XML 80 R89.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries - Condensed Statements of Comprehensive Income (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Condensed Financial Statements, Captions [Line Items]        
Revenue $ 587,353 $ 537,562 $ 1,716,269 $ 1,637,961
Expenses:        
Direct operating 408,713 [1] 351,541 [1] 1,183,613 [1] 1,098,750 [1]
Marketing 9,123 7,513 24,619 20,080
Research and development 3,819 3,140 12,105 10,684
General and administrative 61,838 56,010 172,800 156,609
Depreciation and other 52,250 50,470 149,435 133,579
Amortization of intangible assets 3,191 2,019 7,085 3,330
Total expenses 538,934 470,693 1,549,657 1,423,032
Operating income 48,419 66,869 166,612 214,929
Other income (expense), net:        
Income (loss) from equity method investments, net 57,934 (6,021) 41,280 4,094
Interest expense, net (8,402) (3,892) (25,953) (11,033)
Other, net (2,402) (21) (3,323) (37)
Total other income (expense), net 47,130 (9,934) 12,004 (6,976)
Income before income taxes 95,549 56,935 178,616 207,953
Income tax benefit (expense) (12,893) (20,161) (26,499) (80,608)
Equity in income (losses) of subsidiaries 0 0 0 0
Net income 82,656 36,774 152,117 127,345
Foreign currency translation adjustment 1,852 [2],[3] 1,477 [2] (304) [2],[3] 1,342 [2]
Comprehensive income 84,508 38,251 151,813 128,687
Reportable Legal Entities | Outerwall Inc.
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 68,301 66,449 189,923 185,701
Expenses:        
Direct operating 38,641 36,187 111,805 104,508
Marketing 1,971 1,742 5,002 4,976
Research and development 2,103 2,697 10,386 8,940
General and administrative 12,269 9,625 31,899 28,984
Depreciation and other 10,033 9,628 27,351 23,485
Amortization of intangible assets 569 570 1,708 1,776
Total expenses 65,586 60,449 188,151 172,669
Operating income 2,715 6,000 1,772 13,032
Other income (expense), net:        
Income (loss) from equity method investments, net 67,069 (484) 65,050 (1,580)
Interest expense, net (8,246) (4,345) (26,200) (13,181)
Other, net (2,352) 41 (3,442) 175
Total other income (expense), net 56,471 (4,788) 35,408 (14,586)
Income before income taxes 59,186 1,212 37,180 (1,554)
Income tax benefit (expense) 564 (287) 27,314 (970)
Equity in income (losses) of subsidiaries 20,214 35,849 90,313 129,869
Net income 79,964 36,774 154,807 127,345
Foreign currency translation adjustment 63 39 84 (184)
Comprehensive income 80,027 36,813 154,891 127,161
Reportable Legal Entities | Combined Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 505,101 458,834 1,488,842 1,419,678
Expenses:        
Direct operating 358,224 308,259 1,040,581 975,729
Marketing 6,465 5,366 17,777 13,794
Research and development 1,716 443 1,719 1,744
General and administrative 45,483 43,338 131,388 121,539
Depreciation and other 40,867 39,956 118,440 107,626
Amortization of intangible assets 2,622 1,449 5,377 1,554
Total expenses 455,377 398,811 1,315,282 1,221,986
Operating income 49,724 60,023 173,560 197,692
Other income (expense), net:        
Income (loss) from equity method investments, net (9,135) (5,537) (23,770) 5,674
Interest expense, net (115) 466 338 2,167
Other, net 8 (66) 219 (199)
Total other income (expense), net (9,242) (5,137) (23,213) 7,642
Income before income taxes 40,482 54,886 150,347 205,334
Income tax benefit (expense) (14,962) (20,123) (56,767) (80,084)
Equity in income (losses) of subsidiaries (2,614) 1,086 (3,266) 4,619
Net income 22,906 35,849 90,314 129,869
Foreign currency translation adjustment 0 0 0 0
Comprehensive income 22,906 35,849 90,314 129,869
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 13,951 12,279 37,504 32,582
Expenses:        
Direct operating 15,393 9,830 39,483 23,751
Marketing 687 405 1,840 1,310
Research and development 0 0 0 0
General and administrative 533 320 1,249 856
Depreciation and other 1,350 886 3,644 2,468
Amortization of intangible assets 0 0 0 0
Total expenses 17,963 11,441 46,216 28,385
Operating income (4,012) 838 (8,712) 4,197
Other income (expense), net:        
Income (loss) from equity method investments, net 0 0 0 0
Interest expense, net (41) (13) (91) (19)
Other, net (66) 12 (108) (5)
Total other income (expense), net (107) (1) (199) (24)
Income before income taxes (4,119) 837 (8,911) 4,173
Income tax benefit (expense) 1,505 249 2,954 446
Equity in income (losses) of subsidiaries 0 0 0 0
Net income (2,614) 1,086 (5,957) 4,619
Foreign currency translation adjustment 1,789 1,438 (388) 1,526
Comprehensive income (825) 2,524 (6,345) 6,145
Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 0 0 0 0
Expenses:        
Direct operating (3,545) (2,735) (8,256) (5,238)
Marketing 0 0 0 0
Research and development 0 0 0 0
General and administrative 3,553 2,727 8,264 5,230
Depreciation and other 0 0 0 0
Amortization of intangible assets 0 0 0 0
Total expenses 8 (8) 8 (8)
Operating income (8) 8 (8) 8
Other income (expense), net:        
Income (loss) from equity method investments, net 0 0 0 0
Interest expense, net 0 0 0   
Other, net 8 (8) 8 (8)
Total other income (expense), net 8 (8) 8 (8)
Income before income taxes 0 0 0 0
Income tax benefit (expense) 0 0 0 0
Equity in income (losses) of subsidiaries (17,600) (36,935) (87,047) (134,488)
Net income (17,600) (36,935) (87,047) (134,488)
Foreign currency translation adjustment 0 0 0 0
Comprehensive income $ (17,600) $ (36,935) $ (87,047) $ (134,488)
[1] “Direct operating” excludes depreciation and other of $33.4 million and $98.3 million for the three and nine months ended September 30, 2013, respectively, and $34.2 million and $94.4 million for the three and nine months ended September 30, 2012, respectively.
[2] Foreign currency translation adjustment has no tax effect for the three and nine months ended September 30, 2013 and 2012, respectively.
[3] Foreign currency translation adjustment has no tax effect for the nine months ended September 30, 2013.