XML 95 R92.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor Subsidiaries (Condensed Consolidating Statements of Comprehensive Income) (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Condensed Statement of Income Captions [Line Items]        
Revenue $ 545,369,000 $ 546,527,000 $ 1,154,005,000 $ 1,144,289,000
Expenses:        
Direct operating [1] 369,619,000 381,734,000 774,803,000 801,376,000
Marketing 8,047,000 9,136,000 16,467,000 16,129,000
Research and development 2,039,000 3,412,000 4,123,000 6,886,000
General and administrative 48,783,000 48,596,000 97,339,000 101,204,000
Restructuring and lease termination costs 0 0 15,851,000 557,000
Depreciation and other 45,174,000 47,812,000 87,860,000 95,754,000
Amortization of intangible assets 3,309,000 3,840,000 6,618,000 7,682,000
Goodwill impairment (Note 6) 85,890,000 0 85,890,000 0
Total expenses 562,861,000 494,530,000 1,088,951,000 1,029,588,000
Operating income (17,492,000) 51,997,000 65,054,000 114,701,000
Other income (expense), net:        
Loss from equity method investments, net (133,000) (10,541,000) (265,000) (19,909,000)
Interest income (expense), net (12,183,000) (12,932,000) (24,254,000) (22,580,000)
Other income (expense), net 642,000 1,614,000 (1,704,000) 966,000
Beginning of period 197,934,000 251,546,000 242,696,000 371,437,000
Proceeds from issuance of senior unsecured notes 0 295,500,000 0 295,500,000
Total other expense, net (11,674,000) (21,859,000) (26,223,000) (41,523,000)
Income (loss) from continuing operations before income taxes (29,166,000) 30,138,000 38,831,000 73,178,000
Income tax benefit (expense) (18,185,000) (6,305,000) (44,027,000) (21,739,000)
Income (loss) from continuing operations (47,351,000) 23,833,000 (5,196,000) 51,439,000
Income (loss) from discontinued operations, net of tax 1,735,000 (2,080,000) (4,821,000) (6,511,000)
Equity in income (loss) of subsidiaries 0 0 0 0
Net income (loss) (45,616,000) 21,753,000 (10,017,000) 44,928,000
Foreign currency translation adjustment [2],[3] 473,000 (336,000) 3,327,000 539,000
Comprehensive income (loss) (45,143,000) 21,417,000 (6,690,000) 45,467,000
Foreign currency translation adjustment, tax effect 0 0 0 0
Eliminations and Consolidation Reclassifications        
Condensed Statement of Income Captions [Line Items]        
Revenue 0 0 0 0
Expenses:        
Direct operating 0 0 0 0
Marketing 0 0 0 0
Research and development 0 0 0 0
General and administrative 0 0 0 0
Restructuring and lease termination costs     0 0
Depreciation and other 0 0 0 0
Amortization of intangible assets 0 0 0 0
Goodwill impairment (Note 6) 0   0  
Total expenses 0 0 0 0
Operating income 0 0 0 0
Other income (expense), net:        
Loss from equity method investments, net 0 0 0 0
Interest income (expense), net 0 0 0 0
Other income (expense), net 0 0 0 0
Beginning of period     0 0
Proceeds from issuance of senior unsecured notes       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
Income (loss) from discontinued operations, net of tax 0 0 0 0
Equity in income (loss) of subsidiaries 49,820,000 (19,918,000) (8,913,000) (44,117,000)
Net income (loss) 49,820,000 (19,918,000) (8,913,000) (44,117,000)
Foreign currency translation adjustment [2] 0 0 0 0
Comprehensive income (loss) 49,820,000 (19,918,000) (8,913,000) (44,117,000)
Outerwall Inc. | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Revenue 68,687,000 68,085,000 127,497,000 126,262,000
Expenses:        
Direct operating 35,397,000 35,401,000 69,123,000 68,469,000
Marketing 1,477,000 1,651,000 2,991,000 2,778,000
Research and development 1,000 832,000 (83,000) 1,728,000
General and administrative 11,767,000 10,365,000 23,823,000 20,617,000
Restructuring and lease termination costs     551,000 23,000
Depreciation and other 8,051,000 9,469,000 12,700,000 18,571,000
Amortization of intangible assets 4,000 536,000 7,000 1,072,000
Goodwill impairment (Note 6) 0   0  
Total expenses 56,697,000 58,254,000 109,112,000 113,258,000
Operating income 11,990,000 9,831,000 18,385,000 13,004,000
Other income (expense), net:        
Loss from equity method investments, net (133,000) (224,000) (265,000) (448,000)
Interest income (expense), net (12,485,000) (12,971,000) (24,881,000) (22,602,000)
Other income (expense), net 3,142,000 4,114,000 5,578,000 5,721,000
Beginning of period     180,889,000 315,250,000
Proceeds from issuance of senior unsecured notes       295,500,000
Total other expense, net (9,476,000) (9,081,000) (19,568,000) (17,329,000)
Income (loss) from continuing operations before income taxes 2,514,000 750,000 (1,183,000) (4,325,000)
Income tax benefit (expense) 5,981,000 920,000 5,433,000 3,248,000
Income (loss) from continuing operations 8,495,000 1,670,000 4,250,000 (1,077,000)
Income (loss) from discontinued operations, net of tax (856,000) (94,000) 668,000 (803,000)
Equity in income (loss) of subsidiaries (53,255,000) 20,177,000 (14,935,000) 46,808,000
Net income (loss) (45,616,000) 21,753,000 (10,017,000) 44,928,000
Foreign currency translation adjustment [2] 638,000 297,000 574,000 30,000
Comprehensive income (loss) (44,978,000) 22,050,000 (9,443,000) 44,958,000
Combined Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Revenue 465,039,000 466,639,000 1,004,320,000 995,633,000
Expenses:        
Direct operating 328,952,000 340,591,000 695,363,000 721,692,000
Marketing 6,543,000 7,351,000 13,449,000 13,161,000
Research and development 2,038,000 2,580,000 4,206,000 5,158,000
General and administrative 36,820,000 37,995,000 73,115,000 80,147,000
Restructuring and lease termination costs     15,300,000 534,000
Depreciation and other 36,063,000 37,221,000 73,046,000 74,961,000
Amortization of intangible assets 3,305,000 3,304,000 6,611,000 6,610,000
Goodwill impairment (Note 6) 85,890,000   85,890,000  
Total expenses 499,611,000 429,042,000 966,980,000 902,263,000
Operating income (34,572,000) 37,597,000 37,340,000 93,370,000
Other income (expense), net:        
Loss from equity method investments, net 0 (10,317,000) 0 (19,461,000)
Interest income (expense), net 317,000 91,000 692,000 123,000
Other income (expense), net 80,000 58,000 64,000 122,000
Beginning of period     17,939,000 9,639,000
Proceeds from issuance of senior unsecured notes       0
Total other expense, net 397,000 (10,168,000) 756,000 (19,216,000)
Income (loss) from continuing operations before income taxes (34,175,000) 27,429,000 38,096,000 74,154,000
Income tax benefit (expense) (23,736,000) (6,935,000) (49,046,000) (24,450,000)
Income (loss) from continuing operations (57,911,000) 20,494,000 (10,950,000) 49,704,000
Income (loss) from discontinued operations, net of tax 1,221,000 (58,000) (27,833,000) (205,000)
Equity in income (loss) of subsidiaries 3,435,000 (259,000) 23,848,000 (2,691,000)
Net income (loss) (53,255,000) 20,177,000 (14,935,000) 46,808,000
Foreign currency translation adjustment [2] 0 0 0 0
Comprehensive income (loss) (53,255,000) 20,177,000 (14,935,000) 46,808,000
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Revenue 11,643,000 11,803,000 22,188,000 22,394,000
Expenses:        
Direct operating 5,270,000 5,742,000 10,317,000 11,215,000
Marketing 27,000 134,000 27,000 190,000
Research and development 0 0 0 0
General and administrative 196,000 236,000 401,000 440,000
Restructuring and lease termination costs     0 0
Depreciation and other 1,060,000 1,122,000 2,114,000 2,222,000
Amortization of intangible assets 0 0 0 0
Goodwill impairment (Note 6) 0   0  
Total expenses 6,553,000 7,234,000 12,859,000 14,067,000
Operating income 5,090,000 4,569,000 9,329,000 8,327,000
Other income (expense), net:        
Loss from equity method investments, net 0 0 0 0
Interest income (expense), net (15,000) (52,000) (65,000) (101,000)
Other income (expense), net (2,580,000) (2,558,000) (7,346,000) (4,877,000)
Beginning of period     43,868,000 46,548,000
Proceeds from issuance of senior unsecured notes       0
Total other expense, net (2,595,000) (2,610,000) (7,411,000) (4,978,000)
Income (loss) from continuing operations before income taxes 2,495,000 1,959,000 1,918,000 3,349,000
Income tax benefit (expense) (430,000) (290,000) (414,000) (537,000)
Income (loss) from continuing operations 2,065,000 1,669,000 1,504,000 2,812,000
Income (loss) from discontinued operations, net of tax 1,370,000 (1,928,000) 22,344,000 (5,503,000)
Equity in income (loss) of subsidiaries 0 0 0 0
Net income (loss) 3,435,000 (259,000) 23,848,000 (2,691,000)
Foreign currency translation adjustment [2] (165,000) (633,000) 2,753,000 509,000
Comprehensive income (loss) $ 3,270,000 $ (892,000) $ 26,601,000 $ (2,182,000)
[1] “Direct operating” excludes “Depreciation and other” of $29.6 million and $58.0 million for the three and six months ended June 30, 2015, respectively, and $31.4 million and $63.1 million for the three and six months ended June 30, 2014, respectively.
[2] Foreign currency translation adjustment had no tax effect for the six months ended June 30, 2015.
[3] Foreign currency translation adjustment had no tax effect for the three and six months ended June 30, 2015 and 2014, respectively.