XML 73 R91.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantor Subsidiaries (Condensed Consolidating Statements of Comprehensive Income) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed Statement of Income Captions [Line Items]        
Revenue $ 512,055,000 $ 549,899,000 $ 1,666,060,000 $ 1,694,188,000
Expenses:        
Direct operating [1] 340,199,000 379,442,000 1,115,002,000 1,180,818,000
Marketing 7,131,000 9,143,000 23,598,000 25,272,000
Research and development 1,514,000 2,999,000 5,637,000 9,885,000
General and administrative 47,818,000 47,586,000 145,157,000 148,790,000
Restructuring and lease termination costs 0 0 15,851,000 557,000
Depreciation and other 39,880,000 46,380,000 127,740,000 142,134,000
Amortization of intangible assets 3,308,000 3,665,000 9,926,000 11,347,000
Goodwill impairment (Note 6) 0 0 85,890,000 0
Total expenses 439,850,000 489,215,000 1,528,801,000 1,518,803,000
Operating income (loss) 72,205,000 60,684,000 137,259,000 175,385,000
Other income (expense), net:        
Loss from equity method investments, net (328,000) (11,352,000) (593,000) (31,261,000)
Interest income (expense), net (11,973,000) (12,465,000) (36,227,000) (35,045,000)
Other, net (1,384,000) (1,352,000) (3,088,000) (386,000)
Total other expense, net (13,685,000) (25,169,000) (39,908,000) (66,692,000)
Income (loss) from continuing operations before income taxes 58,520,000 35,515,000 97,351,000 108,693,000
Income tax benefit (expense) (20,928,000) (13,392,000) (64,955,000) (35,131,000)
Income (loss) from continuing operations 37,592,000 22,123,000 32,396,000 73,562,000
Loss from discontinued operations, net of tax (256,000) (4,233,000) (5,077,000) (10,744,000)
Equity in income (loss) of subsidiaries 0 0 0 0
Net income 37,336,000 17,890,000 27,319,000 62,818,000
Foreign currency translation adjustment [2],[3] (1,651,000) (695,000) 1,676,000 (156,000)
Comprehensive income (loss) 35,685,000 17,195,000 28,995,000 62,662,000
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  
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 income (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 0 0 0 0
Equity in income (loss) of subsidiaries (28,023,000) (14,961,000) (36,936,000) (59,078,000)
Net income (28,023,000) (14,961,000) (36,936,000) (59,078,000)
Foreign currency translation adjustment [2] 0 0 0 0
Comprehensive income (loss) (28,023,000) (14,961,000) (36,936,000) (59,078,000)
Outerwall Inc. | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Revenue 72,992,000 71,616,000 200,489,000 197,878,000
Expenses:        
Direct operating 36,657,000 36,930,000 105,780,000 105,399,000
Marketing 1,592,000 1,945,000 4,583,000 4,723,000
Research and development 0 861,000 (83,000) 2,589,000
General and administrative 11,745,000 10,789,000 35,568,000 31,406,000
Restructuring and lease termination costs     551,000 23,000
Depreciation and other 7,573,000 8,173,000 20,273,000 26,744,000
Amortization of intangible assets 3,000 358,000 10,000 1,430,000
Goodwill impairment (Note 6)     0  
Total expenses 57,570,000 59,056,000 166,682,000 172,314,000
Operating income (loss) 15,422,000 12,560,000 33,807,000 25,564,000
Other income (expense), net:        
Loss from equity method investments, net (328,000) (224,000) (593,000) (672,000)
Interest income (expense), net 23,448,000 (12,570,000) (1,433,000) (35,172,000)
Other, net 3,412,000 1,941,000 8,990,000 7,662,000
Total other expense, net 26,532,000 (10,853,000) 6,964,000 (28,182,000)
Income (loss) from continuing operations before income taxes 41,954,000 1,707,000 40,771,000 (2,618,000)
Income tax benefit (expense) (31,826,000) (1,915,000) (26,393,000) 1,333,000
Income (loss) from continuing operations 10,128,000 (208,000) 14,378,000 (1,285,000)
Loss from discontinued operations, net of tax 6,000 0 674,000 (803,000)
Equity in income (loss) of subsidiaries 27,202,000 18,098,000 12,267,000 64,906,000
Net income 37,336,000 17,890,000 27,319,000 62,818,000
Foreign currency translation adjustment [2] (448,000) (680,000) 126,000 (650,000)
Comprehensive income (loss) 36,888,000 17,210,000 27,445,000 62,168,000
Combined Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Revenue 426,337,000 464,814,000 1,430,657,000 1,460,447,000
Expenses:        
Direct operating 297,857,000 335,780,000 993,220,000 1,057,472,000
Marketing 5,414,000 7,059,000 18,863,000 20,220,000
Research and development 1,514,000 2,138,000 5,720,000 7,296,000
General and administrative 35,843,000 36,558,000 108,958,000 116,705,000
Restructuring and lease termination costs     15,300,000 534,000
Depreciation and other 31,236,000 36,983,000 104,282,000 111,944,000
Amortization of intangible assets 3,305,000 3,307,000 9,916,000 9,917,000
Goodwill impairment (Note 6)     85,890,000  
Total expenses 375,169,000 421,825,000 1,342,149,000 1,324,088,000
Operating income (loss) 51,168,000 42,989,000 88,508,000 136,359,000
Other income (expense), net:        
Loss from equity method investments, net 0 (11,128,000) 0 (30,589,000)
Interest income (expense), net (35,164,000) 163,000 (34,472,000) 286,000
Other, net 8,000 344,000 72,000 466,000
Total other expense, net (35,156,000) (10,621,000) (34,400,000) (29,837,000)
Income (loss) from continuing operations before income taxes 16,012,000 32,368,000 54,108,000 106,522,000
Income tax benefit (expense) 10,604,000 (10,957,000) (38,442,000) (35,407,000)
Income (loss) from continuing operations 26,616,000 21,411,000 15,666,000 71,115,000
Loss from discontinued operations, net of tax (235,000) (176,000) (28,068,000) (381,000)
Equity in income (loss) of subsidiaries 821,000 (3,137,000) 24,669,000 (5,828,000)
Net income 27,202,000 18,098,000 12,267,000 64,906,000
Foreign currency translation adjustment [2] 0 0 0 0
Comprehensive income (loss) 27,202,000 18,098,000 12,267,000 64,906,000
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Revenue 12,726,000 13,469,000 34,914,000 35,863,000
Expenses:        
Direct operating 5,685,000 6,732,000 16,002,000 17,947,000
Marketing 125,000 139,000 152,000 329,000
Research and development 0 0 0 0
General and administrative 230,000 239,000 631,000 679,000
Restructuring and lease termination costs     0 0
Depreciation and other 1,071,000 1,224,000 3,185,000 3,446,000
Amortization of intangible assets 0 0 0 0
Goodwill impairment (Note 6)     0  
Total expenses 7,111,000 8,334,000 19,970,000 22,401,000
Operating income (loss) 5,615,000 5,135,000 14,944,000 13,462,000
Other income (expense), net:        
Loss from equity method investments, net 0 0 0 0
Interest income (expense), net (257,000) (58,000) (322,000) (159,000)
Other, net (4,804,000) (3,637,000) (12,150,000) (8,514,000)
Total other expense, net (5,061,000) (3,695,000) (12,472,000) (8,673,000)
Income (loss) from continuing operations before income taxes 554,000 1,440,000 2,472,000 4,789,000
Income tax benefit (expense) 294,000 (520,000) (120,000) (1,057,000)
Income (loss) from continuing operations 848,000 920,000 2,352,000 3,732,000
Loss from discontinued operations, net of tax (27,000) (4,057,000) 22,317,000 (9,560,000)
Equity in income (loss) of subsidiaries 0 0 0 0
Net income 821,000 (3,137,000) 24,669,000 (5,828,000)
Foreign currency translation adjustment [2] (1,203,000) (15,000) 1,550,000 494,000
Comprehensive income (loss) $ (382,000) $ (3,152,000) $ 26,219,000 $ (5,334,000)
[1] “Direct operating” excludes “Depreciation and other” of $28.7 million and $86.7 million for the three and nine months ended September 30, 2015, respectively, and $31.2 million and $94.3 million for the three and nine months ended September 30, 2014, respectively.
[2] Foreign currency translation adjustment had no tax effect for the nine months ended September 30, 2015.
[3] Foreign currency translation adjustment had no tax effect for the three and nine months ended September 30, 2015 and 2014, respectively.