|
|
|
|
|
|
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Beginning balance | $ | 3,022 | $ | 2,908 | $ | 3,541 | $ | 3,373 | |||||||
Provision for doubtful accounts | 3,736 | 3,538 | 7,717 | 7,096 | |||||||||||
Write-offs and adjustments | (3,661 | ) | (3,203 | ) | (8,161 | ) | (7,226 | ) | |||||||
Balance at end of period | $ | 3,097 | $ | 3,243 | $ | 3,097 | $ | 3,243 |
|
Unamortized Deferred Financing Costs | |||||||||||||||||||||||
Balance 12/31/2015 | Additions | Rolled Over | Early Extinguishment | Amortized | Balance 6/30/2016 | ||||||||||||||||||
Revolving Credit Facility | $ | 6,456 | $ | — | $ | — | $ | — | $ | (1,022 | ) | $ | 5,434 | ||||||||||
6.375% Senior Secured Notes due 2019 | 20,182 | — | (3,423 | ) | (585 | ) | (2,477 | ) | 13,697 | ||||||||||||||
8.75% Senior Notes due 2020 | 18,892 | — | — | — | (1,919 | ) | 16,973 | ||||||||||||||||
8.875% Senior Secured Notes Due 2022 | 1,170 | — | — | (110 | ) | (82 | ) | 978 | |||||||||||||||
7.875% Senior Secured Notes Due 2022 | — | 6,526 | 3,423 | — | (128 | ) | 9,821 | ||||||||||||||||
Total Deferred Financing Costs | $ | 46,700 | $ | 6,526 | $ | — | $ | (695 | ) | $ | (5,628 | ) | $ | 46,903 |
Outstanding Principal | Unamortized Premium (Discount) | Unamortized Deferred Financing Costs | Net Carrying Amount | ||||||||||||
6.375% Senior Secured Notes due 2019 | $ | 719,465 | $ | — | $ | (13,697 | ) | $ | 705,768 | ||||||
8.75% Senior Notes due 2020 | 930,000 | 6,478 | (16,973 | ) | 919,505 | ||||||||||
8.875% Senior Secured Notes Due 2022 | 270,000 | (3,154 | ) | (978 | ) | 265,868 | |||||||||
7.875% Senior Secured Notes Due 2022 | 500,000 | — | (9,821 | ) | 490,179 | ||||||||||
Total Long-Term Debt | $ | 2,419,465 | $ | 3,324 | $ | (41,469 | ) | $ | 2,381,320 |
Outstanding Principal | Unamortized Premium (Discount) | Unamortized Deferred Financing Costs | Net Carrying Amount | ||||||||||||
Series C Revolving Credit Facility Due 2017 | $ | 1,440 | $ | — | $ | — | $ | 1,440 | |||||||
Series A, B Revolving Credit Facilities Due 2019 | 18,560 | — | — | 18,560 | |||||||||||
6.375% Senior Secured Notes due 2019 | 925,000 | — | (20,182 | ) | 904,818 | ||||||||||
8.75% Senior Notes due 2020 | 930,000 | 7,060 | (18,892 | ) | 918,168 | ||||||||||
8.875% Senior Secured Notes due 2022 | 300,000 | (3,704 | ) | (1,170 | ) | 295,126 | |||||||||
Total Long-Term Debt | $ | 2,175,000 | $ | 3,356 | $ | (40,244 | ) | $ | 2,138,112 |
|
|
June 30, 2016 | December 31, 2015 | ||||||
Subscriber acquisition costs | |||||||
Subscriber acquisition costs | $ | 1,180,390 | $ | 958,261 | |||
Accumulated amortization | (234,539 | ) | (167,617 | ) | |||
Subscriber acquisition costs, net | $ | 945,851 | $ | 790,644 | |||
Accrued payroll and commissions | |||||||
Accrued commissions | 49,213 | 20,176 | |||||
Accrued payroll | 21,328 | 18,071 | |||||
Total accrued payroll and commissions | $ | 70,541 | $ | 38,247 | |||
Accrued expenses and other current liabilities | |||||||
Accrued interest payable | $ | 16,520 | $ | 17,153 | |||
Accrued payroll taxes and withholdings | 3,543 | 3,938 | |||||
Accrued taxes | 3,396 | 2,683 | |||||
Wireless restructuring costs | 2,570 | 4,275 | |||||
Loss contingencies | 2,545 | 2,504 | |||||
Other | 8,042 | 5,020 | |||||
Total accrued expenses and other current liabilities | $ | 36,616 | $ | 35,573 |
|
June 30, 2016 | December 31, 2015 | Estimated Useful Lives | |||||||
Vehicles | $ | 27,296 | $ | 26,935 | 3 - 5 years | ||||
Computer equipment and software | 25,047 | 21,702 | 3 - 5 years | ||||||
Leasehold improvements | 17,714 | 17,434 | 2 - 15 years | ||||||
Office furniture, fixtures and equipment | 13,046 | 11,776 | 7 years | ||||||
Buildings | 702 | 702 | 39 years | ||||||
Construction in process | 4,425 | 3,837 | |||||||
Property and equipment, gross | 88,230 | 82,386 | |||||||
Accumulated depreciation and amortization | (34,168 | ) | (27,112 | ) | |||||
Property and equipment, net | $ | 54,062 | $ | 55,274 |
|
June 30, 2016 | December 31, 2015 | ||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Estimated Useful Lives | |||||||||||||||||||
Definite-lived intangible assets: | |||||||||||||||||||||||||
Customer contracts | $ | 967,741 | $ | (487,169 | ) | $ | 480,572 | $ | 962,842 | $ | (430,803 | ) | $ | 532,039 | 10 years | ||||||||||
2GIG 2.0 technology | 17,000 | (8,772 | ) | 8,228 | 17,000 | (7,064 | ) | 9,936 | 8 years | ||||||||||||||||
Other technology | 7,067 | (4,262 | ) | 2,805 | 7,067 | (3,438 | ) | 3,629 | 5 years | ||||||||||||||||
Space Monkey technology | 7,100 | (1,515 | ) | 5,585 | 7,100 | (761 | ) | 6,339 | 6 years | ||||||||||||||||
Patents | 8,143 | (2,910 | ) | 5,233 | 7,524 | (2,094 | ) | 5,430 | 5 years | ||||||||||||||||
Non-compete agreements | 1,200 | (1,100 | ) | 100 | 1,200 | (800 | ) | 400 | 2-3 years | ||||||||||||||||
Total definite-lived intangible assets: | $ | 1,008,251 | $ | (505,728 | ) | $ | 502,523 | $ | 1,002,733 | $ | (444,960 | ) | $ | 557,773 | |||||||||||
Indefinite-lived intangible assets: | |||||||||||||||||||||||||
IP addresses | $ | 564 | $ | — | $ | 564 | $ | 564 | $ | — | $ | 564 | |||||||||||||
Domain names | 59 | — | 59 | 58 | — | 58 | |||||||||||||||||||
Total Indefinite-lived intangible assets | 623 | — | 623 | 622 | — | 622 | |||||||||||||||||||
Total intangible assets, net | $ | 1,008,874 | $ | (505,728 | ) | $ | 503,146 | $ | 1,003,355 | $ | (444,960 | ) | $ | 558,395 |
2016 - Remaining Period | $ | 58,289 | |
2017 | 101,423 | ||
2018 | 89,834 | ||
2019 | 78,177 | ||
2020 | 67,396 | ||
Thereafter | 107,082 | ||
Total estimated amortization expense | $ | 502,201 |
|
June 30, 2016 | December 31, 2015 | Stated Interest Rate | |||||||||||||||||
Issuance | Face Value | Estimated Fair Value | Face Value | Estimated Fair Value | |||||||||||||||
2019 Notes | $ | 719,465 | $ | 715,868 | $ | 925,000 | $ | 879,906 | 6.375 | % | |||||||||
2020 Notes | 930,000 | 843,696 | 930,000 | 756,788 | 8.75 | % | |||||||||||||
2022 Private Placement Notes | 270,000 | 272,351 | 300,000 | 296,296 | 8.875 | % | |||||||||||||
2022 Notes | 500,000 | 500,000 | — | — | 7.875 | % | |||||||||||||
Total | $ | 2,419,465 | $ | 2,331,915 | $ | 2,155,000 | $ | 1,932,990 |
|
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Operating expenses | $ | 14 | $ | 26 | $ | 31 | $ | 40 | |||||||
Selling expenses | 43 | 357 | (239 | ) | 389 | ||||||||||
General and administrative expenses | 2,691 | 588 | 3,038 | 1,330 | |||||||||||
Total stock-based compensation | $ | 2,748 | $ | 971 | $ | 2,830 | $ | 1,759 |
|
Rent Expense | Rent Expense | |||||||||||||||
For the three months ended, | For the six months ended, | |||||||||||||||
June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | Lease Term | ||||||||||||
Arrangement | ||||||||||||||||
Warehouse, office space and other | $ | 2,781 | $ | 2,915 | $ | 5,593 | $ | 5,838 | 11 - 15 years | |||||||
Wireless towers and spectrum | 1,205 | 819 | 2,367 | 1,482 | 1 - 10 years | |||||||||||
Total Rent Expense | $ | 3,986 | $ | 3,734 | $ | 7,960 | $ | 7,320 |
|
• | A Master Intercompany Framework Agreement which establishes a framework for the ongoing relationship between the Company and Solar and contains master terms regarding the protection of each other’s confidential information, and master procedural terms, such as notice procedures, restrictions on assignment, interpretive provisions, governing law and dispute resolution; |
• | A Non-Competition Agreement in which the Company and Solar each define their current areas of business and their competitors, and agree not to directly or indirectly engage in the other’s business for three years; |
• | A Transition Services Agreement pursuant to which the Company will provide to Solar various enterprise services, including services relating to information technology and infrastructure, human resources and employee benefits, administration services and facilities-related services; |
• | A Product Development and Supply Agreement pursuant to which one of Solar’s wholly owned subsidiaries will, for an initial term of three years, subject to automatic renewal for successive one-year periods unless either party elects otherwise, collaborate with the Company to develop certain monitoring and communications equipment that will be compatible with other equipment used in Solar’s energy systems and will replace equipment Solar currently procures from third parties; |
• | A Marketing and Customer Relations Agreement which governs various cross-marketing initiatives between the Company and Solar, in particularly the provision of sales leads from each company to the other; and |
• | A Trademark License Agreement pursuant to which the licensor, a special purpose subsidiary majority-owned by the Company and minority-owned by Solar, will grant Solar a royalty-free exclusive license to the trademark “VIVINT SOLAR” in the field of selling renewable energy or energy storage products and services. |
|
|
Three Months Ended | Six Months Ended | ||||||
June 30, 2016 | June 30, 2016 | ||||||
Recoveries of impaired assets | $ | (709 | ) | (710 | ) | ||
Contract termination (recoveries) costs | (16 | ) | 4 | ||||
Employee severance and termination benefits | — | 26 | |||||
Total restructuring and asset impairment recoveries | $ | (725 | ) | $ | (680 | ) |
Asset Impairments | Contract termination costs | Employee severance and termination benefits | Total | ||||||||||||
Accrued restructuring balance as of December 31, 2015 | $ | — | $ | 3,954 | $ | 321 | $ | 4,275 | |||||||
Restructuring and impairment (recoveries) charges | (710 | ) | 4 | 26 | (680 | ) | |||||||||
Cash payments | — | (1,455 | ) | (163 | ) | (1,618 | ) | ||||||||
Non-cash settlements | 710 | (93 | ) | (24 | ) | 593 | |||||||||
Accrued restructuring balance as of June 30, 2016 | $ | — | $ | 2,410 | $ | 160 | $ | 2,570 |
|
United States | Canada | Total | ||||||||||
Revenue from external customers | ||||||||||||
Three months ended June 30, 2016 | $ | 171,255 | $ | 9,552 | $ | 180,807 | ||||||
Three months ended June 30, 2015 | 149,647 | 8,266 | 157,913 | |||||||||
Six months ended June 30, 2016 | 337,161 | 17,899 | 355,060 | |||||||||
Six months ended June 30, 2015 | 294,026 | 16,082 | 310,108 | |||||||||
Property and equipment, net | ||||||||||||
As of June 30, 2016 | $ | 53,971 | $ | 91 | $ | 54,062 | ||||||
As of December 31, 2015 | 55,103 | 171 | 55,274 |
|
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Assets | |||||||||||||||||||||||
Current assets | $ | — | $ | 115,259 | $ | 180,815 | $ | 7,088 | $ | (66,855 | ) | $ | 236,307 | ||||||||||
Property and equipment, net | — | — | 53,888 | 174 | — | 54,062 | |||||||||||||||||
Subscriber acquisition costs, net | — | — | 865,629 | 80,222 | — | 945,851 | |||||||||||||||||
Deferred financing costs, net | — | 5,434 | — | — | — | 5,434 | |||||||||||||||||
Investment in subsidiaries | — | 2,141,534 | — | — | (2,141,534 | ) | — | ||||||||||||||||
Intercompany receivable | — | — | 15,777 | — | (15,777 | ) | — | ||||||||||||||||
Intangible assets, net | — | — | 465,578 | 37,568 | — | 503,146 | |||||||||||||||||
Goodwill | — | — | 809,678 | 26,451 | — | 836,129 | |||||||||||||||||
Long-term investments and other assets | — | 106 | 10,615 | 14 | (106 | ) | 10,629 | ||||||||||||||||
Total Assets | $ | — | $ | 2,262,333 | $ | 2,401,980 | $ | 151,517 | $ | (2,224,272 | ) | $ | 2,591,558 | ||||||||||
Liabilities and Stockholders’ (Deficit) Equity | |||||||||||||||||||||||
Current liabilities | $ | — | $ | 17,389 | $ | 237,270 | $ | 78,150 | $ | (66,855 | ) | $ | 265,954 | ||||||||||
Intercompany payable | — | — | — | 15,777 | (15,777 | ) | — | ||||||||||||||||
Notes payable and revolving credit facility, net of current portion | — | 2,381,320 | — | — | — | 2,381,320 | |||||||||||||||||
Capital lease obligations, net of current portion | — | — | 8,533 | 1 | — | 8,534 | |||||||||||||||||
Deferred revenue, net of current portion | — | — | 47,511 | 4,720 | — | 52,231 | |||||||||||||||||
Other long-term obligations | — | — | 11,849 | — | — | 11,849 | |||||||||||||||||
Accumulated losses of investee | 136,376 | (136,376 | ) | — | |||||||||||||||||||
Deferred income tax liability | — | — | 106 | 8,046 | (106 | ) | 8,046 | ||||||||||||||||
Total (deficit) equity | (136,376 | ) | (136,376 | ) | 2,096,711 | 44,823 | (2,005,158 | ) | (136,376 | ) | |||||||||||||
Total liabilities and stockholders’ (deficit) equity | $ | — | $ | 2,262,333 | $ | 2,401,980 | $ | 151,517 | $ | (2,224,272 | ) | $ | 2,591,558 |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Assets | |||||||||||||||||||||||
Current assets | $ | — | $ | 2,537 | $ | 91,555 | $ | 6,540 | $ | (53,066 | ) | $ | 47,566 | ||||||||||
Property and equipment, net | — | — | 55,012 | 262 | — | 55,274 | |||||||||||||||||
Subscriber acquisition costs, net | — | — | 728,547 | 62,097 | — | 790,644 | |||||||||||||||||
Deferred financing costs, net | — | 6,456 | — | — | — | 6,456 | |||||||||||||||||
Investment in subsidiaries | — | 2,070,404 | — | — | (2,070,404 | ) | — | ||||||||||||||||
Intercompany receivable | — | — | 22,398 | — | (22,398 | ) | — | ||||||||||||||||
Intangible assets, net | — | — | 519,301 | 39,094 | — | 558,395 | |||||||||||||||||
Goodwill | — | — | 809,678 | 24,738 | — | 834,416 | |||||||||||||||||
Long-term investments and other assets | — | 106 | 10,880 | 13 | (106 | ) | 10,893 | ||||||||||||||||
Total Assets | $ | — | $ | 2,079,503 | $ | 2,237,371 | $ | 132,744 | $ | (2,145,974 | ) | $ | 2,303,644 | ||||||||||
Liabilities and Stockholders’ (Deficit) Equity | |||||||||||||||||||||||
Current liabilities | $ | — | $ | 18,384 | $ | 143,896 | $ | 59,304 | $ | (53,066 | ) | $ | 168,518 | ||||||||||
Intercompany payable | — | — | — | 22,398 | (22,398 | ) | — | ||||||||||||||||
Notes payable and revolving credit facility, net of current portion | — | 2,138,112 | — | — | — | 2,138,112 | |||||||||||||||||
Capital lease obligations, net of current portion | — | — | 11,169 | 2 | — | 11,171 | |||||||||||||||||
Deferred revenue, net of current portion | — | — | 40,960 | 3,822 | — | 44,782 | |||||||||||||||||
Accumulated Losses of Investee | 76,993 | — | — | — | (76,993 | ) | — | ||||||||||||||||
Other long-term obligations | — | — | 10,530 | — | — | 10,530 | |||||||||||||||||
Deferred income tax liability | — | — | 106 | 7,524 | (106 | ) | 7,524 | ||||||||||||||||
Total (deficit) equity | (76,993 | ) | (76,993 | ) | 2,030,710 | 39,694 | (1,993,411 | ) | (76,993 | ) | |||||||||||||
Total liabilities and stockholders’ (deficit) equity | $ | — | $ | 2,079,503 | $ | 2,237,371 | $ | 132,744 | $ | (2,145,974 | ) | $ | 2,303,644 |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Revenues | $ | — | $ | — | $ | 171,315 | $ | 10,168 | $ | (676 | ) | $ | 180,807 | ||||||||||
Costs and expenses | — | — | 203,030 | 11,326 | (676 | ) | 213,680 | ||||||||||||||||
Loss from operations | — | — | (31,715 | ) | (1,158 | ) | — | (32,873 | ) | ||||||||||||||
Loss from subsidiaries | (89,722 | ) | (32,449 | ) | — | — | 122,171 | — | |||||||||||||||
Other expense (income), net | — | 57,273 | 236 | (212 | ) | — | 57,297 | ||||||||||||||||
Loss before income tax expenses | (89,722 | ) | (89,722 | ) | (31,951 | ) | (946 | ) | 122,171 | (90,170 | ) | ||||||||||||
Income tax expense (benefit) | — | — | 121 | (569 | ) | — | (448 | ) | |||||||||||||||
Net loss | $ | (89,722 | ) | $ | (89,722 | ) | $ | (32,072 | ) | $ | (377 | ) | $ | 122,171 | $ | (89,722 | ) | ||||||
Other comprehensive (loss) income, net of tax effects: | |||||||||||||||||||||||
Net loss | $ | (89,722 | ) | $ | (89,722 | ) | $ | (32,072 | ) | $ | (377 | ) | $ | 122,171 | $ | (89,722 | ) | ||||||
Foreign currency translation adjustment | — | 40 | — | 40 | (40 | ) | 40 | ||||||||||||||||
Total other comprehensive income | — | 40 | — | 40 | (40 | ) | 40 | ||||||||||||||||
Comprehensive loss | $ | (89,722 | ) | $ | (89,682 | ) | $ | (32,072 | ) | $ | (337 | ) | $ | 122,131 | $ | (89,682 | ) |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Revenues | $ | — | $ | — | $ | 149,770 | $ | 8,823 | $ | (680 | ) | $ | 157,913 | ||||||||||
Costs and expenses | — | — | 154,904 | 8,577 | (680 | ) | 162,801 | ||||||||||||||||
(Loss) income from operations | — | — | (5,134 | ) | 246 | — | (4,888 | ) | |||||||||||||||
Loss from subsidiaries | (43,614 | ) | (4,923 | ) | — | — | 48,537 | — | |||||||||||||||
Other expense, net | — | 38,691 | (171 | ) | 27 | — | 38,547 | ||||||||||||||||
(Loss) income before income tax expenses | (43,614 | ) | (43,614 | ) | (4,963 | ) | 219 | 48,537 | (43,435 | ) | |||||||||||||
Income tax expense | — | — | 53 | 126 | — | 179 | |||||||||||||||||
Net (loss) income | $ | (43,614 | ) | $ | (43,614 | ) | $ | (5,016 | ) | $ | 93 | $ | 48,537 | $ | (43,614 | ) | |||||||
Other comprehensive loss, net of tax effects: | — | ||||||||||||||||||||||
Net (loss) income | $ | (43,614 | ) | $ | (43,614 | ) | $ | (5,016 | ) | $ | 93 | $ | 48,537 | $ | (43,614 | ) | |||||||
Foreign currency translation adjustment | — | 2,202 | 5,240 | (3,038 | ) | (2,202 | ) | 2,202 | |||||||||||||||
Total other comprehensive (loss) income | — | 2,202 | 5,240 | (3,038 | ) | (2,202 | ) | 2,202 | |||||||||||||||
Comprehensive (loss) income | $ | (43,614 | ) | $ | (41,412 | ) | $ | 224 | $ | (2,945 | ) | $ | 46,335 | $ | (41,412 | ) |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Revenues | $ | — | $ | — | $ | 337,256 | $ | 19,155 | $ | (1,351 | ) | $ | 355,060 | ||||||||||
Costs and expenses | — | — | 373,319 | 19,640 | (1,351 | ) | 391,608 | ||||||||||||||||
Loss from operations | — | — | (36,063 | ) | (485 | ) | — | (36,548 | ) | ||||||||||||||
Loss from subsidiaries | (134,815 | ) | (32,494 | ) | — | — | 167,309 | — | |||||||||||||||
Other expense (income), net | — | 102,321 | (1,428 | ) | (3,298 | ) | — | 97,595 | |||||||||||||||
(Loss) income before income tax expenses | (134,815 | ) | (134,815 | ) | (34,635 | ) | 2,813 | 167,309 | (134,143 | ) | |||||||||||||
Income tax expense | — | — | 185 | 487 | — | 672 | |||||||||||||||||
Net (loss) income | $ | (134,815 | ) | $ | (134,815 | ) | $ | (34,820 | ) | $ | 2,326 | $ | 167,309 | $ | (134,815 | ) | |||||||
Other comprehensive loss, net of tax effects: | — | ||||||||||||||||||||||
Net (loss) income | $ | (134,815 | ) | $ | (134,815 | ) | $ | (34,820 | ) | $ | 2,326 | $ | 167,309 | $ | (134,815 | ) | |||||||
Foreign currency translation adjustment | — | 2,801 | — | 2,801 | (2,801 | ) | 2,801 | ||||||||||||||||
Total other comprehensive loss | — | 2,801 | — | 2,801 | (2,801 | ) | 2,801 | ||||||||||||||||
Comprehensive (loss) income | $ | (134,815 | ) | $ | (132,014 | ) | $ | (34,820 | ) | $ | 5,127 | $ | 164,508 | $ | (132,014 | ) |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Revenues | $ | — | $ | — | $ | 294,505 | $ | 17,053 | $ | (1,450 | ) | $ | 310,108 | ||||||||||
Costs and expenses | — | — | 309,804 | 16,343 | (1,450 | ) | 324,697 | ||||||||||||||||
(Loss) income from operations | — | — | (15,299 | ) | 710 | — | (14,589 | ) | |||||||||||||||
Loss from subsidiaries | (91,661 | ) | (15,016 | ) | — | — | 106,677 | — | |||||||||||||||
Other expense, net | — | 76,645 | 76 | 43 | — | 76,764 | |||||||||||||||||
(Loss) income before income tax expenses | (91,661 | ) | (91,661 | ) | (15,375 | ) | 667 | 106,677 | (91,353 | ) | |||||||||||||
Income tax expense | — | — | 92 | 216 | — | 308 | |||||||||||||||||
Net (loss) income | $ | (91,661 | ) | $ | (91,661 | ) | $ | (15,467 | ) | $ | 451 | $ | 106,677 | $ | (91,661 | ) | |||||||
Other comprehensive loss, net of tax effects: | |||||||||||||||||||||||
Net (loss) income | $ | (91,661 | ) | $ | (91,661 | ) | $ | (15,467 | ) | $ | 451 | $ | 106,677 | $ | (91,661 | ) | |||||||
Foreign currency translation adjustment | — | (8,376 | ) | (1,096 | ) | (7,280 | ) | 8,376 | (8,376 | ) | |||||||||||||
Total other comprehensive loss | — | (8,376 | ) | (1,096 | ) | (7,280 | ) | 8,376 | (8,376 | ) | |||||||||||||
Comprehensive loss | $ | (91,661 | ) | $ | (100,037 | ) | $ | (16,563 | ) | $ | (6,829 | ) | $ | 115,053 | $ | (100,037 | ) |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | — | $ | — | $ | (176,661 | ) | $ | 5,088 | $ | — | $ | (171,573 | ) | |||||||||
Cash flows from investing activities: | |||||||||||||||||||||||
Subscriber acquisition costs – company owned equipment | — | — | (1,791 | ) | — | — | (1,791 | ) | |||||||||||||||
Capital expenditures | — | — | (4,526 | ) | — | — | (4,526 | ) | |||||||||||||||
Proceeds from sale of assets | — | — | 1,925 | — | — | 1,925 | |||||||||||||||||
Investment in subsidiary | (69,800 | ) | (187,004 | ) | — | — | 256,804 | — | |||||||||||||||
Acquisition of intangible assets | — | — | (505 | ) | — | — | (505 | ) | |||||||||||||||
Net cash used in investing activities | (69,800 | ) | (187,004 | ) | (4,897 | ) | — | 256,804 | (4,897 | ) | |||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||
Proceeds from notes payable | — | 500,000 | — | — | — | 500,000 | |||||||||||||||||
Repayment on notes payable | — | (235,535 | ) | — | — | — | (235,535 | ) | |||||||||||||||
Borrowings from revolving credit facility | — | 57,000 | — | — | — | 57,000 | |||||||||||||||||
Repayments on revolving credit facility | — | (77,000 | ) | — | — | — | (77,000 | ) | |||||||||||||||
Proceeds from capital contribution | 69,800 | 69,800 | — | — | (69,800 | ) | 69,800 | ||||||||||||||||
Intercompany receivable | — | — | 6,621 | — | (6,621 | ) | — | ||||||||||||||||
Intercompany payable | — | — | 187,004 | (6,621 | ) | (180,383 | ) | — | |||||||||||||||
Repayments of capital lease obligations | — | — | (3,955 | ) | (1 | ) | — | (3,956 | ) | ||||||||||||||
Financing costs | — | (8,274 | ) | — | — | — | (8,274 | ) | |||||||||||||||
Deferred financing costs | — | (6,277 | ) | — | — | — | (6,277 | ) | |||||||||||||||
Net cash provided by (used in) financing activities | 69,800 | 299,714 | 189,670 | (6,622 | ) | (256,804 | ) | 295,758 | |||||||||||||||
Effect of exchange rate changes on cash | — | — | — | (441 | ) | — | (441 | ) | |||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | 112,710 | 8,112 | (1,975 | ) | — | 118,847 | ||||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||
Beginning of period | — | 2,299 | (1,941 | ) | 2,201 | — | 2,559 | ||||||||||||||||
End of period | $ | — | $ | 115,009 | $ | 6,171 | $ | 226 | $ | — | $ | 121,406 |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | — | $ | (538 | ) | $ | (98,773 | ) | $ | 9,621 | $ | — | $ | (89,690 | ) | ||||||||
Cash flows from investing activities: | |||||||||||||||||||||||
Subscriber acquisition costs – company owned equipment | — | — | (14,922 | ) | (644 | ) | — | (15,566 | ) | ||||||||||||||
Capital expenditures | — | — | (18,023 | ) | (41 | ) | — | (18,064 | ) | ||||||||||||||
Investment in subsidiary | — | (140,640 | ) | — | — | 140,640 | — | ||||||||||||||||
Acquisition of intangible assets | — | — | (1,002 | ) | — | — | (1,002 | ) | |||||||||||||||
Proceeds from sale of assets | — | — | 408 | — | — | 408 | |||||||||||||||||
Proceeds from insurance claims | — | — | 2,984 | — | — | 2,984 | |||||||||||||||||
Acquisition of other assets | — | — | (67 | ) | — | — | (67 | ) | |||||||||||||||
Net cash used in investing activities | — | (140,640 | ) | (30,622 | ) | (685 | ) | 140,640 | (31,307 | ) | |||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||
Borrowings from revolving credit facility | — | 149,000 | — | — | — | 149,000 | |||||||||||||||||
Repayments on revolving credit facility | — | (10,000 | ) | — | — | — | (10,000 | ) | |||||||||||||||
Intercompany receivable | — | — | (8,423 | ) | — | 8,423 | — | ||||||||||||||||
Intercompany payable | — | — | 140,640 | 8,423 | (149,063 | ) | — | ||||||||||||||||
Repayments of capital lease obligations | — | — | (4,045 | ) | (2 | ) | — | (4,047 | ) | ||||||||||||||
Deferred financing costs | — | (4,233 | ) | — | — | — | (4,233 | ) | |||||||||||||||
Net cash (used in) provided by financing activities | — | 134,767 | 128,172 | 8,421 | (140,640 | ) | 130,720 | ||||||||||||||||
Effect of exchange rate changes on cash | — | — | — | (577 | ) | — | (577 | ) | |||||||||||||||
Net (decrease) increase in cash and cash equivalents | — | (6,411 | ) | (1,223 | ) | 16,780 | — | 9,146 | |||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||
Beginning of period | — | 9,432 | (2,233 | ) | 3,608 | — | 10,807 | ||||||||||||||||
End of period | $ | — | $ | 3,021 | $ | (3,456 | ) | $ | 20,388 | $ | — | $ | 19,953 |
|
|
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Beginning balance | $ | 3,022 | $ | 2,908 | $ | 3,541 | $ | 3,373 | |||||||
Provision for doubtful accounts | 3,736 | 3,538 | 7,717 | 7,096 | |||||||||||
Write-offs and adjustments | (3,661 | ) | (3,203 | ) | (8,161 | ) | (7,226 | ) | |||||||
Balance at end of period | $ | 3,097 | $ | 3,243 | $ | 3,097 | $ | 3,243 |
|
Unamortized Deferred Financing Costs | |||||||||||||||||||||||
Balance 12/31/2015 | Additions | Rolled Over | Early Extinguishment | Amortized | Balance 6/30/2016 | ||||||||||||||||||
Revolving Credit Facility | $ | 6,456 | $ | — | $ | — | $ | — | $ | (1,022 | ) | $ | 5,434 | ||||||||||
6.375% Senior Secured Notes due 2019 | 20,182 | — | (3,423 | ) | (585 | ) | (2,477 | ) | 13,697 | ||||||||||||||
8.75% Senior Notes due 2020 | 18,892 | — | — | — | (1,919 | ) | 16,973 | ||||||||||||||||
8.875% Senior Secured Notes Due 2022 | 1,170 | — | — | (110 | ) | (82 | ) | 978 | |||||||||||||||
7.875% Senior Secured Notes Due 2022 | — | 6,526 | 3,423 | — | (128 | ) | 9,821 | ||||||||||||||||
Total Deferred Financing Costs | $ | 46,700 | $ | 6,526 | $ | — | $ | (695 | ) | $ | (5,628 | ) | $ | 46,903 |
Outstanding Principal | Unamortized Premium (Discount) | Unamortized Deferred Financing Costs | Net Carrying Amount | ||||||||||||
6.375% Senior Secured Notes due 2019 | $ | 719,465 | $ | — | $ | (13,697 | ) | $ | 705,768 | ||||||
8.75% Senior Notes due 2020 | 930,000 | 6,478 | (16,973 | ) | 919,505 | ||||||||||
8.875% Senior Secured Notes Due 2022 | 270,000 | (3,154 | ) | (978 | ) | 265,868 | |||||||||
7.875% Senior Secured Notes Due 2022 | 500,000 | — | (9,821 | ) | 490,179 | ||||||||||
Total Long-Term Debt | $ | 2,419,465 | $ | 3,324 | $ | (41,469 | ) | $ | 2,381,320 |
Outstanding Principal | Unamortized Premium (Discount) | Unamortized Deferred Financing Costs | Net Carrying Amount | ||||||||||||
Series C Revolving Credit Facility Due 2017 | $ | 1,440 | $ | — | $ | — | $ | 1,440 | |||||||
Series A, B Revolving Credit Facilities Due 2019 | 18,560 | — | — | 18,560 | |||||||||||
6.375% Senior Secured Notes due 2019 | 925,000 | — | (20,182 | ) | 904,818 | ||||||||||
8.75% Senior Notes due 2020 | 930,000 | 7,060 | (18,892 | ) | 918,168 | ||||||||||
8.875% Senior Secured Notes due 2022 | 300,000 | (3,704 | ) | (1,170 | ) | 295,126 | |||||||||
Total Long-Term Debt | $ | 2,175,000 | $ | 3,356 | $ | (40,244 | ) | $ | 2,138,112 |
|
June 30, 2016 | December 31, 2015 | ||||||
Subscriber acquisition costs | |||||||
Subscriber acquisition costs | $ | 1,180,390 | $ | 958,261 | |||
Accumulated amortization | (234,539 | ) | (167,617 | ) | |||
Subscriber acquisition costs, net | $ | 945,851 | $ | 790,644 | |||
Accrued payroll and commissions | |||||||
Accrued commissions | 49,213 | 20,176 | |||||
Accrued payroll | 21,328 | 18,071 | |||||
Total accrued payroll and commissions | $ | 70,541 | $ | 38,247 | |||
Accrued expenses and other current liabilities | |||||||
Accrued interest payable | $ | 16,520 | $ | 17,153 | |||
Accrued payroll taxes and withholdings | 3,543 | 3,938 | |||||
Accrued taxes | 3,396 | 2,683 | |||||
Wireless restructuring costs | 2,570 | 4,275 | |||||
Loss contingencies | 2,545 | 2,504 | |||||
Other | 8,042 | 5,020 | |||||
Total accrued expenses and other current liabilities | $ | 36,616 | $ | 35,573 |
|
June 30, 2016 | December 31, 2015 | Estimated Useful Lives | |||||||
Vehicles | $ | 27,296 | $ | 26,935 | 3 - 5 years | ||||
Computer equipment and software | 25,047 | 21,702 | 3 - 5 years | ||||||
Leasehold improvements | 17,714 | 17,434 | 2 - 15 years | ||||||
Office furniture, fixtures and equipment | 13,046 | 11,776 | 7 years | ||||||
Buildings | 702 | 702 | 39 years | ||||||
Construction in process | 4,425 | 3,837 | |||||||
Property and equipment, gross | 88,230 | 82,386 | |||||||
Accumulated depreciation and amortization | (34,168 | ) | (27,112 | ) | |||||
Property and equipment, net | $ | 54,062 | $ | 55,274 |
|
June 30, 2016 | December 31, 2015 | ||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Estimated Useful Lives | |||||||||||||||||||
Definite-lived intangible assets: | |||||||||||||||||||||||||
Customer contracts | $ | 967,741 | $ | (487,169 | ) | $ | 480,572 | $ | 962,842 | $ | (430,803 | ) | $ | 532,039 | 10 years | ||||||||||
2GIG 2.0 technology | 17,000 | (8,772 | ) | 8,228 | 17,000 | (7,064 | ) | 9,936 | 8 years | ||||||||||||||||
Other technology | 7,067 | (4,262 | ) | 2,805 | 7,067 | (3,438 | ) | 3,629 | 5 years | ||||||||||||||||
Space Monkey technology | 7,100 | (1,515 | ) | 5,585 | 7,100 | (761 | ) | 6,339 | 6 years | ||||||||||||||||
Patents | 8,143 | (2,910 | ) | 5,233 | 7,524 | (2,094 | ) | 5,430 | 5 years | ||||||||||||||||
Non-compete agreements | 1,200 | (1,100 | ) | 100 | 1,200 | (800 | ) | 400 | 2-3 years | ||||||||||||||||
Total definite-lived intangible assets: | $ | 1,008,251 | $ | (505,728 | ) | $ | 502,523 | $ | 1,002,733 | $ | (444,960 | ) | $ | 557,773 | |||||||||||
Indefinite-lived intangible assets: | |||||||||||||||||||||||||
IP addresses | $ | 564 | $ | — | $ | 564 | $ | 564 | $ | — | $ | 564 | |||||||||||||
Domain names | 59 | — | 59 | 58 | — | 58 | |||||||||||||||||||
Total Indefinite-lived intangible assets | 623 | — | 623 | 622 | — | 622 | |||||||||||||||||||
Total intangible assets, net | $ | 1,008,874 | $ | (505,728 | ) | $ | 503,146 | $ | 1,003,355 | $ | (444,960 | ) | $ | 558,395 |
2016 - Remaining Period | $ | 58,289 | |
2017 | 101,423 | ||
2018 | 89,834 | ||
2019 | 78,177 | ||
2020 | 67,396 | ||
Thereafter | 107,082 | ||
Total estimated amortization expense | $ | 502,201 |
|
June 30, 2016 | December 31, 2015 | Stated Interest Rate | |||||||||||||||||
Issuance | Face Value | Estimated Fair Value | Face Value | Estimated Fair Value | |||||||||||||||
2019 Notes | $ | 719,465 | $ | 715,868 | $ | 925,000 | $ | 879,906 | 6.375 | % | |||||||||
2020 Notes | 930,000 | 843,696 | 930,000 | 756,788 | 8.75 | % | |||||||||||||
2022 Private Placement Notes | 270,000 | 272,351 | 300,000 | 296,296 | 8.875 | % | |||||||||||||
2022 Notes | 500,000 | 500,000 | — | — | 7.875 | % | |||||||||||||
Total | $ | 2,419,465 | $ | 2,331,915 | $ | 2,155,000 | $ | 1,932,990 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Operating expenses | $ | 14 | $ | 26 | $ | 31 | $ | 40 | |||||||
Selling expenses | 43 | 357 | (239 | ) | 389 | ||||||||||
General and administrative expenses | 2,691 | 588 | 3,038 | 1,330 | |||||||||||
Total stock-based compensation | $ | 2,748 | $ | 971 | $ | 2,830 | $ | 1,759 |
|
Rent Expense | Rent Expense | |||||||||||||||
For the three months ended, | For the six months ended, | |||||||||||||||
June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | Lease Term | ||||||||||||
Arrangement | ||||||||||||||||
Warehouse, office space and other | $ | 2,781 | $ | 2,915 | $ | 5,593 | $ | 5,838 | 11 - 15 years | |||||||
Wireless towers and spectrum | 1,205 | 819 | 2,367 | 1,482 | 1 - 10 years | |||||||||||
Total Rent Expense | $ | 3,986 | $ | 3,734 | $ | 7,960 | $ | 7,320 |
|
Three Months Ended | Six Months Ended | ||||||
June 30, 2016 | June 30, 2016 | ||||||
Recoveries of impaired assets | $ | (709 | ) | (710 | ) | ||
Contract termination (recoveries) costs | (16 | ) | 4 | ||||
Employee severance and termination benefits | — | 26 | |||||
Total restructuring and asset impairment recoveries | $ | (725 | ) | $ | (680 | ) |
Asset Impairments | Contract termination costs | Employee severance and termination benefits | Total | ||||||||||||
Accrued restructuring balance as of December 31, 2015 | $ | — | $ | 3,954 | $ | 321 | $ | 4,275 | |||||||
Restructuring and impairment (recoveries) charges | (710 | ) | 4 | 26 | (680 | ) | |||||||||
Cash payments | — | (1,455 | ) | (163 | ) | (1,618 | ) | ||||||||
Non-cash settlements | 710 | (93 | ) | (24 | ) | 593 | |||||||||
Accrued restructuring balance as of June 30, 2016 | $ | — | $ | 2,410 | $ | 160 | $ | 2,570 |
|
United States | Canada | Total | ||||||||||
Revenue from external customers | ||||||||||||
Three months ended June 30, 2016 | $ | 171,255 | $ | 9,552 | $ | 180,807 | ||||||
Three months ended June 30, 2015 | 149,647 | 8,266 | 157,913 | |||||||||
Six months ended June 30, 2016 | 337,161 | 17,899 | 355,060 | |||||||||
Six months ended June 30, 2015 | 294,026 | 16,082 | 310,108 | |||||||||
Property and equipment, net | ||||||||||||
As of June 30, 2016 | $ | 53,971 | $ | 91 | $ | 54,062 | ||||||
As of December 31, 2015 | 55,103 | 171 | 55,274 |
|
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Assets | |||||||||||||||||||||||
Current assets | $ | — | $ | 115,259 | $ | 180,815 | $ | 7,088 | $ | (66,855 | ) | $ | 236,307 | ||||||||||
Property and equipment, net | — | — | 53,888 | 174 | — | 54,062 | |||||||||||||||||
Subscriber acquisition costs, net | — | — | 865,629 | 80,222 | — | 945,851 | |||||||||||||||||
Deferred financing costs, net | — | 5,434 | — | — | — | 5,434 | |||||||||||||||||
Investment in subsidiaries | — | 2,141,534 | — | — | (2,141,534 | ) | — | ||||||||||||||||
Intercompany receivable | — | — | 15,777 | — | (15,777 | ) | — | ||||||||||||||||
Intangible assets, net | — | — | 465,578 | 37,568 | — | 503,146 | |||||||||||||||||
Goodwill | — | — | 809,678 | 26,451 | — | 836,129 | |||||||||||||||||
Long-term investments and other assets | — | 106 | 10,615 | 14 | (106 | ) | 10,629 | ||||||||||||||||
Total Assets | $ | — | $ | 2,262,333 | $ | 2,401,980 | $ | 151,517 | $ | (2,224,272 | ) | $ | 2,591,558 | ||||||||||
Liabilities and Stockholders’ (Deficit) Equity | |||||||||||||||||||||||
Current liabilities | $ | — | $ | 17,389 | $ | 237,270 | $ | 78,150 | $ | (66,855 | ) | $ | 265,954 | ||||||||||
Intercompany payable | — | — | — | 15,777 | (15,777 | ) | — | ||||||||||||||||
Notes payable and revolving credit facility, net of current portion | — | 2,381,320 | — | — | — | 2,381,320 | |||||||||||||||||
Capital lease obligations, net of current portion | — | — | 8,533 | 1 | — | 8,534 | |||||||||||||||||
Deferred revenue, net of current portion | — | — | 47,511 | 4,720 | — | 52,231 | |||||||||||||||||
Other long-term obligations | — | — | 11,849 | — | — | 11,849 | |||||||||||||||||
Accumulated losses of investee | 136,376 | (136,376 | ) | — | |||||||||||||||||||
Deferred income tax liability | — | — | 106 | 8,046 | (106 | ) | 8,046 | ||||||||||||||||
Total (deficit) equity | (136,376 | ) | (136,376 | ) | 2,096,711 | 44,823 | (2,005,158 | ) | (136,376 | ) | |||||||||||||
Total liabilities and stockholders’ (deficit) equity | $ | — | $ | 2,262,333 | $ | 2,401,980 | $ | 151,517 | $ | (2,224,272 | ) | $ | 2,591,558 |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Assets | |||||||||||||||||||||||
Current assets | $ | — | $ | 2,537 | $ | 91,555 | $ | 6,540 | $ | (53,066 | ) | $ | 47,566 | ||||||||||
Property and equipment, net | — | — | 55,012 | 262 | — | 55,274 | |||||||||||||||||
Subscriber acquisition costs, net | — | — | 728,547 | 62,097 | — | 790,644 | |||||||||||||||||
Deferred financing costs, net | — | 6,456 | — | — | — | 6,456 | |||||||||||||||||
Investment in subsidiaries | — | 2,070,404 | — | — | (2,070,404 | ) | — | ||||||||||||||||
Intercompany receivable | — | — | 22,398 | — | (22,398 | ) | — | ||||||||||||||||
Intangible assets, net | — | — | 519,301 | 39,094 | — | 558,395 | |||||||||||||||||
Goodwill | — | — | 809,678 | 24,738 | — | 834,416 | |||||||||||||||||
Long-term investments and other assets | — | 106 | 10,880 | 13 | (106 | ) | 10,893 | ||||||||||||||||
Total Assets | $ | — | $ | 2,079,503 | $ | 2,237,371 | $ | 132,744 | $ | (2,145,974 | ) | $ | 2,303,644 | ||||||||||
Liabilities and Stockholders’ (Deficit) Equity | |||||||||||||||||||||||
Current liabilities | $ | — | $ | 18,384 | $ | 143,896 | $ | 59,304 | $ | (53,066 | ) | $ | 168,518 | ||||||||||
Intercompany payable | — | — | — | 22,398 | (22,398 | ) | — | ||||||||||||||||
Notes payable and revolving credit facility, net of current portion | — | 2,138,112 | — | — | — | 2,138,112 | |||||||||||||||||
Capital lease obligations, net of current portion | — | — | 11,169 | 2 | — | 11,171 | |||||||||||||||||
Deferred revenue, net of current portion | — | — | 40,960 | 3,822 | — | 44,782 | |||||||||||||||||
Accumulated Losses of Investee | 76,993 | — | — | — | (76,993 | ) | — | ||||||||||||||||
Other long-term obligations | — | — | 10,530 | — | — | 10,530 | |||||||||||||||||
Deferred income tax liability | — | — | 106 | 7,524 | (106 | ) | 7,524 | ||||||||||||||||
Total (deficit) equity | (76,993 | ) | (76,993 | ) | 2,030,710 | 39,694 | (1,993,411 | ) | (76,993 | ) | |||||||||||||
Total liabilities and stockholders’ (deficit) equity | $ | — | $ | 2,079,503 | $ | 2,237,371 | $ | 132,744 | $ | (2,145,974 | ) | $ | 2,303,644 |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Revenues | $ | — | $ | — | $ | 171,315 | $ | 10,168 | $ | (676 | ) | $ | 180,807 | ||||||||||
Costs and expenses | — | — | 203,030 | 11,326 | (676 | ) | 213,680 | ||||||||||||||||
Loss from operations | — | — | (31,715 | ) | (1,158 | ) | — | (32,873 | ) | ||||||||||||||
Loss from subsidiaries | (89,722 | ) | (32,449 | ) | — | — | 122,171 | — | |||||||||||||||
Other expense (income), net | — | 57,273 | 236 | (212 | ) | — | 57,297 | ||||||||||||||||
Loss before income tax expenses | (89,722 | ) | (89,722 | ) | (31,951 | ) | (946 | ) | 122,171 | (90,170 | ) | ||||||||||||
Income tax expense (benefit) | — | — | 121 | (569 | ) | — | (448 | ) | |||||||||||||||
Net loss | $ | (89,722 | ) | $ | (89,722 | ) | $ | (32,072 | ) | $ | (377 | ) | $ | 122,171 | $ | (89,722 | ) | ||||||
Other comprehensive (loss) income, net of tax effects: | |||||||||||||||||||||||
Net loss | $ | (89,722 | ) | $ | (89,722 | ) | $ | (32,072 | ) | $ | (377 | ) | $ | 122,171 | $ | (89,722 | ) | ||||||
Foreign currency translation adjustment | — | 40 | — | 40 | (40 | ) | 40 | ||||||||||||||||
Total other comprehensive income | — | 40 | — | 40 | (40 | ) | 40 | ||||||||||||||||
Comprehensive loss | $ | (89,722 | ) | $ | (89,682 | ) | $ | (32,072 | ) | $ | (337 | ) | $ | 122,131 | $ | (89,682 | ) |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Revenues | $ | — | $ | — | $ | 149,770 | $ | 8,823 | $ | (680 | ) | $ | 157,913 | ||||||||||
Costs and expenses | — | — | 154,904 | 8,577 | (680 | ) | 162,801 | ||||||||||||||||
(Loss) income from operations | — | — | (5,134 | ) | 246 | — | (4,888 | ) | |||||||||||||||
Loss from subsidiaries | (43,614 | ) | (4,923 | ) | — | — | 48,537 | — | |||||||||||||||
Other expense, net | — | 38,691 | (171 | ) | 27 | — | 38,547 | ||||||||||||||||
(Loss) income before income tax expenses | (43,614 | ) | (43,614 | ) | (4,963 | ) | 219 | 48,537 | (43,435 | ) | |||||||||||||
Income tax expense | — | — | 53 | 126 | — | 179 | |||||||||||||||||
Net (loss) income | $ | (43,614 | ) | $ | (43,614 | ) | $ | (5,016 | ) | $ | 93 | $ | 48,537 | $ | (43,614 | ) | |||||||
Other comprehensive loss, net of tax effects: | — | ||||||||||||||||||||||
Net (loss) income | $ | (43,614 | ) | $ | (43,614 | ) | $ | (5,016 | ) | $ | 93 | $ | 48,537 | $ | (43,614 | ) | |||||||
Foreign currency translation adjustment | — | 2,202 | 5,240 | (3,038 | ) | (2,202 | ) | 2,202 | |||||||||||||||
Total other comprehensive (loss) income | — | 2,202 | 5,240 | (3,038 | ) | (2,202 | ) | 2,202 | |||||||||||||||
Comprehensive (loss) income | $ | (43,614 | ) | $ | (41,412 | ) | $ | 224 | $ | (2,945 | ) | $ | 46,335 | $ | (41,412 | ) |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Revenues | $ | — | $ | — | $ | 337,256 | $ | 19,155 | $ | (1,351 | ) | $ | 355,060 | ||||||||||
Costs and expenses | — | — | 373,319 | 19,640 | (1,351 | ) | 391,608 | ||||||||||||||||
Loss from operations | — | — | (36,063 | ) | (485 | ) | — | (36,548 | ) | ||||||||||||||
Loss from subsidiaries | (134,815 | ) | (32,494 | ) | — | — | 167,309 | — | |||||||||||||||
Other expense (income), net | — | 102,321 | (1,428 | ) | (3,298 | ) | — | 97,595 | |||||||||||||||
(Loss) income before income tax expenses | (134,815 | ) | (134,815 | ) | (34,635 | ) | 2,813 | 167,309 | (134,143 | ) | |||||||||||||
Income tax expense | — | — | 185 | 487 | — | 672 | |||||||||||||||||
Net (loss) income | $ | (134,815 | ) | $ | (134,815 | ) | $ | (34,820 | ) | $ | 2,326 | $ | 167,309 | $ | (134,815 | ) | |||||||
Other comprehensive loss, net of tax effects: | — | ||||||||||||||||||||||
Net (loss) income | $ | (134,815 | ) | $ | (134,815 | ) | $ | (34,820 | ) | $ | 2,326 | $ | 167,309 | $ | (134,815 | ) | |||||||
Foreign currency translation adjustment | — | 2,801 | — | 2,801 | (2,801 | ) | 2,801 | ||||||||||||||||
Total other comprehensive loss | — | 2,801 | — | 2,801 | (2,801 | ) | 2,801 | ||||||||||||||||
Comprehensive (loss) income | $ | (134,815 | ) | $ | (132,014 | ) | $ | (34,820 | ) | $ | 5,127 | $ | 164,508 | $ | (132,014 | ) |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Revenues | $ | — | $ | — | $ | 294,505 | $ | 17,053 | $ | (1,450 | ) | $ | 310,108 | ||||||||||
Costs and expenses | — | — | 309,804 | 16,343 | (1,450 | ) | 324,697 | ||||||||||||||||
(Loss) income from operations | — | — | (15,299 | ) | 710 | — | (14,589 | ) | |||||||||||||||
Loss from subsidiaries | (91,661 | ) | (15,016 | ) | — | — | 106,677 | — | |||||||||||||||
Other expense, net | — | 76,645 | 76 | 43 | — | 76,764 | |||||||||||||||||
(Loss) income before income tax expenses | (91,661 | ) | (91,661 | ) | (15,375 | ) | 667 | 106,677 | (91,353 | ) | |||||||||||||
Income tax expense | — | — | 92 | 216 | — | 308 | |||||||||||||||||
Net (loss) income | $ | (91,661 | ) | $ | (91,661 | ) | $ | (15,467 | ) | $ | 451 | $ | 106,677 | $ | (91,661 | ) | |||||||
Other comprehensive loss, net of tax effects: | |||||||||||||||||||||||
Net (loss) income | $ | (91,661 | ) | $ | (91,661 | ) | $ | (15,467 | ) | $ | 451 | $ | 106,677 | $ | (91,661 | ) | |||||||
Foreign currency translation adjustment | — | (8,376 | ) | (1,096 | ) | (7,280 | ) | 8,376 | (8,376 | ) | |||||||||||||
Total other comprehensive loss | — | (8,376 | ) | (1,096 | ) | (7,280 | ) | 8,376 | (8,376 | ) | |||||||||||||
Comprehensive loss | $ | (91,661 | ) | $ | (100,037 | ) | $ | (16,563 | ) | $ | (6,829 | ) | $ | 115,053 | $ | (100,037 | ) |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | — | $ | — | $ | (176,661 | ) | $ | 5,088 | $ | — | $ | (171,573 | ) | |||||||||
Cash flows from investing activities: | |||||||||||||||||||||||
Subscriber acquisition costs – company owned equipment | — | — | (1,791 | ) | — | — | (1,791 | ) | |||||||||||||||
Capital expenditures | — | — | (4,526 | ) | — | — | (4,526 | ) | |||||||||||||||
Proceeds from sale of assets | — | — | 1,925 | — | — | 1,925 | |||||||||||||||||
Investment in subsidiary | (69,800 | ) | (187,004 | ) | — | — | 256,804 | — | |||||||||||||||
Acquisition of intangible assets | — | — | (505 | ) | — | — | (505 | ) | |||||||||||||||
Net cash used in investing activities | (69,800 | ) | (187,004 | ) | (4,897 | ) | — | 256,804 | (4,897 | ) | |||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||
Proceeds from notes payable | — | 500,000 | — | — | — | 500,000 | |||||||||||||||||
Repayment on notes payable | — | (235,535 | ) | — | — | — | (235,535 | ) | |||||||||||||||
Borrowings from revolving credit facility | — | 57,000 | — | — | — | 57,000 | |||||||||||||||||
Repayments on revolving credit facility | — | (77,000 | ) | — | — | — | (77,000 | ) | |||||||||||||||
Proceeds from capital contribution | 69,800 | 69,800 | — | — | (69,800 | ) | 69,800 | ||||||||||||||||
Intercompany receivable | — | — | 6,621 | — | (6,621 | ) | — | ||||||||||||||||
Intercompany payable | — | — | 187,004 | (6,621 | ) | (180,383 | ) | — | |||||||||||||||
Repayments of capital lease obligations | — | — | (3,955 | ) | (1 | ) | — | (3,956 | ) | ||||||||||||||
Financing costs | — | (8,274 | ) | — | — | — | (8,274 | ) | |||||||||||||||
Deferred financing costs | — | (6,277 | ) | — | — | — | (6,277 | ) | |||||||||||||||
Net cash provided by (used in) financing activities | 69,800 | 299,714 | 189,670 | (6,622 | ) | (256,804 | ) | 295,758 | |||||||||||||||
Effect of exchange rate changes on cash | — | — | — | (441 | ) | — | (441 | ) | |||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | 112,710 | 8,112 | (1,975 | ) | — | 118,847 | ||||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||
Beginning of period | — | 2,299 | (1,941 | ) | 2,201 | — | 2,559 | ||||||||||||||||
End of period | $ | — | $ | 115,009 | $ | 6,171 | $ | 226 | $ | — | $ | 121,406 |
Parent | APX Group, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | — | $ | (538 | ) | $ | (98,773 | ) | $ | 9,621 | $ | — | $ | (89,690 | ) | ||||||||
Cash flows from investing activities: | |||||||||||||||||||||||
Subscriber acquisition costs – company owned equipment | — | — | (14,922 | ) | (644 | ) | — | (15,566 | ) | ||||||||||||||
Capital expenditures | — | — | (18,023 | ) | (41 | ) | — | (18,064 | ) | ||||||||||||||
Investment in subsidiary | — | (140,640 | ) | — | — | 140,640 | — | ||||||||||||||||
Acquisition of intangible assets | — | — | (1,002 | ) | — | — | (1,002 | ) | |||||||||||||||
Proceeds from sale of assets | — | — | 408 | — | — | 408 | |||||||||||||||||
Proceeds from insurance claims | — | — | 2,984 | — | — | 2,984 | |||||||||||||||||
Acquisition of other assets | — | — | (67 | ) | — | — | (67 | ) | |||||||||||||||
Net cash used in investing activities | — | (140,640 | ) | (30,622 | ) | (685 | ) | 140,640 | (31,307 | ) | |||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||
Borrowings from revolving credit facility | — | 149,000 | — | — | — | 149,000 | |||||||||||||||||
Repayments on revolving credit facility | — | (10,000 | ) | — | — | — | (10,000 | ) | |||||||||||||||
Intercompany receivable | — | — | (8,423 | ) | — | 8,423 | — | ||||||||||||||||
Intercompany payable | — | — | 140,640 | 8,423 | (149,063 | ) | — | ||||||||||||||||
Repayments of capital lease obligations | — | — | (4,045 | ) | (2 | ) | — | (4,047 | ) | ||||||||||||||
Deferred financing costs | — | (4,233 | ) | — | — | — | (4,233 | ) | |||||||||||||||
Net cash (used in) provided by financing activities | — | 134,767 | 128,172 | 8,421 | (140,640 | ) | 130,720 | ||||||||||||||||
Effect of exchange rate changes on cash | — | — | — | (577 | ) | — | (577 | ) | |||||||||||||||
Net (decrease) increase in cash and cash equivalents | — | (6,411 | ) | (1,223 | ) | 16,780 | — | 9,146 | |||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||
Beginning of period | — | 9,432 | (2,233 | ) | 3,608 | — | 10,807 | ||||||||||||||||
End of period | $ | — | $ | 3,021 | $ | (3,456 | ) | $ | 20,388 | $ | — | $ | 19,953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|