XML 100 R88.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries (Condensed Consolidating Statements of Cash Flows) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Dec. 31, 2013
concept
Operating Activities:          
Net income (loss) $ 21,753 $ 46,857 $ 44,928 $ 69,461  
Adjustments to reconcile net income to net cash flows from operating activities:          
Depreciation and other 49,154 47,617 98,258 94,509  
Amortization of intangible assets     7,695 3,894  
Share-based payments expense 3,079 3,843 6,844 8,680  
Windfall excess tax benefits related to share-based payments (243) (960) (1,953) (3,029)  
Deferred income taxes (5,440) (47,327) (15,004) (36,911)  
Impairment expense 0 130 0 [1] 2,676  
Loss from equity method investments, net 10,541 9,629 19,909 16,654  
Amortization of deferred financing fees and debt discount 1,216 1,824 2,522 4,047  
Loss from early extinguishment of debt 1,963 4,011 1,963 5,949  
Other (1,040) (482) (1,164) (1,811)  
Equity in (income) losses of subsidiaries 0 0 0 0  
Cash flows from changes in operating assets and liabilities:          
Accounts receivable, net 11,283 (4,955) 5,331 (2,650)  
Content library 27,505 (16,700) 47,486 4,912  
Prepaid expenses and other current assets (24,952) (2,690) 22,003 (10,611)  
Other assets 599 388 1,036 902  
Accounts payable (43,605) (40,389) (70,995) (55,458)  
Accrued payable to retailers 8,762 14,424 (6,723) (273)  
Other accrued liabilities (1,589) 13,077 (4,716) (14,763)  
Net cash flows from operating activities 62,833 [1] 30,174 [1] 157,420 [1] 86,178 [1]  
Investing Activities:          
Purchases of property and equipment (26,076) (36,111) (53,016) (84,244)  
Proceeds from sale of property and equipment 962 12,700 1,793 12,832  
Net sales (purchases) of short term investments 0 43,000 0 (10,000)  
Receipt of note receivable principal 0 0 0 95  
Cash paid for equity investments 0 0 (10,500) (14,000)  
Investments in and advances to affiliates     0 0  
Net cash flows used in investing activities (25,114) [1] 19,589 [1] (61,723) [1] (95,317) [1]  
Financing Activities:          
Proceeds from issuance of senior unsecured notes 295,500 0 295,500 343,769  
Proceeds from new borrowing on Credit Facility 230,000 0 505,000 0  
Principal payments on Credit Facility (505,000) (3,281) (534,375) (6,562)  
Financing costs associated with Credit Facility and senior unsecured notes (2,082) (142) (2,082) (444)  
Conversion of convertible debt (17,720) (107,179) (17,724) (169,634)  
Repurchases of common stock(2) (53,413) [2] (24,906) [2] (474,480) [2] (71,388) [2]  
Principal payments on capital lease obligations and other debt (3,384) (4,200) (7,081) (7,451)  
Windfall excess tax benefits related to share-based payments 243 960 1,953 3,029  
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options 563 5,652 (1,025) 6,745  
Net cash flows from (used in) financing activities (55,293) [1] (133,096) [1] (234,314) [1] 98,064 [1]  
Effect of exchange rate changes on cash (746) 126 406 (1,574)  
Increase (decrease) in cash and cash equivalents (18,320) (83,207) (138,211) 87,351  
Cash and cash equivalents:          
Beginning of period 251,546 453,452 371,437 282,894 282,894
End of period 233,226 370,245 233,226 370,245 371,437
Number of discontinued concepts         4
Reportable Legal Entities | Outerwall Inc.
         
Operating Activities:          
Net income (loss) 21,753 46,857 44,928 69,461  
Adjustments to reconcile net income to net cash flows from operating activities:          
Depreciation and other     18,554 14,642  
Amortization of intangible assets     1,072 1,139  
Share-based payments expense     5,451 5,063  
Windfall excess tax benefits related to share-based payments     (1,953) (3,029)  
Deferred income taxes     (2,451) 10,915  
Impairment expense     0 [1] 2,676 [1]  
Loss from equity method investments, net 224 1,435 448 2,019  
Amortization of deferred financing fees and debt discount     2,522 4,047  
Loss from early extinguishment of debt     1,963 5,949  
Other     (1,011) (1,536)  
Equity in (income) losses of subsidiaries (20,177) (38,630) (46,808) (64,717)  
Cash flows from changes in operating assets and liabilities:          
Accounts receivable, net     528 (555)  
Content library     36 680  
Prepaid expenses and other current assets     20,618 (3,176)  
Other assets     42 145  
Accounts payable     (3,201) 3,221  
Accrued payable to retailers     4,146 2,869  
Other accrued liabilities     (3,874) 1,542  
Net cash flows from operating activities     41,010 51,355  
Investing Activities:          
Purchases of property and equipment     (17,458) (32,037)  
Proceeds from sale of property and equipment     750 12,079  
Net sales (purchases) of short term investments       (10,000)  
Receipt of note receivable principal       95  
Cash paid for equity investments     0 0  
Investments in and advances to affiliates     69,392 (31,177)  
Net cash flows used in investing activities     52,684 (61,040)  
Financing Activities:          
Proceeds from issuance of senior unsecured notes     295,500 343,769  
Proceeds from new borrowing on Credit Facility     505,000 0  
Principal payments on Credit Facility     (534,375) (6,562)  
Financing costs associated with Credit Facility and senior unsecured notes     (2,082) (444)  
Conversion of convertible debt     (17,724) (169,634)  
Repurchases of common stock(2)     (474,480) (71,388)  
Principal payments on capital lease obligations and other debt     (6,863) (7,053)  
Windfall excess tax benefits related to share-based payments     1,953 3,029  
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options     (1,025) 6,745  
Net cash flows from (used in) financing activities     (234,096) 98,462  
Effect of exchange rate changes on cash     5 21  
Increase (decrease) in cash and cash equivalents     (140,397) 88,798  
Cash and cash equivalents:          
Beginning of period     315,250 242,489 242,489
End of period 174,853 331,287 174,853 331,287  
Reportable Legal Entities | Combined Guarantor Subsidiaries
         
Operating Activities:          
Net income (loss) 20,177 38,630 46,808 64,717  
Adjustments to reconcile net income to net cash flows from operating activities:          
Depreciation and other     75,912 77,573  
Amortization of intangible assets     6,623 2,755  
Share-based payments expense     1,393 3,617  
Windfall excess tax benefits related to share-based payments     0 0  
Deferred income taxes     (10,855) (46,283)  
Impairment expense     0 [1] 0 [1]  
Loss from equity method investments, net 10,317 8,194 19,461 14,635  
Amortization of deferred financing fees and debt discount     0 0  
Loss from early extinguishment of debt     0 0  
Other     (180) (272)  
Equity in (income) losses of subsidiaries 259 1,683 2,691 3,343  
Cash flows from changes in operating assets and liabilities:          
Accounts receivable, net     4,514 (791)  
Content library     47,037 5,459  
Prepaid expenses and other current assets     1,105 (6,951)  
Other assets     979 744  
Accounts payable     (67,218) (59,380)  
Accrued payable to retailers     (13,460) (5,097)  
Other accrued liabilities     (978) (16,177)  
Net cash flows from operating activities     113,832 37,892  
Investing Activities:          
Purchases of property and equipment     (31,412) (40,988)  
Proceeds from sale of property and equipment     1,043 750  
Net sales (purchases) of short term investments       0  
Receipt of note receivable principal       0  
Cash paid for equity investments     (10,500) (14,000)  
Investments in and advances to affiliates     (71,176) 20,373  
Net cash flows used in investing activities     (112,045) (33,865)  
Financing Activities:          
Proceeds from issuance of senior unsecured notes     0 0  
Proceeds from new borrowing on Credit Facility     0 0  
Principal payments on Credit Facility     0 0  
Financing costs associated with Credit Facility and senior unsecured notes     0 0  
Conversion of convertible debt     0 0  
Repurchases of common stock(2)     0 0  
Principal payments on capital lease obligations and other debt     (3) (203)  
Windfall excess tax benefits related to share-based payments     0 0  
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options     0 0  
Net cash flows from (used in) financing activities     (3) (203)  
Effect of exchange rate changes on cash     0 0  
Increase (decrease) in cash and cash equivalents     1,784 3,824  
Cash and cash equivalents:          
Beginning of period     9,639 0 0
End of period 11,423 3,824 11,423 3,824  
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries
         
Operating Activities:          
Net income (loss) (259) (1,683) (2,691) (3,343)  
Adjustments to reconcile net income to net cash flows from operating activities:          
Depreciation and other     3,792 2,294  
Amortization of intangible assets     0 0  
Share-based payments expense     0 0  
Windfall excess tax benefits related to share-based payments     0 0  
Deferred income taxes     (1,698) (1,543)  
Impairment expense     0 [1] 0 [1]  
Loss from equity method investments, net 0 0 0 0  
Amortization of deferred financing fees and debt discount     0 0  
Loss from early extinguishment of debt     0 0  
Other     27 (3)  
Equity in (income) losses of subsidiaries 0 0 0 0  
Cash flows from changes in operating assets and liabilities:          
Accounts receivable, net     289 (1,304)  
Content library     413 (1,227)  
Prepaid expenses and other current assets     98 (484)  
Other assets     15 13  
Accounts payable     (576) 347  
Accrued payable to retailers     2,591 1,955  
Other accrued liabilities     318 (128)  
Net cash flows from operating activities     2,578 (3,423)  
Investing Activities:          
Purchases of property and equipment     (4,146) (11,219)  
Proceeds from sale of property and equipment     0 3  
Net sales (purchases) of short term investments       0  
Receipt of note receivable principal       0  
Cash paid for equity investments     0 0  
Investments in and advances to affiliates     1,784 10,804  
Net cash flows used in investing activities     (2,362) (412)  
Financing Activities:          
Proceeds from issuance of senior unsecured notes     0 0  
Proceeds from new borrowing on Credit Facility     0 0  
Principal payments on Credit Facility     0 0  
Financing costs associated with Credit Facility and senior unsecured notes     0 0  
Conversion of convertible debt     0 0  
Repurchases of common stock(2)     0 0  
Principal payments on capital lease obligations and other debt     (215) (195)  
Windfall excess tax benefits related to share-based payments     0 0  
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options     0 0  
Net cash flows from (used in) financing activities     (215) (195)  
Effect of exchange rate changes on cash     401 (1,595)  
Increase (decrease) in cash and cash equivalents     402 (5,625)  
Cash and cash equivalents:          
Beginning of period     46,548 40,759 40,759
End of period 46,950 35,134 46,950 35,134  
Eliminations and Consolidation Reclassifications
         
Operating Activities:          
Net income (loss) (19,918) (36,947) (44,117) (61,374)  
Adjustments to reconcile net income to net cash flows from operating activities:          
Depreciation and other     0 0  
Amortization of intangible assets     0 0  
Share-based payments expense     0 0  
Windfall excess tax benefits related to share-based payments     0 0  
Deferred income taxes     0 0  
Impairment expense     0 [1] 0 [1]  
Loss from equity method investments, net 0 0 0 0  
Amortization of deferred financing fees and debt discount     0 0  
Loss from early extinguishment of debt     0 0  
Other     0 0  
Equity in (income) losses of subsidiaries 19,918 36,947 44,117 61,374  
Cash flows from changes in operating assets and liabilities:          
Accounts receivable, net     0 0  
Content library     0 0  
Prepaid expenses and other current assets     182 0  
Other assets     0 0  
Accounts payable     0 354  
Accrued payable to retailers     0 0  
Other accrued liabilities     (182) 0  
Net cash flows from operating activities     0 354  
Investing Activities:          
Purchases of property and equipment     0 0  
Proceeds from sale of property and equipment     0 0  
Net sales (purchases) of short term investments       0  
Receipt of note receivable principal       0  
Cash paid for equity investments     0 0  
Investments in and advances to affiliates     0 0  
Net cash flows used in investing activities     0 0  
Financing Activities:          
Proceeds from issuance of senior unsecured notes     0 0  
Proceeds from new borrowing on Credit Facility     0 0  
Principal payments on Credit Facility     0 0  
Financing costs associated with Credit Facility and senior unsecured notes     0 0  
Conversion of convertible debt     0 0  
Repurchases of common stock(2)     0 0  
Principal payments on capital lease obligations and other debt     0 0  
Windfall excess tax benefits related to share-based payments     0 0  
Withholding tax paid on vesting of restricted stock net of proceeds from exercise of stock options     0 0  
Net cash flows from (used in) financing activities     0 0  
Effect of exchange rate changes on cash     0 0  
Increase (decrease) in cash and cash equivalents     0 354  
Cash and cash equivalents:          
Beginning of period     0 (354) (354)
End of period $ 0 $ 0 $ 0 $ 0  
[1] During 2013, we discontinued four ventures previously included in our New Ventures operating segment, Orango, Rubi, Crisp Market, and Star Studio. Cash flows from these discontinued operations are not segregated from cash flows from continuing operations in all periods presented because they were not material.
[2] The total cost of repurchases of common stock during the three and six months ended June 30, 2014 was $50.0 million and $474.6 million, respectively, which includes $3.8 million in fees and expenses relating to the tender offer recorded as part of the cost of treasury stock in our Consolidated Balance Sheets. See Note 10: Repurchases of Common Stock for more information.