XML 33 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Financial Information
6 Months Ended
Jun. 30, 2016
Cardtronics Delaware  
Condensed Financial Statements [Text Block]

(16) Supplemental Guarantor Financial Information

 

As of June 30, 2016, the 2022 Notes were fully and unconditionally guaranteed, subject to certain customary release provisions, on a joint and several basis by certain wholly-owned subsidiaries of Cardtronics Delaware. On July 1, 2016, Cardtronics plc and certain other subsidiaries of Cardtronics plc became Guarantors of the 2022 Notes pursuant to the Senior Notes Supplemental Indenture entered into in conjunction with the Redomicile Transaction.

 

The guarantees of the 2022 Notes by any Guarantor (other than Cardtronics plc) are subject to automatic and customary releases upon: (i) the sale or disposition of all or substantially all of the assets of the Guarantor, (ii) the disposition of sufficient capital stock of the Guarantor so that it no longer qualifies under the Indenture as a restricted subsidiary of Cardtronics plc, (iii) the designation of the Guarantor as unrestricted in accordance with the Indenture, (iv) the legal or covenant defeasance of the notes or the satisfaction and discharge of the Indenture, (v) the liquidation or dissolution of the Guarantor, or (vi) provided the Guarantor is not wholly-owned by Cardtronics plc, its ceasing to guarantee other indebtedness the Cardtronics plc, Cardtronics Delaware, or another Guarantor. A Guarantor (other than Cardtronics plc) may not sell or otherwise dispose of all or substantially all of its properties or assets to, or consolidate with or merge with or into, another company (other than Cardtronics plc, Cardtronics Delaware, or another Guarantor), unless no default under the Indenture exists and either the successor to the Guarantor assumes its guarantee of the 2022 Notes or the disposition, consolidation, or merger complies with the “Asset Sales” covenant in the Indenture. In addition, Cardtronics plc may not sell or otherwise dispose of all or substantially all of its properties or assets to, or consolidate with or merge with or into, another company (other than Cardtronics Delaware or another Guarantor), unless, among other things, no default under the Indenture exists, the successor to Cardtronics plc is a domestic entity and assumes Cardtronics plc’s guarantee of the 2022 Notes and transaction (on a pro forma basis) satisfies certain criteria related to the Fixed Charge Coverage Ratio (as defined in the Indenture).

 

The following information, which does not give effect to the July 1, 2016 Redomicile Transaction, sets forth the Condensed Consolidating Statements of Comprehensive Income for the three and six months ended June 30, 2016 and 2015, the Condensed Consolidating Balance Sheets as of June 30, 2016 and December 31, 2015, and the Condensed Consolidating Statement of Cash Flows for the six months ended June 30, 2016 and 2015 of: (i) Cardtronics Delaware, the parent company as of June 30, 2016 and issuer of the 2022 Notes (“Parent”), (ii) the Guarantors, and (ii) the Non-Guarantors:

 

Condensed Consolidating Statements of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2016

 

 

Parent

    

Guarantors

    

Non-Guarantors

    

Eliminations   

    

Total

 

 

(In thousands)

Revenues

 

$

 —

 

$

222,898

 

$

107,368

 

$

(6,305)

 

$

323,961

Operating costs and expenses

 

 

6,556

 

 

194,809

 

 

90,535

 

 

(6,305)

 

 

285,595

(Loss) income from operations

 

 

(6,556)

 

 

28,089

 

 

16,833

 

 

 —

 

 

38,366

Interest expense, net, including amortization of deferred financing costs and note discount

 

 

6,480

 

 

430

 

 

538

 

 

 —

 

 

7,448

Equity in (earnings) losses of subsidiaries

 

 

(28,214)

 

 

(10,828)

 

 

 —

 

 

39,042

 

 

 —

Other expense (income)

 

 

271

 

 

(965)

 

 

1,653

 

 

(16)

 

 

943

Income before income taxes

 

 

14,907

 

 

39,452

 

 

14,642

 

 

(39,026)

 

 

29,975

Income tax (benefit) expense

 

 

(5,189)

 

 

12,644

 

 

2,406

 

 

 —

 

 

9,861

Net income

 

 

20,096

 

 

26,808

 

 

12,236

 

 

(39,026)

 

 

20,114

Net loss attributable to noncontrolling interests

 

 

 —

 

 

 —

 

 

 —

 

 

(34)

 

 

(34)

Net income attributable to controlling interests and available to common stockholders

 

 

20,096

 

 

26,808

 

 

12,236

 

 

(38,992)

 

 

20,148

Other comprehensive loss attributable to controlling interests

 

 

(3,313)

 

 

(628)

 

 

(19,904)

 

 

 —

 

 

(23,845)

Comprehensive income (loss) attributable to controlling interests

 

$

16,783

 

$

26,180

 

$

(7,668)

 

$

(38,992)

 

$

(3,697)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2015

 

 

Parent

    

Guarantors

    

Non-Guarantors

    

Eliminations   

    

Total

 

 

(In thousands)

Revenues

 

$

 —

 

$

198,373

 

$

107,795

 

$

(2,422)

 

$

303,746

Operating costs and expenses

 

 

5,010

 

 

168,027

 

 

101,322

 

 

(2,422)

 

 

271,937

(Loss) income from operations

 

 

(5,010)

 

 

30,346

 

 

6,473

 

 

 —

 

 

31,809

Interest expense, net, including amortization of deferred financing costs and note discount

 

 

5,081

 

 

1,578

 

 

911

 

 

 —

 

 

7,570

Equity in (earnings) losses of subsidiaries

 

 

(21,207)

 

 

(4,026)

 

 

 —

 

 

25,233

 

 

 —

Other expense (income)

 

 

4,070

 

 

(798)

 

 

(2,517)

 

 

 —

 

 

755

Income before income taxes

 

 

7,046

 

 

33,592

 

 

8,079

 

 

(25,233)

 

 

23,484

Income tax (benefit) expense

 

 

(7,695)

 

 

12,666

 

 

3,773

 

 

 —

 

 

8,744

Net income

 

 

14,741

 

 

20,926

 

 

4,306

 

 

(25,233)

 

 

14,740

Net loss attributable to noncontrolling interests

 

 

 —

 

 

 —

 

 

 —

 

 

(257)

 

 

(257)

Net income attributable to controlling interests and available to common stockholders

 

 

14,741

 

 

20,926

 

 

4,306

 

 

(24,976)

 

 

14,997

Other comprehensive (loss) income attributable to controlling interests

 

 

(8,856)

 

 

16,388

 

 

22,093

 

 

 —

 

 

29,625

Comprehensive income attributable to controlling interests

 

$

5,885

 

$

37,314

 

$

26,399

 

$

(24,976)

 

$

44,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2016

 

 

Parent

   

Guarantors

   

Non-Guarantors

   

Eliminations

   

Total

 

 

(In thousands)

Revenues

 

$

 —

 

$

434,873

 

$

204,636

 

$

(12,301)

 

$

627,208

Operating costs and expenses

 

 

14,058

 

 

378,452

 

 

178,600

 

 

(12,301)

 

 

558,809

(Loss) income from operations

 

 

(14,058)

 

 

56,421

 

 

26,036

 

 

 —

 

 

68,399

Interest expense, net, including amortization of deferred financing costs and note discount

 

 

12,848

 

 

788

 

 

1,086

 

 

 —

 

 

14,722

Equity in (earnings) losses of subsidiaries

 

 

(51,823)

 

 

(14,654)

 

 

 —

 

 

66,477

 

 

 —

Other (income) expense

 

 

(74)

 

 

(2,074)

 

 

2,552

 

 

(16)

 

 

388

Income before income taxes

 

 

24,991

 

 

72,361

 

 

22,398

 

 

(66,461)

 

 

53,289

Income tax (benefit) expense

 

 

(10,464)

 

 

24,110

 

 

4,170

 

 

 —

 

 

17,816

Net income

 

 

35,455

 

 

48,251

 

 

18,228

 

 

(66,461)

 

 

35,473

Net loss attributable to noncontrolling interests

 

 

 —

 

 

 —

 

 

 —

 

 

(59)

 

 

(59)

Net income attributable to controlling interests and available to common stockholders

 

 

35,455

 

 

48,251

 

 

18,228

 

 

(66,402)

 

 

35,532

Other comprehensive loss attributable to controlling interests

 

 

(4,600)

 

 

(9,373)

 

 

(17,391)

 

 

(8,558)

 

 

(39,922)

Comprehensive income (loss) attributable to controlling interests

 

$

30,855

 

$

38,878

 

$

837

 

$

(74,960)

 

$

(4,390)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2015

 

 

Parent

   

Guarantors

   

Non-Guarantors

   

Eliminations

   

Total

 

 

(In thousands)

Revenues

 

$

 —

 

$

387,330

 

$

202,582

 

$

(4,265)

 

$

585,647

Operating costs and expenses

 

 

9,200

 

 

326,627

 

 

190,489

 

 

(4,265)

 

 

522,051

(Loss) income from operations

 

 

(9,200)

 

 

60,703

 

 

12,093

 

 

 —

 

 

63,596

Interest expense, net, including amortization of deferred financing costs and note discount

 

 

10,352

 

 

3,392

 

 

1,315

 

 

 —

 

 

15,059

Equity in (earnings) losses of subsidiaries

 

 

(39,777)

 

 

(6,858)

 

 

 —

 

 

46,635

 

 

 —

Other expense (income)

 

 

855

 

 

(1,631)

 

 

2,590

 

 

1

 

 

1,815

Income before income taxes

 

 

19,370

 

 

65,800

 

 

8,188

 

 

(46,636)

 

 

46,722

Income tax (benefit) expense

 

 

(12,350)

 

 

27,815

 

 

1,743

 

 

 —

 

 

17,208

Net income

 

 

31,720

 

 

37,985

 

 

6,445

 

 

(46,636)

 

 

29,514

Net loss attributable to noncontrolling interests

 

 

 —

 

 

 —

 

 

 —

 

 

(716)

 

 

(716)

Net income attributable to controlling interests and available to common stockholders

 

 

31,720

 

 

37,985

 

 

6,445

 

 

(45,920)

 

 

30,230

Other comprehensive (loss) income attributable to controlling interests

 

 

(7,097)

 

 

8,459

 

 

11,256

 

 

874

 

 

13,492

Comprehensive income attributable to controlling interests

 

$

24,623

 

$

46,444

 

$

17,701

 

$

(45,046)

 

$

43,722

 

Condensed Consolidating Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2016

 

 

Parent

    

Guarantors

    

Non-Guarantors

    

Eliminations

    

Total

 

 

(In thousands)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

876

 

$

1,573

 

$

17,203

 

$

 —

 

$

19,652

Accounts and notes receivable, net

 

 

 —

 

 

47,365

 

 

24,724

 

 

 —

 

 

72,089

Other current assets

 

 

795

 

 

38,279

 

 

61,612

 

 

 —

 

 

100,686

Total current assets

 

 

1,671

 

 

87,217

 

 

103,539

 

 

 —

 

 

192,427

Property and equipment, net

 

 

 —

 

 

238,106

 

 

132,798

 

 

 —

 

 

370,904

Intangible assets, net

 

 

1,029

 

 

97,262

 

 

34,879

 

 

 —

 

 

133,170

Goodwill

 

 

 —

 

 

449,658

 

 

90,397

 

 

 —

 

 

540,055

Investments in and advances to subsidiaries

 

 

645,108

 

 

157,621

 

 

 —

 

 

(802,729)

 

 

 —

Intercompany receivable

 

 

318,139

 

 

93,337

 

 

11,417

 

 

(422,893)

 

 

 —

Deferred tax asset, net

 

 

 —

 

 

1,795

 

 

10,488

 

 

 —

 

 

12,283

Prepaid expenses, deferred costs, and other noncurrent assets

 

 

423

 

 

15,924

 

 

1,725

 

 

 —

 

 

18,072

Total assets

 

$

966,370

 

$

1,140,920

 

$

385,243

 

$

(1,225,622)

 

$

1,266,911

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of other long-term liabilities

 

 

 —

 

 

25,868

 

 

4,868

 

 

 —

 

 

30,736

Accounts payable and accrued liabilities

 

 

14,550

 

 

153,894

 

 

91,457

 

 

 —

 

 

259,901

Total current liabilities

 

 

14,550

 

 

179,762

 

 

96,325

 

 

 —

 

 

290,637

Long-term debt

 

 

491,282

 

 

80,183

 

 

(80,183)

 

 

 —

 

 

491,282

Intercompany payable

 

 

89,867

 

 

169,235

 

 

163,791

 

 

(422,893)

 

 

 —

Asset retirement obligations

 

 

 —

 

 

28,241

 

 

25,316

 

 

 —

 

 

53,557

Deferred tax liability, net

 

 

 —

 

 

2,464

 

 

1,705

 

 

 —

 

 

4,169

Other long-term liabilities

 

 

423

 

 

45,991

 

 

10,604

 

 

 —

 

 

57,018

Total liabilities

 

 

596,122

 

 

505,876

 

 

217,558

 

 

(422,893)

 

 

896,663

Stockholders' equity

 

 

370,248

 

 

635,044

 

 

167,685

 

 

(802,729)

 

 

370,248

Total liabilities and stockholders' equity

 

$

966,370

 

$

1,140,920

 

$

385,243

 

$

(1,225,622)

 

$

1,266,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

 

Parent

    

Guarantors

    

Non-Guarantors

    

Eliminations

    

Total

 

 

(In thousands)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

782

 

$

6,200

 

$

19,315

 

$

 —

 

$

26,297

Accounts and notes receivable, net

 

 

 —

 

 

41,809

 

 

30,200

 

 

 —

 

 

72,009

Current portion of deferred tax asset, net

 

 

 —

 

 

16,169

 

 

131

 

 

 —

 

 

16,300

Other current assets

 

 

1,878

 

 

47,398

 

 

49,642

 

 

 —

 

 

98,918

Total current assets

 

 

2,660

 

 

111,576

 

 

99,288

 

 

 —

 

 

213,524

Property and equipment, net

 

 

 —

 

 

231,970

 

 

143,912

 

 

(394)

 

 

375,488

Intangible assets, net

 

 

1,396

 

 

106,863

 

 

42,521

 

 

 —

 

 

150,780

Goodwill

 

 

 —

 

 

449,658

 

 

99,278

 

 

 —

 

 

548,936

Investments in and advances to subsidiaries

 

 

628,651

 

 

284,153

 

 

 —

 

 

(912,804)

 

 

 —

Intercompany receivable

 

 

407,697

 

 

197,277

 

 

6,217

 

 

(611,191)

 

 

 —

Deferred tax asset, net

 

 

 —

 

 

 —

 

 

11,950

 

 

 —

 

 

11,950

Prepaid expenses, deferred costs, and other noncurrent assets

 

 

200

 

 

6,863

 

 

12,194

 

 

 —

 

 

19,257

Total assets

 

$

1,040,604

 

$

1,388,360

 

$

415,360

 

$

(1,524,389)

 

$

1,319,935

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of other long-term liabilities

 

 

 —

 

 

30,552

 

 

2,180

 

 

 —

 

 

32,732

Accounts payable and accrued liabilities

 

 

12,109

 

 

198,996

 

 

33,803

 

 

 —

 

 

244,908

Total current liabilities

 

 

12,109

 

 

229,548

 

 

35,983

 

 

 —

 

 

277,640

Long-term debt

 

 

548,496

 

 

 —

 

 

19,835

 

 

 —

 

 

568,331

Intercompany payable

 

 

110,006

 

 

236,283

 

 

264,902

 

 

(611,191)

 

 

 —

Asset retirement obligations

 

 

 —

 

 

25,360

 

 

26,325

 

 

 —

 

 

51,685

Deferred tax liability, net

 

 

 —

 

 

19,884

 

 

1,945

 

 

 —

 

 

21,829

Other long-term liabilities

 

 

200

 

 

28,751

 

 

1,706

 

 

 —

 

 

30,657

Total liabilities

 

 

670,811

 

 

539,826

 

 

350,696

 

 

(611,191)

 

 

950,142

Stockholders' equity

 

 

369,793

 

 

848,534

 

 

64,664

 

 

(913,198)

 

 

369,793

Total liabilities and stockholders' equity

 

$

1,040,604

 

$

1,388,360

 

$

415,360

 

$

(1,524,389)

 

$

1,319,935

 

 

Condensed Consolidating Statement of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2016

 

 

Parent

   

Guarantors

   

Non-Guarantors

   

Eliminations

   

Total

 

 

(In thousands)

Net cash provided by operating activities

 

$

48,940

 

$

27,437

 

$

48,210

 

$

 —

 

$

124,587

Additions to property and equipment

 

 

 —

 

 

(17,520)

 

 

(22,051)

 

 

 —

 

 

(39,571)

Acquisitions, net of cash acquired

 

 

 —

 

 

(14,544)

 

 

 —

 

 

 —

 

 

(14,544)

Proceeds from sale of assets and businesses

 

 

 —

 

 

 —

 

 

9,348

 

 

 —

 

 

9,348

Net cash used in investing activities

 

 

 —

 

 

(32,064)

 

 

(12,703)

 

 

 —

 

 

(44,767)

Proceeds from borrowings under revolving credit facility

 

 

120,100

 

 

 —

 

 

14,207

 

 

 —

 

 

134,307

Repayments of borrowings under revolving credit facility

 

 

(182,700)

 

 

 —

 

 

(33,300)

 

 

 —

 

 

(216,000)

Proceeds from intercompany notes payable

 

 

17,911

 

 

 —

 

 

 —

 

 

 —

 

 

17,911

Repayments of intercompany notes payable

 

 

 —

 

 

 —

 

 

(17,911)

 

 

 —

 

 

(17,911)

Proceeds from exercises of stock options

 

 

145

 

 

 —

 

 

 —

 

 

 —

 

 

145

Additional tax expense related to stock-based compensation

 

 

(343)

 

 

 —

 

 

 —

 

 

 —

 

 

(343)

Repurchase of capital stock

 

 

(3,959)

 

 

 —

 

 

 —

 

 

 —

 

 

(3,959)

Net cash used in financing activities

 

 

(48,846)

 

 

 —

 

 

(37,004)

 

 

 —

 

 

(85,850)

Effect of exchange rate changes on cash

 

 

 —

 

 

 —

 

 

(615)

 

 

 —

 

 

(615)

Net increase (decrease) in cash and cash equivalents

 

 

94

 

 

(4,627)

 

 

(2,112)

 

 

 —

 

 

(6,645)

Cash and cash equivalents as of beginning of period

 

 

782

 

 

6,200

 

 

19,315

 

 

 —

 

 

26,297

Cash and cash equivalents as of end of period

 

$

876

 

$

1,573

 

$

17,203

 

$

 —

 

$

19,652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2015

 

 

Parent

   

Guarantors

   

Non-Guarantors

   

Eliminations

   

Total

 

 

(In thousands)

Net cash provided by operating activities

 

$

31,923

 

$

20,694

 

$

33,593

 

$

376

 

$

86,586

Additions to property and equipment

 

 

 —

 

 

(27,735)

 

 

(28,307)

 

 

(376)

 

 

(56,418)

Investment in subsidiary

 

 

(10,317)

 

 

(10,317)

 

 

 —

 

 

20,634

 

 

 —

Acquisitions, net of cash acquired

 

 

 —

 

 

 —

 

 

(23,956)

 

 

 —

 

 

(23,956)

Proceeds from sale of assets and businesses

 

 

 —

 

 

 —

 

 

7,610

 

 

 —

 

 

7,610

Net cash used in investing activities

 

 

(10,317)

 

 

(38,052)

 

 

(44,653)

 

 

20,258

 

 

(72,764)

Proceeds from borrowings under revolving credit facility

 

 

180,500

 

 

 —

 

 

 —

 

 

 —

 

 

180,500

Repayments of borrowings under revolving credit facility

 

 

(199,500)

 

 

 —

 

 

(84)

 

 

 —

 

 

(199,584)

Proceeds from exercises of stock options

 

 

581

 

 

 —

 

 

 —

 

 

 —

 

 

581

Additional tax benefit related to stock-based compensation

 

 

841

 

 

 —

 

 

 —

 

 

 —

 

 

841

Repurchase of capital stock

 

 

(4,027)

 

 

 —

 

 

 —

 

 

 —

 

 

(4,027)

Issuance of capital stock

 

 

 —

 

 

10,317

 

 

10,317

 

 

(20,634)

 

 

 —

Net cash (used in) provided by financing activities

 

 

(21,605)

 

 

10,317

 

 

10,233

 

 

(20,634)

 

 

(21,689)

Effect of exchange rate changes on cash

 

 

 —

 

 

 —

 

 

781

 

 

 —

 

 

781

Net increase (decrease) in cash and cash equivalents

 

 

1

 

 

(7,041)

 

 

(46)

 

 

 —

 

 

(7,086)

Cash and cash equivalents as of beginning of period

 

 

 —

 

 

9,391

 

 

22,484

 

 

 —

 

 

31,875

Cash and cash equivalents as of end of period

 

$

1

 

$

2,350

 

$

22,438

 

$

 —

 

$

24,789