EVERI HOLDINGS INC., 10-K filed on 3/14/2017
Annual Report
Document and Entity Information (USD $)
In Millions, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Mar. 1, 2017
Jun. 30, 2016
Document and Entity Information
 
 
 
Entity Registrant Name
Everi Holdings Inc. 
 
 
Entity Central Index Key
0001318568 
 
 
Document Type
10-K 
 
 
Document Period End Date
Dec. 31, 2016 
 
 
Amendment Flag
false 
 
 
Current Fiscal Year End Date
--12-31 
 
 
Entity Well-known Seasoned Issuer
No 
 
 
Entity Voluntary Filers
No 
 
 
Entity Current Reporting Status
Yes 
 
 
Entity Filer Category
Accelerated Filer 
 
 
Entity Public Float
 
 
$ 76.0 
Entity Common Stock, Shares Outstanding
 
66,091,685 
 
Document Fiscal Year Focus
2016 
 
 
Document Fiscal Period Focus
FY 
 
 
CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues
$ 217,510 
$ 222,177 
$ 214,000 
$ 205,769 
$ 204,416 
$ 208,746 
$ 206,364 
$ 207,473 
$ 859,456 
$ 826,999 
$ 593,053 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
549,014 
510,397 
440,071 
Operating expenses
 
 
 
 
 
 
 
 
118,709 
101,202 
95,452 
Research and development
 
 
 
 
 
 
 
 
19,356 
19,098 
804 
Goodwill impairment
 
 
 
 
 
 
 
 
146,299 
75,008 
Depreciation
 
 
 
 
 
 
 
 
49,995 
45,551 
8,745 
Amortization
 
 
 
 
 
 
 
 
94,638 
85,473 
14,199 
Total costs and expenses
 
 
 
 
 
 
 
 
978,011 
836,729 
559,271 
Operating (loss) income
(139,972)
11,572 
6,060 
3,785 
(68,923)
14,716 
16,336 
28,141 
(118,555)
(9,730)
33,782 
Other (income) expense
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net of interest income
 
 
 
 
 
 
 
 
99,228 
100,290 
10,756 
Loss on extinguishment of debt
 
 
 
 
 
 
 
 
 
13,063 
2,725 
Total other (income) expenses
 
 
 
 
 
 
 
 
99,228 
113,353 
13,481 
(Loss) income before income tax
 
 
 
 
 
 
 
 
(217,783)
(123,083)
20,301 
Income tax (benefit) provision
 
 
 
 
 
 
 
 
31,696 
(18,111)
8,161 
Net (loss) income
(217,278)
(8,254)
(10,796)
(13,151)
(86,590)
(6,110)
(12,741)
469 
(249,479)
(104,972)
12,140 
Foreign currency translation
 
 
 
 
 
 
 
 
(2,427)
(1,251)
(1,258)
Comprehensive (loss) income
 
 
 
 
 
 
 
 
(251,906)
(106,223)
10,882 
Loss per share
 
 
 
 
 
 
 
 
 
 
 
Basic (in dollars per share)
$ (3.29)
$ (0.12)
$ (0.16)
$ (0.20)
$ (1.31)
$ (0.09)
$ (0.19)
$ 0.01 
$ (3.78)
$ (1.59)
$ 0.18 
Diluted (in dollars per share)
$ (3.29)
$ (0.12)
$ (0.16)
$ (0.20)
$ (1.31)
$ (0.09)
$ (0.19)
$ 0.01 
$ (3.78)
$ (1.59)
$ 0.18 
Weighted average common shares outstanding
 
 
 
 
 
 
 
 
 
 
 
Basic (in shares)
66,074 
66,049 
66,041 
66,034 
66,004 
65,941 
65,844 
65,623 
66,050 
65,854 
65,780 
Diluted (in shares)
66,074 
66,049 
66,041 
66,034 
66,004 
65,941 
65,844 
66,492 
66,050 
65,854 
66,863 
Games
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
213,253 
214,424 
7,406 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
50,308 
47,017 
1,753 
Goodwill impairment
 
 
 
 
 
 
 
 
146,299 
75,008 
 
Operating (loss) income
 
 
 
 
 
 
 
 
(166,243)
(73,503)
(1,423)
Payments
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
646,203 
612,575 
585,647 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
498,706 
463,380 
438,318 
Operating (loss) income
 
 
 
 
 
 
 
 
$ 47,688 
$ 63,773 
$ 35,205 
CONSOLIDATED BALANCE SHEETS (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
Current assets
 
 
Cash and cash equivalents
$ 119,051 
$ 102,030 
Settlement receivables
128,821 
44,933 
Trade receivables, net of allowances for doubtful accounts of $4.7 million and $3.9 million at December 31, 2016 and December 31, 2015, respectively
51,651 
52,382 
Other receivables
5,000 
4,928 
Inventory
19,068 
28,738 
Prepaid expenses and other assets
18,048 
20,772 
Total current assets
341,639 
253,783 
Non-current assets
 
 
Property, equipment and leased assets, net
98,439 
106,308 
Goodwill
640,546 
789,803 
Other intangible assets, net
317,997 
382,462 
Other receivables
2,020 
6,655 
Other assets
7,522 
11,374 
Total non-current assets
1,066,524 
1,296,602 
Total assets
1,408,163 
1,550,385 
Current Liabilities
 
 
Settlement liabilities
239,123 
139,819 
Accounts payable and accrued expenses
94,391 
101,512 
Current portion of long-term debt
10,000 
10,000 
Total current liabilities
343,514 
251,331 
Non-current liabilities
 
 
Deferred tax liability
57,611 
27,644 
Long-term debt, less current portion
1,111,880 
1,129,899 
Other accrued expenses and liabilities
2,951 
4,091 
Total non-current liabilities
1,172,442 
1,161,634 
Total liabilities
1,515,956 
1,412,965 
Commitments and Contingencies (Note 13)
   
   
Stockholders' (deficit) equity
 
 
Common stock, $0.001 par value, 500,000 shares authorized and 90,952 and 90,877 shares issued at December 31, 2016 and December 31, 2015, respectively
91 
91 
Convertible preferred stock, $0.001 par value, 50,000 shares authorized and 0 shares outstanding at December 31, 2016 and December 31, 2015, respectively
   
   
Additional paid-in capital
264,755 
258,020 
Retained (deficit) earnings
(194,299)
55,180 
Accumulated other comprehensive (loss) income
(2,109)
318 
Treasury stock, at cost, 24,867 and 24,849 shares at December 31, 2016 and December 31, 2015, respectively
(176,231)
(176,189)
Total stockholders' (deficit) equity
(107,793)
137,420 
Total liabilities and stockholders' (deficit) equity
$ 1,408,163 
$ 1,550,385 
CONSOLIDATED BALANCE SHEETS (Parenthetical) (USD $)
In Millions, except Share data, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
Allowances for doubtful accounts
$ 4.7 
$ 3.9 
Common stock par value (in dollars per share)
$ 0.001 
$ 0.001 
Common stock, shares authorized
500,000,000 
500,000,000 
Common stock, shares issued
90,952,000 
90,877,000 
Convertible preferred stock, par value (in dollars per share)
$ 0.001 
$ 0.001 
Convertible preferred stock, shares authorized
50,000,000 
50,000,000 
Convertible preferred stock, shares outstanding
Treasury stock, shares
24,867,000 
24,849,000 
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities
 
 
 
Net loss
$ (249,479)
$ (104,972)
$ 12,140 
Adjustments to reconcile net loss to cash provided by operating activities:
 
 
 
Depreciation and Amortization
144,633 
131,024 
22,944 
Amortization of financing costs
6,695 
7,109 
2,035 
Loss (gain) on sale or disposal of assets
2,563 
(2,789)
55 
Accretion of contract rights
8,692 
7,614 
301 
Provision for bad debts
9,908 
10,135 
8,991 
Reserve for obsolescence
3,581 
1,243 
270 
Impairment loss
4,289 
 
3,129 
Goodwill impairment
146,299 
75,008 
Loss on early extinguishment of debt
 
13,063 
2,725 
Stock-based compensation
6,735 
8,284 
8,876 
Other non-cash items
(38)
(149)
(19)
Changes in operating assets and liabilities:
 
 
 
Settlement receivables
(83,998)
(1,830)
(5,156)
Trade and other receivables
(8,169)
(5,070)
(12,256)
Inventory
5,600 
(1,075)
(1,120)
Prepaid and other assets
4,480 
(5,553)
904 
Deferred income taxes
29,940 
(19,878)
6,613 
Settlement liabilities
99,245 
21,229 
(25,523)
Accounts payable and accrued expenses
735 
(8,806)
(378)
Net cash provided by operating activities
131,711 
124,587 
24,531 
Cash flows from investing activities
 
 
 
Capital expenditures
(80,741)
(76,988)
(18,442)
Acquisitions, net of cash acquired
(694)
(10,857)
(1,068,000)
Proceeds from sale of fixed assets
4,599 
2,102 
421 
Placement fee agreements
(11,312)
(2,813)
 
Repayments under development agreements
 
3,104 
276 
Changes in restricted cash and cash equivalents
94 
(97)
(102)
Net cash used in investing activities
(88,054)
(85,549)
(1,085,847)
Cash flows from financing activities
 
 
 
Repayments of prior credit facility
 
 
(103,000)
Repayments of credit facility
(24,400)
(10,000)
 
Repayments of secured notes
 
(350,000)
 
Proceeds from securing credit facility
 
 
500,000 
Proceeds from issuance of secured notes
 
335,000 
350,000 
Proceeds from issuance of unsecured notes
 
 
350,000 
Debt issuance costs
(480)
(1,221)
(52,735)
Proceeds from exercise of stock options
 
1,839 
5,338 
Purchase of treasury stock
(42)
(169)
(12,180)
Net cash used in financing activities
(24,922)
(24,551)
1,037,423 
Effect of exchange rates on cash
(1,714)
(1,552)
(1,266)
Cash and cash equivalents
 
 
 
Net (decrease) increase for the period
17,021 
12,935 
(25,159)
Balance, beginning of the period
102,030 
89,095 
114,254 
Balance, end of the period
119,051 
102,030 
89,095 
Supplemental cash disclosures
 
 
 
Cash paid for interest
93,420 
98,361 
59,274 
Cash paid for income tax
1,703 
2,098 
962 
Cash refunded for income tax
171 
14,477 
 
Supplemental non-cash disclosures
 
 
 
Accrued and unpaid capital expenditures
2,104 
5,578 
731 
Accrued and unpaid contingent liability for acquisitions
(3,169)
4,681 
2,463 
Transfer of leased gaming equipment to inventory
9,042 
4,698 
 
Issuance of warrant
 
$ 2,246 
 
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (USD $)
In Thousands, unless otherwise specified
Common Stock
Additional Paid-in Capital
Retained Earnings (Deficit)
Accumulated Other Comprehensive Income
Treasury Stock
Total
Balance at Dec. 31, 2013
$ 89 
$ 231,516 
$ 148,012 
$ 2,827 
$ (163,840)
$ 218,604 
Balance (in shares) at Dec. 31, 2013
89,233 
 
 
 
 
 
Increase (Decrease) in Stockholders' Equity
 
 
 
 
 
 
Net loss
 
 
12,140 
 
 
12,140 
Foreign currency translation
 
 
 
(1,258)
 
(1,258)
Share-based compensation expense
 
8,876 
 
 
 
8,876 
Exercise of options
5,290 
 
 
 
5,291 
Exercise of options (in shares)
971 
 
 
 
 
 
Treasury share repurchases
 
 
 
 
(11,721)
(11,721)
Restricted share vesting withholdings
 
 
 
 
(459)
(459)
Restricted shares vested (in shares)
201 
 
 
 
 
 
Balance at Dec. 31, 2014
90 
245,682 
160,152 
1,569 
(176,020)
231,473 
Balance (in shares) at Dec. 31, 2014
90,405 
 
 
 
 
 
Increase (Decrease) in Stockholders' Equity
 
 
 
 
 
 
Net loss
 
 
(104,972)
 
 
(104,972)
Foreign currency translation
 
 
 
(1,251)
 
(1,251)
Share-based compensation expense
 
8,258 
 
 
 
8,258 
Exercise of options
1,834 
 
 
 
1,835 
Exercise of options (in shares)
343 
 
 
 
 
 
Restricted share vesting withholdings
 
 
 
 
(169)
(169)
Restricted shares vested (in shares)
129 
 
 
 
 
 
Issuance of warrants
 
2,246 
 
 
 
2,246 
Balance at Dec. 31, 2015
91 
258,020 
55,180 
318 
(176,189)
137,420 
Balance (in shares) at Dec. 31, 2015
90,877 
 
 
 
 
 
Increase (Decrease) in Stockholders' Equity
 
 
 
 
 
 
Net loss
 
 
(249,479)
 
 
(249,479)
Foreign currency translation
 
 
 
(2,427)
 
(2,427)
Share-based compensation expense
 
6,735 
 
 
 
6,735 
Restricted share vesting withholdings
 
 
 
 
(42)
(42)
Restricted shares vested (in shares)
75 
 
 
 
 
 
Balance at Dec. 31, 2016
$ 91 
$ 264,755 
$ (194,299)
$ (2,109)
$ (176,231)
$ (107,793)
Balance (in shares) at Dec. 31, 2016
90,952 
 
 
 
 
 
BUSINESS AND BASIS OF PRESENTATION
BUSINESS

1. BUSINESS

Everi Holdings Inc. (formerly known as Global Cash Access Holdings, Inc.) (“Everi Holdings,” “Holdings” or “Everi”) is a holding company, the assets of which are the issued and outstanding shares of capital stock of each of Everi Games Holding Inc. (formerly known as Multimedia Games Holding Company, Inc.) (“Everi Games Holding”), which owns all of the issued and outstanding shares of capital stock of Everi Games Inc. (formerly known as Multimedia Games, Inc.) (“Everi Games” or “Games”) and Everi Payments Inc. (formerly known as Global Cash Access, Inc.) (“Everi Payments” or “Payments”). Unless otherwise indicated, the terms the “Company,” “we,” “us” and “our” refer to Holdings together with its consolidated subsidiaries.

Everi is dedicated to providing video and mechanical reel gaming content and technology solutions, integrated gaming payments solutions and compliance and efficiency software. Everi Games provides: (a) comprehensive content, electronic gaming units and systems for Native American and commercial casinos, including the award winning TournEvent® slot tournament solution; and (b) the central determinant system for the video lottery terminals installed in the State of New York. Everi Payments provides: (a) access to cash at gaming facilities via Automated Teller Machine (“ATM”) cash withdrawals, credit card cash access transactions, point of sale (“POS”) debit card transactions, and check verification and warranty services; (b) fully integrated gaming industry kiosks that provide cash access and related services; (c) products and services that improve credit decision making, automate cashier operations and enhance patron marketing activities for gaming establishments; (d) compliance, audit and data solutions; and (e) online payment processing solutions for gaming operators in states that offer intrastate, Internet-based gaming and lottery activities.

 

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

2. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

All intercompany transactions and balances have been eliminated in consolidation.

Business Combinations

We apply the provisions of the Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification (“ASC”) 805, “Business Combinations”, in the accounting for acquisitions. It requires us to recognize separately from goodwill the assets acquired and the liabilities assumed, at their acquisition date fair values. Goodwill as of the acquisition date is measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed. Significant estimates and assumptions are required to value assets acquired and liabilities assumed at the acquisition date as well as contingent consideration, where applicable. These estimates are preliminary and typically include the calculation of an appropriate discount rate and projection of the cash flows associated with each acquired asset over its estimated useful life. As a result, during the measurement period, which may be up to one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill. In addition, deferred tax assets, deferred tax liabilities, uncertain tax positions and tax related valuation allowances assumed in connection with a business combination are initially estimated as of the acquisition date. We reevaluate these items quarterly based upon facts and circumstances that existed as of the acquisition date and any adjustments to its preliminary estimates are recorded to goodwill, in the period of identification, if identified within the measurement period. Upon the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded to the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income.

Acquisition-related Costs

We recognize a liability for acquisition-related costs when the expense is incurred. Acquisition-related costs include, but are not limited to: financial advisory, legal and debt fees; accounting, consulting, and professional fees associated with due diligence, valuation and integration; severance; and other related costs and adjustments.

Cash and Cash Equivalents

Cash and cash equivalents include cash and all balances on deposit in banks and financial institutions. We consider all highly liquid investments with maturities of three months or less at the time of purchase to be cash and cash equivalents. Such balances generally exceed the federal insurance limits. However, we periodically evaluate the creditworthiness of these institutions to minimize risk.

ATM Funding Agreements

We obtain all of the cash required to operate our ATMs through various ATM Funding Agreements. Some gaming establishments provide the cash utilized within the ATM (“Site‑Funded”). The Site‑Funded receivables generated for the amount of cash dispensed from transactions performed at our ATMs are owned by us and we are liable to the gaming establishment for the face amount of the cash dispensed. In the Consolidated Balance Sheets, the amount of the receivable for transactions processed on these ATM transactions is included within settlement receivables and the amount due to the gaming establishment for the face amount of dispensing transactions is included within settlement liabilities.

For the Non‑Site‑Funded locations, our Contract Cash Solutions Agreement with Wells Fargo allows us to use funds owned by Wells Fargo to provide the currency needed for normal operating requirements for our ATMs. For the use of these funds, we pay Wells Fargo a cash usage fee on the average daily balance of funds utilized multiplied by a contractually defined cash usage rate. Under this agreement, all currency supplied by Wells Fargo remains the sole property of Wells Fargo at all times until it is dispensed, at which time Wells Fargo obtains an interest in the corresponding settlement receivable. As the cash is never an asset of ours, supplied cash is not reflected on our balance sheet. We are charged a cash usage fee for the cash used in these ATMs, which is included as interest expense in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income. We recognize the fees as interest expense due to the similar operational characteristics to a revolving line of credit, the fact that the fees are calculated on a financial index and the fees are paid for access to a capital resource.

Allowance for Doubtful Accounts

We maintain an allowance for doubtful accounts related to our trade and other receivables and notes receivable that have been deemed to have a high risk of uncollectibility. Management reviews its accounts and notes receivable on a quarterly basis to determine if any receivables will potentially be uncollectible. Management analyzes historical collection trends and changes in our customer payment patterns, customer concentration, and creditworthiness when evaluating the adequacy of our allowance for doubtful accounts. In our overall allowance for doubtful accounts we include any receivable balances for which uncertainty exists as to whether the account balance has become uncollectible. Based on the information available, management believes the allowance for doubtful accounts is adequate; however, actual write-offs may exceed the recorded allowance.

Settlement Receivables and Settlement Liabilities

In the credit card cash access and POS debit card cash access transactions provided by us, the gaming establishment is reimbursed for the cash disbursed to gaming patrons through the issuance of a negotiable instrument or through electronic settlement. We receive reimbursement from the patron’s credit or debit card issuer for the transaction in an amount equal to the amount owed to the gaming establishment plus the fee charged to the patron. This reimbursement is included within the settlement receivables on the Consolidated Balance Sheets. The amounts owed to gaming establishments are included within settlement liabilities on the Consolidated Balance Sheets.

Warranty Receivables

If a gaming establishment chooses to have a check warranted, it sends a request to our third party check warranty service provider, asking whether it would be willing to accept the risk of cashing the check. If the check warranty provider accepts the risk and warrants the check, the gaming establishment negotiates the patron’s check by providing cash for the face amount of the check. If the check is dishonored by the patron’s bank upon presentment, the gaming establishment invokes the warranty, and the check warranty service provider purchases the check from the gaming establishment for the full check amount and then pursues collection activities on its own. In our Central Credit Check Warranty product under our agreement with the third party service provider, we receive all of the check warranty revenue. We are exposed to risk for the losses associated with any warranted items that cannot be collected from patrons issuing the items. Warranty receivables are defined as any amounts paid by the third party check warranty service provider to gaming establishments to purchase dishonored checks. Additionally, we pay a fee to the third party check warranty service provider for its services.

The warranty receivables amount is recorded in trade receivables, net on our Consolidated Balance Sheets. On a monthly basis, the Company evaluates the collectability of the outstanding balances and establishes a reserve for the face amount of the expected losses on these receivables. The warranty expense associated with this reserve is included within cost of revenues (exclusive of depreciation and amortization) on our Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income.

Inventory

Our inventory primarily consists of component parts as well as finished goods and work-in-progress. The cost of inventory includes cost of materials, labor, overhead and freight. The inventory is stated at the lower of cost or market and accounted for using the first in, first out method.

Property, Equipment and Leased Assets

Property, equipment and leased assets are stated at cost, less accumulated depreciation, computed using the straight-line method over the lesser of the estimated life of the related assets, generally two to five years, or the related lease term.  Player terminals and related components and equipment are included in our rental pool. The rental pool can be further delineated as “rental pool – deployed,” which consists of assets deployed at customer sites under participation arrangements, and “rental pool – undeployed,” which consists of assets held by us that are available for customer use. Rental pool – undeployed consists of both new units awaiting deployment to a customer site and previously deployed units currently back with us to be refurbished awaiting re-deployment.  Routine maintenance of property, equipment and leased gaming equipment is expensed in the period incurred, while major component upgrades are capitalized and depreciated over the estimated remaining useful life of the component. Sales and retirements of depreciable property are recorded by removing the related cost and accumulated depreciation from the accounts. Gains or losses on sales and retirements of property are reflected in our Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income. Property, equipment and leased assets are reviewed for impairment whenever events or circumstances indicate that their carrying amounts may not be recoverable. Impairment is indicated when undiscounted future cash flows do not exceed the asset’s carrying value.

Development and Placement Fee Agreements

We enter into development and placement fee agreements to provide financing for new gaming facilities or for the expansion of existing facilities. All or a portion of the funds provided under development agreements are reimbursed to us, while funds provided under placement fee agreements are not reimbursed. In return, the facility dedicates a percentage of its floor space to placement of our player terminals, and we receive a fixed percentage of those player terminals' hold per day over the term of the agreement which is generally for 12 to 83 months. Certain of the agreements contain player terminal performance standards that could allow the facility to reduce a portion of our guaranteed floor space. In addition, certain development agreements allow the facilities to buy out floor space after advances that are subject to repayment have been repaid. The agreements typically provide for a portion of the amounts retained by the gaming facility for their share of the operating profits of the facility to be used to repay some or all of the advances recorded as notes receivable.

Goodwill

Goodwill represents the excess of the purchase price over the identifiable tangible and intangible assets acquired plus liabilities assumed arising from business combinations. We test for impairment annually on a reporting unit basis, at the beginning of our fourth fiscal quarter, or more often under certain circumstances. The annual impairment test is completed using either: a qualitative Step 0 assessment based on reviewing relevant events and circumstances; or a quantitative Step 1 assessment, which determines the fair value of the reporting unit, using an income approach that discounts future cash flows based on the estimated future results of our reporting units and a market approach that compares market multiples of comparable companies to determine whether or not any impairment exists. If the fair value of a reporting unit is less than its carrying amount, we use the Step 2 assessment to determine the impairment. Our reporting units are identified as operating segments or one level below. Reporting units must: (a) engage in business activities from which they earn revenues and incur expenses; (b) have operating results that are regularly reviewed by our chief operating decision makers to ascertain the resources to be allocated to the segment and assess its performance; and (c) have discrete financial information available. As of December 31, 2016, our reporting units included: Games, Cash Access, Kiosk Sales and Service, Central Credit, and Everi Compliance. During the year ended December 31, 2016, the Company combined its Cash Advance, ATM and Check Services reporting units into a Cash Access reporting unit to be consistent with the current corporate structure and segment management.

Other Intangible Assets

Other intangible assets are stated at cost, less accumulated amortization, computed primarily using the straight-line method. Other intangible assets consist primarily of: (i) customer contracts (rights to provide Games and Payments services to gaming establishment customers), developed technology, trade names and trademarks and contract rights acquired through business combinations; (ii) capitalized software development costs; and (iii) the acquisition cost of our patent related to the 3-in-1 rollover technology acquired in 2005. Customer contracts require us to make renewal assumptions, which impact the estimated useful lives of such assets. Capitalized software development costs require us to make certain judgments as to the stages of development and costs eligible for capitalization. Capitalized software costs placed in service are amortized over their useful lives, generally not to exceed five years. The acquisition cost of the 3-in-1 Rollover patent is being amortized over the term of the patent, which expires in 2018. We review intangible assets whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Such events or circumstances include, but are not limited to, a significant decrease in the fair value of the underlying business or market price of the asset, a significant adverse change in legal factors or business climate that could affect the value of an asset, or a current period operating or cash flow loss combined with a history of operating or cash flow losses. We group intangible assets for impairment analysis at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. Recoverability of intangible assets is measured by a comparison of the carrying amount of the asset to future, net cash flows expected to be generated by the asset, undiscounted and without interest or taxes. Any impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.

Debt Issuance Costs

Debt issuance costs incurred in connection with long-term borrowings are capitalized and amortized to interest expense based upon the related debt agreements using the straight-line method, which approximates the effective interest method. Debt issuance costs related to line-of-credit arrangements are included in other assets, non-current, on the Consolidated Balance Sheets.  All other debt issuance costs are included as contra-liabilities in long-term debt.

Original Issue Discounts

Original issue discounts incurred in connection with long-term borrowings are capitalized and amortized to interest expense based upon the related debt agreements using the straight-line method, which approximates the effective interest method. These amounts are recorded as contra-liabilities and included in long-term debt on the Consolidated Balance Sheets.

 

Deferred Revenue

Deferred revenue represents amounts from the sale of fully integrated kiosks and related service contracts, anti-money laundering and tax compliance software, and gaming equipment and systems that have been billed, or for which notes receivable have been executed, but which transaction has not met our revenue recognition criteria. The cost of the fully integrated kiosks and related service contracts, anti-money laundering and tax compliance software, and gaming equipment and systems is deferred and recorded at the time revenue is recognized. Amounts are classified between current and long-term liabilities, based upon the expected period in which the revenue will be recognized.

Revenue Recognition

Overall

We recognize revenue when evidence of an arrangement exists, services have been rendered, the price is fixed or determinable and collectability is reasonably assured. We evaluate our revenue streams for proper timing of revenue recognition. Revenue is recognized as products are delivered and or services are performed.

Games Revenues

Games revenues are primarily generated by our gaming operations under development, placement, and participation arrangements in which we provide our customers with player terminals, player terminal-content licenses and back-office equipment, collectively referred to herein as leased gaming equipment. Under these arrangements, we retain ownership of the leased gaming equipment installed at customer facilities, and we receive revenue based on a percentage of the net win per day generated by the leased gaming equipment or a fixed daily fee based on the number of player terminals installed at the facility. Revenue from lease participation or daily fee arrangements are considered both realizable and earned at the end of each gaming day.

Games revenues generated by player terminals deployed at sites under development or placement fee agreements are reduced by the accretion of contract rights acquired as part of those agreements. Contract rights are amounts allocated to intangible assets for dedicated floor space resulting from such agreements, described under “Development and Placement Fee Agreements.” The related amortization expense, or accretion of contract rights, is netted against our respective revenue category in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income.

We also generate Games revenues from back-office fees with certain customers. Back-office fees cover the service and maintenance costs for back-office servers installed in each gaming facility to run our gaming equipment, as well as the cost of related software updates. Back-office fees are considered both realizable and earned at the end of each gaming day.

Payments Revenues

Cash advance revenues are comprised of transaction fees assessed to gaming patrons in connection with credit card cash access and POS debit card cash access transactions and are recognized at the time the transactions are authorized. Such fees are based on a combination of a fixed amount plus a percentage of the face amount of the credit card cash access or POS debit card cash access transaction amount.

ATM revenues are comprised of transaction fees in the form of cardholder surcharges assessed to gaming patrons in connection with ATM cash withdrawals at the time the transactions are authorized and reverse interchange fees paid to us by the patrons’ issuing banks. Cardholder surcharges and reverse interchange are recognized as revenue when a transaction is initiated. The cardholder surcharges assessed to gaming patrons in connection with ATM cash withdrawals are currently a fixed dollar amount and not a percentage of the transaction amount.

Check services revenues are principally comprised of check warranty revenues and are generally based upon a percentage of the face amount of checks warranted. These fees are paid to us by gaming establishments.

Other revenues include amounts derived from the sale of cash access devices, such as the provision of certain professional services, software licensing, and certain other ancillary fees associated with the sale, installation and maintenance of those devices. In addition, other revenues consist of Central Credit revenues that are based upon either a flat monthly unlimited usage fee or a variable fee structure driven by the volume of patron credit histories generated. Also included in other revenues are revenues generated from ancillary marketing, database and Internet gaming activities.

Equipment and Systems Revenues

We sell gaming equipment, fully integrated kiosks and gaming systems directly to our customers under independent sales contracts through normal credit terms, or may grant extended credit terms under contracts secured by the related equipment.

For sales arrangements with multiple deliverables, we apply the guidance from ASC 605-25, “Revenue Recognition - Multiple-Element Arrangements.” In addition, we apply the guidance from ASC 985-605, “Software – Revenue Recognition”  which affects vendors that sell or lease tangible products in an arrangement that contains software that is more than incidental to the tangible product as a whole and clarifies what guidance should be used in allocating and measuring revenue.

The majority of our multiple element sales contracts are for some combination of gaming equipment, player terminals, content, system software, license fees, ancillary equipment and maintenance.

Revenue related to systems arrangements that contain both software and non-software deliverables requires allocation of the arrangement fee to the separate deliverables using the relative selling price method. Revenue for software deliverables is recognized under software revenue recognition guidance. Revenue resulting from the sale of non-software deliverables, such as gaming devices and other hardware, are accounted for based on other applicable revenue recognition guidance as the devices are tangible products containing both software and non-software components that function together to deliver the product's essential functionality.

In allocating the arrangement fees to separate deliverables, we evaluate whether we have vendor-specific objective evidence (“VSOE”) of selling price, third party evidence (“TPE”) or estimate of selling price (“ESP”) for gaming devices, maintenance and product support fees and other revenue sources. We generally use ESP to determine the selling price used in the allocation of separate deliverables, as VSOE and TPE are generally not available. We determine the ESP on separate deliverables by estimating a margin typically received on such items and applying that margin to the product cost incurred.

Generally, player terminal sales include ancillary equipment, such as networking gear, bases, chairs, and occasionally signage, some of which may be necessary for the full functionality of the player terminals in a casino. This ancillary equipment comprises an install kit that is shipped simultaneously with the player terminals. Although our products are analyzed as multiple deliverable arrangements, revenue for the player terminal and ancillary equipment is not recognized until all elements essential for the functionality of the product have been shipped or delivered. This includes game theme software and essential ancillary equipment. If elements that are not essential to the functionality of the player terminals are shipped after the unit, such as signage, chairs, or bases, these items would be classified as deferred revenue until shipped or delivered. 

Cost of Revenues (exclusive of depreciation and amortization)

The cost of revenues (exclusive of depreciation and amortization) represents the direct costs required to perform revenue generating transactions. The principal costs included within cost of revenues (exclusive of depreciation and amortization) are commissions paid to gaming establishments, interchange fees paid to credit and debit card networks, transaction processing fees to our transaction processor, inventory and related costs associated with the sale of our fully integrated kiosks, electronic gaming machines and system sales, check cashing warranties, field service and network operations personnel.

 

Advertising, Marketing and Promotional Costs

We expense advertising, marketing and promotional costs as incurred. Total advertising, marketing and promotional costs, included in operating expenses in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income, were $1.2 million, $0.9 million and $1.1 million for the years ended December 31, 2016,  2015 and 2014, respectively.

Research and Development Costs

We conduct research and development activities primarily to develop gaming systems, gaming engines, casino data management systems, casino central monitoring systems, video lottery outcome determination systems, gaming platforms and gaming content, as well as to add enhancements to our existing product lines. We believe our ability to deliver differentiated, appealing products and services to the marketplace is based on our research and development investments, and we expect to continue to make such investments in the future. Research and development costs consist primarily of salaries and benefits, consulting fees and game lab testing fees. Once the technological feasibility of a project has been established, it is transferred from research to development and capitalization of development costs begins until the product is available for general release.

 

Research and development costs were $19.4 million, $19.1 million and $0.8 million for the years ended December 31, 2016,  2015 and 2014, respectively.

Income Taxes

We are subject to income taxes in the United States as well as various states and foreign jurisdictions in which we operate. In accordance with accounting guidance, our income taxes include amounts from domestic and international jurisdictions, plus the provision for U.S. taxes on undistributed earnings of international subsidiaries not deemed to be permanently invested. Since it is our practice and current intent to reinvest the earnings in the international operations of our foreign subsidiaries, U.S. federal income taxes have not been provided on the undistributed earnings of any foreign subsidiaries, except for our GCA (Macau) S.A. subsidiary. Some items of income and expense are not reported in tax returns and the Consolidated Financial Statements in the same year. The tax effect of such temporary differences is reported as deferred income taxes.

Our deferred tax assets and liabilities are recognized for the expected future tax consequences of events that have been included in the financial statements or income tax returns. Deferred tax assets and liabilities are determined based upon differences between financial statement carrying amounts of existing assets and their respective tax bases using enacted tax rates expected to apply to taxable income in years in which those temporary differences are expected to be recovered or settled. The effect on the income tax provision or benefit and deferred tax assets and liabilities for a change in rates is recognized in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income in the period that includes the enactment date.

When measuring deferred tax assets, certain estimates and assumptions are required to assess whether a valuation allowance should be established by evaluating both positive and negative factors in accordance with accounting guidance. This evaluation requires that we exercise judgment in determining the relative significance of each factor. The assessment of valuation allowance involves significant estimates regarding future taxable income and when it is recognized, the amount and timing of taxable differences, the reversal of temporary differences and the implementation of tax-planning strategies. A valuation allowance is established based on the weight of available evidence, including both positive and negative indicators, if it is more likely than not that a portion, or all, of the deferred tax assets will not be realized. Greater weight is given to evidence that is objectively verifiable, most notably historical results. If we report a cumulative loss from continuing operations before income taxes for a reasonable period of time, this form of negative evidence is difficult to overcome. Therefore, we include certain aspects of our historical results in our forecasts of future taxable income, as we do not have the ability to solely rely on forecasted improvements in earnings to recover deferred tax assets. When we report a cumulative loss position, to the extent our results of operations improve, such that we have the ability to overcome the more likely than not accounting standard, we expect to be able to reverse the valuation allowance in the applicable period of determination. In addition, we rely on deferred tax liabilities in our assessment of the realizability of deferred tax assets if the temporary timing difference is anticipated to reverse in the same period and jurisdiction and the deferred tax liabilities are of the same character as the temporary differences giving rise to the deferred tax assets.

We also follow accounting guidance to account for uncertainty in income taxes as recognized in our consolidated financial statements. The accounting standard creates a single model to address uncertainty in income tax positions and prescribes the minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. The standard also provides guidance on derecognition, measurement, classification, interest and penalties, accounting in interim periods, disclosure and transition.

Under this standard, we may recognize tax benefits from an uncertain position only if it is more likely than not that the position will be sustained upon examination by taxing authorities based on the technical merits of the issue. The amount recognized is the largest benefit that we believe has greater than a 50% likelihood of being realized upon settlement. Actual income taxes paid may vary from estimates depending upon changes in income tax laws, actual results of operations, and the final audit of tax returns by taxing authorities. Tax assessments may arise several years after tax returns have been filed.

Employee Benefits Plan

In connection with the acquisition of Everi Games Holding, we merged the Everi Payments 401(k) Plan (“Merged 401(k) Plan”) into the Everi Games Holding 401(k) Plan (“Surviving 401(k) Plan”), which was adopted for domestic employees of Everi Games and Everi Payments and their domestic subsidiaries. The Surviving 401(k) Plan Participant investment elections were not mapped from the current provider as the Merged 401(k) Plan assets were liquidated from their current investments and the proceeds were provided to the new provider. The participant contributions were sent to the new provider into the Surviving 401(k) Plan’s default fund until such time that a participant made investment elections. The Surviving 401(k) Plan structure is similar to the Merged 401(k) Plan and allows employees to defer up to the lesser of the Internal Revenue Code prescribed maximum amount or 100% of their income on a pre-tax basis through contributions to the plan. As a benefit to employees, we match a percentage of these employee contributions (as defined in the plan document). Expenses related to the matching portion of the contributions to the Surviving 401(k) Plan were $1.9 million, $1.3 million and $0.5 million for the years ended December 31, 2016,  2015 and 2014, respectively.

 

Fair Values of Financial Instruments

The fair value of a financial instrument represents the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Fair value estimates are made at a specific point in time, based upon relevant market information about the financial instrument. 

 

The carrying amount of cash and cash equivalents, settlement receivables, trade receivables, other receivables, settlement liabilities, accounts payable and accrued expenses approximates fair value due to the short-term maturities of these instruments. The fair value of our borrowings are estimated based on various inputs to determine a market price, such as: market demand and supply, size of tranche, maturity and similar instruments trading in more active markets. 

 

 

 

 

 

 

 

 

 

 

 

    

Level of

    

 

 

    

Outstanding

 

 

 

Hierarchy

 

Fair Value

 

Balance

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Term loan

 

1

 

$

451,632

 

$

465,600

 

Senior secured notes

 

3

 

$

324,950

 

$

335,000

 

Senior unsecured notes

 

1

 

$

350,000

 

$

350,000

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

Term loan

 

1

 

$

445,900

 

$

490,000

 

Senior secured notes

 

3

 

$

314,900

 

$

335,000

 

Senior unsecured notes

 

1

 

$

297,500

 

$

350,000

 

 

The senior secured notes were fair valued using a Level 3 input as there was no market activity or observable inputs as of December 31, 2016 and December 31, 2015. The fair value of the senior secured notes was derived using the same rate as the term loan given that both were treated similarly as of December 31, 2016. The fair value of the senior secured notes was derived using a Level 3 input by evaluating the trading activities of similar debt instruments as of December 31, 2015.

 

Foreign Currency Translation

Foreign currency denominated assets and liabilities for those foreign entities for which the local currency is the functional currency are translated into U.S. dollars based on exchange rates prevailing at the end of each year. Revenues and expenses are translated at average exchange rates during the year. The effects of foreign exchange gains and losses arising from these translations are included as a component of other comprehensive income on the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income. Translation adjustments on intercompany balances of a long-term investment nature are recorded as a component of Accumulated Other Comprehensive Income on our Consolidated Balance Sheets.

Use of Estimates

We have made estimates and judgments affecting the amounts reported in these financial statements and the accompanying notes. The actual results may differ from these estimates. These accounting estimates incorporated into the Consolidated Financial Statements include, but are not limited to:

·

the estimates and assumptions related to the preparation of the unaudited pro forma financial information contained herein;

·

the estimates and assumptions related to the preliminary and final purchase price allocation based on the estimated fair values of the assets acquired and liabilities assumed related to any of our acquisitions;

·

the estimated reserve for warranty expense associated with our check warranty receivables;

·

the estimated reserve for bad debt expense associated with our trade receivables;

·

the estimated reserve for inventory obsolescence;

·

the valuation and recognition of share based compensation;

·

the valuation allowance on our deferred income tax assets;

·

the estimated cash flows in assessing the recoverability of long lived assets;

·

the estimates of future operating performance, weighted average cost of capital (“WACC”) and growth rates as well as other factors used in our annual goodwill and assets impairment evaluations;

·

the renewal assumptions used for customer contracts to estimate the useful lives of such assets; and

·

the judgments used to determine the stages of development and costs eligible for capitalization as internally developed software.

·

the estimated liability for health care claims under our self-insured health care program.

Earnings Applicable to Common Stock

Basic earnings per share is calculated by dividing net income by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the effect of potential common stock resulting from assumed stock option exercises and vesting of restricted stock unless it is antidilutive.

Share‑Based Compensation

Share-based payment awards result in a cost that is measured at fair value on the award’s grant date.

Our time-based stock options were measured at fair value on the grant date using the Black Scholes model. Our restricted stock awards were measured at fair value based on the stock price on the grant date. The compensation expense is recognized on a straight-line basis over the vesting period of the awards.

Our market-based options granted in 2016 under our 2014 Equity Incentive Plan (the “2014 Plan”) and 2012 Equity Incentive Plan (as amended, the “2012 Plan”)  vest at a rate of 25% per year on each of the first four anniversaries of the grant date, provided that as of the vesting date for each vesting tranche, the closing price of the Company’s shares on the New York Stock Exchange is at least a specified price hurdle, defined as a 50% premium to the closing stock price on the grant date. If the price hurdle is not met as of the vesting date for a vesting tranche, then the vested tranche shall vest and become vested shares on the last day of a period of 30 consecutive trading days during which the closing price is at least the price hurdle.

Our market-based stock options granted in 2015 under the 2014 Plan will vest if our average stock price in any period of 30 consecutive trading days meets certain target prices during a four-year period that commenced on the grant date of these options. If these target prices are not met during the four year period, the unvested shares underlying the options will terminate except if there is a Change in Control (as defined in the 2014 Plan) of the Company, in which case, the unvested shares underlying such options shall become fully vested on the effective date of such change in control transaction.

All market-based options were measured at fair value on the grant date using a lattice-based valuation model based on the median time horizon from the date of grant for these options to the vesting date for those paths that achieved the target threshold(s). The compensation expense is recognized on a straight-line basis over the median vesting periods calculated under such valuation model.

Forfeitures are estimated at the grant date for our time-based and market-based awards, with such estimates updated periodically; and with actual forfeitures recognized currently to the extent they differ from the estimates.

Unless otherwise provided by the administrator of our equity incentive plans, stock options granted under our plans generally expire ten years from the date of grant. In connection with our annual grant in 2015, certain market-based stock option awards were issued that expire seven years from the date of grant. The exercise price of stock options is generally the closing market price of our common stock on the date of the stock option grant.

Reclassification of Prior Year Balances

Reclassifications were made to the prior-period financial statements to conform to the current period presentation.

Recent Accounting Guidance

Recently Adopted Accounting Guidance

In April 2015, the FASB issued Accounting Standards Update (“ASU”) No. 2015-03, which provides guidance to simplify the presentation of debt issuance costs.  These amendments require 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, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this ASU. The pronouncement is effective for annual periods beginning after December 15, 2015, and interim periods within those fiscal years, and early adoption is permitted for financial statements that have not been previously issued. This guidance was further clarified in ASU No. 2015-15, which addressed the treatment of debt issuance costs related to line-of credit arrangements. It noted that as ASU No. 2015-03 did not provide guidance on debt issuance costs related to line-of credit arrangements, the SEC would not object to an entity deferring and presenting these specific debt issuance costs as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. We adopted the guidance in ASU Nos. 2015-03 and 2015-15 retrospectively to reclassify all debt issuance costs not associated with line-of-credit arrangements from the non-current portion of other assets to contra-liabilities and presented them as reductions to the face amount of each respective long-term debt instrument on our Consolidated Balance Sheets and related notes during the current period.

In January 2015, the FASB issued ASU No. 2015-01, which eliminates the requirement that an entity separately classify, present and disclose extraordinary events and transactions. The pronouncement is effective for annual periods ending after December 15, 2015. A reporting entity also may apply the amendments retrospectively to all prior periods presented in the financial statements. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. We adopted this guidance during the current period.  There was no impact on our Consolidated Financial Statements, as we do not have any extraordinary items.

In August 2014, the FASB issued ASU No. 2014-15, which provides guidance on determining when and how reporting entities must disclose going-concern uncertainties in their financial statements. The pronouncement is effective for annual periods ending after December 15, 2016, and interim periods thereafter, and early adoption is permitted. We adopted this guidance during the current period. There was no impact on our Consolidated Financial Statements.

In June 2014, the FASB issued ASU No. 2014-12, which requires that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. As such, the performance target should not be reflected in estimating the grant-date fair value of the award. The standard is effective for annual reporting periods beginning after December 15, 2015, with early adoption permitted. We adopted this guidance during the current period. There was no impact on our Consolidated Financial Statements.

Recent Accounting Guidance Not Yet Adopted

In January 2017, the FASB issued ASU No. 2017-04, which provides updated guidance on the goodwill impairment test and the method by which an entity recognizes an impairment charge. These amendments eliminate Step 2 from the current goodwill impairment process and require that an entity recognize an impairment charge equal to the amount by which the carrying amount exceeds the reporting unit’s fair value, not to exceed the total amount of goodwill allocated to that reporting unit. Additionally, a company should also take into consideration income tax effects from tax deductible goodwill on the carrying amount of a reporting unit when recording an impairment loss. The new standard is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. This guidance will be applied using a prospective approach. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In January 2017, the FASB issued ASU No. 2017-01, which clarifies the definition of a business. The amendments affect all companies and other reporting organizations that must determine whether they have acquired or sold a business. The amendments are intended to help companies and other organizations evaluate whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses.   The new standard is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This guidance will be applied using a prospective approach as of the beginning of the first period of adoption. Early adoption is permitted for acquisitions, or disposals that occur before the issuance date or effectiveness date of the amendments when the transaction has not been reported in financial statements that have been issued or made available for issuance. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In October 2016, the FASB issued ASU No. 2016-18, which requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. As a result, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The amendments do not provide a definition of restricted cash or restricted cash equivalents. The new standard is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This guidance will be applied using a retrospective approach to each period presented. Early adoption is permitted and adoption in an interim period should reflect adjustments as of the beginning of the fiscal year that includes that interim period. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In October 2016, the FASB issued ASU No. 2016-16, which provides updated guidance on the recognition of the income tax consequences of intra-entity transfers of assets other than inventory when the transfer occurs, and this eliminates the exception for an intra-entity transfer of such assets. The new standard is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This guidance will be applied using a modified retrospective approach through a cumulative-effective adjustment directly to retained earnings as of the beginning of the period of adoption. Early adoption is permitted during the first interim period of the year this guidance is adopted. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In August 2016, the FASB issued ASU No. 2016-15, which provides updated guidance on the classification of certain cash receipts and cash payments in the statement of cash flows. The new standard is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This guidance will be applied using a retrospective approach. If it is impracticable to apply the amendments retrospectively for some of the issues within this ASU, the amendments for those issues would be applied prospectively as of the earliest date practicable. Early adoption is permitted including adoption in an interim period. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In June 2016, the FASB issued ASU No. 2016-13, which provides updated guidance on credit losses for financial assets measured at amortized cost basis and available-for sale debt securities. The new standard is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. This guidance will be applied using a modified retrospective approach for the cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective and using a prospective approach for debt securities for which an other-than-temporary impairment had been recognized before the effective date. Early adoption is permitted for fiscal years beginning after December 15, 2018. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In March 2016, the FASB issued ASU No. 2016-09, which simplifies several aspects of the accounting for share-based payment transactions, including the accounting for income taxes, statutory tax withholding requirements and classification on the statement of cash flows. The new standard is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. This guidance will be applied either prospectively, retrospectively or using a modified retrospective transition method, depending on the area covered in this update. Early adoption is permitted. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In February 2016, the FASB issued ASU No. 2016-02, which provides guidance on the accounting treatment of leases.  The ASU establishes a right-of-use (“ROU”) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either financing or operating, with classification affecting the pattern of expense recognition in the income statement. The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years and early adoption is permitted. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. While we are currently assessing the impact of this ASU on our Consolidated Financial Statements, we expect the primary impact to our consolidated financial position upon adoption will be the recognition, on a discounted basis, of our minimum commitments under noncancelable operating leases on our Consolidated Balance Sheets, which will result in the recording of right of use assets and lease obligations and are currently discussed in “Note 13 Commitments and Contingencies.”

In July 2015, the FASB issued ASU No. 2015-11, which provides guidance on the measurement of inventory value.  The amendments require an entity to measure in scope inventory at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. Subsequent measurement is unchanged for inventory measured using last-in, first-out (“LIFO”) or the retail inventory method. The amendments do not apply to inventory that is measured using LIFO or the retail inventory method. The amendments apply to all other inventory, which includes inventory that is measured using first-in, first-out (“FIFO”) or average cost. The pronouncement is effective for annual periods beginning after December 15, 2016, and interim periods within those fiscal years, and early adoption is permitted. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In May 2014, the FASB issued ASU No. 2014-09, which creates FASB ASC Topic 606, “Revenue from Contracts with Customers” and supersedes ASC Topic 605, “Revenue Recognition”. The guidance replaces industry-specific guidance and establishes a single five-step model to identify and recognize revenue. The core principle of the guidance is that an entity should recognize revenue upon transfer of control of promised goods or services to customers in an amount that reflects the consideration to which an entity expects to be entitled in exchange for those goods or services. Additionally, the guidance requires the entity to disclose further quantitative and qualitative information regarding the nature and amount of revenues arising from contracts with customers, as well as other information about the significant judgments and estimates used in recognizing revenues from contracts with customers. The guidance in ASU 2014-09 was further updated by ASU 2016-08 in March 2016, which provides clarification on the implementation of the principal versus agent considerations in ASU 2014-09.  In April 2016, the FASB issued ASU 2016-10, which provides clarification on the implementation of performance obligations and licensing in ASU 2014-09.  In May 2016, the FASB issued ASU 2016-11, which amends guidance provided in two SEC Staff Announcements at the March 3, 2016 Emerging Issues Task Force meeting over various topics relating to ASU 606. In May 2016, the FASB issued ASU 2016-12, which clarified various topics in ASU 606.  In December 2016, the FASB issued ASU 2016-20, which clarified additional topics in ASU 606.  This guidance was originally effective for interim and annual reporting periods beginning after December 15, 2016. However, in August 2015, the FASB issued ASU No. 2015-14, which extended the effective date to interim and annual periods beginning after December 15, 2017. Early application is permitted only as of annual reporting periods beginning after December 15, 2015, including interim reporting periods within that reporting period. This guidance may be adopted retrospectively or under a modified retrospective method where the cumulative effect is recognized at the date of initial application.

 

We will likely adopt this guidance using the retrospective method beginning in the first quarter of 2018.  We performed an initial review of the requirements of the standard and are monitoring the activity of the FASB and the transition resource group as it relates to specific interpretive guidance that may impact us. We are currently completing detailed contract reviews to determine necessary adjustments to existing accounting policies and procedures and to support an evaluation of the standard’s impact on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements. Based on reviews performed, we do not expect our Payments revenues to be materially impacted by the implementation of this guidance. We are still evaluating Games revenues and equipment and systems revenues to determine the extent, if any, of changes to the timing and amount of revenue recorded in each reporting period. Additionally, the new guidance will require enhanced disclosures, including additions to our revenue recognition policies to identify performance obligations to customers and significant judgments in measurement and recognition. We may identify other impacts from the implementation of this guidance as we continue our assessment.

 

BUSINESS COMBINATIONS
BUSINESS COMBINATIONS

3. BUSINESS COMBINATIONS

We account for business combinations in accordance with ASC 805, which requires that the identifiable assets acquired and liabilities assumed be recorded at their estimated fair values on the acquisition date separately from goodwill, which is the excess of the fair value of the purchase price over the fair values of these identifiable assets and liabilities. We include the results of operations of an acquired business as of the acquisition date.

NEWave, Inc.

In April 2014, we acquired all of the outstanding capital stock of NEWave, Inc. (“NEWave”) for an aggregate purchase price of approximately $14.9 million, of which we estimated that approximately $2.5 million would be paid in the second quarter of 2015. On June 30, 2015, a final payment of $2.3 million was remitted. NEWave is a supplier of anti-money laundering compliance, audit and data efficiency software to the gaming industry. The NEWave acquisition did not have a material impact on our results of operations or financial condition.

We have not provided the supplemental pro forma impact of the NEWave acquisition on the revenue and earnings of the combined entity as if the acquisition date had been January 1, 2014, and the amount of revenue and earnings derived from NEWave have not been presented on a supplemental basis as such amounts are not material.

Everi Games Holding Inc.

On December 19, 2014, Holdings completed its acquisition of Everi Games Holding Inc. Pursuant to the terms of the Agreement and Plan of Merger, dated as of September 8, 2014, by and among Holdings, Movie Merger Sub, Inc., a wholly owned subsidiary of Holdings (“Merger Sub”), and Everi Games Holding, Merger Sub merged with and into Everi Games Holding, with Everi Games Holding continuing as the surviving corporation (the “Merger”). In the Merger, Everi Games Holding became a wholly owned subsidiary of Holdings. Also, as a result of the Merger, each outstanding share of common stock, par value $0.01 per share, of Everi Games, other than shares held by Holdings, Everi Games Holding, Merger Sub or their respective subsidiaries, was cancelled and converted into the right to receive $36.50 in cash, without interest, together with the acceleration and full vesting of Everi Games Holding equity awards.

Everi Games designs, manufactures and supplies gaming machines and systems to commercial and Native American casino operators as well as select lottery operators and commercial bingo facility operators. Everi Games’ revenue is generated from the operation of gaming machines in revenue sharing or lease arrangements and from the sale of gaming machines and systems that feature proprietary game themes.

Our combination with Everi Games Holding creates a provider of Payments and Games solutions for our gaming establishment customers. The business combination provides us with: (a) growth opportunities, (b) enhanced scale, diversification and margins, and (c) the ability to increase profitability through cost synergies.

The total purchase consideration for Everi Games Holding was as follows (in thousands, except per share amounts):

 

 

 

 

 

 

    

Amount

 

Purchase consideration

 

 

 

 

Total purchase price for Everi Games common stock (29,948 shares at $36.50 per share)

 

$

1,093,105

 

Payment in respect to Everi Games outstanding equity awards

 

 

56,284

 

Total merger consideration

 

 

1,149,389

 

Repayments of Everi Games debt and other obligations

 

 

25,065

 

Less: Everi Games outstanding cash at acquisition date

 

 

(118,299)

 

Total purchase consideration

 

$

1,056,155

 

 

The Merger was accounted for using the acquisition method of accounting, which requires, among other things, the assets acquired and liabilities assumed be recognized at their respective fair values as of the acquisition date. The excess of the purchase price over those fair values was recorded as goodwill, none of which was deductible for tax purposes. The goodwill recognized is attributable primarily to the income potential from Everi Games penetrating into the Class III commercial casino market, the assembled workforce of Everi Games and expected synergies.

The estimates and assumptions used include the projected timing and amount of future cash flows and discount rates reflecting risk inherent in the future cash flows. The estimated fair values of Multimedia’s assets acquired and liabilities assumed and resulting goodwill were subject to adjustment as the Company finalized its fair value analysis. The significant items for which a final fair value adjustment was applicable and included in the filing of this Annual Report on Form 10-K were most notably: accrued liabilities, the valuation and estimated useful lives of tangible and intangible assets and deferred income taxes. We completed our fair value determinations and recorded the final measurement period adjustments to goodwill during the fourth quarter of 2015 in accordance with the newly adopted guidance set forth in ASU No. 2015-16 with no material change in our fair value determinations; however, there were differences compared to those amounts at December 31, 2014. In accordance with this new guidance and the immaterial nature of the measurement period adjustments, the goodwill associated with the acquisition as shown in this Note 3 section did not change from the amounts disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2014.

We analyzed our inventory and fixed asset groups in conjunction with a review of our accrual amounts recorded in connection with the original purchase price allocation estimates. The nature of the identified inventory and undeployed fixed assets were gaming machines and related equipment with no future use that should not have been allocated any value in the original purchase price allocation. The final measurement period adjustments to goodwill were approximately $0.9 million, comprised of $1.1 million related to tangible assets and accrued liabilities and $0.2 million associated with deferred income taxes, partially offset by approximately $0.4 million associated with the tax effect of these measurement period adjustments. We determined the final measurement period adjustments to be immaterial on both a quantitative and a qualitative basis.

The information below reflects the purchase price allocation (in thousands):

 

 

 

 

 

 

    

Amount

 

Purchase price allocation

 

 

 

 

Current assets

 

$

68,548

 

Property, equipment and leasehold improvements, net

 

 

87,283

 

Goodwill

 

 

669,542

 

Other intangible assets, net

 

 

403,300

 

Other receivables, non-current

 

 

5,030

 

Other assets, long-term

 

 

3,392

 

Deferred tax asset, non-current

 

 

22,287

 

Total assets

 

 

1,259,382

 

Current liabilities

 

 

44,291

 

Deferred tax liability, non-current

 

 

158,418

 

Other accrued expenses and liabilities

 

 

518

 

Total liabilities

 

 

203,227

 

Net assets acquired

 

$

1,056,155

 

 

Trade receivables acquired of $24.7 million were considered to be collectible and therefore the carrying amounts were considered to approximate fair value. Inventory acquired of $16.5 million was fair valued based on model-based valuations for which inputs and value drivers were observable.

The following table summarizes acquired tangible assets (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Useful Life

 

Estimated

 

 

    

(years)

    

Fair Value

  

Property, equipment and leased assets

 

 

 

 

 

 

 

 

Gaming equipment

 

2

-

4

 

$

78,201

 

Leasehold and building improvements

 

Lease Term

 

 

2,105

 

Machinery and equipment

 

3

-

5

 

 

4,126

 

Other

 

2

-

7

 

 

2,851

 

Total property, equipment and leased assets

 

 

 

 

 

$

87,283

 

 

The fair value of property, equipment and leased assets was determined using the cost approach as the primary approach for valuing the majority of the personal property. The market approach was used to estimate the value of vehicles. The income approach was used to quantify any economic obsolescence that may be present in the personal property. No economic obsolescence adjustments were made to the personal property, as the business enterprise valuation indicated sufficient cash flows to support the values established through the cost and market approaches.

The following table summarizes acquired intangible assets (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Useful Life

 

Estimated

 

 

    

(years)

    

Fair Value

 

Other intangible assets

 

 

 

 

 

 

 

 

Tradenames and trademarks

 

3

-

7

 

$

14,800

 

Computer software

 

3

-

5

 

 

3,755

 

Developed technology

 

2

-

6

 

 

139,645

 

Customer relationships

 

8

-

12

 

 

231,100

 

Contract rights

 

1

-

7

 

 

14,000

 

Total other intangible assets

 

 

 

 

 

$

403,300

 

 

The fair values of trade names and trademarks and developed technology were determined by applying the income approach utilizing the relief from royalty methodology. The fair value of customer relationships was determined by applying the income approach utilizing the excess earnings methodology. The fair value of contract rights was considered to approximate the carrying amount based on contractual obligations associated with these other intangible assets. The discount rates utilized to estimate the fair value of these other intangible assets ranged from 10.0% to 11.0%.

Everi Payments and Everi Games Holding had different fiscal year ends. Accordingly, the unaudited pro forma combined statements of income for the year ended December 31, 2014 combined historical Everi Consolidated Statements of Income and Comprehensive Income for its year ended December 31, 2014 with historical Everi Games Holding Consolidated Statements of Operations for its year ended September 30, 2014, giving effect to the Merger as if it had occurred on January 1, 2013.

 

The unaudited pro forma combined financial information does not purport to represent the results of operations of Everi that would have actually resulted had the Merger been completed as of the dates indicated, nor should the information be taken as indicative of the future results of operations or financial position of the combined company. The unaudited pro forma combined financial statements do not reflect the impacts of any potential operational efficiencies, cost savings or economies of scale that Everi may achieve with respect to the combined operations of Everi and Everi Games Holding. The unaudited pro forma amounts include the historical operating results of the Company and Everi Games Holding prior to the Merger, with adjustments directly attributable to the Merger. The unaudited pro forma results include increases to depreciation and amortization expense based on the purchased intangible assets and the step-up in basis associated with tangible assets acquired and increases to interest expense, related to debt issued to fund the Merger. Also reflected in the year ended December 31, 2014 are adjustments for the impact of acquisition-related costs and other cost as a result of the Merger of $27.4 million. All adjustments utilized an effective federal statutory tax rate of 35.0%.

The following table reflects selected financial data from the unaudited pro forma consolidated financial information assuming the Merger occurred as of January 1, 2013 (in thousands): 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2014

 

Unaudited pro forma results of operations (in thousands, except per share amounts)

 

 

 

 

Revenues

 

$

800,732

 

Net loss

 

 

(5,083)

 

Basic loss per share

 

$

(0.08)

 

Diluted loss per share

 

$

(0.08)

 

 

The financial results for Everi Games Holding included in our Consolidated Statements of Income and Comprehensive Income since the acquisition date of December 19, 2014 reflected revenues of approximately $7.4 million and net loss of approximately $3.0 million, including acquisition-related costs of $1.3 million.

During the years ended December 31, 2015 and 2014, we expensed approximately $2.7 and $10.7 million, respectively, of costs related to the acquisition of Everi Games Holding for financial advisory services, financing related fees, accounting and legal fees and other transaction-related expenses and are included in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income within Operating Expenses. These costs do not include any costs related to additional site consolidation or rationalization that we might consider following the closing of the Merger.

 

Resort Advantage, LLC

 

In August 2015, we acquired certain assets of Resort Advantage, LLC (“Resort Advantage”) for an aggregate purchase price of approximately $13.3 million, of which we estimated that approximately $4.7 million would be paid under the provisions of the agreement over a period of 40 months. As of September 30, 2016, a payment of approximately $0.7 million was remitted, with a remaining estimate of approximately $1.0 million to be potentially paid under the provisions of the agreement over the remaining term. Resort Advantage is a supplier of anti-money laundering compliance, audit and data efficiency software to the gaming industry. The Resort Advantage acquisition did not have a material impact on our results of operations or financial condition. We have not provided the supplemental pro forma impact of the Resort Advantage acquisition on the revenue and earnings of the combined entity as if the acquisition date had been January 1, 2014, and the amount of revenue and earnings derived from Resort Advantage have not been presented on a supplemental basis as such amounts are not material.

FUNDING AGREEMENTS
FUNDING AGREEMENTS

4. FUNDING AGREEMENTS

Contract Cash Solutions Agreement

Our Contract Cash Solutions Agreement with Wells Fargo Bank, N.A. (“Wells Fargo”) allows us to use funds owned by Wells Fargo to provide the currency needed for normal operating requirements for our ATMs. For the use of these funds, we pay Wells Fargo a cash usage fee on the average daily balance of funds utilized multiplied by a contractually defined cash usage rate. These cash usage fees, reflected as interest expense within the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income, were $3.1 million, $2.3 million and $2.3 million for the years ended December 31, 2016,  2015 and 2014, respectively. We are exposed to interest rate risk to the extent that the applicable London Interbank Offered Rate (“LIBOR”) increases.

Under this agreement, all currency supplied by Wells Fargo remains the sole property of Wells Fargo at all times until it is dispensed, at which time Wells Fargo obtains an interest in the corresponding settlement receivable which is recorded on a net basis. As these funds are not our assets, supplied cash is not reflected on the Consolidated Balance Sheets. The outstanding balances of ATM cash utilized by us from Wells Fargo were $285.4 million and $364.5 million as of December 31, 2016 and 2015, respectively.

The Contract Cash Solutions Agreement, as amended, provides us with cash in the maximum amount of $425.0 million during the term of the agreement, which expires on June 30, 2019.

We are responsible for any losses of cash in the ATMs under this agreement and we self-insure for this risk. We incurred no material losses related to this self-insurance for the years ended December 31, 2016 and 2015.

Site‑Funded ATMs

We operate ATMs at certain customer gaming establishments where the gaming establishment provides the cash required for the ATM operational needs. We are required to reimburse the customer for the amount of cash dispensed from these Site-Funded ATMs. The Site-Funded ATM liability is included within settlement liabilities in the accompanying Consolidated Balance Sheets and was $151.0 million and $84.9 million as of December 31, 2016 and 2015, respectively.

 

Prefunded Cash Access Agreements

Due to certain regulatory requirements, some international gaming establishments require prefunding of cash to cover all outstanding settlement amounts in order for us to provide cash access services to their properties. We enter into agreements with these operators for which we supply our cash access services for their properties. Under these agreements, we maintain sole discretion to either continue or cease operations as well as discretion over the amounts prefunded to the properties and may request amounts to be refunded to us, with appropriate notice to the operator, at any time. The initial prefunded amounts and subsequent amounts from the settlement of transactions are deposited into a bank account that is to be used exclusively for cash access services and we maintain the right to monitor all transaction activity in that account. The total amount of prefunded cash outstanding was approximately $8.5 million and $8.8 million at December 31, 2016 and 2015, respectively, and is included in prepaid expenses and other assets on our Consolidated Balance Sheets.

 

TRADE RCEIVABLES
TRADE RECEIVABLES

5. TRADE RECEIVABLES

Trade receivables represent short-term credit granted to customers for which collateral is generally not required. The balance of trade receivables consists of outstanding balances owed to us by gaming establishments and casino patrons. The balance of trade receivables consisted of the following (in thousands):

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

2016

   

2015

 

Trade receivables, net

 

 

 

 

 

 

Games trade receivables

$

44,410

 

$

38,064

 

Payments trade receivables

 

7,241

 

 

14,318

 

Total trade receivables, net

$

51,651

 

$

52,382

 

 

At least quarterly, we evaluate the collectability of the outstanding balances and establish a reserve for the face amount of the expected losses on our receivables. The allowance for doubtful accounts for trade receivables includes reserves for both Games and Payments receivables. The provision for doubtful accounts is generally included within operating expenses in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income. We also have a provision for doubtful accounts specifically associated with our outstanding check warranty receivables, which is included within Payments cost of revenues (exclusive of depreciation and amortization) in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income. The outstanding balances of the check warranty and general reserves were $2.7 million and $2.0 million, respectively, as of December 31, 2016 and $3.0 million and $0.9 million, respectively, as of December 31, 2015.

A summary activity of the reserve for warranty losses is as follows (in thousands):

 

 

 

 

 

 

    

Amount

 

Balance, December 31, 2013

 

$

2,777

 

Warranty expense provision

 

 

9,029

 

Charge-offs against reserve

 

 

(9,022)

 

Balance, December 31, 2014

 

 

2,784

 

Warranty expense provision

 

 

9,263

 

Charge-offs against reserve

 

 

(9,074)

 

Balance, December 31, 2015

 

 

2,973

 

Warranty expense provision

 

 

8,694

 

Charge-offs against reserve

 

 

(8,972)

 

Balance, December 31, 2016

 

$

2,695

 

 

OTHER RECEIVABLES
OTHER RECEIVABLES

6. OTHER RECEIVABLES

Other receivables include the balance of notes and loans receivable on our games and fully integrated kiosk products; and development agreements, which are generated from reimbursable amounts advanced to tribal customers generally used by the customer to build, expand or renovate its facility.

 

In addition, we had a note receivable with Bee Cave Games, Inc. (“Bee Cave”), which was established prior to our acquisition of Everi Games Holding in December 2014 pursuant to a secured promissory note in the amount of $4.5 million, which bears annual interest at 7%. The note required interest only payments for the first 24 months followed by repayments of principal and interest in 48 equal monthly installments. In connection with the promissory note, the Company received a warrant to purchase the common stock of Bee Cave and recorded a discount to the note for the fair value of the warrant received.

 

In May 2016, Bee Cave failed to pay its scheduled interest-only payment that was due related to its $4.5 million secured promissory note payable to Everi Games, for which we issued a Notice of Default and Acceleration to Bee Cave of our intent to foreclose on its assets in full settlement of the outstanding note obligation under the terms of the promissory note. At such time, we recorded a write-down of approximately $4.3 million related to the Bee Cave note receivable and warrant in operating expenses on the Condensed Consolidated Statements of Loss and Comprehensive Loss. During the third quarter of 2016, we foreclosed on the Bee Cave assets, evaluated its platform, and began to utilize these assets in connection with our social gaming strategy to deliver content from our existing game library. Consequently, we extinguished the note receivable and recorded $0.5 million of developed technology and software within other intangible assets, net on the Condensed Consolidated Balance Sheets at that time.

 

Other receivables also include income taxes receivable and other miscellaneous receivables. The balance of other receivables consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

2016

    

2015

 

Other receivables

 

 

 

 

 

 

Notes and loans receivable, net of discount of $0 and $699 at December 31, 2016 and December 31, 2015, respectively

$

5,096

 

$

9,930

 

Federal and state income tax receivable

 

243

 

 

421

 

Other

 

1,681

 

 

1,232

 

Total other receivables

 

7,020

 

 

11,583

 

Less: non-current portion of notes and loans receivable

 

2,020

 

 

6,655

 

Total other receivables, current portion

$

5,000

 

$

4,928

 

 

PREPAID AND OTHER ASSETS
PREPAID AND OTHER ASSETS

7. PREPAID AND OTHER ASSETS

Prepaid and other assets include the balance of prepaid expenses, deposits, debt issuance costs on our Revolving Credit Facility (defined herein), restricted cash and other assets. The current portion of these assets is included in prepaid and other assets and the non-current portion is included in other assets, both of which are contained within the Consolidated Balance Sheets.

We reclassified $23.7 million of debt issuance costs related to our outstanding debt from the non-current portion of other assets to contra-liabilities included in long-term debt as of December 31, 2015 in connection with our retrospective adoption of ASU No. 2015-03. The remaining debt issuance costs included in the non-current portion of other assets relate to our line-of-credit arrangements and were not reclassified consistent with our adoption of ASU No. 2015-15.

 

The balance of prepaid and other assets, current consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

2016

  

2015

 

Prepaid expenses and other assets

 

 

 

 

 

 

Deposits

$

8,622

 

$

8,946

 

Prepaid expenses

 

5,937

 

 

8,255

 

Other

 

3,489

 

 

3,571

 

Total prepaid expenses and other assets

$

18,048

 

$

20,772

 

 

The balance of other assets, non-current consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

 

2016

    

2015

    

 

Other assets

 

 

 

 

 

 

 

Prepaid expenses and deposits

$

3,399

 

$

4,521

 

 

Debt issuance costs of revolving credit

 

689

 

 

919

 

 

Other

 

3,434

 

 

5,934

 

 

Total other assets

$

7,522

 

$

11,374

 

 

 

INVENTORY
INVENTORY

8. INVENTORY

Our inventory primarily consists of component parts as well as work-in-progress and finished goods. The cost of inventory includes cost of materials, labor, overhead and freight. The inventory is stated at the lower of cost or market and accounted for using the FIFO method.

Inventory consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

 

2016

    

2015

 

 

Inventory

 

 

 

 

 

 

 

Raw materials and component parts, net of reserves of $2,155 and $912 at December 31, 2016 and December 31, 2015, respectively

$

12,570

 

$

23,663

 

 

Work-in-progress

 

1,502

 

 

1,495

 

 

Finished goods

 

4,996

 

 

3,580

 

 

Total inventory

$

19,068

 

$

28,738

 

 

 

PROPERTY, EQUIPMENT AND LEASED ASSETS
PROPERTY, EQUIPMENT AND LEASED ASSETS

9. PROPERTY, EQUIPMENT AND LEASED ASSETS

Property, equipment and leased assets consist of the following (amounts in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2016

 

At December 31, 2015

 

 

 

Useful Life

 

 

 

 

Accumulated

 

Net Book

 

 

 

Accumulated

 

Net Book

 

 

   

(Years)

    

  Cost  

    

Depreciation

    

Value

    

Cost

    

Depreciation

    

Value

 

Property, equipment and leased assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental pool - deployed

 

2

-

4

 

$

123,812

 

$

59,188

 

$

64,624

 

$

91,743

 

$

29,993

 

$

61,750

 

Rental pool - undeployed

 

2

-

4

 

 

13,456

 

 

5,721

 

 

7,735

 

 

11,950

 

 

3,361

 

 

8,589

 

ATM equipment

 

 

5

 

 

 

16,537

 

 

11,189

 

 

5,348

 

 

20,601

 

 

12,885

 

 

7,716

 

Leasehold and building improvements

 

Lease Term

 

 

10,023

 

 

3,698

 

 

6,325

 

 

7,564

 

 

2,038

 

 

5,526

 

Cash advance equipment

 

 

3

 

 

 

8,590

 

 

4,499

 

 

4,091

 

 

7,662

 

 

2,711

 

 

4,951

 

Machinery, office and other equipment

 

2

-

5

 

 

30,424

 

 

20,108

 

 

10,316

 

 

32,313

 

 

14,537

 

 

17,776

 

Total

 

 

 

 

 

$

202,842

 

$

104,403

 

$

98,439

 

$

171,833

 

$

65,525

 

$

106,308

 

 

In the second quarter of 2016, our corporate aircraft was classified as held for sale and sold for $4.8 million during the period. We recognized a $0.9 million loss on the sale of the aircraft, which was included in operating expenses in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income for the year ended December 31, 2016. The aircraft was included in machinery, office and other equipment.

 

In connection with the sale of certain assets related to our PokerTek products during the year ended December 31, 2015 for a purchase price of $5.4 million, we recorded a gain of approximately $3.9 million, which was included in operating expenses in our Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income for such period.

 

Depreciation expense related to other property, equipment and leased assets totaled approximately $50.0 million, $45.6 million and $8.7 million for the years ended December 31, 2016,  2015 and 2014, respectively.

 

There was no material impairment of our property, equipment and leased assets for the year ended December 31, 2016. In connection with our fourth quarter 2015 annual financial statement review, we determined that certain of our Games fixed assets either: (a) had economic lives that were no longer supportable and shortened given approximately one year of experience with the Games segment that resulted in an accelerated depreciation charge of approximately $2.6 million; or (b) were fully impaired as there was little to no movement in the portfolio with recent shipments having been returned and no future deployment anticipated that resulted in an accelerated depreciation charge of approximately $1.0 million. Our property, equipment and leased assets were not impaired for the year ended December 31, 2014.

GOODWILL AND OTHER INTANGIBLE ASSETS
GOODWILL AND OTHER INTANGIBLE ASSETS

10. GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill

Goodwill represents the excess of the purchase price over the identifiable tangible and intangible assets acquired plus liabilities assumed arising from business combinations.

In accordance with ASC 350, we test goodwill at the reporting unit level, which are identified as operating segments or one level below, for impairment on an annual basis and between annual tests if events and circumstances indicate it is more likely than not that the fair value of a reporting unit is less than its carrying amount.

We test for impairment annually on a reporting unit basis, at the beginning of our fourth fiscal quarter, or more often under certain circumstances. The annual impairment test is completed using either: a qualitative Step 0 assessment based on reviewing relevant events and circumstances; or a quantitative Step 1 assessment, which determines the fair value of the reporting unit, using an income approach that discounts future cash flows based on the estimated future results of our reporting units and a market approach that compares market multiples of comparable companies to determine whether or not any impairment exists. If the fair value of a reporting unit is less than its carrying amount, we use the Step 2 assessment to determine the impairment.

Goodwill Testing

In performing our annual goodwill impairment tests, we utilize the two-step approach prescribed under ASC 350. The first step required a comparison of the carrying value of each reporting unit to its estimated fair value. To estimate the fair value of our reporting units for Step 1, we used a combination of an income valuation approach and a market valuation approach. The income approach is based on a discounted cash flow (“DCF”) analysis. This method involves estimating the after-tax cash flows attributable to a reporting unit and then discounting the after-tax cash flows to a present value, using a risk-adjusted discount rate. Assumptions used in the DCF require the exercise of significant judgment, including, but not limited to: appropriate discount rates and terminal values, growth rates and the amount and timing of expected future cash flows. The forecasted cash flows are based on our most recent annual budget and projected years beyond. Our budgets and forecasted cash flows are based on estimated future growth rates. We believe our assumptions are consistent with the plans and estimates used to manage the underlying businesses. The discount rates, which are intended to reflect the risks inherent in future cash flow projections, used in the DCF are based on estimates of the WACC of market participants relative to each respective reporting unit. The market approach considers comparable market data based on multiples of revenue or earnings before interest, taxes, depreciation and amortization (“EBITDA”).

If the carrying amount of a reporting unit exceeds its estimated fair value, we are required to perform the second step of the goodwill impairment test to measure the amount of impairment loss, if any. The second step of the goodwill impairment test compares the implied fair value of a reporting unit’s goodwill to its carrying amount. The implied fair value of goodwill is derived by performing a hypothetical purchase price allocation for the reporting unit as of the measurement date and allocating the reporting unit’s estimated fair value to its assets and liabilities. The residual amount from performing this allocation represents the implied fair value of goodwill. To the extent this implied fair value is below the carrying amount of goodwill, an impairment charge is recorded.

We had approximately $640.5 million of goodwill on our Consolidated Balance Sheets at December 31, 2016 resulting from acquisitions of other businesses. All of our goodwill was subject to our annual goodwill impairment testing.

In connection with our annual goodwill impairment testing process for 2016 and 2015, we determined that our Games reporting unit did not pass the step one test and, therefore, we were required to conduct a step two analysis to determine the amount of impairment, which was approximately $146.3 million and $75.0 million for the years ended December 31, 2016 and 2015, respectively. The fair value substantially exceeded the carrying value for each of the Cash Access, Kiosk Sales and Services, Central Credit and Everi Compliance reporting units as of December 31, 2016 and 2015, respectively. The Company’s aggregate goodwill impairment balance was $221.3 million and $75.0 million as of December 31, 2016 and 2015, respectively. The impairment analysis was primarily based upon limited growth and capital expenditure constraints in the gaming industry, consolidation and increased competition in the gaming manufacturing space, stock market volatility, global and domestic economic uncertainty and lower than forecasted operating profits and cash flows in 2016 and 2015. Based on these indicators, we revised our estimates and assumptions for the Games reporting unit. Management performs its annual forecasting process, which, among other factors, includes reviewing recent historical results, company-specific variables and industry trends. This process is generally completed in the fourth quarter and considered in conjunction with the annual goodwill impairment evaluation. ‎

The annual evaluation of goodwill and other non‑amortizing intangible assets requires the use of estimates about future operating results of each reporting unit to determine its estimated fair value. Changes in forecasted operations can materially affect these estimates, which could materially affect our results of operations. The estimate of fair value requires significant judgment and we base our fair value estimates on assumptions that we believe to be reasonable; but that are unpredictable and inherently uncertain, including: estimates of future growth rates, operating margins and assumptions about the overall economic climate as well as the competitive environment for our reporting units. There can be no assurance that our estimates and assumptions made for purposes of our goodwill testing as of the time of testing will prove to be accurate predictions of the future. If our assumptions regarding business plans, competitive environments or anticipated growth rates are not correct, we may be required to record goodwill impairment charges in future periods, whether in connection with our next annual impairment testing, or earlier, if an indicator of an impairment is present prior to our next annual evaluation.

Our reporting units are identified as operating segments or one level below. Reporting units must: (a) engage in business activities from which they earn revenues and incur expenses; (b) have operating results that are regularly reviewed by our chief operating decision makers to ascertain the resources to be allocated to the segment and assess its performance; and (c) have discrete financial information available. As of December 31, 2016, our reporting units included: Games, Cash Access, Kiosk Sales and Services, Central Credit, and Everi Compliance. During the year ended December 31, 2016, the Company combined its Cash Advance, ATM and Check Services reporting units into a single Cash Access reporting unit to be consistent with the current corporate structure and segment management. The use of different assumptions, estimates or judgments in either step of the goodwill impairment testing process, such as the estimated future cash flows of our reporting units, the discount rate used to discount such cash flows, or the estimated fair value of the reporting units’ tangible and intangible assets and liabilities, could significantly increase or decrease the estimated fair value of a reporting unit or its net assets, and therefore, impact the related impairment charge, if any.

The Company determined, based on changes to our structure and the overall management of the business, that the Cash Advance, ATM, and Check Services reporting units would be combined into a single Cash Access reporting unit. Prior to combining these reporting units, we performed a separate impairment test for each of these former reporting units in addition to the test performed on the combined Cash Access reporting unit during our 2016 assessment. There was no indicated impairment for any of these three reporting units prior to combining them into a single unit.

Key assumptions used in estimating fair value of the Games reporting unit under the income approach included a discount rate 10.0% and a terminal value growth rate of approximately 3.0% for the years ended December 31, 2016 and 2015. Projected compound average revenue growth rates of approximately 5.2% and 7.5% were used for the years ended December 31, 2016 and 2015, respectively. The discounted cash flow analyses included estimated future cash inflows from operations and estimated future cash outflows for capital expenditures.

Key assumptions used in estimating fair value of the Games reporting unit under the market approach were based on observed market multiples of enterprise value to revenue and EBITDA for both comparable publicly traded companies and recent merger and acquisition transactions involving similar companies to estimate appropriate controlling basis multiples to apply to each of the reporting units. Based on the multiples implied by this market data, we selected multiples of revenue of approximately 3.1 to 3.4 times and multiples of EBITDA of 6.5 to 8.3 times for the year ended December 31, 2016. We selected multiples of revenue of approximately 3.6 to 4.8 times and multiples of EBITDA of 7.4 to 8.7 times for the year ended December 31, 2015.

Our goodwill was not impaired for the year ended December 31, 2014 based upon the results of our testing.

The changes in the carrying amount of goodwill are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Cash Access

    

Games

    

Other

    

Total

 

Goodwill

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2014

 

$

157,150

 

$

669,452

 

$

31,311

 

$

857,913

 

Goodwill acquired during the year

 

 

 —

 

 

 —

 

 

6,117

 

 

6,117

 

Goodwill impairment

 

 

 —

 

 

(75,008)

 

 

 —

 

 

(75,008)

 

Foreign translation adjustment

 

 

(115)

 

 

 —

 

 

 —

 

 

(115)

 

Other(1)

 

 

 —

 

 

896

 

 

 —

 

 

896

 

Balance, December 31, 2015

 

$

157,035

 

$

595,340

 

$

37,428

 

$

789,803

 

Goodwill impairment

 

 

 —

 

 

(146,299)

 

 

 —

 

 

(146,299)

 

Foreign translation adjustment

 

 

20

 

 

 —

 

 

 —

 

 

20

 

Other(2)

 

 

 —

 

 

 —

 

 

(2,978)

 

 

(2,978)

 

Balance, December 31, 2016

 

$

157,055

 

$

449,041

 

$

34,450

 

$

640,546

 


(1)

Includes the final 2015 measurement period adjustments associated with the acquisition of our Games business in late 2014.

(2)

Includes the final 2016 measurement period adjustments associated with the acquisition of certain assets of Resort Advantage in late 2015.

 

Other Intangible Assets

 

Other intangible assets consist of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2016

 

At December 31, 2015

 

 

Useful Life

 

 

 

 

Accumulated

 

Net Book

 

 

 

 

Accumulated

 

Net Book

 

    

(years)

    

Cost

    

Amortization

    

Value

    

Cost

    

Amortization

    

Value

Other intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract rights under development and placement fee agreements

 

1

-

7

 

$

17,742

 

$

6,281

 

$

11,461

 

$

16,453

 

$

7,612

 

$

8,841

Customer contracts

 

7

-

14

 

 

50,975

 

 

40,419

 

 

10,556

 

 

50,177

 

 

34,755

 

 

15,422

Customer relationships

 

8

-

12

 

 

231,100

 

 

42,688

 

 

188,412

 

 

231,100

 

 

21,723

 

 

209,377

Developed technology and software

 

1

-

6

 

 

224,265

 

 

126,721

 

 

97,544

 

 

197,658

 

 

63,591

 

 

134,067

Patents, trademarks and other

 

1

-

17

 

 

27,771

 

 

17,747

 

 

10,024

 

 

28,240

 

 

13,485

 

 

14,755

Total

 

 

 

 

 

$

551,853

 

$

233,856

 

$

317,997

 

$

523,628

 

$

141,166

 

$

382,462

Amortization expense related to other intangible assets totaled approximately $94.6 million, $85.5 million and $14.2 million for the years ended December 31, 2016,  2015 and 2014, respectively. We capitalized $24.2 million and $21.0 million of internal software development costs for the years ended December 31, 2016 and 2015, respectively.

On a quarterly basis, we evaluate our other intangible assets for potential impairment as part of our quarterly review process. There was no material impairment identified for any of our other intangible assets for the years ended December 31, 2016 and 2015. For the year ended December 31, 2014, our online payment processing intangible assets were identified for further testing. We determined that these definite-lived intangible assets were potentially impaired primarily due to a combination of the following factors: (a) legislative constraints at the state and federal level; (b) significant changes in management; and (c) lower than anticipated operating results.

These definite-lived intangible assets were evaluated using an undiscounted cash flow approach to determine if an impairment existed.  As impairment was indicated based on the undiscounted cash flow approach, we discounted the cash flows and applied probability factors to calculate the resulting fair values and compared to the existing carrying value to determine the amount of impairment. The amount of impairment was approximately $3.1 million leaving a revised cost basis of $1.6 million and a remaining life of three years at December 31, 2014. This amount was recorded in Operating Expenses in our Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income. These assets have been valued using level 3 fair value inputs.

The anticipated amortization expense related to other intangible assets, assuming no subsequent impairment of the underlying assets, is as follows (in thousands):

 

 

 

 

 

Anticipated amortization expense

    

Amount

 

2017

 

$

68,765

 

2018

 

 

50,899

 

2019

 

 

40,693

 

2020

 

 

35,978

 

2021

 

 

23,396

 

Thereafter

 

 

84,293

 

Total(1)

 

$

304,024

 


(1)

For the year ended December 31, 2016, the Company had $14.0 million in other intangible assets which had not yet been placed into service.

 

We enter into development and placement fee agreements to provide financing for new gaming facilities or for the expansion or improvement of existing facilities. All or a portion of the funds provided under development agreements are reimbursed to us, while funding under placement fee agreements is not reimbursed. In return for the fees under these agreements, each facility dedicates a percentage of its floor space, or an agreed upon unit count, for the placement of our EGMs over the term of the agreement, generally 12 to 83 months, and we receive a fixed percentage or flat fee of those machines’ hold per day. Certain of the agreements contain EGM performance standards that could allow the respective facility to reduce a portion of our guaranteed floor space.

 

In addition, certain development agreements allow the facilities to buy out floor space after advances that are subject to repayment have been repaid. The development agreements typically provide for a portion of the amounts retained by each facility for its share of the operating profits of the facility to be used to repay some or all of the advances recorded as notes receivable, which are included as part of other receivables current and non-current in the Consolidated Balance Sheets. There were no receivables related to development agreements at December 31, 2016 and 2015, respectively. Placement fees and amounts advanced in excess of those to be reimbursed by the customer for real property and land improvements are allocated to intangible assets and are generally amortized over the term of the contract, which is recorded as a reduction of revenue generated from the facility. In the past we have, and in the future, we may, by mutual agreement, amend these agreements to reduce our floor space at the facilities. Any proceeds received for the reduction of floor space is first applied against the intangible asset for that particular development or placement fee agreement, if any, and the remaining net book value of the intangible asset is prospectively amortized on a straight-line method over the remaining estimated useful life. We paid approximately $11.3 million and $2.8 million to extend the term of placement fee agreements with a customer for certain of its locations for the years ended December 31, 2016 and 2015, respectively.

 

During the year ended December 31, 2016, we foreclosed on the Bee Cave assets, evaluated its platform, and began to utilize these assets in connection with our social gaming strategy to deliver content from our existing game library. Consequently, we extinguished the note receivable and recorded $0.5 million of developed technology and software within other intangible assets, net on the Consolidated Balance Sheets during the period.

ACCOUNTS PAYABLE AND ACCRUED EXPENSES
ACCOUNTS PAYABLE AND ACCRUED EXPENSES

11. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

The following table presents our accounts payable and accrued expenses (amounts in thousands):

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

2016

   

2015

  

Accounts payable and accrued expenses

 

 

 

 

 

 

Trade accounts payable

$

55,352

 

$

69,182

 

Payroll and related expenses

 

12,305

 

 

8,565

 

Deferred and unearned revenues

 

9,222

 

 

10,836

 

Cash access processing and related expenses

 

7,001

 

 

4,662

 

Accrued taxes

 

2,587

 

 

1,654

 

Accrued interest

 

82

 

 

73

 

Other

 

7,842

 

 

6,540

 

Total accounts payable and accrued expenses

$

94,391

 

$

101,512

 

 

LONG-TERM DEBT
LONG-TERM DEBT

 

12. LONG-TERM DEBT

The following table summarizes our indebtedness (in thousands):

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

 

2016

  

2015

 

 

Long-term debt

 

 

 

 

 

 

 

Senior secured term loan

$

465,600

 

$

490,000

 

 

Senior secured notes

 

335,000

 

 

335,000

 

 

Senior unsecured notes

 

350,000

 

 

350,000

 

 

Total debt

 

1,150,600

 

 

1,175,000

 

 

Less: debt issuance costs and warrant discount

 

(28,720)

 

 

(35,101)

 

 

Total debt after debt issuance costs and discount

 

1,121,880

 

 

1,139,899

 

 

Less: current portion of long-term debt

 

(10,000)

 

 

(10,000)

 

 

Long-term debt, less current portion

$

1,111,880

 

$

1,129,899

 

 

 

We reclassified $23.7 million of debt issuance costs related to our outstanding debt from the non-current portion of other assets to contra-liabilities included in long-term debt as of December 31, 2015 in connection with our retrospective adoption of ASU No. 2015-03. The remaining debt issuance costs included in the non-current portion of other assets relates to our line-of-credit arrangements and were not reclassified consistent with our adoption of ASU No. 2015-15.

Credit Facilities

In December 2014, Everi Payments, as borrower, and Holdings entered into a credit facility with Bank of America, N.A., as administrative agent, collateral agent, swing line lender and letter of credit issuer; Deutsche Bank Securities Inc., as syndication agent; and Merrill Lynch, Pierce, Fenner & Smith Incorporated and Deutsche Bank Securities Inc., as joint lead arrangers and joint book managers (the “Credit Agreement”). The Credit Agreement consists of the $500.0 million, six-year senior secured term loan facility that matures in 2020 (the “Term Loan”) and the $50.0 million, five-year senior secured revolving credit facility that matures in 2019 (the “Revolving Credit Facility,” and together with the Term Loan, the “Credit Facilities”). The fees associated with the Credit Facilities included discounts of approximately $7.5 million and debt issuance costs of approximately $13.9 million. All borrowings under the Credit Facilities are subject to the satisfaction of customary conditions, including the absence of a default and compliance with representations and warranties.

 

We are required to repay the Term Loan in an amount equal to 0.50% per quarter of the initial aggregate principal with the final principal repayment installment on the maturity date.  Interest is due in arrears each March, June, September and December and at the maturity date. However, interest may be remitted within one to three months of such dates.

The Term Loan had an applicable interest rate of 6.25% as of December 31, 2016 and 2015, which represents LIBOR plus a 5.25% margin

The interest rate per annum applicable to the Revolving Credit Facility is, at our option, the base rate or LIBOR plus, in each case, an applicable margin. The interest rate per annum applicable to the Term Loan is also, at our option, the base rate or LIBOR plus, in each case, an applicable margin. We have historically elected to pay interest based on LIBOR, and we expect to continue to pay interest based on LIBOR. LIBOR will be reset at the beginning of each selected interest period based on the LIBOR rate then in effect; provided that, with respect to the Revolving Credit Facility, if LIBOR is below zero, then such rate will be equal to zero plus the applicable margin, and, with respect to the Term Loan, if LIBOR is below 1.0%, then such rate will be equal to 1.0% plus the applicable margin. The base rate is a fluctuating interest rate equal to the highest of (a) the prime lending rate announced by the administrative agent, (b) the federal funds effective rate from time to time plus 0.50%, and (c) LIBOR (after taking account of any applicable floor) applicable for an interest period of one month plus 1.00%. The applicable margins of 4.75% and 5.25% for the Revolving Credit Facility and Term Loan, respectively, are subject to adjustment based on our consolidated secured leverage ratio.

Voluntary prepayments of the Term Loan and the Revolving Credit Facility and voluntary reductions in the unused commitments are permitted in whole or in part, in minimum amounts as set forth in the Credit Agreement, with prior notice but without premium or penalty.

Subject to certain exceptions, the obligations under the Credit Facilities are secured by substantially all of the present and after acquired assets of each of Everi Payments, Holdings and the subsidiary guarantors, including: (a) a perfected first priority pledge of all the capital stock of Everi Payments and each domestic direct, wholly owned material restricted subsidiary held by Holdings, Everi Payments or any such subsidiary guarantor; and (b) a perfected first priority security interest in substantially all other tangible and intangible assets of Holdings, Everi Payments, and such subsidiary guarantors (including, but not limited to, accounts receivable, inventory, equipment, general intangibles, investment property, real property, intellectual property and the proceeds of the foregoing). Subject to certain exceptions, the Credit Facilities are unconditionally guaranteed by Holdings and such subsidiary guarantors, including Everi Games Holdings and its material domestic subsidiaries.

The Credit Agreement contains certain covenants that, among other things, limit Holdings’ ability, and the ability of certain of its subsidiaries, to incur additional indebtedness; sell assets or consolidate or merge with or into other companies; pay dividends or repurchase or redeem capital stock; make certain investments; issue capital stock of subsidiaries; incur liens; prepay, redeem or repurchase subordinated debt; and enter into certain types of transactions with our affiliates. The Credit Agreement also requires Holdings, together with its subsidiaries, to comply with a maximum consolidated secured leverage ratio as well as an annual excess cash flow requirement. At December 31, 2016, our consolidated secured leverage ratio was 3.80, with a maximum allowable ratio of 4.25. Our consolidated secured maximum leverage ratio will be 4.00,  3.75 and 3.50 as of December 31, 2017, 2018 and 2019 and thereafter, respectively. Based on our excess cash flow calculation at December 31, 2015, an excess cash flow payment of approximately $14.4 million was made during the year ended December 31, 2016.

Events of default under the Credit Agreement include customary events such as a cross-default provision with respect to other material debt (which includes the Refinanced Secured Notes and the Unsecured Notes (each defined below)). In addition, an event of default will occur if Holdings undergoes a change of control. This is defined to include the case where Holdings ceases to own 100% of the equity interests of Everi Payments, or where any person or group acquires a percentage of the economic or voting interests of Holdings’ capital stock of 35% or more (determined on a fully diluted basis), or where a majority of the board of directors of Everi Holdings ceases to consist of persons who are directors of Holdings on the closing date of the Credit Facilities or other directors whose nomination for election to the board of directors of Holdings was recommended by a majority of the then continuing directors.

At December 31, 2016, we had approximately $465.6 million of borrowings outstanding under the Term Loan and no borrowings outstanding under the Revolving Credit Facility. We had $50.0 million of additional borrowing availability under the Revolving Credit Facility as of December 31, 2016.  The weighted average interest rate on the Credit Facilities was approximately 6.25% for the year ended December 31, 2016.

We were in compliance with the terms of the Credit Facilities as of December 31, 2016 and 2015.

We expect that our cash provided by operating activities will be sufficient for our operating and debt servicing needs during the next 12 months. If not, we have sufficient borrowings available under our Credit Facilities to meet additional funding requirements. We monitor the financial strength of our lenders on an ongoing basis using publicly-available information. Based upon that information, we believe there is not a likelihood that any of our lenders might not be able to honor their commitments under the Credit Agreement.

Senior Secured Notes and Refinance of Senior Secured Notes

In December 2014, we issued $350.0 million in aggregate principal amount of 7.75% Secured Notes due 2021 (the “Secured Notes”). The fees associated with the Secured Notes included debt issuance costs of approximately $13.6 million. The Secured Notes were acquired by the initial purchasers pursuant to the terms of a purchase agreement. Under the terms of the purchase agreement, during a one-year period following the closing and upon prior notice from the initial purchasers, the Company was required to use commercially reasonable efforts to aid the purchasers in the resale of the Secured Notes, including by preparing an updated offering memorandum and participating in reasonable marketing efforts including road shows, to the extent required therein. Alternatively, we had the ability to redeem the Secured Notes from the initial purchasers without penalty. On April 15, 2015, the Company entered into a note purchase agreement with Everi Payments, CPPIB Credit Investments III Inc. (the “Purchaser”), and Deutsche Bank Trust Company Americas, as collateral agent (the “Note Purchase Agreement”), and issued $335.0 million in aggregate principal amount of the 7.25% Secured Notes due 2021 (the “Refinanced Secured Notes”) to the Purchaser in a private offering. With the proceeds from the issuance of the Refinanced Secured Notes, we redeemed, in full, the Company’s then outstanding Secured Notes from the initial purchasers in accordance with the terms of the indenture governing the Secured Notes. In connection with the issuance of the Refinanced Secured Notes during the second quarter of 2015, we expensed $13.0 million of related debt issuance costs and fees to loss on extinguishment of debt associated with the redeemed Secured Notes that were outstanding prior to the refinance transaction.

In connection with the issuance of the Refinanced Secured Notes and pursuant to the terms of the Note Purchase Agreement, the Company issued a warrant to purchase shares of the Company’s common stock (the “Warrant”) to the Purchaser. The Warrant expires on the sixth anniversary of the date of issuance. The number of shares issuable pursuant to the Warrant and the warrant exercise price are subject to adjustment for stock splits, reverse stock splits, stock dividends, mergers and certain other events. The Warrant was valued at $2.2 million using a modified Black-Scholes model and was accounted for as a debt discount.

Interest is due quarterly in arrears each January, April, July and October.

We were in compliance with the terms of the Refinanced Secured Notes as of December 31, 2016 and 2015.  

Senior Unsecured Notes

In December 2014, we issued $350.0 million in aggregate principal amount of 10.0% Unsecured Notes due 2022 (the “Unsecured Notes”). The fees associated with the Unsecured Notes included original issue discounts of approximately $3.8 million and debt issuance costs of approximately $14.0 million.

Interest is due semi-annually in arrears each January and July.

The Unsecured Notes were acquired by the initial purchasers pursuant to the terms of a purchase agreement. Under the terms of the purchase agreement, during a one-year period following the closing and upon prior notice from the initial purchasers, the Company was required to use commercially reasonable efforts to aid the purchasers in the resale of the Unsecured Notes, including by preparing an updated offering memorandum and participating in reasonable marketing efforts including road shows, to the extent required therein. The Unsecured Notes were resold by the initial purchasers to third parties in the second quarter of 2015.

In connection with the issuance of the Unsecured Notes, the Company entered into a registration rights agreement pursuant to which the Company agreed, for the benefit of the initial holders of the Unsecured Notes, to file with the SEC, and use its commercially reasonable efforts to cause to become effective, a registration statement relating to an offer to exchange the Unsecured Notes for an issue of SEC-registered notes with terms identical to the Unsecured Notes. On October 23, 2015, we filed a registration statement on Form S-4 with the SEC in accordance with the registration rights agreement outlining our offer to exchange the Unsecured Notes for identical notes without transfer restrictions. The registration statement was declared effective on November 3, 2015, and the exchange offer for the Unsecured Notes was completed on December 4, 2015 with 100% participation.

We were in compliance with the terms of the Unsecured Notes as of December 31, 2016 and 2015.

Principal Repayments

The maturities of our borrowings at December 31, 2016 are as follows (in thousands):

 

 

 

 

 

 

 

    

Amount

 

Maturities of borrowings

 

 

 

 

2017

 

$

10,000

 

2018

 

 

10,000

 

2019

 

 

10,000

 

2020

 

 

435,600

 

2021

 

 

335,000

 

Thereafter

 

 

350,000

 

Total

 

$

1,150,600

 

 

COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES

13. COMMITMENTS AND CONTINGENCIES

Lease Obligations

We lease office facilities and operating equipment under cancelable and non‑cancelable agreements. Total rent expense was approximately $6.8 million, $5.9 million and $1.9 million for the years ended December 31, 2016,  2015 and 2014, respectively.

We have a long‑term lease agreement related to office space for our corporate headquarters located in Las Vegas, Nevada that expires in April 2023.

In September 2014, the long-term lease agreement for office space in Austin, Texas, was extended through June 2021.

We also have leased facilities in Chicago, Illinois and Reno, Nevada, which support the design, production and expansion of our gaming content. The long-term lease agreement for our Chicago facilities commenced in November 2015 and expires in January 2023. The long-term lease agreement for our Reno facilities commenced in October 2015 and expires in April 2021.

As of December 31, 2016, the minimum aggregate rental commitment under all non‑cancelable operating leases were as follows (in thousands):

 

 

 

 

 

 

    

Amount

 

Minimum aggregate rental commitments

 

 

 

 

2017

 

$

4,803

 

2018

 

 

4,408

 

2019

 

 

4,462

 

2020

 

 

4,148

 

2021

 

 

3,254

 

Thereafter

 

 

2,432

 

Total

 

$

23,507

 

 

Litigation Claims and Assessments

We are subject to claims and suits that arise from time to time in the ordinary course of business. We do not believe the liabilities, if any, which may ultimately result from the outcome of such matters, individually or in the aggregate, will have a material adverse impact on our financial position, liquidity or results of operations.

 

Gain Contingency Settlement

 

In January 2014, we filed a complaint against certain third party defendants alleging conspiracy in restraint of competition regarding interchange fees, monopolization by defendants in the relevant market, and attempted monopolization of the defendants in the relevant market. We demanded a trial by jury of all issues so triable. The defendants filed a motion to dismiss on March 13, 2014. A settlement agreement was reached as of January 16, 2015. On January 22, 2015, the settlement agreement was executed and delivered for which we received $14.4 million in cash and recorded the settlement proceeds in the first quarter of 2015. This settlement is included as a reduction of operating expenses in our Consolidated Statements of (Loss) and Comprehensive (Loss) Income for the year ended December 31, 2015.

SHAREHOLDERS' EQUITY
SHAREHOLDERS' EQUITY

14. SHAREHOLDERS’ EQUITY

Preferred Stock.  Our amended and restated certificate of incorporation, as amended, allows our Board of Directors, without further action by stockholders, to issue up to 50,000,000 shares of preferred stock in one or more series and to fix the designations, powers, preferences, privileges and relative participating, optional, or special rights as well as the qualifications, limitations or restrictions of the preferred stock, including dividend rights, conversion rights, voting rights, terms of redemption and liquidation preferences. As of December 31, 2016 and 2015, we had no shares of preferred stock outstanding.

Common Stock.  Subject to the preferences that may apply to shares of preferred stock that may be outstanding at the time, the holders of outstanding shares of common stock are entitled to receive dividends out of assets legally available at the times and in the amounts as our Board of Directors may from time to time determine. All dividends are non-cumulative. In the event of the liquidation, dissolution or winding up of Everi, the holders of common stock are entitled to share ratably in all assets remaining after the payment of liabilities, subject to the prior distribution rights of preferred stock, if any, then outstanding. Each stockholder is entitled to one vote for each share of common stock held on all matters submitted to a vote of stockholders. Cumulative voting for the election of directors is not provided for. The common stock is not entitled to preemptive rights and is not subject to conversion or redemption. There are no sinking fund provisions applicable to the common stock. Each outstanding share of common stock is fully paid and non-assessable. As of December 31, 2016 and 2015, we had 90,952,185 and 90,877,273 shares of common stock issued, respectively.

Treasury Stock. Employees may direct us to withhold vested shares of restricted stock to satisfy the minimum statutory withholding requirements applicable to their restricted stock vesting. We repurchased or withheld from restricted stock awards 18,717 and 32,617 shares of common stock at an aggregate purchase price of $41,528 and $0.2 million for the years ended December 31, 2016 and 2015, respectively, to satisfy the minimum applicable tax withholding obligations related to the vesting of such restricted stock awards.

WEIGHTED AVERAGE COMMON SHARES
WEIGHTED AVERAGE COMMON SHARES

 

15. WEIGHTED AVERAGE SHARES OF COMMON STOCK

The weighted average number of common stock outstanding used in the computation of basic and diluted earnings per share is as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31,

 

 

    

 

2016

    

2015

    

2014

 

Weighted average shares

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding - basic

 

 

66,050

 

65,854

 

65,780

 

Potential dilution from equity grants(1)

 

 

 —

 

 —

 

1,083

 

Weighted average number of common shares outstanding - diluted

 

 

66,050

 

65,854

 

66,863

 


(1)

The Company was in a net loss position for the years ended December 31, 2016 and 2015, respectively, and therefore, no potential dilution from the application of the treasury stock method was applicable. Equity awards to purchase approximately 15.7 million and 14.2 million shares of common stock for the years ended December 31, 2016 and 2015, respectively, were excluded from the computation of diluted net loss per share, as their effect would have been anti-dilutive.

SHARE-BASED COMPENSATION
SHARE-BASED COMPENSATION

16. SHARE‑BASED COMPENSATION

Equity Incentive Awards

 

Our 2014 Equity Incentive Plan (the “2014 Plan”) and our 2012 Equity Incentive Plan (as amended, the “2012 Plan”) are used to attract and retain the best available personnel, to provide additional incentives to employees, directors and consultants and to promote the success of our business. The 2014 Plan superseded the then current 2005 Stock Incentive Plan (the “2005 Plan”). The 2012 Plan was assumed in connection with our acquisition of Everi Games Holding and conformed to include similar provisions to those as set forth in the 2014 Plan. Our equity incentive plans are administered by the Compensation Committee of our Board of Directors, which has the authority to select individuals who are to receive equity incentive awards and to specify the terms and conditions of grants of such awards, including, but not limited to: the vesting provisions and exercise prices.

Generally, we grant the following award types: (a) time-based options, (b) market-based options and (c) restricted stock. These awards have varying vesting provisions and expiration periods. For the year ended December 31, 2016, we granted time- and market-based options.

Our time-based stock options generally vest at a rate of 25% per year on each of the first four anniversaries of the grant dates and expire after a ten-year period.

Our market-based options granted in 2016 vest at a rate of 25% per year on each of the first four anniversaries of the grant date, provided that as of the vesting date for each vesting tranche, the closing price of the Company’s shares on the New York Stock Exchange is at least a specified price hurdle, defined as a 50% premium to the closing stock price on the grant date. If the price hurdle is not met as of the vesting date for a vesting tranche, then the vested tranche shall vest and become vested shares on the last day of a period of 30 consecutive trading days during which the closing price is at least the price hurdle. These options expire after a ten-year period.

Our market-based stock options granted in 2015 vest if our average stock price in any period of 30 consecutive trading days meets certain target prices during a four-year period that commenced on the date of grant for these options. These options expire after a seven-year period.

A summary of award activity is as follows (in thousands):

 

 

 

 

 

 

 

 

 

    

Stock Options

    

Restricted Stock

 

 

 

Granted

 

Granted

 

Outstanding, December 31, 2015

 

17,440

 

310

 

Additional authorized shares

 

 —

 

 —

 

Granted

 

4,383

 

 —

 

Exercised options or vested shares

 

 —

 

(75)

 

Cancelled or forfeited

 

(3,590)

 

(155)

 

Outstanding, December 31, 2016

 

18,233

 

80

 

 

The maximum number of shares available for future equity awards under the 2012 Plan and the 2014 Plan is approximately 5.0 million shares of our common stock. There are no shares available for future equity awards under the 2005 Plan.

Stock Options

The fair value of our standard time-based options was determined as of the date of grant using the Black-Scholes option pricing model with the following assumptions:

 

 

 

 

 

 

 

 

 

 

Year ended

 

 

 

December 31,

 

 

    

2016

    

2015

    

2014

 

Risk-free interest rate

 

1

%  

1

%  

1

%

Expected life of options (in years)

 

5

 

4

 

4

 

Expected volatility

 

51

%  

43

%  

54

%

Expected dividend yield

 

 —

%  

 —

%  

 —

%

 

During 2016, certain executive and director grants were valued under the Black-Scholes option pricing model that utilized different assumptions from those used for our standard time-based options. For the time-based options granted on February 13, 2016, the assumptions were: (a) risk-free interest rate of 1%; (b) expected term of six years; (c) expected volatility of 49%; and (d) no expected dividend yield. For the time-based options granted on February 25, 2016, the assumptions were: (a) risk-free interest rate of 1%; (b) expected term of five years; (c) expected volatility of 49%; and (d) no expected dividend yield.

The fair value of market-based options granted in connection with the annual grant that occurred during the second quarters of 2016 and 2015 and the first quarter of 2014 was determined as of the date of grant using a lattice-based option valuation model with the following assumptions:

 

 

 

 

 

 

 

 

 

 

Year ended

 

 

December 31,

 

    

2016

    

2015

    

2014

    

Risk-free interest rate

 

2

%  

1

%  

1

%  

Measurement period (in years)

 

10

 

4

 

4

 

Expected volatility

 

68

%  

47

%  

52

%  

Expected dividend yield

 

 —

%  

 —

%  

 —

%  

 

For the market-based options granted during the third quarter of 2016, the assumptions were: (a) risk-free interest rate of 2%; (b) expected term of ten years; (c) expected volatility of 69%; and (d) no expected dividend yield. For the market-based options granted during the fourth quarter of 2016, the assumptions were: (a) risk-free interest rate of 2%; (b) expected term of ten years; (c) expected volatility of 70%; and (d) no expected dividend yield.

For the market-based options granted in the first quarter 2014, the assumptions were: (a) risk-free interest rate of 1%; (b) measurement period of four years; (c) expected volatility of 51%; and (d) no expected dividend yield.

The fair value of the converted options related to the Merger was recalculated upon consummation of the acquisition and it was determined that the original fair value approximated the value upon conversion and was still applicable and will continue to amortize to stock compensation expense over the remaining life of the awards.

The following tables present the options activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

Weighted

    

 

 

 

 

 

Number of

 

Weighted Average

 

Average Life

 

Aggregate

 

 

 

Common Shares

 

Exercise Price

 

Remaining

 

Intrinsic Value

 

 

 

(in thousands)

 

(per share)

 

(years)

 

(in thousands)

 

Outstanding, December 31, 2015

 

17,440

 

$

7.41

 

6.6

 

$

1,212

 

Granted

 

4,383

 

 

1.67

 

 

 

 

 

 

Exercised

 

 —

 

 

 —

 

 

 

 

 

 

Canceled or forfeited

 

(3,590)

 

 

7.46

 

 

 

 

 

 

Outstanding, December 31, 2016

 

18,233

 

$

6.02

 

6.4

 

$

2,387

 

Vested and expected to vest, December 31, 2016

 

16,126

 

$

6.13

 

6.3

 

$

1,872

 

Exercisable, December 31, 2016

 

9,492

 

$

7.16

 

4.8

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options Outstanding

 

Options Exercisable

 

 

 

    

 

 

    

 

    

Weighted

    

 

 

    

 

    

 

 

 

 

 

 

 

 

 

 

 

Average

 

Weighted

 

 

 

Weighted

 

 

 

 

 

 

 

Number

 

Remaining

 

Average

 

Number

 

Average

 

 

 

 

 

 

 

Outstanding

 

Contract

 

Exercise

 

Exercisable

 

Exercise

 

Range of Exercise Prices

 

(in thousands)

 

Life (Years)

 

Prices

 

(in thousands)

 

Price

 

$

1.46

 

$

1.56

 

3,126

 

9.4

 

$

1.46

 

 —

 

$

 —

 

 

1.57

 

 

5.76

 

3,081

 

6.1

 

 

3.68

 

2,230

 

 

4.22

 

 

5.77

 

 

6.89

 

3,405

 

5.0

 

 

6.63

 

2,174

 

 

6.67

 

 

6.90

 

 

7.73

 

1,170

 

7.0

 

 

7.23

 

814

 

 

7.20

 

 

7.74

 

 

7.76

 

3,784

 

7.2

 

 

7.74

 

615

 

 

7.74

 

 

7.77

 

 

9.73

 

2,609

 

6.2

 

 

8.69

 

2,604

 

 

8.69

 

 

9.74

 

 

14.55

 

1,058

 

0.9

 

 

10.20

 

1,055

 

 

10.20

 

 

 

 

 

 

 

18,233

 

 

 

 

 

 

9,492

 

 

 

 

 

There were 4.4 million, 6.5 million and 6.6 million options granted for the years ended December 31, 2016,  2015 and 2014, respectively. The weighted average grant date fair value per share of the options granted was $0.83,  $2.48 and $3.20 for the years ended December 31, 2016,  2015 and 2014, respectively. No options were exercised during the year ended December 31, 2016. The total intrinsic value of options exercised was $0.8 million, $2.8 million for the years ended December 31, 2015 and 2014, respectively.

There was $11.7 million in unrecognized compensation expense related to options expected to vest as of December 31, 2016. This cost was expected to be recognized on a straight‑line basis over a weighted average period of 2.1 years. We recorded $6.3 million in non‑cash compensation expense related to options granted that were expected to vest for the year ended and as of December 31, 2016. There were no proceeds received from the exercise of options, as no exercises occurred during the period.

There was $18.1 million in unrecognized compensation expense related to options expected to vest as of December 31, 2015. This cost was expected to be recognized on a straight line basis over a weighted average period of 2.6 years. We recorded $7.4 million and $7.6 million in non‑cash compensation expense related to options granted that were expected to vest as of December 31, 2015 and 2014, respectively. We received $1.8 million and $5.3 million in cash from the exercise of options for the years ended December 31, 2015 and 2014, respectively.

Restricted Stock

The following is a summary of non‑vested share awards for our time‑based restricted shares:

 

 

 

 

 

 

 

 

 

 

    

 

  

Weighted

 

 

 

Shares

 

Average Grant

 

 

 

Outstanding

 

Date Fair Value

 

 

 

(in thousands)

 

(per share)

 

Outstanding, December 31, 2015

 

310

 

$

7.11

 

Granted

 

 —

 

 

 —

 

Vested

 

(75)

 

 

7.10

 

Forfeited

 

(155)

 

 

7.12

 

Outstanding, December 31, 2016

 

80

 

$

7.12

 

 

There were no shares of restricted stock granted for the year ended December 31, 2016. The total fair value of restricted stock vested was $0.2 million for the year ended December 31, 2016. There was $1.0 million in unrecognized compensation expense related to shares of time‑based restricted shares expected to vest as of December 31, 2016 and is expected to be recognized on a straight‑line basis over a weighted average period of 1.7 years. There were 0.1 million shares of restricted stock that vested during 2016, and we recorded $0.5 million in non-cash compensation expense related to the restricted stock granted that was expected to vest during 2016.

There were no shares of restricted stock granted for the year ended December 31, 2015, and 0.3 million shares of restricted stock were granted for the year ended December 31, 2014. The weighted average grant date fair value per share of restricted stock granted was $7.12 for the year ended December 31, 2014. The total fair value of restricted stock vested was $0.6 million and $1.4 million for the years ended December 31, 2015 and 2014, respectively. There was $2.0 million and $3.0 million in unrecognized compensation expense related to shares of time‑based restricted shares expected to vest as of December 31, 2015 and 2014, respectively, and is expected to be recognized on a straight‑line basis over a weighted average period of 2.4 years and 3.3 years, respectively. There were 0.2 million shares and 0.2 million shares of restricted stock that vested during 2015 and 2014, respectively, and we recorded $0.9 million and $1.2 million in non‑cash compensation expense related to the restricted stock granted that was expected to vest during 2015 and 2014, respectively.

INCOME TAXES
INCOME TAXES

17. INCOME TAXES

The following presents consolidated (loss) income before tax for domestic and foreign operations (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

    

2015

    

2014

 

Consolidated (loss) income before tax

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(225,538)

 

$

(129,602)

 

$

13,870

 

Foreign

 

 

7,755

 

 

6,519

 

 

6,431

 

Total

 

$

(217,783)

 

$

(123,083)

 

$

20,301

 

The income tax (benefit) provision attributable to (loss) income from operations before tax consists of the following components (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

   

2015

   

2014

 

Income tax (benefit) provision

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

30,400

 

$

(19,746)

 

$

6,637

 

Foreign

 

 

1,296

 

 

1,635

 

 

1,524

 

Total income tax (benefit) provision

 

$

31,696

 

$

(18,111)

 

$

8,161

 

Income tax (benefit) provision components

 

 

 

 

 

 

 

 

 

 

Current

 

$

1,756

 

$

1,767

 

$

1,598

 

Deferred

 

 

29,940

 

 

(19,878)

 

 

6,563

 

Total income tax (benefit) provision

 

$

31,696

 

$

(18,111)

 

$

8,161

 

 

A reconciliation of the federal statutory rate and the effective income tax rate is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31,

 

 

    

2016

    

2015

    

2014

 

Income tax reconciliation

 

 

 

 

 

 

 

Federal statutory rate

 

35.0

%  

35.0

%  

35.0

%

Foreign provision

 

0.5

%  

0.6

%  

(3.6)

%

State/province income tax

 

0.8

%  

1.1

%  

0.9

%

Non-deductible compensation cost

 

(0.5)

%  

(1.1)

%  

0.7

%

Non-deductible acquisition cost

 

0.0

%

0.0

%

5.9

%

Adjustment to carrying value

 

0.2

%  

0.6

%  

1.9

%

Research credit

 

0.2

%  

0.6

%  

0.0

%

Valuation allowance

 

(27.4)

%  

0.0

%  

0.0

%

Goodwill impairment

 

(23.5)

%  

(21.3)

%  

0.0

%

Other

 

0.1

%  

(0.8)

%  

(0.6)

%

Effective tax rate

 

(14.6)

%  

14.7

%  

40.2

%

 

The major tax‑effected components of the deferred tax assets and liabilities are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

    

2015

    

2014

 

Deferred income tax assets related to:

 

 

 

 

 

 

 

 

 

 

Net operating losses

 

$

98,664

 

$

81,531

 

$

64,357

 

Stock compensation expense

 

 

11,559

 

 

10,212

 

 

8,841

 

Accounts receivable allowances

 

 

1,745

 

 

1,444

 

 

1,613

 

Accrued and prepaid expenses

 

 

6,276

 

 

3,958

 

 

7,917

 

Long-term debt

 

 

493

 

 

300

 

 

290

 

Other

 

 

1,399

 

 

658

 

 

373

 

Tax credits

 

 

6,394

 

 

5,896

 

 

5,146

 

Valuation allowance

 

 

(61,012)

 

 

(1,442)

 

 

(2,319)

 

Total deferred income tax assets

 

$

65,518

 

$

102,557

 

$

86,218

 

Deferred income tax liabilities related to:

 

 

 

 

 

 

 

 

 

 

Property, equipment and leased assets

 

$

13,216

 

$

18,274

 

$

23,785

 

Intangibles

 

 

106,307

 

 

108,727

 

 

109,103

 

Other

 

 

3,606

 

 

3,200

 

 

1,072

 

Total deferred income tax liabilities

 

$

123,129

 

$

130,201

 

$

133,960

 

Deferred income taxes, net

 

$

(57,611)

 

$

(27,644)

 

$

(47,742)

 

 

The Company prospectively adopted the provisions of ASU No. 2015-17 as of December 31, 2015. The adoption of the provision caused us to reclassify current deferred tax assets to noncurrent (netted within noncurrent liabilities) on our Consolidated Balance Sheets. The prior reporting period was not retrospectively adjusted.

 

 

For all of our investments in foreign subsidiaries, except for GCA (Macau), deferred taxes have not been provided on unrepatriated foreign earnings. Unrepatriated earnings were approximately $23.3 million as of December 31, 2016. These earnings were considered permanently reinvested, as it was management’s intention to reinvest foreign earnings in foreign operations. We project sufficient cash flow or sufficient borrowings available under our Credit Facilities in the U.S. and therefore do not need to repatriate these foreign earnings to finance U.S. operations at this time.

 

As a result of certain realization requirements under the accounting guidance on share based payments, the table of deferred tax assets and liabilities shown above does not include certain deferred tax assets that arose directly from tax deductions related to equity compensation in excess of compensation recognized for financial reporting at December 31, 2016,  2015 and 2014, respectively. Equity will be increased by $4.6 million if, and when, such deferred tax assets are ultimately realized. We use the accounting guidance on income taxes ordering for purposes of determining when excess tax benefits have been realized.

 

Deferred tax assets arise primarily because expenses have been recorded in historical financial statement periods that will not become deductible for income taxes until future tax years. We record valuation allowances to reduce the book value of our deferred tax assets to amounts that are estimated on a more likely than not basis to be realized. This assessment requires judgment and is performed on the basis of the weight of all available evidence, both positive and negative, with greater weight placed on information that is objectively verifiable such as historical performance.

 

During the fourth quarter of 2016, we evaluated negative evidence noting that for the three-year period then ended, we reported a cumulative net loss. Pursuant to accounting guidance, a cumulative loss in recent years is a significant piece of negative evidence that must be considered and is difficult to overcome without sufficient objectively verifiable, positive evidence. As such, certain aspects of our historical results were included in our forecasted taxable income. Although our forecast of future taxable income was a positive indicator, since this form of evidence was not objectively verifiable, its weight was not sufficient to overcome the negative evidence.

 

As a result of this evaluation, we increased our valuation allowance for deferred tax assets by $59.6 million. The ultimate realization of deferred tax assets depends on having sufficient taxable income in the future years when the tax deductions associated with the deferred tax assets become deductible. The establishment of a valuation allowance does not impact cash, nor does it preclude us from using our tax credits, loss carryforwards and other deferred tax assets in the future.

 

We had $265.0 million, or $92.8 million, tax effected, of accumulated federal net operating losses as of December 31, 2016. The net operating losses can be carried forward and applied to offset taxable income for 20 years and will expire starting in 2024. We had $4.8 million, tax effected, of federal research and development credit carry forwards and $1.6 million of federal alternative minimum tax credit carry forwards as of December 31, 2016. The research and development credits are limited to a 20 year carry forward period and will expire starting in 2033. The federal alternative minimum tax credit carry forwards do not expire. As of December 31, 2016, $53.7 million of our valuation allowance relates to federal net operating loss carry forwards and credits that we estimate are not more likely than not to be realized.

 

We had tax effected state net operating loss carry forwards of approximately $10.4 million as of December 31, 2016. The state net operating loss carry forwards will expire between 2017 and 2037. The determination and utilization of these state net operating loss carry forwards are dependent upon apportionment percentages and other respective state laws, which can change from year to year. As of December 31, 2016,  $7.2 million of our valuation allowance relates to certain state net operating loss carry forwards that we estimate are not more likely than not to be realized. The remaining valuation allowance of $0.1 million relates to foreign net operating losses.

 

The following is a tabular reconciliation of the total amounts of unrecognized tax benefits (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2016

    

2015

    

2014

 

Unrecognized tax benefit

 

 

 

 

 

 

 

 

 

 

Unrecognized tax benefit at the beginning of the period

 

$

729

 

$

729

 

$

 —

 

Gross increases - tax positions in prior period

 

 

105

 

 

 —

 

 

 —

 

Gross decreases - tax positions in prior period

 

 

 —

 

 

 —

 

 

 —

 

Gross increases - tax positions in current period

 

 

 —

 

 

 —

 

 

729

 

Settlements

 

 

 —

 

 

 —

 

 

 —

 

Unrecognized tax benefit at the end of the period

 

$

834

 

$

729

 

$

729

 

 

We have analyzed filing positions in all of the federal, state and foreign jurisdictions where it is required to file income tax returns, as well as all open tax years in these jurisdictions. As of December 31, 2016, the Company recorded $0.8 million of unrecognized tax benefits, all of which would impact our effective tax rate, if recognized. We do not anticipate that our unrecognized tax benefits will materially change within the next 12 months. The Company has not accrued any penalties and interest for its unrecognized tax benefits. Other than the unrecognized tax benefit recorded, we believe that our income tax filing positions and deductions will be sustained upon audit, and we do not anticipate any other adjustments that will result in a material change to our financial position. We may, from time to time, be assessed interest or penalties by tax jurisdictions, although any such assessments historically have been minimal and immaterial to our financial results. Our policy for recording interest and penalties associated with audits and unrecognized tax benefits is to record such items as a component of income tax in our Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income.

 

We are subject to taxation in the U.S. and various states and foreign jurisdictions. We have a number of federal and state income tax years still open for examination as a result of our net operating loss carry forwards. Accordingly, we are subject to examination for both U.S. federal and some of the state tax returns for the years 2004 to present. For the remaining state, local and foreign jurisdictions, with some exceptions, we are no longer subject to examination by tax authorities for years before 2013.

SEGMENT INFORMATION
SEGMENT INFORMATION

18. SEGMENT INFORMATION

Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision-making group in deciding how to allocate resources and in assessing performance. Our chief operating decision-making group consists of the Chief Executive Officer and the Chief Financial Officer. This group manages the business, allocates resources and measures profitability based on our operating segments. The operating segments are reviewed separately because each represents products that can be sold separately to our customers.

Our chief operating decision-making group has determined the following to be the operating segments for which we conduct business: (a) Games and (b) Payments. We have reported our financial performance based on our segments in both the current and prior periods. Each of these segments is monitored by our management for performance against its internal forecast and is consistent with our internal management reporting. 

·

The Games segment provides solutions directly to gaming establishments to offer their patrons gaming entertainment related experiences including: leased gaming equipment; sales and maintenance related services of gaming equipment; gaming systems; and ancillary products and services.

 

·

The Payments segment provides solutions directly to gaming establishments to offer their patrons cash access related services and products, including: access to cash at gaming facilities via ATM cash withdrawals, credit card cash access transactions and POS debit card cash access transactions; check-related services; fully integrated kiosks and maintenance services; compliance, audit and data software; casino credit data and reporting services and other ancillary offerings.

 

Corporate overhead expenses have been allocated to the segments either through specific identification or based on a reasonable methodology. In addition, we allocate depreciation and amortization expenses to the business segments.

 

Our business is predominantly domestic, with no specific regional concentrations and no significant assets in foreign locations.

 

The accounting policies of the operating segments are generally the same as those described in the summary of significant accounting policies.

 

The following tables present segment information (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31,

 

 

    

 

2016

    

2015

 

2014

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Games

 

 

$

213,253

 

$

214,424

 

$

7,406

 

Payments

 

 

 

646,203

 

 

612,575

 

 

585,647

 

Total revenues

 

 

$

859,456

 

$

826,999

 

$

593,053

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

 

 

 

 

 

 

 

 

 

 

Games

 

 

$

(166,243)

 

$

(73,503)

 

$

(1,423)

 

Payments

 

 

 

47,688

 

 

63,773

 

 

35,205

 

Total operating (loss) income

 

 

$

(118,555)

 

$

(9,730)

 

$

33,782

 

 

 

 

 

 

 

 

 

 

    

At December 31, 2016

   

At December 31, 2015

Total assets

 

 

 

 

 

 

Games

 

$

894,213

 

$

1,086,147

Payments

 

 

513,950

 

 

464,238

Total assets

 

$

1,408,163

 

$

1,550,385

 

Major customers.  For the years ended December 31, 2016,  2015 and 2014,  no single customer accounted for more than 10% of our revenues. Our five largest customers accounted for approximately 31%,  30% and 28% of our total revenue in 2016,  2015 and 2014, respectively.

QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

19. SELECTED QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The unaudited selected quarterly results of operations are as follows (in thousands, except for per share amounts)*:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter

 

 

 

 

 

 

First

    

Second

    

Third

    

Fourth

    

Year

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

205,769

 

$

214,000

 

$

222,177

 

$

217,510

 

$

859,456

 

Operating income (loss)

 

 

3,785

 

 

6,060

 

 

11,572

 

 

(139,972)

 

 

(118,555)

 

Net loss

 

 

(13,151)

 

 

(10,796)

 

 

(8,254)

 

 

(217,278)

 

 

(249,479)

 

Basic loss per share

 

$

(0.20)

 

$

(0.16)

 

$

(0.12)

 

$

(3.29)

 

$

(3.78)

 

Diluted loss per share

 

$

(0.20)

 

$

(0.16)

 

$

(0.12)

 

$

(3.29)

 

$

(3.78)

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

66,034

 

 

66,041

 

 

66,049

 

 

66,074

 

 

66,050

 

Diluted

 

 

66,034

 

 

66,041

 

 

66,049

 

 

66,074

 

 

66,050

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

207,473

 

$

206,364

 

$

208,746

 

$

204,416

 

$

826,999

 

Operating income (loss)

 

 

28,141

 

 

16,336

 

 

14,716

 

 

(68,923)

 

 

(9,730)

 

Net income (loss)

 

 

469

 

 

(12,741)

 

 

(6,110)

 

 

(86,590)

 

 

(104,972)

 

Basic earnings (loss) per share

 

$

0.01

 

$

(0.19)

 

$

(0.09)

 

$

(1.31)

 

$

(1.59)

 

Diluted earnings (loss) per share

 

$

0.01

 

$

(0.19)

 

$

(0.09)

 

$

(1.31)

 

$

(1.59)

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

65,623

 

 

65,844

 

 

65,941

 

 

66,004

 

 

65,854

 

Diluted

 

 

66,492

 

 

65,844

 

 

65,941

 

 

66,004

 

 

65,854

 

 

 


*Rounding may cause variances.

CONDENSED CONSOLIDATING FINANCIAL INFORMATION
CONDENSED CONSOLIDATING FINANCIAL INFORMATION

20. CONDENSED CONSOLIDATING FINANCIAL INFORMATION

We conduct substantially all of our business through our U.S. and foreign subsidiaries. Everi Payments’ (“Subsidiary Issuer”) obligations under the Unsecured Notes are fully and unconditionally guaranteed, subject to certain customary release provisions, on a joint and several basis by Holdings (“Parent”) and substantially all of our 100%-owned U.S. subsidiaries other than Subsidiary Issuer (the “Guarantor Subsidiaries” and, together with Parent, the “Guarantors” and each a “Guarantor” ). The guarantees of our Unsecured Notes will be released under the following customary circumstances: (i) the sale or disposition of all or substantially all of the assets of the Guarantor (by way of merger, consolidation, or otherwise) to a person that is not (either before or after giving effect to such transaction) Parent, Subsidiary Issuer or a restricted subsidiary; (ii) the sale or disposition of sufficient capital stock of the Guarantor to a person that is not (either before or after giving effect to such transaction) Parent, Subsidiary Issuer or a restricted subsidiary and the Guarantor ceases to be a restricted subsidiary of Subsidiary Issuer as a result of the sale or other disposition; (iii) the designation of the Guarantor as an unrestricted subsidiary in accordance with the indenture governing the Unsecured Notes; or (iv) the legal or covenant defeasance of the Unsecured Notes or the satisfaction and discharge of the indenture governing the Unsecured Notes.

Presented below is condensed consolidating financial information for (a) Parent, (b) Subsidiary Issuer, (c) the Guarantor Subsidiaries and (d) our U.S. subsidiaries that are not Guarantor Subsidiaries and our foreign subsidiaries (collectively, the “Non-Guarantor Subsidiaries”) as of December 31, 2016 and December 31, 2015 and for the years ended December 31, 2016,  2015 and 2014. The condensed consolidating financial information has been presented to show the nature of assets held and the results of operations and cash flows of Parent, Subsidiary Issuer, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries assuming that the guarantee structure of the Unsecured Notes had been in effect at the beginning of the periods presented.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

Subsidiary

 

Guarantor

 

Guarantor

 

 

 

 

 

Parent

   

Issuer

   

Subsidiaries

   

Subsidiaries

   

Eliminations

   

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

 —

 

$

599,173

 

$

241,937

 

$

25,096

 

$

(6,750)

 

$

859,456

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

 —

 

 

480,210

 

 

59,802

 

 

14,764

 

 

(5,762)

 

 

549,014

Operating expenses

 

 —

 

 

73,352

 

 

44,526

 

 

1,819

 

 

(988)

 

 

118,709

Research and development

 

 —

 

 

 —

 

 

19,326

 

 

30

 

 

 —

 

 

19,356

Goodwill impairment

 

 —

 

 

 —

 

 

146,299

 

 

 —

 

 

 —

 

 

146,299

Depreciation

 

 —

 

 

8,278

 

 

41,391

 

 

326

 

 

 —

 

 

49,995

Amortization

 

 —

 

 

12,641

 

 

79,805

 

 

2,192

 

 

 —

 

 

94,638

Total costs and expenses

 

 —

 

 

574,481

 

 

391,149

 

 

19,131

 

 

(6,750)

 

 

978,011

Operating income (loss)

 

 —

 

 

24,692

 

 

(149,212)

 

 

5,965

 

 

 —

 

 

(118,555)

Other expense (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

 —

 

 

6,114

 

 

92,896

 

 

218

 

 

 —

 

 

99,228

Equity in loss (income) of subsidiaries

 

249,479

 

 

(14,981)

 

 

(1,917)

 

 

 —

 

 

(232,581)

 

 

 —

Total other expense (income)

 

249,479

 

 

(8,867)

 

 

90,979

 

 

218

 

 

(232,581)

 

 

99,228

(Loss) income before income tax

 

(249,479)

 

 

33,559

 

 

(240,191)

 

 

5,747

 

 

232,581

 

 

(217,783)

Income tax provision (benefit)

 

 —

 

 

21,679

 

 

8,881

 

 

1,136

 

 

 —

 

 

31,696

Net (loss) income

 

(249,479)

 

 

11,880

 

 

(249,072)

 

 

4,611

 

 

232,581

 

 

(249,479)

Foreign currency translation

 

(2,427)

 

 

 —

 

 

 —

 

 

(2,427)

 

 

2,427

 

 

(2,427)

Comprehensive (loss) income

$

(251,906)

 

$

11,880

 

$

(249,072)

 

$

2,184

 

$

235,008

 

$

(251,906)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2015

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

Subsidiary

 

Guarantor

 

Guarantor

 

 

 

 

 

Parent

   

Issuer

   

Subsidiaries

   

Subsidiaries

   

Eliminations

   

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

 —

 

$

566,634

 

$

243,974

 

$

17,219

 

$

(828)

 

$

826,999

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

 —

 

 

444,990

 

 

56,382

 

 

9,025

 

 

 —

 

 

510,397

Operating expenses

 

 —

 

 

61,615

 

 

38,554

 

 

1,861

 

 

(828)

 

 

101,202

Research and development

 

 —

 

 

 —

 

 

19,098

 

 

 —

 

 

 —

 

 

19,098

Goodwill impairment

 

 —

 

 

 —

 

 

75,008

 

 

 —

 

 

 —

 

 

75,008

Depreciation

 

 —

 

 

7,635

 

 

37,734

 

 

182

 

 

 —

 

 

45,551

Amortization

 

 —

 

 

9,842

 

 

73,195

 

 

2,436

 

 

 —

 

 

85,473

Total costs and expenses

 

 —

 

 

524,082

 

 

299,971

 

 

13,504

 

 

(828)

 

 

836,729

Operating income (loss)

 

 —

 

 

42,552

 

 

(55,997)

 

 

3,715

 

 

 —

 

 

(9,730)

Other expense (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

 —

 

 

7,639

 

 

92,343

 

 

308

 

 

 —

 

 

100,290

Equity in loss (income) of subsidiaries

 

104,972

 

 

(13,777)

 

 

 —

 

 

 —

 

 

(91,195)

 

 

 —

Loss on extinguishment of debt

 

 —

 

 

13,063

 

 

 —

 

 

 —

 

 

 —

 

 

13,063

Total other expense

 

104,972

 

 

6,925

 

 

92,343

 

 

308

 

 

(91,195)

 

 

113,353

(Loss) income before income tax

 

(104,972)

 

 

35,627

 

 

(148,340)

 

 

3,407

 

 

91,195

 

 

(123,083)

Income tax provision (benefit)

 

 —

 

 

8,342

 

 

(27,673)

 

 

1,220

 

 

 —

 

 

(18,111)

Net (loss) income

 

(104,972)

 

 

27,285

 

 

(120,667)

 

 

2,187

 

 

91,195

 

 

(104,972)

Foreign currency translation

 

(1,251)

 

 

 —

 

 

 —

 

 

(1,251)

 

 

1,251

 

 

(1,251)

Comprehensive (loss) income

$

(106,223)

 

$

27,285

 

$

(120,667)

 

$

936

 

$

92,446

 

$

(106,223)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2014

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

Subsidiary

 

Guarantor

 

Guarantor

 

 

 

 

 

Parent

    

Issuer

    

Subsidiaries

    

Subsidiaries

    

Eliminations

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

 —

 

$

542,206

 

$

35,689

 

$

15,891

 

$

(733)

 

$

593,053

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

 —

 

 

422,544

 

 

10,864

 

 

6,663

 

 

 —

 

 

440,071

Operating expenses

 

 —

 

 

88,087

 

 

5,719

 

 

2,379

 

 

(733)

 

 

95,452

Research and development

 

 —

 

 

 —

 

 

804

 

 

 —

 

 

 —

 

 

804

Depreciation

 

 —

 

 

7,428

 

 

1,134

 

 

183

 

 

 —

 

 

8,745

Amortization

 

 —

 

 

11,180

 

 

2,454

 

 

565

 

 

 —

 

 

14,199

Total costs and expenses

 

 —

 

 

529,239

 

 

20,975

 

 

9,790

 

 

(733)

 

 

559,271

Operating income

 

 —

 

 

12,967

 

 

14,714

 

 

6,101

 

 

 —

 

 

33,782

Other expense (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

 —

 

 

7,675

 

 

3,290

 

 

(209)

 

 

 —

 

 

10,756

Equity in income of subsidiaries

 

(12,140)

 

 

(15,218)

 

 

 —

 

 

 —

 

 

27,358

 

 

 —

Loss on extinguishment of debt

 

 —

 

 

2,523

 

 

202

 

 

 —

 

 

 —

 

 

2,725

Total other (income) expense

 

(12,140)

 

 

(5,020)

 

 

3,492

 

 

(209)

 

 

27,358

 

 

13,481

Income before income tax

 

12,140

 

 

17,987

 

 

11,222

 

 

6,310

 

 

(27,358)

 

 

20,301

Income tax provision

 

 —

 

 

2,801

 

 

3,784

 

 

1,576

 

 

 —

 

 

8,161

Net income

 

12,140

 

 

15,186

 

 

7,438

 

 

4,734

 

 

(27,358)

 

 

12,140

Foreign currency translation

 

(1,258)

 

 

 —

 

 

 —

 

 

(1,258)

 

 

1,258

 

 

(1,258)

Comprehensive income

$

10,882

 

$

15,186

 

$

7,438

 

$

3,476

 

$

(26,100)

 

$

10,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2016

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 —

 

$

88,648

 

$

9,103

 

$

21,300

 

$

 —

 

$

119,051

Settlement receivables

 

 —

 

 

122,222

 

 

 —

 

 

6,599

 

 

 —

 

 

128,821

Trade receivables, net

 

 —

 

 

4,401

 

 

41,500

 

 

5,750

 

 

 —

 

 

51,651

Other receivables

 

 —

 

 

4,600

 

 

243

 

 

157

 

 

 —

 

 

5,000

Inventory

 

 —

 

 

6,009

 

 

13,059

 

 

 —

 

 

 —

 

 

19,068

Prepaid expenses and other assets

 

 —

 

 

5,359

 

 

3,807

 

 

8,882

 

 

 —

 

 

18,048

Intercompany balances

 

 —

 

 

106,729

 

 

188,028

 

 

1,461

 

 

(296,218)

 

 

 —

Total current assets

 

 —

 

 

337,968

 

 

255,740

 

 

44,149

 

 

(296,218)

 

 

341,639

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, equipment and leased assets, net

 

 —

 

 

15,144

 

 

81,993

 

 

1,302

 

 

 —

 

 

98,439

Goodwill

 

 —

 

 

151,417

 

 

488,512

 

 

617

 

 

 —

 

 

640,546

Other intangible assets, net

 

 —

 

 

23,901

 

 

289,338

 

 

4,758

 

 

 —

 

 

317,997

Other receivables

 

 —

 

 

2,019

 

 

 —

 

 

1

 

 

 —

 

 

2,020

Investment in subsidiaries

 

(107,751)

 

 

171,979

 

 

1,293

 

 

86

 

 

(65,607)

 

 

 —

Deferred tax asset

 

 —

 

 

37,578

 

 

 —

 

 

 —

 

 

(37,578)

 

 

 —

Other assets

 

 —

 

 

4,940

 

 

2,286

 

 

296

 

 

 —

 

 

7,522

Intercompany balances

 

 —

 

 

1,143,115

 

 

7,851

 

 

 —

 

 

(1,150,966)

 

 

 —

Total non-current assets

 

(107,751)

 

 

1,550,093

 

 

871,273

 

 

7,060

 

 

(1,254,151)

 

 

1,066,524

Total assets

$

(107,751)

 

$

1,888,061

 

$

1,127,013

 

$

51,209

 

$

(1,550,369)

 

$

1,408,163

LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement liabilities

$

 —

 

$

225,170

 

$

268

 

$

13,685

 

$

 —

 

$

239,123

Accounts payable and accrued expenses

 

 —

 

 

64,192

 

 

28,970

 

 

1,229

 

 

 —

 

 

94,391

Current portion of long-term debt

 

 —

 

 

10,000

 

 

 —

 

 

 —

 

 

 —

 

 

10,000

Intercompany balances

 

 —

 

 

189,488

 

 

101,387

 

 

5,343

 

 

(296,218)

 

 

 —

Total current liabilities

 

 —

 

 

488,850

 

 

130,625

 

 

20,257

 

 

(296,218)

 

 

343,514

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liability

 

 —

 

 

 —

 

 

95,189

 

 

 —

 

 

(37,578)

 

 

57,611

Long-term debt, less current portion

 

 —

 

 

1,111,880

 

 

 —

 

 

 —

 

 

 —

 

 

1,111,880

Other accrued expenses and liabilities

 

 —

 

 

2,583

 

 

368

 

 

 —

 

 

 —

 

 

2,951

Intercompany balances

 

 —

 

 

 —

 

 

1,143,116

 

 

7,850

 

 

(1,150,966)

 

 

 —

Total non-current liabilities

 

 —

 

 

1,114,463

 

 

1,238,673

 

 

7,850

 

 

(1,188,544)

 

 

1,172,442

Total liabilities

 

 —

 

 

1,603,313

 

 

1,369,298

 

 

28,107

 

 

(1,484,762)

 

 

1,515,956

Stockholders’ (deficit) equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

91

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

91

Additional paid-in capital

 

264,755

 

 

85,499

 

 

5,314

 

 

21,093

 

 

(111,906)

 

 

264,755

Retained (deficit) earnings

 

(194,299)

 

 

201,316

 

 

(247,273)

 

 

5,168

 

 

40,789

 

 

(194,299)

Accumulated other comprehensive loss

 

(2,067)

 

 

(2,067)

 

 

(326)

 

 

(3,159)

 

 

5,510

 

 

(2,109)

Treasury stock, at cost

 

(176,231)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(176,231)

Total stockholders’ (deficit) equity

 

(107,751)

 

 

284,748

 

 

(242,285)

 

 

23,102

 

 

(65,607)

 

 

(107,793)

Total liabilities and stockholders’ (deficit) equity

$

(107,751)

 

$

1,888,061

 

$

1,127,013

 

$

51,209

 

$

(1,550,369)

 

$

1,408,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2015

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

6

 

$

87,078

 

$

3,900

 

$

11,046

 

$

 —

 

$

102,030

Settlement receivables

 

 —

 

 

42,437

 

 

 —

 

 

2,496

 

 

 —

 

 

44,933

Trade receivables, net

 

 —

 

 

10,750

 

 

41,634

 

 

(2)

 

 

 —

 

 

52,382

Other receivables

 

 —

 

 

4,063

 

 

833

 

 

32

 

 

 —

 

 

4,928

Inventory

 

 —

 

 

12,772

 

 

15,966

 

 

 —

 

 

 —

 

 

28,738

Prepaid expenses and other assets

 

 —

 

 

6,464

 

 

5,160

 

 

9,148

 

 

 —

 

 

20,772

Intercompany balances

 

 —

 

 

39,810

 

 

168,659

 

 

1,431

 

 

(209,900)

 

 

 —

Total current assets

 

6

 

 

203,374

 

 

236,152

 

 

24,151

 

 

(209,900)

 

 

253,783

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, equipment and leased assets, net

 

 —

 

 

26,472

 

 

79,514

 

 

322

 

 

 —

 

 

106,308

Goodwill

 

 —

 

 

154,395

 

 

634,811

 

 

597

 

 

 —

 

 

789,803

Other intangible assets, net

 

 —

 

 

32,000

 

 

343,629

 

 

6,833

 

 

 —

 

 

382,462

Other receivables

 

 —

 

 

3,256

 

 

3,399

 

 

 —

 

 

 —

 

 

6,655

Investment in subsidiaries

 

137,414

 

 

159,735

 

 

 —

 

 

86

 

 

(297,235)

 

 

 —

Deferred tax asset

 

 —

 

 

65,577

 

 

 —

 

 

 —

 

 

(65,577)

 

 

 —

Other assets

 

 —

 

 

7,256

 

 

3,667

 

 

451

 

 

 —

 

 

11,374

Intercompany balances

 

 —

 

 

1,136,505

 

 

 —

 

 

 —

 

 

(1,136,505)

 

 

 —

Total non-current assets

 

137,414

 

 

1,585,196

 

 

1,065,020

 

 

8,289

 

 

(1,499,317)

 

 

1,296,602

Total assets

$

137,420

 

$

1,788,570

 

$

1,301,172

 

$

32,440

 

$

(1,709,217)

 

$

1,550,385

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement liabilities

$

 —

 

$

136,109

 

$

162

 

$

3,548

 

$

 —

 

$

139,819

Accounts payable and accrued expenses

 

 —

 

 

67,736

 

 

32,593

 

 

1,183

 

 

 —

 

 

101,512

Current portion of long-term debt

 

 —

 

 

10,000

 

 

 —

 

 

 —

 

 

 —

 

 

10,000

Intercompany balances

 

 —

 

 

170,091

 

 

32,732

 

 

7,077

 

 

(209,900)

 

 

 —

Total current liabilities

 

 —

 

 

383,936

 

 

65,487

 

 

11,808

 

 

(209,900)

 

 

251,331

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liability

 

 —

 

 

 —

 

 

93,221

 

 

 —

 

 

(65,577)

 

 

27,644

Long-term debt, less current portion

 

 —

 

 

1,129,899

 

 

 —

 

 

 —

 

 

 —

 

 

1,129,899

Other accrued expenses and liabilities

 

 —

 

 

3,624

 

 

467

 

 

 —

 

 

 —

 

 

4,091

Intercompany balances

 

 —

 

 

 —

 

 

1,136,505

 

 

 —

 

 

(1,136,505)

 

 

 —

Total non-current liabilities

 

 —

 

 

1,133,523

 

 

1,230,193

 

 

 —

 

 

(1,202,082)

 

 

1,161,634

Total liabilities

 

 —

 

 

1,517,459

 

 

1,295,680

 

 

11,808

 

 

(1,411,982)

 

 

1,412,965

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

91

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

91

Additional paid-in capital

 

258,020

 

 

80,443

 

 

3,670

 

 

21,101

 

 

(105,214)

 

 

258,020

Retained earnings

 

55,180

 

 

190,375

 

 

1,797

 

 

1,180

 

 

(193,352)

 

 

55,180

Accumulated other comprehensive income (loss)

 

318

 

 

293

 

 

25

 

 

(1,649)

 

 

1,331

 

 

318

Treasury stock, at cost

 

(176,189)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(176,189)

Total stockholders’ equity

 

137,420

 

 

271,111

 

 

5,492

 

 

20,632

 

 

(297,235)

 

 

137,420

Total liabilities and stockholders’ equity

$

137,420

 

$

1,788,570

 

$

1,301,172

 

$

32,440

 

$

(1,709,217)

 

$

1,550,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(249,479)

 

$

11,880

 

$

(249,072)

 

$

4,611

 

$

232,581

 

$

(249,479)

Adjustments to reconcile net loss to cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 —

 

 

20,919

 

 

121,196

 

 

2,518

 

 

 —

 

 

144,633

Amortization of financing costs

 

 —

 

 

6,695

 

 

 —

 

 

 —

 

 

 —

 

 

6,695

Loss on sale or disposal of assets

 

 —

 

 

1,353

 

 

1,198

 

 

12

 

 

 —

 

 

2,563

Accretion of contract rights

 

 —

 

 

 —

 

 

8,692

 

 

 —

 

 

 —

 

 

8,692

Provision for bad debts

 

 —

 

 

74

 

 

9,834

 

 

 —

 

 

 —

 

 

9,908

Reserve for obsolescence

 

 —

 

 

860

 

 

2,721

 

 

 —

 

 

 —

 

 

3,581

Other asset impairment

 

 —

 

 

 —

 

 

4,289

 

 

 —

 

 

 —

 

 

4,289

Goodwill impairment

 

 —

 

 

 —

 

 

146,299

 

 

 —

 

 

 —

 

 

146,299

Equity in loss (income) of subsidiaries

 

249,479

 

 

(14,981)

 

 

(1,917)

 

 

 —

 

 

(232,581)

 

 

 —

Stock-based compensation

 

 —

 

 

5,091

 

 

1,644

 

 

 —

 

 

 —

 

 

6,735

Other non-cash items

 

 —

 

 

 —

 

 

(38)

 

 

 —

 

 

 —

 

 

(38)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net settlement receivables and liabilities

 

 —

 

 

9,275

 

 

106

 

 

5,866

 

 

 —

 

 

15,247

Other changes in operating assets and liabilities

 

1

 

 

(11,643)

 

 

43,772

 

 

456

 

 

 —

 

 

32,586

Net cash provided by operating activities

 

1

 

 

29,523

 

 

88,724

 

 

13,463

 

 

 —

 

 

131,711

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 —

 

 

(8,094)

 

 

(71,583)

 

 

(1,064)

 

 

 —

 

 

(80,741)

Acquisitions, net of cash acquired

 

 —

 

 

(694)

 

 

 —

 

 

 —

 

 

 —

 

 

(694)

Proceeds from sale of fixed assets

 

 —

 

 

4,599

 

 

 —

 

 

 —

 

 

 —

 

 

4,599

Placement fee agreements

 

 —

 

 

 —

 

 

(11,312)

 

 

 —

 

 

 —

 

 

(11,312)

Changes in restricted cash and cash equivalents

 

 —

 

 

94

 

 

 —

 

 

 —

 

 

 —

 

 

94

Intercompany investing activities

 

35

 

 

1,058

 

 

(626)

 

 

339

 

 

(806)

 

 

 —

Net cash provided by (used in) investing activities

 

35

 

 

(3,037)

 

 

(83,521)

 

 

(725)

 

 

(806)

 

 

(88,054)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of credit facility

 

 —

 

 

(24,400)

 

 

 —

 

 

 —

 

 

 —

 

 

(24,400)

Debt issuance costs

 

 —

 

 

(480)

 

 

 —

 

 

 —

 

 

 —

 

 

(480)

Purchase of treasury stock

 

(42)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(42)

Intercompany financing activities

 

 —

 

 

(36)

 

 

 —

 

 

(770)

 

 

806

 

 

 —

Net cash used in financing activities

 

(42)

 

 

(24,916)

 

 

 —

 

 

(770)

 

 

806

 

 

(24,922)

Effect of exchange rates on cash

 

 —

 

 

 —

 

 

 —

 

 

(1,714)

 

 

 —

 

 

(1,714)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase for the period

 

(6)

 

 

1,570

 

 

5,203

 

 

10,254

 

 

 —

 

 

17,021

Balance, beginning of the period

 

6

 

 

87,078

 

 

3,900

 

 

11,046

 

 

 —

 

 

102,030

Balance, end of the period

$

 —

 

$

88,648

 

$

9,103

 

$

21,300

 

$

 —

 

$

119,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2015

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(104,972)

 

$

27,285

 

$

(120,667)

 

$

2,187

 

$

91,195

 

$

(104,972)

Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 —

 

 

17,477

 

 

110,929

 

 

2,618

 

 

 —

 

 

131,024

Amortization of financing costs

 

 —

 

 

7,109

 

 

 —

 

 

 —

 

 

 —

 

 

7,109

Loss (gain) on sale or disposal of assets

 

 —

 

 

75

 

 

(2,864)

 

 

 —

 

 

 —

 

 

(2,789)

Accretion of contract rights

 

 —

 

 

 —

 

 

7,614

 

 

 —

 

 

 —

 

 

7,614

Provision for bad debts

 

 —

 

 

51

 

 

10,084

 

 

 —

 

 

 —

 

 

10,135

Reserve for obsolescence

 

 —

 

 

140

 

 

1,103

 

 

 —

 

 

 —

 

 

1,243

Goodwill impairment

 

 —

 

 

 —

 

 

75,008

 

 

 —

 

 

 —

 

 

75,008

Loss on early extinguishment of debt

 

 —

 

 

13,063

 

 

 —

 

 

 —

 

 

 —

 

 

13,063

Equity in loss (income) of subsidiaries

 

104,972

 

 

(13,777)

 

 

 —

 

 

 —

 

 

(91,195)

 

 

 —

Stock-based compensation

 

 —

 

 

6,883

 

 

1,401

 

 

 —

 

 

 —

 

 

8,284

Other non-cash items

 

 —

 

 

 —

 

 

(149)

 

 

 —

 

 

 —

 

 

(149)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net settlement receivables and liabilities

 

 —

 

 

22,455

 

 

22

 

 

(3,078)

 

 

 —

 

 

19,399

Other changes in operating assets and liabilities

 

(4)

 

 

(3,299)

 

 

(36,278)

 

 

(801)

 

 

 —

 

 

(40,382)

Net cash (used in) provided by operating activities

 

(4)

 

 

77,462

 

 

46,203

 

 

926

 

 

 —

 

 

124,587

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 —

 

 

(25,796)

 

 

(51,108)

 

 

(84)

 

 

 —

 

 

(76,988)

Acquisitions, net of cash acquired

 

 —

 

 

(10,857)

 

 

 —

 

 

 —

 

 

 —

 

 

(10,857)

Proceeds from sale of fixed assets

 

 —

 

 

102

 

 

2,000

 

 

 —

 

 

 —

 

 

2,102

Placement fee agreements

 

 —

 

 

 —

 

 

(2,813)

 

 

 —

 

 

 —

 

 

(2,813)

Repayments under development agreements

 

 —

 

 

 —

 

 

3,104

 

 

 —

 

 

 —

 

 

3,104

Changes in restricted cash and cash equivalents

 

 —

 

 

(97)

 

 

 —

 

 

 —

 

 

 —

 

 

(97)

Intercompany investing activities

 

(3,906)

 

 

6,593

 

 

25

 

 

(9)

 

 

(2,703)

 

 

 —

Net cash used in investing activities

 

(3,906)

 

 

(30,055)

 

 

(48,792)

 

 

(93)

 

 

(2,703)

 

 

(85,549)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of prior credit facility

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Repayments of credit facility

 

 —

 

 

(10,000)

 

 

 —

 

 

 —

 

 

 —

 

 

(10,000)

Repayments of secured notes

 

 —

 

 

(350,000)

 

 

 —

 

 

 —

 

 

 —

 

 

(350,000)

Repayments of unsecured notes

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Proceeds from issuance of secured notes

 

 —

 

 

335,000

 

 

 —

 

 

 —

 

 

 —

 

 

335,000

Debt issuance costs

 

 —

 

 

(1,221)

 

 

 —

 

 

 —

 

 

 —

 

 

(1,221)

Issuance of warrant

 

2,246

 

 

(2,246)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Proceeds from exercise of stock options

 

1,839

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,839

Purchase of treasury stock

 

(169)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(169)

Intercompany financing activities

 

 —

 

 

(5)

 

 

 —

 

 

(2,698)

 

 

2,703

 

 

 —

Net cash provided by (used in) financing activities

 

3,916

 

 

(28,472)

 

 

 —

 

 

(2,698)

 

 

2,703

 

 

(24,551)

Effect of exchange rates on cash

 

 —

 

 

 —

 

 

 —

 

 

(1,552)

 

 

 —

 

 

(1,552)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) for the period

 

6

 

 

18,935

 

 

(2,589)

 

 

(3,417)

 

 

 —

 

 

12,935

Balance, beginning of the period

 

 —

 

 

68,143

 

 

6,489

 

 

14,463

 

 

 —

 

 

89,095

Balance, end of the period

$

6

 

$

87,078

 

$

3,900

 

$

11,046

 

$

 —

 

$

102,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2014

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

12,140

 

$

15,186

 

$

7,438

 

$

4,734

 

$

(27,358)

 

$

12,140

Adjustments to reconcile net (loss) income to cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 —

 

 

18,608

 

 

3,588

 

 

748

 

 

 —

 

 

22,944

Amortization of financing costs

 

 —

 

 

2,035

 

 

 —

 

 

 —

 

 

 —

 

 

2,035

Loss on sale or disposal of assets

 

 —

 

 

54

 

 

 —

 

 

1

 

 

 —

 

 

55

Accretion of contract rights

 

 —

 

 

 —

 

 

301

 

 

 —

 

 

 —

 

 

301

Provision for bad debts

 

 —

 

 

 —

 

 

8,991

 

 

 —

 

 

 —

 

 

8,991

Reserve for obsolescence

 

 —

 

 

270

 

 

 —

 

 

 —

 

 

 —

 

 

270

Other asset impairment

 

 —

 

 

3,129

 

 

 —

 

 

 —

 

 

 —

 

 

3,129

Loss on early extinguishment of debt

 

 —

 

 

2,523

 

 

202

 

 

 —

 

 

 —

 

 

2,725

Equity in income of subsidiaries

 

(12,140)

 

 

(15,218)

 

 

 —

 

 

 —

 

 

27,358

 

 

 —

Stock-based compensation

 

 —

 

 

8,849

 

 

27

 

 

 —

 

 

 —

 

 

8,876

Other non-cash items

 

 —

 

 

(2)

 

 

(17)

 

 

 —

 

 

 —

 

 

(19)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net settlement receivables and liabilities

 

 —

 

 

(31,414)

 

 

141

 

 

594

 

 

 —

 

 

(30,679)

Other changes in operating assets and liabilities

 

(47)

 

 

34,504

 

 

(20,047)

 

 

(20,647)

 

 

 —

 

 

(6,237)

Net cash (used in) provided by operating activities

 

(47)

 

 

38,524

 

 

624

 

 

(14,570)

 

 

 —

 

 

24,531

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 —

 

 

(5,886)

 

 

(3,464)

 

 

(9,092)

 

 

 —

 

 

(18,442)

Acquisitions, net of cash acquired

 

 —

 

 

(11,845)

 

 

(1,056,155)

 

 

 —

 

 

 —

 

 

(1,068,000)

Proceeds from sale of fixed assets

 

 —

 

 

421

 

 

 —

 

 

 —

 

 

 —

 

 

421

Repayments under development agreements

 

 —

 

 

 —

 

 

276

 

 

 —

 

 

 —

 

 

276

Changes in restricted cash and cash equivalents

 

 —

 

 

(102)

 

 

 —

 

 

 —

 

 

 —

 

 

(102)

Intercompany investing activities

 

6,889

 

 

(1,085,709)

 

 

 —

 

 

(1,425)

 

 

1,080,245

 

 

 —

Net cash provided by (used in) investing activities

 

6,889

 

 

(1,103,121)

 

 

(1,059,343)

 

 

(10,517)

 

 

1,080,245

 

 

(1,085,847)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of prior credit facility

 

 —

 

 

(103,000)

 

 

 —

 

 

 —

 

 

 —

 

 

(103,000)

Proceeds from securing credit facility

 

 —

 

 

500,000

 

 

 —

 

 

 —

 

 

 —

 

 

500,000

Proceeds from issuance of secured notes

 

 —

 

 

350,000

 

 

 —

 

 

 —

 

 

 —

 

 

350,000

Proceeds from issuance of unsecured notes

 

 —

 

 

350,000

 

 

 —

 

 

 —

 

 

 —

 

 

350,000

Debt issuance costs

 

 —

 

 

(52,735)

 

 

 —

 

 

 —

 

 

 —

 

 

(52,735)

Proceeds from exercise of stock options

 

5,338

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5,338

Purchase of treasury stock

 

(12,180)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(12,180)

Intercompany financing activities

 

 —

 

 

(12,098)

 

 

1,063,059

 

 

29,284

 

 

(1,080,245)

 

 

 —

Net cash (used in) provided by financing activities

 

(6,842)

 

 

1,032,167

 

 

1,063,059

 

 

29,284

 

 

(1,080,245)

 

 

1,037,423

Effect of exchange rates on cash

 

 —

 

 

 —

 

 

 —

 

 

(1,266)

 

 

 —

 

 

(1,266)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase for the period

 

 —

 

 

(32,430)

 

 

4,340

 

 

2,931

 

 

 —

 

 

(25,159)

Balance, beginning of the period

 

 —

 

 

100,573

 

 

2,149

 

 

11,532

 

 

 —

 

 

114,254

Balance, end of the period

$

 —

 

$

68,143

 

$

6,489

 

$

14,463

 

$

 —

 

$

89,095

 

SUBSEQUENT EVENTS
SUBSEQUENT EVENTS

21. SUBSEQUENT EVENTS

 

As of the date of the filing of our Annual Report on Form 10-K, we had not identified, and were not aware of, any material subsequent events that occurred for the year ended December 31, 2016.

 

 

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

Principles of Consolidation

All intercompany transactions and balances have been eliminated in consolidation.

Business Combinations

We apply the provisions of the Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification (“ASC”) 805, “Business Combinations”, in the accounting for acquisitions. It requires us to recognize separately from goodwill the assets acquired and the liabilities assumed, at their acquisition date fair values. Goodwill as of the acquisition date is measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed. Significant estimates and assumptions are required to value assets acquired and liabilities assumed at the acquisition date as well as contingent consideration, where applicable. These estimates are preliminary and typically include the calculation of an appropriate discount rate and projection of the cash flows associated with each acquired asset over its estimated useful life. As a result, during the measurement period, which may be up to one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill. In addition, deferred tax assets, deferred tax liabilities, uncertain tax positions and tax related valuation allowances assumed in connection with a business combination are initially estimated as of the acquisition date. We reevaluate these items quarterly based upon facts and circumstances that existed as of the acquisition date and any adjustments to its preliminary estimates are recorded to goodwill, in the period of identification, if identified within the measurement period. Upon the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded to the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income.

Acquisition-related Costs

We recognize a liability for acquisition-related costs when the expense is incurred. Acquisition-related costs include, but are not limited to: financial advisory, legal and debt fees; accounting, consulting, and professional fees associated with due diligence, valuation and integration; severance; and other related costs and adjustments.

Cash and Cash Equivalents

Cash and cash equivalents include cash and all balances on deposit in banks and financial institutions. We consider all highly liquid investments with maturities of three months or less at the time of purchase to be cash and cash equivalents. Such balances generally exceed the federal insurance limits. However, we periodically evaluate the creditworthiness of these institutions to minimize risk.

ATM Funding Agreements

We obtain all of the cash required to operate our ATMs through various ATM Funding Agreements. Some gaming establishments provide the cash utilized within the ATM (“Site‑Funded”). The Site‑Funded receivables generated for the amount of cash dispensed from transactions performed at our ATMs are owned by us and we are liable to the gaming establishment for the face amount of the cash dispensed. In the Consolidated Balance Sheets, the amount of the receivable for transactions processed on these ATM transactions is included within settlement receivables and the amount due to the gaming establishment for the face amount of dispensing transactions is included within settlement liabilities.

For the Non‑Site‑Funded locations, our Contract Cash Solutions Agreement with Wells Fargo allows us to use funds owned by Wells Fargo to provide the currency needed for normal operating requirements for our ATMs. For the use of these funds, we pay Wells Fargo a cash usage fee on the average daily balance of funds utilized multiplied by a contractually defined cash usage rate. Under this agreement, all currency supplied by Wells Fargo remains the sole property of Wells Fargo at all times until it is dispensed, at which time Wells Fargo obtains an interest in the corresponding settlement receivable. As the cash is never an asset of ours, supplied cash is not reflected on our balance sheet. We are charged a cash usage fee for the cash used in these ATMs, which is included as interest expense in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income. We recognize the fees as interest expense due to the similar operational characteristics to a revolving line of credit, the fact that the fees are calculated on a financial index and the fees are paid for access to a capital resource.

Allowance for Doubtful Accounts

We maintain an allowance for doubtful accounts related to our trade and other receivables and notes receivable that have been deemed to have a high risk of uncollectibility. Management reviews its accounts and notes receivable on a quarterly basis to determine if any receivables will potentially be uncollectible. Management analyzes historical collection trends and changes in our customer payment patterns, customer concentration, and creditworthiness when evaluating the adequacy of our allowance for doubtful accounts. In our overall allowance for doubtful accounts we include any receivable balances for which uncertainty exists as to whether the account balance has become uncollectible. Based on the information available, management believes the allowance for doubtful accounts is adequate; however, actual write-offs may exceed the recorded allowance.

Settlement Receivables and Settlement Liabilities

In the credit card cash access and POS debit card cash access transactions provided by us, the gaming establishment is reimbursed for the cash disbursed to gaming patrons through the issuance of a negotiable instrument or through electronic settlement. We receive reimbursement from the patron’s credit or debit card issuer for the transaction in an amount equal to the amount owed to the gaming establishment plus the fee charged to the patron. This reimbursement is included within the settlement receivables on the Consolidated Balance Sheets. The amounts owed to gaming establishments are included within settlement liabilities on the Consolidated Balance Sheets.

Warranty Receivables

If a gaming establishment chooses to have a check warranted, it sends a request to our third party check warranty service provider, asking whether it would be willing to accept the risk of cashing the check. If the check warranty provider accepts the risk and warrants the check, the gaming establishment negotiates the patron’s check by providing cash for the face amount of the check. If the check is dishonored by the patron’s bank upon presentment, the gaming establishment invokes the warranty, and the check warranty service provider purchases the check from the gaming establishment for the full check amount and then pursues collection activities on its own. In our Central Credit Check Warranty product under our agreement with the third party service provider, we receive all of the check warranty revenue. We are exposed to risk for the losses associated with any warranted items that cannot be collected from patrons issuing the items. Warranty receivables are defined as any amounts paid by the third party check warranty service provider to gaming establishments to purchase dishonored checks. Additionally, we pay a fee to the third party check warranty service provider for its services.

The warranty receivables amount is recorded in trade receivables, net on our Consolidated Balance Sheets. On a monthly basis, the Company evaluates the collectability of the outstanding balances and establishes a reserve for the face amount of the expected losses on these receivables. The warranty expense associated with this reserve is included within cost of revenues (exclusive of depreciation and amortization) on our Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income.

Inventory

Our inventory primarily consists of component parts as well as finished goods and work-in-progress. The cost of inventory includes cost of materials, labor, overhead and freight. The inventory is stated at the lower of cost or market and accounted for using the first in, first out method.

Property, Equipment and Leased Assets

Property, equipment and leased assets are stated at cost, less accumulated depreciation, computed using the straight-line method over the lesser of the estimated life of the related assets, generally two to five years, or the related lease term.  Player terminals and related components and equipment are included in our rental pool. The rental pool can be further delineated as “rental pool – deployed,” which consists of assets deployed at customer sites under participation arrangements, and “rental pool – undeployed,” which consists of assets held by us that are available for customer use. Rental pool – undeployed consists of both new units awaiting deployment to a customer site and previously deployed units currently back with us to be refurbished awaiting re-deployment.  Routine maintenance of property, equipment and leased gaming equipment is expensed in the period incurred, while major component upgrades are capitalized and depreciated over the estimated remaining useful life of the component. Sales and retirements of depreciable property are recorded by removing the related cost and accumulated depreciation from the accounts. Gains or losses on sales and retirements of property are reflected in our Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income. Property, equipment and leased assets are reviewed for impairment whenever events or circumstances indicate that their carrying amounts may not be recoverable. Impairment is indicated when undiscounted future cash flows do not exceed the asset’s carrying value.

Development and Placement Fee Agreements

We enter into development and placement fee agreements to provide financing for new gaming facilities or for the expansion of existing facilities. All or a portion of the funds provided under development agreements are reimbursed to us, while funds provided under placement fee agreements are not reimbursed. In return, the facility dedicates a percentage of its floor space to placement of our player terminals, and we receive a fixed percentage of those player terminals' hold per day over the term of the agreement which is generally for 12 to 83 months. Certain of the agreements contain player terminal performance standards that could allow the facility to reduce a portion of our guaranteed floor space. In addition, certain development agreements allow the facilities to buy out floor space after advances that are subject to repayment have been repaid. The agreements typically provide for a portion of the amounts retained by the gaming facility for their share of the operating profits of the facility to be used to repay some or all of the advances recorded as notes receivable.

Goodwill

Goodwill represents the excess of the purchase price over the identifiable tangible and intangible assets acquired plus liabilities assumed arising from business combinations. We test for impairment annually on a reporting unit basis, at the beginning of our fourth fiscal quarter, or more often under certain circumstances. The annual impairment test is completed using either: a qualitative Step 0 assessment based on reviewing relevant events and circumstances; or a quantitative Step 1 assessment, which determines the fair value of the reporting unit, using an income approach that discounts future cash flows based on the estimated future results of our reporting units and a market approach that compares market multiples of comparable companies to determine whether or not any impairment exists. If the fair value of a reporting unit is less than its carrying amount, we use the Step 2 assessment to determine the impairment. Our reporting units are identified as operating segments or one level below. Reporting units must: (a) engage in business activities from which they earn revenues and incur expenses; (b) have operating results that are regularly reviewed by our chief operating decision makers to ascertain the resources to be allocated to the segment and assess its performance; and (c) have discrete financial information available. As of December 31, 2016, our reporting units included: Games, Cash Access, Kiosk Sales and Service, Central Credit, and Everi Compliance. During the year ended December 31, 2016, the Company combined its Cash Advance, ATM and Check Services reporting units into a Cash Access reporting unit to be consistent with the current corporate structure and segment management.

Other Intangible Assets

Other intangible assets are stated at cost, less accumulated amortization, computed primarily using the straight-line method. Other intangible assets consist primarily of: (i) customer contracts (rights to provide Games and Payments services to gaming establishment customers), developed technology, trade names and trademarks and contract rights acquired through business combinations; (ii) capitalized software development costs; and (iii) the acquisition cost of our patent related to the 3-in-1 rollover technology acquired in 2005. Customer contracts require us to make renewal assumptions, which impact the estimated useful lives of such assets. Capitalized software development costs require us to make certain judgments as to the stages of development and costs eligible for capitalization. Capitalized software costs placed in service are amortized over their useful lives, generally not to exceed five years. The acquisition cost of the 3-in-1 Rollover patent is being amortized over the term of the patent, which expires in 2018. We review intangible assets whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Such events or circumstances include, but are not limited to, a significant decrease in the fair value of the underlying business or market price of the asset, a significant adverse change in legal factors or business climate that could affect the value of an asset, or a current period operating or cash flow loss combined with a history of operating or cash flow losses. We group intangible assets for impairment analysis at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. Recoverability of intangible assets is measured by a comparison of the carrying amount of the asset to future, net cash flows expected to be generated by the asset, undiscounted and without interest or taxes. Any impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.

Debt Issuance Costs

Debt issuance costs incurred in connection with long-term borrowings are capitalized and amortized to interest expense based upon the related debt agreements using the straight-line method, which approximates the effective interest method. Debt issuance costs related to line-of-credit arrangements are included in other assets, non-current, on the Consolidated Balance Sheets.  All other debt issuance costs are included as contra-liabilities in long-term debt.

Original Issue Discounts

Original issue discounts incurred in connection with long-term borrowings are capitalized and amortized to interest expense based upon the related debt agreements using the straight-line method, which approximates the effective interest method. These amounts are recorded as contra-liabilities and included in long-term debt on the Consolidated Balance Sheets.

 

Deferred Revenue

Deferred revenue represents amounts from the sale of fully integrated kiosks and related service contracts, anti-money laundering and tax compliance software, and gaming equipment and systems that have been billed, or for which notes receivable have been executed, but which transaction has not met our revenue recognition criteria. The cost of the fully integrated kiosks and related service contracts, anti-money laundering and tax compliance software, and gaming equipment and systems is deferred and recorded at the time revenue is recognized. Amounts are classified between current and long-term liabilities, based upon the expected period in which the revenue will be recognized.

Revenue Recognition

Overall

We recognize revenue when evidence of an arrangement exists, services have been rendered, the price is fixed or determinable and collectability is reasonably assured. We evaluate our revenue streams for proper timing of revenue recognition. Revenue is recognized as products are delivered and or services are performed.

Games Revenues

Games revenues are primarily generated by our gaming operations under development, placement, and participation arrangements in which we provide our customers with player terminals, player terminal-content licenses and back-office equipment, collectively referred to herein as leased gaming equipment. Under these arrangements, we retain ownership of the leased gaming equipment installed at customer facilities, and we receive revenue based on a percentage of the net win per day generated by the leased gaming equipment or a fixed daily fee based on the number of player terminals installed at the facility. Revenue from lease participation or daily fee arrangements are considered both realizable and earned at the end of each gaming day.

Games revenues generated by player terminals deployed at sites under development or placement fee agreements are reduced by the accretion of contract rights acquired as part of those agreements. Contract rights are amounts allocated to intangible assets for dedicated floor space resulting from such agreements, described under “Development and Placement Fee Agreements.” The related amortization expense, or accretion of contract rights, is netted against our respective revenue category in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income.

We also generate Games revenues from back-office fees with certain customers. Back-office fees cover the service and maintenance costs for back-office servers installed in each gaming facility to run our gaming equipment, as well as the cost of related software updates. Back-office fees are considered both realizable and earned at the end of each gaming day.

Payments Revenues

Cash advance revenues are comprised of transaction fees assessed to gaming patrons in connection with credit card cash access and POS debit card cash access transactions and are recognized at the time the transactions are authorized. Such fees are based on a combination of a fixed amount plus a percentage of the face amount of the credit card cash access or POS debit card cash access transaction amount.

ATM revenues are comprised of transaction fees in the form of cardholder surcharges assessed to gaming patrons in connection with ATM cash withdrawals at the time the transactions are authorized and reverse interchange fees paid to us by the patrons’ issuing banks. Cardholder surcharges and reverse interchange are recognized as revenue when a transaction is initiated. The cardholder surcharges assessed to gaming patrons in connection with ATM cash withdrawals are currently a fixed dollar amount and not a percentage of the transaction amount.

Check services revenues are principally comprised of check warranty revenues and are generally based upon a percentage of the face amount of checks warranted. These fees are paid to us by gaming establishments.

Other revenues include amounts derived from the sale of cash access devices, such as the provision of certain professional services, software licensing, and certain other ancillary fees associated with the sale, installation and maintenance of those devices. In addition, other revenues consist of Central Credit revenues that are based upon either a flat monthly unlimited usage fee or a variable fee structure driven by the volume of patron credit histories generated. Also included in other revenues are revenues generated from ancillary marketing, database and Internet gaming activities.

Equipment and Systems Revenues

We sell gaming equipment, fully integrated kiosks and gaming systems directly to our customers under independent sales contracts through normal credit terms, or may grant extended credit terms under contracts secured by the related equipment.

For sales arrangements with multiple deliverables, we apply the guidance from ASC 605-25, “Revenue Recognition - Multiple-Element Arrangements.” In addition, we apply the guidance from ASC 985-605, “Software – Revenue Recognition”  which affects vendors that sell or lease tangible products in an arrangement that contains software that is more than incidental to the tangible product as a whole and clarifies what guidance should be used in allocating and measuring revenue.

The majority of our multiple element sales contracts are for some combination of gaming equipment, player terminals, content, system software, license fees, ancillary equipment and maintenance.

Revenue related to systems arrangements that contain both software and non-software deliverables requires allocation of the arrangement fee to the separate deliverables using the relative selling price method. Revenue for software deliverables is recognized under software revenue recognition guidance. Revenue resulting from the sale of non-software deliverables, such as gaming devices and other hardware, are accounted for based on other applicable revenue recognition guidance as the devices are tangible products containing both software and non-software components that function together to deliver the product's essential functionality.

In allocating the arrangement fees to separate deliverables, we evaluate whether we have vendor-specific objective evidence (“VSOE”) of selling price, third party evidence (“TPE”) or estimate of selling price (“ESP”) for gaming devices, maintenance and product support fees and other revenue sources. We generally use ESP to determine the selling price used in the allocation of separate deliverables, as VSOE and TPE are generally not available. We determine the ESP on separate deliverables by estimating a margin typically received on such items and applying that margin to the product cost incurred.

Generally, player terminal sales include ancillary equipment, such as networking gear, bases, chairs, and occasionally signage, some of which may be necessary for the full functionality of the player terminals in a casino. This ancillary equipment comprises an install kit that is shipped simultaneously with the player terminals. Although our products are analyzed as multiple deliverable arrangements, revenue for the player terminal and ancillary equipment is not recognized until all elements essential for the functionality of the product have been shipped or delivered. This includes game theme software and essential ancillary equipment. If elements that are not essential to the functionality of the player terminals are shipped after the unit, such as signage, chairs, or bases, these items would be classified as deferred revenue until shipped or delivered. 

Cost of Revenues (exclusive of depreciation and amortization)

The cost of revenues (exclusive of depreciation and amortization) represents the direct costs required to perform revenue generating transactions. The principal costs included within cost of revenues (exclusive of depreciation and amortization) are commissions paid to gaming establishments, interchange fees paid to credit and debit card networks, transaction processing fees to our transaction processor, inventory and related costs associated with the sale of our fully integrated kiosks, electronic gaming machines and system sales, check cashing warranties, field service and network operations personnel.

Advertising, Marketing and Promotional Costs

We expense advertising, marketing and promotional costs as incurred. Total advertising, marketing and promotional costs, included in operating expenses in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income, were $1.2 million, $0.9 million and $1.1 million for the years ended December 31, 2016,  2015 and 2014, respectively.

Research and Development Costs

We conduct research and development activities primarily to develop gaming systems, gaming engines, casino data management systems, casino central monitoring systems, video lottery outcome determination systems, gaming platforms and gaming content, as well as to add enhancements to our existing product lines. We believe our ability to deliver differentiated, appealing products and services to the marketplace is based on our research and development investments, and we expect to continue to make such investments in the future. Research and development costs consist primarily of salaries and benefits, consulting fees and game lab testing fees. Once the technological feasibility of a project has been established, it is transferred from research to development and capitalization of development costs begins until the product is available for general release.

 

Research and development costs were $19.4 million, $19.1 million and $0.8 million for the years ended December 31, 2016,  2015 and 2014, respectively.

Income Taxes

We are subject to income taxes in the United States as well as various states and foreign jurisdictions in which we operate. In accordance with accounting guidance, our income taxes include amounts from domestic and international jurisdictions, plus the provision for U.S. taxes on undistributed earnings of international subsidiaries not deemed to be permanently invested. Since it is our practice and current intent to reinvest the earnings in the international operations of our foreign subsidiaries, U.S. federal income taxes have not been provided on the undistributed earnings of any foreign subsidiaries, except for our GCA (Macau) S.A. subsidiary. Some items of income and expense are not reported in tax returns and the Consolidated Financial Statements in the same year. The tax effect of such temporary differences is reported as deferred income taxes.

Our deferred tax assets and liabilities are recognized for the expected future tax consequences of events that have been included in the financial statements or income tax returns. Deferred tax assets and liabilities are determined based upon differences between financial statement carrying amounts of existing assets and their respective tax bases using enacted tax rates expected to apply to taxable income in years in which those temporary differences are expected to be recovered or settled. The effect on the income tax provision or benefit and deferred tax assets and liabilities for a change in rates is recognized in the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income in the period that includes the enactment date.

When measuring deferred tax assets, certain estimates and assumptions are required to assess whether a valuation allowance should be established by evaluating both positive and negative factors in accordance with accounting guidance. This evaluation requires that we exercise judgment in determining the relative significance of each factor. The assessment of valuation allowance involves significant estimates regarding future taxable income and when it is recognized, the amount and timing of taxable differences, the reversal of temporary differences and the implementation of tax-planning strategies. A valuation allowance is established based on the weight of available evidence, including both positive and negative indicators, if it is more likely than not that a portion, or all, of the deferred tax assets will not be realized. Greater weight is given to evidence that is objectively verifiable, most notably historical results. If we report a cumulative loss from continuing operations before income taxes for a reasonable period of time, this form of negative evidence is difficult to overcome. Therefore, we include certain aspects of our historical results in our forecasts of future taxable income, as we do not have the ability to solely rely on forecasted improvements in earnings to recover deferred tax assets. When we report a cumulative loss position, to the extent our results of operations improve, such that we have the ability to overcome the more likely than not accounting standard, we expect to be able to reverse the valuation allowance in the applicable period of determination. In addition, we rely on deferred tax liabilities in our assessment of the realizability of deferred tax assets if the temporary timing difference is anticipated to reverse in the same period and jurisdiction and the deferred tax liabilities are of the same character as the temporary differences giving rise to the deferred tax assets.

We also follow accounting guidance to account for uncertainty in income taxes as recognized in our consolidated financial statements. The accounting standard creates a single model to address uncertainty in income tax positions and prescribes the minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. The standard also provides guidance on derecognition, measurement, classification, interest and penalties, accounting in interim periods, disclosure and transition.

Under this standard, we may recognize tax benefits from an uncertain position only if it is more likely than not that the position will be sustained upon examination by taxing authorities based on the technical merits of the issue. The amount recognized is the largest benefit that we believe has greater than a 50% likelihood of being realized upon settlement. Actual income taxes paid may vary from estimates depending upon changes in income tax laws, actual results of operations, and the final audit of tax returns by taxing authorities. Tax assessments may arise several years after tax returns have been filed.

Employee Benefits Plan

In connection with the acquisition of Everi Games Holding, we merged the Everi Payments 401(k) Plan (“Merged 401(k) Plan”) into the Everi Games Holding 401(k) Plan (“Surviving 401(k) Plan”), which was adopted for domestic employees of Everi Games and Everi Payments and their domestic subsidiaries. The Surviving 401(k) Plan Participant investment elections were not mapped from the current provider as the Merged 401(k) Plan assets were liquidated from their current investments and the proceeds were provided to the new provider. The participant contributions were sent to the new provider into the Surviving 401(k) Plan’s default fund until such time that a participant made investment elections. The Surviving 401(k) Plan structure is similar to the Merged 401(k) Plan and allows employees to defer up to the lesser of the Internal Revenue Code prescribed maximum amount or 100% of their income on a pre-tax basis through contributions to the plan. As a benefit to employees, we match a percentage of these employee contributions (as defined in the plan document). Expenses related to the matching portion of the contributions to the Surviving 401(k) Plan were $1.9 million, $1.3 million and $0.5 million for the years ended December 31, 2016,  2015 and 2014, respectively.

Fair Values of Financial Instruments

The fair value of a financial instrument represents the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Fair value estimates are made at a specific point in time, based upon relevant market information about the financial instrument. 

 

The carrying amount of cash and cash equivalents, settlement receivables, trade receivables, other receivables, settlement liabilities, accounts payable and accrued expenses approximates fair value due to the short-term maturities of these instruments. The fair value of our borrowings are estimated based on various inputs to determine a market price, such as: market demand and supply, size of tranche, maturity and similar instruments trading in more active markets. 

 

 

 

 

 

 

 

 

 

 

 

    

Level of

    

 

 

    

Outstanding

 

 

 

Hierarchy

 

Fair Value

 

Balance

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Term loan

 

1

 

$

451,632

 

$

465,600

 

Senior secured notes

 

3

 

$

324,950

 

$

335,000

 

Senior unsecured notes

 

1

 

$

350,000

 

$

350,000

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

Term loan

 

1

 

$

445,900

 

$

490,000

 

Senior secured notes

 

3

 

$

314,900

 

$

335,000

 

Senior unsecured notes

 

1

 

$

297,500

 

$

350,000

 

 

The senior secured notes were fair valued using a Level 3 input as there was no market activity or observable inputs as of December 31, 2016 and December 31, 2015. The fair value of the senior secured notes was derived using the same rate as the term loan given that both were treated similarly as of December 31, 2016. The fair value of the senior secured notes was derived using a Level 3 input by evaluating the trading activities of similar debt instruments as of December 31, 2015.

Foreign Currency Translation

Foreign currency denominated assets and liabilities for those foreign entities for which the local currency is the functional currency are translated into U.S. dollars based on exchange rates prevailing at the end of each year. Revenues and expenses are translated at average exchange rates during the year. The effects of foreign exchange gains and losses arising from these translations are included as a component of other comprehensive income on the Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income. Translation adjustments on intercompany balances of a long-term investment nature are recorded as a component of Accumulated Other Comprehensive Income on our Consolidated Balance Sheets.

Use of Estimates

We have made estimates and judgments affecting the amounts reported in these financial statements and the accompanying notes. The actual results may differ from these estimates. These accounting estimates incorporated into the Consolidated Financial Statements include, but are not limited to:

·

the estimates and assumptions related to the preparation of the unaudited pro forma financial information contained herein;

·

the estimates and assumptions related to the preliminary and final purchase price allocation based on the estimated fair values of the assets acquired and liabilities assumed related to any of our acquisitions;

·

the estimated reserve for warranty expense associated with our check warranty receivables;

·

the estimated reserve for bad debt expense associated with our trade receivables;

·

the estimated reserve for inventory obsolescence;

·

the valuation and recognition of share based compensation;

·

the valuation allowance on our deferred income tax assets;

·

the estimated cash flows in assessing the recoverability of long lived assets;

·

the estimates of future operating performance, weighted average cost of capital (“WACC”) and growth rates as well as other factors used in our annual goodwill and assets impairment evaluations;

·

the renewal assumptions used for customer contracts to estimate the useful lives of such assets; and

·

the judgments used to determine the stages of development and costs eligible for capitalization as internally developed software.

·

the estimated liability for health care claims under our self-insured health care program.

Earnings Applicable to Common Stock

Basic earnings per share is calculated by dividing net income by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the effect of potential common stock resulting from assumed stock option exercises and vesting of restricted stock unless it is antidilutive.

Share‑Based Compensation

Share-based payment awards result in a cost that is measured at fair value on the award’s grant date.

Our time-based stock options were measured at fair value on the grant date using the Black Scholes model. Our restricted stock awards were measured at fair value based on the stock price on the grant date. The compensation expense is recognized on a straight-line basis over the vesting period of the awards.

Our market-based options granted in 2016 under our 2014 Equity Incentive Plan (the “2014 Plan”) and 2012 Equity Incentive Plan (as amended, the “2012 Plan”)  vest at a rate of 25% per year on each of the first four anniversaries of the grant date, provided that as of the vesting date for each vesting tranche, the closing price of the Company’s shares on the New York Stock Exchange is at least a specified price hurdle, defined as a 50% premium to the closing stock price on the grant date. If the price hurdle is not met as of the vesting date for a vesting tranche, then the vested tranche shall vest and become vested shares on the last day of a period of 30 consecutive trading days during which the closing price is at least the price hurdle.

Our market-based stock options granted in 2015 under the 2014 Plan will vest if our average stock price in any period of 30 consecutive trading days meets certain target prices during a four-year period that commenced on the grant date of these options. If these target prices are not met during the four year period, the unvested shares underlying the options will terminate except if there is a Change in Control (as defined in the 2014 Plan) of the Company, in which case, the unvested shares underlying such options shall become fully vested on the effective date of such change in control transaction.

All market-based options were measured at fair value on the grant date using a lattice-based valuation model based on the median time horizon from the date of grant for these options to the vesting date for those paths that achieved the target threshold(s). The compensation expense is recognized on a straight-line basis over the median vesting periods calculated under such valuation model.

Forfeitures are estimated at the grant date for our time-based and market-based awards, with such estimates updated periodically; and with actual forfeitures recognized currently to the extent they differ from the estimates.

Unless otherwise provided by the administrator of our equity incentive plans, stock options granted under our plans generally expire ten years from the date of grant. In connection with our annual grant in 2015, certain market-based stock option awards were issued that expire seven years from the date of grant. The exercise price of stock options is generally the closing market price of our common stock on the date of the stock option grant.

Reclassification of Prior Year Balances

Reclassifications were made to the prior-period financial statements to conform to the current period presentation.

Recent Accounting Guidance

Recently Adopted Accounting Guidance

In April 2015, the FASB issued Accounting Standards Update (“ASU”) No. 2015-03, which provides guidance to simplify the presentation of debt issuance costs.  These amendments require 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, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this ASU. The pronouncement is effective for annual periods beginning after December 15, 2015, and interim periods within those fiscal years, and early adoption is permitted for financial statements that have not been previously issued. This guidance was further clarified in ASU No. 2015-15, which addressed the treatment of debt issuance costs related to line-of credit arrangements. It noted that as ASU No. 2015-03 did not provide guidance on debt issuance costs related to line-of credit arrangements, the SEC would not object to an entity deferring and presenting these specific debt issuance costs as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. We adopted the guidance in ASU Nos. 2015-03 and 2015-15 retrospectively to reclassify all debt issuance costs not associated with line-of-credit arrangements from the non-current portion of other assets to contra-liabilities and presented them as reductions to the face amount of each respective long-term debt instrument on our Consolidated Balance Sheets and related notes during the current period.

In January 2015, the FASB issued ASU No. 2015-01, which eliminates the requirement that an entity separately classify, present and disclose extraordinary events and transactions. The pronouncement is effective for annual periods ending after December 15, 2015. A reporting entity also may apply the amendments retrospectively to all prior periods presented in the financial statements. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. We adopted this guidance during the current period.  There was no impact on our Consolidated Financial Statements, as we do not have any extraordinary items.

In August 2014, the FASB issued ASU No. 2014-15, which provides guidance on determining when and how reporting entities must disclose going-concern uncertainties in their financial statements. The pronouncement is effective for annual periods ending after December 15, 2016, and interim periods thereafter, and early adoption is permitted. We adopted this guidance during the current period. There was no impact on our Consolidated Financial Statements.

In June 2014, the FASB issued ASU No. 2014-12, which requires that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. As such, the performance target should not be reflected in estimating the grant-date fair value of the award. The standard is effective for annual reporting periods beginning after December 15, 2015, with early adoption permitted. We adopted this guidance during the current period. There was no impact on our Consolidated Financial Statements.

Recent Accounting Guidance Not Yet Adopted

In January 2017, the FASB issued ASU No. 2017-04, which provides updated guidance on the goodwill impairment test and the method by which an entity recognizes an impairment charge. These amendments eliminate Step 2 from the current goodwill impairment process and require that an entity recognize an impairment charge equal to the amount by which the carrying amount exceeds the reporting unit’s fair value, not to exceed the total amount of goodwill allocated to that reporting unit. Additionally, a company should also take into consideration income tax effects from tax deductible goodwill on the carrying amount of a reporting unit when recording an impairment loss. The new standard is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. This guidance will be applied using a prospective approach. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In January 2017, the FASB issued ASU No. 2017-01, which clarifies the definition of a business. The amendments affect all companies and other reporting organizations that must determine whether they have acquired or sold a business. The amendments are intended to help companies and other organizations evaluate whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses.   The new standard is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This guidance will be applied using a prospective approach as of the beginning of the first period of adoption. Early adoption is permitted for acquisitions, or disposals that occur before the issuance date or effectiveness date of the amendments when the transaction has not been reported in financial statements that have been issued or made available for issuance. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In October 2016, the FASB issued ASU No. 2016-18, which requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. As a result, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The amendments do not provide a definition of restricted cash or restricted cash equivalents. The new standard is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This guidance will be applied using a retrospective approach to each period presented. Early adoption is permitted and adoption in an interim period should reflect adjustments as of the beginning of the fiscal year that includes that interim period. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In October 2016, the FASB issued ASU No. 2016-16, which provides updated guidance on the recognition of the income tax consequences of intra-entity transfers of assets other than inventory when the transfer occurs, and this eliminates the exception for an intra-entity transfer of such assets. The new standard is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This guidance will be applied using a modified retrospective approach through a cumulative-effective adjustment directly to retained earnings as of the beginning of the period of adoption. Early adoption is permitted during the first interim period of the year this guidance is adopted. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In August 2016, the FASB issued ASU No. 2016-15, which provides updated guidance on the classification of certain cash receipts and cash payments in the statement of cash flows. The new standard is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This guidance will be applied using a retrospective approach. If it is impracticable to apply the amendments retrospectively for some of the issues within this ASU, the amendments for those issues would be applied prospectively as of the earliest date practicable. Early adoption is permitted including adoption in an interim period. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In June 2016, the FASB issued ASU No. 2016-13, which provides updated guidance on credit losses for financial assets measured at amortized cost basis and available-for sale debt securities. The new standard is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. This guidance will be applied using a modified retrospective approach for the cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective and using a prospective approach for debt securities for which an other-than-temporary impairment had been recognized before the effective date. Early adoption is permitted for fiscal years beginning after December 15, 2018. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In March 2016, the FASB issued ASU No. 2016-09, which simplifies several aspects of the accounting for share-based payment transactions, including the accounting for income taxes, statutory tax withholding requirements and classification on the statement of cash flows. The new standard is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. This guidance will be applied either prospectively, retrospectively or using a modified retrospective transition method, depending on the area covered in this update. Early adoption is permitted. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In February 2016, the FASB issued ASU No. 2016-02, which provides guidance on the accounting treatment of leases.  The ASU establishes a right-of-use (“ROU”) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either financing or operating, with classification affecting the pattern of expense recognition in the income statement. The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years and early adoption is permitted. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. While we are currently assessing the impact of this ASU on our Consolidated Financial Statements, we expect the primary impact to our consolidated financial position upon adoption will be the recognition, on a discounted basis, of our minimum commitments under noncancelable operating leases on our Consolidated Balance Sheets, which will result in the recording of right of use assets and lease obligations and are currently discussed in “Note 13 Commitments and Contingencies.”

In July 2015, the FASB issued ASU No. 2015-11, which provides guidance on the measurement of inventory value.  The amendments require an entity to measure in scope inventory at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. Subsequent measurement is unchanged for inventory measured using last-in, first-out (“LIFO”) or the retail inventory method. The amendments do not apply to inventory that is measured using LIFO or the retail inventory method. The amendments apply to all other inventory, which includes inventory that is measured using first-in, first-out (“FIFO”) or average cost. The pronouncement is effective for annual periods beginning after December 15, 2016, and interim periods within those fiscal years, and early adoption is permitted. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements.

In May 2014, the FASB issued ASU No. 2014-09, which creates FASB ASC Topic 606, “Revenue from Contracts with Customers” and supersedes ASC Topic 605, “Revenue Recognition”. The guidance replaces industry-specific guidance and establishes a single five-step model to identify and recognize revenue. The core principle of the guidance is that an entity should recognize revenue upon transfer of control of promised goods or services to customers in an amount that reflects the consideration to which an entity expects to be entitled in exchange for those goods or services. Additionally, the guidance requires the entity to disclose further quantitative and qualitative information regarding the nature and amount of revenues arising from contracts with customers, as well as other information about the significant judgments and estimates used in recognizing revenues from contracts with customers. The guidance in ASU 2014-09 was further updated by ASU 2016-08 in March 2016, which provides clarification on the implementation of the principal versus agent considerations in ASU 2014-09.  In April 2016, the FASB issued ASU 2016-10, which provides clarification on the implementation of performance obligations and licensing in ASU 2014-09.  In May 2016, the FASB issued ASU 2016-11, which amends guidance provided in two SEC Staff Announcements at the March 3, 2016 Emerging Issues Task Force meeting over various topics relating to ASU 606. In May 2016, the FASB issued ASU 2016-12, which clarified various topics in ASU 606.  In December 2016, the FASB issued ASU 2016-20, which clarified additional topics in ASU 606.  This guidance was originally effective for interim and annual reporting periods beginning after December 15, 2016. However, in August 2015, the FASB issued ASU No. 2015-14, which extended the effective date to interim and annual periods beginning after December 15, 2017. Early application is permitted only as of annual reporting periods beginning after December 15, 2015, including interim reporting periods within that reporting period. This guidance may be adopted retrospectively or under a modified retrospective method where the cumulative effect is recognized at the date of initial application.

 

We will likely adopt this guidance using the retrospective method beginning in the first quarter of 2018.  We performed an initial review of the requirements of the standard and are monitoring the activity of the FASB and the transition resource group as it relates to specific interpretive guidance that may impact us. We are currently completing detailed contract reviews to determine necessary adjustments to existing accounting policies and procedures and to support an evaluation of the standard’s impact on our Consolidated Financial Statements and disclosures included within Notes to Consolidated Financial Statements. Based on reviews performed, we do not expect our Payments revenues to be materially impacted by the implementation of this guidance. We are still evaluating Games revenues and equipment and systems revenues to determine the extent, if any, of changes to the timing and amount of revenue recorded in each reporting period. Additionally, the new guidance will require enhanced disclosures, including additions to our revenue recognition policies to identify performance obligations to customers and significant judgments in measurement and recognition. We may identify other impacts from the implementation of this guidance as we continue our assessment.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
Schedule of fair value and carrying value of our borrowings

 

 

 

 

 

 

 

 

 

 

 

    

Level of

    

 

 

    

Outstanding

 

 

 

Hierarchy

 

Fair Value

 

Balance

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Term loan

 

1

 

$

451,632

 

$

465,600

 

Senior secured notes

 

3

 

$

324,950

 

$

335,000

 

Senior unsecured notes

 

1

 

$

350,000

 

$

350,000

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

Term loan

 

1

 

$

445,900

 

$

490,000

 

Senior secured notes

 

3

 

$

314,900

 

$

335,000

 

Senior unsecured notes

 

1

 

$

297,500

 

$

350,000

 

 

BUSINESS COMBINATIONS (Tables)

The total purchase consideration for Everi Games Holding was as follows (in thousands, except per share amounts):

 

 

 

 

 

 

    

Amount

 

Purchase consideration

 

 

 

 

Total purchase price for Everi Games common stock (29,948 shares at $36.50 per share)

 

$

1,093,105

 

Payment in respect to Everi Games outstanding equity awards

 

 

56,284

 

Total merger consideration

 

 

1,149,389

 

Repayments of Everi Games debt and other obligations

 

 

25,065

 

Less: Everi Games outstanding cash at acquisition date

 

 

(118,299)

 

Total purchase consideration

 

$

1,056,155

 

 

The information below reflects the purchase price allocation (in thousands):

 

 

 

 

 

 

    

Amount

 

Purchase price allocation

 

 

 

 

Current assets

 

$

68,548

 

Property, equipment and leasehold improvements, net

 

 

87,283

 

Goodwill

 

 

669,542

 

Other intangible assets, net

 

 

403,300

 

Other receivables, non-current

 

 

5,030

 

Other assets, long-term

 

 

3,392

 

Deferred tax asset, non-current

 

 

22,287

 

Total assets

 

 

1,259,382

 

Current liabilities

 

 

44,291

 

Deferred tax liability, non-current

 

 

158,418

 

Other accrued expenses and liabilities

 

 

518

 

Total liabilities

 

 

203,227

 

Net assets acquired

 

$

1,056,155

 

 

 

The following table summarizes acquired tangible assets (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Useful Life

 

Estimated

 

 

    

(years)

    

Fair Value

  

Property, equipment and leased assets

 

 

 

 

 

 

 

 

Gaming equipment

 

2

-

4

 

$

78,201

 

Leasehold and building improvements

 

Lease Term

 

 

2,105

 

Machinery and equipment

 

3

-

5

 

 

4,126

 

Other

 

2

-

7

 

 

2,851

 

Total property, equipment and leased assets

 

 

 

 

 

$

87,283

 

 

 

The following table summarizes acquired intangible assets (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Useful Life

 

Estimated

 

 

    

(years)

    

Fair Value

 

Other intangible assets

 

 

 

 

 

 

 

 

Tradenames and trademarks

 

3

-

7

 

$

14,800

 

Computer software

 

3

-

5

 

 

3,755

 

Developed technology

 

2

-

6

 

 

139,645

 

Customer relationships

 

8

-

12

 

 

231,100

 

Contract rights

 

1

-

7

 

 

14,000

 

Total other intangible assets

 

 

 

 

 

$

403,300

 

 

The following table reflects selected financial data from the unaudited pro forma consolidated financial information assuming the Merger occurred as of January 1, 2013 (in thousands): 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2014

 

Unaudited pro forma results of operations (in thousands, except per share amounts)

 

 

 

 

Revenues

 

$

800,732

 

Net loss

 

 

(5,083)

 

Basic loss per share

 

$

(0.08)

 

Diluted loss per share

 

$

(0.08)

 

 

TRADE RECEIVABLES (Tables)

The balance of trade receivables consisted of the following (in thousands):

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

2016

   

2015

 

Trade receivables, net

 

 

 

 

 

 

Games trade receivables

$

44,410

 

$

38,064

 

Payments trade receivables

 

7,241

 

 

14,318

 

Total trade receivables, net

$

51,651

 

$

52,382

 

 

A summary activity of the reserve for warranty losses is as follows (in thousands):

 

 

 

 

 

 

    

Amount

 

Balance, December 31, 2013

 

$

2,777

 

Warranty expense provision

 

 

9,029

 

Charge-offs against reserve

 

 

(9,022)

 

Balance, December 31, 2014

 

 

2,784

 

Warranty expense provision

 

 

9,263

 

Charge-offs against reserve

 

 

(9,074)

 

Balance, December 31, 2015

 

 

2,973

 

Warranty expense provision

 

 

8,694

 

Charge-offs against reserve

 

 

(8,972)

 

Balance, December 31, 2016

 

$

2,695

 

 

OTHER RECEIVABLES (Tables)
Schedule of other receivables

The balance of other receivables consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

2016

    

2015

 

Other receivables

 

 

 

 

 

 

Notes and loans receivable, net of discount of $0 and $699 at December 31, 2016 and December 31, 2015, respectively

$

5,096

 

$

9,930

 

Federal and state income tax receivable

 

243

 

 

421

 

Other

 

1,681

 

 

1,232

 

Total other receivables

 

7,020

 

 

11,583

 

Less: non-current portion of notes and loans receivable

 

2,020

 

 

6,655

 

Total other receivables, current portion

$

5,000

 

$

4,928

 

 

PREPAID AND OTHER ASSETS (Tables)

The balance of prepaid and other assets, current consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

2016

  

2015

 

Prepaid expenses and other assets

 

 

 

 

 

 

Deposits

$

8,622

 

$

8,946

 

Prepaid expenses

 

5,937

 

 

8,255

 

Other

 

3,489

 

 

3,571

 

Total prepaid expenses and other assets

$

18,048

 

$

20,772

 

 

The balance of other assets, non-current consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

 

2016

    

2015

    

 

Other assets

 

 

 

 

 

 

 

Prepaid expenses and deposits

$

3,399

 

$

4,521

 

 

Debt issuance costs of revolving credit

 

689

 

 

919

 

 

Other

 

3,434

 

 

5,934

 

 

Total other assets

$

7,522

 

$

11,374

 

 

 

INVENTORY (Tables)
Schedule of inventory

Inventory consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

 

2016

    

2015

 

 

Inventory

 

 

 

 

 

 

 

Raw materials and component parts, net of reserves of $2,155 and $912 at December 31, 2016 and December 31, 2015, respectively

$

12,570

 

$

23,663

 

 

Work-in-progress

 

1,502

 

 

1,495

 

 

Finished goods

 

4,996

 

 

3,580

 

 

Total inventory

$

19,068

 

$

28,738

 

 

 

PROPERTY, EQUIPMENT AND LEASED ASSETS (Tables)
Schedule of property, equipment and leased assets

Property, equipment and leased assets consist of the following (amounts in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2016

 

At December 31, 2015

 

 

 

Useful Life

 

 

 

 

Accumulated

 

Net Book

 

 

 

Accumulated

 

Net Book

 

 

   

(Years)

    

  Cost  

    

Depreciation

    

Value

    

Cost

    

Depreciation

    

Value

 

Property, equipment and leased assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental pool - deployed

 

2

-

4

 

$

123,812

 

$

59,188

 

$

64,624

 

$

91,743

 

$

29,993

 

$

61,750

 

Rental pool - undeployed

 

2

-

4

 

 

13,456

 

 

5,721

 

 

7,735

 

 

11,950

 

 

3,361

 

 

8,589

 

ATM equipment

 

 

5

 

 

 

16,537

 

 

11,189

 

 

5,348

 

 

20,601

 

 

12,885

 

 

7,716

 

Leasehold and building improvements

 

Lease Term

 

 

10,023

 

 

3,698

 

 

6,325

 

 

7,564

 

 

2,038

 

 

5,526

 

Cash advance equipment

 

 

3

 

 

 

8,590

 

 

4,499

 

 

4,091

 

 

7,662

 

 

2,711

 

 

4,951

 

Machinery, office and other equipment

 

2

-

5

 

 

30,424

 

 

20,108

 

 

10,316

 

 

32,313

 

 

14,537

 

 

17,776

 

Total

 

 

 

 

 

$

202,842

 

$

104,403

 

$

98,439

 

$

171,833

 

$

65,525

 

$

106,308

 

 

GOODWILL AND OTHER INTANGIBLE ASSETS (Tables)

 

The changes in the carrying amount of goodwill are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Cash Access

    

Games

    

Other

    

Total

 

Goodwill

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2014

 

$

157,150

 

$

669,452

 

$

31,311

 

$

857,913

 

Goodwill acquired during the year

 

 

 —

 

 

 —

 

 

6,117

 

 

6,117

 

Goodwill impairment

 

 

 —

 

 

(75,008)

 

 

 —

 

 

(75,008)

 

Foreign translation adjustment

 

 

(115)

 

 

 —

 

 

 —

 

 

(115)

 

Other(1)

 

 

 —

 

 

896

 

 

 —

 

 

896

 

Balance, December 31, 2015

 

$

157,035

 

$

595,340

 

$

37,428

 

$

789,803

 

Goodwill impairment

 

 

 —

 

 

(146,299)

 

 

 —

 

 

(146,299)

 

Foreign translation adjustment

 

 

20

 

 

 —

 

 

 —

 

 

20

 

Other(2)

 

 

 —

 

 

 —

 

 

(2,978)

 

 

(2,978)

 

Balance, December 31, 2016

 

$

157,055

 

$

449,041

 

$

34,450

 

$

640,546

 


(1)

Includes the final 2015 measurement period adjustments associated with the acquisition of our Games business in late 2014.

(2)

Includes the final 2016 measurement period adjustments associated with the acquisition of certain assets of Resort Advantage in late 2015.

 

 

Other intangible assets consist of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2016

 

At December 31, 2015

 

 

Useful Life

 

 

 

 

Accumulated

 

Net Book

 

 

 

 

Accumulated

 

Net Book

 

    

(years)

    

Cost

    

Amortization

    

Value

    

Cost

    

Amortization

    

Value

Other intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract rights under development and placement fee agreements

 

1

-

7

 

$

17,742

 

$

6,281

 

$

11,461

 

$

16,453

 

$

7,612

 

$

8,841

Customer contracts

 

7

-

14

 

 

50,975

 

 

40,419

 

 

10,556

 

 

50,177

 

 

34,755

 

 

15,422

Customer relationships

 

8

-

12

 

 

231,100

 

 

42,688

 

 

188,412

 

 

231,100

 

 

21,723

 

 

209,377

Developed technology and software

 

1

-

6

 

 

224,265

 

 

126,721

 

 

97,544

 

 

197,658

 

 

63,591

 

 

134,067

Patents, trademarks and other

 

1

-

17

 

 

27,771

 

 

17,747

 

 

10,024

 

 

28,240

 

 

13,485

 

 

14,755

Total

 

 

 

 

 

$

551,853

 

$

233,856

 

$

317,997

 

$

523,628

 

$

141,166

 

$

382,462

 

The anticipated amortization expense related to other intangible assets, assuming no subsequent impairment of the underlying assets, is as follows (in thousands):

 

 

 

 

 

Anticipated amortization expense

    

Amount

 

2017

 

$

68,765

 

2018

 

 

50,899

 

2019

 

 

40,693

 

2020

 

 

35,978

 

2021

 

 

23,396

 

Thereafter

 

 

84,293

 

Total(1)

 

$

304,024

 

 

ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Tables)
Schedule of accounts payable and accrued expenses

The following table presents our accounts payable and accrued expenses (amounts in thousands):

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

2016

   

2015

  

Accounts payable and accrued expenses

 

 

 

 

 

 

Trade accounts payable

$

55,352

 

$

69,182

 

Payroll and related expenses

 

12,305

 

 

8,565

 

Deferred and unearned revenues

 

9,222

 

 

10,836

 

Cash access processing and related expenses

 

7,001

 

 

4,662

 

Accrued taxes

 

2,587

 

 

1,654

 

Accrued interest

 

82

 

 

73

 

Other

 

7,842

 

 

6,540

 

Total accounts payable and accrued expenses

$

94,391

 

$

101,512

 

 

LONG-TERM DEBT (Tables)

 

The following table summarizes our indebtedness (in thousands):

 

 

 

 

 

 

 

 

 

At December 31,

 

At December 31,

 

 

 

2016

  

2015

 

 

Long-term debt

 

 

 

 

 

 

 

Senior secured term loan

$

465,600

 

$

490,000

 

 

Senior secured notes

 

335,000

 

 

335,000

 

 

Senior unsecured notes

 

350,000

 

 

350,000

 

 

Total debt

 

1,150,600

 

 

1,175,000

 

 

Less: debt issuance costs and warrant discount

 

(28,720)

 

 

(35,101)

 

 

Total debt after debt issuance costs and discount

 

1,121,880

 

 

1,139,899

 

 

Less: current portion of long-term debt

 

(10,000)

 

 

(10,000)

 

 

Long-term debt, less current portion

$

1,111,880

 

$

1,129,899

 

 

 

 

The maturities of our borrowings at December 31, 2016 are as follows (in thousands):

 

 

 

 

 

 

 

    

Amount

 

Maturities of borrowings

 

 

 

 

2017

 

$

10,000

 

2018

 

 

10,000

 

2019

 

 

10,000

 

2020

 

 

435,600

 

2021

 

 

335,000

 

Thereafter

 

 

350,000

 

Total

 

$

1,150,600

 

 

COMMITMENTS AND CONTINGENCIES (Tables)
Schedule of minimum aggregate rental commitment under all non-cancelable operating leases

As of December 31, 2016, the minimum aggregate rental commitment under all non‑cancelable operating leases were as follows (in thousands):

 

 

 

 

 

 

    

Amount

 

Minimum aggregate rental commitments

 

 

 

 

2017

 

$

4,803

 

2018

 

 

4,408

 

2019

 

 

4,462

 

2020

 

 

4,148

 

2021

 

 

3,254

 

Thereafter

 

 

2,432

 

Total

 

$

23,507

 

 

WEIGHTED AVERAGE COMMON SHARES (Tables)
Schedule of weighted average number of common shares outstanding used in the computation of basic and diluted earnings per share

The weighted average number of common stock outstanding used in the computation of basic and diluted earnings per share is as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31,

 

 

    

 

2016

    

2015

    

2014

 

Weighted average shares

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding - basic

 

 

66,050

 

65,854

 

65,780

 

Potential dilution from equity grants(1)

 

 

 —

 

 —

 

1,083

 

Weighted average number of common shares outstanding - diluted

 

 

66,050

 

65,854

 

66,863

 


The Company was in a net loss position for the years ended December 31, 2016 and 2015, respectively, and therefore, no potential dilution from the application of the treasury stock method was applicable. Equity awards to purchase approximately 15.7 million and 14.2 million shares of common stock for the years ended December 31, 2016 and 2015, respectively, were excluded from the computation of diluted net loss per share, as their effect would have been anti-dilutive.

SHARE-BASED COMPENSATION (Tables)

A summary of award activity is as follows (in thousands):

 

 

 

 

 

 

 

 

 

    

Stock Options

    

Restricted Stock

 

 

 

Granted

 

Granted

 

Outstanding, December 31, 2015

 

17,440

 

310

 

Additional authorized shares

 

 —

 

 —

 

Granted

 

4,383

 

 —

 

Exercised options or vested shares

 

 —

 

(75)

 

Cancelled or forfeited

 

(3,590)

 

(155)

 

Outstanding, December 31, 2016

 

18,233

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

Weighted

    

 

 

 

 

 

Number of

 

Weighted Average

 

Average Life

 

Aggregate

 

 

 

Common Shares

 

Exercise Price

 

Remaining

 

Intrinsic Value

 

 

 

(in thousands)

 

(per share)

 

(years)

 

(in thousands)

 

Outstanding, December 31, 2015

 

17,440

 

$

7.41

 

6.6

 

$

1,212

 

Granted

 

4,383

 

 

1.67

 

 

 

 

 

 

Exercised

 

 —

 

 

 —

 

 

 

 

 

 

Canceled or forfeited

 

(3,590)

 

 

7.46

 

 

 

 

 

 

Outstanding, December 31, 2016

 

18,233

 

$

6.02

 

6.4

 

$

2,387

 

Vested and expected to vest, December 31, 2016

 

16,126

 

$

6.13

 

6.3

 

$

1,872

 

Exercisable, December 31, 2016

 

9,492

 

$

7.16

 

4.8

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options Outstanding

 

Options Exercisable

 

 

 

    

 

 

    

 

    

Weighted

    

 

 

    

 

    

 

 

 

 

 

 

 

 

 

 

 

Average

 

Weighted

 

 

 

Weighted

 

 

 

 

 

 

 

Number

 

Remaining

 

Average

 

Number

 

Average

 

 

 

 

 

 

 

Outstanding

 

Contract

 

Exercise

 

Exercisable

 

Exercise

 

Range of Exercise Prices

 

(in thousands)

 

Life (Years)

 

Prices

 

(in thousands)

 

Price

 

$

1.46

 

$

1.56

 

3,126

 

9.4

 

$

1.46

 

 —

 

$

 —

 

 

1.57

 

 

5.76

 

3,081

 

6.1

 

 

3.68

 

2,230

 

 

4.22

 

 

5.77

 

 

6.89

 

3,405

 

5.0

 

 

6.63

 

2,174

 

 

6.67

 

 

6.90

 

 

7.73

 

1,170

 

7.0

 

 

7.23

 

814

 

 

7.20

 

 

7.74

 

 

7.76

 

3,784

 

7.2

 

 

7.74

 

615

 

 

7.74

 

 

7.77

 

 

9.73

 

2,609

 

6.2

 

 

8.69

 

2,604

 

 

8.69

 

 

9.74

 

 

14.55

 

1,058

 

0.9

 

 

10.20

 

1,055

 

 

10.20

 

 

 

 

 

 

 

18,233

 

 

 

 

 

 

9,492

 

 

 

 

 

The following is a summary of non‑vested share awards for our time‑based restricted shares:

 

 

 

 

 

 

 

 

 

 

    

 

  

Weighted

 

 

 

Shares

 

Average Grant

 

 

 

Outstanding

 

Date Fair Value

 

 

 

(in thousands)

 

(per share)

 

Outstanding, December 31, 2015

 

310

 

$

7.11

 

Granted

 

 —

 

 

 —

 

Vested

 

(75)

 

 

7.10

 

Forfeited

 

(155)

 

 

7.12

 

Outstanding, December 31, 2016

 

80

 

$

7.12

 

 

 

 

 

 

 

 

 

 

 

 

Year ended

 

 

 

December 31,

 

 

    

2016

    

2015

    

2014

 

Risk-free interest rate

 

1

%  

1

%  

1

%

Expected life of options (in years)

 

5

 

4

 

4

 

Expected volatility

 

51

%  

43

%  

54

%

Expected dividend yield

 

 —

%  

 —

%  

 —

%

 

 

 

 

 

 

 

 

 

 

 

Year ended

 

 

December 31,

 

    

2016

    

2015

    

2014

    

Risk-free interest rate

 

2

%  

1

%  

1

%  

Measurement period (in years)

 

10

 

4

 

4

 

Expected volatility

 

68

%  

47

%  

52

%  

Expected dividend yield

 

 —

%  

 —

%  

 —

%  

 

INCOME TAXES (Tables)

The following presents consolidated (loss) income before tax for domestic and foreign operations (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

    

2015

    

2014

 

Consolidated (loss) income before tax

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(225,538)

 

$

(129,602)

 

$

13,870

 

Foreign

 

 

7,755

 

 

6,519

 

 

6,431

 

Total

 

$

(217,783)

 

$

(123,083)

 

$

20,301

 

 

The income tax (benefit) provision attributable to (loss) income from operations before tax consists of the following components (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

   

2015

   

2014

 

Income tax (benefit) provision

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

30,400

 

$

(19,746)

 

$

6,637

 

Foreign

 

 

1,296

 

 

1,635

 

 

1,524

 

Total income tax (benefit) provision

 

$

31,696

 

$

(18,111)

 

$

8,161

 

Income tax (benefit) provision components

 

 

 

 

 

 

 

 

 

 

Current

 

$

1,756

 

$

1,767

 

$

1,598

 

Deferred

 

 

29,940

 

 

(19,878)

 

 

6,563

 

Total income tax (benefit) provision

 

$

31,696

 

$

(18,111)

 

$

8,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31,

 

 

    

2016

    

2015

    

2014

 

Income tax reconciliation

 

 

 

 

 

 

 

Federal statutory rate

 

35.0

%  

35.0

%  

35.0

%

Foreign provision

 

0.5

%  

0.6

%  

(3.6)

%

State/province income tax

 

0.8

%  

1.1

%  

0.9

%

Non-deductible compensation cost

 

(0.5)

%  

(1.1)

%  

0.7

%

Non-deductible acquisition cost

 

0.0

%

0.0

%

5.9

%

Adjustment to carrying value

 

0.2

%  

0.6

%  

1.9

%

Research credit

 

0.2

%  

0.6

%  

0.0

%

Valuation allowance

 

(27.4)

%  

0.0

%  

0.0

%

Goodwill impairment

 

(23.5)

%  

(21.3)

%  

0.0

%

Other

 

0.1

%  

(0.8)

%  

(0.6)

%

Effective tax rate

 

(14.6)

%  

14.7

%  

40.2

%

 

The major tax‑effected components of the deferred tax assets and liabilities are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

    

2015

    

2014

 

Deferred income tax assets related to:

 

 

 

 

 

 

 

 

 

 

Net operating losses

 

$

98,664

 

$

81,531

 

$

64,357

 

Stock compensation expense

 

 

11,559

 

 

10,212

 

 

8,841

 

Accounts receivable allowances

 

 

1,745

 

 

1,444

 

 

1,613

 

Accrued and prepaid expenses

 

 

6,276

 

 

3,958

 

 

7,917

 

Long-term debt

 

 

493

 

 

300

 

 

290

 

Other

 

 

1,399

 

 

658

 

 

373

 

Tax credits

 

 

6,394

 

 

5,896

 

 

5,146

 

Valuation allowance

 

 

(61,012)

 

 

(1,442)

 

 

(2,319)

 

Total deferred income tax assets

 

$

65,518

 

$

102,557

 

$

86,218

 

Deferred income tax liabilities related to:

 

 

 

 

 

 

 

 

 

 

Property, equipment and leased assets

 

$

13,216

 

$

18,274

 

$

23,785

 

Intangibles

 

 

106,307

 

 

108,727

 

 

109,103

 

Other

 

 

3,606

 

 

3,200

 

 

1,072

 

Total deferred income tax liabilities

 

$

123,129

 

$

130,201

 

$

133,960

 

Deferred income taxes, net

 

$

(57,611)

 

$

(27,644)

 

$

(47,742)

 

 

The following is a tabular reconciliation of the total amounts of unrecognized tax benefits (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2016

    

2015

    

2014

 

Unrecognized tax benefit

 

 

 

 

 

 

 

 

 

 

Unrecognized tax benefit at the beginning of the period

 

$

729

 

$

729

 

$

 —

 

Gross increases - tax positions in prior period

 

 

105

 

 

 —

 

 

 —

 

Gross decreases - tax positions in prior period

 

 

 —

 

 

 —

 

 

 —

 

Gross increases - tax positions in current period

 

 

 —

 

 

 —

 

 

729

 

Settlements

 

 

 —

 

 

 —

 

 

 —

 

Unrecognized tax benefit at the end of the period

 

$

834

 

$

729

 

$

729

 

 

SEGMENT INFORMATION (Tables)
Schedule of Revenues, Operating Income, and Total Assets by operating segment

The following tables present segment information (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31,

 

 

    

 

2016

    

2015

 

2014

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Games

 

 

$

213,253

 

$

214,424

 

$

7,406

 

Payments

 

 

 

646,203

 

 

612,575

 

 

585,647

 

Total revenues

 

 

$

859,456

 

$

826,999

 

$

593,053

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

 

 

 

 

 

 

 

 

 

 

Games

 

 

$

(166,243)

 

$

(73,503)

 

$

(1,423)

 

Payments

 

 

 

47,688

 

 

63,773

 

 

35,205

 

Total operating (loss) income

 

 

$

(118,555)

 

$

(9,730)

 

$

33,782

 

 

 

 

 

 

 

 

 

 

    

At December 31, 2016

   

At December 31, 2015

Total assets

 

 

 

 

 

 

Games

 

$

894,213

 

$

1,086,147

Payments

 

 

513,950

 

 

464,238

Total assets

 

$

1,408,163

 

$

1,550,385

 

QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) (Tables)
Schedule of quarterly results of operations

The unaudited selected quarterly results of operations are as follows (in thousands, except for per share amounts)*:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter

 

 

 

 

 

 

First

    

Second

    

Third

    

Fourth

    

Year

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

205,769

 

$

214,000

 

$

222,177

 

$

217,510

 

$

859,456

 

Operating income (loss)

 

 

3,785

 

 

6,060

 

 

11,572

 

 

(139,972)

 

 

(118,555)

 

Net loss

 

 

(13,151)

 

 

(10,796)

 

 

(8,254)

 

 

(217,278)

 

 

(249,479)

 

Basic loss per share

 

$

(0.20)

 

$

(0.16)

 

$

(0.12)

 

$

(3.29)

 

$

(3.78)

 

Diluted loss per share

 

$

(0.20)

 

$

(0.16)

 

$

(0.12)

 

$

(3.29)

 

$

(3.78)

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

66,034

 

 

66,041

 

 

66,049

 

 

66,074

 

 

66,050

 

Diluted

 

 

66,034

 

 

66,041

 

 

66,049

 

 

66,074

 

 

66,050

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

207,473

 

$

206,364

 

$

208,746

 

$

204,416

 

$

826,999

 

Operating income (loss)

 

 

28,141

 

 

16,336

 

 

14,716

 

 

(68,923)

 

 

(9,730)

 

Net income (loss)

 

 

469

 

 

(12,741)

 

 

(6,110)

 

 

(86,590)

 

 

(104,972)

 

Basic earnings (loss) per share

 

$

0.01

 

$

(0.19)

 

$

(0.09)

 

$

(1.31)

 

$

(1.59)

 

Diluted earnings (loss) per share

 

$

0.01

 

$

(0.19)

 

$

(0.09)

 

$

(1.31)

 

$

(1.59)

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

65,623

 

 

65,844

 

 

65,941

 

 

66,004

 

 

65,854

 

Diluted

 

 

66,492

 

 

65,844

 

 

65,941

 

 

66,004

 

 

65,854

 

 

CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

Subsidiary

 

Guarantor

 

Guarantor

 

 

 

 

 

Parent

   

Issuer

   

Subsidiaries

   

Subsidiaries

   

Eliminations

   

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

 —

 

$

599,173

 

$

241,937

 

$

25,096

 

$

(6,750)

 

$

859,456

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

 —

 

 

480,210

 

 

59,802

 

 

14,764

 

 

(5,762)

 

 

549,014

Operating expenses

 

 —

 

 

73,352

 

 

44,526

 

 

1,819

 

 

(988)

 

 

118,709

Research and development

 

 —

 

 

 —

 

 

19,326

 

 

30

 

 

 —

 

 

19,356

Goodwill impairment

 

 —

 

 

 —

 

 

146,299

 

 

 —

 

 

 —

 

 

146,299

Depreciation

 

 —

 

 

8,278

 

 

41,391

 

 

326

 

 

 —

 

 

49,995

Amortization

 

 —

 

 

12,641

 

 

79,805

 

 

2,192

 

 

 —

 

 

94,638

Total costs and expenses

 

 —

 

 

574,481

 

 

391,149

 

 

19,131

 

 

(6,750)

 

 

978,011

Operating income (loss)

 

 —

 

 

24,692

 

 

(149,212)

 

 

5,965

 

 

 —

 

 

(118,555)

Other expense (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

 —

 

 

6,114

 

 

92,896

 

 

218

 

 

 —

 

 

99,228

Equity in loss (income) of subsidiaries

 

249,479

 

 

(14,981)

 

 

(1,917)

 

 

 —

 

 

(232,581)

 

 

 —

Total other expense (income)

 

249,479

 

 

(8,867)

 

 

90,979

 

 

218

 

 

(232,581)

 

 

99,228

(Loss) income before income tax

 

(249,479)

 

 

33,559

 

 

(240,191)

 

 

5,747

 

 

232,581

 

 

(217,783)

Income tax provision (benefit)

 

 —

 

 

21,679

 

 

8,881

 

 

1,136

 

 

 —

 

 

31,696

Net (loss) income

 

(249,479)

 

 

11,880

 

 

(249,072)

 

 

4,611

 

 

232,581

 

 

(249,479)

Foreign currency translation

 

(2,427)

 

 

 —

 

 

 —

 

 

(2,427)

 

 

2,427

 

 

(2,427)

Comprehensive (loss) income

$

(251,906)

 

$

11,880

 

$

(249,072)

 

$

2,184

 

$

235,008

 

$

(251,906)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2015

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

Subsidiary

 

Guarantor

 

Guarantor

 

 

 

 

 

Parent

   

Issuer

   

Subsidiaries

   

Subsidiaries

   

Eliminations

   

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

 —

 

$

566,634

 

$

243,974

 

$

17,219

 

$

(828)

 

$

826,999

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

 —

 

 

444,990

 

 

56,382

 

 

9,025

 

 

 —

 

 

510,397

Operating expenses

 

 —

 

 

61,615

 

 

38,554

 

 

1,861

 

 

(828)

 

 

101,202

Research and development

 

 —

 

 

 —

 

 

19,098

 

 

 —

 

 

 —

 

 

19,098

Goodwill impairment

 

 —

 

 

 —

 

 

75,008

 

 

 —

 

 

 —

 

 

75,008

Depreciation

 

 —

 

 

7,635

 

 

37,734

 

 

182

 

 

 —

 

 

45,551

Amortization

 

 —

 

 

9,842

 

 

73,195

 

 

2,436

 

 

 —

 

 

85,473

Total costs and expenses

 

 —

 

 

524,082

 

 

299,971

 

 

13,504

 

 

(828)

 

 

836,729

Operating income (loss)

 

 —

 

 

42,552

 

 

(55,997)

 

 

3,715

 

 

 —

 

 

(9,730)

Other expense (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

 —

 

 

7,639

 

 

92,343

 

 

308

 

 

 —

 

 

100,290

Equity in loss (income) of subsidiaries

 

104,972

 

 

(13,777)

 

 

 —

 

 

 —

 

 

(91,195)

 

 

 —

Loss on extinguishment of debt

 

 —

 

 

13,063

 

 

 —

 

 

 —

 

 

 —

 

 

13,063

Total other expense

 

104,972

 

 

6,925

 

 

92,343

 

 

308

 

 

(91,195)

 

 

113,353

(Loss) income before income tax

 

(104,972)

 

 

35,627

 

 

(148,340)

 

 

3,407

 

 

91,195

 

 

(123,083)

Income tax provision (benefit)

 

 —

 

 

8,342

 

 

(27,673)

 

 

1,220

 

 

 —

 

 

(18,111)

Net (loss) income

 

(104,972)

 

 

27,285

 

 

(120,667)

 

 

2,187

 

 

91,195

 

 

(104,972)

Foreign currency translation

 

(1,251)

 

 

 —

 

 

 —

 

 

(1,251)

 

 

1,251

 

 

(1,251)

Comprehensive (loss) income

$

(106,223)

 

$

27,285

 

$

(120,667)

 

$

936

 

$

92,446

 

$

(106,223)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2014

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

Subsidiary

 

Guarantor

 

Guarantor

 

 

 

 

 

Parent

    

Issuer

    

Subsidiaries

    

Subsidiaries

    

Eliminations

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

 —

 

$

542,206

 

$

35,689

 

$

15,891

 

$

(733)

 

$

593,053

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

 —

 

 

422,544

 

 

10,864

 

 

6,663

 

 

 —

 

 

440,071

Operating expenses

 

 —

 

 

88,087

 

 

5,719

 

 

2,379

 

 

(733)

 

 

95,452

Research and development

 

 —

 

 

 —

 

 

804

 

 

 —

 

 

 —

 

 

804

Depreciation

 

 —

 

 

7,428

 

 

1,134

 

 

183

 

 

 —

 

 

8,745

Amortization

 

 —

 

 

11,180

 

 

2,454

 

 

565

 

 

 —

 

 

14,199

Total costs and expenses

 

 —

 

 

529,239

 

 

20,975

 

 

9,790

 

 

(733)

 

 

559,271

Operating income

 

 —

 

 

12,967

 

 

14,714

 

 

6,101

 

 

 —

 

 

33,782

Other expense (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

 —

 

 

7,675

 

 

3,290

 

 

(209)

 

 

 —

 

 

10,756

Equity in income of subsidiaries

 

(12,140)

 

 

(15,218)

 

 

 —

 

 

 —

 

 

27,358

 

 

 —

Loss on extinguishment of debt

 

 —

 

 

2,523

 

 

202

 

 

 —

 

 

 —

 

 

2,725

Total other (income) expense

 

(12,140)

 

 

(5,020)

 

 

3,492

 

 

(209)

 

 

27,358

 

 

13,481

Income before income tax

 

12,140

 

 

17,987

 

 

11,222

 

 

6,310

 

 

(27,358)

 

 

20,301

Income tax provision

 

 —

 

 

2,801

 

 

3,784

 

 

1,576

 

 

 —

 

 

8,161

Net income

 

12,140

 

 

15,186

 

 

7,438

 

 

4,734

 

 

(27,358)

 

 

12,140

Foreign currency translation

 

(1,258)

 

 

 —

 

 

 —

 

 

(1,258)

 

 

1,258

 

 

(1,258)

Comprehensive income

$

10,882

 

$

15,186

 

$

7,438

 

$

3,476

 

$

(26,100)

 

$

10,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2016

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 —

 

$

88,648

 

$

9,103

 

$

21,300

 

$

 —

 

$

119,051

Settlement receivables

 

 —

 

 

122,222

 

 

 —

 

 

6,599

 

 

 —

 

 

128,821

Trade receivables, net

 

 —

 

 

4,401

 

 

41,500

 

 

5,750

 

 

 —

 

 

51,651

Other receivables

 

 —

 

 

4,600

 

 

243

 

 

157

 

 

 —

 

 

5,000

Inventory

 

 —

 

 

6,009

 

 

13,059

 

 

 —

 

 

 —

 

 

19,068

Prepaid expenses and other assets

 

 —

 

 

5,359

 

 

3,807

 

 

8,882

 

 

 —

 

 

18,048

Intercompany balances

 

 —

 

 

106,729

 

 

188,028

 

 

1,461

 

 

(296,218)

 

 

 —

Total current assets

 

 —

 

 

337,968

 

 

255,740

 

 

44,149

 

 

(296,218)

 

 

341,639

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, equipment and leased assets, net

 

 —

 

 

15,144

 

 

81,993

 

 

1,302

 

 

 —

 

 

98,439

Goodwill

 

 —

 

 

151,417

 

 

488,512

 

 

617

 

 

 —

 

 

640,546

Other intangible assets, net

 

 —

 

 

23,901

 

 

289,338

 

 

4,758

 

 

 —

 

 

317,997

Other receivables

 

 —

 

 

2,019

 

 

 —

 

 

1

 

 

 —

 

 

2,020

Investment in subsidiaries

 

(107,751)

 

 

171,979

 

 

1,293

 

 

86

 

 

(65,607)

 

 

 —

Deferred tax asset

 

 —

 

 

37,578

 

 

 —

 

 

 —

 

 

(37,578)

 

 

 —

Other assets

 

 —

 

 

4,940

 

 

2,286

 

 

296

 

 

 —

 

 

7,522

Intercompany balances

 

 —

 

 

1,143,115

 

 

7,851

 

 

 —

 

 

(1,150,966)

 

 

 —

Total non-current assets

 

(107,751)

 

 

1,550,093

 

 

871,273

 

 

7,060

 

 

(1,254,151)

 

 

1,066,524

Total assets

$

(107,751)

 

$

1,888,061

 

$

1,127,013

 

$

51,209

 

$

(1,550,369)

 

$

1,408,163

LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement liabilities

$

 —

 

$

225,170

 

$

268

 

$

13,685

 

$

 —

 

$

239,123

Accounts payable and accrued expenses

 

 —

 

 

64,192

 

 

28,970

 

 

1,229

 

 

 —

 

 

94,391

Current portion of long-term debt

 

 —

 

 

10,000

 

 

 —

 

 

 —

 

 

 —

 

 

10,000

Intercompany balances

 

 —

 

 

189,488

 

 

101,387

 

 

5,343

 

 

(296,218)

 

 

 —

Total current liabilities

 

 —

 

 

488,850

 

 

130,625

 

 

20,257

 

 

(296,218)

 

 

343,514

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liability

 

 —

 

 

 —

 

 

95,189

 

 

 —

 

 

(37,578)

 

 

57,611

Long-term debt, less current portion

 

 —

 

 

1,111,880

 

 

 —

 

 

 —

 

 

 —

 

 

1,111,880

Other accrued expenses and liabilities

 

 —

 

 

2,583

 

 

368

 

 

 —

 

 

 —

 

 

2,951

Intercompany balances

 

 —

 

 

 —

 

 

1,143,116

 

 

7,850

 

 

(1,150,966)

 

 

 —

Total non-current liabilities

 

 —

 

 

1,114,463

 

 

1,238,673

 

 

7,850

 

 

(1,188,544)

 

 

1,172,442

Total liabilities

 

 —

 

 

1,603,313

 

 

1,369,298

 

 

28,107

 

 

(1,484,762)

 

 

1,515,956

Stockholders’ (deficit) equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

91

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

91

Additional paid-in capital

 

264,755

 

 

85,499

 

 

5,314

 

 

21,093

 

 

(111,906)

 

 

264,755

Retained (deficit) earnings

 

(194,299)

 

 

201,316

 

 

(247,273)

 

 

5,168

 

 

40,789

 

 

(194,299)

Accumulated other comprehensive loss

 

(2,067)

 

 

(2,067)

 

 

(326)

 

 

(3,159)

 

 

5,510

 

 

(2,109)

Treasury stock, at cost

 

(176,231)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(176,231)

Total stockholders’ (deficit) equity

 

(107,751)

 

 

284,748

 

 

(242,285)

 

 

23,102

 

 

(65,607)

 

 

(107,793)

Total liabilities and stockholders’ (deficit) equity

$

(107,751)

 

$

1,888,061

 

$

1,127,013

 

$

51,209

 

$

(1,550,369)

 

$

1,408,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2015

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

6

 

$

87,078

 

$

3,900

 

$

11,046

 

$

 —

 

$

102,030

Settlement receivables

 

 —

 

 

42,437

 

 

 —

 

 

2,496

 

 

 —

 

 

44,933

Trade receivables, net

 

 —

 

 

10,750

 

 

41,634

 

 

(2)

 

 

 —

 

 

52,382

Other receivables

 

 —

 

 

4,063

 

 

833

 

 

32

 

 

 —

 

 

4,928

Inventory

 

 —

 

 

12,772

 

 

15,966

 

 

 —

 

 

 —

 

 

28,738

Prepaid expenses and other assets

 

 —

 

 

6,464

 

 

5,160

 

 

9,148

 

 

 —

 

 

20,772

Intercompany balances

 

 —

 

 

39,810

 

 

168,659

 

 

1,431

 

 

(209,900)

 

 

 —

Total current assets

 

6

 

 

203,374

 

 

236,152

 

 

24,151

 

 

(209,900)

 

 

253,783

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, equipment and leased assets, net

 

 —

 

 

26,472

 

 

79,514

 

 

322

 

 

 —

 

 

106,308

Goodwill

 

 —

 

 

154,395

 

 

634,811

 

 

597

 

 

 —

 

 

789,803

Other intangible assets, net

 

 —

 

 

32,000

 

 

343,629

 

 

6,833

 

 

 —

 

 

382,462

Other receivables

 

 —

 

 

3,256

 

 

3,399

 

 

 —

 

 

 —

 

 

6,655

Investment in subsidiaries

 

137,414

 

 

159,735

 

 

 —

 

 

86

 

 

(297,235)

 

 

 —

Deferred tax asset

 

 —

 

 

65,577

 

 

 —

 

 

 —

 

 

(65,577)

 

 

 —

Other assets

 

 —

 

 

7,256

 

 

3,667

 

 

451

 

 

 —

 

 

11,374

Intercompany balances

 

 —

 

 

1,136,505

 

 

 —

 

 

 —

 

 

(1,136,505)

 

 

 —

Total non-current assets

 

137,414

 

 

1,585,196

 

 

1,065,020

 

 

8,289

 

 

(1,499,317)

 

 

1,296,602

Total assets

$

137,420

 

$

1,788,570

 

$

1,301,172

 

$

32,440

 

$

(1,709,217)

 

$

1,550,385

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement liabilities

$

 —

 

$

136,109

 

$

162

 

$

3,548

 

$

 —

 

$

139,819

Accounts payable and accrued expenses

 

 —

 

 

67,736

 

 

32,593

 

 

1,183

 

 

 —

 

 

101,512

Current portion of long-term debt

 

 —

 

 

10,000

 

 

 —

 

 

 —

 

 

 —

 

 

10,000

Intercompany balances

 

 —

 

 

170,091

 

 

32,732

 

 

7,077

 

 

(209,900)

 

 

 —

Total current liabilities

 

 —

 

 

383,936

 

 

65,487

 

 

11,808

 

 

(209,900)

 

 

251,331

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liability

 

 —

 

 

 —

 

 

93,221

 

 

 —

 

 

(65,577)

 

 

27,644

Long-term debt, less current portion

 

 —

 

 

1,129,899

 

 

 —

 

 

 —

 

 

 —

 

 

1,129,899

Other accrued expenses and liabilities

 

 —

 

 

3,624

 

 

467

 

 

 —

 

 

 —

 

 

4,091

Intercompany balances

 

 —

 

 

 —

 

 

1,136,505

 

 

 —

 

 

(1,136,505)

 

 

 —

Total non-current liabilities

 

 —

 

 

1,133,523

 

 

1,230,193

 

 

 —

 

 

(1,202,082)

 

 

1,161,634

Total liabilities

 

 —

 

 

1,517,459

 

 

1,295,680

 

 

11,808

 

 

(1,411,982)

 

 

1,412,965

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

91

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

91

Additional paid-in capital

 

258,020

 

 

80,443

 

 

3,670

 

 

21,101

 

 

(105,214)

 

 

258,020

Retained earnings

 

55,180

 

 

190,375

 

 

1,797

 

 

1,180

 

 

(193,352)

 

 

55,180

Accumulated other comprehensive income (loss)

 

318

 

 

293

 

 

25

 

 

(1,649)

 

 

1,331

 

 

318

Treasury stock, at cost

 

(176,189)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(176,189)

Total stockholders’ equity

 

137,420

 

 

271,111

 

 

5,492

 

 

20,632

 

 

(297,235)

 

 

137,420

Total liabilities and stockholders’ equity

$

137,420

 

$

1,788,570

 

$

1,301,172

 

$

32,440

 

$

(1,709,217)

 

$

1,550,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(249,479)

 

$

11,880

 

$

(249,072)

 

$

4,611

 

$

232,581

 

$

(249,479)

Adjustments to reconcile net loss to cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 —

 

 

20,919

 

 

121,196

 

 

2,518

 

 

 —

 

 

144,633

Amortization of financing costs

 

 —

 

 

6,695

 

 

 —

 

 

 —

 

 

 —

 

 

6,695

Loss on sale or disposal of assets

 

 —

 

 

1,353

 

 

1,198

 

 

12

 

 

 —

 

 

2,563

Accretion of contract rights

 

 —

 

 

 —

 

 

8,692

 

 

 —

 

 

 —

 

 

8,692

Provision for bad debts

 

 —

 

 

74

 

 

9,834

 

 

 —

 

 

 —

 

 

9,908

Reserve for obsolescence

 

 —

 

 

860

 

 

2,721

 

 

 —

 

 

 —

 

 

3,581

Other asset impairment

 

 —

 

 

 —

 

 

4,289

 

 

 —

 

 

 —

 

 

4,289

Goodwill impairment

 

 —

 

 

 —

 

 

146,299

 

 

 —

 

 

 —

 

 

146,299

Equity in loss (income) of subsidiaries

 

249,479

 

 

(14,981)

 

 

(1,917)

 

 

 —

 

 

(232,581)

 

 

 —

Stock-based compensation

 

 —

 

 

5,091

 

 

1,644

 

 

 —

 

 

 —

 

 

6,735

Other non-cash items

 

 —

 

 

 —

 

 

(38)

 

 

 —

 

 

 —

 

 

(38)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net settlement receivables and liabilities

 

 —

 

 

9,275

 

 

106

 

 

5,866

 

 

 —

 

 

15,247

Other changes in operating assets and liabilities

 

1

 

 

(11,643)

 

 

43,772

 

 

456

 

 

 —

 

 

32,586

Net cash provided by operating activities

 

1

 

 

29,523

 

 

88,724

 

 

13,463

 

 

 —

 

 

131,711

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 —

 

 

(8,094)

 

 

(71,583)

 

 

(1,064)

 

 

 —

 

 

(80,741)

Acquisitions, net of cash acquired

 

 —

 

 

(694)

 

 

 —

 

 

 —

 

 

 —

 

 

(694)

Proceeds from sale of fixed assets

 

 —

 

 

4,599

 

 

 —

 

 

 —

 

 

 —

 

 

4,599

Placement fee agreements

 

 —

 

 

 —

 

 

(11,312)

 

 

 —

 

 

 —

 

 

(11,312)

Changes in restricted cash and cash equivalents

 

 —

 

 

94

 

 

 —

 

 

 —

 

 

 —

 

 

94

Intercompany investing activities

 

35

 

 

1,058

 

 

(626)

 

 

339

 

 

(806)

 

 

 —

Net cash provided by (used in) investing activities

 

35

 

 

(3,037)

 

 

(83,521)

 

 

(725)

 

 

(806)

 

 

(88,054)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of credit facility

 

 —

 

 

(24,400)

 

 

 —

 

 

 —

 

 

 —

 

 

(24,400)

Debt issuance costs

 

 —

 

 

(480)

 

 

 —

 

 

 —

 

 

 —

 

 

(480)

Purchase of treasury stock

 

(42)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(42)

Intercompany financing activities

 

 —

 

 

(36)

 

 

 —

 

 

(770)

 

 

806

 

 

 —

Net cash used in financing activities

 

(42)

 

 

(24,916)

 

 

 —

 

 

(770)

 

 

806

 

 

(24,922)

Effect of exchange rates on cash

 

 —

 

 

 —

 

 

 —

 

 

(1,714)

 

 

 —

 

 

(1,714)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase for the period

 

(6)

 

 

1,570

 

 

5,203

 

 

10,254

 

 

 —

 

 

17,021

Balance, beginning of the period

 

6

 

 

87,078

 

 

3,900

 

 

11,046

 

 

 —

 

 

102,030

Balance, end of the period

$

 —

 

$

88,648

 

$

9,103

 

$

21,300

 

$

 —

 

$

119,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2015

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(104,972)

 

$

27,285

 

$

(120,667)

 

$

2,187

 

$

91,195

 

$

(104,972)

Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 —

 

 

17,477

 

 

110,929

 

 

2,618

 

 

 —

 

 

131,024

Amortization of financing costs

 

 —

 

 

7,109

 

 

 —

 

 

 —

 

 

 —

 

 

7,109

Loss (gain) on sale or disposal of assets

 

 —

 

 

75

 

 

(2,864)

 

 

 —

 

 

 —

 

 

(2,789)

Accretion of contract rights

 

 —

 

 

 —

 

 

7,614

 

 

 —

 

 

 —

 

 

7,614

Provision for bad debts

 

 —

 

 

51

 

 

10,084

 

 

 —

 

 

 —

 

 

10,135

Reserve for obsolescence

 

 —

 

 

140

 

 

1,103

 

 

 —

 

 

 —

 

 

1,243

Goodwill impairment

 

 —

 

 

 —

 

 

75,008

 

 

 —

 

 

 —

 

 

75,008

Loss on early extinguishment of debt

 

 —

 

 

13,063

 

 

 —

 

 

 —

 

 

 —

 

 

13,063

Equity in loss (income) of subsidiaries

 

104,972

 

 

(13,777)

 

 

 —

 

 

 —

 

 

(91,195)

 

 

 —

Stock-based compensation

 

 —

 

 

6,883

 

 

1,401

 

 

 —

 

 

 —

 

 

8,284

Other non-cash items

 

 —

 

 

 —

 

 

(149)

 

 

 —

 

 

 —

 

 

(149)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net settlement receivables and liabilities

 

 —

 

 

22,455

 

 

22

 

 

(3,078)

 

 

 —

 

 

19,399

Other changes in operating assets and liabilities

 

(4)

 

 

(3,299)

 

 

(36,278)

 

 

(801)

 

 

 —

 

 

(40,382)

Net cash (used in) provided by operating activities

 

(4)

 

 

77,462

 

 

46,203

 

 

926

 

 

 —

 

 

124,587

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 —

 

 

(25,796)

 

 

(51,108)

 

 

(84)

 

 

 —

 

 

(76,988)

Acquisitions, net of cash acquired

 

 —

 

 

(10,857)

 

 

 —

 

 

 —

 

 

 —

 

 

(10,857)

Proceeds from sale of fixed assets

 

 —

 

 

102

 

 

2,000

 

 

 —

 

 

 —

 

 

2,102

Placement fee agreements

 

 —

 

 

 —

 

 

(2,813)

 

 

 —

 

 

 —

 

 

(2,813)

Repayments under development agreements

 

 —

 

 

 —

 

 

3,104

 

 

 —

 

 

 —

 

 

3,104

Changes in restricted cash and cash equivalents

 

 —

 

 

(97)

 

 

 —

 

 

 —

 

 

 —

 

 

(97)

Intercompany investing activities

 

(3,906)

 

 

6,593

 

 

25

 

 

(9)

 

 

(2,703)

 

 

 —

Net cash used in investing activities

 

(3,906)

 

 

(30,055)

 

 

(48,792)

 

 

(93)

 

 

(2,703)

 

 

(85,549)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of prior credit facility

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Repayments of credit facility

 

 —

 

 

(10,000)

 

 

 —

 

 

 —

 

 

 —

 

 

(10,000)

Repayments of secured notes

 

 —

 

 

(350,000)

 

 

 —

 

 

 —

 

 

 —

 

 

(350,000)

Repayments of unsecured notes

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Proceeds from issuance of secured notes

 

 —

 

 

335,000

 

 

 —

 

 

 —

 

 

 —

 

 

335,000

Debt issuance costs

 

 —

 

 

(1,221)

 

 

 —

 

 

 —

 

 

 —

 

 

(1,221)

Issuance of warrant

 

2,246

 

 

(2,246)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Proceeds from exercise of stock options

 

1,839

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,839

Purchase of treasury stock

 

(169)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(169)

Intercompany financing activities

 

 —

 

 

(5)

 

 

 —

 

 

(2,698)

 

 

2,703

 

 

 —

Net cash provided by (used in) financing activities

 

3,916

 

 

(28,472)

 

 

 —

 

 

(2,698)

 

 

2,703

 

 

(24,551)

Effect of exchange rates on cash

 

 —

 

 

 —

 

 

 —

 

 

(1,552)

 

 

 —

 

 

(1,552)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) for the period

 

6

 

 

18,935

 

 

(2,589)

 

 

(3,417)

 

 

 —

 

 

12,935

Balance, beginning of the period

 

 —

 

 

68,143

 

 

6,489

 

 

14,463

 

 

 —

 

 

89,095

Balance, end of the period

$

6

 

$

87,078

 

$

3,900

 

$

11,046

 

$

 —

 

$

102,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2014

 

Parent

    

Subsidiary
Issuer

    

Guarantor
Subsidiaries

    

Non-Guarantor
Subsidiaries

    

Eliminations

    

Total

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

12,140

 

$

15,186

 

$

7,438

 

$

4,734

 

$

(27,358)

 

$

12,140

Adjustments to reconcile net (loss) income to cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 —

 

 

18,608

 

 

3,588

 

 

748

 

 

 —

 

 

22,944

Amortization of financing costs

 

 —

 

 

2,035

 

 

 —

 

 

 —

 

 

 —

 

 

2,035

Loss on sale or disposal of assets

 

 —

 

 

54

 

 

 —

 

 

1

 

 

 —

 

 

55

Accretion of contract rights

 

 —

 

 

 —

 

 

301

 

 

 —

 

 

 —

 

 

301

Provision for bad debts

 

 —

 

 

 —

 

 

8,991

 

 

 —

 

 

 —

 

 

8,991

Reserve for obsolescence

 

 —

 

 

270

 

 

 —

 

 

 —

 

 

 —

 

 

270

Other asset impairment

 

 —

 

 

3,129

 

 

 —

 

 

 —

 

 

 —

 

 

3,129

Loss on early extinguishment of debt

 

 —

 

 

2,523

 

 

202

 

 

 —

 

 

 —

 

 

2,725

Equity in income of subsidiaries

 

(12,140)

 

 

(15,218)

 

 

 —

 

 

 —

 

 

27,358

 

 

 —

Stock-based compensation

 

 —

 

 

8,849

 

 

27

 

 

 —

 

 

 —

 

 

8,876

Other non-cash items

 

 —

 

 

(2)

 

 

(17)

 

 

 —

 

 

 —

 

 

(19)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net settlement receivables and liabilities

 

 —

 

 

(31,414)

 

 

141

 

 

594

 

 

 —

 

 

(30,679)

Other changes in operating assets and liabilities

 

(47)

 

 

34,504

 

 

(20,047)

 

 

(20,647)

 

 

 —

 

 

(6,237)

Net cash (used in) provided by operating activities

 

(47)

 

 

38,524

 

 

624

 

 

(14,570)

 

 

 —

 

 

24,531

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 —

 

 

(5,886)

 

 

(3,464)

 

 

(9,092)

 

 

 —

 

 

(18,442)

Acquisitions, net of cash acquired

 

 —

 

 

(11,845)

 

 

(1,056,155)

 

 

 —

 

 

 —

 

 

(1,068,000)

Proceeds from sale of fixed assets

 

 —

 

 

421

 

 

 —

 

 

 —

 

 

 —

 

 

421

Repayments under development agreements

 

 —

 

 

 —

 

 

276

 

 

 —

 

 

 —

 

 

276

Changes in restricted cash and cash equivalents

 

 —

 

 

(102)

 

 

 —

 

 

 —

 

 

 —

 

 

(102)

Intercompany investing activities

 

6,889

 

 

(1,085,709)

 

 

 —

 

 

(1,425)

 

 

1,080,245

 

 

 —

Net cash provided by (used in) investing activities

 

6,889

 

 

(1,103,121)

 

 

(1,059,343)

 

 

(10,517)

 

 

1,080,245

 

 

(1,085,847)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of prior credit facility

 

 —

 

 

(103,000)

 

 

 —

 

 

 —

 

 

 —

 

 

(103,000)

Proceeds from securing credit facility

 

 —

 

 

500,000

 

 

 —

 

 

 —

 

 

 —

 

 

500,000

Proceeds from issuance of secured notes

 

 —

 

 

350,000

 

 

 —

 

 

 —

 

 

 —

 

 

350,000

Proceeds from issuance of unsecured notes

 

 —

 

 

350,000

 

 

 —

 

 

 —

 

 

 —

 

 

350,000

Debt issuance costs

 

 —

 

 

(52,735)

 

 

 —

 

 

 —

 

 

 —

 

 

(52,735)

Proceeds from exercise of stock options

 

5,338

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5,338

Purchase of treasury stock

 

(12,180)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(12,180)

Intercompany financing activities

 

 —

 

 

(12,098)

 

 

1,063,059

 

 

29,284

 

 

(1,080,245)

 

 

 —

Net cash (used in) provided by financing activities

 

(6,842)

 

 

1,032,167

 

 

1,063,059

 

 

29,284

 

 

(1,080,245)

 

 

1,037,423

Effect of exchange rates on cash

 

 —

 

 

 —

 

 

 —

 

 

(1,266)

 

 

 —

 

 

(1,266)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase for the period

 

 —

 

 

(32,430)

 

 

4,340

 

 

2,931

 

 

 —

 

 

(25,159)

Balance, beginning of the period

 

 —

 

 

100,573

 

 

2,149

 

 

11,532

 

 

 —

 

 

114,254

Balance, end of the period

$

 —

 

$

68,143

 

$

6,489

 

$

14,463

 

$

 —

 

$

89,095

 

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Property, Equipment, Leased Assets, and Development and Placement Fee Agreements (Details)
12 Months Ended
Dec. 31, 2016
Minimum
 
Property, Equipment and Leased Assets
 
Estimated life
2 years 
Development and Placement Fee Agreements
 
General term of the agreement
12 months 
Maximum
 
Property, Equipment and Leased Assets
 
Estimated life
5 years 
Development and Placement Fee Agreements
 
General term of the agreement
83 months 
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Goodwill and Other Intangible Assets (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Finite-Lived Intangible Assets [Line Items]
 
 
 
Goodwill impairment
$ 146,299 
$ 75,008 
$ 0 
Maximum
 
 
 
Finite-Lived Intangible Assets [Line Items]
 
 
 
Useful life
5 years 
 
 
Developed technology and software |
Maximum
 
 
 
Finite-Lived Intangible Assets [Line Items]
 
 
 
Useful life
6 years 
 
 
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Advertising Costs and Employee Benefits Plan (Details) (USD $)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Advertising, Marketing and Promotional Costs
 
 
 
Total advertising, marketing and promotional costs
$ 1,200,000 
$ 900,000 
$ 1,100,000 
Research and development costs
 
 
 
Research and development
19,356,000 
19,098,000 
804,000 
EMPLOYEE BENEFIT PLAN
 
 
 
Maximum contribution by employees of pre-tax earnings (as a percent)
100.00% 
 
 
Matching contribution made by the entity
$ 1,900,000 
$ 1,300,000 
$ 500,000 
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Fair Values of Financial Instruments (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
Fair Value |
Level 1 |
Term Loan
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Long-term debt
$ 451,632 
$ 445,900 
Fair Value |
Level 1 |
Senior unsecured notes
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Long-term debt
350,000 
297,500 
Fair Value |
Level 3 |
Senior secured notes
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Long-term debt
324,950 
314,900 
Outstanding Balance |
Term Loan
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Long-term debt
465,600 
490,000 
Outstanding Balance |
Senior secured notes
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Long-term debt
335,000 
335,000 
Outstanding Balance |
Senior unsecured notes
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Long-term debt
$ 350,000 
$ 350,000 
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Share-based Compensation (Details)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Market Performance Based Options [Member]
 
 
Share-Based Compensation
 
 
Number of consecutive trading days the Company's average stock price meets certain target prices, which satisfy vesting requirements
30 days 
30 days 
Vesting period
 
4 years 
Expiration period
10 years 
 
Stock Option [Member]
 
 
Share-Based Compensation
 
 
Expiration period
10 years 
 
BUSINESS COMBINATIONS - NEWave, Inc. (Details) (USD $)
0 Months Ended 1 Months Ended 3 Months Ended
Sep. 30, 2016
Jun. 30, 2015
NEWave, Inc.
Apr. 30, 2014
NEWave, Inc.
Jun. 30, 2015
NEWave, Inc.
Business Combinations
 
 
 
 
Aggregate purchase price
 
 
$ 14,900,000 
 
Purchase price expected to be paid
1,000,000 
 
 
2,500,000 
Final Payment
 
$ 2,300,000 
 
 
BUSINESS COMBINATIONS - Everi Holdings Purchase Consideration (Details) (USD $)
Share data in Thousands, except Per Share data, unless otherwise specified
12 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Tangible assets
Dec. 31, 2015
Deferred Income Taxes
Dec. 19, 2014
Everi Games
Dec. 19, 2014
Everi Games
Dec. 19, 2014
Everi Games
Equity Award Holders
Business Combinations
 
 
 
 
 
 
 
Common stock par value (in dollars per share)
$ 0.001 
$ 0.001 
 
 
 
 
 
Total purchase price for Multimedia Games common stock (29,948 shares at $36.50 per share)
 
 
 
 
$ 1,093,105,000 
 
 
Common stock shares issued (in shares)
 
 
 
 
29,948 
 
 
Share price (in dollars per share)
 
 
 
 
 
$ 36.50 
 
Cash consideration paid
 
 
 
 
 
 
56,284,000 
Total merger consideration
 
 
 
 
1,149,389,000 
 
 
Repayments of debt and other obligations
 
 
 
 
25,065,000 
 
 
Outstanding cash at acquisition date
 
 
 
 
(118,299,000)
 
 
Total purchase consideration
 
 
 
 
1,056,155,000 
 
 
Tax deductible goodwill
 
 
 
 
 
 
Adjustments recorded to goodwill
900,000 
 
1,100,000 
200,000 
 
 
 
Goodwill adjustment, tax effect
$ 400,000 
 
 
 
 
 
 
BUSINESS COMBINATIONS - Everi Holdings Purchase Price Allocation (Details) (USD $)
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 19, 2014
Everi Games
Current Assets
 
 
 
$ 68,548,000 
Property, equipment and leasehold improvements, net
 
 
 
87,283,000 
Goodwill
640,546,000 
789,803,000 
857,913,000 
669,542,000 
Other intangible assets, net
 
 
 
403,300,000 
Other receivables, non-current
 
 
 
5,030,000 
Other assets, long-term
 
 
 
3,392,000 
Deferred tax asset, non-current
 
 
 
22,287,000 
Total assets
 
 
 
1,259,382,000 
Current Liabilities
 
 
 
44,291,000 
Deferred tax liability, non-current
 
 
 
158,418,000 
Other accrued expenses and liabilities
 
 
 
518,000 
Total liabilities
 
 
 
203,227,000 
Net assets acquired
 
 
 
1,056,155,000 
Receivables acquired
24,700,000 
 
 
 
Inventory acquired
$ 16,500,000 
 
 
 
BUSINESS COMBINATIONS - Everi Holdings Assets Acquired (Details) (USD $)
3 Months Ended 12 Months Ended 0 Months Ended 24 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 19, 2014
Dec. 19, 2014
Gaming Equipment
Dec. 19, 2014
Leasehold and building improvements
Dec. 19, 2014
Machinery, office and other equipment
Dec. 19, 2014
Other
Dec. 19, 2014
Everi Games
Dec. 31, 2016
Everi Games
Dec. 31, 2015
Everi Games
Dec. 31, 2014
Everi Games
Dec. 19, 2014
Everi Games
Level 2
Dec. 19, 2014
Everi Games
Level 2
Tradenames and trademarks
Dec. 19, 2014
Everi Games
Level 2
Computer software
Dec. 19, 2014
Everi Games
Level 2
Developed technology
Dec. 19, 2014
Everi Games
Level 2
Customer relationships
Dec. 19, 2014
Everi Games
Level 2
Contract Rights
Dec. 31, 2016
Minimum
Dec. 31, 2016
Minimum
Customer relationships
Dec. 31, 2016
Minimum
Other intangible asset
Dec. 19, 2014
Minimum
Gaming Equipment
Dec. 19, 2014
Minimum
Machinery, office and other equipment
Dec. 31, 2016
Minimum
Machinery, office and other equipment
Dec. 19, 2014
Minimum
Other
Dec. 19, 2014
Minimum
Everi Games
Level 2
Tradenames and trademarks
Dec. 19, 2014
Minimum
Everi Games
Level 2
Computer software
Dec. 19, 2014
Minimum
Everi Games
Level 2
Developed technology
Dec. 19, 2014
Minimum
Everi Games
Level 2
Customer relationships
Dec. 19, 2014
Minimum
Everi Games
Level 2
Contract Rights
Dec. 31, 2016
Maximum
Dec. 31, 2016
Maximum
Customer relationships
Dec. 31, 2016
Maximum
Other intangible asset
Dec. 19, 2014
Maximum
Gaming Equipment
Dec. 19, 2014
Maximum
Machinery, office and other equipment
Dec. 31, 2016
Maximum
Machinery, office and other equipment
Dec. 19, 2014
Maximum
Other
Dec. 19, 2014
Maximum
Everi Games
Level 2
Tradenames and trademarks
Dec. 19, 2014
Maximum
Everi Games
Level 2
Computer software
Dec. 19, 2014
Maximum
Everi Games
Level 2
Developed technology
Dec. 19, 2014
Maximum
Everi Games
Level 2
Customer relationships
Dec. 19, 2014
Maximum
Everi Games
Level 2
Contract Rights
Property, Equipment and Leased Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life (years)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2 years 
 
 
2 years 
3 years 
2 years 
2 years 
 
 
 
 
 
5 years 
 
 
4 years 
5 years 
5 years 
7 years 
 
 
 
 
 
Estimated Fair Value
 
 
 
 
 
 
 
 
 
 
 
$ 87,283,000 
$ 78,201,000 
$ 2,105,000 
$ 4,126,000 
$ 2,851,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life (years)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8 years 
 
 
 
 
 
3 years 
3 years 
2 years 
8 years 
1 year 
5 years 
12 years 
 
 
 
 
 
7 years 
5 years 
6 years 
12 years 
7 years 
Estimated Fair Value
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
403,300,000 
14,800,000 
3,755,000 
139,645,000 
231,100,000 
14,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Discount rate (as a percent)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10.00% 
 
 
 
 
 
 
 
 
 
 
 
11.00% 
 
 
 
 
 
 
 
 
 
Aggregate purchase price
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,149,389,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Effective tax rate used for adjustments
 
 
 
 
 
 
 
 
35.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Business Acquisition, Pro Forma Information [Abstract]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
800,732,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net (loss)
 
 
 
 
 
 
 
 
(5,083,000)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic loss per share
 
 
 
 
 
 
 
 
$ (0.08)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted loss per share
 
 
 
 
 
 
 
 
$ (0.08)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7,400,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
217,278,000 
8,254,000 
10,796,000 
13,151,000 
86,590,000 
6,110,000 
12,741,000 
(469,000)
249,479,000 
104,972,000 
(12,140,000)
 
 
 
 
 
 
3,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquisition related costs
 
 
 
 
 
 
 
 
 
 
27,400,000 
 
 
 
 
 
 
1,300,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial advisory and legal fees
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 2,700,000 
$ 10,700,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BUSINESS COMBINATIONS - Resort Advantage, LLC (Details) (USD $)
0 Months Ended 12 Months Ended 1 Months Ended
Sep. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Aug. 31, 2015
Resort Advantage, LLC
Business Combinations
 
 
 
 
 
Aggregate purchase price
 
 
 
 
$ 13,300,000 
Purchase price expected to be paid
1,000,000 
 
 
 
4,700,000 
Period following the acquisition during which a certain portion of the purchase price is expected to be paid, dependent upon financial performance of the acquired assets
 
 
 
 
40 months 
Payment remitted
$ 700,000 
$ 694,000 
$ 10,857,000 
$ 1,068,000,000 
 
FUNDING AGREEMENTS (Details) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Funding Agreements
 
 
 
Site-Funded ATM liability
$ 151.0 
$ 84.9 
 
Indemnification Guarantee [Member] |
Cash [Member]
 
 
 
Funding Agreements
 
 
 
Cash usage fees incurred
3.1 
2.3 
2.3 
Contract Cash Solutions Agreement [Member] |
Indemnification Guarantee [Member] |
Cash [Member]
 
 
 
Funding Agreements
 
 
 
Outstanding balance of ATM cash utilized
285.4 
364.5 
 
Second Amendment Contract Cash Solutions Agreement [Member] |
Indemnification Guarantee [Member] |
Cash [Member]
 
 
 
Funding Agreements
 
 
 
Maximum amount
425.0 
 
 
Prefunded Cash Access Agreements [Member]
 
 
 
Funding Agreements
 
 
 
Prefunded cash
$ 8.5 
$ 8.8 
 
TRADE RECEIVABLES (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
TRADE RECEIVABLES
 
 
 
 
Trade receivables, net
$ 51,651 
$ 52,382 
 
 
Summary activity of the reserve for warranty losses:
 
 
 
 
Outstanding balance
4,700 
3,900 
 
 
Bad debt expense
9,908 
10,135 
8,991 
 
Games
 
 
 
 
TRADE RECEIVABLES
 
 
 
 
Trade receivables, net
44,410 
38,064 
 
 
Payments
 
 
 
 
TRADE RECEIVABLES
 
 
 
 
Trade receivables, net
7,241 
14,318 
 
 
Check Warranty Reserves
 
 
 
 
Summary activity of the reserve for warranty losses:
 
 
 
 
Reserve expense provision
8,694 
9,263 
9,029 
 
Charge offs against reserve
(8,972)
(9,074)
(9,022)
 
Outstanding balance
2,695 
2,973 
2,784 
2,777 
Non-warranty Reserves
 
 
 
 
Summary activity of the reserve for warranty losses:
 
 
 
 
Outstanding balance
$ 2,000 
$ 900 
 
 
OTHER RECEIVABLES (Details) (USD $)
1 Months Ended
Dec. 31, 2016
Dec. 31, 2015
May 31, 2016
Bee Caves Games, Inc
Note receivable
Dec. 31, 2014
Bee Caves Games, Inc
Note receivable
Dec. 31, 2016
Bee Caves Games, Inc
Developed technology and software
Sep. 30, 2016
Bee Caves Games, Inc
Developed technology and software
Financing Receivable
 
 
 
 
 
 
Note receivable
 
 
$ 4,500,000 
$ 4,500,000 
 
 
Note receivable, interest rate (as a percent)
 
 
 
7.00% 
 
 
Note receivable, interest only payments term
 
 
 
24 months 
 
 
Write-down of note receivable
 
 
4,300,000 
 
 
 
Other intangible assets, net
317,997,000 
382,462,000 
 
 
500,000 
500,000 
Notes and loans receivable, net of discount of $0 and $699 at September 30, 2016 and December 31, 2015, respectively
5,096,000 
9,930,000 
 
 
 
 
Federal and state income tax receivable
243,000 
421,000 
 
 
 
 
Other
1,681,000 
1,232,000 
 
 
 
 
Total Other receivables
7,020,000 
11,583,000 
 
 
 
 
Less: Notes and loans receivable, non-current
2,020,000 
6,655,000 
 
 
 
 
Total other receivables, current portion
5,000,000 
4,928,000 
 
 
 
 
Discount of notes receivable other
$ 0 
$ 699,000 
 
 
 
 
PREPAID AND OTHER ASSETS (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
Other assets
$ 7,522 
$ 11,374 
Long-term debt
1,111,880 
1,129,899 
Prepaid expenses and other assets
 
 
Prepaid expenses
8,622 
8,946 
Deposits
5,937 
8,255 
Other
3,489 
3,571 
Total prepaid expenses and other assets
18,048 
20,772 
Other assets
 
 
Prepaid expenses and deposits
3,399 
4,521 
Debt issuance costs
689 
919 
Other
3,434 
5,934 
Total other assets, non-current
7,522 
11,374 
Accounting Standards Update 2015-03 - Simplifying the Presentation of Debt Issuance Costs
 
 
Other assets
 
(23,700)
Long-term debt
 
23,700 
Other assets
 
 
Total other assets, non-current
 
$ (23,700)
INVENTORY (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
INVENTORY
 
 
Raw materials and component parts, net of reserves of $937 and $912 at September 30, 2016 and December 31, 2015, respectively
$ 12,570 
$ 23,663 
Work in progress
1,502 
1,495 
Finished goods
4,996 
3,580 
Inventory, Net, Total
19,068 
28,738 
Raw materials and component parts, reserves
$ 2,155 
$ 912 
PROPERTY, EQUIPMENT AND LEASED ASSETS (Details) (USD $)
12 Months Ended 3 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2015
Fixed Assets, Impairment Due to Shortened Economic Lives as a Result of Economic Lives that were no Longer Supportable [Member]
Dec. 31, 2015
Fixed Assets, Impairment Due to Little or no Movement in Portfolio and Recent Shipments Returned [Member]
Dec. 31, 2015
Certain assets related to PokerTek products
Sold
Dec. 31, 2015
Certain assets related to PokerTek products
Operating expenses
Sold
Jun. 30, 2016
Corporate Aircraft
Sold
Dec. 31, 2016
Minimum
Dec. 31, 2016
Maximum
Dec. 31, 2016
Rental pool - deployed
Dec. 31, 2015
Rental pool - deployed
Dec. 31, 2016
Rental pool - deployed
Minimum
Dec. 31, 2016
Rental pool - deployed
Maximum
Dec. 31, 2016
Rental pool - undeployed
Dec. 31, 2015
Rental pool - undeployed
Dec. 31, 2016
Rental pool - undeployed
Minimum
Dec. 31, 2016
Rental pool - undeployed
Maximum
Dec. 31, 2016
ATM equipment
Dec. 31, 2015
ATM equipment
Dec. 31, 2016
Leasehold and building improvements
Dec. 31, 2015
Leasehold and building improvements
Dec. 31, 2016
Cash advance equipment
Dec. 31, 2015
Cash advance equipment
Dec. 31, 2016
Machinery, office and other equipment
Dec. 31, 2015
Machinery, office and other equipment
Dec. 19, 2014
Machinery, office and other equipment
Minimum
Dec. 31, 2016
Machinery, office and other equipment
Minimum
Dec. 19, 2014
Machinery, office and other equipment
Maximum
Dec. 31, 2016
Machinery, office and other equipment
Maximum
Dec. 19, 2014
Other
Minimum
Dec. 19, 2014
Other
Maximum
PROPERTY, EQUIPMENT AND LEASED ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life (years)
 
 
 
 
 
 
 
 
2 years 
5 years 
 
 
2 years 
4 years 
 
 
2 years 
4 years 
5 years 
 
 
 
3 years 
 
 
 
3 years 
2 years 
5 years 
5 years 
2 years 
7 years 
Cost
$ 202,842,000 
$ 171,833,000 
 
 
 
 
 
 
 
 
$ 123,812,000 
$ 91,743,000 
 
 
$ 13,456,000 
$ 11,950,000 
 
 
$ 16,537,000 
$ 20,601,000 
$ 10,023,000 
$ 7,564,000 
$ 8,590,000 
$ 7,662,000 
$ 30,424,000 
$ 32,313,000 
 
 
 
 
 
 
Accumulated Depreciation
104,403,000 
65,525,000 
 
 
 
 
 
 
 
 
59,188,000 
29,993,000 
 
 
5,721,000 
3,361,000 
 
 
11,189,000 
12,885,000 
3,698,000 
2,038,000 
4,499,000 
2,711,000 
20,108,000 
14,537,000 
 
 
 
 
 
 
Net Book Value
98,439,000 
106,308,000 
106,308,000 
 
 
 
 
 
 
 
64,624,000 
61,750,000 
 
 
7,735,000 
8,589,000 
 
 
5,348,000 
7,716,000 
6,325,000 
5,526,000 
4,091,000 
4,951,000 
10,316,000 
17,776,000 
 
 
 
 
 
 
Depreciation expense
49,995,000 
45,551,000 
8,745,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impairment of property, equipment and leased assets
 
 
 
2,600,000 
1,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proceeds from Sale of Productive Assets
4,599,000 
2,102,000 
421,000 
 
 
5,400,000 
 
4,800,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gain (loss) on sale of assets
 
 
 
 
 
 
$ 3,900,000 
$ (900,000)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GOODWILL AND OTHER INTANGIBLE ASSETS - Goodwill (Details) (USD $)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Goodwill
 
 
 
Aggregate goodwill impairment
$ 221,300,000 
$ 75,000,000 
 
Changes in the carrying amount of goodwill
 
 
 
Balance at the beginning of the year
789,803,000 
857,913,000 
 
Goodwill acquired during the year
 
6,117,000 
 
Goodwill impairment
(146,299,000)
(75,008,000)
Foreign translation adjustment
20,000 
(115,000)
 
Other
(2,978,000)
896,000 
 
Balance at the end of the period
640,546,000 
789,803,000 
857,913,000 
Cash Advance [Member]
 
 
 
Changes in the carrying amount of goodwill
 
 
 
Balance at the beginning of the year
157,035,000 
157,150,000 
 
Foreign translation adjustment
20,000 
(115,000)
 
Balance at the end of the period
157,055,000 
157,035,000 
 
Games
 
 
 
Changes in the carrying amount of goodwill
 
 
 
Balance at the beginning of the year
595,340,000 
669,452,000 
 
Goodwill impairment
(146,299,000)
(75,008,000)
 
Other
 
896,000 
 
Balance at the end of the period
449,041,000 
595,340,000 
 
Key assumptions used in estimating fair value under the discounted cash flow approach and under the income approach
 
 
 
Discount rate (as a percent)
10.00% 
10.00% 
 
Projected compound average revenue growth rates (as a percent)
5.20% 
7.50% 
 
Terminal value growth rate (as a percent)
3.00% 
3.00% 
 
Games |
Minimum
 
 
 
Key assumptions used in estimating fair value under the discounted cash flow approach and under the income approach
 
 
 
Multiple of revenue
3.1 
3.6 
 
Multiple of EBITDA
6.5 
7.4 
 
Games |
Maximum
 
 
 
Key assumptions used in estimating fair value under the discounted cash flow approach and under the income approach
 
 
 
Multiple of revenue
3.4 
4.8 
 
Multiple of EBITDA
8.3 
8.7 
 
Other Revenues [Member]
 
 
 
Changes in the carrying amount of goodwill
 
 
 
Balance at the beginning of the year
37,428,000 
31,311,000 
 
Goodwill acquired during the year
 
6,117,000 
 
Other
(2,978,000)
 
 
Balance at the end of the period
$ 34,450,000 
$ 37,428,000 
 
GOODWILL AND OTHER INTANGIBLE ASSETS - Other Intangible Assets (Details) (USD $)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Other Intangible Assets
 
 
 
Cost
$ 551,853,000 
$ 523,628,000 
 
Accumulated Amortization
233,856,000 
141,166,000 
 
Net Book Value
317,997,000 
382,462,000 
 
Amortization of Intangible Assets
94,600,000 
85,500,000 
14,200,000 
Anticipated amortization expense related to other intangible assets
 
 
 
Net Book Value
317,997,000 
382,462,000 
 
Maximum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
5 years 
 
 
Contract rights under development and placement fee agreements
 
 
 
Other Intangible Assets
 
 
 
Cost
17,742,000 
16,453,000 
 
Accumulated Amortization
6,281,000 
7,612,000 
 
Net Book Value
11,461,000 
8,841,000 
 
Anticipated amortization expense related to other intangible assets
 
 
 
Net Book Value
11,461,000 
8,841,000 
 
Contract rights under development and placement fee agreements |
Minimum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
1 year 
 
 
Contract rights under development and placement fee agreements |
Maximum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
7 years 
 
 
Customer contracts
 
 
 
Other Intangible Assets
 
 
 
Cost
50,975,000 
50,177,000 
 
Accumulated Amortization
40,419,000 
34,755,000 
 
Net Book Value
10,556,000 
15,422,000 
 
Anticipated amortization expense related to other intangible assets
 
 
 
Net Book Value
10,556,000 
15,422,000 
 
Customer contracts |
Minimum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
7 years 
 
 
Customer contracts |
Maximum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
14 years 
 
 
Customer relationships
 
 
 
Other Intangible Assets
 
 
 
Cost
231,100,000 
231,100,000 
 
Accumulated Amortization
42,688,000 
21,723,000 
 
Net Book Value
188,412,000 
209,377,000 
 
Anticipated amortization expense related to other intangible assets
 
 
 
Net Book Value
188,412,000 
209,377,000 
 
Customer relationships |
Minimum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
8 years 
 
 
Customer relationships |
Maximum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
12 years 
 
 
Developed technology and software
 
 
 
Other Intangible Assets
 
 
 
Cost
224,265,000 
197,658,000 
 
Accumulated Amortization
126,721,000 
63,591,000 
 
Net Book Value
97,544,000 
134,067,000 
 
Development costs capitalized
24,200,000 
21,000,000 
 
Anticipated amortization expense related to other intangible assets
 
 
 
Net Book Value
97,544,000 
134,067,000 
 
Developed technology and software |
Minimum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
1 year 
 
 
Developed technology and software |
Maximum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
6 years 
 
 
Patents, trademarks and other
 
 
 
Other Intangible Assets
 
 
 
Cost
27,771,000 
28,240,000 
 
Accumulated Amortization
17,747,000 
13,485,000 
 
Net Book Value
10,024,000 
14,755,000 
 
Anticipated amortization expense related to other intangible assets
 
 
 
Net Book Value
10,024,000 
14,755,000 
 
Patents, trademarks and other |
Minimum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
1 year 
 
 
Patents, trademarks and other |
Maximum
 
 
 
Other Intangible Assets
 
 
 
Useful Life (years)
17 years 
 
 
Online payment processing
 
 
 
Other Intangible Assets
 
 
 
Amortization of Intangible Assets
 
 
1,600,000 
Remaining useful life (years)
 
 
3 years 
Impairment of Intangible Asset
 
 
3,100,000 
Finite-Lived Intangible Assets, Placed into Service
 
 
 
Other Intangible Assets
 
 
 
Net Book Value
304,024,000 
 
 
Anticipated amortization expense related to other intangible assets
 
 
 
2017
68,765,000 
 
 
2018
50,899,000 
 
 
2019
40,693,000 
 
 
2020
35,978,000 
 
 
2021
23,396,000 
 
 
Thereafter
84,293,000 
 
 
Net Book Value
304,024,000 
 
 
Finite-Lived Intangible Assets, Not Yet Placed into Service
 
 
 
Other Intangible Assets
 
 
 
Net Book Value
14,000,000 
 
 
Anticipated amortization expense related to other intangible assets
 
 
 
Net Book Value
$ 14,000,000 
 
 
GOODWILL AND OTHER INTANGIBLE ASSETS - Development and Placement Fee Agreements (Details) (USD $)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2016
Minimum
Dec. 31, 2016
Minimum
Contract rights under development and placement fee agreements
Dec. 31, 2016
Maximum
Dec. 31, 2016
Maximum
Contract rights under development and placement fee agreements
Dec. 31, 2016
Bee Caves Games, Inc
Developed technology and software
Sep. 30, 2016
Bee Caves Games, Inc
Developed technology and software
Collaborative Arrangements and Non-collaborative Arrangement Transactions [Line Items]
 
 
 
 
 
 
 
 
General term of the agreement
 
 
12 months 
12 months 
83 months 
83 months 
 
 
Payment advances made under development and placement fee agreements
$ 11,300,000 
$ 2,800,000 
 
 
 
 
 
 
Other intangible assets, net
$ 317,997,000 
$ 382,462,000 
 
 
 
 
$ 500,000 
$ 500,000 
ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
Accounts payable and accrued expenses
 
 
Trade accounts payable
$ 55,352 
$ 69,182 
Payroll and related expenses
12,305 
8,565 
Deferred and unearned revenues
9,222 
10,836 
Cash access processing and related expenses
7,001 
4,662 
Accrued taxes
2,587 
1,654 
Accrued interest
82 
73 
Other
7,842 
6,540 
Total accounts payable and accrued expenses
$ 94,391 
$ 101,512 
LONG-TERM DEBT - Summary of Indebtedness (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
Apr. 15, 2015
Dec. 31, 2014
BORROWINGS
 
 
 
 
Total debt
$ 1,150,600 
$ 1,175,000 
 
 
Less: debt issuance costs and warrant discount
(28,720)
(35,101)
 
 
Total debt after discount
1,121,880 
1,139,899 
 
 
Less: current portion of long-term debt
(10,000)
(10,000)
 
 
Long-term debt, less current portion
1,111,880 
1,129,899 
 
 
Other Assets, Noncurrent
7,522 
11,374 
 
 
Senior secured term Loan
 
 
 
 
BORROWINGS
 
 
 
 
Total debt
465,600 
490,000 
 
 
Senior secured notes
 
 
 
 
BORROWINGS
 
 
 
 
Total debt
335,000 
335,000 
335,000 
350,000 
Senior unsecured notes
 
 
 
 
BORROWINGS
 
 
 
 
Total debt
350,000 
350,000 
 
350,000 
Less: debt issuance costs and warrant discount
 
 
 
(3,800)
Accounting Standards Update 2015-03 - Simplifying the Presentation of Debt Issuance Costs
 
 
 
 
BORROWINGS
 
 
 
 
Long-term debt, less current portion
 
23,700 
 
 
Other Assets, Noncurrent
 
$ (23,700)
 
 
LONG-TERM DEBT - Credit Facilities (Details) (USD $)
12 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2016
Federal funds effective rate
Dec. 31, 2016
LIBOR (after taking account of any applicable floor) applicable for an interest period of one month
Dec. 31, 2014
Credit Facilities
Dec. 31, 2016
Credit Facilities
Dec. 31, 2016
Credit Facilities
Maximum
Dec. 31, 2019
Credit Facilities
Maximum
Scenario Forecast
Dec. 31, 2018
Credit Facilities
Maximum
Scenario Forecast
Dec. 31, 2017
Credit Facilities
Maximum
Scenario Forecast
Dec. 31, 2014
Term Loan
Dec. 31, 2016
Term Loan
Dec. 31, 2014
Term Loan
Minimum
Dec. 31, 2014
Term Loan
Maximum
Dec. 31, 2016
Term Loan
LIBOR
Minimum
Dec. 31, 2014
Revolving Credit Facility
Dec. 31, 2016
Revolving Credit Facility
Dec. 31, 2016
Revolving Credit Facility
LIBOR
Minimum
BORROWINGS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maximum borrowing capacity
 
 
 
 
 
 
 
 
 
 
$ 500,000,000 
 
 
 
 
$ 50,000,000 
 
 
Debt instrument term
 
 
 
 
 
 
 
 
 
 
6 years 
 
 
 
 
5 years 
 
 
Debt issuance discount
28,720,000 
35,101,000 
 
 
7,500,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt issuance costs and fees
 
 
 
 
13,900,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of initial aggregate principal used to calculate quarterly term loan repayment amount
 
 
 
 
 
 
 
 
 
 
0.50% 
 
 
 
 
 
 
 
Interest remittance period (in months)
 
 
 
 
 
 
 
 
 
 
 
 
1 month 
3 months 
 
 
 
 
Applicable interest rate, percentage
 
 
 
 
 
 
 
 
 
 
6.25% 
 
 
 
 
 
 
 
Variable rate basis
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1.0% 
 
 
zero 
Interest rate margin (as a percent)
 
 
0.50% 
1.00% 
 
 
 
 
 
 
5.25% 
5.25% 
 
 
 
 
4.75% 
 
Holdings ceases to own of equity interests of Everi Payments (as a percent)
 
 
 
 
 
100.00% 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage Of Acquisition Of Voting Interests Of Holdings Capital Stock By Third Person
 
 
 
 
 
35.00% 
 
 
 
 
 
 
 
 
 
 
 
 
Amount outstanding
 
 
 
 
 
 
 
 
 
 
 
465,600,000 
 
 
 
 
 
Leverage ratio
 
 
 
 
 
3.80% 
4.25% 
3.50% 
3.75% 
4.00% 
 
 
 
 
 
 
 
 
Additional borrowing availability
 
 
 
 
 
50,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average interest rate
 
 
 
 
 
6.25% 
 
 
 
 
 
 
 
 
 
 
 
 
Repayments of Lines of Credit
$ 24,400,000 
$ 10,000,000 
 
 
 
$ 14,400,000 
 
 
 
 
 
 
 
 
 
 
 
 
LONG-TERM DEBT - Senior Secured Notes (Details) (USD $)
1 Months Ended 3 Months Ended
Dec. 31, 2014
Jun. 30, 2015
Dec. 31, 2016
Dec. 31, 2015
Apr. 15, 2015
BORROWINGS
 
 
 
 
 
Total debt
 
 
$ 1,150,600,000 
$ 1,175,000,000 
 
Debt issuance discount
 
 
28,720,000 
35,101,000 
 
Senior secured notes
 
 
 
 
 
BORROWINGS
 
 
 
 
 
Total debt
350,000,000 
 
335,000,000 
335,000,000 
335,000,000 
Notes stated interest percentage
7.75% 
 
 
 
7.25% 
Debt issuance costs and fees
13,600,000 
13,000,000 
 
 
 
Agreed upon time commercially reasonable efforts are to be made to aid purchasers in the resale of Notes
1 year 
 
 
 
 
Warrant issued in refinancing of secured notes
 
 
 
 
$ 2,200,000 
LONG-TERM DEBT - Senior Unsecured Notes (Details) (USD $)
1 Months Ended
Dec. 31, 2014
Dec. 31, 2016
Dec. 31, 2015
Dec. 4, 2015
BORROWINGS
 
 
 
 
Total debt
 
$ 1,150,600,000 
$ 1,175,000,000 
 
Debt issuance discount
 
28,720,000 
35,101,000 
 
Senior unsecured notes
 
 
 
 
BORROWINGS
 
 
 
 
Total debt
350,000,000 
350,000,000 
350,000,000 
 
Debt issuance discount
3,800,000 
 
 
 
Debt issuance costs and fees
$ 14,000,000 
 
 
 
Agreed upon time commercially reasonable efforts are to be made to aid purchasers in the resale of Notes
1 year 
 
 
 
Notes stated interest percentage
10.00% 
 
 
 
Exchange participation percent
 
 
 
100.00% 
LONG-TERM DEBT - Maturities of Borrowings (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
Maturities of the Company's borrowings
 
 
2017
$ 10,000 
 
2018
10,000 
 
2019
10,000 
 
2020
435,600 
 
2021
335,000 
 
Thereafter
350,000 
 
Total
$ 1,150,600 
$ 1,175,000 
COMMITMENTS AND CONTINGENCIES (Details) (USD $)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Jan. 22, 2015
Judgement Entered
Litigation Settlement Awards
 
 
 
 
Total rent expense
$ 6,800,000 
$ 5,900,000 
$ 1,900,000 
 
Minimum aggregate rental commitment under all non-cancelable operating leases
 
 
 
 
2017
4,803,000 
 
 
 
2018
4,408,000 
 
 
 
2019
4,462,000 
 
 
 
2020
4,148,000 
 
 
 
2021
3,254,000 
 
 
 
Thereafter
2,432,000 
 
 
 
Total
23,507,000 
 
 
 
Amount received and recorded from settlement
 
 
 
$ 14,400,000 
SHAREHOLDERS' EQUITY (Details) (USD $)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
SHAREHOLDERS' EQUITY
 
 
 
Preferred stock, shares authorized
50,000,000 
50,000,000 
 
Preferred stock, shares outstanding
 
Common stock, votes per share
one 
 
 
Common stock, shares issued
90,952,000 
90,877,000 
 
Total Number of Shares Purchased or Withheld
 
 
 
Shares withheld from restricted stock vesting
18,717 
32,617 
 
Cost of Shares Purchased or Withheld
 
 
 
Shares repurchased under the current plan (in dollars)
 
 
$ 11,721,000 
Shares withheld from restricted stock vesting (in dollars)
$ 41,528 
$ 200,000 
 
WEIGHTED AVERAGE COMMON SHARES (Details)
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Weighted-average number of common shares outstanding used in the computation of basic and diluted earnings per share
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of common shares outstanding - basic
66,074,000 
66,049,000 
66,041,000 
66,034,000 
66,004,000 
65,941,000 
65,844,000 
65,623,000 
66,050,000 
65,854,000 
65,780,000 
Potential dilution from equity awards(1)
 
 
 
 
 
 
 
 
 
 
1,083,000 
Weighted average number of common shares outstanding - diluted
66,074,000 
66,049,000 
66,041,000 
66,034,000 
66,004,000 
65,941,000 
65,844,000 
66,492,000 
66,050,000 
65,854,000 
66,863,000 
Anti-dilutive equity awards excluded from computation of earnings per share (in shares)
 
 
 
 
 
 
 
 
15,700,000 
14,200,000 
 
SHARE-BASED COMPENSATION - Award Activity (Details)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
2005 Plan
 
 
 
Equity Awards Available for Grant
 
 
 
Shares of reserved common stock increased annually
 
 
Stock Option [Member]
 
 
 
Equity Incentive Awards
 
 
 
Expiration period
10 years 
 
 
Stock Options Granted
 
 
 
Balance outstanding at the beginning of the period (in shares)
17,440,000 
 
 
Granted (in shares)
4,383,000 
 
 
Exercised options (in shares)
 
 
Canceled or forfeited (in shares)
(3,590,000)
 
 
Balance outstanding at the end of the period (in shares)
18,233,000 
 
 
Time Based Options [Member]
 
 
 
Equity Incentive Awards
 
 
 
Vesting rate (as a percent)
25.00% 
 
 
Vesting period for 25% of shares
4 years 
 
 
Expiration period
10 years 
 
 
Market Performance Based Options [Member]
 
 
 
Equity Incentive Awards
 
 
 
Vesting rate (as a percent)
25.00% 
 
 
Vesting period for 25% of shares
4 years 
 
 
Expiration period
10 years 
 
 
Vesting price hurdle, percent of premium to closing stock price on grant date
50.00% 
 
 
Number of consecutive trading days the Company's average stock price meets certain target prices, which satisfy vesting requirements
30 days 
30 days 
 
Vesting period
 
4 years 
 
Restricted Stock [Member]
 
 
 
Restricted Stock Granted
 
 
 
Balance outstanding at the beginning of the period (in shares)
310,000 
 
 
Granted (in shares)
300,000 
Vested (in shares)
(75,000)
(200,000)
(200,000)
Forfeited (in shares)
(155,000)
 
 
Balance outstanding at the end of the period (in shares)
80,000 
310,000 
 
SHARE-BASED COMPENSATION - Stock Options, Weighted Average Assumptions (Details)
0 Months Ended 12 Months Ended 3 Months Ended 12 Months Ended
Feb. 25, 2016
Time Based Options [Member]
Feb. 13, 2016
Time Based Options [Member]
Dec. 31, 2016
Time Based Options [Member]
Dec. 31, 2015
Time Based Options [Member]
Dec. 31, 2014
Time Based Options [Member]
Dec. 31, 2016
Market Performance Based Options [Member]
Sep. 30, 2016
Market Performance Based Options [Member]
Mar. 31, 2014
Market Performance Based Options [Member]
Dec. 31, 2016
Market Performance Based Options [Member]
Dec. 31, 2015
Market Performance Based Options [Member]
Dec. 31, 2014
Market Performance Based Options [Member]
Weighted-average assumptions used in estimating fair value
 
 
 
 
 
 
 
 
 
 
 
Risk-free interest rate (as a percent)
1.00% 
1.00% 
1.00% 
1.00% 
1.00% 
2.00% 
2.00% 
1.00% 
2.00% 
1.00% 
1.00% 
Expected life of options
5 years 
6 years 
5 years 
4 years 
4 years 
10 years 
10 years 
4 years 
10 years 
4 years 
4 years 
Expected volatility (as a percent)
49.00% 
49.00% 
51.00% 
43.00% 
54.00% 
70.00% 
69.00% 
51.00% 
68.00% 
47.00% 
52.00% 
Expected dividend yield (as a percent)
0.00% 
0.00% 
 
 
 
0.00% 
0.00% 
0.00% 
 
 
 
SHARE-BASED COMPENSATION - Stock Options, Activity (Details) (USD $)
Share data in Thousands, except Per Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Additional disclosures
 
 
 
Proceeds from exercise of stock options
 
$ 1,839,000 
$ 5,338,000 
Stock Option [Member]
 
 
 
Stock Options Granted
 
 
 
Balance outstanding at the beginning of the period (in shares)
17,440 
 
 
Granted (in shares)
4,383 
 
 
Exercised options (in shares)
 
 
Canceled or forfeited (in shares)
(3,590)
 
 
Balance outstanding at the end of the period (in shares)
18,233 
17,440 
 
Vested and expected to vest (in shares)
16,126 
 
 
Balance exercisable at the end of the period (in shares)
9,492 
 
 
Weighted Average Exercise Price
 
 
 
Balance outstanding at the beginning of the period (in dollars per share)
$ 7.41 
 
 
Granted (in dollars per share)
$ 1.67 
 
 
Canceled or forfeited (in dollars per share)
$ 7.46 
 
 
Balance outstanding at the end of the period (in dollars per share)
$ 6.02 
$ 7.41 
 
Vested and expected to vest (in dollars per share)
$ 6.13 
 
 
Balance exercisable at the end of the period (in dollars per share)
$ 7.16 
 
 
Weighted Average Life Remaining
 
 
 
Balance outstanding at the end of the period
6 years 4 months 24 days 
6 years 7 months 6 days 
 
Vested and expected to vest
6 years 3 months 18 days 
 
 
Balance exercisable at the end of the period
4 years 9 months 18 days 
 
 
Aggregate Intrinsic Value
 
 
 
Balance outstanding at the end of the period (in dollars)
2,387,000 
1,212,000 
 
Vested and expected to vest (in dollars)
1,872,000 
 
 
Additional disclosures
 
 
 
Weighted average grant date fair value (in dollars per share)
$ 0.83 
$ 2.48 
$ 3.20 
Total intrinsic value of options exercised
800,000 
 
2,800,000 
Unrecognized compensation expense
11,700,000 
18,100,000 
 
Weighted-average period for recognition of unrecognized compensation expense
2 years 1 month 6 days 
2 years 7 months 6 days 
 
Non-cash compensation expense
6,300,000 
7,400,000 
7,600,000 
Proceeds from exercise of stock options
$ 0 
$ 1,800,000 
$ 5,300,000 
SHARE-BASED COMPENSATION - Stock Options by Exercise Price (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Options Outstanding
 
Number Outstanding (in shares)
18,233 
Options Exercisable
 
Number Exercisable (in shares)
9,492 
$1.46 - $1.56
 
Range of Exercise Prices
 
Exercise prices, low end of range (in dollars per share)
$ 1.46 
Exercise prices, high end of range (in dollars per share)
$ 1.56 
Options Outstanding
 
Number Outstanding (in shares)
3,126 
Weighted Average Remaining Contract Life
9 years 4 months 24 days 
Weighted Average Exercise Prices (in dollars per share)
$ 1.46 
$1.57 - $5.76
 
Range of Exercise Prices
 
Exercise prices, low end of range (in dollars per share)
$ 1.57 
Exercise prices, high end of range (in dollars per share)
$ 5.76 
Options Outstanding
 
Number Outstanding (in shares)
3,081 
Weighted Average Remaining Contract Life
6 years 1 month 6 days 
Weighted Average Exercise Prices (in dollars per share)
$ 3.68 
Options Exercisable
 
Number Exercisable (in shares)
2,230 
Weighted Average Exercise Price (in dollars per share)
$ 4.22 
$5.77 - $6.89
 
Range of Exercise Prices
 
Exercise prices, low end of range (in dollars per share)
$ 5.77 
Exercise prices, high end of range (in dollars per share)
$ 6.89 
Options Outstanding
 
Number Outstanding (in shares)
3,405 
Weighted Average Remaining Contract Life
5 years 
Weighted Average Exercise Prices (in dollars per share)
$ 6.63 
Options Exercisable
 
Number Exercisable (in shares)
2,174 
Weighted Average Exercise Price (in dollars per share)
$ 6.67 
$6.90 - $7.73
 
Range of Exercise Prices
 
Exercise prices, low end of range (in dollars per share)
$ 6.90 
Exercise prices, high end of range (in dollars per share)
$ 7.73 
Options Outstanding
 
Number Outstanding (in shares)
1,170 
Weighted Average Remaining Contract Life
7 years 
Weighted Average Exercise Prices (in dollars per share)
$ 7.23 
Options Exercisable
 
Number Exercisable (in shares)
814 
Weighted Average Exercise Price (in dollars per share)
$ 7.20 
$7.74 - $7.76
 
Range of Exercise Prices
 
Exercise prices, low end of range (in dollars per share)
$ 7.74 
Exercise prices, high end of range (in dollars per share)
$ 7.76 
Options Outstanding
 
Number Outstanding (in shares)
3,784 
Weighted Average Remaining Contract Life
7 years 2 months 12 days 
Weighted Average Exercise Prices (in dollars per share)
$ 7.74 
Options Exercisable
 
Number Exercisable (in shares)
615 
Weighted Average Exercise Price (in dollars per share)
$ 7.74 
$7.77 - $9.73
 
Range of Exercise Prices
 
Exercise prices, low end of range (in dollars per share)
$ 7.77 
Exercise prices, high end of range (in dollars per share)
$ 9.73 
Options Outstanding
 
Number Outstanding (in shares)
2,609 
Weighted Average Remaining Contract Life
6 years 2 months 12 days 
Weighted Average Exercise Prices (in dollars per share)
$ 8.69 
Options Exercisable
 
Number Exercisable (in shares)
2,604 
Weighted Average Exercise Price (in dollars per share)
$ 8.69 
$9.74 - $14.55
 
Range of Exercise Prices
 
Exercise prices, low end of range (in dollars per share)
$ 9.74 
Exercise prices, high end of range (in dollars per share)
$ 14.55 
Options Outstanding
 
Number Outstanding (in shares)
1,058 
Weighted Average Remaining Contract Life
10 months 24 days 
Weighted Average Exercise Prices (in dollars per share)
$ 10.20 
Options Exercisable
 
Number Exercisable (in shares)
1,055 
Weighted Average Exercise Price (in dollars per share)
$ 10.20 
SHARE-BASED COMPENSATION - Restricted Stock (Details) (Restricted Stock [Member], USD $)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Restricted Stock [Member]
 
 
 
Restricted Stock Granted
 
 
 
Balance outstanding at the beginning of the period (in shares)
310,000 
 
 
Granted (in shares)
300,000 
Vested (in shares)
(75,000)
(200,000)
(200,000)
Forfeited (in shares)
(155,000)
 
 
Balance outstanding at the end of the period (in shares)
80,000 
310,000 
 
Weighted Average Grant Date Fair Value (in dollars per share)
 
 
 
Balance outstanding at the beginning of the period (in dollars per share)
$ 7.11 
 
 
Granted (in dollars per share)
 
 
$ 7.12 
Vested (in dollars per share)
$ 7.10 
 
 
Forfeited (in dollars per share)
$ 7.12 
 
 
Balance outstanding at the end of the period (in dollars per share)
$ 7.12 
$ 7.11 
 
SHARE-BASED COMPENSATION - Restricted Stock, Additional Information (Details) (Restricted Stock [Member], USD $)
In Millions, except Share data in Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Restricted Stock [Member]
 
 
 
Additional disclosures
 
 
 
Total fair value of shares vested
$ 0.2 
$ 0.6 
$ 1.4 
Unrecognized compensation expense
1.0 
2.0 
3.0 
Weighted-average period for recognition of unrecognized compensation expense
1 year 8 months 12 days 
2 years 4 months 24 days 
3 years 3 months 18 days 
Non-cash compensation expense
$ 0.5 
$ 0.9 
$ 1.2 
Vested (in shares)
75 
200 
200 
INCOME TAXES - Consolidated Income Before Tax (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Consolidated income before tax
 
 
 
Domestic
$ (225,538)
$ (129,602)
$ 13,870 
Foreign
7,755 
6,519 
6,431 
(Loss) income before income tax
$ (217,783)
$ (123,083)
$ 20,301 
INCOME TAXES - Income Tax Provision (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Income tax provision
 
 
 
Domestic
$ 30,400 
$ (19,746)
$ 6,637 
Foreign
1,296 
1,635 
1,524 
Income Tax Expense (Benefit)
31,696 
(18,111)
8,161 
Income tax provision components
 
 
 
Current
1,756 
1,767 
1,598 
Deferred
29,940 
(19,878)
6,563 
Income Tax Expense (Benefit)
$ 31,696 
$ (18,111)
$ 8,161 
INCOME TAXES - Reconciliation of Federal Statutory Rate (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
INCOME TAXES
 
 
 
Unrecognized tax benefits
$ 834 
$ 729 
$ 729 
Reconciliation of the federal statutory rate and the Company's effective income tax rate
 
 
 
Federal statutory rate (as a percent)
35.00% 
35.00% 
35.00% 
Foreign provision (as a percent)
0.50% 
0.60% 
(3.60%)
State/province income tax (as a percent)
0.80% 
1.10% 
0.90% 
Non-deductible compensation cost (as a percent)
(0.50%)
(1.10%)
0.70% 
Non-deductible acquisition cost (as a percent)
0.00% 
0.00% 
5.90% 
Adjustment to carrying value (as a percent)
0.20% 
0.60% 
1.90% 
Research credit
0.20% 
0.60% 
0.00% 
Change in valuation allowance (as a percent)
(27.40%)
0.00% 
0.00% 
Goodwill impairment
(23.50%)
(21.30%)
0.00% 
Other
0.10% 
(0.80%)
(0.60%)
Effective tax rate (as a percent)
(14.60%)
14.70% 
40.20% 
INCOME TAXES - Components of Deferred Tax Assets and Liabilities (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Deferred income tax assets related to:
 
 
 
Net operating losses
$ 98,664 
$ 81,531 
$ 64,357 
Stock compensation expense
11,559 
10,212 
8,841 
Accounts receivable allowances
1,745 
1,444 
1,613 
Accrued and prepaid expenses
6,276 
3,958 
7,917 
Long-term debt
493 
300 
290 
Other
1,399 
658 
373 
Tax credits
6,394 
5,896 
5,146 
Valuation allowance
(61,012)
(1,442)
(2,319)
Total deferred income tax assets
65,518 
102,557 
86,218 
Deferred income tax liabilities related to:
 
 
 
Property, equipment and leased assets
13,216 
18,274 
23,785 
Intangibles
106,307 
108,727 
109,103 
Other
3,606 
3,200 
1,072 
Total deferred income tax liabilities
123,129 
130,201 
133,960 
Deferred income taxes, net
$ (57,611)
$ (27,644)
$ (47,742)
INCOME TAXES - Reconciliation of Unrecognized Tax Benefits (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Reconciliation of total amounts of unrecognized tax benefits
 
 
 
Unrecognized tax benefit at the beginning of the period
$ 729 
$ 729 
 
Gross increases - tax positions in prior period
105 
 
 
Gross increases - tax positions in current period
   
   
729 
Unrecognized tax benefit at the end of the period
$ 834 
$ 729 
$ 729 
INCOME TAXES - Operating Loss Carryforwards (Details) (USD $)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2016
Federal
Dec. 31, 2016
State
Dec. 31, 2015
State
Dec. 31, 2016
Foreign
Operating Loss Carryforwards [Line Items]
 
 
 
 
 
 
 
Accumulated net operating losses
 
 
 
$ 265,000,000 
 
 
 
Accumulated net operating losses, tax effect
98,664,000 
81,531,000 
64,357,000 
92,800,000 
 
10,400,000 
 
Operating loss carryforward period
 
 
 
20 years 
 
 
 
Research and development credit carryforward
 
 
 
4,800,000 
 
 
 
Alternative minimum tax credit carryforwards
 
 
 
1,600,000 
 
 
 
Valuation allowance related to net operating loss carry forwards
 
 
 
$ 53,700,000 
$ 7,200,000 
 
$ 100,000 
INCOME TAXES - Additional Information (Details) (USD $)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Other disclosures
 
 
 
Unrepatriated earnings
$ 23,300,000 
 
 
Increase in equity when deferred tax assets will be realized
4,600,000 
 
 
Increase in valuation allowance
59,600,000 
 
 
Unrecognized Tax Benefits
$ 834,000 
$ 729,000 
$ 729,000 
SEGMENT INFORMATION - Revenues, Operating Income, and Assets (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Results of operations by operating segment
 
 
 
 
 
 
 
 
 
 
 
Total revenues
$ 217,510 
$ 222,177 
$ 214,000 
$ 205,769 
$ 204,416 
$ 208,746 
$ 206,364 
$ 207,473 
$ 859,456 
$ 826,999 
$ 593,053 
Total operating income
(139,972)
11,572 
6,060 
3,785 
(68,923)
14,716 
16,336 
28,141 
(118,555)
(9,730)
33,782 
Total assets
1,408,163 
 
 
 
1,550,385 
 
 
 
1,408,163 
1,550,385 
 
Games
 
 
 
 
 
 
 
 
 
 
 
Results of operations by operating segment
 
 
 
 
 
 
 
 
 
 
 
Total revenues
 
 
 
 
 
 
 
 
213,253 
214,424 
7,406 
Total operating income
 
 
 
 
 
 
 
 
(166,243)
(73,503)
(1,423)
Total assets
894,213 
 
 
 
1,086,147 
 
 
 
894,213 
1,086,147 
 
Payments
 
 
 
 
 
 
 
 
 
 
 
Results of operations by operating segment
 
 
 
 
 
 
 
 
 
 
 
Total revenues
 
 
 
 
 
 
 
 
646,203 
612,575 
585,647 
Total operating income
 
 
 
 
 
 
 
 
47,688 
63,773 
35,205 
Total assets
$ 513,950 
 
 
 
$ 464,238 
 
 
 
$ 513,950 
$ 464,238 
 
SEGMENT INFORMATION - Major Customers (Details) (Revenues.)
12 Months Ended
Dec. 31, 2016
customer
Dec. 31, 2015
customer
Dec. 31, 2014
customer
Major Customers
 
 
 
Number of customers individually exceeding 10% of consolidated revenue
Five Largest Customers [Member]
 
 
 
Major Customers
 
 
 
Number of major customers
Concentration risk (as a percent)
31.00% 
30.00% 
28.00% 
QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues
$ 217,510 
$ 222,177 
$ 214,000 
$ 205,769 
$ 204,416 
$ 208,746 
$ 206,364 
$ 207,473 
$ 859,456 
$ 826,999 
$ 593,053 
Operating income
(139,972)
11,572 
6,060 
3,785 
(68,923)
14,716 
16,336 
28,141 
(118,555)
(9,730)
33,782 
Net loss
$ (217,278)
$ (8,254)
$ (10,796)
$ (13,151)
$ (86,590)
$ (6,110)
$ (12,741)
$ 469 
$ (249,479)
$ (104,972)
$ 12,140 
Earnings per share
 
 
 
 
 
 
 
 
 
 
 
Basic (in dollars per share)
$ (3.29)
$ (0.12)
$ (0.16)
$ (0.20)
$ (1.31)
$ (0.09)
$ (0.19)
$ 0.01 
$ (3.78)
$ (1.59)
$ 0.18 
Diluted (in dollars per share)
$ (3.29)
$ (0.12)
$ (0.16)
$ (0.20)
$ (1.31)
$ (0.09)
$ (0.19)
$ 0.01 
$ (3.78)
$ (1.59)
$ 0.18 
Weighted average common shares outstanding
 
 
 
 
 
 
 
 
 
 
 
Basic (in shares)
66,074 
66,049 
66,041 
66,034 
66,004 
65,941 
65,844 
65,623 
66,050 
65,854 
65,780 
Diluted (in shares)
66,074 
66,049 
66,041 
66,034 
66,004 
65,941 
65,844 
66,492 
66,050 
65,854 
66,863 
CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Ops) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Income Statements, Captions [Line Items]
 
 
 
 
 
 
 
 
 
 
 
Revenues
$ 217,510 
$ 222,177 
$ 214,000 
$ 205,769 
$ 204,416 
$ 208,746 
$ 206,364 
$ 207,473 
$ 859,456 
$ 826,999 
$ 593,053 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
549,014 
510,397 
440,071 
Operating expenses
 
 
 
 
 
 
 
 
118,709 
101,202 
95,452 
Research and development
 
 
 
 
 
 
 
 
19,356 
19,098 
804 
Goodwill impairment
 
 
 
 
 
 
 
 
146,299 
75,008 
Depreciation
 
 
 
 
 
 
 
 
49,995 
45,551 
8,745 
Amortization
 
 
 
 
 
 
 
 
94,638 
85,473 
14,199 
Total costs and expenses
 
 
 
 
 
 
 
 
978,011 
836,729 
559,271 
Operating (loss) income
(139,972)
11,572 
6,060 
3,785 
(68,923)
14,716 
16,336 
28,141 
(118,555)
(9,730)
33,782 
Other (income) expense
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net of interest income
 
 
 
 
 
 
 
 
99,228 
100,290 
10,756 
Loss on extinguishment of debt
 
 
 
 
 
 
 
 
 
13,063 
2,725 
Total other (income) expenses
 
 
 
 
 
 
 
 
99,228 
113,353 
13,481 
(Loss) income before income tax
 
 
 
 
 
 
 
 
(217,783)
(123,083)
20,301 
Income tax (benefit) provision
 
 
 
 
 
 
 
 
31,696 
(18,111)
8,161 
Net (loss) income
(217,278)
(8,254)
(10,796)
(13,151)
(86,590)
(6,110)
(12,741)
469 
(249,479)
(104,972)
12,140 
Foreign currency translation
 
 
 
 
 
 
 
 
(2,427)
(1,251)
(1,258)
Comprehensive (loss) income
 
 
 
 
 
 
 
 
(251,906)
(106,223)
10,882 
Eliminations
 
 
 
 
 
 
 
 
 
 
 
Condensed Income Statements, Captions [Line Items]
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
(6,750)
(828)
(733)
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
(5,762)
 
 
Operating expenses
 
 
 
 
 
 
 
 
(988)
(828)
(733)
Total costs and expenses
 
 
 
 
 
 
 
 
(6,750)
(828)
(733)
Other (income) expense
 
 
 
 
 
 
 
 
 
 
 
Income (loss) of subsidiaries
 
 
 
 
 
 
 
 
(232,581)
(91,195)
27,358 
Total other (income) expenses
 
 
 
 
 
 
 
 
(232,581)
(91,195)
27,358 
(Loss) income before income tax
 
 
 
 
 
 
 
 
232,581 
91,195 
(27,358)
Net (loss) income
 
 
 
 
 
 
 
 
232,581 
91,195 
(27,358)
Foreign currency translation
 
 
 
 
 
 
 
 
2,427 
1,251 
1,258 
Comprehensive (loss) income
 
 
 
 
 
 
 
 
235,008 
92,446 
(26,100)
Parent |
Reportable Legal Entities
 
 
 
 
 
 
 
 
 
 
 
Other (income) expense
 
 
 
 
 
 
 
 
 
 
 
Income (loss) of subsidiaries
 
 
 
 
 
 
 
 
249,479 
104,972 
(12,140)
Total other (income) expenses
 
 
 
 
 
 
 
 
249,479 
104,972 
(12,140)
(Loss) income before income tax
 
 
 
 
 
 
 
 
(249,479)
(104,972)
12,140 
Net (loss) income
 
 
 
 
 
 
 
 
(249,479)
(104,972)
12,140 
Foreign currency translation
 
 
 
 
 
 
 
 
(2,427)
(1,251)
(1,258)
Comprehensive (loss) income
 
 
 
 
 
 
 
 
(251,906)
(106,223)
10,882 
Subsidiary Issuer |
Reportable Legal Entities
 
 
 
 
 
 
 
 
 
 
 
Condensed Income Statements, Captions [Line Items]
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
599,173 
566,634 
542,206 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
480,210 
444,990 
422,544 
Operating expenses
 
 
 
 
 
 
 
 
73,352 
61,615 
88,087 
Depreciation
 
 
 
 
 
 
 
 
8,278 
7,635 
7,428 
Amortization
 
 
 
 
 
 
 
 
12,641 
9,842 
11,180 
Total costs and expenses
 
 
 
 
 
 
 
 
574,481 
524,082 
529,239 
Operating (loss) income
 
 
 
 
 
 
 
 
24,692 
42,552 
12,967 
Other (income) expense
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net of interest income
 
 
 
 
 
 
 
 
6,114 
7,639 
7,675 
Income (loss) of subsidiaries
 
 
 
 
 
 
 
 
(14,981)
(13,777)
(15,218)
Loss on extinguishment of debt
 
 
 
 
 
 
 
 
 
13,063 
2,523 
Total other (income) expenses
 
 
 
 
 
 
 
 
(8,867)
6,925 
(5,020)
(Loss) income before income tax
 
 
 
 
 
 
 
 
33,559 
35,627 
17,987 
Income tax (benefit) provision
 
 
 
 
 
 
 
 
21,679 
8,342 
2,801 
Net (loss) income
 
 
 
 
 
 
 
 
11,880 
27,285 
15,186 
Comprehensive (loss) income
 
 
 
 
 
 
 
 
11,880 
27,285 
15,186 
Guarantor Subsidiaries |
Reportable Legal Entities
 
 
 
 
 
 
 
 
 
 
 
Condensed Income Statements, Captions [Line Items]
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
241,937 
243,974 
35,689 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
59,802 
56,382 
10,864 
Operating expenses
 
 
 
 
 
 
 
 
44,526 
38,554 
5,719 
Research and development
 
 
 
 
 
 
 
 
19,326 
19,098 
804 
Goodwill impairment
 
 
 
 
 
 
 
 
146,299 
75,008 
 
Depreciation
 
 
 
 
 
 
 
 
41,391 
37,734 
1,134 
Amortization
 
 
 
 
 
 
 
 
79,805 
73,195 
2,454 
Total costs and expenses
 
 
 
 
 
 
 
 
391,149 
299,971 
20,975 
Operating (loss) income
 
 
 
 
 
 
 
 
(149,212)
(55,997)
14,714 
Other (income) expense
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net of interest income
 
 
 
 
 
 
 
 
92,896 
92,343 
3,290 
Income (loss) of subsidiaries
 
 
 
 
 
 
 
 
(1,917)
 
 
Loss on extinguishment of debt
 
 
 
 
 
 
 
 
 
 
202 
Total other (income) expenses
 
 
 
 
 
 
 
 
90,979 
92,343 
3,492 
(Loss) income before income tax
 
 
 
 
 
 
 
 
(240,191)
(148,340)
11,222 
Income tax (benefit) provision
 
 
 
 
 
 
 
 
8,881 
(27,673)
3,784 
Net (loss) income
 
 
 
 
 
 
 
 
(249,072)
(120,667)
7,438 
Comprehensive (loss) income
 
 
 
 
 
 
 
 
(249,072)
(120,667)
7,438 
Non-Guarantor Subsidiaries |
Reportable Legal Entities
 
 
 
 
 
 
 
 
 
 
 
Condensed Income Statements, Captions [Line Items]
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
25,096 
17,219 
15,891 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
14,764 
9,025 
6,663 
Operating expenses
 
 
 
 
 
 
 
 
1,819 
1,861 
2,379 
Research and development
 
 
 
 
 
 
 
 
30 
 
 
Depreciation
 
 
 
 
 
 
 
 
326 
182 
183 
Amortization
 
 
 
 
 
 
 
 
2,192 
2,436 
565 
Total costs and expenses
 
 
 
 
 
 
 
 
19,131 
13,504 
9,790 
Operating (loss) income
 
 
 
 
 
 
 
 
5,965 
3,715 
6,101 
Other (income) expense
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net of interest income
 
 
 
 
 
 
 
 
218 
308 
(209)
Total other (income) expenses
 
 
 
 
 
 
 
 
218 
308 
(209)
(Loss) income before income tax
 
 
 
 
 
 
 
 
5,747 
3,407 
6,310 
Income tax (benefit) provision
 
 
 
 
 
 
 
 
1,136 
1,220 
1,576 
Net (loss) income
 
 
 
 
 
 
 
 
4,611 
2,187 
4,734 
Foreign currency translation
 
 
 
 
 
 
 
 
(2,427)
(1,251)
(1,258)
Comprehensive (loss) income
 
 
 
 
 
 
 
 
2,184 
936 
3,476 
Games
 
 
 
 
 
 
 
 
 
 
 
Condensed Income Statements, Captions [Line Items]
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
213,253 
214,424 
7,406 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
50,308 
47,017 
1,753 
Goodwill impairment
 
 
 
 
 
 
 
 
146,299 
75,008 
 
Operating (loss) income
 
 
 
 
 
 
 
 
(166,243)
(73,503)
(1,423)
Payments
 
 
 
 
 
 
 
 
 
 
 
Condensed Income Statements, Captions [Line Items]
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
646,203 
612,575 
585,647 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues (exclusive of depreciation and amortization)
 
 
 
 
 
 
 
 
498,706 
463,380 
438,318 
Operating (loss) income
 
 
 
 
 
 
 
 
$ 47,688 
$ 63,773 
$ 35,205 
CONDENSED CONSOLIDATING FINANCIAL INFORMATION (BalSh) (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Current assets
 
 
 
 
Cash and cash equivalents
$ 119,051 
$ 102,030 
$ 89,095 
$ 114,254 
Settlement receivables
128,821 
44,933 
 
 
Trade receivables, net
51,651 
52,382 
 
 
Other receivables
5,000 
4,928 
 
 
Inventory
19,068 
28,738 
 
 
Prepaid expenses and other assets
18,048 
20,772 
 
 
Total current assets
341,639 
253,783 
 
 
Non-current assets
 
 
 
 
Property, equipment and leased assets, net
98,439 
106,308 
106,308 
 
Goodwill
640,546 
789,803 
857,913 
 
Other intangible assets, net
317,997 
382,462 
 
 
Other receivables
2,020 
6,655 
 
 
Other assets
7,522 
11,374 
 
 
Total non-current assets
1,066,524 
1,296,602 
 
 
Total assets
1,408,163 
1,550,385 
 
 
Current Liabilities
 
 
 
 
Settlement liabilities
239,123 
139,819 
 
 
Accounts payable and accrued expenses
94,391 
101,512 
 
 
Current portion of long-term debt
10,000 
10,000 
 
 
Total current liabilities
343,514 
251,331 
 
 
Non-current liabilities
 
 
 
 
Deferred tax liability
57,611 
27,644 
 
 
Long-term debt, less current portion
1,111,880 
1,129,899 
 
 
Other accrued expenses and liabilities
2,951 
4,091 
 
 
Total non-current liabilities
1,172,442 
1,161,634 
 
 
Total liabilities
1,515,956 
1,412,965 
 
 
Stockholders' (deficit) equity
 
 
 
 
Common stock
91 
91 
 
 
Convertible preferred stock
   
   
 
 
Additional paid-in capital
264,755 
258,020 
 
 
Retained (deficit) earnings
(194,299)
55,180 
 
 
Accumulated other comprehensive (loss) income
(2,109)
318 
 
 
Treasury stock, at cost
(176,231)
(176,189)
 
 
Total stockholders' (deficit) equity
(107,793)
137,420 
231,473 
218,604 
Total liabilities and stockholders' (deficit) equity
1,408,163 
1,550,385 
 
 
Reportable Legal Entities |
Parent
 
 
 
 
Current assets
 
 
 
 
Cash and cash equivalents
 
 
 
Total current assets
 
 
 
Non-current assets
 
 
 
 
Investment in subsidiaries
(107,751)
137,414 
 
 
Total non-current assets
(107,751)
137,414 
 
 
Total assets
(107,751)
137,420 
 
 
Stockholders' (deficit) equity
 
 
 
 
Common stock
91 
91 
 
 
Additional paid-in capital
264,755 
258,020 
 
 
Retained (deficit) earnings
(194,299)
55,180 
 
 
Accumulated other comprehensive (loss) income
(2,067)
318 
 
 
Treasury stock, at cost
(176,231)
(176,189)
 
 
Total stockholders' (deficit) equity
(107,751)
137,420 
 
 
Total liabilities and stockholders' (deficit) equity
(107,751)
137,420 
 
 
Reportable Legal Entities |
Subsidiary Issuer
 
 
 
 
Current assets
 
 
 
 
Cash and cash equivalents
88,648 
87,078 
68,143 
100,573 
Settlement receivables
122,222 
42,437 
 
 
Trade receivables, net
4,401 
10,750 
 
 
Other receivables
4,600 
4,063 
 
 
Inventory
6,009 
12,772 
 
 
Prepaid expenses and other assets
5,359 
6,464 
 
 
Intercompany balances
106,729 
39,810 
 
 
Total current assets
337,968 
203,374 
 
 
Non-current assets
 
 
 
 
Property, equipment and leased assets, net
15,144 
26,472 
 
 
Goodwill
151,417 
154,395 
 
 
Other intangible assets, net
23,901 
32,000 
 
 
Other receivables
2,019 
3,256 
 
 
Investment in subsidiaries
171,979 
159,735 
 
 
Deferred tax asset, non-current
37,578 
65,577 
 
 
Other assets
4,940 
7,256 
 
 
Intercompany balances
1,143,115 
1,136,505 
 
 
Total non-current assets
1,550,093 
1,585,196 
 
 
Total assets
1,888,061 
1,788,570 
 
 
Current Liabilities
 
 
 
 
Settlement liabilities
225,170 
136,109 
 
 
Accounts payable and accrued expenses
64,192 
67,736 
 
 
Current portion of long-term debt
10,000 
10,000 
 
 
Intercompany balances
189,488 
170,091 
 
 
Total current liabilities
488,850 
383,936 
 
 
Non-current liabilities
 
 
 
 
Long-term debt, less current portion
1,111,880 
1,129,899 
 
 
Other accrued expenses and liabilities
2,583 
3,624 
 
 
Total non-current liabilities
1,114,463 
1,133,523 
 
 
Total liabilities
1,603,313 
1,517,459 
 
 
Stockholders' (deficit) equity
 
 
 
 
Additional paid-in capital
85,499 
80,443 
 
 
Retained (deficit) earnings
201,316 
190,375 
 
 
Accumulated other comprehensive (loss) income
(2,067)
293 
 
 
Total stockholders' (deficit) equity
284,748 
271,111 
 
 
Total liabilities and stockholders' (deficit) equity
1,888,061 
1,788,570 
 
 
Reportable Legal Entities |
Guarantor Subsidiaries
 
 
 
 
Current assets
 
 
 
 
Cash and cash equivalents
9,103 
3,900 
6,489 
2,149 
Trade receivables, net
41,500 
41,634 
 
 
Other receivables
243 
833 
 
 
Inventory
13,059 
15,966 
 
 
Prepaid expenses and other assets
3,807 
5,160 
 
 
Intercompany balances
188,028 
168,659 
 
 
Total current assets
255,740 
236,152 
 
 
Non-current assets
 
 
 
 
Property, equipment and leased assets, net
81,993 
79,514 
 
 
Goodwill
488,512 
634,811 
 
 
Other intangible assets, net
289,338 
343,629 
 
 
Other receivables
 
3,399 
 
 
Investment in subsidiaries
1,293 
 
 
 
Other assets
2,286 
3,667 
 
 
Intercompany balances
7,851 
 
 
 
Total non-current assets
871,273 
1,065,020 
 
 
Total assets
1,127,013 
1,301,172 
 
 
Current Liabilities
 
 
 
 
Settlement liabilities
268 
162 
 
 
Accounts payable and accrued expenses
28,970 
32,593 
 
 
Intercompany balances
101,387 
32,732 
 
 
Total current liabilities
130,625 
65,487 
 
 
Non-current liabilities
 
 
 
 
Deferred tax liability
95,189 
93,221 
 
 
Other accrued expenses and liabilities
368 
467 
 
 
Intercompany balances
1,143,116 
1,136,505 
 
 
Total non-current liabilities
1,238,673 
1,230,193 
 
 
Total liabilities
1,369,298 
1,295,680 
 
 
Stockholders' (deficit) equity
 
 
 
 
Additional paid-in capital
5,314 
3,670 
 
 
Retained (deficit) earnings
(247,273)
1,797 
 
 
Accumulated other comprehensive (loss) income
(326)
25 
 
 
Total stockholders' (deficit) equity
(242,285)
5,492 
 
 
Total liabilities and stockholders' (deficit) equity
1,127,013 
1,301,172 
 
 
Reportable Legal Entities |
Non-Guarantor Subsidiaries
 
 
 
 
Current assets
 
 
 
 
Cash and cash equivalents
21,300 
11,046 
14,463 
11,532 
Settlement receivables
6,599 
2,496 
 
 
Trade receivables, net
5,750 
(2)
 
 
Other receivables
157 
32 
 
 
Prepaid expenses and other assets
8,882 
9,148 
 
 
Intercompany balances
1,461 
1,431 
 
 
Total current assets
44,149 
24,151 
 
 
Non-current assets
 
 
 
 
Property, equipment and leased assets, net
1,302 
322 
 
 
Goodwill
617 
597 
 
 
Other intangible assets, net
4,758 
6,833 
 
 
Other receivables
 
 
 
Investment in subsidiaries
86 
86 
 
 
Other assets
296 
451 
 
 
Total non-current assets
7,060 
8,289 
 
 
Total assets
51,209 
32,440 
 
 
Current Liabilities
 
 
 
 
Settlement liabilities
13,685 
3,548 
 
 
Accounts payable and accrued expenses
1,229 
1,183 
 
 
Intercompany balances
5,343 
7,077 
 
 
Total current liabilities
20,257 
11,808 
 
 
Non-current liabilities
 
 
 
 
Intercompany balances
7,850 
 
 
 
Total non-current liabilities
7,850 
 
 
 
Total liabilities
28,107 
11,808 
 
 
Stockholders' (deficit) equity
 
 
 
 
Additional paid-in capital
21,093 
21,101 
 
 
Retained (deficit) earnings
5,168 
1,180 
 
 
Accumulated other comprehensive (loss) income
(3,159)
(1,649)
 
 
Total stockholders' (deficit) equity
23,102 
20,632 
 
 
Total liabilities and stockholders' (deficit) equity
51,209 
32,440 
 
 
Eliminations
 
 
 
 
Current assets
 
 
 
 
Intercompany balances
(296,218)
(209,900)
 
 
Total current assets
(296,218)
(209,900)
 
 
Non-current assets
 
 
 
 
Investment in subsidiaries
(65,607)
(297,235)
 
 
Deferred tax asset, non-current
(37,578)
(65,577)
 
 
Intercompany balances
(1,150,966)
(1,136,505)
 
 
Total non-current assets
(1,254,151)
(1,499,317)
 
 
Total assets
(1,550,369)
(1,709,217)
 
 
Current Liabilities
 
 
 
 
Intercompany balances
(296,218)
(209,900)
 
 
Total current liabilities
(296,218)
(209,900)
 
 
Non-current liabilities
 
 
 
 
Deferred tax liability
(37,578)
(65,577)
 
 
Intercompany balances
(1,150,966)
(1,136,505)
 
 
Total non-current liabilities
(1,188,544)
(1,202,082)
 
 
Total liabilities
(1,484,762)
(1,411,982)
 
 
Stockholders' (deficit) equity
 
 
 
 
Additional paid-in capital
(111,906)
(105,214)
 
 
Retained (deficit) earnings
40,789 
(193,352)
 
 
Accumulated other comprehensive (loss) income
5,510 
1,331 
 
 
Total stockholders' (deficit) equity
(65,607)
(297,235)
 
 
Total liabilities and stockholders' (deficit) equity
$ (1,550,369)
$ (1,709,217)
 
 
CONDENSED CONSOLIDATING FINANCIAL INFORMATION (CFS) (Details) (USD $)
In Thousands, unless otherwise specified
0 Months Ended 3 Months Ended 12 Months Ended
Sep. 30, 2016
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
$ (217,278)
$ (8,254)
$ (10,796)
$ (13,151)
$ (86,590)
$ (6,110)
$ (12,741)
$ 469 
$ (249,479)
$ (104,972)
$ 12,140 
Adjustments to reconcile net loss to cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and Amortization
 
 
 
 
 
 
 
 
 
144,633 
131,024 
22,944 
Amortization of financing costs
 
 
 
 
 
 
 
 
 
6,695 
7,109 
2,035 
Loss (gain) on sale or disposal of assets
 
 
 
 
 
 
 
 
 
2,563 
(2,789)
55 
Accretion of contract rights
 
 
 
 
 
 
 
 
 
8,692 
7,614 
301 
Provision for bad debts
 
 
 
 
 
 
 
 
 
9,908 
10,135 
8,991 
Reserve for obsolescence
 
 
 
 
 
 
 
 
 
3,581 
1,243 
270 
Other asset impairment
 
 
 
 
 
 
 
 
 
4,289 
 
3,129 
Goodwill impairment
 
 
 
 
 
 
 
 
 
146,299 
75,008 
Loss on extinguishment of debt
 
 
 
 
 
 
 
 
 
 
13,063 
2,725 
Stock-based compensation
 
 
 
 
 
 
 
 
 
6,735 
8,284 
8,876 
Other non-cash items
 
 
 
 
 
 
 
 
 
(38)
(149)
(19)
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Net settlement receivables and liabilities
 
 
 
 
 
 
 
 
 
15,247 
19,399 
(30,679)
Other changes in operating assets and liabilities
 
 
 
 
 
 
 
 
 
32,586 
(40,382)
(6,237)
Net cash provided by operating activities
 
 
 
 
 
 
 
 
 
131,711 
124,587 
24,531 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
 
 
 
 
 
 
 
 
(80,741)
(76,988)
(18,442)
Acquisitions, net of cash acquired
(700)
 
 
 
 
 
 
 
 
(694)
(10,857)
(1,068,000)
Proceeds from sale of fixed assets
 
 
 
 
 
 
 
 
 
4,599 
2,102 
421 
Placement fee agreements
 
 
 
 
 
 
 
 
 
(11,312)
(2,813)
 
Repayments under development agreements
 
 
 
 
 
 
 
 
 
 
3,104 
276 
Changes in restricted cash and cash equivalents
 
 
 
 
 
 
 
 
 
94 
(97)
(102)
Net cash used in investing activities
 
 
 
 
 
 
 
 
 
(88,054)
(85,549)
(1,085,847)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
 
Repayments of prior credit facility
 
 
 
 
 
 
 
 
 
 
 
(103,000)
Repayments of credit facility
 
 
 
 
 
 
 
 
 
(24,400)
(10,000)
 
Repayments of secured notes
 
 
 
 
 
 
 
 
 
 
(350,000)
 
Proceeds from securing credit facility
 
 
 
 
 
 
 
 
 
 
 
500,000 
Proceeds from issuance of secured notes
 
 
 
 
 
 
 
 
 
 
335,000 
350,000 
Proceeds from issuance of unsecured notes
 
 
 
 
 
 
 
 
 
 
 
350,000 
Debt issuance costs
 
 
 
 
 
 
 
 
 
(480)
(1,221)
(52,735)
Proceeds from exercise of stock options
 
 
 
 
 
 
 
 
 
 
1,839 
5,338 
Purchase of treasury stock
 
 
 
 
 
 
 
 
 
(42)
(169)
(12,180)
Net cash used in financing activities
 
 
 
 
 
 
 
 
 
(24,922)
(24,551)
1,037,423 
Effect of exchange rates on cash
 
 
 
 
 
 
 
 
 
(1,714)
(1,552)
(1,266)
Cash and cash equivalents
 
 
 
 
 
 
 
 
 
 
 
 
Net (decrease) increase for the period
 
 
 
 
 
 
 
 
 
17,021 
12,935 
(25,159)
Balance, beginning of the period
 
 
 
 
102,030 
 
 
 
89,095 
102,030 
89,095 
114,254 
Balance, end of the period
 
119,051 
 
 
 
102,030 
 
 
 
119,051 
102,030 
89,095 
Reportable Legal Entities |
Parent
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
 
 
 
 
 
 
 
 
(249,479)
(104,972)
12,140 
Adjustments to reconcile net loss to cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
Equity in loss (income) of subsidiaries
 
 
 
 
 
 
 
 
 
249,479 
104,972 
(12,140)
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Other changes in operating assets and liabilities
 
 
 
 
 
 
 
 
 
(4)
(47)
Net cash provided by operating activities
 
 
 
 
 
 
 
 
 
(4)
(47)
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
 
Intercompany investing activities
 
 
 
 
 
 
 
 
 
35 
(3,906)
6,889 
Net cash used in investing activities
 
 
 
 
 
 
 
 
 
35 
(3,906)
6,889 
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of warrants
 
 
 
 
 
 
 
 
 
 
2,246 
 
Proceeds from exercise of stock options
 
 
 
 
 
 
 
 
 
 
1,839 
5,338 
Purchase of treasury stock
 
 
 
 
 
 
 
 
 
(42)
(169)
(12,180)
Net cash used in financing activities
 
 
 
 
 
 
 
 
 
(42)
3,916 
(6,842)
Cash and cash equivalents
 
 
 
 
 
 
 
 
 
 
 
 
Net (decrease) increase for the period
 
 
 
 
 
 
 
 
 
(6)
 
Balance, beginning of the period
 
 
 
 
 
 
 
 
 
 
Balance, end of the period
 
 
 
 
 
 
 
 
 
 
Reportable Legal Entities |
Subsidiary Issuer
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
 
 
 
 
 
 
 
 
11,880 
27,285 
15,186 
Adjustments to reconcile net loss to cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and Amortization
 
 
 
 
 
 
 
 
 
20,919 
17,477 
18,608 
Amortization of financing costs
 
 
 
 
 
 
 
 
 
6,695 
7,109 
2,035 
Loss (gain) on sale or disposal of assets
 
 
 
 
 
 
 
 
 
1,353 
75 
54 
Provision for bad debts
 
 
 
 
 
 
 
 
 
74 
51 
 
Reserve for obsolescence
 
 
 
 
 
 
 
 
 
860 
140 
270 
Other asset impairment
 
 
 
 
 
 
 
 
 
 
 
3,129 
Loss on extinguishment of debt
 
 
 
 
 
 
 
 
 
 
13,063 
2,523 
Equity in loss (income) of subsidiaries
 
 
 
 
 
 
 
 
 
(14,981)
(13,777)
(15,218)
Stock-based compensation
 
 
 
 
 
 
 
 
 
5,091 
6,883 
8,849 
Other non-cash items
 
 
 
 
 
 
 
 
 
 
 
(2)
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Net settlement receivables and liabilities
 
 
 
 
 
 
 
 
 
9,275 
22,455 
(31,414)
Other changes in operating assets and liabilities
 
 
 
 
 
 
 
 
 
(11,643)
(3,299)
34,504 
Net cash provided by operating activities
 
 
 
 
 
 
 
 
 
29,523 
77,462 
38,524 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
 
 
 
 
 
 
 
 
(8,094)
(25,796)
(5,886)
Acquisitions, net of cash acquired
 
 
 
 
 
 
 
 
 
(694)
(10,857)
(11,845)
Proceeds from sale of fixed assets
 
 
 
 
 
 
 
 
 
4,599 
102 
421 
Changes in restricted cash and cash equivalents
 
 
 
 
 
 
 
 
 
94 
(97)
(102)
Intercompany investing activities
 
 
 
 
 
 
 
 
 
1,058 
6,593 
(1,085,709)
Net cash used in investing activities
 
 
 
 
 
 
 
 
 
(3,037)
(30,055)
(1,103,121)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
 
Repayments of prior credit facility
 
 
 
 
 
 
 
 
 
 
 
(103,000)
Repayments of credit facility
 
 
 
 
 
 
 
 
 
(24,400)
(10,000)
 
Repayments of secured notes
 
 
 
 
 
 
 
 
 
 
(350,000)
 
Proceeds from securing credit facility
 
 
 
 
 
 
 
 
 
 
 
500,000 
Proceeds from issuance of secured notes
 
 
 
 
 
 
 
 
 
 
335,000 
350,000 
Proceeds from issuance of unsecured notes
 
 
 
 
 
 
 
 
 
 
 
350,000 
Debt issuance costs
 
 
 
 
 
 
 
 
 
(480)
(1,221)
(52,735)
Issuance of warrants
 
 
 
 
 
 
 
 
 
 
(2,246)
 
Intercompany financing activities
 
 
 
 
 
 
 
 
 
(36)
(5)
(12,098)
Net cash used in financing activities
 
 
 
 
 
 
 
 
 
(24,916)
(28,472)
1,032,167 
Cash and cash equivalents
 
 
 
 
 
 
 
 
 
 
 
 
Net (decrease) increase for the period
 
 
 
 
 
 
 
 
 
1,570 
18,935 
(32,430)
Balance, beginning of the period
 
 
 
 
87,078 
 
 
 
68,143 
87,078 
68,143 
100,573 
Balance, end of the period
 
88,648 
 
 
 
87,078 
 
 
 
88,648 
87,078 
68,143 
Reportable Legal Entities |
Guarantor Subsidiaries
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
 
 
 
 
 
 
 
 
(249,072)
(120,667)
7,438 
Adjustments to reconcile net loss to cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and Amortization
 
 
 
 
 
 
 
 
 
121,196 
110,929 
3,588 
Loss (gain) on sale or disposal of assets
 
 
 
 
 
 
 
 
 
1,198 
(2,864)
 
Accretion of contract rights
 
 
 
 
 
 
 
 
 
8,692 
7,614 
301 
Provision for bad debts
 
 
 
 
 
 
 
 
 
9,834 
10,084 
8,991 
Reserve for obsolescence
 
 
 
 
 
 
 
 
 
2,721 
1,103 
 
Other asset impairment
 
 
 
 
 
 
 
 
 
4,289 
 
 
Goodwill impairment
 
 
 
 
 
 
 
 
 
146,299 
75,008 
 
Loss on extinguishment of debt
 
 
 
 
 
 
 
 
 
 
 
202 
Equity in loss (income) of subsidiaries
 
 
 
 
 
 
 
 
 
(1,917)
 
 
Stock-based compensation
 
 
 
 
 
 
 
 
 
1,644 
1,401 
27 
Other non-cash items
 
 
 
 
 
 
 
 
 
(38)
(149)
(17)
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Net settlement receivables and liabilities
 
 
 
 
 
 
 
 
 
106 
22 
141 
Other changes in operating assets and liabilities
 
 
 
 
 
 
 
 
 
43,772 
(36,278)
(20,047)
Net cash provided by operating activities
 
 
 
 
 
 
 
 
 
88,724 
46,203 
624 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
 
 
 
 
 
 
 
 
(71,583)
(51,108)
(3,464)
Acquisitions, net of cash acquired
 
 
 
 
 
 
 
 
 
 
 
(1,056,155)
Proceeds from sale of fixed assets
 
 
 
 
 
 
 
 
 
 
2,000 
 
Placement fee agreements
 
 
 
 
 
 
 
 
 
(11,312)
(2,813)
 
Repayments under development agreements
 
 
 
 
 
 
 
 
 
 
3,104 
276 
Intercompany investing activities
 
 
 
 
 
 
 
 
 
(626)
25 
 
Net cash used in investing activities
 
 
 
 
 
 
 
 
 
(83,521)
(48,792)
(1,059,343)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
 
Intercompany financing activities
 
 
 
 
 
 
 
 
 
 
 
1,063,059 
Net cash used in financing activities
 
 
 
 
 
 
 
 
 
 
 
1,063,059 
Cash and cash equivalents
 
 
 
 
 
 
 
 
 
 
 
 
Net (decrease) increase for the period
 
 
 
 
 
 
 
 
 
5,203 
(2,589)
4,340 
Balance, beginning of the period
 
 
 
 
3,900 
 
 
 
6,489 
3,900 
6,489 
2,149 
Balance, end of the period
 
9,103 
 
 
 
3,900 
 
 
 
9,103 
3,900 
6,489 
Reportable Legal Entities |
Non-Guarantor Subsidiaries
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
 
 
 
 
 
 
 
 
4,611 
2,187 
4,734 
Adjustments to reconcile net loss to cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and Amortization
 
 
 
 
 
 
 
 
 
2,518 
2,618 
748 
Loss (gain) on sale or disposal of assets
 
 
 
 
 
 
 
 
 
12 
 
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Net settlement receivables and liabilities
 
 
 
 
 
 
 
 
 
5,866 
(3,078)
594 
Other changes in operating assets and liabilities
 
 
 
 
 
 
 
 
 
456 
(801)
(20,647)
Net cash provided by operating activities
 
 
 
 
 
 
 
 
 
13,463 
926 
(14,570)
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
 
 
 
 
 
 
 
 
(1,064)
(84)
(9,092)
Intercompany investing activities
 
 
 
 
 
 
 
 
 
339 
(9)
(1,425)
Net cash used in investing activities
 
 
 
 
 
 
 
 
 
(725)
(93)
(10,517)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
 
Intercompany financing activities
 
 
 
 
 
 
 
 
 
(770)
(2,698)
29,284 
Net cash used in financing activities
 
 
 
 
 
 
 
 
 
(770)
(2,698)
29,284 
Effect of exchange rates on cash
 
 
 
 
 
 
 
 
 
(1,714)
(1,552)
(1,266)
Cash and cash equivalents
 
 
 
 
 
 
 
 
 
 
 
 
Net (decrease) increase for the period
 
 
 
 
 
 
 
 
 
10,254 
(3,417)
2,931 
Balance, beginning of the period
 
 
 
 
11,046 
 
 
 
14,463 
11,046 
14,463 
11,532 
Balance, end of the period
 
21,300 
 
 
 
11,046 
 
 
 
21,300 
11,046 
14,463 
Eliminations
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
 
 
 
 
 
 
 
 
232,581 
91,195 
(27,358)
Adjustments to reconcile net loss to cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
Equity in loss (income) of subsidiaries
 
 
 
 
 
 
 
 
 
(232,581)
(91,195)
27,358 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
 
Intercompany investing activities
 
 
 
 
 
 
 
 
 
(806)
(2,703)
1,080,245 
Net cash used in investing activities
 
 
 
 
 
 
 
 
 
(806)
(2,703)
1,080,245 
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
 
Intercompany financing activities
 
 
 
 
 
 
 
 
 
806 
2,703 
(1,080,245)
Net cash used in financing activities
 
 
 
 
 
 
 
 
 
$ 806 
$ 2,703 
$ (1,080,245)