XML 23 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
€ in Thousands, $ in Thousands
3 Months Ended
Mar. 31, 2018
USD ($)
Mar. 31, 2017
USD ($)
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income / (loss) $ 7,072 $ (11,274)
Adjustments to reconcile net income / (loss) to net cash generated from continuing operating activities:    
(Income) / loss from discontinued operations, net of tax (Note 3) (988) 5,292
Amortization of program rights 69,806 58,645
Depreciation and other amortization 11,279 9,432
Loss on extinguishment of debt (Note 5) 109 0
Gain on disposal of fixed assets (1) (23)
Deferred income taxes (90) (598)
Stock-based compensation (Note 17) 1,074 767
Change in fair value of derivatives 162 (265)
Foreign currency exchange gain, net (3,729) (2,044)
Changes in assets and liabilities:    
Accounts receivable, net 23,452 26,525
Accounts payable and accrued liabilities (8,365) (12,080)
Program rights (66,038) (54,208)
Other assets and liabilities (550) 860
Accrued interest 8,810 13,102
Income taxes payable (40) (34)
Deferred revenue 23,691 18,414
VAT and other taxes payable 871 (2,091)
Net cash generated from continuing operating activities 66,525 50,420
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property, plant and equipment (4,098) (6,034)
Disposal of property, plant and equipment 13 101
Net cash used in continuing investing activities (4,085) (5,933)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayment of debt (61,645) 0
Debt transactions costs (173) 0
Payment of credit facilities and capital leases (910) (327)
Proceeds from exercise of warrants 2,281 301
Net cash used in continuing financing activities (60,447) (26)
Net cash provided by discontinued operations - operating activities 16,561 2,684
Net cash used in discontinued operations - investing activities (1,645) (1,508)
Net cash used in discontinued operations - financing activities (79) (67)
Impact of exchange rate fluctuations on cash and cash equivalents 2,531 (152)
Net increase in cash and cash equivalents 19,361 45,418
CASH AND CASH EQUIVALENTS, beginning of period 54,903 40,606
CASH AND CASH EQUIVALENTS, end of period 74,264 86,024
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest Paid, Net 4,232 4,133
Cash paid for income taxes, net of refunds 4,027 2,121
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:    
Accretion on Series B Convertible Redeemable Preferred Stock $ 2,447 $ 2,357