XML 113 R30.htm IDEA: XBRL DOCUMENT v2.4.1.9
MEMBER'S DEFICIT AND COMPREHENSIVE LOSS (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2014
Dec. 31, 2013
Schedule Of Changes In Member's Deficit and Other Comprehensive Loss

The following table shows the changes in member’s deficit attributable to the Company and the noncontrolling interests of subsidiaries in which the Company has a majority, but not total ownership interest:

 

(In thousands)       The Company             Noncontrolling    
Interests
        Consolidated      

Balances at January 1, 2014

   $ (8,942,166)       $ 245,531       $ (8,696,635)   

Net income (loss)

    (725,672)       13,679        (711,993)  

Dividends and other payments to noncontrolling interests

    -           (32,581)       (32,581)  

Foreign currency translation adjustments

    (62,754)       (14,758)       (77,512)  

Unrealized holding gain on marketable securities

    533        72        605   

Unrealized holding gain on cash flow derivatives

    -           -           -      

Other adjustments to comprehensive loss

    -           -           -      

Other, net

    1,488        7,108        8,596   

Reclassifications

    3,309        -           3,309   
 

 

 

   

 

 

   

 

 

 

Balances at September 30, 2014

   $ (9,725,262)       $ 219,051        $ (9,506,211)   
 

 

 

   

 

 

   

 

 

 
     

Balances at January 1, 2013

   $ (8,299,188)       $ 303,997       $ (7,995,191)   

Net income (loss)

    (297,656)       16,372        (281,284)  

Dividends and other payments to noncontrolling interests

    -           (58,942)       (58,942)  

Foreign currency translation adjustments

    (26,374)       (2,152)       (28,526)  

Unrealized holding gain on marketable securities

    15,594        25        15,619   

Unrealized holding gain on cash flow derivatives

    48,180        -           48,180   

Other adjustments to comprehensive loss

    (884)       (114)       (998)  

Other, net

    6,271        7,872        14,143   

Reclassifications

    (83,585)       (168)       (83,753)  
 

 

 

   

 

 

   

 

 

 

Balances at September 30, 2013

   $ (8,637,642)       $ 266,890        $ (8,370,752)   
 

 

 

   

 

 

   

 

 

 

The following table shows the changes in member’s deficit attributable to the Company and the noncontrolling interests of subsidiaries in which the Company has a majority, but not total ownership interest:

 

(In thousands)        The Company              Noncontrolling    
Interests
         Consolidated      

Balances at January 1, 2013

   $ (8,299,188)        $ 303,997        $ (7,995,191)   

Net income (loss)

     (606,883)         23,366         (583,517)   

Dividends and other payments to noncontrolling interests

     -         (91,887)         (91,887)   

Foreign currency translation adjustments

     (29,755)         (3,246)         (33,001)   

Unrealized holding gain on marketable securities

     16,439         137         16,576   

Unrealized holding gain on cash flow derivatives

     48,180         -         48,180   

Other adjustments to comprehensive loss

     5,932         800         6,732   

Other, net

     6,694         12,531         19,225   

Reclassifications

     (83,585)         (167)         (83,752)   
  

 

 

    

 

 

    

 

 

 

Balances at December 31, 2013

   $ (8,942,166)       $ 245,531       $ (8,696,635)   
  

 

 

    

 

 

    

 

 

 

 

(In thousands)       The Company             Noncontrolling    
Interests
        Consolidated      

Balances at January 1, 2012

   $ (7,993,736)       $ 521,794       $ (7,471,942)   

Net income (loss)

    (424,479)        13,289        (411,190)   

Dividends and other payments to noncontrolling interests

    -        (251,666)        (251,666)   

Foreign currency translation adjustments

    34,433        5,809        40,242   

Unrealized holding gain (loss) on marketable securities

    23,396        (293)        23,103   

Unrealized holding gain on cash flow derivatives

    52,112        -        52,112   

Other adjustments to comprehensive loss

    1,006        129        1,135   

Other, net

    6,268        14,702        20,970   

Reclassifications

    1,812        233        2,045   
 

 

 

   

 

 

   

 

 

 

Balances at December 31, 2012

  $ (8,299,188)      $ 303,997      $ (7,995,191)   
 

 

 

   

 

 

   

 

 

 
Schedule of Stock Options and Valuation Assumptions  

The following assumptions were used to calculate the fair value of the options granted during the years ended December 31, 2012 and 2011:

 

     Years Ended December 31,
                 2013(1)                             2012                            2011            

Expected volatility

   N/A    71% – 77%    67%

Expected life in years

   N/A    6.3 – 6.5    6.3 – 6.5

Risk-free interest rate

   N/A    0.97% – 1.55%    1.22% – 2.37%

Dividend yield

   N/A    0%    0%

(1) No options were granted in 2013

 

 

 

The risk free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant for periods equal to the expected life of the option. The following assumptions were used to calculate the fair value of CCOH’s options on the date of grant:

 

     Years Ended December 31,
                 2013                           2012                           2011            

Expected volatility

   55% – 56%   54% – 56%   57%

Expected life in years

   6.3   6.3   6.3

Risk-free interest rate

   1.05% – 2.19%   0.92% – 1.48%   1.26% – 2.75%

Dividend yield

   0%   0%   0%
Schedule of Stock Options Vested and Expected to Vest Outstanding  

The following table presents a summary of Parent’s stock options outstanding at and stock option activity during the year ended December 31, 2013 (“Price” reflects the weighted average exercise price per share):

 

(In thousands, except per share data)       Options                 Price             Weighted
Average
Remaining
  Contractual  
Term
    Aggregate  
Intrinsic
Value
 

Outstanding, January 1, 2013

    2,792      $ 30.82       

Granted (1)

    -        -       

Exercised

    -        -       

Forfeited

    (63)        10.00       

Expired

    (220)        10.63       
 

 

 

       

Outstanding, December 31, 2013 (2)

    2,509        33.11      5.5 years     -   
 

 

 

       

Exercisable

    1,423        32.03      4.9 years     -   

Expected to Vest

    1,062        35.08      6.2 years     -   

 

  (1)  The weighted average grant date fair value of options granted during the years ended December 31, 2012, and 2011 was $2.68 and $2.69 per share, respectively. No options were granted during the year ended December 31, 2013.
  (2)  Non-cash compensation expense has not been recorded with respect to 0.6 million shares as the vesting of these options is subject to performance conditions that have not yet been determined probable to meet.

 

The following table presents a summary of CCOH’s stock options outstanding at and stock option activity during the year ended December 31, 2013 (“Price” reflects the weighted average exercise price per share):

(In thousands, except per share data)

         Options                Price                Weighted  
  Average  
  Remaining  
  Contractual  
   Term  
       Aggregate  
  Intrinsic  
  Value  
 

Outstanding, January 1, 2013

     8,381        $ 9.22         

Granted (1)

     517         7.78         

Exercised (2)

     (1,088)         3.89         

Forfeited

     (226)         7.11         

Expired

     (675)         13.58         
  

 

 

          

Outstanding, December 31, 2013

     6,909         9.60         5.9 years         $15,545   
  

 

 

          

Exercisable

     4,264         10.90         4.7 years         $8,581   

Expected to vest

     2,514         7.49         7.9 years         $6,660   

 

  (1)  The weighted average grant date fair value of CCOH options granted during the years ended December 31, 2013, 2012 and 2011 was $4.10, $4.43 and $8.30 per share, respectively.

 

  (2)  Cash received from option exercises during the years ended December 31, 2013, 2012 and 2011 was $4.2 million, $6.4 million and $1.4 million, respectively. The total intrinsic value of the options exercised during the years ended December 31, 2013, 2012 and 2011 was $5.0 million, $7.9 million and $1.5 million, respectively.
Schedule of Unvested Stock Options Activity  

A summary of Parent’s unvested options and changes during the year ended December 31, 2013 is presented below:

 

(In thousands, except per share data)        Options         Weighted
Average Grant
Date Fair Value
 

Unvested, January 1, 2013

     1,588      $ 11.38   

Granted

     -        -   

Vested (1)

     (439)        14.40   

Forfeited

     (63)        4.68   
  

 

 

   

Unvested, December 31, 2013

     1,086        10.74   
  

 

 

   

 

  (1)  The total fair value of the options vested during the years ended December 31, 2013, 2012 and 2011 was $6.3 million, $3.9 million and $3.8 million, respectively.

 

A summary of CCOH’s unvested options at and changes during the year ended December 31, 2013 is presented below:

(In thousands, except per share data)

         Options          Weighted
Average Grant
Date Fair Value
 

Unvested, January 1, 2013

     3,833        $ 5.19   

Granted

     517         4.10   

Vested (1)

     (1,479)         4.80   

Forfeited

     (226)         5.21   
  

 

 

    

Unvested, December 31, 2013

     2,645         5.21   
  

 

 

    

 

  (1)  The total fair value of CCOH options vested during the years ended December 31, 2013, 2012 and 2011 was $7.1 million, $11.5 million and $8.2 million, respectively.
Schedule of Restricted Stock and Restricted Stock Units Activity  

The following table presents a summary of Parent’s restricted stock outstanding and restricted stock activity as of and during the year ended December 31, 2013 (“Price” reflects the weighted average share price at the date of grant):

 

(In thousands, except per share data)       Awards                 Price          

Outstanding, January 1, 2013

    2,607      $ 5.69   

Granted

    1,956        3.86   

Vested (restriction lapsed)

    (543)        16.44   

Forfeited

    (101)        2.95   
 

 

 

   

Outstanding, December 31, 2013

    3,919        3.35   
 

 

 

   

The following table presents a summary of CCOH’s restricted stock and restricted stock units outstanding at and activity during the year ended December 31, 2013 (“Price” reflects the weighted average share price at the date of grant):

 

(In thousands, except per share data)        Awards                Price         

Outstanding, January 1, 2013

     1,085       $ 6.26   

Granted

     1,105         7.51   

Vested (restriction lapsed)

     (15)         6.61   

Forfeited

     (283)         7.15   
  

 

 

    

Outstanding, December 31, 2013

     1,892         6.83