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. |