XML 31 R87.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries (Condensed Consolidating Statements of Comprehensive Income) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Condensed Financial Statements, Captions [Line Items]        
Revenue $ 549,170 $ 553,050 $ 1,149,539 $ 1,126,357
Expenses:        
Direct operating 386,059 [1] 363,950 [1] 810,704 [1] 768,845 [1]
Marketing 9,783 7,122 17,380 14,508
Research and development 3,412 2,354 6,886 4,661
General and administrative 48,974 54,294 101,965 107,755
Depreciation and other 49,180 47,331 98,275 93,911
Amortization of intangible assets 3,847 1,877 7,695 3,894
Total expenses 501,255 476,928 1,042,905 993,574
Operating income (loss) 47,915 76,122 106,634 132,783
Other income (expense), net:        
Loss from equity method investments, net (10,541) (9,629) (19,909) (16,654)
Interest expense, net (12,929) (12,018) (22,574) (17,551)
Other, net 2,902 (980) 1,158 (921)
Total other expense, net (20,568) (22,627) (41,325) (35,126)
Income (loss) from continuing operations before income taxes 27,347 53,495 65,309 97,657
Income tax benefit (expense) (5,537) (3,082) (19,613) (19,237)
Income (loss) from continuing operations 21,810 50,413 45,696 78,420
Loss from discontinued operations, net of tax (Note 13) (57) (3,556) (768) (8,959)
Equity in income (loss) of subsidiaries 0 0 0 0
Net income (loss) 21,753 46,857 44,928 69,461
Foreign currency translation adjustment (336) [2] (242) 539 [3],[4] (2,156) [3]
Comprehensive income (loss) 21,417 46,615 45,467 67,305
Reportable Legal Entities | Outerwall Inc.
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 68,085 63,504 126,262 119,080
Expenses:        
Direct operating 35,401 34,990 68,469 67,750
Marketing 1,651 1,058 2,778 2,192
Research and development 832 2,042 1,728 4,658
General and administrative 10,365 9,091 20,640 16,802
Depreciation and other 9,469 7,252 18,571 14,044
Amortization of intangible assets 536 569 1,072 1,139
Total expenses 58,254 55,002 113,258 106,585
Operating income (loss) 9,831 8,502 13,004 12,495
Other income (expense), net:        
Loss from equity method investments, net (224) (1,435) (448) (2,019)
Interest expense, net (12,971) (12,010) (22,602) (17,954)
Other, net 4,114 (2,981) 5,721 (1,090)
Total other expense, net (9,081) (16,426) (17,329) (21,063)
Income (loss) from continuing operations before income taxes 750 (7,924) (4,325) (8,568)
Income tax benefit (expense) 920 19,455 3,248 21,563
Income (loss) from continuing operations 1,670 11,531 (1,077) 12,995
Loss from discontinued operations, net of tax (Note 13) (94) (3,304) (803) (8,251)
Equity in income (loss) of subsidiaries 20,177 38,630 46,808 64,717
Net income (loss) 21,753 46,857 44,928 69,461
Foreign currency translation adjustment 297 188 30 21
Comprehensive income (loss) 22,050 47,045 44,958 69,482
Reportable Legal Entities | Combined Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 466,639 477,012 995,633 983,724
Expenses:        
Direct operating 340,591 318,774 722,102 681,716
Marketing 7,351 5,376 13,161 11,163
Research and development 2,580 312 5,158 3
General and administrative 38,067 42,383 80,416 85,526
Depreciation and other 37,732 38,833 75,912 77,573
Amortization of intangible assets 3,311 1,308 6,623 2,755
Total expenses 429,632 406,986 903,372 858,736
Operating income (loss) 37,007 70,026 92,261 124,988
Other income (expense), net:        
Loss from equity method investments, net (10,317) (8,194) (19,461) (14,635)
Interest expense, net 91 (4) 123 453
Other, net 491 2,015 836 211
Total other expense, net (9,735) (6,183) (18,502) (13,971)
Income (loss) from continuing operations before income taxes 27,272 63,843 73,759 111,017
Income tax benefit (expense) (6,873) (23,278) (24,295) (42,249)
Income (loss) from continuing operations 20,399 40,565 49,464 68,768
Loss from discontinued operations, net of tax (Note 13) 37 (252) 35 (708)
Equity in income (loss) of subsidiaries (259) (1,683) (2,691) (3,343)
Net income (loss) 20,177 38,630 46,808 64,717
Foreign currency translation adjustment 0 0 0 0
Comprehensive income (loss) 20,177 38,630 46,808 64,717
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 14,446 12,534 27,644 23,553
Expenses:        
Direct operating 10,067 12,640 20,133 24,090
Marketing 781 688 1,441 1,153
Research and development 0 0 0 0
General and administrative 542 366 909 716
Depreciation and other 1,979 1,246 3,792 2,294
Amortization of intangible assets 0 0 0 0
Total expenses 13,369 14,940 26,275 28,253
Operating income (loss) 1,077 (2,406) 1,369 (4,700)
Other income (expense), net:        
Loss from equity method investments, net 0 0 0 0
Interest expense, net (49) (4) (95) (50)
Other, net (1,703) (14) (5,399) (42)
Total other expense, net (1,752) (18) (5,494) (92)
Income (loss) from continuing operations before income taxes (675) (2,424) (4,125) (4,792)
Income tax benefit (expense) 416 741 1,434 1,449
Income (loss) from continuing operations (259) (1,683) (2,691) (3,343)
Loss from discontinued operations, net of tax (Note 13) 0 0 0 0
Equity in income (loss) of subsidiaries 0 0 0 0
Net income (loss) (259) (1,683) (2,691) (3,343)
Foreign currency translation adjustment (633) (430) 509 (2,177)
Comprehensive income (loss) (892) (2,113) (2,182) (5,520)
Eliminations and Consolidation Reclassifications
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 0 0 0 0
Expenses:        
Direct operating 0 (2,454) 0 (4,711)
Marketing 0 0 0 0
Research and development 0 0 0 0
General and administrative 0 2,454 0 4,711
Depreciation and other 0 0 0 0
Amortization of intangible assets 0 0 0 0
Total expenses 0 0 0 0
Operating income (loss) 0 0 0 0
Other income (expense), net:        
Loss from equity method investments, net 0 0 0 0
Interest expense, net 0 0 0 0
Other, net 0 0 0 0
Total other expense, net 0 0 0 0
Income (loss) from continuing operations before income taxes 0 0 0 0
Income tax benefit (expense) 0 0 0 0
Income (loss) from continuing operations 0 0 0 0
Loss from discontinued operations, net of tax (Note 13) 0 0 0 0
Equity in income (loss) of subsidiaries (19,918) (36,947) (44,117) (61,374)
Net income (loss) (19,918) (36,947) (44,117) (61,374)
Foreign currency translation adjustment 0 0 0 0
Comprehensive income (loss) $ (19,918) $ (36,947) $ (44,117) $ (61,374)
[1] “Direct operating” excludes depreciation and other of $32.2 million and $64.5 million for the three and six months ended June 30, 2014, respectively
[2] Foreign currency translation adjustment has no tax effect for the three months ended June 30, 2014.
[3] Foreign currency translation adjustment had no tax effect for the three and six months ended June 30, 2014 and 2013, respectively.
[4] Foreign currency translation adjustment has no tax effect for the six months ended June 30, 2014.