XML 88 R90.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries - Condensed Statements of Cash Flows (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
Operating Activities:        
Net income $ 82,656 $ 36,774 $ 152,117 $ 127,345
Adjustments to reconcile net income to net cash flows from operating activities:        
Depreciation and other 52,250 50,470 149,435 133,579
Amortization of intangible assets and deferred financing fees 3,800 2,551 8,967 4,925
Share-based payments expense 2,774 (1,586) 11,454 13,144
Excess tax benefits on share-based payments (318) (1,936) (3,347) (5,673)
Deferred income taxes 24,813 16,566 (12,098) 73,190
(Income) loss from equity method investments, net (57,934) 6,021 (41,280) (4,094)
Non-cash interest on convertible debt 549 1,789 3,323 5,270
Loss from extinguishments of callable convertible debt 1 0 5,950 0
Other 2,831 (794) 1,020 (4,107)
Equity in (income) losses of subsidiaries 0 0 0 0
Cash flows from changes in operating assets and liabilities:        
Accounts receivable 2,344 3,623 (306) (2,992)
Content library 4,534 10,441 9,446 6,401
Prepaid expenses and other current assets (20,845) (3,134) (31,456) (10,008)
Other assets (633) (574) 269 421
Accounts payable (13,938) (14,175) (84,910) (40,202)
Accrued payable to retailers (9,368) 7,295 (9,641) 5,172
Other accrued liabilities (11,789) 4,142 (26,552) 9,323
Net cash flows from operating activities 61,727 117,473 132,391 311,694
Investing Activities:        
Purchases of property and equipment (39,886) (56,480) (108,616) (133,181)
Proceeds from sale of property and equipment 56 150 12,888 819
Receipt of note receivable principal 0 0 95 0
Cash paid for equity method investments (14,000) (11,377) (28,000) (39,727)
Investments in and advances to affiliates     0 0
Net cash flows from investing activities (287,866) (67,707) (367,669) (272,089)
Financing Activities:        
Proceeds from issuance of senior unsecured notes 0 0 343,769 0
Proceeds from new borrowing of credit facility 150,000 0 150,000 0
Principal payments on credit facility (54,376) (3,293) (60,938) (7,668)
Financing costs associated with senior unsecured notes 0 0 (444) 0
Repurchase of convertible debt (30) 0 (169,664) 0
Repurchases of common stock (23,616) (59,012) (95,004) (63,070)
Principal payments on capital lease obligations and other debt (3,373) (4,008) (10,824) (13,202)
Excess tax benefits related to share-based payments 318 1,936 3,347 5,673
Proceeds from exercise of stock options, net 1,018 53 7,763 4,034
Net cash flows from financing activities 69,941 (64,324) 168,005 (74,233)
Effect of exchange rate changes on cash 1,183 1,381 (391) 1,231
Increase (decrease) in cash and cash equivalents (155,015) (13,177) (67,664) (33,397)
Cash and cash equivalents:        
Beginning of period 370,245 321,635 282,894 341,855
End of period 215,230 308,458 215,230 308,458
Reportable Legal Entities | Outerwall Inc.
       
Operating Activities:        
Net income 79,964 36,774 154,807 127,345
Adjustments to reconcile net income to net cash flows from operating activities:        
Depreciation and other 10,033 9,628 27,351 23,485
Amortization of intangible assets and deferred financing fees     3,590 3,371
Share-based payments expense     7,206 7,933
Excess tax benefits on share-based payments     (3,347) (5,673)
Deferred income taxes     17,698 23,371
(Income) loss from equity method investments, net (67,069) 484 (65,050) 1,580
Non-cash interest on convertible debt     3,323 5,270
Loss from extinguishments of callable convertible debt     5,950  
Other     1,195 (1,905)
Equity in (income) losses of subsidiaries (20,214) (35,849) (90,313) (129,869)
Cash flows from changes in operating assets and liabilities:        
Accounts receivable     (398) (162)
Content library     641 (190)
Prepaid expenses and other current assets     (22,600) (2,339)
Other assets     163 364
Accounts payable     18 (2,844)
Accrued payable to retailers     (7,963) 5,734
Other accrued liabilities     (5,366) (2,649)
Net cash flows from operating activities     26,905 52,822
Investing Activities:        
Purchases of property and equipment     (46,496) (43,301)
Proceeds from sale of property and equipment     12,078 270
Receipt of note receivable principal     95  
Cash paid for equity method investments     0 (10,877)
Investments in and advances to affiliates     4,031 35,149
Net cash flows from investing activities     (274,328) (18,759)
Financing Activities:        
Proceeds from issuance of senior unsecured notes     343,769  
Proceeds from new borrowing of credit facility     150,000  
Principal payments on credit facility     (60,938) (7,668)
Financing costs associated with senior unsecured notes     (444)  
Repurchase of convertible debt     (169,664)  
Repurchases of common stock     (95,004) (63,070)
Principal payments on capital lease obligations and other debt     (10,300) (5,652)
Excess tax benefits related to share-based payments     3,347 5,673
Proceeds from exercise of stock options, net     7,763 4,034
Net cash flows from financing activities     168,529 (66,683)
Effect of exchange rate changes on cash     84 (181)
Increase (decrease) in cash and cash equivalents     (78,810) (32,801)
Cash and cash equivalents:        
Beginning of period     242,489 310,259
End of period 163,679 277,458 163,679 277,458
Reportable Legal Entities | Combined Guarantor Subsidiaries
       
Operating Activities:        
Net income 22,906 35,849 90,314 129,869
Adjustments to reconcile net income to net cash flows from operating activities:        
Depreciation and other 40,867 39,956 118,440 107,626
Amortization of intangible assets and deferred financing fees     5,377 1,554
Share-based payments expense     4,248 5,211
Excess tax benefits on share-based payments     0 0
Deferred income taxes     (26,759) 49,597
(Income) loss from equity method investments, net 9,135 5,537 23,770 (5,674)
Non-cash interest on convertible debt     0 0
Loss from extinguishments of callable convertible debt     0  
Other     (175) (2,202)
Equity in (income) losses of subsidiaries 2,614 (1,086) 3,266 (4,619)
Cash flows from changes in operating assets and liabilities:        
Accounts receivable     1,916 (2,275)
Content library     8,455 8,674
Prepaid expenses and other current assets     (8,511) (7,351)
Other assets     91 872
Accounts payable     (84,145) (37,910)
Accrued payable to retailers     (3,252) (520)
Other accrued liabilities     (21,857) 12,293
Net cash flows from operating activities     111,178 255,145
Investing Activities:        
Purchases of property and equipment     (49,928) (81,727)
Proceeds from sale of property and equipment     803 494
Receipt of note receivable principal     0  
Cash paid for equity method investments     (28,000) (28,850)
Investments in and advances to affiliates     (19,782) (37,772)
Net cash flows from investing activities     (96,907) (247,855)
Financing Activities:        
Proceeds from issuance of senior unsecured notes     0  
Proceeds from new borrowing of credit facility     0  
Principal payments on credit facility     0 0
Financing costs associated with senior unsecured notes     0  
Repurchase of convertible debt     0  
Repurchases of common stock     0 0
Principal payments on capital lease obligations and other debt     (214) (7,290)
Excess tax benefits related to share-based payments     0 0
Proceeds from exercise of stock options, net     0 0
Net cash flows from financing activities     (214) (7,290)
Effect of exchange rate changes on cash     0 0
Increase (decrease) in cash and cash equivalents     14,057 0
Cash and cash equivalents:        
Beginning of period     0 0
End of period 14,057 0 14,057 0
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries
       
Operating Activities:        
Net income (2,614) 1,086 (5,957) 4,619
Adjustments to reconcile net income to net cash flows from operating activities:        
Depreciation and other 1,350 886 3,644 2,468
Amortization of intangible assets and deferred financing fees     0 0
Share-based payments expense     0 0
Excess tax benefits on share-based payments     0 0
Deferred income taxes     (3,037) 222
(Income) loss from equity method investments, net 0 0 0 0
Non-cash interest on convertible debt     0 0
Loss from extinguishments of callable convertible debt     0  
Other     0 0
Equity in (income) losses of subsidiaries 0 0 0 0
Cash flows from changes in operating assets and liabilities:        
Accounts receivable     (1,824) (555)
Content library     350 (2,083)
Prepaid expenses and other current assets     (414) (342)
Other assets     15 (44)
Accounts payable     (1,137) 1,780
Accrued payable to retailers     1,574 (42)
Other accrued liabilities     740 (1,068)
Net cash flows from operating activities     (6,046) 4,955
Investing Activities:        
Purchases of property and equipment     (12,192) (8,153)
Proceeds from sale of property and equipment     7 55
Receipt of note receivable principal     0  
Cash paid for equity method investments     0 0
Investments in and advances to affiliates     15,751 2,623
Net cash flows from investing activities     3,566 (5,475)
Financing Activities:        
Proceeds from issuance of senior unsecured notes     0  
Proceeds from new borrowing of credit facility     0  
Principal payments on credit facility     0 0
Financing costs associated with senior unsecured notes     0  
Repurchase of convertible debt     0  
Repurchases of common stock     0 0
Principal payments on capital lease obligations and other debt     (310) (260)
Excess tax benefits related to share-based payments     0 0
Proceeds from exercise of stock options, net     0 0
Net cash flows from financing activities     (310) (260)
Effect of exchange rate changes on cash     (475) 1,412
Increase (decrease) in cash and cash equivalents     (3,265) 632
Cash and cash equivalents:        
Beginning of period     40,759 31,766
End of period 37,494 32,398 37,494 32,398
Eliminations
       
Operating Activities:        
Net income (17,600) (36,935) (87,047) (134,488)
Adjustments to reconcile net income to net cash flows from operating activities:        
Depreciation and other 0 0 0 0
Amortization of intangible assets and deferred financing fees     0 0
Share-based payments expense     0 0
Excess tax benefits on share-based payments     0 0
Deferred income taxes     0 0
(Income) loss from equity method investments, net 0 0 0 0
Non-cash interest on convertible debt     0 0
Loss from extinguishments of callable convertible debt     0  
Other     0 0
Equity in (income) losses of subsidiaries 17,600 36,935 87,047 134,488
Cash flows from changes in operating assets and liabilities:        
Accounts receivable     0 0
Content library     0 0
Prepaid expenses and other current assets     69 24
Other assets     0 (771)
Accounts payable     354 (1,228)
Accrued payable to retailers     0 0
Other accrued liabilities     (69) 747
Net cash flows from operating activities     354 (1,228)
Investing Activities:        
Purchases of property and equipment     0 0
Proceeds from sale of property and equipment     0 0
Receipt of note receivable principal     0  
Cash paid for equity method investments     0 0
Investments in and advances to affiliates     0 0
Net cash flows from investing activities     0 0
Financing Activities:        
Proceeds from issuance of senior unsecured notes     0  
Proceeds from new borrowing of credit facility     0  
Principal payments on credit facility     0 0
Financing costs associated with senior unsecured notes     0  
Repurchase of convertible debt     0  
Repurchases of common stock     0 0
Principal payments on capital lease obligations and other debt     0 0
Excess tax benefits related to share-based payments     0 0
Proceeds from exercise of stock options, net     0 0
Net cash flows from financing activities     0 0
Effect of exchange rate changes on cash     0 0
Increase (decrease) in cash and cash equivalents     354 (1,228)
Cash and cash equivalents:        
Beginning of period     (354) (170)
End of period 0 (1,398) 0 (1,398)
Ncr Asset Aquistion [Member]
       
Investing Activities:        
Acquisition of business 0 0 0 (100,000)
Ncr Asset Aquistion [Member] | Reportable Legal Entities | Outerwall Inc.
       
Investing Activities:        
Acquisition of business       0
Ncr Asset Aquistion [Member] | Reportable Legal Entities | Combined Guarantor Subsidiaries
       
Investing Activities:        
Acquisition of business       (100,000)
Ncr Asset Aquistion [Member] | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries
       
Investing Activities:        
Acquisition of business       0
Ncr Asset Aquistion [Member] | Eliminations
       
Investing Activities:        
Acquisition of business       0
ecoATM [Member]
       
Investing Activities:        
Acquisition of business (244,036) 0 (244,036) 0
ecoATM [Member] | Reportable Legal Entities | Outerwall Inc.
       
Investing Activities:        
Acquisition of business     (244,036)  
ecoATM [Member] | Reportable Legal Entities | Combined Guarantor Subsidiaries
       
Investing Activities:        
Acquisition of business     0  
ecoATM [Member] | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries
       
Investing Activities:        
Acquisition of business     0  
ecoATM [Member] | Eliminations
       
Investing Activities:        
Acquisition of business     $ 0