XML 34 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Financial Information (Tables)
9 Months Ended
Sep. 30, 2014
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Condensed Consolidated Statement of Comprehensive Income

The Nielsen Company B.V.

Condensed Consolidating Statement of Comprehensive Income (Unaudited)

For the three months ended September 30, 2014

 

(IN MILLIONS)

  

Parent

 

 

Issuers

 

 

Guarantor

 

 

Non-
Guarantor

 

 

Elimination

 

 

Consolidated

 

Revenues

  

$

 

 

$

 

 

$

851

 

 

$

721

 

 

$

 

 

$

1,572

 

Cost of revenues, exclusive of depreciation and amortization shown separately below

  

 

 

 

 

 

 

 

311

 

 

 

337

 

 

 

 

 

 

648

 

Selling, general and administrative expenses, exclusive of depreciation and amortization shown separately below

  

 

 

 

 

 

 

 

230

 

 

 

236

 

 

 

 

 

 

466

 

Depreciation and amortization

  

 

 

 

 

 

 

 

108

 

 

 

31

 

 

 

 

 

 

139

 

Restructuring charges

  

 

 

 

 

 

 

 

5

 

 

 

1

 

 

 

 

 

 

6

 

Operating income

  

 

 

 

 

 

 

 

197

 

 

 

116

 

 

 

 

 

 

313

 

Interest income

  

 

 

 

 

215

 

 

 

12

 

 

 

2

 

 

 

(228

)

 

 

1

 

Interest expense

  

 

 

 

 

(70

)

 

 

(219

)

 

 

(13

)

 

 

228

 

 

 

(74

)

Foreign currency exchange transaction gains/(losses), net

  

 

 

 

 

 

 

 

3

 

 

 

(2

)

 

 

 

 

 

1

 

Other (expense)/income, net

  

 

 

 

 

(51

)

 

 

(19

)

 

 

18

 

 

 

 

 

 

(52

)

Income/(loss) from continuing operations before income taxes and equity in net income of subsidiaries and affiliates

  

 

 

 

 

94

 

 

 

(26

)

 

 

121

 

 

 

 

 

 

189

 

Provision for income taxes

  

 

 

 

 

(23

)

 

 

(40

)

 

 

(32

)

 

 

 

 

 

(95

)

Equity in net income of subsidiaries

  

 

94

 

 

 

20

 

 

 

160

 

 

 

 

 

 

(274

)

 

 

 

Net income

  

 

94

 

 

 

91

 

 

 

94

 

 

 

89

 

 

 

(274

)

 

 

94

 

Less net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Net income attributable to controlling interest

 

 

94

 

 

 

91

 

 

 

94

 

 

 

88

 

 

 

(274

)

 

 

93

 

Total other comprehensive loss

  

 

(162

)

 

 

(172

)

 

 

(162

)

 

 

(261

)

 

 

595

 

 

 

(162

)

Total comprehensive loss

  

 

(68

)

 

 

(81

)

 

 

(68

)

 

 

(172

)

 

 

321

 

 

 

(68

)

Comprehensive loss attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

 

 

 

(1

)

Total comprehensive loss attributable to controlling interest

  

$

(68

)

 

 

(81

)

 

 

(68

)

 

 

(171

)

 

 

321

 

 

 

(67

)

 

The Nielsen Company B.V.

Condensed Consolidating Statement of Comprehensive Income (Unaudited)

For the three months ended September 30, 2013

 

(IN MILLIONS)

  

Parent

 

 

Issuers

 

 

Guarantor

 

 

Non-
Guarantor

 

 

Elimination

 

 

Consolidated

 

Revenues

  

$

 

 

$

 

 

$

675

 

 

$

712

 

 

$

 

 

$

1,387

 

Cost of revenues, exclusive of depreciation and amortization shown separately below

  

 

 

 

 

 

 

 

251

 

 

 

322

 

 

 

 

 

 

573

 

Selling, general and administrative expenses, exclusive of depreciation and amortization shown separately below

  

 

 

 

 

 

 

 

212

 

 

 

221

 

 

 

 

 

 

433

 

Depreciation and amortization

  

 

 

 

 

 

 

 

89

 

 

 

28

 

 

 

 

 

 

117

 

Restructuring charges

  

 

 

 

 

 

 

 

12

 

 

 

8

 

 

 

 

 

 

20

 

Operating income

  

 

 

 

 

 

 

 

111

 

 

 

133

 

 

 

 

 

 

244

 

Interest income

  

 

 

 

 

170

 

 

 

24

 

 

 

4

 

 

 

(197

)

 

 

1

 

Interest expense

  

 

 

 

 

(74

)

 

 

(189

)

 

 

(12

)

 

 

197

 

 

 

(78

)

Foreign currency exchange transaction gains/(losses), net

  

 

 

 

 

 

 

 

2

 

 

 

(9

)

 

 

 

 

 

(7

)

Other income/(expense), net

  

 

 

 

 

 

 

 

34

 

 

 

(22

)

 

 

 

 

 

12

 

Income/(loss) from continuing operations before income taxes and equity in net income/(loss) of subsidiaries and affiliates

  

 

 

 

 

96

 

 

 

(18

)

 

 

94

 

 

 

 

 

 

172

 

(Provision)/benefit for income taxes

  

 

 

 

 

(15

)

 

 

30

 

 

 

(55

)

 

 

 

 

 

(40

)

Equity in net income of subsidiaries

  

 

135

 

 

 

56

 

 

 

123

 

 

 

 

 

 

(314

)

 

 

 

Equity in net (loss)/income of affiliates

  

 

 

 

 

 

 

 

(1

)

 

 

1

 

 

 

 

 

 

 

Net income from continuing operations

  

 

135

 

 

 

137

 

 

 

134

 

 

 

40

 

 

 

(314

)

 

 

132

 

Discontinued operations, net of tax

 

 

 

 

 

 

 

 

1

 

 

 

(1

)

 

 

 

 

 

 

Net income

 

 

135

 

 

 

137

 

 

 

135

 

 

 

39

 

 

 

(314

)

 

 

132

 

Less net loss attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

(3

)

 

 

 

 

 

(3

)

Net income attributable to controlling interest

 

 

135

 

 

 

137

 

 

 

135

 

 

 

42

 

 

 

(314

)

 

 

135

 

Total other comprehensive income

  

 

53

 

 

 

61

 

 

 

53

 

 

 

110

 

 

 

(222

)

 

 

55

 

Total other comprehensive income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Total other comprehensive income attributable to controlling interest

 

 

53

 

 

 

61

 

 

 

53

 

 

 

108

 

 

 

(222

)

 

 

53

 

Total comprehensive income

  

 

188

 

 

 

198

 

 

 

188

 

 

 

149

 

 

 

(536

)

 

 

187

 

Comprehensive loss attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

 

 

 

(1

)

Total comprehensive income attributable to controlling interest

  

$

188

 

 

$

198

 

 

$

188

 

 

$

150

 

 

$

(536

)

 

$

188

 

 

The Nielsen Company B.V.

Condensed Consolidated Statement of Comprehensive Income (Unaudited)

For the nine months ended September 30, 2014

 

(IN MILLIONS)

  

Parent

 

 

Issuer

 

 

Guarantor

 

 

Non-
Guarantor

 

 

Elimination

 

 

Consolidated

 

Revenues

  

$

 

 

$

 

 

$

2,505

 

 

$

2,150

 

 

$

 

 

$

4,655

 

Cost of revenues, exclusive of depreciation and amortization shown separately below

  

 

 

 

 

 

 

 

947

 

 

 

1,020

 

 

 

 

 

 

1,967

 

Selling, general and administrative expenses, exclusive of depreciation and amortization shown separately below

  

 

 

 

 

 

 

 

717

 

 

 

719

 

 

 

 

 

 

1,436

 

Depreciation and amortization

  

 

 

 

 

 

 

 

333

 

 

 

92

 

 

 

 

 

 

425

 

Restructuring charges

  

 

 

 

 

 

 

 

29

 

 

 

14

 

 

 

 

 

 

43

 

Operating income

  

 

 

 

 

 

 

 

479

 

 

 

305

 

 

 

 

 

 

784

 

Interest income

  

 

 

 

 

636

 

 

 

35

 

 

 

7

 

 

 

(675

)

 

 

3

 

Interest expense

  

 

 

 

 

(217

)

 

 

(649

)

 

 

(38

)

 

 

675

 

 

 

(229

)

Foreign currency exchange transaction gains/(losses), net

  

 

 

 

 

 

 

 

3

 

 

 

(35

)

 

 

 

 

 

(32

)

Other (expense)/income, net

  

 

 

 

 

(96

)

 

 

129

 

 

 

(133

)

 

 

 

 

 

(100

)

Income/(loss) from continuing operations before income taxes and equity in net income/(loss) of subsidiaries and affiliates

  

 

 

 

 

323

 

 

 

(3

)

 

 

106

 

 

 

 

 

 

426

 

Provision for income taxes

  

 

 

 

 

(80

)

 

 

(87

)

 

 

(40

)

 

 

 

 

 

(207

)

Equity in net income/(loss) of subsidiaries

  

 

221

 

 

 

(20

)

 

 

312

 

 

 

 

 

 

(513

)

 

 

 

Equity in net (loss)/income of affiliates

  

 

 

 

 

 

 

 

(1

)

 

 

3

 

 

 

 

 

 

2

 

Net income

  

 

221

 

 

 

223

 

 

 

221

 

 

 

69

 

 

 

(513

)

 

 

221

 

Total other comprehensive loss

 

 

(124

)

 

 

(150

)

 

 

(125

)

 

 

(235

)

 

 

510

 

 

 

(124

)

Total comprehensive income/(loss)

  

 

97

 

 

 

73

 

 

 

96

 

 

 

(166

)

 

 

(3

)

 

 

97

 

Comprehensive loss attributable to noncontrolling interests

  

 

 

 

 

 

 

 

 

 

 

(2

)

 

 

 

 

 

(2

)

Total comprehensive income/(loss) attributable to controlling interests

  

$

97

 

 

 

73

 

 

 

96

 

 

 

(164

)

 

 

(3

)

 

 

99

 

 

The Nielsen Company B.V.

Condensed Consolidated Statement of Comprehensive Income (Unaudited)

For the nine months ended September 30, 2013

 

(IN MILLIONS)

  

Parent

 

 

Issuer

 

 

Guarantor

 

 

Non-
Guarantor

 

 

Elimination

 

 

Consolidated

 

Revenues

  

$

 

 

$

 

 

$

2,013

 

 

$

2,079

 

 

$

 

 

$

4,092

 

Cost of revenues, exclusive of depreciation and amortization shown separately below

  

 

 

 

 

 

 

 

759

 

 

 

973

 

 

 

 

 

 

1,732

 

Selling, general and administrative expenses, exclusive of depreciation and amortization shown separately below

  

 

 

 

 

 

 

 

628

 

 

 

679

 

 

 

 

 

 

1,307

 

Depreciation and amortization

  

 

 

 

 

 

 

 

274

 

 

 

90

 

 

 

 

 

 

364

 

Restructuring charges

  

 

 

 

 

 

 

 

31

 

 

 

32

 

 

 

 

 

 

63

 

Operating income

  

 

 

 

 

 

 

 

321

 

 

 

305

 

 

 

 

 

 

626

 

Interest income

  

 

 

 

 

530

 

 

 

48

 

 

 

13

 

 

 

(589

)

 

 

2

 

Interest expense

  

 

 

 

 

(224

)

 

 

(555

)

 

 

(37

)

 

 

589

 

 

 

(227

)

Foreign currency exchange transaction gains/(losses), net

  

 

 

 

 

 

 

 

2

 

 

 

(25

)

 

 

 

 

 

(23

)

Other (expense)/income, net

  

 

 

 

 

(12

)

 

 

98

 

 

 

(86

)

 

 

 

 

 

 

Income/(loss) from continuing operations before income taxes and equity in net income of subsidiaries and affiliates

  

 

 

 

 

294

 

 

 

(86

)

 

 

170

 

 

 

 

 

 

378

 

(Provision)/benefit for income taxes

  

 

 

 

 

(63

)

 

 

30

 

 

 

(71

)

 

 

 

 

 

(104

)

Equity in net income of subsidiaries

  

 

600

 

 

 

372

 

 

 

332

 

 

 

 

 

 

(1,304

)

 

 

 

Equity in net income of affiliates

  

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

3

 

Income from continuing operations

  

 

600

 

 

 

603

 

 

 

276

 

 

 

102

 

 

 

(1,304

)

 

 

277

 

Income/(loss) from discontinued operations,
net of tax

 

 

 

 

 

 

 

 

324

 

 

 

(5

)

 

 

 

 

 

319

 

Net income

  

 

600

 

 

 

603

 

 

 

600

 

 

 

97

 

 

 

(1,304

)

 

 

596

 

Less net loss attributable to noncontrolling
interests

  

 

 

 

 

 

 

 

 

 

 

(4

)

 

 

 

 

 

(4

)

Net income attributable to controlling interest

  

 

600

 

 

 

603

 

 

 

600

 

 

 

101

 

 

 

(1,304

)

 

 

600

 

Total other comprehensive loss

 

 

(46

)

 

 

(43

)

 

 

(45

)

 

 

(25

)

 

 

114

 

 

 

(45

)

Total other comprehensive income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Total other comprehensive loss attributable to controlling interests

 

 

(46

)

 

 

(43

)

 

 

(45

)

 

 

(26

)

 

 

114

 

 

 

(46

)

Total comprehensive income

  

 

554

 

 

 

560

 

 

 

555

 

 

 

72

 

 

 

(1,190

)

 

 

551

 

Comprehensive loss attributable to noncontrolling interests

  

 

 

 

 

 

 

 

 

 

 

(3

)

 

 

 

 

 

(3

)

Total comprehensive income attributable to controlling interests

  

$

554

 

 

$

560

 

 

$

555

 

 

$

75

 

 

$

(1,190

)

 

$

554

 

 

Condensed Consolidating Balance Sheet

The Nielsen Company B.V.

Condensed Consolidating Balance Sheet (Unaudited)

September 30, 2014

 

(IN MILLIONS)

  

Parent

 

  

Issuers

 

  

Guarantor

 

  

Non-
Guarantor

 

  

Elimination

 

 

Consolidated

 

Assets:

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Current assets

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Cash and cash equivalents

  

$

 

 

 

20

 

 

 

17

 

 

 

318

 

 

 

 

 

 

355

  

Trade and other receivables, net

  

 

 

 

 

 

 

 

506

 

 

 

690

 

 

 

 

 

 

1,196

  

Prepaid expenses and other current assets

  

 

 

 

 

8

 

 

 

261

 

 

 

155

 

 

 

 

 

 

424

  

Intercompany receivables

  

 

5

 

 

 

180

 

 

 

185

 

 

 

181

 

 

 

(551

)

 

 

 

Total current assets

  

 

5

 

 

 

208

 

 

 

969

 

 

 

1,344

 

 

 

(551

)

 

 

1,975

  

Non-current assets

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

  

 

 

 

 

 

 

 

321

 

 

 

204

 

 

 

 

 

 

525

  

Goodwill

  

 

 

 

 

 

 

 

5,574

 

 

 

2,141

 

 

 

 

 

 

7,715

  

Other intangible assets, net

  

 

 

 

 

 

 

 

4,296

 

 

 

420

 

 

 

 

 

 

4,716

  

Deferred tax assets

  

 

1

 

 

 

 

 

 

65

 

 

 

30

 

 

 

 

 

 

96

  

Other non-current assets

  

 

 

 

 

47

 

 

 

153

 

 

 

127

 

 

 

 

 

 

327

  

Equity investment in subsidiaries

  

 

5,531

 

 

 

1,750

 

 

 

7,502

 

 

 

 

 

 

(14,783

)

 

 

 

Intercompany loans

  

 

 

 

 

10,494

 

 

 

635

 

 

 

1,223

 

 

 

(12,352

)

 

 

 

Total assets

  

$

5,537

  

  

$

12,499

  

  

$

19,515

  

  

$

5,489

  

  

$

(27,686

)

 

$

15,354

  

Liabilities and equity:

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Current liabilities

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Accounts payable and other current liabilities

  

$

 

  

$

80

  

  

$

326

  

  

$

503

  

  

$

 

 

$

909

  

Deferred revenues

  

 

 

 

 

 

 

 

181

 

 

 

131

 

 

 

 

 

 

312

  

Income tax liabilities

  

 

2

 

 

 

 

 

 

157

 

 

 

42

 

 

 

 

 

 

201

  

Current portion of long-term debt, capital lease obligations and short-term borrowings

  

 

 

 

 

99

 

 

 

12

 

 

 

89

 

 

 

 

 

 

200

  

Intercompany payables

  

 

5

 

 

 

 

 

 

371

 

 

 

175

 

 

 

(551

)

 

 

 

Total current liabilities

  

 

7

 

 

 

179

 

 

 

1,047

 

 

 

940

 

 

 

(551

)

 

 

1,622

  

Non-current liabilities

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt and capital lease obligations

  

 

 

 

 

6,395

 

 

 

93

 

 

 

20

 

 

 

 

 

 

6,508

  

Deferred tax liabilities

  

 

 

 

 

74

 

 

 

697

 

 

 

68

 

 

 

 

 

 

839

  

Intercompany loans

  

 

 

 

 

64

 

 

 

11,651

 

 

 

637

 

 

 

(12,352

)

 

 

 

Other non-current liabilities

  

 

2

 

 

 

5

 

 

 

496

 

 

 

269

 

 

 

 

 

 

772

  

Total liabilities

  

 

9

 

 

 

6,717

 

 

 

13,984

 

 

 

1,934

 

 

 

(12,903

)

 

 

9,741

  

Total stockholders’ equity

  

 

5,528

 

 

 

5,782

 

 

 

5,531

 

 

 

3,470

 

 

 

(14,783

)

 

 

5,528

  

Noncontrolling interests

  

 

 

 

 

 

 

 

 

 

 

85

 

 

 

 

 

 

85

  

Total equity

  

 

5,528

 

 

 

5,782

 

 

 

5,531

 

 

 

3,555

 

 

 

(14,783

)

 

 

5,613

  

Total liabilities and equity

  

$

5,537

  

  

$

12,499

  

  

$

19,515

  

  

$

5,489

  

  

$

(27,686

)

 

$

15,354

  

 

The Nielsen Company B.V.

Condensed Consolidating Balance Sheet

December 31, 2013

 

(IN MILLIONS)

  

Parent

 

  

Issuers

 

  

Guarantor

 

  

Non-
Guarantor

 

  

Elimination

 

 

Consolidated

 

Assets:

 

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Current assets

 

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

  

$

 

  

$

205

  

  

$

347

  

  

$

 

 

$

552

  

Trade and other receivables, net

 

 

 

  

 

 

  

 

447

  

  

 

747

  

  

 

 

 

 

1,194

  

Prepaid expenses and other current assets

 

 

 

  

 

11

  

  

 

225

  

  

 

138

  

  

 

 

 

 

374

  

Intercompany receivables

 

 

  

  

 

190

  

  

 

169

  

  

 

176

  

  

 

(535

 

 

 

Total current assets

 

 

  

  

 

201

  

  

 

1,046

  

  

 

1,408

  

  

 

(535

 

 

2,120

  

Non-current assets

 

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

 

  

 

 

  

 

327

  

  

 

233

  

  

 

 

 

 

560

  

Goodwill

 

 

 

  

 

 

  

 

5,493

  

  

 

2,191

  

  

 

 

 

 

7,684

  

Other intangible assets, net

 

 

 

  

 

 

  

 

4,360

  

  

 

421

  

  

 

 

 

 

4,781

  

Deferred tax assets

 

 

1

  

  

 

7

 

  

 

57

  

  

 

50

  

  

 

 

 

 

115

  

Other non-current assets

 

 

 

  

 

39

  

  

 

99

  

  

 

118

  

  

 

 

 

 

256

  

Equity investment in subsidiaries

 

 

5,730

  

  

 

2,093

 

  

 

7,632

  

  

 

 

  

 

(15,455

 

 

 

Intercompany loans

 

 

  

  

 

10,224

  

  

 

495

  

  

 

1,289

  

  

 

(12,008

 

 

 

Total assets

 

$

5,731

  

  

$

12,564

  

  

$

19,509

  

  

$

5,710

  

  

$

(27,998

 

$

15,516

  

Liabilities and equity:

 

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Accounts payable and other current liabilities

 

$

  

  

$

47

  

  

$

367

  

  

$

606

  

  

$

 

 

$

1,020

  

Deferred revenues

 

 

 

  

 

 

  

 

154

  

  

 

152

  

  

 

 

 

 

306

  

Income tax liabilities

 

 

 

  

 

 

  

 

13

  

  

 

42

  

  

 

 

 

 

55

  

Current portion of long-term debt, capital lease obligations and short-term borrowings

 

 

  

  

 

136

  

  

 

11

  

  

 

1

  

  

 

 

 

 

148

  

Intercompany payables

 

 

 

  

 

5

  

  

 

377

  

  

 

153

  

  

 

(535

 

 

 

Total current liabilities

 

 

  

  

 

188

  

  

 

922

  

  

 

954

  

  

 

(535

 

 

1,529

  

Non-current liabilities

 

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Long-term debt and capital lease obligations

 

 

 

  

 

6,388

  

  

 

86

  

  

 

18

  

  

 

 

 

 

6,492

  

Deferred tax liabilities

 

 

 

  

 

74

  

  

 

720

  

  

 

70

  

  

 

 

 

 

864

  

Intercompany loans

 

 

 

  

 

 

  

 

11,513

  

  

 

495

  

  

 

(12,008

 

 

 

Other non-current liabilities

 

 

2

  

  

 

8

  

  

 

538

  

  

 

277

  

  

 

 

 

 

825

  

Total liabilities

 

 

2

  

  

 

6,658

  

  

 

13,779

  

  

 

1,814

  

  

 

(12,543

 

 

9,710

  

Total stockholders’ equity

 

 

5,729

  

  

 

5,906

  

  

 

5,730

  

  

 

3,818

  

  

 

(15,455

 

 

5,728

  

Noncontrolling interests

 

 

 

  

 

 

  

 

 

  

 

78

  

  

 

 

 

 

78

  

Total equity

 

 

5,729

  

  

 

5,906

  

  

 

5,730

  

  

 

3,896

  

  

 

(15,455

 

 

5,806

  

Total liabilities and equity

 

$

5,731

  

  

$

12,564

  

  

$

19,509

  

  

$

5,710

  

  

$

(27,998

 

$

15,516

  

 

Condensed Consolidating Statement of Cash Flows

The Nielsen Company B.V.

Condensed Consolidating Statement of Cash Flows (Unaudited)

For the nine months ended September 30, 2014

 

(IN MILLIONS)

 

Parent

 

 

Issuers

 

 

Guarantor

 

 

Non-
Guarantor

 

 

Consolidated

 

Net cash provided by operating activities

 

$

 

 

$

452

 

 

$

109

 

 

$

129

 

 

$

690

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of subsidiaries and affiliates,
net of cash acquired

 

 

 

 

 

 

 

 

(121

)

 

 

(82

)

 

 

(203

)

Additions to property, plant and equipment and
other assets

 

 

 

 

 

 

 

 

(63

)

 

 

(33

)

 

 

(96

)

Additions to intangible assets

 

 

 

 

 

 

 

 

(159

)

 

 

(19

)

 

 

(178

)

Other investing activities

 

 

 

 

 

 

 

 

(5

)

 

 

 

 

 

(5

)

Net cash used in investing activities

 

 

 

 

 

 

 

 

(348

)

 

 

(134

)

 

 

(482

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of debt

 

 

 

 

 

(4,572

)

 

 

 

 

 

(1

)

 

 

(4,573

)

Proceeds from the issuance of debt, net of issuance costs

 

 

 

 

 

 

4,544

 

 

 

 

 

 

 

 

 

4,544

 

Capital contributions to parent

 

 

(240

)

 

 

 

 

 

 

 

 

 

 

 

(240

)

Activity under stock plans

 

 

 

 

 

 

 

 

(6

)

 

 

(5

)

 

 

(11

)

Settlement of intercompany and other financing activities

 

 

240

 

 

 

(404

)

 

 

57

 

 

 

16

 

 

 

(91

)

Net cash (used in)/provided by financing activities

 

 

 

 

 

(432

)

 

 

51

 

 

 

10

 

 

 

(371

)

Effect of exchange-rate changes on cash
and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

(34

)

 

 

(34

)

Net increase/(decrease) in cash and cash equivalents

 

 

 

 

 

20

 

 

 

(188

)

 

 

(29

)

 

 

(197

)

Cash and cash equivalents at beginning of period

 

 

 

 

 

 

 

 

205

 

 

 

347

 

 

 

552

 

Cash and cash equivalents at end of period

 

$

 

 

$

20

 

 

$

17

 

 

$

318

 

 

$

355

 

 

The Nielsen Company B.V.

Condensed Consolidated Statement of Cash Flows (Unaudited)

For the nine months ended September 30, 2013

 

(IN MILLIONS)

 

Parent

 

 

Issuers

 

 

Guarantor

 

 

Non-
Guarantor

 

 

Consolidated

 

Net cash provided by operating activities

 

$

 

 

$

409

 

 

$

13

 

 

$

168

 

 

$

590

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of subsidiaries and affiliates,
net of cash acquired

 

 

 

 

 

 

 

 

(1,195

)

 

 

(7

)

 

 

(1,202

)

Proceeds from sale of subsidiaries and affiliates, net

 

 

 

 

 

 

 

 

934

 

 

 

 

 

 

934

 

Additions to property, plant and equipment
and other assets

 

 

 

 

 

 

 

 

(34

)

 

 

(45

)

 

 

(79

)

Additions to intangible assets

 

 

 

 

 

 

 

 

(161

)

 

 

(15

)

 

 

(176

)

Net cash used in investing activities

 

 

 

 

 

 

 

 

(456

)

 

 

(67

)

 

 

(523

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from the issuance of debt, net of issuance costs

 

 

 

 

 

2,481

 

 

 

20

 

 

 

4

 

 

 

2,505

 

Repayments of debt

 

 

 

 

 

(1,933

)

 

 

 

 

 

 

 

 

(1,933

)

Increase in other short-term borrowings

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

12

 

Capital contributions to parent

 

 

(163

)

 

 

 

 

 

 

 

 

 

 

 

(163

)

Activity under stock plans

 

 

 

 

 

 

 

 

(4

)

 

 

(3

)

 

 

(7

)

Settlement of intercompany and other financing activities

 

 

163

 

 

 

(957

)

 

 

773

 

 

 

(3

)

 

 

(24

)

Net cash (used in)/provided by financing activities

 

 

 

 

 

(409

)

 

 

789

 

 

 

10

 

 

 

390

 

Effect of exchange-rate changes on cash
and cash equivalents

 

 

 

 

 

 

 

 

(2

)

 

 

(17

)

 

 

(19

)

Net increase in cash and cash equivalents

 

 

 

 

 

 

 

 

344

 

 

 

94

 

 

 

438

 

Cash and cash equivalents at beginning of period

 

 

 

 

 

 

 

 

24

 

 

 

263

 

 

 

287

 

Cash and cash equivalents at end of period

 

$

 

 

$

 

 

$

368

 

 

$

357

 

 

$

725