XML 29 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 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Condensed Financial Statements, Captions [Line Items]        
Revenue $ 552,864 $ 586,539 $ 1,702,403 $ 1,712,896
Expenses:        
Direct operating 384,111 [1] 405,973 [1] 1,194,815 [1] 1,174,818 [1]
Marketing 9,762 8,395 27,142 22,903
Research and development 2,999 3,510 9,885 8,171
General and administrative 47,864 61,031 149,829 168,786
Depreciation and other 47,896 49,245 146,171 143,156
Amortization of intangible assets 3,671 3,191 11,366 7,085
Total expenses 496,303 531,345 1,539,208 1,524,919
Operating income (loss) 56,561 55,194 163,195 187,977
Other income (expense), net:        
Loss from equity method investments, net (11,352) 57,934 (31,261) 41,280
Interest expense, net (12,463) (8,402) (35,037) (25,953)
Other, net (3,015) (2,402) (1,857) (3,323)
Total other income (expense), net (26,830) 47,130 (68,155) 12,004
Income (loss) from continuing operations before income taxes 29,731 102,324 95,040 199,981
Income tax benefit (expense) (11,841) (15,529) (31,454) (34,766)
Income (loss) from continuing operations 17,890 86,795 63,586 165,215
Loss from discontinued operations, net of tax 0 (4,139) (768) (13,098)
Equity in income (loss) of subsidiaries 0 0 0 0
Net income 17,890 82,656 62,818 152,117
Foreign currency translation adjustment (695) [2],[3] 1,852 [2],[4] (156) [2],[3] (304) [2],[4]
Comprehensive income (loss) 17,195 84,508 62,662 151,813
Reportable Legal Entities | Outerwall Inc.
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 71,616 67,545 197,878 186,625
Expenses:        
Direct operating 36,930 36,325 105,399 104,075
Marketing 1,945 1,380 4,723 3,572
Research and development 861 1,794 2,589 6,452
General and administrative 10,789 11,608 31,429 28,410
Depreciation and other 8,173 7,028 26,744 21,072
Amortization of intangible assets 358 569 1,430 1,708
Total expenses 59,056 58,704 172,314 165,289
Operating income (loss) 12,560 8,841 25,564 21,336
Other income (expense), net:        
Loss from equity method investments, net (224) 67,069 (672) 65,050
Interest expense, net (12,570) (8,246) (35,172) (26,200)
Other, net 1,941 (2,352) 7,662 (3,442)
Total other income (expense), net (10,853) 56,471 (28,182) 35,408
Income (loss) from continuing operations before income taxes 1,707 65,312 (2,618) 56,744
Income tax benefit (expense) (1,915) (1,819) 1,333 19,744
Income (loss) from continuing operations (208) 63,493 (1,285) 76,488
Loss from discontinued operations, net of tax 0 (3,743) (803) (11,994)
Equity in income (loss) of subsidiaries 18,098 22,906 64,906 87,623
Net income 17,890 82,656 62,818 152,117
Foreign currency translation adjustment (680) [3] 63 [4] (650) [3] 84 [4]
Comprehensive income (loss) 17,210 82,719 62,168 152,201
Reportable Legal Entities | Combined Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 464,814 505,043 1,460,447 1,488,767
Expenses:        
Direct operating 335,780 357,800 1,057,882 1,039,516
Marketing 7,059 6,328 20,220 17,491
Research and development 2,138 1,716 7,296 1,719
General and administrative 36,558 45,337 116,974 130,863
Depreciation and other 37,495 40,867 113,407 118,440
Amortization of intangible assets 3,313 2,622 9,936 5,377
Total expenses 422,343 454,670 1,325,715 1,313,406
Operating income (loss) 42,471 50,373 134,732 175,361
Other income (expense), net:        
Loss from equity method investments, net (11,128) (9,135) (30,589) (23,770)
Interest expense, net 163 (115) 286 338
Other, net 573 8 1,409 219
Total other income (expense), net (10,392) (9,242) (28,894) (23,213)
Income (loss) from continuing operations before income taxes 32,079 41,131 105,838 152,148
Income tax benefit (expense) (10,844) (15,215) (35,139) (57,464)
Income (loss) from continuing operations 21,235 25,916 70,699 94,684
Loss from discontinued operations, net of tax 0 (396) 35 (1,104)
Equity in income (loss) of subsidiaries (3,137) (2,614) (5,828) (5,957)
Net income 18,098 22,906 64,906 87,623
Foreign currency translation adjustment 0 [3] 0 [4] 0 [3] 0 [4]
Comprehensive income (loss) 18,098 22,906 64,906 87,623
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 16,434 13,951 44,078 37,504
Expenses:        
Direct operating 11,401 15,393 31,534 39,483
Marketing 758 687 2,199 1,840
Research and development 0 0 0 0
General and administrative 517 533 1,426 1,249
Depreciation and other 2,228 1,350 6,020 3,644
Amortization of intangible assets 0 0 0 0
Total expenses 14,904 17,963 41,179 46,216
Operating income (loss) 1,530 (4,012) 2,899 (8,712)
Other income (expense), net:        
Loss from equity method investments, net 0 0 0 0
Interest expense, net (56) (41) (151) (91)
Other, net (5,529) (66) (10,928) (108)
Total other income (expense), net (5,585) (107) (11,079) (199)
Income (loss) from continuing operations before income taxes (4,055) (4,119) (8,180) (8,911)
Income tax benefit (expense) 918 1,505 2,352 2,954
Income (loss) from continuing operations (3,137) (2,614) (5,828) (5,957)
Loss from discontinued operations, net of tax 0 0 0 0
Equity in income (loss) of subsidiaries 0 0 0 0
Net income (3,137) (2,614) (5,828) (5,957)
Foreign currency translation adjustment (15) [3] 1,789 [4] 494 [3] (388) [4]
Comprehensive income (loss) (3,152) (825) (5,334) (6,345)
Eliminations and Consolidation Reclassifications
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 0 0 0 0
Expenses:        
Direct operating 0 (3,545) 0 (8,256)
Marketing 0 0 0 0
Research and development 0 0 0 0
General and administrative 0 3,553 0 8,264
Depreciation and other 0 0 0 0
Amortization of intangible assets 0 0 0 0
Total expenses 0 8 0 8
Operating income (loss) 0 (8) 0 (8)
Other income (expense), net:        
Loss from equity method investments, net 0 0 0 0
Interest expense, net 0 0 0 0
Other, net 0 8 0 8
Total other income (expense), net 0 8 0 8
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 0 0 0 0
Equity in income (loss) of subsidiaries (14,961) (20,292) (59,078) (81,666)
Net income (14,961) (20,292) (59,078) (81,666)
Foreign currency translation adjustment 0 [3] 0 [4] 0 [3] 0 [4]
Comprehensive income (loss) $ (14,961) $ (20,292) $ (59,078) $ (81,666)
[1] “Direct operating” excludes depreciation and other of $32.0 million and $96.5 million for the three and nine months ended September 30, 2014, respectively, and $33.0 million and $97.3 million for the three and nine months ended September 30, 2013, respectively.
[2] Foreign currency translation adjustment had no tax effect for the three and nine months ended September 30, 2014 and 2013, respectively.
[3] Foreign currency translation adjustment had no tax effect in 2014.
[4] Foreign currency translation adjustment had no tax effect in 2013.