenture pursuant to which we issued $300.0 million principal amount of 5.875% Senior Notes due 2021 (the "Senior Notes due 2021") at par for proceeds, net of expenses, of $294.0 million. The expenses were allocated between debt discount and deferred financing fees based on their nature. As of March 31, 2015, we were in compliance with the covenants of the related indenture. | ||||||||||||||||||||||||||||||||||||
Revolving Line of Credit and Term Loan | ||||||||||||||||||||||||||||||||||||
On June 24, 2014, we entered into the Third Amended and Restated Credit Agreement (the “Amended and Restated Credit Agreement”) providing for a senior secured credit facility (the "Credit Facility"). The Amended and Restated Credit Agreement amended and restated in its entirety the Second Amended and Restated Credit Agreement dated as of November 20, 2007 and amended and restated as of April 29, 2009 and as of July 15, 2011 and all amendments and restatements thereto. | ||||||||||||||||||||||||||||||||||||
The New Credit Facility consists of (a) a $150.0 million amortizing term loan (the “Term Loan”) and (b) a $600.0 million revolving line of credit (the “Revolving Line”), which includes (i) a $75.0 million sublimit for the issuance of letters of credit, (ii) a $50.0 million sublimit for swingline loans and (iii) a $75.0 million sublimit for loans in certain foreign currencies available to us and certain wholly owned Company foreign subsidiaries (the “Foreign Borrowers”). We may, subject to applicable conditions and subject to obtaining commitments from lenders, request an increase in the Revolving Line of up to $200.0 million in aggregate (the “Accordion”). As of March 31, 2015, the interest rate on amounts outstanding under the Credit Facility was 2.11% and we were in compliance with the covenants of the Credit Facility. | ||||||||||||||||||||||||||||||||||||
The Amended and Restated Credit Agreement requires principal amortization payments under the Term Loan as follows: | ||||||||||||||||||||||||||||||||||||
Dollars in thousands | Repayment Amount | |||||||||||||||||||||||||||||||||||
Remainder of 2015 | $ | 7,500 | ||||||||||||||||||||||||||||||||||
2016 | 13,125 | |||||||||||||||||||||||||||||||||||
2017 | 15,000 | |||||||||||||||||||||||||||||||||||
2018 | 18,750 | |||||||||||||||||||||||||||||||||||
2019 | 90,000 | |||||||||||||||||||||||||||||||||||
Total | $ | 144,375 | ||||||||||||||||||||||||||||||||||
Repurchases_of_Common_Stock
Repurchases of Common Stock | 3 Months Ended | |||
Mar. 31, 2015 | ||||
Class of Stock Disclosures [Abstract] | ||||
Repurchases Of Common Stock | Note 9: Repurchases of Common Stock | |||
Board Authorization | ||||
On February 3, 2015, the Board approved an additional stock repurchase authorization of up to $250.0 million of its common stock plus the cash proceeds received from the exercise of stock options by our executives, non-employee directors and employees. | ||||
Repurchases | ||||
In the three months ended March 31, 2015, we repurchased a total of 617,195 shares of our common stock, via open market repurchases with an average price per share of $65.96 for $40.7 million. | ||||
The following table presents a summary of our authorized stock repurchase balance: | ||||
Dollars in thousands | Board Authorization | |||
Authorized repurchase - as of January 1, 2015 | $ | 163,655 | ||
Additional board authorization | 250,000 | |||
Proceeds from the exercise of stock options | 339 | |||
Repurchase of common stock from open market | (40,708 | ) | ||
Authorized repurchase - as of March 31, 2015 | $ | 373,286 | ||
ShareBased_Payments
Share-Based Payments | 3 Months Ended | ||||||||
Mar. 31, 2015 | |||||||||
Share-based Compensation [Abstract] | |||||||||
Share-Based Payments [Text Block] | Note 10: Share-Based Payments | ||||||||
We currently grant share-based awards to our executives, non-employee directors and employees under our 2011 Incentive Plan (the “Plan”). The Plan permits the granting of stock options, restricted stock, restricted stock units, and performance-based restricted stock. | |||||||||
Certain information regarding our share-based payments is as follows: | |||||||||
Three Months Ended | |||||||||
March 31, | |||||||||
Dollars in thousands | 2015 | 2014 | |||||||
Share-based payments expense: | |||||||||
Share-based compensation - stock options | $ | 141 | $ | 233 | |||||
Share-based compensation - restricted stock | 2,559 | 2,914 | |||||||
Share-based payments for content arrangements | 1,241 | 618 | |||||||
Total share-based payments expense | $ | 3,941 | $ | 3,765 | |||||
Tax benefit on share-based payments expense | $ | 1,519 | $ | 1,445 | |||||
31-Mar-15 | |||||||||
Dollars in thousands | Unrecognized Share-Based Payments Expense | Weighted-Average Remaining Life | |||||||
Unrecognized share-based payments expense: | |||||||||
Share-based compensation - stock options | $ | 446 | 1.7 years | ||||||
Share-based compensation - restricted stock | 26,516 | 2.8 years | |||||||
Share-based payments for content arrangements | 3,376 | 0.7 years | |||||||
Total unrecognized share-based payments expense | $ | 30,338 | |||||||
Share-Based Compensation | |||||||||
Stock options | |||||||||
Shares of common stock are issued upon exercise of stock options. The following table presents a summary of stock option activity for 2015: | |||||||||
Shares in thousands | Options | Weighted Average Exercise Price | |||||||
Outstanding, December 31, 2014 | 128 | $ | 52.59 | ||||||
Granted | — | — | |||||||
Exercised | (7 | ) | 49.6 | ||||||
Canceled, expired, or forfeited | (16 | ) | 53.75 | ||||||
Outstanding, March 31, 2015 | 105 | 52.6 | |||||||
Certain information regarding stock options outstanding as of March 31, 2015, is as follows: | |||||||||
Options | |||||||||
Shares and intrinsic value in thousands | Outstanding | Exercisable | |||||||
Number | 105 | 81 | |||||||
Weighted average per share exercise price | $ | 52.6 | $ | 52.1 | |||||
Aggregate intrinsic value | $ | 1,424 | $ | 1,138 | |||||
Weighted average remaining contractual term (in years) | 4.96 | 4.41 | |||||||
Restricted stock and performance based restricted stock awards | |||||||||
Restricted stock awards are granted to eligible executives, non-employee directors and employees. Awards granted to employees and executives vest annually in equal installments over four years. Non-employee director awards vest one year after the grant date. Performance-based restricted stock awards are granted to executives only, with established performance criteria approved by the Compensation Committee of the Board of Directors. The fair value of non-performance-based awards is based on the market price on the grant date. We estimate forfeitures for restricted stock awards and recognize share-based compensation expense for only those awards expected to vest. | |||||||||
Awards of performance-based restricted stock made prior to 2013, once earned, vest in equal installments over three years from the date of grant. Awards of performance-based restricted stock made in and subsequent to 2013, once earned, vest in two installments over three years from the date of grant (65% of the award vests two years from the date of grant and the remaining 35% of the award vests three years from the date of grant). The restricted shares require no payment from the grantee. The fair value of performance-based awards is based on achieving specific performance conditions and is recognized over the vesting period. | |||||||||
The following table presents a summary of restricted stock award activity for 2015: | |||||||||
Shares in thousands | Restricted Stock Awards | Weighted Average Grant Date Fair Value | |||||||
Non-vested, December 31, 2014 | 609 | $ | 62.35 | ||||||
Granted | 262 | 55.72 | |||||||
Vested | (157 | ) | 59.28 | ||||||
Forfeited | (73 | ) | 66.41 | ||||||
Non-vested, March 31, 2015 | 641 | 60.04 | |||||||
Share-Based Payments for Content Arrangements | |||||||||
We have granted restricted stock as part of content license agreements with certain movie studios. The expense related to these agreements is included within direct operating expenses in our Consolidated Statements of Comprehensive Income and is adjusted based on the number of unvested shares and market price of our common stock each reporting period. During the first quarter of 2015, 50,000 shares of restricted stock were granted and immediately vested pursuant to a revenue sharing agreement with Paramount. | |||||||||
Information related to the shares of restricted stock granted as part of these agreements as of March 31, 2015, is as follows: | |||||||||
Whole shares | Granted | Vested | Unvested | ||||||
Paramount(1) | 350,000 | 350,000 | — | ||||||
-1 | Includes 95,000 shares that vested on January 1, 2015. | ||||||||
Rights to Receive Cash | |||||||||
As a part of the acquisition of ecoATM, we issued replacement awards for unvested restricted stock and options in ecoATM with rights to receive cash equal to the per share merger consideration for restricted stock and net of the exercise price for options. The replacement awards vest in accordance with the terms of the original replaced award. The replacement awards are considered liability classified as they represent rights to receive cash. Expense associated with the post-combination awards is recognized net of forfeitures, and cash payments are made in accordance with the awards' vesting schedule, generally on a monthly basis. We recognized $1.9 million in expense associated with the issuance of rights to receive cash for the three months ended March 31, 2015. The expected future recognition of expense associated with the rights to receive cash as of March 31, 2015 is as follows: | |||||||||
Dollars in thousands | Expected Expense | ||||||||
Remainder of 2015 | $ | 2,690 | |||||||
2016 | 2,905 | ||||||||
2017 | 511 | ||||||||
Remaining total expected expense | $ | 6,106 | |||||||
Restructuring
Restructuring | 3 Months Ended | |||||||||||
Mar. 31, 2015 | ||||||||||||
Restructuring and Related Activities [Abstract] | ||||||||||||
Restructuring [Text Block] | Note 11: Restructuring | |||||||||||
During the first quarter of 2015, we recorded restructuring charges arising from the following activities: | ||||||||||||
• | Discontinuing our Redbox operations in Canada. The disposal was completed on March 31, 2015. See Note 12: Discontinued Operations for further information; and | |||||||||||
• | Reducing the size of our Redbox headquarters facility in Oakbrook Terrace, Illinois through early termination of operating leases for certain floors. We ceased using the office space on March 31, 2015 and the effective date of the early termination is July 31, 2016. Prior to exercising our early termination option, the leases had been scheduled to expire in July 2021; and | |||||||||||
• | Implementing actions to further align costs with revenues in our continuing operations primarily through workforce reductions across the Company and subleasing a floor of a corporate facility. | |||||||||||
We do not expect significant future restructuring charges related to our first quarter 2015 restructuring activities. The total amount incurred for restructuring, exclusive of asset impairments incurred by reportable segment (on an allocated basis) and expense type is as follows: | ||||||||||||
Three Months Ended | ||||||||||||
March 31, | ||||||||||||
Dollars in thousands | 2015 | 2014 | ||||||||||
Redbox | ||||||||||||
Severance | $ | 3,701 | $ | 534 | ||||||||
Lease termination costs (excluding related asset impairments) | 4,567 | — | ||||||||||
Total Redbox restructuring costs | 8,268 | 534 | ||||||||||
Coinstar | ||||||||||||
Severance | 492 | 23 | ||||||||||
Lease termination costs (excluding related asset impairments) | 24 | — | ||||||||||
Total Coinstar restructuring costs | 516 | 23 | ||||||||||
ecoATM | ||||||||||||
Severance | 127 | — | ||||||||||
Lease termination costs (excluding related asset impairments) | — | — | ||||||||||
Total ecoATM restructuring costs | 127 | — | ||||||||||
Total restructuring costs in continuing operations | 8,911 | 557 | ||||||||||
Restructuring costs in discontinued operations | 522 | 557 | ||||||||||
Total restructuring costs | $ | 9,433 | $ | 1,114 | ||||||||
During the first quarter of 2015, we recognized $16.4 million in charges in connection with our restructuring and early lease termination including $6.9 million in impairments of lease related assets, and $9.4 million in restructuring costs, which include severance and lease termination costs. | ||||||||||||
Three Months Ended | ||||||||||||
March 31, | ||||||||||||
Dollars in thousands | 2015 | 2014 | ||||||||||
Restructuring costs | $ | 9,433 | $ | 1,114 | ||||||||
Impairment of lease related assets (see Note 5) | 6,940 | — | ||||||||||
Total restructuring and lease termination costs | 16,373 | 1,114 | ||||||||||
Less: restructuring costs included in discontinued operations | (522 | ) | (557 | ) | ||||||||
Restructuring and lease termination costs from continuing operations | $ | 15,851 | $ | 557 | ||||||||
A reconciliation of the beginning and ending liability balance by expense type is as follows: | ||||||||||||
Dollars in thousands | Severance Expense | Lease Termination Costs | Other | |||||||||
Beginning Balance - January 1, 2015 | $ | — | $ | — | $ | — | ||||||
Costs charged to expense | 4,451 | 4,669 | 313 | |||||||||
Costs paid or otherwise settled | (1,752 | ) | (2,614 | ) | — | |||||||
Ending Balance - March 31, 2015 | $ | 2,699 | $ | 2,055 | $ | 313 | ||||||
Discontinued_Operations
Discontinued Operations | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Discontinued Operations and Disposal Groups [Abstract] | ||||||||
Discontinued Operations | Note 12: Discontinued Operations | |||||||
Summary Financial Information | ||||||||
On January 23, 2015, we made the decision to shut down our Redbox Canada operations as the business was not meeting the company's performance expectations. We believe this represents a strategic shift which has a major effect on our operations as it represents a significant geographical area for our Redbox segment and the losses generated were significant to our total operations. On March 31, 2015, we completed the disposal of the Redbox Canada operations. As a result, we updated certain estimates used in the preparation of the financial statements and the remaining value of the content library and certain capitalized property and equipment consisting primarily of installation costs were amortized over the wind-down period ending March 31, 2015. We have reclassified the results of Redbox Canada to discontinued operations for all periods presented in our Consolidated Statements of Comprehensive Income. | ||||||||
In addition to Redbox Canada, 2014 discontinued operations includes a $1.2 million pretax loss from operations and a $0.5 million income tax benefit related to the wind-down process of certain new ventures that were discontinued during 2013. Continuing cash flows from the wind-down process were not material. Total loss on discontinued operations is as follows: | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
Dollars in thousands | 2015 | 2014 | ||||||
Redbox Canada | $ | (6,556 | ) | $ | (3,720 | ) | ||
Certain new ventures | — | (711 | ) | |||||
Net loss on discontinued operations | $ | (6,556 | ) | $ | (4,431 | ) | ||
Redbox Canada | ||||||||
The disposition and operating results of Redbox Canada are presented in discontinued operations in our Consolidated Statements of Comprehensive Income for all periods presented. The following table sets forth the components of discontinued operations included in our Consolidated Statements of Comprehensive Income: | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
Dollars in thousands | 2015 | 2014 | ||||||
Major classes of line items constituting pretax loss of discontinued operations: | ||||||||
Revenue | $ | 1,557 | $ | 2,607 | ||||
Direct operating | 4,269 | 4,593 | ||||||
Marketing | 129 | 604 | ||||||
General and administrative | 119 | 236 | ||||||
Restructuring and lease termination costs | 522 | — | ||||||
Depreciation and other | 5,858 | 1,153 | ||||||
Amortization of intangible assets | 44 | 6 | ||||||
Other expense, net | (4,495 | ) | (1,093 | ) | ||||
Pretax loss of discontinued operations related to major classes of pretax loss | (13,879 | ) | (5,078 | ) | ||||
Income tax benefit(1) | 7,323 | 1,358 | ||||||
Net loss on discontinued operations | $ | (6,556 | ) | $ | (3,720 | ) | ||
-1 | The income tax benefit for the three months ended March 31, 2015 includes a benefit on the rate differential between the U.S. and Canada. | |||||||
We estimate the cash expenditures after March 31, 2015 related to the disposition of Redbox Canada to be approximately $1.0 million. Significant operating and investing cash flows of Redbox Canada were as follows: | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
Dollars in thousands | 2015 | 2014 | ||||||
Net loss on discontinued operations | $ | (6,556 | ) | $ | (3,720 | ) | ||
Adjustments to reconcile net loss to net cash flows from operating activities: | ||||||||
Depreciation and amortization | 5,902 | 1,159 | ||||||
Content library | 3,064 | 469 | ||||||
Prepaid and other current assets | 544 | 146 | ||||||
Accounts payable | (1,621 | ) | (966 | ) | ||||
Accrued payables to retailers | (155 | ) | 152 | |||||
Other accrued liabilities | (32 | ) | 336 | |||||
Net cash flows from operating activities | $ | 1,146 | $ | (2,424 | ) | |||
Investing activities: | ||||||||
Purchase of property, plant and equipment | (278 | ) | (2,766 | ) | ||||
Total cash flows used in investing activities | $ | (278 | ) | $ | (2,766 | ) |
Earnings_Per_Share
Earnings Per Share | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Earnings Per Share [Abstract] | ||||||||
Earnings Per Share | Note 13: Earnings Per Share | |||||||
Beginning in the first quarter of 2015, we began applying the two-class method of calculating basic and diluted earnings per share (the "Two-Class Method") as it became significantly more dilutive than the previously applied treasury stock method as a result of stock repurchases increasing the average number of unvested restricted awards as a percentage of total common shares outstanding. | ||||||||
The Two-Class Method is an earnings allocation formula that treats a participating security, as having rights to earnings that otherwise would have been available to common shareholders and assumes all earnings for the period are distributed. Our unvested restricted stock awards granted are participating securities as they entitle recipients to receive nonforfeitable dividends during the vesting period on a basis equivalent to the dividends paid to holders of common stock. | ||||||||
Our calculation of basic and diluted earnings per share is as follows: | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
In thousands, except per share data | 2015 | 2014 | ||||||
Numerator | ||||||||
Income from continuing operations | $ | 42,155 | $ | 27,606 | ||||
Loss from discontinued operations | (6,556 | ) | (4,431 | ) | ||||
Net income | $ | 35,599 | $ | 23,175 | ||||
Distributed income from continuing operations to common shares | $ | 5,454 | $ | — | ||||
Distributed income from continuing operations to participating shares | 148 | — | ||||||
Total distributed income from continuing operations | $ | 5,602 | $ | — | ||||
Undistributed income from continuing operations to common shares | $ | 35,321 | $ | 26,860 | ||||
Undistributed income from continuing operations to participating shares | 1,232 | 746 | ||||||
Total undistributed income from continuing operations | $ | 36,553 | $ | 27,606 | ||||
Income from continuing operations to common shares - basic | $ | 40,775 | $ | 26,860 | ||||
Undistributed income from continuing operations allocated to participating shares | 1,232 | 746 | ||||||
Undistributed income from continuing operations reallocated to participating shares | (1,231 | ) | (727 | ) | ||||
Income from continuing operations to common shares - diluted | $ | 40,776 | $ | 26,879 | ||||
Denominator | ||||||||
Weighted average common shares - basic | 18,269 | 23,944 | ||||||
Dilutive effect of share-based payment awards | 17 | 112 | ||||||
Dilutive effect of convertible debt | — | 519 | ||||||
Weighted average common shares - diluted(1) | 18,286 | 24,575 | ||||||
Basic earnings (loss) per common share: | ||||||||
Continuing operations | $ | 2.23 | $ | 1.12 | ||||
Discontinued operations | (0.36 | ) | (0.18 | ) | ||||
Basic earnings per common share | $ | 1.87 | $ | 0.94 | ||||
Diluted earnings (loss) per common share: | ||||||||
Continuing operations | $ | 2.23 | $ | 1.09 | ||||
Discontinued operations | (0.36 | ) | (0.18 | ) | ||||
Diluted earnings per common share | $ | 1.87 | $ | 0.91 | ||||
Stock options and share-based awards not included in diluted EPS calculation because their effect would have be antidilutive | 3 | 156 | ||||||
-1 | Participating securities were included in the calculation of diluted earnings per share using the two-class method, as this calculation was more dilutive than the calculation using the treasury stock method. |
Business_Segments_and_Enterpri
Business Segments and Enterprise-Wide Information | 3 Months Ended | |||||||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||||||
Segment Reporting [Abstract] | ||||||||||||||||||||||||
Business Segments and Enterprise-Wide Information [Text Block] | Note 14: Business Segments and Enterprise-Wide Information | |||||||||||||||||||||||
Management, including our chief operating decision maker, who is our CEO, evaluates the performances of our business segments primarily on segment revenue and segment operating income before depreciation, amortization and other, and share-based compensation granted to executives, non-employee directors and employees (“segment operating income”). Segment operating income contains internally allocated costs of our shared service support functions, including but not limited to, corporate executive management, business development, sales, finance, legal, human resources, information technology and risk management. We also review depreciation and amortization allocated to each segment. Share-based payments expense related to share-based compensation granted to executives, non-employee directors and employees and expense related to the rights to receive cash issued in connection with our acquisition of ecoATM are not allocated to our segments and are included in the Corporate Unallocated column in the analysis and reconciliation below; however, share-based payments expense related to our content arrangements with certain movie studios has been allocated to our Redbox segment and is included within direct operating expenses. Our performance evaluation does not include segment assets. | ||||||||||||||||||||||||
Changes in our Organizational Structure | ||||||||||||||||||||||||
During the first quarter of 2015, we added ecoATM, our electronic device recycling business, as a separate reportable segment. Previously, the results of ecoATM along with those of other self-service concepts were included in our New Ventures segment. The combined results of the other self-service concepts, which include product sampling kiosk concept SAMPLEit, are now included in the All Other reporting category in the reconciliation below as they do not meet quantitative thresholds to be reported as a separate segment. All goodwill previously allocated to the New Ventures segment has been allocated to the ecoATM segment. | ||||||||||||||||||||||||
Comparability of Segment Results | ||||||||||||||||||||||||
We have recast prior period results for the following: | ||||||||||||||||||||||||
• | Discontinued operations, consisting of our Redbox operations in Canada which we shut down during the first quarter of 2015. See Note 12: Discontinued Operations for further information; and | |||||||||||||||||||||||
• | The addition of our ecoATM segment and an All Other reporting category, which we added during the first quarter of 2015. | |||||||||||||||||||||||
Our analysis and reconciliation of our segment information to the consolidated financial statements that follows covers our results of operations, which consists of our Redbox, Coinstar and ecoATM segments, Corporate Unallocated expenses and All Other. All Other includes the results of other self-service concepts, which we regularly assess to determine whether continued funding or other alternatives are appropriate. | ||||||||||||||||||||||||
Dollars in thousands | ||||||||||||||||||||||||
Three Months Ended March 31, 2015 | Redbox | Coinstar | ecoATM | All Other | Corporate Unallocated | Total | ||||||||||||||||||
Revenue | $ | 519,533 | $ | 69,330 | $ | 19,749 | $ | 24 | $ | — | $ | 608,636 | ||||||||||||
Expenses: | ||||||||||||||||||||||||
Direct operating | 342,935 | 37,263 | 22,806 | 1,191 | 989 | 405,184 | ||||||||||||||||||
Marketing | 4,825 | 1,178 | 1,730 | 320 | 367 | 8,420 | ||||||||||||||||||
Research and development | — | — | 1,456 | (85 | ) | 713 | 2,084 | |||||||||||||||||
General and administrative | 33,735 | 7,795 | 1,968 | 2,507 | 2,551 | 48,556 | ||||||||||||||||||
Restructuring and lease termination costs (Note 11) | 15,174 | 550 | 127 | — | — | 15,851 | ||||||||||||||||||
Segment operating income (loss) | 122,864 | 22,544 | (8,338 | ) | (3,909 | ) | (4,620 | ) | 128,541 | |||||||||||||||
Less: depreciation, amortization and other | (31,607 | ) | (7,818 | ) | (5,902 | ) | (668 | ) | — | (45,995 | ) | |||||||||||||
Operating income (loss) | 91,257 | 14,726 | (14,240 | ) | (4,577 | ) | (4,620 | ) | 82,546 | |||||||||||||||
Loss from equity method investments, net | — | — | — | — | (132 | ) | (132 | ) | ||||||||||||||||
Interest expense, net | — | — | — | — | (12,071 | ) | (12,071 | ) | ||||||||||||||||
Other, net | — | — | — | — | (2,346 | ) | (2,346 | ) | ||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 91,257 | $ | 14,726 | $ | (14,240 | ) | $ | (4,577 | ) | $ | (19,169 | ) | $ | 67,997 | |||||||||
Dollars in thousands | ||||||||||||||||||||||||
Three Months Ended March 31, 2014 | Redbox | Coinstar | ecoATM | All Other | Corporate Unallocated | Total | ||||||||||||||||||
Revenue | $ | 513,049 | $ | 68,753 | $ | 15,946 | $ | 14 | $ | — | $ | 597,762 | ||||||||||||
Expenses: | ||||||||||||||||||||||||
Direct operating | 363,601 | 37,723 | 15,931 | 408 | 1,979 | 419,642 | ||||||||||||||||||
Marketing | 4,460 | 1,006 | 668 | 161 | 698 | 6,993 | ||||||||||||||||||
Research and development | 8 | 269 | 1,784 | 632 | 781 | 3,474 | ||||||||||||||||||
General and administrative | 38,701 | 6,997 | 2,879 | 921 | 3,110 | 52,608 | ||||||||||||||||||
Restructuring and lease termination costs (Note 11) | 534 | 23 | — | — | — | 557 | ||||||||||||||||||
Segment operating income (loss) | 105,745 | 22,735 | (5,316 | ) | (2,108 | ) | (6,568 | ) | 114,488 | |||||||||||||||
Less: depreciation, amortization and other | (39,404 | ) | (8,563 | ) | (3,712 | ) | (105 | ) | — | (51,784 | ) | |||||||||||||
Operating income (loss) | 66,341 | 14,172 | (9,028 | ) | (2,213 | ) | (6,568 | ) | 62,704 | |||||||||||||||
Loss from equity method investments, net | — | — | — | — | (9,368 | ) | (9,368 | ) | ||||||||||||||||
Interest expense, net | — | — | — | — | (9,648 | ) | (9,648 | ) | ||||||||||||||||
Other, net | — | — | — | — | (648 | ) | (648 | ) | ||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 66,341 | $ | 14,172 | $ | (9,028 | ) | $ | (2,213 | ) | $ | (26,232 | ) | $ | 43,040 | |||||||||
Significant Retailer Relationships | ||||||||||||||||||||||||
The following retailers accounted for 10% or more of our consolidated revenue: | ||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||
Wal-Mart Stores Inc. | 16.3 | % | 15.3 | % | ||||||||||||||||||||
Walgreen Co. | 14.3 | % | 14.2 | % |
Fair_Value
Fair Value | 3 Months Ended | |||||||||||
Mar. 31, 2015 | ||||||||||||
Fair Value Disclosures [Abstract] | ||||||||||||
Fair Value [Text Block] | Note 15: Fair Value | |||||||||||
Fair value is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. To measure fair value, we use a three-tier valuation hierarchy based upon observable and non-observable inputs: | ||||||||||||
• | Level 1: Observable inputs such as quoted prices in active markets for identical assets or liabilities; | |||||||||||
• | Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; these include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active; or | |||||||||||
• | Level 3: Unobservable inputs that reflect the reporting entity’s own assumptions. | |||||||||||
The factors or methodology used for valuing securities are not necessarily an indication of the risk associated with investing in those securities. | ||||||||||||
Assets and Liabilities Measured and Reported at Fair Value on a Recurring Basis | ||||||||||||
The following table presents our financial assets and (liabilities) that are measured and reported at fair value in our Consolidated Balance Sheets on a recurring basis, by level within the fair value hierarchy (in thousands): | ||||||||||||
Fair Value at March 31, 2015 | Level 1 | Level 2 | Level 3 | |||||||||
Money market demand accounts and investment grade fixed income securities | $ | 8,589 | $ | — | $ | — | ||||||
Fair Value at December 31, 2014 | Level 1 | Level 2 | Level 3 | |||||||||
Money market demand accounts and investment grade fixed income securities | $ | 916 | $ | — | $ | — | ||||||
Money Market Demand Accounts and Investment Grade Fixed Income Securities | ||||||||||||
We determine fair value for our money market demand accounts and investment grade fixed income securities based on quoted market prices. The fair value of these assets is included in cash and cash equivalents on our Consolidated Balance Sheets. | ||||||||||||
Assets and Liabilities Measured and Reported at Fair Value on a Nonrecurring Basis | ||||||||||||
We recognize or disclose the fair value of certain assets such as non-financial assets, primarily long-lived assets, goodwill, intangible assets and certain other assets in connection with impairment evaluations. All of our nonrecurring valuations use significant unobservable inputs and therefore fall under Level 3 of the fair value hierarchy. | ||||||||||||
Fair Value of Other Financial Instruments | ||||||||||||
The carrying value of our term loans approximates their fair value and falls under Level 2 of the fair value hierarchy. | ||||||||||||
We estimated the fair value of our senior unsecured notes due 2019 and 2021 outstanding using market rates of approximately 6.000% and 5.875%, respectively, for similar high-yield debt at March 31, 2015. The estimated fair value of our senior unsecured notes due 2019 and 2021 was approximately $350.0 million and $300.0 million, at March 31, 2015 and December 31, 2014, respectively. These estimated fair values for our senior unsecured notes due 2019 and 2021 were determined based on their stated terms, maturing on March 15, 2019 and June 15, 2021, respectively, and annual interest rates of 6.000% and 5.875%. The fair value estimate of our senior unsecured notes falls under Level 3 of the fair value hierarchy. We have reported the carrying value, face value less the unamortized debt discount, of our senior unsecured notes, issued at par, in our Consolidated Balance Sheets. |
Commitments_and_Contingencies
Commitments and Contingencies | 3 Months Ended | |||||||||||||||
Mar. 31, 2015 | ||||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | ||||||||||||||||
Commitments and Contingencies [Text Block] | Note 16: Commitments and Contingencies | |||||||||||||||
Lease Commitments | ||||||||||||||||
Operating Leases | ||||||||||||||||
During the first quarter of 2015, we made the following changes to our operating leases: | ||||||||||||||||
• | We early terminated our operating lease of certain floors of our Redbox headquarters and recognized the fair value of the ongoing lease payments and other related costs through the effective date of termination, July 31, 2016, as of the cease use date, March 31, 2015. See Note 11: Restructuring for additional information; and | |||||||||||||||
• | We entered into a new operating lease of 16,085 square feet of office space in Woodland Hills, California which expires May 31, 2022. | |||||||||||||||
As of March 31, 2015, our future minimum lease payments, net of sublease income are as follows: | ||||||||||||||||
Dollars in thousands | Operating Leases(1) | |||||||||||||||
Remaining in 2015 | $ | 13,617 | ||||||||||||||
2016 | 17,193 | |||||||||||||||
2017 | 10,161 | |||||||||||||||
2018 | 6,374 | |||||||||||||||
2019 | 5,637 | |||||||||||||||
Thereafter | 10,873 | |||||||||||||||
Total minimum lease commitments | 63,855 | |||||||||||||||
Less: sublease income | (1,412 | ) | ||||||||||||||
Total minimum lease commitments, net | $ | 62,443 | ||||||||||||||
-1 | Includes all operating leases having an initial or remaining non-cancelable lease term in excess of one year. | |||||||||||||||
Purchase commitments | ||||||||||||||||
Pursuant to the manufacturing and services agreement entered into as part of the NCR Asset Acquisition, Outerwall, Redbox or an affiliate were committed to purchase goods and services from NCR for a period of five years from June 22, 2012. At the end of the five-year period, if the aggregate amount paid in margin to NCR for goods and services delivered were to equal less than $25.0 million, Outerwall was to pay NCR the difference between such aggregate amount and $25.0 million. We made no purchases in the three months ended March 31, 2015. As of March 31, 2015, our remaining commitment is $15.8 million under this arrangement. | ||||||||||||||||
We have also entered into other certain miscellaneous purchase agreements, which resulted in total purchase commitments of $22.2 million as of March 31, 2015. | ||||||||||||||||
Content License Agreements | ||||||||||||||||
On March 26, 2015, we entered into a revenue sharing agreement with Warner Home Video, a division of Warner Bros. Home Entertainment Inc., (the "Warner Agreement") under which Redbox agrees to license minimum quantities of theatrical and direct-to-video titles for rental through March 31, 2017. The Warner Agreement maintains a 28-day window on such titles. | ||||||||||||||||
We have entered into certain license agreements to obtain content for movie and video game rentals. A summary of the estimated commitments in relation to these agreements as of March 31, 2015 is presented in the following table: | ||||||||||||||||
Dollars in thousands | Years Ended December 31, | |||||||||||||||
Total | 2015 | 2016 | 2017 | |||||||||||||
Warner | $ | 206,110 | $ | 87,081 | $ | 98,237 | $ | 20,792 | ||||||||
Lionsgate | 123,376 | 69,699 | 53,677 | — | ||||||||||||
Universal | 111,085 | 102,550 | 8,535 | — | ||||||||||||
Sony | 95,934 | 95,934 | — | — | ||||||||||||
Paramount | 88,963 | 88,963 | — | — | ||||||||||||
Fox | 48,842 | 48,842 | — | — | ||||||||||||
Total estimated commitments | $ | 674,310 | $ | 493,069 | $ | 160,449 | $ | 20,792 | ||||||||
Letters of Credit | ||||||||||||||||
As of March 31, 2015, we had six irrevocable standby letters of credit that totaled $6.4 million. These standby letters of credit, which expire at various times through October 2015, are used to collateralize certain obligations to third parties. As of March 31, 2015, no amounts were outstanding under these standby letter of credit agreements. | ||||||||||||||||
Legal Matters | ||||||||||||||||
In October 2009, an Illinois resident, Laurie Piechur, individually and on behalf of all others similarly situated, filed a putative class action complaint against our Redbox subsidiary in the Circuit Court for the Twentieth Judicial Circuit, St. Clair County, Illinois. The plaintiff alleged that, among other things, Redbox charges consumers illegal and excessive late fees in violation of the Illinois Consumer Fraud and Deceptive Business Practices Act, and that Redbox's rental terms violate the Illinois Rental Purchase Agreement Act or the Illinois Automatic Contract Renewal Act and the plaintiff is seeking monetary damages and other relief. In November 2009, Redbox removed the case to the U.S. District Court for the Southern District of Illinois. In February 2010, the District Court remanded the case to the Circuit Court for the Twentieth Judicial Circuit, St. Clair County, Illinois. In May 2010, the court denied Redbox's motion to dismiss the plaintiff's complaint. In November 2011, the plaintiff moved for class certification, and Redbox moved for summary judgment. The court denied Redbox's motion for summary judgment in February 2012. The plaintiff filed an amended complaint on April 19, 2012, and an amended motion for class certification on June 5, 2012. The court denied Redbox's motion to dismiss the amended complaint. The amended class certification motion was briefed and argued. At the hearing on plaintiff's amended motion for class certification, the plaintiff dismissed all claims but two and is pursuing only her claims under the Illinois Rental Purchase Agreement Act and the Illinois Automatic Contract Renewal Act. On May 21, 2013, the court denied plaintiff's amended class action motion. On January 29, 2014, the Illinois Supreme Court denied plaintiff’s petition for leave to appeal the trial court’s denial of class certification. Redbox has moved to dismiss all remaining claims on mootness grounds, and the Court granted Redbox’s motion on December 11, 2014. The plaintiffs appealed on January 7, 2015. We believe that the claims against us are without merit and intend to defend ourselves vigorously in this matter. Currently, no accrual has been established as it was not possible to estimate the possible loss or range of loss because this matter had not advanced to a stage where we could make any such estimate. |
Guarantor_Subsidiaries
Guarantor Subsidiaries | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
Guarantor Subsidiaries Disclosure [Abstract] | ||||||||||||||||||||
Guarantor Subsidiaries [Text Block] | Note 17: Guarantor Subsidiaries | |||||||||||||||||||
Certain of our wholly owned subsidiaries have, jointly and severally, fully and unconditionally guaranteed the Senior Notes. Pursuant to SEC regulations, we have presented in columnar format the condensed consolidating financial information for Outerwall Inc., the guarantor subsidiaries on a combined basis, and all non-guarantor subsidiaries on a combined basis in the following tables: | ||||||||||||||||||||
CONSOLIDATING BALANCE SHEETS | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
As of March 31, 2015 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Assets | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 145,914 | $ | 15,192 | $ | 36,828 | $ | — | $ | 197,934 | ||||||||||
Accounts receivable, net of allowances | 2,490 | 29,356 | 4,798 | — | 36,644 | |||||||||||||||
Content library | — | 172,162 | 338 | — | 172,500 | |||||||||||||||
Prepaid expenses and other current assets | 24,630 | 24,513 | 745 | (6,980 | ) | 42,908 | ||||||||||||||
Intercompany receivables | 48,904 | 490,452 | 265 | (539,621 | ) | — | ||||||||||||||
Total current assets | 221,938 | 731,675 | 42,974 | (546,601 | ) | 449,986 | ||||||||||||||
Property and equipment, net | 123,224 | 246,045 | 16,279 | — | 385,548 | |||||||||||||||
Deferred income taxes | — | 3,004 | 2,231 | (3,004 | ) | 2,231 | ||||||||||||||
Goodwill and other intangible assets, net | 249,713 | 370,932 | — | — | 620,645 | |||||||||||||||
Other long-term assets | 6,250 | 1,108 | 293 | — | 7,651 | |||||||||||||||
Investment in related parties | 960,644 | 18,217 | — | (978,861 | ) | — | ||||||||||||||
Total assets | $ | 1,561,769 | $ | 1,370,981 | $ | 61,777 | $ | (1,528,466 | ) | $ | 1,466,061 | |||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Accounts payable | $ | 15,770 | $ | 148,364 | $ | 1,202 | $ | — | $ | 165,336 | ||||||||||
Accrued payable to retailers | 58,389 | 37,247 | 11,446 | — | 107,082 | |||||||||||||||
Other accrued liabilities | 68,815 | 75,696 | 2,410 | — | 146,921 | |||||||||||||||
Current portion of long-term debt and other long-term liabilities | 19,170 | — | 374 | — | 19,544 | |||||||||||||||
Deferred income taxes | — | 27,906 | — | (6,980 | ) | 20,926 | ||||||||||||||
Intercompany payables | 410,845 | 100,963 | 27,813 | (539,621 | ) | — | ||||||||||||||
Total current liabilities | 572,989 | 390,176 | 43,245 | (546,601 | ) | 459,809 | ||||||||||||||
Long-term debt and other long-term liabilities | 866,637 | 20,161 | 291 | — | 887,089 | |||||||||||||||
Deferred income taxes | 29,412 | — | 24 | (3,004 | ) | 26,432 | ||||||||||||||
Total liabilities | 1,469,038 | 410,337 | 43,560 | (549,605 | ) | 1,373,330 | ||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Stockholders’ Equity: | ||||||||||||||||||||
Preferred stock | — | — | — | — | — | |||||||||||||||
Common stock | 587,738 | 225,729 | 12,393 | (352,635 | ) | 473,225 | ||||||||||||||
Treasury stock | (1,033,424 | ) | — | — | — | (1,033,424 | ) | |||||||||||||
Retained earnings | 539,274 | 734,915 | 2,423 | (626,226 | ) | 650,386 | ||||||||||||||
Accumulated other comprehensive income (loss) | (857 | ) | — | 3,401 | — | 2,544 | ||||||||||||||
Total stockholders’ equity | 92,731 | 960,644 | 18,217 | (978,861 | ) | 92,731 | ||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,561,769 | $ | 1,370,981 | $ | 61,777 | $ | (1,528,466 | ) | $ | 1,466,061 | |||||||||
CONSOLIDATING BALANCE SHEETS | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
As of December 31, 2014 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Assets | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 180,889 | $ | 17,939 | $ | 43,868 | $ | — | $ | 242,696 | ||||||||||
Accounts receivable, net of allowances | 3,203 | 43,874 | 1,513 | — | 48,590 | |||||||||||||||
Content library | — | 176,490 | 3,631 | — | 180,121 | |||||||||||||||
Prepaid expenses and other current assets | 21,442 | 23,923 | 1,030 | (6,558 | ) | 39,837 | ||||||||||||||
Intercompany receivables | 40,762 | 467,181 | — | (507,943 | ) | — | ||||||||||||||
Total current assets | 246,296 | 729,407 | 50,042 | (514,501 | ) | 511,244 | ||||||||||||||
Property and equipment, net | 133,923 | 263,412 | 31,133 | — | 428,468 | |||||||||||||||
Deferred income taxes | — | — | 11,378 | — | 11,378 | |||||||||||||||
Goodwill and other intangible assets, net | 249,717 | 374,281 | — | — | 623,998 | |||||||||||||||
Other long-term assets | 6,665 | 1,231 | 335 | — | 8,231 | |||||||||||||||
Investment in related parties | 917,234 | (5,114 | ) | — | (912,120 | ) | — | |||||||||||||
Total assets | $ | 1,553,835 | $ | 1,363,217 | $ | 92,888 | $ | (1,426,621 | ) | $ | 1,583,319 | |||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Accounts payable | $ | 12,899 | $ | 153,260 | $ | 2,474 | $ | — | $ | 168,633 | ||||||||||
Accrued payable to retailers | 69,189 | 42,977 | 14,124 | — | 126,290 | |||||||||||||||
Other accrued liabilities | 59,770 | 74,536 | 2,820 | — | 137,126 | |||||||||||||||
Current portion of long-term debt and other long-term liabilities | 20,020 | — | 396 | — | 20,416 | |||||||||||||||
Deferred income taxes | — | 27,961 | 29 | (6,558 | ) | 21,432 | ||||||||||||||
Intercompany payables | 309,932 | 121,015 | 76,996 | (507,943 | ) | — | ||||||||||||||
Total current liabilities | 471,810 | 419,749 | 96,839 | (514,501 | ) | 473,897 | ||||||||||||||
Long-term debt and other long-term liabilities | 949,588 | 22,946 | 1,135 | — | 973,669 | |||||||||||||||
Deferred income taxes | 35,058 | 3,288 | 29 | — | 38,375 | |||||||||||||||
Total liabilities | 1,456,456 | 445,983 | 98,003 | (514,501 | ) | 1,485,941 | ||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Stockholders’ Equity: | ||||||||||||||||||||
Preferred stock | — | — | — | — | — | |||||||||||||||
Common stock | 588,105 | 225,729 | 12,393 | (352,635 | ) | 473,592 | ||||||||||||||
Treasury stock | (996,293 | ) | — | — | — | (996,293 | ) | |||||||||||||
Retained earnings | 506,360 | 691,505 | (17,991 | ) | (559,485 | ) | 620,389 | |||||||||||||
Accumulated other comprehensive income (loss) | (793 | ) | — | 483 | — | (310 | ) | |||||||||||||
Total stockholders’ equity | 97,379 | 917,234 | (5,115 | ) | (912,120 | ) | 97,378 | |||||||||||||
Total liabilities and stockholders’ equity | $ | 1,553,835 | $ | 1,363,217 | $ | 92,888 | $ | (1,426,621 | ) | $ | 1,583,319 | |||||||||
CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Three Months Ended March 31, 2015 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Revenue | $ | 58,810 | $ | 539,281 | $ | 10,545 | $ | — | $ | 608,636 | ||||||||||
Expenses: | ||||||||||||||||||||
Direct operating | 33,726 | 366,411 | 5,047 | — | 405,184 | |||||||||||||||
Marketing | 1,514 | 6,906 | — | — | 8,420 | |||||||||||||||
Research and development | (84 | ) | 2,168 | — | — | 2,084 | ||||||||||||||
General and administrative | 12,056 | 36,295 | 205 | — | 48,556 | |||||||||||||||
Restructuring and lease termination costs | 550 | 15,301 | — | — | 15,851 | |||||||||||||||
Depreciation and other | 4,649 | 36,983 | 1,054 | — | 42,686 | |||||||||||||||
Amortization of intangible assets | 3 | 3,306 | — | — | 3,309 | |||||||||||||||
Total expenses | 52,414 | 467,370 | 6,306 | — | 526,090 | |||||||||||||||
Operating income | 6,396 | 71,911 | 4,239 | — | 82,546 | |||||||||||||||
Other income (expense), net: | ||||||||||||||||||||
Loss from equity method investments, net | (132 | ) | — | — | — | (132 | ) | |||||||||||||
Interest income (expense), net | (12,396 | ) | 375 | (50 | ) | — | (12,071 | ) | ||||||||||||
Other, net | 2,436 | (16 | ) | (4,766 | ) | — | (2,346 | ) | ||||||||||||
Total other expense, net | (10,092 | ) | 359 | (4,816 | ) | — | (14,549 | ) | ||||||||||||
Income (loss) from continuing operations before income taxes | (3,696 | ) | 72,270 | (577 | ) | — | 67,997 | |||||||||||||
Income tax benefit (expense) | (548 | ) | (25,310 | ) | 16 | — | (25,842 | ) | ||||||||||||
Income (loss) from continuing operations | (4,244 | ) | 46,960 | (561 | ) | — | 42,155 | |||||||||||||
Income (loss) from discontinued operations, net of tax | 1,524 | (29,054 | ) | 20,974 | — | (6,556 | ) | |||||||||||||
Equity in income (loss) of subsidiaries | 38,319 | 20,413 | — | (58,732 | ) | — | ||||||||||||||
Net income (loss) | 35,599 | 38,319 | 20,413 | (58,732 | ) | 35,599 | ||||||||||||||
Foreign currency translation adjustment(1) | (64 | ) | — | 2,918 | — | 2,854 | ||||||||||||||
Comprehensive income (loss) | $ | 35,535 | $ | 38,319 | $ | 23,331 | $ | (58,732 | ) | $ | 38,453 | |||||||||
-1 | Foreign currency translation adjustment had no tax effect in 2015. | |||||||||||||||||||
CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Three Months Ended March 31, 2014 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Revenue | $ | 58,177 | $ | 528,994 | $ | 10,591 | $ | — | $ | 597,762 | ||||||||||
Expenses: | ||||||||||||||||||||
Direct operating | 33,068 | 381,101 | 5,473 | — | 419,642 | |||||||||||||||
Marketing | 1,127 | 5,810 | 56 | — | 6,993 | |||||||||||||||
Research and development | 896 | 2,578 | — | — | 3,474 | |||||||||||||||
General and administrative | 10,252 | 42,152 | 204 | — | 52,608 | |||||||||||||||
Restructuring and lease termination costs | 23 | 534 | — | — | 557 | |||||||||||||||
Depreciation and other | 9,102 | 37,740 | 1,100 | — | 47,942 | |||||||||||||||
Amortization of intangible assets | 536 | 3,306 | — | — | 3,842 | |||||||||||||||
Total expenses | 55,004 | 473,221 | 6,833 | — | 535,058 | |||||||||||||||
Operating income (loss) | 3,173 | 55,773 | 3,758 | — | 62,704 | |||||||||||||||
Other income (expense), net: | ||||||||||||||||||||
Income (loss) from equity method investments, net | (224 | ) | (9,144 | ) | — | — | (9,368 | ) | ||||||||||||
Interest income (expense), net | (9,631 | ) | 32 | (49 | ) | — | (9,648 | ) | ||||||||||||
Other, net | 1,607 | 64 | (2,319 | ) | — | (648 | ) | |||||||||||||
Total other income (expense), net | (8,248 | ) | (9,048 | ) | (2,368 | ) | — | (19,664 | ) | |||||||||||
Income (loss) from continuing operations before income taxes | (5,075 | ) | 46,725 | 1,390 | — | 43,040 | ||||||||||||||
Income tax benefit (expense) | 2,328 | (17,515 | ) | (247 | ) | — | (15,434 | ) | ||||||||||||
Income (loss) from continuing operations | (2,747 | ) | 29,210 | 1,143 | — | 27,606 | ||||||||||||||
Loss from discontinued operations, net of tax | (709 | ) | (147 | ) | (3,575 | ) | — | (4,431 | ) | |||||||||||
Equity in income (loss) of subsidiaries | 26,631 | (2,432 | ) | — | (24,199 | ) | — | |||||||||||||
Net income (loss) | 23,175 | 26,631 | (2,432 | ) | (24,199 | ) | 23,175 | |||||||||||||
Foreign currency translation adjustment(1) | (267 | ) | — | 1,142 | — | 875 | ||||||||||||||
Comprehensive income (loss) | $ | 22,908 | $ | 26,631 | $ | (1,290 | ) | $ | (24,199 | ) | $ | 24,050 | ||||||||
-1 | Foreign currency translation adjustment had no tax effect in 2014. | |||||||||||||||||||
CONSOLIDATING STATEMENTS OF CASH FLOWS | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Three Months Ended March 31, 2015 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Operating Activities: | ||||||||||||||||||||
Net income (loss) | $ | 35,599 | $ | 38,319 | $ | 20,413 | $ | (58,732 | ) | $ | 35,599 | |||||||||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||||||||||||||||||
Depreciation and other | 4,649 | 38,828 | 5,066 | — | 48,543 | |||||||||||||||
Amortization of intangible assets | 3 | 3,306 | 44 | — | 3,353 | |||||||||||||||
Share-based payments expense | 1,916 | 1,987 | — | — | 3,903 | |||||||||||||||
Windfall excess tax benefits related to share-based payments | (526 | ) | — | — | — | (526 | ) | |||||||||||||
Deferred income taxes | (6,070 | ) | (6,347 | ) | 9,870 | — | (2,547 | ) | ||||||||||||
Restructuring and lease termination costs | 136 | 1,544 | — | — | 1,680 | |||||||||||||||
Loss from equity method investments, net | 132 | — | — | — | 132 | |||||||||||||||
Amortization of deferred financing fees and debt discount | 693 | — | — | — | 693 | |||||||||||||||
Other | (149 | ) | (322 | ) | (727 | ) | — | (1,198 | ) | |||||||||||
Equity in (income) losses of subsidiaries | (38,319 | ) | (20,413 | ) | — | 58,732 | — | |||||||||||||
Cash flows from changes in operating assets and liabilities: | ||||||||||||||||||||
Accounts receivable, net | 712 | 14,518 | (3,407 | ) | — | 11,823 | ||||||||||||||
Content library | — | 6,663 | 3,293 | — | 9,956 | |||||||||||||||
Prepaid expenses and other current assets | (2,759 | ) | (591 | ) | 244 | — | (3,106 | ) | ||||||||||||
Other assets | 15 | 122 | 31 | — | 168 | |||||||||||||||
Accounts payable | 2,895 | 1,202 | (1,177 | ) | — | 2,920 | ||||||||||||||
Accrued payable to retailers | (10,800 | ) | (5,730 | ) | (1,911 | ) | — | (18,441 | ) | |||||||||||
Other accrued liabilities | 9,718 | 3,994 | (592 | ) | 13,120 | |||||||||||||||
Net cash flows from (used in) operating activities(1) | (2,155 | ) | 77,080 | 31,147 | — | 106,072 | ||||||||||||||
Investing Activities: | ||||||||||||||||||||
Purchases of property and equipment | (5,607 | ) | (14,721 | ) | (381 | ) | — | (20,709 | ) | |||||||||||
Proceeds from sale of property and equipment | — | 123 | — | — | 123 | |||||||||||||||
Investments in and advances to affiliates | 106,713 | (65,229 | ) | (41,484 | ) | — | — | |||||||||||||
Net cash flows from (used in) investing activities(1) | 101,106 | (79,827 | ) | (41,865 | ) | — | (20,586 | ) | ||||||||||||
Financing Activities: | ||||||||||||||||||||
Proceeds from new borrowing of Credit Facility | 35,000 | — | — | — | 35,000 | |||||||||||||||
Principal payments on Credit Facility | (116,875 | ) | — | — | — | (116,875 | ) | |||||||||||||
Dividends paid (Note 19) | (5,602 | ) | — | — | — | (5,602 | ) | |||||||||||||
Repurchases of common stock | (40,708 | ) | — | — | — | (40,708 | ) | |||||||||||||
Principal payments on capital lease obligations and other debt | (3,143 | ) | — | (102 | ) | — | (3,245 | ) | ||||||||||||
Windfall excess tax benefits related to share-based payments | 526 | — | — | — | 526 | |||||||||||||||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | (3,088 | ) | — | — | — | (3,088 | ) | |||||||||||||
Net cash flows from (used in) financing activities(1) | (133,890 | ) | — | (102 | ) | — | (133,992 | ) | ||||||||||||
Effect of exchange rate changes on cash | (36 | ) | — | 3,780 | — | 3,744 | ||||||||||||||
Increase (decrease) in cash and cash equivalents | (34,975 | ) | (2,747 | ) | (7,040 | ) | — | (44,762 | ) | |||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of period | 180,889 | 17,939 | 43,868 | — | 242,696 | |||||||||||||||
End of period | $ | 145,914 | $ | 15,192 | $ | 36,828 | $ | — | $ | 197,934 | ||||||||||
-1 | During the first quarter of 2015 we discontinued our Redbox operations in Canada. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. | |||||||||||||||||||
CONSOLIDATING STATEMENTS OF CASH FLOWS | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Three Months Ended March 31, 2014 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Operating Activities: | ||||||||||||||||||||
Net income (loss) | $ | 23,175 | $ | 26,631 | $ | (2,432 | ) | $ | (24,199 | ) | $ | 23,175 | ||||||||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||||||||||||||||||
Depreciation and other | 9,111 | 38,180 | 1,813 | — | 49,104 | |||||||||||||||
Amortization of intangible assets | 536 | 3,312 | — | — | 3,848 | |||||||||||||||
Share-based payments expense | 2,575 | 1,190 | — | — | 3,765 | |||||||||||||||
Windfall excess tax benefits related to share-based payments | (1,710 | ) | — | — | — | (1,710 | ) | |||||||||||||
Deferred income taxes | 2,927 | (11,261 | ) | (1,230 | ) | — | (9,564 | ) | ||||||||||||
Loss (income) from equity method investments, net | 224 | 9,144 | — | — | 9,368 | |||||||||||||||
Amortization of deferred financing fees and debt discount | 1,306 | — | — | — | 1,306 | |||||||||||||||
Other | (130 | ) | (11 | ) | 17 | — | (124 | ) | ||||||||||||
Equity in (income) losses of subsidiaries | (26,631 | ) | 2,432 | — | 24,199 | — | ||||||||||||||
Cash flows from changes in operating assets and liabilities: | ||||||||||||||||||||
Accounts receivable, net | 609 | (6,532 | ) | (29 | ) | — | (5,952 | ) | ||||||||||||
Content library | 36 | 19,373 | 572 | — | 19,981 | |||||||||||||||
Prepaid expenses and other current assets | 47,126 | (439 | ) | 281 | (13 | ) | 46,955 | |||||||||||||
Other assets | 14 | 431 | (8 | ) | — | 437 | ||||||||||||||
Accounts payable | (1,276 | ) | (25,159 | ) | (955 | ) | — | (27,390 | ) | |||||||||||
Accrued payable to retailers | (7,642 | ) | (8,213 | ) | 370 | — | (15,485 | ) | ||||||||||||
Other accrued liabilities | (13,179 | ) | 9,612 | 427 | 13 | (3,127 | ) | |||||||||||||
Net cash flows from (used in) operating activities(1) | 37,071 | 58,690 | (1,174 | ) | — | 94,587 | ||||||||||||||
Investing Activities: | ||||||||||||||||||||
Purchases of property and equipment | (9,239 | ) | (15,316 | ) | (2,385 | ) | — | (26,940 | ) | |||||||||||
Proceeds from sale of property and equipment | — | 831 | — | — | 831 | |||||||||||||||
Cash paid for equity investments | — | (10,500 | ) | — | — | (10,500 | ) | |||||||||||||
Investments in and advances to affiliates | 31,807 | (31,385 | ) | (422 | ) | — | — | |||||||||||||
Net cash flows from (used in) investing activities(1) | 22,568 | (56,370 | ) | (2,807 | ) | — | (36,609 | ) | ||||||||||||
Financing Activities: | ||||||||||||||||||||
Proceeds from new borrowing on Credit Facility | 275,000 | — | — | — | 275,000 | |||||||||||||||
Principal payments on Credit Facility | (29,375 | ) | — | — | — | (29,375 | ) | |||||||||||||
Conversion of convertible debt | (4 | ) | — | — | — | (4 | ) | |||||||||||||
Repurchases of common stock | (421,067 | ) | — | — | — | (421,067 | ) | |||||||||||||
Principal payments on capital lease obligations and other debt | (3,602 | ) | (3 | ) | (92 | ) | — | (3,697 | ) | |||||||||||
Windfall excess tax benefits related to share-based payments | 1,710 | — | — | — | 1,710 | |||||||||||||||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | (1,588 | ) | — | — | — | (1,588 | ) | |||||||||||||
Net cash flows from (used in) financing activities(1) | (178,926 | ) | (3 | ) | (92 | ) | — | (179,021 | ) | |||||||||||
Effect of exchange rate changes on cash | (267 | ) | — | 1,419 | — | 1,152 | ||||||||||||||
Increase (decrease) in cash and cash equivalents | (119,554 | ) | 2,317 | (2,654 | ) | — | (119,891 | ) | ||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of period | 315,250 | 9,639 | 46,548 | — | 371,437 | |||||||||||||||
End of period | $ | 195,696 | $ | 11,956 | $ | 43,894 | $ | — | $ | 251,546 | ||||||||||
-1 | During the first quarter of 2015 we discontinued our Redbox operations in Canada. The first quarter of 2014 also includes the wind-down process of certain new ventures that were discontinued during 2013. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. |
Income_Taxes_Notes
Income Taxes (Notes) | 3 Months Ended |
Mar. 31, 2015 | |
Income Tax Disclosure [Abstract] | |
Income Taxes From Continuing Operations | Note 18: Income Taxes From Continuing Operations |
Our effective tax rate from continuing operations was 38.0% and 35.9% for the three months ended March 31, 2015 and 2014, respectively. Our effective tax rate for the three months ended March 31, 2015 was higher than the U.S. Federal statutory rate of 35.0% due primarily to state income taxes and the recording of valuation allowances related to capital loss carryforwards in Canada, offset partially by the Domestic Production Activities Deduction. Our effective tax rate for the three months ended March 31, 2014 was higher than the U.S. Federal statutory rate of 35.0% primarily due to state income taxes partially offset by discrete benefits. |
Dividends_Notes
Dividends (Notes) | 3 Months Ended |
Mar. 31, 2015 | |
Dividends [Abstract] | |
Dividends | On February 3, 2015, the Board declared a quarterly cash dividend of $0.30 per share of common stock to shareholders of record at the close of business on March 3, 2015. The dividend was paid on March 18, 2015 and totaled $5.6 million including $0.2 million paid to recipients of unvested restricted stock awards, which participate in earnings on a basis equivalent to the dividends paid to holders of common stock. See Note 13: Earnings Per Share for additional information. |
Subsequent_Event
Subsequent Event | 3 Months Ended |
Mar. 31, 2015 | |
Subsequent Events [Abstract] | |
Subsequent Event | On May 5, 2015, our board of directors declared a quarterly cash dividend of $0.30 per share expected to be paid on June 23, 2015, to all stockholders of record as of the close of business on June 9, 2015. |
Basis_of_Presentation_and_Prin1
Basis of Presentation and Principles of Consolidation (Tables) | 3 Months Ended | |||||||||||
Mar. 31, 2015 | ||||||||||||
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ||||||||||||
Comparison of Earnings Per Share Calculation Methods | The impact of applying the Two-Class Method on both income from continuing operations and basic and diluted weighted average shares used to calculate earnings per common share is as follows: | |||||||||||
Three Months Ended, March 31, 2014 | ||||||||||||
In thousands, except per share data | As Reported Under the Treasury Stock Method | Amount Allocated to Participating Securities | As Revised Under the Two-Class Method | |||||||||
Income from continuing operations used in basic per share calculation | $ | 27,606 | $ | (746 | ) | $ | 26,860 | |||||
Income from continuing operations used in diluted per share calculation | $ | 27,606 | $ | (727 | ) | $ | 26,879 | |||||
Weighted average shares used in basic per share calculation | 23,944 | — | 23,944 | |||||||||
Weighted average shares used in diluted per share calculation | 24,775 | (200 | ) | 24,575 | ||||||||
Basic earnings per common share from continuing operations | $ | 1.15 | $ | (0.03 | ) | $ | 1.12 | |||||
Diluted earnings per common share from continuing operations | $ | 1.11 | $ | (0.02 | ) | $ | 1.09 | |||||
Impact of Immaterial Error Correction | The impact of the immaterial error on our prior period consolidated statements of cash flows is presented in the following table: | |||||||||||
Three Months Ended, March 31, 2014 | ||||||||||||
Dollars in thousands | As Reported | Adjustment | As Revised | |||||||||
Cash flows from changes in operating assets and liabilities: | ||||||||||||
Accounts payable | $ | (27,672 | ) | $ | 282 | $ | (27,390 | ) | ||||
Net cash flows from operating activities | $ | 94,305 | $ | 282 | $ | 94,587 | ||||||
Investing Activities: | ||||||||||||
Purchases of property and equipment | $ | (26,658 | ) | $ | (282 | ) | $ | (26,940 | ) | |||
Net cash flows from investing activities | $ | (36,327 | ) | $ | (282 | ) | $ | (36,609 | ) | |||
Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||
Purchases of property and equipment included in ending accounts payable | $ | 13,120 | $ | (5,880 | ) | $ | 7,240 | |||||
Organization_and_Business_Tabl
Organization and Business (Tables) | 3 Months Ended | |||||
Mar. 31, 2015 | ||||||
Organization And Business [Abstract] | ||||||
Schedule Of Kiosk And Location Count [Table Text Block] | Our kiosk and location counts as of March 31, 2015, are as follows: | |||||
Kiosks | Locations | |||||
Redbox | 41,960 | 34,430 | ||||
Coinstar | 21,220 | 20,010 | ||||
ecoATM | 2,140 | 1,900 | ||||
All Other | 90 | 90 | ||||
Total | 65,410 | 56,430 | ||||
Prepaid_Expenses_and_Other_Cur1
Prepaid Expenses and Other Current Assets and Other Accrued Liabilities (Tables) | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Disclosure Text Block Supplement [Abstract] | ||||||||
Schedule of Prepaid Expenses and Other Current Assets [Table Text Block] | Prepaid expenses and other current assets: | |||||||
Dollars in thousands | March 31, | December 31, | ||||||
2015 | 2014 | |||||||
Spare parts | $ | 15,060 | $ | 13,643 | ||||
Licenses | 8,298 | 5,881 | ||||||
Electronic devices inventory | 4,818 | 5,259 | ||||||
Prepaid rent | 1,464 | 1,446 | ||||||
DVD cases and labels | 1,093 | 1,330 | ||||||
Income taxes receivable | 122 | 113 | ||||||
Other | 12,053 | 12,165 | ||||||
Total prepaid and other current assets | $ | 42,908 | $ | 39,837 | ||||
Schedule of Other Accrued Liabilities [Table Text Block] | Other accrued liabilities consist of the following: | |||||||
Dollars in thousands | March 31, | December 31, | ||||||
2015 | 2014 | |||||||
Accrued content library expense | $ | 27,739 | $ | 23,226 | ||||
Payroll related expenses | 26,877 | 33,343 | ||||||
Business taxes | 21,573 | 21,629 | ||||||
Income taxes payable | 17,107 | 9,463 | ||||||
Insurance | 9,852 | 9,615 | ||||||
Deferred revenue | 7,073 | 6,995 | ||||||
Accrued early lease termination and sublease expenses | 6,995 | — | ||||||
Accrued interest expense | 6,455 | 6,974 | ||||||
Service contract provider expenses | 3,744 | 4,191 | ||||||
Deferred rent expense | 3,537 | 6,162 | ||||||
Other | 15,969 | 15,528 | ||||||
Total other accrued liabilities | $ | 146,921 | $ | 137,126 | ||||
Property_and_Equipment_Tables
Property and Equipment (Tables) | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Property, Plant and Equipment [Abstract] | ||||||||
Property and Equipment [Table Text Block] | ||||||||
Dollars in thousands | March 31, | December 31, | ||||||
2015 | 2014 | |||||||
Kiosks and components | $ | 1,165,096 | $ | 1,165,925 | ||||
Computers, servers, and software | 194,825 | 200,915 | ||||||
Leasehold improvements | 21,126 | 29,625 | ||||||
Office furniture and equipment | 7,271 | 9,218 | ||||||
Vehicles | 5,736 | 6,234 | ||||||
Property and equipment, at cost | 1,394,054 | 1,411,917 | ||||||
Accumulated depreciation and amortization | (1,008,506 | ) | (983,449 | ) | ||||
Property and equipment, net | $ | 385,548 | $ | 428,468 | ||||
Goodwill_and_Other_Intangible_1
Goodwill and Other Intangible Assets (Tables) | 3 Months Ended | |||||||||||||||
Mar. 31, 2015 | ||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | ||||||||||||||||
Goodwill [Table Text Block] | The carrying amount of goodwill was as follows: | |||||||||||||||
Dollars in thousands | March 31, | December 31, | ||||||||||||||
2015 | 2014 | |||||||||||||||
Goodwill | $ | 559,307 | $ | 559,307 | ||||||||||||
Gross Amount Of Other Intangible Assets And The Related Accumulated Amortization [Table Text Block] | The gross amount of our other intangible assets and the related accumulated amortization were as follows: | |||||||||||||||
Dollars in thousands | Amortization | March 31, | December 31, | |||||||||||||
Period | 2015 | 2014 | ||||||||||||||
Retailer relationships | 5 - 10 years | $ | 53,295 | $ | 53,295 | |||||||||||
Accumulated amortization | (24,203 | ) | (23,200 | ) | ||||||||||||
Retailer relationships, net | 29,092 | 30,095 | ||||||||||||||
Developed technology | 5 years | 34,000 | 34,000 | |||||||||||||
Accumulated amortization | (11,333 | ) | (9,633 | ) | ||||||||||||
Developed technology, net | 22,667 | 24,367 | ||||||||||||||
Other | 1 - 40 years | 16,800 | 16,800 | |||||||||||||
Accumulated amortization | (7,221 | ) | (6,571 | ) | ||||||||||||
Other, net | 9,579 | 10,229 | ||||||||||||||
Total intangible assets, net | $ | 61,338 | $ | 64,691 | ||||||||||||
Schedule Of Amortization Of Intangible Assets [Table Text Block] | Amortization expense was as follows: | |||||||||||||||
Three Months Ended | ||||||||||||||||
March 31, | ||||||||||||||||
Dollars in thousands | 2015 | 2014 | ||||||||||||||
Retailer relationships | $ | 1,003 | $ | 1,536 | ||||||||||||
Developed technology | 1,700 | 1,700 | ||||||||||||||
Other | 650 | 612 | ||||||||||||||
Total amortization of intangible assets | 3,353 | 3,848 | ||||||||||||||
Less: amortization included in discontinued operations | (44 | ) | (6 | ) | ||||||||||||
Total amortization of intangible assets from continuing operations | $ | 3,309 | $ | 3,842 | ||||||||||||
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block] | Assuming no future impairment, the expected future amortization as of March 31, 2015 is as follows: | |||||||||||||||
Dollars in thousands | Retailer | Developed Technology | Other | Total | ||||||||||||
Relationships | ||||||||||||||||
Remainder of 2015 | $ | 3,009 | $ | 5,100 | $ | 1,787 | $ | 9,896 | ||||||||
2016 | 4,012 | 6,800 | 2,281 | 13,093 | ||||||||||||
2017 | 4,012 | 6,800 | 2,281 | 13,093 | ||||||||||||
2018 | 4,012 | 3,967 | 1,664 | 9,643 | ||||||||||||
2019 | 4,012 | — | 801 | 4,813 | ||||||||||||
2020 | 4,012 | — | 765 | 4,777 | ||||||||||||
Thereafter | 6,023 | — | — | 6,023 | ||||||||||||
Total expected amortization | $ | 29,092 | $ | 22,667 | $ | 9,579 | $ | 61,338 | ||||||||
Equity_Method_Investments_Tabl
Equity Method Investments (Tables) | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Equity Method Investments and Joint Ventures [Abstract] | ||||||||
Schedule of Equity Method Investments | Loss from equity method investments within our Consolidated Statements of Comprehensive Income is composed of the following: | |||||||
Three Months Ended | ||||||||
March 31, | ||||||||
Dollars in thousands | 2015 | 2014 | ||||||
Proportionate share of net loss of equity method investees: | ||||||||
Joint Venture | $ | — | $ | (8,394 | ) | |||
Pursuant Health, Inc. (fka SoloHealth, Inc.) | (132 | ) | (224 | ) | ||||
Total proportionate share of net loss of equity method investees | (132 | ) | (8,618 | ) | ||||
Amortization of difference in carrying amount and underlying equity in Joint Venture | — | (750 | ) | |||||
Total loss from equity method investments | $ | (132 | ) | $ | (9,368 | ) |
Debt_and_Other_LongTerm_Liabil1
Debt and Other Long-Term Liabilities (Tables) | 3 Months Ended | |||||||||||||||||||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||||||||||||||||||
Long-term Debt, Unclassified [Abstract] | ||||||||||||||||||||||||||||||||||||
Schedule of Debt and Other Long Term Liabilities [Table Text Block] | ||||||||||||||||||||||||||||||||||||
Debt | Other Liabilities | Total | ||||||||||||||||||||||||||||||||||
Senior Notes | Credit Facility | Total Debt | Capital Lease Obligations | Asset retirement obligations | Other long-term liabilities | |||||||||||||||||||||||||||||||
Dollars in thousands | Senior Unsecured Notes due 2019 | Senior Unsecured Notes due 2021 | Term Loans | Revolving Line of Credit | ||||||||||||||||||||||||||||||||
As of March 31, 2015: | ||||||||||||||||||||||||||||||||||||
Principal | $ | 350,000 | $ | 300,000 | $ | 144,375 | $ | 80,000 | $ | 874,375 | ||||||||||||||||||||||||||
Discount | (4,041 | ) | (3,991 | ) | (317 | ) | — | (8,349 | ) | |||||||||||||||||||||||||||
Total | 345,959 | 296,009 | 144,058 | 80,000 | 866,026 | $ | 12,652 | $ | 12,663 | $ | 15,292 | $ | 906,633 | |||||||||||||||||||||||
Less: current portion | — | — | (10,313 | ) | — | (10,313 | ) | (9,231 | ) | — | — | (19,544 | ) | |||||||||||||||||||||||
Total long-term portion | $ | 345,959 | $ | 296,009 | $ | 133,745 | $ | 80,000 | $ | 855,713 | $ | 3,421 | $ | 12,663 | $ | 15,292 | $ | 887,089 | ||||||||||||||||||
Unamortized deferred financing fees(1) | $ | 611 | $ | 1,319 | $ | — | $ | 2,799 | $ | 4,729 | $ | 4,729 | ||||||||||||||||||||||||
Debt | Other Liabilities | Total | ||||||||||||||||||||||||||||||||||
Senior Notes | Credit Facility | Total Debt | Capital Lease Obligations | Asset retirement obligations | Other long-term liabilities | |||||||||||||||||||||||||||||||
Dollars in thousands | Senior Unsecured Notes due 2019 | Senior Unsecured Notes due 2021 | Term Loans | Revolving Line of Credit | ||||||||||||||||||||||||||||||||
As of December 31, 2014: | ||||||||||||||||||||||||||||||||||||
Principal | $ | 350,000 | $ | 300,000 | $ | 146,250 | $ | 160,000 | $ | 956,250 | ||||||||||||||||||||||||||
Discount | (4,296 | ) | (4,152 | ) | (335 | ) | — | (8,783 | ) | |||||||||||||||||||||||||||
Total | 345,704 | 295,848 | $ | 145,915 | 160,000 | 947,467 | $ | 15,391 | $ | 13,576 | $ | 17,651 | $ | 994,085 | ||||||||||||||||||||||
Less: current portion | — | — | (9,390 | ) | — | (9,390 | ) | (11,026 | ) | — | — | (20,416 | ) | |||||||||||||||||||||||
Total long-term portion | $ | 345,704 | $ | 295,848 | $ | 136,525 | $ | 160,000 | $ | 938,077 | $ | 4,365 | $ | 13,576 | $ | 17,651 | $ | 973,669 | ||||||||||||||||||
Unamortized deferred financing fees(1) | $ | 649 | $ | 1,372 | $ | — | $ | 2,965 | $ | 4,986 | $ | 4,986 | ||||||||||||||||||||||||
-1 | Deferred financing fees are recorded in other long-term assets in our Consolidated Balance Sheets and are amortized on a straight line basis over the life of the related loan. | |||||||||||||||||||||||||||||||||||
Interest Expense Disclosure [Table Text Block] | Interest Expense | |||||||||||||||||||||||||||||||||||
Dollars in thousands | Three Months Ended | |||||||||||||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||||||||||||||
Cash interest expense | $ | 11,395 | $ | 8,362 | ||||||||||||||||||||||||||||||||
Non-cash interest expense: | ||||||||||||||||||||||||||||||||||||
Amortization of debt discount | 435 | 802 | ||||||||||||||||||||||||||||||||||
Amortization of deferred financing fees | 258 | 504 | ||||||||||||||||||||||||||||||||||
Total non-cash interest expense | 693 | 1,306 | ||||||||||||||||||||||||||||||||||
Total interest expense | $ | 12,088 | $ | 9,668 | ||||||||||||||||||||||||||||||||
Schedule of Maturities of Long-term Debt [Table Text Block] | The Amended and Restated Credit Agreement requires principal amortization payments under the Term Loan as follows: | |||||||||||||||||||||||||||||||||||
Dollars in thousands | Repayment Amount | |||||||||||||||||||||||||||||||||||
Remainder of 2015 | $ | 7,500 | ||||||||||||||||||||||||||||||||||
2016 | 13,125 | |||||||||||||||||||||||||||||||||||
2017 | 15,000 | |||||||||||||||||||||||||||||||||||
2018 | 18,750 | |||||||||||||||||||||||||||||||||||
2019 | 90,000 | |||||||||||||||||||||||||||||||||||
Total | $ | 144,375 | ||||||||||||||||||||||||||||||||||
Repurchases_of_Common_Stock_Ta
Repurchases of Common Stock (Tables) | 3 Months Ended | |||
Mar. 31, 2015 | ||||
Class of Stock Disclosures [Abstract] | ||||
Authorized stock repurchase balance | The following table presents a summary of our authorized stock repurchase balance: | |||
Dollars in thousands | Board Authorization | |||
Authorized repurchase - as of January 1, 2015 | $ | 163,655 | ||
Additional board authorization | 250,000 | |||
Proceeds from the exercise of stock options | 339 | |||
Repurchase of common stock from open market | (40,708 | ) | ||
Authorized repurchase - as of March 31, 2015 | $ | 373,286 | ||
ShareBased_Payments_Tables
Share-Based Payments (Tables) | 3 Months Ended | ||||||||
Mar. 31, 2015 | |||||||||
Share-based Compensation [Abstract] | |||||||||
Summary Of Share Based Payments [Table Text Block] | Certain information regarding our share-based payments is as follows: | ||||||||
Three Months Ended | |||||||||
March 31, | |||||||||
Dollars in thousands | 2015 | 2014 | |||||||
Share-based payments expense: | |||||||||
Share-based compensation - stock options | $ | 141 | $ | 233 | |||||
Share-based compensation - restricted stock | 2,559 | 2,914 | |||||||
Share-based payments for content arrangements | 1,241 | 618 | |||||||
Total share-based payments expense | $ | 3,941 | $ | 3,765 | |||||
Tax benefit on share-based payments expense | $ | 1,519 | $ | 1,445 | |||||
31-Mar-15 | |||||||||
Dollars in thousands | Unrecognized Share-Based Payments Expense | Weighted-Average Remaining Life | |||||||
Unrecognized share-based payments expense: | |||||||||
Share-based compensation - stock options | $ | 446 | 1.7 years | ||||||
Share-based compensation - restricted stock | 26,516 | 2.8 years | |||||||
Share-based payments for content arrangements | 3,376 | 0.7 years | |||||||
Total unrecognized share-based payments expense | $ | 30,338 | |||||||
Schedule of Share-based Compensation, Stock Options, Activity [Table Text Block] | The following table presents a summary of stock option activity for 2015: | ||||||||
Shares in thousands | Options | Weighted Average Exercise Price | |||||||
Outstanding, December 31, 2014 | 128 | $ | 52.59 | ||||||
Granted | — | — | |||||||
Exercised | (7 | ) | 49.6 | ||||||
Canceled, expired, or forfeited | (16 | ) | 53.75 | ||||||
Outstanding, March 31, 2015 | 105 | 52.6 | |||||||
Schedule Of Information Regarding Stock Options Outstanding [Table Text Block] | Certain information regarding stock options outstanding as of March 31, 2015, is as follows: | ||||||||
Options | |||||||||
Shares and intrinsic value in thousands | Outstanding | Exercisable | |||||||
Number | 105 | 81 | |||||||
Weighted average per share exercise price | $ | 52.6 | $ | 52.1 | |||||
Aggregate intrinsic value | $ | 1,424 | $ | 1,138 | |||||
Weighted average remaining contractual term (in years) | 4.96 | 4.41 | |||||||
Schedule of Share-based Compensation, Restricted Stock and Restricted Stock Units Activity [Table Text Block] | The following table presents a summary of restricted stock award activity for 2015: | ||||||||
Shares in thousands | Restricted Stock Awards | Weighted Average Grant Date Fair Value | |||||||
Non-vested, December 31, 2014 | 609 | $ | 62.35 | ||||||
Granted | 262 | 55.72 | |||||||
Vested | (157 | ) | 59.28 | ||||||
Forfeited | (73 | ) | 66.41 | ||||||
Non-vested, March 31, 2015 | 641 | 60.04 | |||||||
Schedule of Information Related to Share Based Payments for content Arrangements [Table Text Block] | Information related to the shares of restricted stock granted as part of these agreements as of March 31, 2015, is as follows: | ||||||||
Whole shares | Granted | Vested | Unvested | ||||||
Paramount(1) | 350,000 | 350,000 | — | ||||||
-1 | Includes 95,000 shares that vested on January 1, 2015. | ||||||||
Schedule of Expected Amortization Expense of Share-Based Compensation [Table Text Block] [Table Text Block] | The expected future recognition of expense associated with the rights to receive cash as of March 31, 2015 is as follows: | ||||||||
Dollars in thousands | Expected Expense | ||||||||
Remainder of 2015 | $ | 2,690 | |||||||
2016 | 2,905 | ||||||||
2017 | 511 | ||||||||
Remaining total expected expense | $ | 6,106 | |||||||
Restructuring_Tables
Restructuring (Tables) | 3 Months Ended | |||||||||||
Mar. 31, 2015 | ||||||||||||
Restructuring and Related Activities [Abstract] | ||||||||||||
Restructuring and Related Costs [Table Text Block] | ||||||||||||
Three Months Ended | ||||||||||||
March 31, | ||||||||||||
Dollars in thousands | 2015 | 2014 | ||||||||||
Restructuring costs | $ | 9,433 | $ | 1,114 | ||||||||
Impairment of lease related assets (see Note 5) | 6,940 | — | ||||||||||
Total restructuring and lease termination costs | 16,373 | 1,114 | ||||||||||
Less: restructuring costs included in discontinued operations | (522 | ) | (557 | ) | ||||||||
Restructuring and lease termination costs from continuing operations | $ | 15,851 | $ | 557 | ||||||||
The total amount incurred for restructuring, exclusive of asset impairments incurred by reportable segment (on an allocated basis) and expense type is as follows: | ||||||||||||
Three Months Ended | ||||||||||||
March 31, | ||||||||||||
Dollars in thousands | 2015 | 2014 | ||||||||||
Redbox | ||||||||||||
Severance | $ | 3,701 | $ | 534 | ||||||||
Lease termination costs (excluding related asset impairments) | 4,567 | — | ||||||||||
Total Redbox restructuring costs | 8,268 | 534 | ||||||||||
Coinstar | ||||||||||||
Severance | 492 | 23 | ||||||||||
Lease termination costs (excluding related asset impairments) | 24 | — | ||||||||||
Total Coinstar restructuring costs | 516 | 23 | ||||||||||
ecoATM | ||||||||||||
Severance | 127 | — | ||||||||||
Lease termination costs (excluding related asset impairments) | — | — | ||||||||||
Total ecoATM restructuring costs | 127 | — | ||||||||||
Total restructuring costs in continuing operations | 8,911 | 557 | ||||||||||
Restructuring costs in discontinued operations | 522 | 557 | ||||||||||
Total restructuring costs | $ | 9,433 | $ | 1,114 | ||||||||
Schedule of Restructuring Reserve by Type of Cost [Table Text Block] | A reconciliation of the beginning and ending liability balance by expense type is as follows: | |||||||||||
Dollars in thousands | Severance Expense | Lease Termination Costs | Other | |||||||||
Beginning Balance - January 1, 2015 | $ | — | $ | — | $ | — | ||||||
Costs charged to expense | 4,451 | 4,669 | 313 | |||||||||
Costs paid or otherwise settled | (1,752 | ) | (2,614 | ) | — | |||||||
Ending Balance - March 31, 2015 | $ | 2,699 | $ | 2,055 | $ | 313 | ||||||
Discontinued_Operations_Tables
Discontinued Operations (Tables) | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Discontinued Operations and Disposal Groups [Abstract] | ||||||||
Total Loss on Discontinued Operations | Total loss on discontinued operations is as follows: | |||||||
Three Months Ended | ||||||||
March 31, | ||||||||
Dollars in thousands | 2015 | 2014 | ||||||
Redbox Canada | $ | (6,556 | ) | $ | (3,720 | ) | ||
Certain new ventures | — | (711 | ) | |||||
Net loss on discontinued operations | $ | (6,556 | ) | $ | (4,431 | ) | ||
Components of Discontinued Operations Included in Statements of Comprehensive Income | The following table sets forth the components of discontinued operations included in our Consolidated Statements of Comprehensive Income: | |||||||
Three Months Ended | ||||||||
March 31, | ||||||||
Dollars in thousands | 2015 | 2014 | ||||||
Major classes of line items constituting pretax loss of discontinued operations: | ||||||||
Revenue | $ | 1,557 | $ | 2,607 | ||||
Direct operating | 4,269 | 4,593 | ||||||
Marketing | 129 | 604 | ||||||
General and administrative | 119 | 236 | ||||||
Restructuring and lease termination costs | 522 | — | ||||||
Depreciation and other | 5,858 | 1,153 | ||||||
Amortization of intangible assets | 44 | 6 | ||||||
Other expense, net | (4,495 | ) | (1,093 | ) | ||||
Pretax loss of discontinued operations related to major classes of pretax loss | (13,879 | ) | (5,078 | ) | ||||
Income tax benefit(1) | 7,323 | 1,358 | ||||||
Net loss on discontinued operations | $ | (6,556 | ) | $ | (3,720 | ) | ||
-1 | The income tax benefit for the three months ended March 31, 2015 includes a benefit on the rate differential between the U.S. and Canada. | |||||||
Significant Operating and Investing Cash Flows - Discontinued Operations | Significant operating and investing cash flows of Redbox Canada were as follows: | |||||||
Three Months Ended | ||||||||
March 31, | ||||||||
Dollars in thousands | 2015 | 2014 | ||||||
Net loss on discontinued operations | $ | (6,556 | ) | $ | (3,720 | ) | ||
Adjustments to reconcile net loss to net cash flows from operating activities: | ||||||||
Depreciation and amortization | 5,902 | 1,159 | ||||||
Content library | 3,064 | 469 | ||||||
Prepaid and other current assets | 544 | 146 | ||||||
Accounts payable | (1,621 | ) | (966 | ) | ||||
Accrued payables to retailers | (155 | ) | 152 | |||||
Other accrued liabilities | (32 | ) | 336 | |||||
Net cash flows from operating activities | $ | 1,146 | $ | (2,424 | ) | |||
Investing activities: | ||||||||
Purchase of property, plant and equipment | (278 | ) | (2,766 | ) | ||||
Total cash flows used in investing activities | $ | (278 | ) | $ | (2,766 | ) |
Earnings_Per_Share_Tables
Earnings Per Share (Tables) | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
Earnings Per Share [Abstract] | ||||||||
Schedule of Shares Used for Basic and Diluted EPS Calculations | Our calculation of basic and diluted earnings per share is as follows: | |||||||
Three Months Ended | ||||||||
March 31, | ||||||||
In thousands, except per share data | 2015 | 2014 | ||||||
Numerator | ||||||||
Income from continuing operations | $ | 42,155 | $ | 27,606 | ||||
Loss from discontinued operations | (6,556 | ) | (4,431 | ) | ||||
Net income | $ | 35,599 | $ | 23,175 | ||||
Distributed income from continuing operations to common shares | $ | 5,454 | $ | — | ||||
Distributed income from continuing operations to participating shares | 148 | — | ||||||
Total distributed income from continuing operations | $ | 5,602 | $ | — | ||||
Undistributed income from continuing operations to common shares | $ | 35,321 | $ | 26,860 | ||||
Undistributed income from continuing operations to participating shares | 1,232 | 746 | ||||||
Total undistributed income from continuing operations | $ | 36,553 | $ | 27,606 | ||||
Income from continuing operations to common shares - basic | $ | 40,775 | $ | 26,860 | ||||
Undistributed income from continuing operations allocated to participating shares | 1,232 | 746 | ||||||
Undistributed income from continuing operations reallocated to participating shares | (1,231 | ) | (727 | ) | ||||
Income from continuing operations to common shares - diluted | $ | 40,776 | $ | 26,879 | ||||
Denominator | ||||||||
Weighted average common shares - basic | 18,269 | 23,944 | ||||||
Dilutive effect of share-based payment awards | 17 | 112 | ||||||
Dilutive effect of convertible debt | — | 519 | ||||||
Weighted average common shares - diluted(1) | 18,286 | 24,575 | ||||||
Basic earnings (loss) per common share: | ||||||||
Continuing operations | $ | 2.23 | $ | 1.12 | ||||
Discontinued operations | (0.36 | ) | (0.18 | ) | ||||
Basic earnings per common share | $ | 1.87 | $ | 0.94 | ||||
Diluted earnings (loss) per common share: | ||||||||
Continuing operations | $ | 2.23 | $ | 1.09 | ||||
Discontinued operations | (0.36 | ) | (0.18 | ) | ||||
Diluted earnings per common share | $ | 1.87 | $ | 0.91 | ||||
Stock options and share-based awards not included in diluted EPS calculation because their effect would have be antidilutive | 3 | 156 | ||||||
-1 | Participating securities were included in the calculation of diluted earnings per share using the two-class method, as this calculation was more dilutive than the calculation using the treasury stock method. |
Business_Segments_and_Enterpri1
Business Segments and Enterprise-Wide Information (Tables) | 3 Months Ended | |||||||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||||||
Segment Reporting [Abstract] | ||||||||||||||||||||||||
Schedule of Segment Reporting Information, by Segment [Table Text Block] | Our analysis and reconciliation of our segment information to the consolidated financial statements that follows covers our results of operations, which consists of our Redbox, Coinstar and ecoATM segments, Corporate Unallocated expenses and All Other. All Other includes the results of other self-service concepts, which we regularly assess to determine whether continued funding or other alternatives are appropriate. | |||||||||||||||||||||||
Dollars in thousands | ||||||||||||||||||||||||
Three Months Ended March 31, 2015 | Redbox | Coinstar | ecoATM | All Other | Corporate Unallocated | Total | ||||||||||||||||||
Revenue | $ | 519,533 | $ | 69,330 | $ | 19,749 | $ | 24 | $ | — | $ | 608,636 | ||||||||||||
Expenses: | ||||||||||||||||||||||||
Direct operating | 342,935 | 37,263 | 22,806 | 1,191 | 989 | 405,184 | ||||||||||||||||||
Marketing | 4,825 | 1,178 | 1,730 | 320 | 367 | 8,420 | ||||||||||||||||||
Research and development | — | — | 1,456 | (85 | ) | 713 | 2,084 | |||||||||||||||||
General and administrative | 33,735 | 7,795 | 1,968 | 2,507 | 2,551 | 48,556 | ||||||||||||||||||
Restructuring and lease termination costs (Note 11) | 15,174 | 550 | 127 | — | — | 15,851 | ||||||||||||||||||
Segment operating income (loss) | 122,864 | 22,544 | (8,338 | ) | (3,909 | ) | (4,620 | ) | 128,541 | |||||||||||||||
Less: depreciation, amortization and other | (31,607 | ) | (7,818 | ) | (5,902 | ) | (668 | ) | — | (45,995 | ) | |||||||||||||
Operating income (loss) | 91,257 | 14,726 | (14,240 | ) | (4,577 | ) | (4,620 | ) | 82,546 | |||||||||||||||
Loss from equity method investments, net | — | — | — | — | (132 | ) | (132 | ) | ||||||||||||||||
Interest expense, net | — | — | — | — | (12,071 | ) | (12,071 | ) | ||||||||||||||||
Other, net | — | — | — | — | (2,346 | ) | (2,346 | ) | ||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 91,257 | $ | 14,726 | $ | (14,240 | ) | $ | (4,577 | ) | $ | (19,169 | ) | $ | 67,997 | |||||||||
Dollars in thousands | ||||||||||||||||||||||||
Three Months Ended March 31, 2014 | Redbox | Coinstar | ecoATM | All Other | Corporate Unallocated | Total | ||||||||||||||||||
Revenue | $ | 513,049 | $ | 68,753 | $ | 15,946 | $ | 14 | $ | — | $ | 597,762 | ||||||||||||
Expenses: | ||||||||||||||||||||||||
Direct operating | 363,601 | 37,723 | 15,931 | 408 | 1,979 | 419,642 | ||||||||||||||||||
Marketing | 4,460 | 1,006 | 668 | 161 | 698 | 6,993 | ||||||||||||||||||
Research and development | 8 | 269 | 1,784 | 632 | 781 | 3,474 | ||||||||||||||||||
General and administrative | 38,701 | 6,997 | 2,879 | 921 | 3,110 | 52,608 | ||||||||||||||||||
Restructuring and lease termination costs (Note 11) | 534 | 23 | — | — | — | 557 | ||||||||||||||||||
Segment operating income (loss) | 105,745 | 22,735 | (5,316 | ) | (2,108 | ) | (6,568 | ) | 114,488 | |||||||||||||||
Less: depreciation, amortization and other | (39,404 | ) | (8,563 | ) | (3,712 | ) | (105 | ) | — | (51,784 | ) | |||||||||||||
Operating income (loss) | 66,341 | 14,172 | (9,028 | ) | (2,213 | ) | (6,568 | ) | 62,704 | |||||||||||||||
Loss from equity method investments, net | — | — | — | — | (9,368 | ) | (9,368 | ) | ||||||||||||||||
Interest expense, net | — | — | — | — | (9,648 | ) | (9,648 | ) | ||||||||||||||||
Other, net | — | — | — | — | (648 | ) | (648 | ) | ||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 66,341 | $ | 14,172 | $ | (9,028 | ) | $ | (2,213 | ) | $ | (26,232 | ) | $ | 43,040 | |||||||||
Schedule of Entity-Wide Information by Major Customers by Reporting Segments [Table Text Block] | The following retailers accounted for 10% or more of our consolidated revenue: | |||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||
Wal-Mart Stores Inc. | 16.3 | % | 15.3 | % | ||||||||||||||||||||
Walgreen Co. | 14.3 | % | 14.2 | % |
Fair_Value_Tables
Fair Value (Tables) | 3 Months Ended | |||||||||||
Mar. 31, 2015 | ||||||||||||
Fair Value Disclosures [Abstract] | ||||||||||||
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block] | The following table presents our financial assets and (liabilities) that are measured and reported at fair value in our Consolidated Balance Sheets on a recurring basis, by level within the fair value hierarchy (in thousands): | |||||||||||
Fair Value at March 31, 2015 | Level 1 | Level 2 | Level 3 | |||||||||
Money market demand accounts and investment grade fixed income securities | $ | 8,589 | $ | — | $ | — | ||||||
Fair Value at December 31, 2014 | Level 1 | Level 2 | Level 3 | |||||||||
Money market demand accounts and investment grade fixed income securities | $ | 916 | $ | — | $ | — | ||||||
Commitments_and_Contingencies_
Commitments and Contingencies (Tables) | 3 Months Ended | |||||||||||||||
Mar. 31, 2015 | ||||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | ||||||||||||||||
Operating Leases of Lessee Disclosure | As of March 31, 2015, our future minimum lease payments, net of sublease income are as follows: | |||||||||||||||
Dollars in thousands | Operating Leases(1) | |||||||||||||||
Remaining in 2015 | $ | 13,617 | ||||||||||||||
2016 | 17,193 | |||||||||||||||
2017 | 10,161 | |||||||||||||||
2018 | 6,374 | |||||||||||||||
2019 | 5,637 | |||||||||||||||
Thereafter | 10,873 | |||||||||||||||
Total minimum lease commitments | 63,855 | |||||||||||||||
Less: sublease income | (1,412 | ) | ||||||||||||||
Total minimum lease commitments, net | $ | 62,443 | ||||||||||||||
-1 | Includes all operating leases having an initial or remaining non-cancelable lease term in excess of one year. | |||||||||||||||
Contractual Obligation, Fiscal Year Maturity Schedule | A summary of the estimated commitments in relation to these agreements as of March 31, 2015 is presented in the following table: | |||||||||||||||
Dollars in thousands | Years Ended December 31, | |||||||||||||||
Total | 2015 | 2016 | 2017 | |||||||||||||
Warner | $ | 206,110 | $ | 87,081 | $ | 98,237 | $ | 20,792 | ||||||||
Lionsgate | 123,376 | 69,699 | 53,677 | — | ||||||||||||
Universal | 111,085 | 102,550 | 8,535 | — | ||||||||||||
Sony | 95,934 | 95,934 | — | — | ||||||||||||
Paramount | 88,963 | 88,963 | — | — | ||||||||||||
Fox | 48,842 | 48,842 | — | — | ||||||||||||
Total estimated commitments | $ | 674,310 | $ | 493,069 | $ | 160,449 | $ | 20,792 | ||||||||
Guarantor_Subsidiaries_Tables
Guarantor Subsidiaries (Tables) | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
Guarantor Subsidiaries Disclosure [Abstract] | ||||||||||||||||||||
Condensed Consolidating Balance Sheet [Table Text Block] | ||||||||||||||||||||
CONSOLIDATING BALANCE SHEETS | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
As of March 31, 2015 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Assets | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 145,914 | $ | 15,192 | $ | 36,828 | $ | — | $ | 197,934 | ||||||||||
Accounts receivable, net of allowances | 2,490 | 29,356 | 4,798 | — | 36,644 | |||||||||||||||
Content library | — | 172,162 | 338 | — | 172,500 | |||||||||||||||
Prepaid expenses and other current assets | 24,630 | 24,513 | 745 | (6,980 | ) | 42,908 | ||||||||||||||
Intercompany receivables | 48,904 | 490,452 | 265 | (539,621 | ) | — | ||||||||||||||
Total current assets | 221,938 | 731,675 | 42,974 | (546,601 | ) | 449,986 | ||||||||||||||
Property and equipment, net | 123,224 | 246,045 | 16,279 | — | 385,548 | |||||||||||||||
Deferred income taxes | — | 3,004 | 2,231 | (3,004 | ) | 2,231 | ||||||||||||||
Goodwill and other intangible assets, net | 249,713 | 370,932 | — | — | 620,645 | |||||||||||||||
Other long-term assets | 6,250 | 1,108 | 293 | — | 7,651 | |||||||||||||||
Investment in related parties | 960,644 | 18,217 | — | (978,861 | ) | — | ||||||||||||||
Total assets | $ | 1,561,769 | $ | 1,370,981 | $ | 61,777 | $ | (1,528,466 | ) | $ | 1,466,061 | |||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Accounts payable | $ | 15,770 | $ | 148,364 | $ | 1,202 | $ | — | $ | 165,336 | ||||||||||
Accrued payable to retailers | 58,389 | 37,247 | 11,446 | — | 107,082 | |||||||||||||||
Other accrued liabilities | 68,815 | 75,696 | 2,410 | — | 146,921 | |||||||||||||||
Current portion of long-term debt and other long-term liabilities | 19,170 | — | 374 | — | 19,544 | |||||||||||||||
Deferred income taxes | — | 27,906 | — | (6,980 | ) | 20,926 | ||||||||||||||
Intercompany payables | 410,845 | 100,963 | 27,813 | (539,621 | ) | — | ||||||||||||||
Total current liabilities | 572,989 | 390,176 | 43,245 | (546,601 | ) | 459,809 | ||||||||||||||
Long-term debt and other long-term liabilities | 866,637 | 20,161 | 291 | — | 887,089 | |||||||||||||||
Deferred income taxes | 29,412 | — | 24 | (3,004 | ) | 26,432 | ||||||||||||||
Total liabilities | 1,469,038 | 410,337 | 43,560 | (549,605 | ) | 1,373,330 | ||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Stockholders’ Equity: | ||||||||||||||||||||
Preferred stock | — | — | — | — | — | |||||||||||||||
Common stock | 587,738 | 225,729 | 12,393 | (352,635 | ) | 473,225 | ||||||||||||||
Treasury stock | (1,033,424 | ) | — | — | — | (1,033,424 | ) | |||||||||||||
Retained earnings | 539,274 | 734,915 | 2,423 | (626,226 | ) | 650,386 | ||||||||||||||
Accumulated other comprehensive income (loss) | (857 | ) | — | 3,401 | — | 2,544 | ||||||||||||||
Total stockholders’ equity | 92,731 | 960,644 | 18,217 | (978,861 | ) | 92,731 | ||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,561,769 | $ | 1,370,981 | $ | 61,777 | $ | (1,528,466 | ) | $ | 1,466,061 | |||||||||
CONSOLIDATING BALANCE SHEETS | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
As of December 31, 2014 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Assets | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 180,889 | $ | 17,939 | $ | 43,868 | $ | — | $ | 242,696 | ||||||||||
Accounts receivable, net of allowances | 3,203 | 43,874 | 1,513 | — | 48,590 | |||||||||||||||
Content library | — | 176,490 | 3,631 | — | 180,121 | |||||||||||||||
Prepaid expenses and other current assets | 21,442 | 23,923 | 1,030 | (6,558 | ) | 39,837 | ||||||||||||||
Intercompany receivables | 40,762 | 467,181 | — | (507,943 | ) | — | ||||||||||||||
Total current assets | 246,296 | 729,407 | 50,042 | (514,501 | ) | 511,244 | ||||||||||||||
Property and equipment, net | 133,923 | 263,412 | 31,133 | — | 428,468 | |||||||||||||||
Deferred income taxes | — | — | 11,378 | — | 11,378 | |||||||||||||||
Goodwill and other intangible assets, net | 249,717 | 374,281 | — | — | 623,998 | |||||||||||||||
Other long-term assets | 6,665 | 1,231 | 335 | — | 8,231 | |||||||||||||||
Investment in related parties | 917,234 | (5,114 | ) | — | (912,120 | ) | — | |||||||||||||
Total assets | $ | 1,553,835 | $ | 1,363,217 | $ | 92,888 | $ | (1,426,621 | ) | $ | 1,583,319 | |||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Accounts payable | $ | 12,899 | $ | 153,260 | $ | 2,474 | $ | — | $ | 168,633 | ||||||||||
Accrued payable to retailers | 69,189 | 42,977 | 14,124 | — | 126,290 | |||||||||||||||
Other accrued liabilities | 59,770 | 74,536 | 2,820 | — | 137,126 | |||||||||||||||
Current portion of long-term debt and other long-term liabilities | 20,020 | — | 396 | — | 20,416 | |||||||||||||||
Deferred income taxes | — | 27,961 | 29 | (6,558 | ) | 21,432 | ||||||||||||||
Intercompany payables | 309,932 | 121,015 | 76,996 | (507,943 | ) | — | ||||||||||||||
Total current liabilities | 471,810 | 419,749 | 96,839 | (514,501 | ) | 473,897 | ||||||||||||||
Long-term debt and other long-term liabilities | 949,588 | 22,946 | 1,135 | — | 973,669 | |||||||||||||||
Deferred income taxes | 35,058 | 3,288 | 29 | — | 38,375 | |||||||||||||||
Total liabilities | 1,456,456 | 445,983 | 98,003 | (514,501 | ) | 1,485,941 | ||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Stockholders’ Equity: | ||||||||||||||||||||
Preferred stock | — | — | — | — | — | |||||||||||||||
Common stock | 588,105 | 225,729 | 12,393 | (352,635 | ) | 473,592 | ||||||||||||||
Treasury stock | (996,293 | ) | — | — | — | (996,293 | ) | |||||||||||||
Retained earnings | 506,360 | 691,505 | (17,991 | ) | (559,485 | ) | 620,389 | |||||||||||||
Accumulated other comprehensive income (loss) | (793 | ) | — | 483 | — | (310 | ) | |||||||||||||
Total stockholders’ equity | 97,379 | 917,234 | (5,115 | ) | (912,120 | ) | 97,378 | |||||||||||||
Total liabilities and stockholders’ equity | $ | 1,553,835 | $ | 1,363,217 | $ | 92,888 | $ | (1,426,621 | ) | $ | 1,583,319 | |||||||||
Condensed Consolidating Statement of Comprehensive Income [Table Text Block] | ||||||||||||||||||||
CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Three Months Ended March 31, 2015 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Revenue | $ | 58,810 | $ | 539,281 | $ | 10,545 | $ | — | $ | 608,636 | ||||||||||
Expenses: | ||||||||||||||||||||
Direct operating | 33,726 | 366,411 | 5,047 | — | 405,184 | |||||||||||||||
Marketing | 1,514 | 6,906 | — | — | 8,420 | |||||||||||||||
Research and development | (84 | ) | 2,168 | — | — | 2,084 | ||||||||||||||
General and administrative | 12,056 | 36,295 | 205 | — | 48,556 | |||||||||||||||
Restructuring and lease termination costs | 550 | 15,301 | — | — | 15,851 | |||||||||||||||
Depreciation and other | 4,649 | 36,983 | 1,054 | — | 42,686 | |||||||||||||||
Amortization of intangible assets | 3 | 3,306 | — | — | 3,309 | |||||||||||||||
Total expenses | 52,414 | 467,370 | 6,306 | — | 526,090 | |||||||||||||||
Operating income | 6,396 | 71,911 | 4,239 | — | 82,546 | |||||||||||||||
Other income (expense), net: | ||||||||||||||||||||
Loss from equity method investments, net | (132 | ) | — | — | — | (132 | ) | |||||||||||||
Interest income (expense), net | (12,396 | ) | 375 | (50 | ) | — | (12,071 | ) | ||||||||||||
Other, net | 2,436 | (16 | ) | (4,766 | ) | — | (2,346 | ) | ||||||||||||
Total other expense, net | (10,092 | ) | 359 | (4,816 | ) | — | (14,549 | ) | ||||||||||||
Income (loss) from continuing operations before income taxes | (3,696 | ) | 72,270 | (577 | ) | — | 67,997 | |||||||||||||
Income tax benefit (expense) | (548 | ) | (25,310 | ) | 16 | — | (25,842 | ) | ||||||||||||
Income (loss) from continuing operations | (4,244 | ) | 46,960 | (561 | ) | — | 42,155 | |||||||||||||
Income (loss) from discontinued operations, net of tax | 1,524 | (29,054 | ) | 20,974 | — | (6,556 | ) | |||||||||||||
Equity in income (loss) of subsidiaries | 38,319 | 20,413 | — | (58,732 | ) | — | ||||||||||||||
Net income (loss) | 35,599 | 38,319 | 20,413 | (58,732 | ) | 35,599 | ||||||||||||||
Foreign currency translation adjustment(1) | (64 | ) | — | 2,918 | — | 2,854 | ||||||||||||||
Comprehensive income (loss) | $ | 35,535 | $ | 38,319 | $ | 23,331 | $ | (58,732 | ) | $ | 38,453 | |||||||||
-1 | Foreign currency translation adjustment had no tax effect in 2015. | |||||||||||||||||||
CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Three Months Ended March 31, 2014 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Revenue | $ | 58,177 | $ | 528,994 | $ | 10,591 | $ | — | $ | 597,762 | ||||||||||
Expenses: | ||||||||||||||||||||
Direct operating | 33,068 | 381,101 | 5,473 | — | 419,642 | |||||||||||||||
Marketing | 1,127 | 5,810 | 56 | — | 6,993 | |||||||||||||||
Research and development | 896 | 2,578 | — | — | 3,474 | |||||||||||||||
General and administrative | 10,252 | 42,152 | 204 | — | 52,608 | |||||||||||||||
Restructuring and lease termination costs | 23 | 534 | — | — | 557 | |||||||||||||||
Depreciation and other | 9,102 | 37,740 | 1,100 | — | 47,942 | |||||||||||||||
Amortization of intangible assets | 536 | 3,306 | — | — | 3,842 | |||||||||||||||
Total expenses | 55,004 | 473,221 | 6,833 | — | 535,058 | |||||||||||||||
Operating income (loss) | 3,173 | 55,773 | 3,758 | — | 62,704 | |||||||||||||||
Other income (expense), net: | ||||||||||||||||||||
Income (loss) from equity method investments, net | (224 | ) | (9,144 | ) | — | — | (9,368 | ) | ||||||||||||
Interest income (expense), net | (9,631 | ) | 32 | (49 | ) | — | (9,648 | ) | ||||||||||||
Other, net | 1,607 | 64 | (2,319 | ) | — | (648 | ) | |||||||||||||
Total other income (expense), net | (8,248 | ) | (9,048 | ) | (2,368 | ) | — | (19,664 | ) | |||||||||||
Income (loss) from continuing operations before income taxes | (5,075 | ) | 46,725 | 1,390 | — | 43,040 | ||||||||||||||
Income tax benefit (expense) | 2,328 | (17,515 | ) | (247 | ) | — | (15,434 | ) | ||||||||||||
Income (loss) from continuing operations | (2,747 | ) | 29,210 | 1,143 | — | 27,606 | ||||||||||||||
Loss from discontinued operations, net of tax | (709 | ) | (147 | ) | (3,575 | ) | — | (4,431 | ) | |||||||||||
Equity in income (loss) of subsidiaries | 26,631 | (2,432 | ) | — | (24,199 | ) | — | |||||||||||||
Net income (loss) | 23,175 | 26,631 | (2,432 | ) | (24,199 | ) | 23,175 | |||||||||||||
Foreign currency translation adjustment(1) | (267 | ) | — | 1,142 | — | 875 | ||||||||||||||
Comprehensive income (loss) | $ | 22,908 | $ | 26,631 | $ | (1,290 | ) | $ | (24,199 | ) | $ | 24,050 | ||||||||
-1 | Foreign currency translation adjustment had no tax effect in 2014. | |||||||||||||||||||
Condensed Consolidating Statement of Cash Flows [Table Text Block] | ||||||||||||||||||||
CONSOLIDATING STATEMENTS OF CASH FLOWS | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Three Months Ended March 31, 2015 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Operating Activities: | ||||||||||||||||||||
Net income (loss) | $ | 35,599 | $ | 38,319 | $ | 20,413 | $ | (58,732 | ) | $ | 35,599 | |||||||||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||||||||||||||||||
Depreciation and other | 4,649 | 38,828 | 5,066 | — | 48,543 | |||||||||||||||
Amortization of intangible assets | 3 | 3,306 | 44 | — | 3,353 | |||||||||||||||
Share-based payments expense | 1,916 | 1,987 | — | — | 3,903 | |||||||||||||||
Windfall excess tax benefits related to share-based payments | (526 | ) | — | — | — | (526 | ) | |||||||||||||
Deferred income taxes | (6,070 | ) | (6,347 | ) | 9,870 | — | (2,547 | ) | ||||||||||||
Restructuring and lease termination costs | 136 | 1,544 | — | — | 1,680 | |||||||||||||||
Loss from equity method investments, net | 132 | — | — | — | 132 | |||||||||||||||
Amortization of deferred financing fees and debt discount | 693 | — | — | — | 693 | |||||||||||||||
Other | (149 | ) | (322 | ) | (727 | ) | — | (1,198 | ) | |||||||||||
Equity in (income) losses of subsidiaries | (38,319 | ) | (20,413 | ) | — | 58,732 | — | |||||||||||||
Cash flows from changes in operating assets and liabilities: | ||||||||||||||||||||
Accounts receivable, net | 712 | 14,518 | (3,407 | ) | — | 11,823 | ||||||||||||||
Content library | — | 6,663 | 3,293 | — | 9,956 | |||||||||||||||
Prepaid expenses and other current assets | (2,759 | ) | (591 | ) | 244 | — | (3,106 | ) | ||||||||||||
Other assets | 15 | 122 | 31 | — | 168 | |||||||||||||||
Accounts payable | 2,895 | 1,202 | (1,177 | ) | — | 2,920 | ||||||||||||||
Accrued payable to retailers | (10,800 | ) | (5,730 | ) | (1,911 | ) | — | (18,441 | ) | |||||||||||
Other accrued liabilities | 9,718 | 3,994 | (592 | ) | 13,120 | |||||||||||||||
Net cash flows from (used in) operating activities(1) | (2,155 | ) | 77,080 | 31,147 | — | 106,072 | ||||||||||||||
Investing Activities: | ||||||||||||||||||||
Purchases of property and equipment | (5,607 | ) | (14,721 | ) | (381 | ) | — | (20,709 | ) | |||||||||||
Proceeds from sale of property and equipment | — | 123 | — | — | 123 | |||||||||||||||
Investments in and advances to affiliates | 106,713 | (65,229 | ) | (41,484 | ) | — | — | |||||||||||||
Net cash flows from (used in) investing activities(1) | 101,106 | (79,827 | ) | (41,865 | ) | — | (20,586 | ) | ||||||||||||
Financing Activities: | ||||||||||||||||||||
Proceeds from new borrowing of Credit Facility | 35,000 | — | — | — | 35,000 | |||||||||||||||
Principal payments on Credit Facility | (116,875 | ) | — | — | — | (116,875 | ) | |||||||||||||
Dividends paid (Note 19) | (5,602 | ) | — | — | — | (5,602 | ) | |||||||||||||
Repurchases of common stock | (40,708 | ) | — | — | — | (40,708 | ) | |||||||||||||
Principal payments on capital lease obligations and other debt | (3,143 | ) | — | (102 | ) | — | (3,245 | ) | ||||||||||||
Windfall excess tax benefits related to share-based payments | 526 | — | — | — | 526 | |||||||||||||||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | (3,088 | ) | — | — | — | (3,088 | ) | |||||||||||||
Net cash flows from (used in) financing activities(1) | (133,890 | ) | — | (102 | ) | — | (133,992 | ) | ||||||||||||
Effect of exchange rate changes on cash | (36 | ) | — | 3,780 | — | 3,744 | ||||||||||||||
Increase (decrease) in cash and cash equivalents | (34,975 | ) | (2,747 | ) | (7,040 | ) | — | (44,762 | ) | |||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of period | 180,889 | 17,939 | 43,868 | — | 242,696 | |||||||||||||||
End of period | $ | 145,914 | $ | 15,192 | $ | 36,828 | $ | — | $ | 197,934 | ||||||||||
-1 | During the first quarter of 2015 we discontinued our Redbox operations in Canada. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. | |||||||||||||||||||
CONSOLIDATING STATEMENTS OF CASH FLOWS | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Three Months Ended March 31, 2014 | ||||||||||||||||||||
(in thousands) | Outerwall Inc. | Combined Guarantor Subsidiaries | Combined Non-Guarantor Subsidiaries | Eliminations and Consolidation Reclassifications | Total | |||||||||||||||
Operating Activities: | ||||||||||||||||||||
Net income (loss) | $ | 23,175 | $ | 26,631 | $ | (2,432 | ) | $ | (24,199 | ) | $ | 23,175 | ||||||||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||||||||||||||||||
Depreciation and other | 9,111 | 38,180 | 1,813 | — | 49,104 | |||||||||||||||
Amortization of intangible assets | 536 | 3,312 | — | — | 3,848 | |||||||||||||||
Share-based payments expense | 2,575 | 1,190 | — | — | 3,765 | |||||||||||||||
Windfall excess tax benefits related to share-based payments | (1,710 | ) | — | — | — | (1,710 | ) | |||||||||||||
Deferred income taxes | 2,927 | (11,261 | ) | (1,230 | ) | — | (9,564 | ) | ||||||||||||
Loss (income) from equity method investments, net | 224 | 9,144 | — | — | 9,368 | |||||||||||||||
Amortization of deferred financing fees and debt discount | 1,306 | — | — | — | 1,306 | |||||||||||||||
Other | (130 | ) | (11 | ) | 17 | — | (124 | ) | ||||||||||||
Equity in (income) losses of subsidiaries | (26,631 | ) | 2,432 | — | 24,199 | — | ||||||||||||||
Cash flows from changes in operating assets and liabilities: | ||||||||||||||||||||
Accounts receivable, net | 609 | (6,532 | ) | (29 | ) | — | (5,952 | ) | ||||||||||||
Content library | 36 | 19,373 | 572 | — | 19,981 | |||||||||||||||
Prepaid expenses and other current assets | 47,126 | (439 | ) | 281 | (13 | ) | 46,955 | |||||||||||||
Other assets | 14 | 431 | (8 | ) | — | 437 | ||||||||||||||
Accounts payable | (1,276 | ) | (25,159 | ) | (955 | ) | — | (27,390 | ) | |||||||||||
Accrued payable to retailers | (7,642 | ) | (8,213 | ) | 370 | — | (15,485 | ) | ||||||||||||
Other accrued liabilities | (13,179 | ) | 9,612 | 427 | 13 | (3,127 | ) | |||||||||||||
Net cash flows from (used in) operating activities(1) | 37,071 | 58,690 | (1,174 | ) | — | 94,587 | ||||||||||||||
Investing Activities: | ||||||||||||||||||||
Purchases of property and equipment | (9,239 | ) | (15,316 | ) | (2,385 | ) | — | (26,940 | ) | |||||||||||
Proceeds from sale of property and equipment | — | 831 | — | — | 831 | |||||||||||||||
Cash paid for equity investments | — | (10,500 | ) | — | — | (10,500 | ) | |||||||||||||
Investments in and advances to affiliates | 31,807 | (31,385 | ) | (422 | ) | — | — | |||||||||||||
Net cash flows from (used in) investing activities(1) | 22,568 | (56,370 | ) | (2,807 | ) | — | (36,609 | ) | ||||||||||||
Financing Activities: | ||||||||||||||||||||
Proceeds from new borrowing on Credit Facility | 275,000 | — | — | — | 275,000 | |||||||||||||||
Principal payments on Credit Facility | (29,375 | ) | — | — | — | (29,375 | ) | |||||||||||||
Conversion of convertible debt | (4 | ) | — | — | — | (4 | ) | |||||||||||||
Repurchases of common stock | (421,067 | ) | — | — | — | (421,067 | ) | |||||||||||||
Principal payments on capital lease obligations and other debt | (3,602 | ) | (3 | ) | (92 | ) | — | (3,697 | ) | |||||||||||
Windfall excess tax benefits related to share-based payments | 1,710 | — | — | — | 1,710 | |||||||||||||||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | (1,588 | ) | — | — | — | (1,588 | ) | |||||||||||||
Net cash flows from (used in) financing activities(1) | (178,926 | ) | (3 | ) | (92 | ) | — | (179,021 | ) | |||||||||||
Effect of exchange rate changes on cash | (267 | ) | — | 1,419 | — | 1,152 | ||||||||||||||
Increase (decrease) in cash and cash equivalents | (119,554 | ) | 2,317 | (2,654 | ) | — | (119,891 | ) | ||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of period | 315,250 | 9,639 | 46,548 | — | 371,437 | |||||||||||||||
End of period | $ | 195,696 | $ | 11,956 | $ | 43,894 | $ | — | $ | 251,546 | ||||||||||
-1 | During the first quarter of 2015 we discontinued our Redbox operations in Canada. The first quarter of 2014 also includes the wind-down process of certain new ventures that were discontinued during 2013. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. |
Basis_of_Presentation_and_Prin2
Basis of Presentation and Principles of Consolidation (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Accounts payable | $2,920 | ($27,390) |
Net cash flows from operating activities | 94,587 | |
Purchases of property and equipment | -20,709 | -26,940 |
Net cash flows from investing activities | -36,609 | |
Purchases of property and equipment included in ending accounts payable | 2,025 | 7,240 |
As Reported [Member] | ||
Accounts payable | -27,672 | |
Net cash flows from operating activities | 94,305 | |
Purchases of property and equipment | -26,658 | |
Net cash flows from investing activities | -36,327 | |
Purchases of property and equipment included in ending accounts payable | 13,120 | |
Adjustment [Member] | ||
Accounts payable | 282 | |
Net cash flows from operating activities | 282 | |
Purchases of property and equipment | -282 | |
Net cash flows from investing activities | -282 | |
Purchases of property and equipment included in ending accounts payable | ($5,880) |
Basis_of_Presentation_and_Prin3
Basis of Presentation and Principles of Consolidation - Comparison of Earnings Per Share Calculation Methods (Details) (USD $) | 3 Months Ended | |||
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | ||
As Reported Under the Treasury Stock Method | ||||
Income from continuing operations used in basic per share calculation | $27,606 | |||
Income from continuing operations used in diluted per share calculation | 27,606 | |||
Weighted average shares used in basic per share calculation (in shares) | 23,944 | |||
Weighted average shares used in diluted per share calculation (in shares) | 24,775 | |||
Basic earnings per common share from continuing operations (in usd per share) | $1.15 | |||
Diluted earnings per common share from continuing operations (in usd per share) | $1.11 | |||
Amount Allocated to Participating Securities | ||||
Income from continuing operations used in basic per share calculation | -1,232 | -746 | ||
Undistributed income from continuing operations reallocated to participating shares | -1,231 | -727 | ||
Weighted average shares used in basic per share calculation (in shares) | 0 | |||
Weighted average shares used in diluted per share calculation (in shares) | -200 | |||
Basic earnings per common share from continuing operations (in usd per share) | ($0.03) | |||
Diluted earnings per common share from continuing operations (in usd per share) | ($0.02) | |||
As Revised Under the Two-Class Method | ||||
Income from continuing operations to common shares - basic | 40,775 | 26,860 | ||
Income from continuing operations used in diluted per share calculation | $40,776 | $26,879 | ||
Weighted average shares used in basic per share calculation (in shares) | 18,269 | 23,944 | ||
Weighted average shares used in diluted per share calculation (in shares) | 18,286 | [1] | 24,575 | [1] |
Basic earnings per common share from continuing operations (in usd per share) | $2.23 | $1.12 | ||
Diluted earnings per common share from continuing operations (in usd per share) | $2.23 | $1.09 | ||
[1] | Participating securities were included in the calculation of diluted earnings per share using the two-class method, as this calculation was more dilutive than the calculation using the treasury stock method. |
Organization_and_Business_Deta
Organization and Business (Details) | Mar. 31, 2015 |
Locations | |
Kiosk | |
Kiosks | 65,410 |
Locations | 56,430 |
Redbox | |
Kiosks | 41,960 |
Locations | 34,430 |
Coinstar | |
Kiosks | 21,220 |
Locations | 20,010 |
ecoATM | |
Kiosks | 2,140 |
Locations | 1,900 |
All Other | |
Kiosks | 90 |
Locations | 90 |
Cash_and_Cash_Equivalents_Deta
Cash and Cash Equivalents (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 |
Cash and Cash Equivalents [Line Items] | ||||
Cash and cash equivalents | $197,934,000 | $242,696,000 | $251,546,000 | $371,437,000 |
Cash Equivalents, at Carrying Value | 8,600,000 | 900,000 | ||
Cash Identified For Settling Accrued Payable To Retailer Partners | 68,700,000 | 81,700,000 | ||
UNITED STATES | ||||
Cash and Cash Equivalents [Line Items] | ||||
Cash and cash equivalents | 37,800,000 | 66,500,000 | ||
Foreign Financial Institutions | ||||
Cash and Cash Equivalents [Line Items] | ||||
Cash and cash equivalents | $10,700,000 | $11,600,000 |
Prepaid_Expenses_and_Other_Cur2
Prepaid Expenses and Other Current Assets and Other Accrued Liabilities (Schedule of Prepaid Expenses and Other Current Assets) (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Prepaid Expense and Other Assets, Current [Abstract] | ||
Spare parts | $15,060 | $13,643 |
Licenses | 8,298 | 5,881 |
Electronic devices inventory | 4,818 | 5,259 |
Prepaid rent | 1,464 | 1,446 |
DVD cases and labels | 1,093 | 1,330 |
Income taxes receivable | 122 | 113 |
Other | 12,053 | 12,165 |
Total prepaid and other current assets | $42,908 | $39,837 |
Prepaid_Expenses_and_Other_Cur3
Prepaid Expenses and Other Current Assets and Other Accrued Liabilities (Schedule of Other Accrued Liabilities) (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Accrued Liabilities, Current [Abstract] | ||
Accrued content library expense | $27,739 | $23,226 |
Payroll related expenses | 26,877 | 33,343 |
Business taxes | 21,573 | 21,629 |
Income taxes payable | 17,107 | 9,463 |
Insurance | 9,852 | 9,615 |
Deferred revenue | 7,073 | 6,995 |
Accrued early lease termination and sublease expenses | 6,995 | 0 |
Service contract provider expenses | 3,744 | 4,191 |
Accrued interest expense | 6,455 | 6,974 |
Deferred rent expense | 3,537 | 6,162 |
Other | 15,969 | 15,528 |
Total other accrued liabilities | $146,921 | $137,126 |
Property_and_Equipment_Schedul
Property and Equipment (Schedule of Property and Equipment) (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Property, Plant and Equipment [Abstract] | ||
Kiosks and components | $1,165,096 | $1,165,925 |
Computers, servers, and software | 194,825 | 200,915 |
Leasehold improvements | 21,126 | 29,625 |
Office furniture and equipment | 7,271 | 9,218 |
Vehicles | 5,736 | 6,234 |
Property and equipment, at cost | 1,394,054 | 1,411,917 |
Accumulated depreciation and amortization | -1,008,506 | -983,449 |
Property and equipment, net | $385,548 | $428,468 |
Property_and_Equipment_Other_D
Property and Equipment Other (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Property, Plant and Equipment [Abstract] | ||
Impairment charges in connection with early lease termination | $6,940 | $0 |
Goodwill_and_Other_Intangible_2
Goodwill and Other Intangible Assets (Goodwill) (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Goodwill and Intangible Assets Disclosure [Abstract] | ||
Goodwill | $559,307 | $559,307 |
Goodwill_and_Other_Intangible_3
Goodwill and Other Intangible Assets (Gross Amount Of Other Intangible Assets And The Related Accumulated Amortization) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Dec. 31, 2014 |
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, net | $61,338 | $64,691 |
Retailer relationships [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, gross | 53,295 | 53,295 |
Intangible assets, accumulated amortization | -24,203 | -23,200 |
Intangible assets, net | 29,092 | 30,095 |
Retailer relationships [Member] | Minimum [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortization Period | 5 years | |
Retailer relationships [Member] | Maximum [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortization Period | 10 years | |
Developed technology [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortization Period | 5 years | |
Intangible assets, gross | 34,000 | 34,000 |
Intangible assets, accumulated amortization | -11,333 | -9,633 |
Intangible assets, net | 22,667 | 24,367 |
Other [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, gross | 16,800 | 16,800 |
Intangible assets, accumulated amortization | -7,221 | -6,571 |
Intangible assets, net | $9,579 | $10,229 |
Other [Member] | Minimum [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortization Period | 1 year | |
Other [Member] | Maximum [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortization Period | 40 years |
Goodwill_and_Other_Intangible_4
Goodwill and Other Intangible Assets (Amortization Expenses) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Finite-Lived Intangible Assets [Line Items] | ||
Amortization of intangible assets | $3,353 | $3,848 |
Less: amortization included in discontinued operations | -44 | -6 |
Total amortization of intangible assets from continuing operations | 3,309 | 3,842 |
Retailer relationships [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortization of intangible assets | 1,003 | 1,536 |
Developed technology [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortization of intangible assets | 1,700 | 1,700 |
Other [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortization of intangible assets | $650 | $612 |
Goodwill_and_Other_Intangible_5
Goodwill and Other Intangible Assets (Expected Future Amortization) (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Finite-Lived Intangible Assets [Line Items] | ||
Remainder of 2015 | $9,896 | |
2016 | 13,093 | |
2017 | 13,093 | |
2018 | 9,643 | |
2019 | 4,813 | |
2020 | 4,777 | |
Thereafter | 6,023 | |
Intangible assets, net | 61,338 | 64,691 |
Retailer relationships [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Remainder of 2015 | 3,009 | |
2016 | 4,012 | |
2017 | 4,012 | |
2018 | 4,012 | |
2019 | 4,012 | |
2020 | 4,012 | |
Thereafter | 6,023 | |
Intangible assets, net | 29,092 | 30,095 |
Developed technology [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Remainder of 2015 | 5,100 | |
2016 | 6,800 | |
2017 | 6,800 | |
2018 | 3,967 | |
2019 | 0 | |
2020 | 0 | |
Thereafter | 0 | |
Intangible assets, net | 22,667 | 24,367 |
Other Intangible Assets [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Remainder of 2015 | 1,787 | |
2016 | 2,281 | |
2017 | 2,281 | |
2018 | 1,664 | |
2019 | 801 | |
2020 | 765 | |
Thereafter | 0 | |
Intangible assets, net | $9,579 | $10,229 |
Equity_Method_Investments_Sche
Equity Method Investments (Schedule of Income (Loss) From Equity Method Investments) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Schedule of Equity Method Investments [Line Items] | ||
Proportionate share of net loss of equity method investees | ($132) | ($8,618) |
Amortization of difference in carrying amount and underlying equity in Joint Venture | 0 | -750 |
Total loss from equity method investments | -132 | -9,368 |
Redbox Instant By Verizon | ||
Schedule of Equity Method Investments [Line Items] | ||
Proportionate share of net loss of equity method investees | 0 | -8,394 |
SoloHealth, Inc. | ||
Schedule of Equity Method Investments [Line Items] | ||
Proportionate share of net loss of equity method investees | ($132) | ($224) |
Equity_Method_Investments_Narr
Equity Method Investments (Narrative) (Details) (USD $) | 3 Months Ended | |
In Millions, unless otherwise specified | Dec. 31, 2014 | Mar. 31, 2015 |
Equity Method Investments and Joint Ventures [Abstract] | ||
Investment in SoloHealth, Inc. | $1.30 | |
Ownership Percentage in SoloHealth, Inc. | 10.00% | |
Payment to extinguish rights under Joint Venture operating agreement | $16.80 |
Debt_and_Other_LongTerm_Liabil2
Debt and Other Long-Term Liabilities (Schedule Of Debt And Other Long-Term Liabilities) (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | ||
In Thousands, unless otherwise specified | ||||
Debt | ||||
Principal | $874,375 | $956,250 | ||
Discount | -8,349 | -8,783 | ||
Total | 866,026 | 947,467 | ||
Less: current portion | -10,313 | -9,390 | ||
Total long-term portion | 855,713 | 938,077 | ||
Other Liabilities | ||||
Capital Lease Obligations | 12,652 | 15,391 | ||
Capital Lease Obligations, Current | -9,231 | -11,026 | ||
Capital Lease Obligations, Noncurrent | 3,421 | 4,365 | ||
Asset retirement obligations | 12,663 | 13,576 | ||
Asset Retirement Obligation, Current | 0 | 0 | ||
Asset Retirement Obligations, Noncurrent | 12,663 | 13,576 | ||
Other long-term liabilities | 15,292 | 17,651 | ||
Other Long-term Liabilities, Current | 0 | 0 | ||
Other Long-term Liabilities, Noncurrent | 15,292 | 17,651 | ||
Long Term Debt And Other Long Term Liabilities | 906,633 | 994,085 | ||
Current portion of long-term debt and other long-term liabilities | -19,544 | -20,416 | ||
Long Term Debt And Other Liabilities Noncurrent | 887,089 | 973,669 | ||
Unamortized deferred financing fees | 4,729 | [1] | 4,986 | [1] |
Senior Notes | Senior Unsecured Notes due 2019 | ||||
Debt | ||||
Principal | 350,000 | 350,000 | ||
Discount | -4,041 | -4,296 | ||
Total | 345,959 | 345,704 | ||
Less: current portion | 0 | 0 | ||
Total long-term portion | 345,959 | 345,704 | ||
Other Liabilities | ||||
Unamortized deferred financing fees | 611 | [1] | 649 | [1] |
Senior Notes | Senior Unsecured Notes due 2021 | ||||
Debt | ||||
Principal | 300,000 | 300,000 | ||
Discount | -3,991 | -4,152 | ||
Total | 296,009 | 295,848 | ||
Less: current portion | 0 | 0 | ||
Total long-term portion | 296,009 | 295,848 | ||
Other Liabilities | ||||
Unamortized deferred financing fees | 1,319 | [1] | 1,372 | [1] |
Term Loans | Credit Facility | ||||
Debt | ||||
Principal | 144,375 | 146,250 | ||
Discount | -317 | -335 | ||
Total | 144,058 | 145,915 | ||
Less: current portion | -10,313 | -9,390 | ||
Total long-term portion | 133,745 | 136,525 | ||
Other Liabilities | ||||
Unamortized deferred financing fees | 0 | [1] | 0 | [1] |
Revolving Line of Credit | Credit Facility | ||||
Debt | ||||
Principal | 80,000 | 160,000 | ||
Discount | 0 | 0 | ||
Total | 80,000 | 160,000 | ||
Less: current portion | 0 | 0 | ||
Total long-term portion | 80,000 | 160,000 | ||
Other Liabilities | ||||
Unamortized deferred financing fees | $2,799 | [1] | $2,965 | [1] |
[1] | Deferred financing fees are recorded in other long-term assets in our Consolidated Balance Sheets and are amortized on a straight line basis over the life of the related loan. |
Debt_and_Other_LongTerm_Liabil3
Debt and Other Long-Term Liabilities (Schedule Of Interest Expense) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Long-term Debt, Unclassified [Abstract] | ||
Cash interest expense | $11,395 | $8,362 |
Non-cash interest expense: | ||
Amortization of debt discount | 435 | 802 |
Amortization of deferred financing fees | 258 | 504 |
Total non-cash interest expense | 693 | 1,306 |
Total interest expense | $12,088 | $9,668 |
Debt_and_Other_LongTerm_Liabil4
Debt and Other Long-Term Liabilities (Schedule of Maturities of Long-term Debt) (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Line of Credit Facility [Line Items] | ||
Total | $874,375 | $956,250 |
Credit Facility | Term Loans | ||
Line of Credit Facility [Line Items] | ||
Remainder of 2015 | 7,500 | |
2016 | 13,125 | |
2017 | 15,000 | |
2018 | 18,750 | |
2019 | 90,000 | |
Total | $144,375 | $146,250 |
Debt_and_Other_LongTerm_Liabil5
Debt and Other Long-Term Liabilities (Narrative) (Details) (USD $) | 1 Months Ended | 3 Months Ended | ||||
Jan. 31, 2013 | Jun. 30, 2014 | Mar. 31, 2015 | Dec. 31, 2014 | Mar. 12, 2013 | Jun. 09, 2014 | |
Debt Instrument [Line Items] | ||||||
Debt outstanding | $874,375,000 | $956,250,000 | ||||
Senior Notes | Senior Unsecured Notes due 2019 | ||||||
Debt Instrument [Line Items] | ||||||
Principal amount of debt | 350,000,000 | |||||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |||||
Proceeds from issuance of debt | 343,800,000 | |||||
Senior Notes | Senior Unsecured Notes due 2021 | ||||||
Debt Instrument [Line Items] | ||||||
Principal amount of debt | 300,000,000 | |||||
Debt Instrument, Interest Rate, Stated Percentage | 5.88% | |||||
Proceeds from issuance of debt | 294,000,000 | |||||
Debt outstanding | 300,000,000 | 300,000,000 | ||||
Revolving Line of Credit | Credit Facility | ||||||
Debt Instrument [Line Items] | ||||||
Line of credit facility, maximum borrowing capacity | 600,000,000 | |||||
Sublimit for issuance of letters of credit | 75,000,000 | |||||
Sublimit for swingline loans | 50,000,000 | |||||
Sublimit for loans in certain foreign countries | 75,000,000 | |||||
Line of credit facility, option to increase borrowing capacity | 200,000,000 | |||||
Interest rate on amounts outstanding under the credit facility | 2.11% | |||||
Debt outstanding | 80,000,000 | 160,000,000 | ||||
Term Loans | Credit Facility | ||||||
Debt Instrument [Line Items] | ||||||
Line of credit facility, maximum borrowing capacity | 150,000,000 | |||||
Debt outstanding | $144,375,000 | $146,250,000 |
Repurchases_of_Common_Stock_De
Repurchases of Common Stock (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Feb. 03, 2015 | |
Summary Of Authorized Stock Repurchases [Roll Forward] | ||
Authorized repurchase - as of January 1, 2014 | $163,655,000 | |
Additional board authorization | 250,000,000 | |
Proceeds from the exercise of stock options | 339,000 | |
Repurchases of common stock from open market | -40,708,000 | |
Authorized repurchase - as of March 31, 2015 | $373,286,000 |
Repurchases_of_Common_Stock_Na
Repurchases of Common Stock (Narative) (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Feb. 03, 2015 | |
Class of Stock Disclosures [Abstract] | ||
Additional board authorization | $250,000,000 | |
Repurchased common shares - shares | 617,195 | |
Repurchased common shares - average price per share | $65.96 | |
Repurchased common shares - Value | $40,708,000 |
ShareBased_Payments_Schedule_O
Share-Based Payments (Schedule Of Information Regarding Share-Based Payments) (Details) (USD $) | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Share-based payments expense | $3,941 | $3,765 |
Tax benefit on share-based compensation expense | 1,519 | 1,445 |
Per share weighted average grant date fair value of restricted stock granted | $55.72 | |
Stock Options [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Share-based payments expense | 141 | 233 |
Restricted Stock [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Share-based payments expense | 2,559 | 2,914 |
Content Arrangements [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Share-based payments expense | $1,241 | $618 |
ShareBased_Payments_Schedule_O1
Share-Based Payments (Schedule Of Unrecognized Compensation Cost And Weighted-Average Remaining Life) (Details) (USD $) | 3 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2015 |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized Share-Based Payments Expense | $30,338 |
Stock Options [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized Share-Based Payments Expense | 446 |
Weighted-Average Remaining Life | 1 year 8 months 12 days |
Restricted Stock [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized Share-Based Payments Expense | 26,516 |
Weighted-Average Remaining Life | 2 years 9 months 18 days |
Content Arrangements [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized Share-Based Payments Expense | $3,376 |
Weighted-Average Remaining Life | 0 years 8 months 12 days |
ShareBased_Payments_Summary_Of
Share-Based Payments (Summary Of Stock Option Activity) (Details) (USD $) | 3 Months Ended |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward] | |
OUTSTANDING, Beginning of year, shares | 128 |
Granted | 0 |
Exercised | -7 |
Canceled, expired, or forfeited | -16 |
OUTSTANDING, Ending balance, shares | 105 |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Roll Forward] | |
OUTSTANDING, Beginning of year, weighted average exercise price | $52.59 |
Granted, weighted average exercise price | $0 |
Exercised, weighted average exercise price | $49.60 |
Cancelled, expired or forfeited, weighted average exercise price | $53.75 |
OUTSTANDING, Ending balance, weighted average exercise price | $52.60 |
ShareBased_Payments_Schedule_O2
Share-Based Payments (Schedule Of Information Regarding Stock Options Outstanding) (Details) (USD $) | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 | Dec. 31, 2014 |
Share-based Compensation [Abstract] | ||
Options outstanding, Number | 105 | 128 |
Options outstanding, weighted average per share exercise price | $52.60 | $52.59 |
Options outstanding, aggregate intrinsic value | $1,424 | |
Options outstanding, weighted average remaining contractual term (in years) | 4 years 11 months 15 days | |
Options exercisable, Number | 81 | |
Options exercisable, weighted average per share exercise price | $52.10 | |
Options exercisable, aggregate intrinsic value | $1,138 | |
Options exercisable, weighted average remaining contractual term (in years) | 4 years 4 months 27 days |
ShareBased_Payments_Summary_Of1
Share-Based Payments (Summary Of Restricted Stock Award Activity) (Details) (USD $) | 3 Months Ended |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 |
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Number of Shares [Roll Forward] | |
NON-VESTED, Beginning of year, shares | 609 |
Granted (shares) | 262 |
Vested, shares | -157 |
Forfeited, shares | -73 |
NON-VESTED, end of period, shares | 641 |
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Weighted Average Grant Date Fair Value [Roll Forward] | |
NON-VESTED, Beginning of year, weighted average grant date fair value | $62.35 |
Per share weighted average grant date fair value of restricted stock granted | $55.72 |
Vested, weighted average grant date fair value | $59.28 |
Forfeited, weighted average grant date fair value | $66.41 |
NON-VESTED, end of period, weighted average grant date fair value | $60.04 |
ShareBased_Payments_Schedule_O3
Share-Based Payments (Schedule Of Information Related To Restricted Stock Granted As Part Of DVD Arrangements) (Details) | 3 Months Ended | 1 Months Ended | |||
Mar. 31, 2015 | Jan. 31, 2015 | Dec. 31, 2014 | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Granted (shares) | 262,000 | ||||
Vested (shares) | 157,000 | ||||
Unvested (shares) | 641,000 | 609,000 | |||
Paramount [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Granted (shares) | 350,000 | [1] | 50,000 | [1] | |
Vested (shares) | 350,000 | [1] | 95,000 | [1] | |
Unvested (shares) | 0 | ||||
[1] | Includes 95,000 shares that vested on January 1, 2015. |
ShareBased_Payments_Rights_to_
Share-Based Payments (Rights to Receive Cash) (Details) (USD $) | Mar. 31, 2015 |
In Thousands, unless otherwise specified | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Remaining total expected expense | $30,338 |
ecoATM | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Remainder of 2015 | 2,690 |
2016 | 2,905 |
2017 | 511 |
Remaining total expected expense | $6,106 |
ShareBased_Payments_Narrative_
Share-Based Payments (Narrative) (Details) (USD $) | 1 Months Ended | 3 Months Ended | ||
In Millions, except Share data, unless otherwise specified | Jan. 31, 2015 | Mar. 31, 2015 | ||
Deferred Compensation Arrangement with Individual, Share-based Payments [Line Items] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | 262,000 | |||
ecoATM | ||||
Deferred Compensation Arrangement with Individual, Share-based Payments [Line Items] | ||||
Expense recognized associated with the issuance of rights to receive cash | 1.9 | |||
Paramount [Member] | ||||
Deferred Compensation Arrangement with Individual, Share-based Payments [Line Items] | ||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | 50,000 | [1] | 350,000 | [1] |
Awards Granted To Employees And Executives [Member] | Restricted Stock [Member] | ||||
Deferred Compensation Arrangement with Individual, Share-based Payments [Line Items] | ||||
Share-based payment award vesting period, years | 4 years | |||
Awards Granted To Non Employee Directors [Member] | Restricted Stock [Member] | ||||
Deferred Compensation Arrangement with Individual, Share-based Payments [Line Items] | ||||
Share-based payment award vesting period, years | 1 year | |||
Performance-based Restricted Stock Awards Granted to Executives [Member] | ||||
Deferred Compensation Arrangement with Individual, Share-based Payments [Line Items] | ||||
Percentage of restricted stock awards vests two years from the date of grant | 65.00% | |||
Percentage of the restricted stock award vests three years from the date of grant | 35.00% | |||
Performance-based Restricted Stock Awards Granted to Executives [Member] | Restricted Stock [Member] | ||||
Deferred Compensation Arrangement with Individual, Share-based Payments [Line Items] | ||||
Share-based payment award vesting period, years | 3 years | |||
[1] | Includes 95,000 shares that vested on January 1, 2015. |
Restructuring_Components_of_Re
Restructuring (Components of Restructuring Charges) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Restructuring Cost and Reserve [Line Items] | ||
Total restructuring costs in continuing operations | $8,911 | $557 |
Restructuring costs in discontinued operations | 522 | 557 |
Total restructuring costs | 9,433 | 1,114 |
Redbox | ||
Restructuring Cost and Reserve [Line Items] | ||
Severance | 3,701 | 534 |
Lease termination costs (excluding related asset impairments) | 4,567 | 0 |
Total restructuring costs in continuing operations | 8,268 | 534 |
Coinstar | ||
Restructuring Cost and Reserve [Line Items] | ||
Severance | 492 | 23 |
Lease termination costs (excluding related asset impairments) | 24 | 0 |
Total restructuring costs in continuing operations | 516 | 23 |
ecoATM | ||
Restructuring Cost and Reserve [Line Items] | ||
Severance | 127 | 0 |
Lease termination costs (excluding related asset impairments) | 0 | 0 |
Total restructuring costs in continuing operations | $127 | $0 |
Restructuring_Calculation_of_R
Restructuring (Calculation of Restructuring Charges) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Restructuring and Related Activities [Abstract] | ||
Restructuring costs | $9,433 | $1,114 |
Impairment of lease related assets (see Note 5) | 6,940 | 0 |
Total restructuring and lease termination costs | 16,373 | 1,114 |
Less: restructuring costs included in discontinued operations | -522 | -557 |
Restructuring and lease termination costs from continuing operations | $15,851 | $557 |
Restructuring_Schedule_of_Begi
Restructuring (Schedule of Beginning and End Liability Balance and Expense by Type) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Restructuring Reserve [Roll Forward] | ||
Costs charged to expense | $8,911 | $557 |
Severance Expense [Member] | ||
Restructuring Reserve [Roll Forward] | ||
Restructuring reserve, beginning balance | 0 | |
Costs charged to expense | 4,451 | |
Costs paid or otherwise settled | -1,752 | |
Restructuring reserve, ending balance | 2,699 | |
Lease Termination Costs [Member] | ||
Restructuring Reserve [Roll Forward] | ||
Restructuring reserve, beginning balance | 0 | |
Costs charged to expense | 4,669 | |
Costs paid or otherwise settled | -2,614 | |
Restructuring reserve, ending balance | 2,055 | |
Other Expenses [Member] | ||
Restructuring Reserve [Roll Forward] | ||
Restructuring reserve, beginning balance | 0 | |
Costs charged to expense | 313 | |
Costs paid or otherwise settled | 0 | |
Restructuring reserve, ending balance | $313 |
Restructuring_Additional_Infor
Restructuring (Additional Information) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Restructuring and Related Activities [Abstract] | ||
Total restructuring and lease termination costs | $16,373 | $1,114 |
Impairment of lease related assets (see Note 5) | 6,940 | 0 |
Restructuring costs | $9,433 | $1,114 |
Discontinued_Operations_Narrat
Discontinued Operations (Narrative) (Details) (USD $) | 3 Months Ended | |
In Millions, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2015 |
Certain New Ventures [Member] | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Pretax loss from operations | $1.20 | |
Income tax benefit | 0.5 | |
Redbox Canada [Member] | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Future cash expenditures related to disposition | $1 |
Discontinued_Operations_Compon
Discontinued Operations (Components of Total Loss on Discontinued Operations) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Net loss on discontinued operations | ($6,556) | ($4,431) |
Redbox Canada [Member] | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Net loss on discontinued operations | -6,556 | -3,720 |
Certain New Ventures [Member] | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Net loss on discontinued operations | $0 | ($711) |
Discontinued_Operations_Income
Discontinued Operations (Income Statement Disclosures of Discontinued Operations) (Details) (USD $) | 3 Months Ended | |||
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||
Restructuring and lease termination costs | $522 | $557 | ||
Amortization of intangible assets | 44 | 6 | ||
Net loss on discontinued operations | -6,556 | -4,431 | ||
Redbox Canada [Member] | ||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||
Revenue | 1,557 | 2,607 | ||
Direct operating | 4,269 | 4,593 | ||
Marketing | 129 | 604 | ||
General and administrative | 119 | 236 | ||
Restructuring and lease termination costs | 522 | 0 | ||
Depreciation and other | 5,858 | 1,153 | ||
Amortization of intangible assets | 44 | 6 | ||
Other expense, net | -4,495 | -1,093 | ||
Pretax loss of discontinued operations related to major classes of pretax loss | -13,879 | -5,078 | ||
Income tax benefit | 7,323 | [1] | 1,358 | [1] |
Net loss on discontinued operations | ($6,556) | ($3,720) | ||
[1] | The income tax benefit for the three months ended March 31, 2015 includes a benefit on the rate differential between the U.S. and Canada. |
Discontinued_Operations_Signif
Discontinued Operations (Significant Operating and Investing Cash Flow Activity of Discontinued Operations) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Loss from discontinued operations, net of tax (Note 12) | ($6,556) | ($4,431) |
Redbox Canada [Member] | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Loss from discontinued operations, net of tax (Note 12) | -6,556 | -3,720 |
Depreciation and amortization | 5,902 | 1,159 |
Content library | 3,064 | 469 |
Prepaid and other current assets | 544 | 146 |
Accounts payable | -1,621 | -966 |
Accrued payables to retailers | -155 | 152 |
Other accrued liabilities | -32 | 336 |
Net cash flows from operating activities | 1,146 | -2,424 |
Purchase of property, plant and equipment | -278 | -2,766 |
Total cash flows used in investing activities | ($278) | ($2,766) |
Earnings_Per_Share_Details
Earnings Per Share (Details) (USD $) | 3 Months Ended | |||
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | ||
Earnings Per Share [Abstract] | ||||
Income from continuing operations | $42,155 | $27,606 | ||
Loss from discontinued operations, net of tax (Note 12) | -6,556 | -4,431 | ||
Net income | 35,599 | 23,175 | ||
Distributed income from continuing operations to common shares | 5,454 | 0 | ||
Distributed income from continuing operations to participating shares | 148 | 0 | ||
Total distributed income from continuing operations | 5,602 | 0 | ||
Undistributed income from continuing operations to common shares | 35,321 | 26,860 | ||
Undistributed income from continuing operations to participating shares | 1,232 | 746 | ||
Total undistributed income from continuing operations | 36,553 | 27,606 | ||
Income from continuing operations to common shares - basic | 40,775 | 26,860 | ||
Undistributed income from continuing operations reallocated to participating shares | -1,231 | -727 | ||
Income from continuing operations to common shares - diluted | $40,776 | $26,879 | ||
Weighted Average Number of Shares Outstanding, Basic | 18,269 | 23,944 | ||
Dilutive effect of share-based payment awards | 17 | 112 | ||
Dilutive effect of convertible debt | 0 | 519 | ||
Weighted Average Number of Shares Outstanding, Diluted | 18,286 | [1] | 24,575 | [1] |
Continuing operations (in dollars per share) | $2.23 | $1.12 | ||
Discontinued operations (in dollars per share) | ($0.36) | ($0.18) | ||
Basic earnings per share | $1.87 | $0.94 | ||
Continuing operations (in dollars per share) | $2.23 | $1.09 | ||
Discontinued operations (in dollars per share) | ($0.36) | ($0.18) | ||
Diluted earnings per common share | $1.87 | $0.91 | ||
Stock options and share-based awards not included in diluted EPS calculation because their effect would have be antidilutive | 3 | 156 | ||
[1] | Participating securities were included in the calculation of diluted earnings per share using the two-class method, as this calculation was more dilutive than the calculation using the treasury stock method. |
Business_Segments_and_Enterpri2
Business Segments and Enterprise-Wide Information (Schedule Of Segment Performance) (Details) (USD $) | 3 Months Ended | |||
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | ||
Segment Reporting Information [Line Items] | ||||
Revenue | $608,636 | $597,762 | ||
Expenses: | ||||
Direct operating | 405,184 | [1] | 419,642 | [1] |
Marketing | 8,420 | 6,993 | ||
Research and development | 2,084 | 3,474 | ||
General and administrative | 48,556 | 52,608 | ||
Restructuring and lease termination costs (Note 11) | 15,851 | 557 | ||
Segment operating income (loss) | 128,541 | 114,488 | ||
Less: depreciation, amortization and other | -45,995 | -51,784 | ||
Operating income (loss) | 82,546 | 62,704 | ||
Loss from equity method investments, net | -132 | -9,368 | ||
Interest expense, net | -12,071 | -9,648 | ||
Other, net | -2,346 | -648 | ||
Income from continuing operations before income taxes | 67,997 | 43,040 | ||
Redbox | ||||
Segment Reporting Information [Line Items] | ||||
Revenue | 519,533 | 513,049 | ||
Expenses: | ||||
Direct operating | 342,935 | 363,601 | ||
Marketing | 4,825 | 4,460 | ||
Research and development | 0 | 8 | ||
General and administrative | 33,735 | 38,701 | ||
Restructuring and lease termination costs (Note 11) | 15,174 | 534 | ||
Segment operating income (loss) | 122,864 | 105,745 | ||
Less: depreciation, amortization and other | -31,607 | -39,404 | ||
Operating income (loss) | 91,257 | 66,341 | ||
Income from continuing operations before income taxes | 91,257 | 66,341 | ||
Coinstar | ||||
Segment Reporting Information [Line Items] | ||||
Revenue | 69,330 | 68,753 | ||
Expenses: | ||||
Direct operating | 37,263 | 37,723 | ||
Marketing | 1,178 | 1,006 | ||
Research and development | 0 | 269 | ||
General and administrative | 7,795 | 6,997 | ||
Restructuring and lease termination costs (Note 11) | 550 | 23 | ||
Segment operating income (loss) | 22,544 | 22,735 | ||
Less: depreciation, amortization and other | -7,818 | -8,563 | ||
Operating income (loss) | 14,726 | 14,172 | ||
Income from continuing operations before income taxes | 14,726 | 14,172 | ||
ecoATM | ||||
Segment Reporting Information [Line Items] | ||||
Revenue | 19,749 | 15,946 | ||
Expenses: | ||||
Direct operating | 22,806 | 15,931 | ||
Marketing | 1,730 | 668 | ||
Research and development | 1,456 | 1,784 | ||
General and administrative | 1,968 | 2,879 | ||
Restructuring and lease termination costs (Note 11) | 127 | 0 | ||
Segment operating income (loss) | -8,338 | -5,316 | ||
Less: depreciation, amortization and other | -5,902 | -3,712 | ||
Operating income (loss) | -14,240 | -9,028 | ||
Income from continuing operations before income taxes | -14,240 | -9,028 | ||
Corporate Unallocated | ||||
Segment Reporting Information [Line Items] | ||||
Revenue | 0 | 0 | ||
Expenses: | ||||
Direct operating | 989 | 1,979 | ||
Marketing | 367 | 698 | ||
Research and development | 713 | 781 | ||
General and administrative | 2,551 | 3,110 | ||
Restructuring and lease termination costs (Note 11) | 0 | 0 | ||
Segment operating income (loss) | -4,620 | -6,568 | ||
Less: depreciation, amortization and other | 0 | 0 | ||
Operating income (loss) | -4,620 | -6,568 | ||
Loss from equity method investments, net | -132 | -9,368 | ||
Interest expense, net | -12,071 | -9,648 | ||
Other, net | -2,346 | -648 | ||
Income from continuing operations before income taxes | -19,169 | -26,232 | ||
All Other | ||||
Segment Reporting Information [Line Items] | ||||
Revenue | 24 | 14 | ||
Expenses: | ||||
Direct operating | 1,191 | 408 | ||
Marketing | 320 | 161 | ||
Research and development | -85 | 632 | ||
General and administrative | 2,507 | 921 | ||
Restructuring and lease termination costs (Note 11) | 0 | 0 | ||
Segment operating income (loss) | -3,909 | -2,108 | ||
Less: depreciation, amortization and other | -668 | -105 | ||
Operating income (loss) | -4,577 | -2,213 | ||
Income from continuing operations before income taxes | ($4,577) | ($2,213) | ||
[1] | “Direct operating†excludes depreciation and other of $30.2 million and $31.7 million for the three months ended March 31, 2015 and 2014, respectively. |
Business_Segments_and_Enterpri3
Business Segments and Enterprise-Wide Information (Schedule Of Contributions By Major Customers) (Details) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Wal-Mart Stores Inc. | ||
Revenue, Major Customer [Line Items] | ||
Percentage of revenue contributed by major customers | 16.30% | 15.30% |
Walgreen Co. | ||
Revenue, Major Customer [Line Items] | ||
Percentage of revenue contributed by major customers | 14.30% | 14.20% |
Fair_Value_Assets_And_Liabilit
Fair Value (Assets And Liabilities Measured At Fair Value) (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Money market demand accounts and investment grade fixed income securities | $8,600 | $900 |
Fair Value, Measurements, Recurring [Member] | Level 1 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Money market demand accounts and investment grade fixed income securities | 8,589 | 916 |
Fair Value, Measurements, Recurring [Member] | Level 2 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Money market demand accounts and investment grade fixed income securities | 0 | 0 |
Fair Value, Measurements, Recurring [Member] | Level 3 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Money market demand accounts and investment grade fixed income securities | $0 | $0 |
Fair_Value_Narrative_Details
Fair Value (Narrative) (Details) (Senior Notes, USD $) | 3 Months Ended | |
In Millions, unless otherwise specified | Mar. 31, 2015 | Dec. 31, 2014 |
Senior Unsecured Notes due 2019 | ||
Fair Value Disclosure [Line Items] | ||
Market discount rate | 6.00% | 6.00% |
Estimated fair value of senior unsecured notes | $350 | $350 |
Senior Unsecured Notes due 2021 | ||
Fair Value Disclosure [Line Items] | ||
Market discount rate | 5.88% | 5.88% |
Estimated fair value of senior unsecured notes | $300 | $300 |
Commitments_and_Contingencies_1
Commitments and Contingencies (Narrative) (Details) (USD $) | 3 Months Ended |
Mar. 31, 2015 | |
sqft | |
Long-term Purchase Commitment [Line Items] | |
New Operating Lease Square Feet | 16,085 |
Purchase commitments | $22,200,000 |
Standby Letters of Credit [Member] | |
Long-term Purchase Commitment [Line Items] | |
Number of irrevocable standby letters of credit | 6 |
Maximum capacity to guarantee under existing letters of credit | 6,400,000 |
Manufacturing and Service Agreement as Part of Asset Acquisition [Member] | |
Long-term Purchase Commitment [Line Items] | |
Purchase obligation, term | 5 years |
Minimum margin to be paid | 25,000,000 |
Purchase commitments | $15,800,000 |
Commitments_and_Contingencies_2
Commitments and Contingencies (Summary of Future Operating Lease Payments) (Details) (USD $) | Mar. 31, 2015 |
In Thousands, unless otherwise specified | |
Commitments and Contingencies Disclosure [Abstract] | |
Remaining in 2015 | $13,617 |
2016 | 17,193 |
2017 | 10,161 |
2018 | 6,374 |
2019 | 5,637 |
Thereafter | 10,873 |
Total minimum lease commitments | 63,855 |
Less: sublease income | -1,412 |
Total minimum lease commitments, net | $62,443 |
Commitments_and_Contingencies_3
Commitments and Contingencies (Estimated Commitments from License Agreements) (Details) (USD $) | Mar. 31, 2015 |
In Thousands, unless otherwise specified | |
Contractual Obligations [Line Items] | |
Total | $674,310 |
2015 | 493,069 |
2016 | 160,449 |
2017 | 20,792 |
Warner [Member] | |
Contractual Obligations [Line Items] | |
Total | 206,110 |
2015 | 87,081 |
2016 | 98,237 |
2017 | 20,792 |
Lionsgate [Member] | |
Contractual Obligations [Line Items] | |
Total | 123,376 |
2015 | 69,699 |
2016 | 53,677 |
2017 | 0 |
Universal [Member] | |
Contractual Obligations [Line Items] | |
Total | 111,085 |
2015 | 102,550 |
2016 | 8,535 |
2017 | 0 |
Sony [Member] | |
Contractual Obligations [Line Items] | |
Total | 95,934 |
2015 | 95,934 |
2016 | 0 |
2017 | 0 |
Paramount [Member] | |
Contractual Obligations [Line Items] | |
Total | 88,963 |
2015 | 88,963 |
2016 | 0 |
2017 | 0 |
Fox [Member] | |
Contractual Obligations [Line Items] | |
Total | 48,842 |
2015 | 48,842 |
2016 | 0 |
2017 | $0 |
Guarantor_Subsidiaries_Condens
Guarantor Subsidiaries (Condensed Consolidating Balance Sheets) (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Treasury Stock, Value | ($1,033,424) | ($996,293) | ||
Current Assets: | ||||
Cash and cash equivalents | 197,934 | 242,696 | 251,546 | 371,437 |
Accounts receivable, net of allowances | 36,644 | 48,590 | ||
Content library | 172,500 | 180,121 | ||
Prepaid expenses and other current assets | 42,908 | 39,837 | ||
Intercompany receivables | 0 | 0 | ||
Total current assets | 449,986 | 511,244 | ||
Property and equipment, net | 385,548 | 428,468 | ||
Deferred income taxes | 2,231 | 11,378 | ||
Goodwill and other intangible assets, net | 620,645 | 623,998 | ||
Other long-term assets | 7,651 | 8,231 | ||
Investment in related parties | 0 | 0 | ||
Total assets | 1,466,061 | 1,583,319 | ||
Current Liabilities: | ||||
Accounts payable | 165,336 | 168,633 | ||
Accrued payable to retailers | 107,082 | 126,290 | ||
Other accrued liabilities | 146,921 | 137,126 | ||
Current portion of long-term debt and other long-term liabilities | 19,544 | 20,416 | ||
Deferred income taxes | 20,926 | 21,432 | ||
Intercompany payables | 0 | 0 | ||
Total current liabilities | 459,809 | 473,897 | ||
Long-term debt and other long-term liabilities | 887,089 | 973,669 | ||
Deferred income taxes | 26,432 | 38,375 | ||
Total liabilities | 1,373,330 | 1,485,941 | ||
Commitments and contingencies | ||||
Stockholders’ Equity: | ||||
Preferred Stock, Value, Issued | 0 | 0 | ||
Common stock | 473,225 | 473,592 | ||
Treasury stock | -1,033,424 | -996,293 | ||
Retained earnings | 650,386 | 620,389 | ||
Accumulated other comprehensive income (loss) | 2,544 | -310 | ||
Total stockholders’ equity | 92,731 | 97,378 | ||
Total liabilities and stockholders’ equity | 1,466,061 | 1,583,319 | ||
Reportable Legal Entities | Outerwall Inc. | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Treasury Stock, Value | -1,033,424 | -996,293 | ||
Current Assets: | ||||
Cash and cash equivalents | 145,914 | 180,889 | 195,696 | 315,250 |
Accounts receivable, net of allowances | 2,490 | 3,203 | ||
Content library | 0 | 0 | ||
Prepaid expenses and other current assets | 24,630 | 21,442 | ||
Intercompany receivables | 48,904 | 40,762 | ||
Total current assets | 221,938 | 246,296 | ||
Property and equipment, net | 123,224 | 133,923 | ||
Deferred income taxes | 0 | 0 | ||
Goodwill and other intangible assets, net | 249,713 | 249,717 | ||
Other long-term assets | 6,250 | 6,665 | ||
Investment in related parties | 960,644 | 917,234 | ||
Total assets | 1,561,769 | 1,553,835 | ||
Current Liabilities: | ||||
Accounts payable | 15,770 | 12,899 | ||
Accrued payable to retailers | 58,389 | 69,189 | ||
Other accrued liabilities | 68,815 | 59,770 | ||
Current portion of long-term debt and other long-term liabilities | 19,170 | 20,020 | ||
Deferred income taxes | 0 | 0 | ||
Intercompany payables | 410,845 | 309,932 | ||
Total current liabilities | 572,989 | 471,810 | ||
Long-term debt and other long-term liabilities | 866,637 | 949,588 | ||
Deferred income taxes | 29,412 | 35,058 | ||
Total liabilities | 1,469,038 | 1,456,456 | ||
Stockholders’ Equity: | ||||
Preferred Stock, Value, Issued | 0 | 0 | ||
Common stock | 587,738 | 588,105 | ||
Treasury stock | -1,033,424 | -996,293 | ||
Retained earnings | 539,274 | 506,360 | ||
Accumulated other comprehensive income (loss) | -857 | -793 | ||
Total stockholders’ equity | 92,731 | 97,379 | ||
Total liabilities and stockholders’ equity | 1,561,769 | 1,553,835 | ||
Reportable Legal Entities | Combined Guarantor Subsidiaries | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Treasury Stock, Value | 0 | 0 | ||
Current Assets: | ||||
Cash and cash equivalents | 15,192 | 17,939 | 11,956 | 9,639 |
Accounts receivable, net of allowances | 29,356 | 43,874 | ||
Content library | 172,162 | 176,490 | ||
Prepaid expenses and other current assets | 24,513 | 23,923 | ||
Intercompany receivables | 490,452 | 467,181 | ||
Total current assets | 731,675 | 729,407 | ||
Property and equipment, net | 246,045 | 263,412 | ||
Deferred income taxes | 3,004 | 0 | ||
Goodwill and other intangible assets, net | 370,932 | 374,281 | ||
Other long-term assets | 1,108 | 1,231 | ||
Investment in related parties | 18,217 | -5,114 | ||
Total assets | 1,370,981 | 1,363,217 | ||
Current Liabilities: | ||||
Accounts payable | 148,364 | 153,260 | ||
Accrued payable to retailers | 37,247 | 42,977 | ||
Other accrued liabilities | 75,696 | 74,536 | ||
Current portion of long-term debt and other long-term liabilities | 0 | 0 | ||
Deferred income taxes | 27,906 | 27,961 | ||
Intercompany payables | 100,963 | 121,015 | ||
Total current liabilities | 390,176 | 419,749 | ||
Long-term debt and other long-term liabilities | 20,161 | 22,946 | ||
Deferred income taxes | 0 | 3,288 | ||
Total liabilities | 410,337 | 445,983 | ||
Stockholders’ Equity: | ||||
Preferred Stock, Value, Issued | 0 | 0 | ||
Common stock | 225,729 | 225,729 | ||
Treasury stock | 0 | 0 | ||
Retained earnings | 734,915 | 691,505 | ||
Accumulated other comprehensive income (loss) | 0 | 0 | ||
Total stockholders’ equity | 960,644 | 917,234 | ||
Total liabilities and stockholders’ equity | 1,370,981 | 1,363,217 | ||
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Treasury Stock, Value | 0 | 0 | ||
Current Assets: | ||||
Cash and cash equivalents | 36,828 | 43,868 | 43,894 | 46,548 |
Accounts receivable, net of allowances | 4,798 | 1,513 | ||
Content library | 338 | 3,631 | ||
Prepaid expenses and other current assets | 745 | 1,030 | ||
Intercompany receivables | 265 | 0 | ||
Total current assets | 42,974 | 50,042 | ||
Property and equipment, net | 16,279 | 31,133 | ||
Deferred income taxes | 2,231 | 11,378 | ||
Goodwill and other intangible assets, net | 0 | 0 | ||
Other long-term assets | 293 | 335 | ||
Investment in related parties | 0 | 0 | ||
Total assets | 61,777 | 92,888 | ||
Current Liabilities: | ||||
Accounts payable | 1,202 | 2,474 | ||
Accrued payable to retailers | 11,446 | 14,124 | ||
Other accrued liabilities | 2,410 | 2,820 | ||
Current portion of long-term debt and other long-term liabilities | 374 | 396 | ||
Deferred income taxes | 0 | 29 | ||
Intercompany payables | 27,813 | 76,996 | ||
Total current liabilities | 43,245 | 96,839 | ||
Long-term debt and other long-term liabilities | 291 | 1,135 | ||
Deferred income taxes | 24 | 29 | ||
Total liabilities | 43,560 | 98,003 | ||
Stockholders’ Equity: | ||||
Preferred Stock, Value, Issued | 0 | 0 | ||
Common stock | 12,393 | 12,393 | ||
Treasury stock | 0 | 0 | ||
Retained earnings | 2,423 | -17,991 | ||
Accumulated other comprehensive income (loss) | 3,401 | 483 | ||
Total stockholders’ equity | 18,217 | -5,115 | ||
Total liabilities and stockholders’ equity | 61,777 | 92,888 | ||
Eliminations and Consolidation Reclassifications | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Treasury Stock, Value | 0 | 0 | ||
Current Assets: | ||||
Cash and cash equivalents | 0 | 0 | 0 | 0 |
Accounts receivable, net of allowances | 0 | 0 | ||
Content library | 0 | 0 | ||
Prepaid expenses and other current assets | -6,980 | -6,558 | ||
Intercompany receivables | -539,621 | -507,943 | ||
Total current assets | -546,601 | -514,501 | ||
Property and equipment, net | 0 | 0 | ||
Deferred income taxes | -3,004 | 0 | ||
Goodwill and other intangible assets, net | 0 | 0 | ||
Other long-term assets | 0 | 0 | ||
Investment in related parties | -978,861 | -912,120 | ||
Total assets | -1,528,466 | -1,426,621 | ||
Current Liabilities: | ||||
Accounts payable | 0 | 0 | ||
Accrued payable to retailers | 0 | 0 | ||
Other accrued liabilities | 0 | 0 | ||
Current portion of long-term debt and other long-term liabilities | 0 | 0 | ||
Deferred income taxes | -6,980 | -6,558 | ||
Intercompany payables | -539,621 | -507,943 | ||
Total current liabilities | -546,601 | -514,501 | ||
Long-term debt and other long-term liabilities | 0 | 0 | ||
Deferred income taxes | -3,004 | 0 | ||
Total liabilities | -549,605 | -514,501 | ||
Stockholders’ Equity: | ||||
Preferred Stock, Value, Issued | 0 | 0 | ||
Common stock | -352,635 | -352,635 | ||
Treasury stock | 0 | 0 | ||
Retained earnings | -626,226 | -559,485 | ||
Accumulated other comprehensive income (loss) | 0 | 0 | ||
Total stockholders’ equity | -978,861 | -912,120 | ||
Total liabilities and stockholders’ equity | ($1,528,466) | ($1,426,621) |
Guarantor_Subsidiaries_Condens1
Guarantor Subsidiaries (Condensed Consolidating Statements of Comprehensive Income) (Details) (USD $) | 3 Months Ended | |||
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | ||
Condensed Financial Statements, Captions [Line Items] | ||||
Revenue | $608,636 | $597,762 | ||
Expenses: | ||||
Direct operating | 405,184 | 419,642 | ||
Marketing | 8,420 | 6,993 | ||
Research and development | 2,084 | 3,474 | ||
General and administrative | 48,556 | 52,608 | ||
Restructuring and lease termination costs (Note 11) | 15,851 | 557 | ||
Depreciation and other(2) | 42,686 | 47,942 | ||
Amortization of intangible assets | 3,309 | 3,842 | ||
Total expenses | 526,090 | 535,058 | ||
Operating income (loss) | 82,546 | 62,704 | ||
Other expense, net: | ||||
Loss from equity method investments, net | -132 | -9,368 | ||
Interest expense, net | -12,071 | -9,648 | ||
Other, net | -2,346 | -648 | ||
Total other expense, net | -14,549 | -19,664 | ||
Income (loss) from continuing operations before income taxes | 67,997 | 43,040 | ||
Income tax benefit (expense) | -25,842 | -15,434 | ||
Income (loss) from continuing operations | 42,155 | 27,606 | ||
Loss from discontinued operations, net of tax (Note 12) | -6,556 | -4,431 | ||
Equity in income (loss) of subsidiaries | 0 | 0 | ||
Net income | 35,599 | 23,175 | ||
Foreign currency translation adjustment | 2,854 | [1],[2] | 875 | [1],[3] |
Comprehensive income (loss) | 38,453 | 24,050 | ||
Reportable Legal Entities | Outerwall Inc. | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Revenue | 58,810 | 58,177 | ||
Expenses: | ||||
Direct operating | 33,726 | 33,068 | ||
Marketing | 1,514 | 1,127 | ||
Research and development | -84 | 896 | ||
General and administrative | 12,056 | 10,252 | ||
Restructuring and lease termination costs (Note 11) | 550 | 23 | ||
Depreciation and other(2) | 4,649 | 9,102 | ||
Amortization of intangible assets | 3 | 536 | ||
Total expenses | 52,414 | 55,004 | ||
Operating income (loss) | 6,396 | 3,173 | ||
Other expense, net: | ||||
Loss from equity method investments, net | -132 | -224 | ||
Interest expense, net | -12,396 | -9,631 | ||
Other, net | 2,436 | 1,607 | ||
Total other expense, net | -10,092 | -8,248 | ||
Income (loss) from continuing operations before income taxes | -3,696 | -5,075 | ||
Income tax benefit (expense) | -548 | 2,328 | ||
Income (loss) from continuing operations | -4,244 | -2,747 | ||
Loss from discontinued operations, net of tax (Note 12) | 1,524 | -709 | ||
Equity in income (loss) of subsidiaries | 38,319 | 26,631 | ||
Net income | 35,599 | 23,175 | ||
Foreign currency translation adjustment | -64 | [2] | -267 | [3] |
Comprehensive income (loss) | 35,535 | 22,908 | ||
Reportable Legal Entities | Combined Guarantor Subsidiaries | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Revenue | 539,281 | 528,994 | ||
Expenses: | ||||
Direct operating | 366,411 | 381,101 | ||
Marketing | 6,906 | 5,810 | ||
Research and development | 2,168 | 2,578 | ||
General and administrative | 36,295 | 42,152 | ||
Restructuring and lease termination costs (Note 11) | 15,301 | 534 | ||
Depreciation and other(2) | 36,983 | 37,740 | ||
Amortization of intangible assets | 3,306 | 3,306 | ||
Total expenses | 467,370 | 473,221 | ||
Operating income (loss) | 71,911 | 55,773 | ||
Other expense, net: | ||||
Loss from equity method investments, net | 0 | -9,144 | ||
Interest expense, net | 375 | 32 | ||
Other, net | -16 | 64 | ||
Total other expense, net | 359 | -9,048 | ||
Income (loss) from continuing operations before income taxes | 72,270 | 46,725 | ||
Income tax benefit (expense) | -25,310 | -17,515 | ||
Income (loss) from continuing operations | 46,960 | 29,210 | ||
Loss from discontinued operations, net of tax (Note 12) | -29,054 | -147 | ||
Equity in income (loss) of subsidiaries | 20,413 | -2,432 | ||
Net income | 38,319 | 26,631 | ||
Foreign currency translation adjustment | 0 | [2] | 0 | [3] |
Comprehensive income (loss) | 38,319 | 26,631 | ||
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Revenue | 10,545 | 10,591 | ||
Expenses: | ||||
Direct operating | 5,047 | 5,473 | ||
Marketing | 0 | 56 | ||
Research and development | 0 | 0 | ||
General and administrative | 205 | 204 | ||
Restructuring and lease termination costs (Note 11) | 0 | 0 | ||
Depreciation and other(2) | 1,054 | 1,100 | ||
Amortization of intangible assets | 0 | 0 | ||
Total expenses | 6,306 | 6,833 | ||
Operating income (loss) | 4,239 | 3,758 | ||
Other expense, net: | ||||
Loss from equity method investments, net | 0 | 0 | ||
Interest expense, net | -50 | -49 | ||
Other, net | -4,766 | -2,319 | ||
Total other expense, net | -4,816 | -2,368 | ||
Income (loss) from continuing operations before income taxes | -577 | 1,390 | ||
Income tax benefit (expense) | 16 | -247 | ||
Income (loss) from continuing operations | -561 | 1,143 | ||
Loss from discontinued operations, net of tax (Note 12) | 20,974 | -3,575 | ||
Equity in income (loss) of subsidiaries | 0 | 0 | ||
Net income | 20,413 | -2,432 | ||
Foreign currency translation adjustment | 2,918 | [2] | 1,142 | [3] |
Comprehensive income (loss) | 23,331 | -1,290 | ||
Eliminations and Consolidation Reclassifications | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Revenue | 0 | 0 | ||
Expenses: | ||||
Direct operating | 0 | 0 | ||
Marketing | 0 | 0 | ||
Research and development | 0 | 0 | ||
General and administrative | 0 | 0 | ||
Restructuring and lease termination costs (Note 11) | 0 | 0 | ||
Depreciation and other(2) | 0 | 0 | ||
Amortization of intangible assets | 0 | 0 | ||
Total expenses | 0 | 0 | ||
Operating income (loss) | 0 | 0 | ||
Other expense, net: | ||||
Loss from equity method investments, net | 0 | 0 | ||
Interest expense, net | 0 | 0 | ||
Other, net | 0 | 0 | ||
Total other expense, net | 0 | 0 | ||
Income (loss) from continuing operations before income taxes | 0 | 0 | ||
Income tax benefit (expense) | 0 | 0 | ||
Income (loss) from continuing operations | 0 | 0 | ||
Loss from discontinued operations, net of tax (Note 12) | 0 | 0 | ||
Equity in income (loss) of subsidiaries | -58,732 | -24,199 | ||
Net income | -58,732 | -24,199 | ||
Foreign currency translation adjustment | 0 | [2] | 0 | [3] |
Comprehensive income (loss) | ($58,732) | ($24,199) | ||
[1] | Foreign currency translation adjustment had no tax effect for the three months ended March 31, 2015 and 2014, respectively. | |||
[2] | Foreign currency translation adjustment had no tax effect in 2015. | |||
[3] | Foreign currency translation adjustment had no tax effect in 2014. |
Guarantor_Subsidiaries_Condens2
Guarantor Subsidiaries (Condensed Consolidating Statements of Cash Flows) (Details) (USD $) | 3 Months Ended | |||
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | ||
Operating Activities: | ||||
Net income (loss) | $35,599 | $23,175 | ||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||
Depreciation and other | 48,543 | 49,104 | ||
Amortization of intangible assets | 3,353 | 3,848 | ||
Amortization of intangible assets | 3,309 | 3,842 | ||
Share-based payments expense | 3,903 | 3,765 | ||
Windfall excess tax benefits related to share-based payments | -526 | -1,710 | ||
Deferred income taxes | -2,547 | -9,564 | ||
Restructuring and lease termination costs | 1,680 | [1] | 0 | [1] |
Loss from equity method investments, net | 132 | 9,368 | ||
Amortization of deferred financing fees and debt discount | 693 | 1,306 | ||
Other | -1,198 | -124 | ||
Equity in (income) losses of subsidiaries | 0 | 0 | ||
Cash flows from changes in operating assets and liabilities: | ||||
Accounts receivable, net | 11,823 | -5,952 | ||
Content library | 9,956 | 19,981 | ||
Prepaid expenses and other current assets | -3,106 | 46,955 | ||
Other assets | 168 | 437 | ||
Accounts payable | 2,920 | -27,390 | ||
Accrued payable to retailers | -18,441 | -15,485 | ||
Other accrued liabilities | 13,120 | -3,127 | ||
Net cash flows from (used in) operating activities | 106,072 | [2],[3] | 94,587 | [2],[4] |
Investing Activities: | ||||
Purchases of property and equipment | -20,709 | -26,940 | ||
Proceeds from sale of property and equipment | 123 | 831 | ||
Cash paid for equity investments | 0 | -10,500 | ||
Investments in and advances to affiliates | 0 | 0 | ||
Net cash flows from (used in) investing activities | -20,586 | [2],[3] | -36,609 | [2],[4] |
Financing Activities: | ||||
Proceeds from new borrowing on Credit Facility | 35,000 | 275,000 | ||
Principal payments on Credit Facility | -116,875 | -29,375 | ||
Payments of Dividends | 5,602 | 0 | ||
Settlement and conversion of convertible debt | 0 | -4 | ||
Repurchases of common stock | -40,708 | -421,067 | ||
Principal payments on capital lease obligations and other debt | -3,245 | -3,697 | ||
Windfall excess tax benefits related to share-based payments | 526 | 1,710 | ||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | -3,088 | -1,588 | ||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | 339 | |||
Net cash flows from (used in) financing activities | -133,992 | [2] | -179,021 | [2],[4] |
Effect of exchange rate changes on cash | 3,744 | 1,152 | ||
Decrease in cash and cash equivalents | -44,762 | -119,891 | ||
Cash and cash equivalents: | ||||
Beginning of period | 242,696 | 371,437 | ||
End of period | 197,934 | 251,546 | ||
Reportable Legal Entities | Outerwall Inc. | ||||
Operating Activities: | ||||
Net income (loss) | 35,599 | 23,175 | ||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||
Depreciation and other | 4,649 | 9,111 | ||
Amortization of intangible assets | 3 | 536 | ||
Amortization of intangible assets | 3 | 536 | ||
Share-based payments expense | 1,916 | 2,575 | ||
Windfall excess tax benefits related to share-based payments | -526 | -1,710 | ||
Deferred income taxes | -6,070 | 2,927 | ||
Restructuring and lease termination costs | 136 | |||
Loss from equity method investments, net | 132 | 224 | ||
Amortization of deferred financing fees and debt discount | 693 | 1,306 | ||
Other | -149 | -130 | ||
Equity in (income) losses of subsidiaries | -38,319 | -26,631 | ||
Cash flows from changes in operating assets and liabilities: | ||||
Accounts receivable, net | 712 | 609 | ||
Content library | 0 | 36 | ||
Prepaid expenses and other current assets | -2,759 | 47,126 | ||
Other assets | 15 | 14 | ||
Accounts payable | 2,895 | -1,276 | ||
Accrued payable to retailers | -10,800 | -7,642 | ||
Other accrued liabilities | 9,718 | -13,179 | ||
Net cash flows from (used in) operating activities | -2,155 | [3] | 37,071 | [4] |
Investing Activities: | ||||
Purchases of property and equipment | -5,607 | -9,239 | ||
Proceeds from sale of property and equipment | 0 | 0 | ||
Cash paid for equity investments | 0 | |||
Investments in and advances to affiliates | 106,713 | 31,807 | ||
Net cash flows from (used in) investing activities | 101,106 | [3] | 22,568 | [4] |
Financing Activities: | ||||
Proceeds from new borrowing on Credit Facility | 35,000 | 275,000 | ||
Principal payments on Credit Facility | -116,875 | -29,375 | ||
Payments of Dividends | 5,602 | |||
Settlement and conversion of convertible debt | -4 | |||
Repurchases of common stock | -40,708 | -421,067 | ||
Principal payments on capital lease obligations and other debt | -3,143 | -3,602 | ||
Windfall excess tax benefits related to share-based payments | 526 | 1,710 | ||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | -3,088 | -1,588 | ||
Net cash flows from (used in) financing activities | -133,890 | -178,926 | [4] | |
Effect of exchange rate changes on cash | -36 | -267 | ||
Decrease in cash and cash equivalents | -34,975 | -119,554 | ||
Cash and cash equivalents: | ||||
Beginning of period | 180,889 | 315,250 | ||
End of period | 145,914 | 195,696 | ||
Reportable Legal Entities | Combined Guarantor Subsidiaries | ||||
Operating Activities: | ||||
Net income (loss) | 38,319 | 26,631 | ||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||
Depreciation and other | 38,828 | 38,180 | ||
Amortization of intangible assets | 3,306 | 3,312 | ||
Amortization of intangible assets | 3,306 | 3,306 | ||
Share-based payments expense | 1,987 | 1,190 | ||
Windfall excess tax benefits related to share-based payments | 0 | 0 | ||
Deferred income taxes | -6,347 | -11,261 | ||
Restructuring and lease termination costs | 1,544 | |||
Loss from equity method investments, net | 0 | 9,144 | ||
Amortization of deferred financing fees and debt discount | 0 | 0 | ||
Other | -322 | -11 | ||
Equity in (income) losses of subsidiaries | -20,413 | 2,432 | ||
Cash flows from changes in operating assets and liabilities: | ||||
Accounts receivable, net | 14,518 | -6,532 | ||
Content library | 6,663 | 19,373 | ||
Prepaid expenses and other current assets | -591 | -439 | ||
Other assets | 122 | 431 | ||
Accounts payable | 1,202 | -25,159 | ||
Accrued payable to retailers | -5,730 | -8,213 | ||
Other accrued liabilities | 3,994 | 9,612 | ||
Net cash flows from (used in) operating activities | 77,080 | [3] | 58,690 | [4] |
Investing Activities: | ||||
Purchases of property and equipment | -14,721 | -15,316 | ||
Proceeds from sale of property and equipment | 123 | 831 | ||
Cash paid for equity investments | -10,500 | |||
Investments in and advances to affiliates | -65,229 | -31,385 | ||
Net cash flows from (used in) investing activities | -79,827 | [3] | -56,370 | [4] |
Financing Activities: | ||||
Proceeds from new borrowing on Credit Facility | 0 | 0 | ||
Principal payments on Credit Facility | 0 | 0 | ||
Payments of Dividends | 0 | |||
Settlement and conversion of convertible debt | 0 | |||
Repurchases of common stock | 0 | 0 | ||
Principal payments on capital lease obligations and other debt | 0 | -3 | ||
Windfall excess tax benefits related to share-based payments | 0 | 0 | ||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | 0 | 0 | ||
Net cash flows from (used in) financing activities | 0 | -3 | [4] | |
Effect of exchange rate changes on cash | 0 | 0 | ||
Decrease in cash and cash equivalents | -2,747 | 2,317 | ||
Cash and cash equivalents: | ||||
Beginning of period | 17,939 | 9,639 | ||
End of period | 15,192 | 11,956 | ||
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | ||||
Operating Activities: | ||||
Net income (loss) | 20,413 | -2,432 | ||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||
Depreciation and other | 5,066 | 1,813 | ||
Amortization of intangible assets | 44 | 0 | ||
Amortization of intangible assets | 0 | 0 | ||
Share-based payments expense | 0 | 0 | ||
Windfall excess tax benefits related to share-based payments | 0 | 0 | ||
Deferred income taxes | 9,870 | -1,230 | ||
Restructuring and lease termination costs | 0 | |||
Loss from equity method investments, net | 0 | 0 | ||
Amortization of deferred financing fees and debt discount | 0 | 0 | ||
Other | -727 | 17 | ||
Equity in (income) losses of subsidiaries | 0 | 0 | ||
Cash flows from changes in operating assets and liabilities: | ||||
Accounts receivable, net | -3,407 | -29 | ||
Content library | 3,293 | 572 | ||
Prepaid expenses and other current assets | 244 | 281 | ||
Other assets | 31 | -8 | ||
Accounts payable | -1,177 | -955 | ||
Accrued payable to retailers | -1,911 | 370 | ||
Other accrued liabilities | -592 | 427 | ||
Net cash flows from (used in) operating activities | 31,147 | [3] | -1,174 | [4] |
Investing Activities: | ||||
Purchases of property and equipment | -381 | -2,385 | ||
Proceeds from sale of property and equipment | 0 | 0 | ||
Cash paid for equity investments | 0 | |||
Investments in and advances to affiliates | -41,484 | -422 | ||
Net cash flows from (used in) investing activities | -41,865 | [3] | -2,807 | [4] |
Financing Activities: | ||||
Proceeds from new borrowing on Credit Facility | 0 | 0 | ||
Principal payments on Credit Facility | 0 | 0 | ||
Payments of Dividends | 0 | |||
Settlement and conversion of convertible debt | 0 | |||
Repurchases of common stock | 0 | 0 | ||
Principal payments on capital lease obligations and other debt | -102 | -92 | ||
Windfall excess tax benefits related to share-based payments | 0 | 0 | ||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | 0 | 0 | ||
Net cash flows from (used in) financing activities | -102 | -92 | [4] | |
Effect of exchange rate changes on cash | 3,780 | 1,419 | ||
Decrease in cash and cash equivalents | -7,040 | -2,654 | ||
Cash and cash equivalents: | ||||
Beginning of period | 43,868 | 46,548 | ||
End of period | 36,828 | 43,894 | ||
Eliminations and Consolidation Reclassifications | ||||
Operating Activities: | ||||
Net income (loss) | -58,732 | -24,199 | ||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||
Depreciation and other | 0 | 0 | ||
Amortization of intangible assets | 0 | 0 | ||
Amortization of intangible assets | 0 | 0 | ||
Share-based payments expense | 0 | 0 | ||
Windfall excess tax benefits related to share-based payments | 0 | 0 | ||
Deferred income taxes | 0 | 0 | ||
Restructuring and lease termination costs | 0 | |||
Loss from equity method investments, net | 0 | 0 | ||
Amortization of deferred financing fees and debt discount | 0 | 0 | ||
Other | 0 | 0 | ||
Equity in (income) losses of subsidiaries | 58,732 | 24,199 | ||
Cash flows from changes in operating assets and liabilities: | ||||
Accounts receivable, net | 0 | 0 | ||
Content library | 0 | 0 | ||
Prepaid expenses and other current assets | 0 | -13 | ||
Other assets | 0 | 0 | ||
Accounts payable | 0 | 0 | ||
Accrued payable to retailers | 0 | 0 | ||
Other accrued liabilities | 13 | |||
Net cash flows from (used in) operating activities | 0 | [3] | 0 | [4] |
Investing Activities: | ||||
Purchases of property and equipment | 0 | 0 | ||
Proceeds from sale of property and equipment | 0 | 0 | ||
Cash paid for equity investments | 0 | |||
Investments in and advances to affiliates | 0 | 0 | ||
Net cash flows from (used in) investing activities | 0 | [3] | 0 | [4] |
Financing Activities: | ||||
Proceeds from new borrowing on Credit Facility | 0 | 0 | ||
Principal payments on Credit Facility | 0 | 0 | ||
Payments of Dividends | 0 | |||
Settlement and conversion of convertible debt | 0 | |||
Repurchases of common stock | 0 | 0 | ||
Principal payments on capital lease obligations and other debt | 0 | 0 | ||
Windfall excess tax benefits related to share-based payments | 0 | 0 | ||
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options | 0 | 0 | ||
Net cash flows from (used in) financing activities | 0 | 0 | [4] | |
Effect of exchange rate changes on cash | 0 | 0 | ||
Decrease in cash and cash equivalents | 0 | 0 | ||
Cash and cash equivalents: | ||||
Beginning of period | 0 | 0 | ||
End of period | $0 | $0 | ||
[1] | The non-cash restructuring and lease termination costs in the first quarter of 2015 of $1.7 million is composed of $6.9 million in impairments of lease related assets partially offset by a $5.2 million benefit resulting from the lease termination. | |||
[2] | During the first quarter of 2015, we discontinued our Redbox operations in Canada. The first quarter of 2014 also includes the wind-down process of certain new ventures that were discontinued during 2013. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. | |||
[3] | During the first quarter of 2015 we discontinued our Redbox operations in Canada. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. | |||
[4] | During the first quarter of 2015 we discontinued our Redbox operations in Canada. The first quarter of 2014 also includes the wind-down process of certain new ventures that were discontinued during 2013. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented. See Note 12: Discontinued Operations for cash flow disclosures related to our discontinued Redbox operations in Canada. |
Income_Taxes_Details
Income Taxes (Details) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Income Tax Disclosure [Abstract] | ||
Effective tax rate from continuing operations | 38.00% | 35.90% |
Federal Statutory Rate | 35.00% | 35.00% |
Dividends_Details
Dividends (Details) (USD $) | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Dividends Payable [Line Items] | ||
Dividends, Date Declared | 3-Feb-15 | |
Dividends declared per common share | $0.30 | $0 |
Dividends, Date of Record | 3-Mar-15 | |
Dividends, Date Paid | 18-Mar-15 | |
Payments of Dividends | $5,602 | $0 |
Paid to recipients of unvested restricted stock awards | ||
Dividends Payable [Line Items] | ||
Payments of Dividends | $200 |
Subsequent_Event_Details
Subsequent Event (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Jun. 30, 2015 | |
Subsequent Event [Line Items] | ||
Dividends Payable, Date Declared | 3-Feb-15 | |
Dividends Payable, Date to be Paid | 18-Mar-15 | |
Dividends Payable, Date of Record | 3-Mar-15 | |
Dividend Declared | ||
Subsequent Event [Line Items] | ||
Dividends Payable, Date Declared | 5-May-15 | |
Dividends, Per Share, Declared | $0.30 | |
Dividends Payable, Date to be Paid | 23-Jun-15 | |
Dividends Payable, Date of Record | 9-Jun-15 |