XML 30 R16.htm IDEA: XBRL DOCUMENT v3.5.0.2
Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors
6 Months Ended
Jun. 30, 2016
Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors  
Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors
The following data summarizes the consolidating results of IMI on the equity method of accounting as of December 31, 2015 and June 30, 2016 and for the three and six months ended June 30, 2015 and 2016 and are prepared on the same basis as the consolidated financial statements.
The Parent Notes, CAD Notes, GBP Notes and 53/8% Notes are guaranteed by the subsidiaries referred to below as the Guarantors. These subsidiaries are 100% owned by IMI. The guarantees are full and unconditional, as well as joint and several.
Additionally, IMI guarantees the CAD Notes, which were issued by Canada Company, the GBP Notes, which were issued by IME, and the 53/8% Notes, which were issued by IM US Holdings. Canada Company and IME do not guarantee the Parent Notes. The subsidiaries that do not guarantee the Parent Notes, the CAD Notes, the GBP Notes and the 53/8% Notes, including IME and the Special Purpose Subsidiaries but excluding Canada Company, are referred to below as the Non-Guarantors.
In the normal course of business, we periodically change the ownership structure of our subsidiaries to meet the requirements of our business. In the event of such changes, we recast the prior period financial information within this footnote to conform to the current period presentation in the period such changes occur. Generally, these changes do not alter the designation of the underlying subsidiaries as Guarantors or Non-Guarantors. However, they may change whether the underlying subsidiary is owned by the Parent, a Guarantor, Canada Company or a Non-Guarantor. If such a change occurs, the amount of investment in subsidiaries in the below Consolidated Balance Sheets and equity in the earnings (losses) of subsidiaries, net of tax in the below Consolidated Statements of Operations and Comprehensive (Loss) Income with respect to the relevant Parent, Guarantors, Canada Company, Non-Guarantors and Eliminations columns also would change.
CONSOLIDATED BALANCE SHEETS
 
December 31, 2015
 
Parent
 
Guarantors
 
Canada
Company
 
Non-
Guarantors
 
Eliminations
 
Consolidated
Assets
 

 
 

 
 

 
 

 
 

 
 

Current Assets:
 

 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
151

 
$
6,472

 
$
13,182

 
$
108,576

 
$

 
$
128,381

Accounts receivable

 
14,069

 
30,428

 
519,904

 

 
564,401

Intercompany receivable

 
1,038,141

 

 

 
(1,038,141
)
 

Other current assets
898

 
106,670

 
2,305

 
55,286

 
(29
)
 
165,130

Total Current Assets
1,049

 
1,165,352

 
45,915

 
683,766

 
(1,038,170
)
 
857,912

Property, Plant and Equipment, Net
661

 
1,600,886

 
137,100

 
758,511

 

 
2,497,158

Other Assets, Net:
 

 
 

 
 

 
 

 
 

 
 

Long-term notes receivable from affiliates and intercompany receivable
3,255,049

 
1,869

 

 

 
(3,256,918
)
 

Investment in subsidiaries
797,666

 
459,429

 
27,731

 
2,862

 
(1,287,688
)
 

Goodwill

 
1,618,593

 
152,975

 
589,410

 

 
2,360,978

Other
623

 
392,987

 
22,637

 
218,292

 

 
634,539

Total Other Assets, Net
4,053,338

 
2,472,878

 
203,343

 
810,564

 
(4,544,606
)
 
2,995,517

Total Assets
$
4,055,048

 
$
5,239,116

 
$
386,358

 
$
2,252,841

 
$
(5,582,776
)
 
$
6,350,587

Liabilities and Equity
 

 
 

 
 

 
 

 
 

 
 

Intercompany Payable
$
879,649

 
$

 
$
5,892

 
$
152,600

 
$
(1,038,141
)
 
$

Current Portion of Long-Term Debt

 
41,159

 

 
46,938

 
(29
)
 
88,068

Total Other Current Liabilities
56,740

 
454,924

 
26,804

 
215,295

 

 
753,763

Long-Term Debt, Net of Current Portion
2,608,818

 
674,190

 
284,798

 
1,189,804

 

 
4,757,610

Long-Term Notes Payable to Affiliates and Intercompany Payable
1,000

 
3,255,049

 
869

 

 
(3,256,918
)
 

Other Long-term Liabilities

 
115,950

 
37,402

 
69,187

 

 
222,539

Commitments and Contingencies (See Note 8)
 

 
 

 
 

 
 

 
 

 
 

Total Iron Mountain Incorporated Stockholders' Equity           
508,841

 
697,844

 
30,593

 
559,251

 
(1,287,688
)
 
508,841

Noncontrolling Interests

 

 

 
19,766

 

 
19,766

Total Equity
508,841

 
697,844

 
30,593

 
579,017

 
(1,287,688
)
 
528,607

Total Liabilities and Equity
$
4,055,048

 
$
5,239,116

 
$
386,358

 
$
2,252,841

 
$
(5,582,776
)
 
$
6,350,587

CONSOLIDATED BALANCE SHEETS (Continued)
 
June 30, 2016
 
Parent
 
Guarantors
 
Canada
Company
 
Non-
Guarantors
 
Eliminations
 
Consolidated
Assets
 

 
 

 
 

 
 

 
 

 
 

Current Assets:
 

 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
402

 
$
11,026

 
$
3,316

 
$
222,245

 
$

 
$
236,989

Accounts receivable

 
62,157

 
37,479

 
610,890

 

 
710,526

Intercompany receivable
878,096

 
351,042

 

 

 
(1,229,138
)
 

Other current assets

 
168,098

 
5,952

 
23,866

 
(29
)
 
197,887

Assets held for sale (see Note 10)

 
23,118

 
25,294

 
95,556

 

 
143,968

Total Current Assets
878,498

 
615,441

 
72,041

 
952,557

 
(1,229,167
)
 
1,289,370

Property, Plant and Equipment, Net
572

 
1,785,370

 
159,880

 
1,250,426

 

 
3,196,248

Other Assets, Net:
 

 
 

 
 

 
 

 
 

 
 

Long-term notes receivable from affiliates and intercompany receivable
3,609,376

 
1,000

 

 

 
(3,610,376
)
 

Investment in subsidiaries
882,989

 
554,230

 
34,442

 
141,392

 
(1,613,053
)
 

Goodwill

 
2,445,469

 
235,715

 
1,158,906

 

 
3,840,090

Other

 
787,825

 
55,886

 
571,635

 

 
1,415,346

Total Other Assets, Net
4,492,365

 
3,788,524

 
326,043

 
1,871,933

 
(5,223,429
)
 
5,255,436

Total Assets
$
5,371,435

 
$
6,189,335

 
$
557,964

 
$
4,074,916

 
$
(6,452,596
)
 
$
9,741,054

Liabilities and Equity
 

 
 

 
 

 
 

 
 

 
 

Intercompany Payable
$

 
$

 
$
1,389

 
$
1,227,749

 
$
(1,229,138
)
 
$

Current Portion of Long-Term Debt

 
45,458

 

 
67,080

 
(29
)
 
112,509

Total Other Current Liabilities
57,457

 
461,102

 
33,895

 
295,432

 

 
847,886

Liabilities held for sale (see Note 10)

 

 

 
21,634

 

 
21,634

Long-Term Debt, Net of Current Portion
3,091,903

 
1,119,548

 
286,547

 
1,605,060

 

 
6,103,058

Long-Term Notes Payable to Affiliates and Intercompany Payable
1,000

 
3,609,376

 

 

 
(3,610,376
)
 

Other Long-term Liabilities

 
162,073

 
60,299

 
187,565

 

 
409,937

Commitments and Contingencies (See Note 8)
 

 
 

 
 

 
 

 
 

 
 

Total Iron Mountain Incorporated Stockholders' Equity           
2,221,075

 
791,778

 
175,834

 
645,441

 
(1,613,053
)
 
2,221,075

Noncontrolling Interests

 

 

 
24,955

 

 
24,955

Total Equity
2,221,075

 
791,778

 
175,834

 
670,396

 
(1,613,053
)
 
2,246,030

Total Liabilities and Equity
$
5,371,435

 
$
6,189,335

 
$
557,964

 
$
4,074,916

 
$
(6,452,596
)
 
$
9,741,054


CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
 
Three Months Ended June 30, 2015
 
Parent
 
Guarantors
 
Canada
Company
 
Non-
Guarantors
 
Eliminations
 
Consolidated
Revenues:
 

 
 

 
 

 
 

 
 

 
 

Storage rental
$

 
$
305,913

 
$
30,804

 
$
124,492

 
$

 
$
461,209

Service

 
189,268

 
16,108

 
93,149

 

 
298,525

Intercompany service

 
1,055

 

 
22,126

 
(23,181
)
 

Total Revenues

 
496,236

 
46,912

 
239,767

 
(23,181
)
 
759,734

Operating Expenses:
 

 
 

 
 

 
 

 
 

 


Cost of sales (excluding depreciation and amortization)

 
196,080

 
6,642

 
123,561

 

 
326,283

Selling, general and administrative
24

 
149,051

 
3,795

 
63,015

 

 
215,885

Intercompany service charges

 
6,400

 
15,726

 
1,055

 
(23,181
)
 

Depreciation and amortization
45

 
56,360

 
3,165

 
27,979

 

 
87,549

Loss (Gain) on disposal/write-down of property, plant and equipment (excluding real estate), net

 
440

 

 
75

 

 
515

Total Operating Expenses
69

 
408,331

 
29,328

 
215,685

 
(23,181
)
 
630,232

Operating (Loss) Income
(69
)
 
87,905

 
17,584

 
24,082

 

 
129,502

Interest Expense (Income), Net
39,222

 
(6,415
)
 
8,342

 
24,938

 

 
66,087

Other Expense (Income), Net
1,127

 
3,139

 
(10
)
 
(2,252
)
 

 
2,004

(Loss) Income from Continuing Operations Before (Benefit) Provision for Income Taxes
(40,418
)
 
91,181

 
9,252

 
1,396

 

 
61,411

(Benefit) Provision for Income Taxes

 
(1,037
)
 
4,796

 
3,645

 

 
7,404

Equity in the (Earnings) Losses of Subsidiaries, Net of Tax
(93,748
)
 
(643
)
 
(874
)
 
(4,456
)
 
99,721

 

Net Income (Loss)
53,330

 
92,861

 
5,330

 
2,207

 
(99,721
)
 
54,007

Less: Net Income (Loss) Attributable to Noncontrolling Interests

 

 

 
677

 

 
677

Net Income (Loss) Attributable to Iron Mountain Incorporated
$
53,330

 
$
92,861

 
$
5,330

 
$
1,530

 
$
(99,721
)
 
$
53,330

Net Income (Loss)
$
53,330

 
$
92,861

 
$
5,330

 
$
2,207

 
$
(99,721
)
 
$
54,007

Other Comprehensive Income (Loss):
 
 
 
 
 
 
 
 
 
 
 
Foreign Currency Translation Adjustments
(1,464
)
 

 
1,037

 
1,427

 

 
1,000

Equity in Other Comprehensive Income (Loss) of Subsidiaries
2,796

 
2,907

 
1,542

 
1,037

 
(8,282
)
 

Total Other Comprehensive Income (Loss)
1,332

 
2,907

 
2,579

 
2,464

 
(8,282
)
 
1,000

Comprehensive Income (Loss)
54,662

 
95,768

 
7,909

 
4,671

 
(108,003
)
 
55,007

Comprehensive Income (Loss) Attributable to Noncontrolling Interests

 

 

 
345

 

 
345

Comprehensive Income (Loss) Attributable to Iron Mountain Incorporated
$
54,662

 
$
95,768

 
$
7,909

 
$
4,326

 
$
(108,003
)
 
$
54,662


CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Continued)
 
Three Months Ended June 30, 2016
 
Parent
 
Guarantors
 
Canada
Company
 
Non-
Guarantors
 
Eliminations
 
Consolidated
Revenues:
 

 
 

 
 

 
 

 
 

 
 

Storage rental
$

 
$
329,672

 
$
32,331

 
$
176,679

 
$

 
$
538,682

Service

 
199,349

 
16,907

 
128,810

 

 
345,066

Intercompany service

 
1,013

 

 
19,903

 
(20,916
)
 

Total Revenues

 
530,034

 
49,238

 
325,392

 
(20,916
)
 
883,748

Operating Expenses:
 

 
 

 
 

 
 

 
 

 
 

Cost of sales (excluding depreciation and amortization)

 
216,871

 
6,929

 
171,849

 

 
395,649

Selling, general and administrative
521

 
191,193

 
4,595

 
80,768

 

 
277,077

Intercompany service charges

 
3,809

 
16,094

 
1,013

 
(20,916
)
 

Depreciation and amortization
44

 
67,666

 
3,962

 
43,350

 

 
115,022

(Gain) Loss on disposal/write-down of property, plant and equipment (excluding real estate), net

 
(839
)
 

 
213

 

 
(626
)
Total Operating Expenses
565

 
478,700

 
31,580

 
297,193

 
(20,916
)
 
787,122

Operating (Loss) Income
(565
)
 
51,334

 
17,658

 
28,199

 

 
96,626

Interest Expense (Income), Net
28,069

 
(6,064
)
 
11,348

 
41,513

 

 
74,866

Other Expense (Income), Net
50,845

 
761

 
64

 
(26,029
)
 

 
25,641

(Loss) Income from Continuing Operations Before Provision (Benefit) for Income Taxes
(79,479
)

56,637


6,246


12,715




(3,881
)
Provision (Benefit) for Income Taxes

 
7,813

 
2,174

 
852

 

 
10,839

Equity in the (Earnings) Losses of Subsidiaries, Net of Tax
(65,511
)
 
(31,766
)
 
(1,315
)
 
(4,707
)
 
103,299

 

(Loss) Income from Continuing Operations
(13,968
)
 
80,590

 
5,387

 
16,570

 
(103,299
)
 
(14,720
)
Income (Loss) from Discontinued Operations

 
890

 
635

 
62

 

 
1,587

Net (Loss) Income
(13,968
)
 
81,480

 
6,022

 
16,632

 
(103,299
)
 
(13,133
)
Less: Net Income (Loss) Attributable to Noncontrolling Interests

 

 

 
835

 

 
835

Net (Loss) Income Attributable to Iron Mountain Incorporated
$
(13,968
)
 
$
81,480

 
$
6,022

 
$
15,797

 
$
(103,299
)
 
$
(13,968
)
Net (Loss) Income
$
(13,968
)
 
$
81,480

 
$
6,022

 
$
16,632

 
$
(103,299
)
 
$
(13,133
)
Other Comprehensive Income (Loss):
 

 
 

 
 

 
 

 
 

 
 

Foreign Currency Translation Adjustments
754

 

 
(4,894
)
 
6,929

 

 
2,789

Equity in Other Comprehensive Income (Loss) of Subsidiaries
2,117

 
(2,569
)
 
(48
)
 
(4,894
)
 
5,394

 

Total Other Comprehensive Income (Loss)
2,871

 
(2,569
)
 
(4,942
)
 
2,035

 
5,394

 
2,789

Comprehensive (Loss) Income
(11,097
)
 
78,911

 
1,080

 
18,667

 
(97,905
)
 
(10,344
)
Comprehensive Income (Loss) Attributable to Noncontrolling Interests

 

 

 
753

 

 
753

Comprehensive (Loss) Income Attributable to Iron Mountain Incorporated
$
(11,097
)
 
$
78,911

 
$
1,080

 
$
17,914

 
$
(97,905
)
 
$
(11,097
)

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Continued)
 
Six Months Ended June 30, 2015
 
Parent
 
Guarantors
 
Canada
Company
 
Non-
Guarantors
 
Eliminations
 
Consolidated
Revenues:
 

 
 

 
 

 
 

 
 

 
 

Storage rental
$

 
$
610,505

 
$
61,672

 
$
247,904

 
$

 
$
920,081

Service

 
370,133

 
32,665

 
186,141

 

 
588,939

Intercompany service

 
1,407

 

 
38,545

 
(39,952
)
 

Total Revenues

 
982,045

 
94,337

 
472,590

 
(39,952
)
 
1,509,020

Operating Expenses:
 

 
 

 
 

 
 

 
 

 
 

Cost of sales (excluding depreciation and amortization)

 
392,741

 
13,807

 
241,389

 

 
647,937

Selling, general and administrative
97

 
281,243

 
7,962

 
122,997

 

 
412,299

Intercompany service charges

 
6,400

 
32,145

 
1,407

 
(39,952
)
 

Depreciation and amortization
91

 
111,763

 
6,217

 
55,429

 

 
173,500

Loss (Gain) on disposal/write-down of property, plant and equipment (excluding real estate), net

 
762

 

 
86

 

 
848

Total Operating Expenses
188

 
792,909

 
60,131

 
421,308

 
(39,952
)
 
1,234,584

Operating (Loss) Income
(188
)
 
189,136

 
34,206

 
51,282

 

 
274,436

Interest Expense (Income), Net
78,392

 
(13,092
)
 
16,545

 
49,140

 

 
130,985

Other (Income) Expense, Net
(911
)
 
4,522

 
(137
)
 
20,879

 

 
24,353

(Loss) Income from Continuing Operations Before Provision (Benefit) for Income Taxes
(77,669
)
 
197,706

 
17,798

 
(18,737
)
 

 
119,098

Provision (Benefit) for Income Taxes

 
8,665

 
7,859

 
6,828

 

 
23,352

Equity in the (Earnings) Losses of Subsidiaries, Net of Tax
(172,095
)
 
18,097

 
(1,933
)
 
(9,939
)
 
165,870

 

Net Income (Loss)
94,426

 
170,944

 
11,872

 
(15,626
)
 
(165,870
)
 
95,746

Less: Net Income (Loss) Attributable to Noncontrolling Interests

 

 

 
1,320

 

 
1,320

Net Income (Loss) Attributable to Iron Mountain Incorporated
$
94,426

 
$
170,944

 
$
11,872

 
$
(16,946
)
 
$
(165,870
)
 
$
94,426

Net Income (Loss)
$
94,426

 
$
170,944

 
$
11,872

 
$
(15,626
)
 
$
(165,870
)
 
$
95,746

Other Comprehensive (Loss) Income:
 

 
 

 
 

 
 

 
 

 
 

Foreign Currency Translation Adjustments
3,466

 

 
(6,903
)
 
(51,738
)
 

 
(55,175
)
Market Value Adjustments for Securities

 
23

 

 

 

 
23

Equity in Other Comprehensive (Loss) Income of Subsidiaries
(58,185
)
 
(57,989
)
 
(1,465
)
 
(6,903
)
 
124,542

 

Total Other Comprehensive (Loss) Income
(54,719
)
 
(57,966
)
 
(8,368
)
 
(58,641
)
 
124,542

 
(55,152
)
Comprehensive Income (Loss)
39,707

 
112,978

 
3,504

 
(74,267
)
 
(41,328
)
 
40,594

Comprehensive Income (Loss) Attributable to Noncontrolling Interests

 

 

 
887

 

 
887

Comprehensive Income (Loss) Attributable to Iron Mountain Incorporated
$
39,707

 
$
112,978

 
$
3,504

 
$
(75,154
)
 
$
(41,328
)
 
$
39,707


CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Continued)
 
Six Months Ended June 30, 2016
 
Parent
 
Guarantors
 
Canada
Company
 
Non-
Guarantors
 
Eliminations
 
Consolidated
Revenues:
 

 
 

 
 

 
 

 
 

 
 

Storage rental
$

 
$
638,669

 
$
59,936

 
$
301,288

 
$

 
$
999,893

Service

 
384,656

 
31,549

 
218,340

 

 
634,545

Intercompany service

 
2,026

 

 
37,248

 
(39,274
)
 

Total Revenues

 
1,025,351

 
91,485

 
556,876

 
(39,274
)
 
1,634,438

Operating Expenses:
 

 
 

 
 

 
 

 
 

 


Cost of sales (excluding depreciation and amortization)

 
419,409

 
13,719

 
288,626

 

 
721,754

Selling, general and administrative
593

 
339,826

 
7,968

 
136,456

 

 
484,843

Intercompany service charges

 
7,163

 
30,085

 
2,026

 
(39,274
)
 

Depreciation and amortization
89

 
123,919

 
7,041

 
71,177

 

 
202,226

(Gain) Loss on disposal/write-down of property, plant and equipment (excluding real estate), net

 
(1,409
)
 
6

 
326

 

 
(1,077
)
Total Operating Expenses
682

 
888,908

 
58,819

 
498,611

 
(39,274
)
 
1,407,746

Operating (Loss) Income
(682
)
 
136,443

 
32,666

 
58,265

 

 
226,692

Interest Expense (Income), Net
68,053

 
(14,594
)
 
21,382

 
67,087

 

 
141,928

Other Expense (Income), Net
51,731

 
4,243

 
44

 
(42,314
)
 

 
13,704

(Loss) Income from Continuing Operations Before Provision (Benefit) for Income Taxes
(120,466
)
 
146,794

 
11,240

 
33,492

 

 
71,060

Provision (Benefit) for Income Taxes

 
16,673

 
4,040

 
2,026

 

 
22,739

Equity in the (Earnings) Losses of Subsidiaries, Net of Tax
(169,272
)
 
(54,696
)
 
(2,686
)
 
(7,835
)
 
234,489

 

Income (Loss) from Continuing Operations
48,806

 
184,817

 
9,886

 
39,301

 
(234,489
)
 
48,321

Income (Loss) from Discontinued Operations

 
890

 
635

 
62

 

 
1,587

Net Income (Loss)
48,806

 
185,707

 
10,521

 
39,363

 
(234,489
)
 
49,908

Less: Net Income (Loss) Attributable to Noncontrolling Interests

 

 

 
1,102

 

 
1,102

Net Income (Loss) Attributable to Iron Mountain Incorporated
$
48,806

 
$
185,707

 
$
10,521

 
$
38,261

 
$
(234,489
)
 
$
48,806

Net Income (Loss)
$
48,806

 
$
185,707

 
$
10,521

 
$
39,363

 
$
(234,489
)
 
$
49,908

Other Comprehensive Income (Loss):
 

 
 

 
 

 
 

 
 

 
 

Foreign Currency Translation Adjustments
(588
)
 

 
(3,105
)
 
30,460

 

 
26,767

Market Value Adjustments for Securities

 
(734
)
 

 

 

 
(734
)
Equity in Other Comprehensive Income (Loss) of Subsidiaries
26,216

 
21,530

 
613

 
(3,105
)
 
(45,254
)
 

Total Other Comprehensive Income (Loss)
25,628

 
20,796

 
(2,492
)
 
27,355

 
(45,254
)
 
26,033

Comprehensive Income (Loss)
74,434

 
206,503

 
8,029

 
66,718

 
(279,743
)
 
75,941

Comprehensive Income (Loss) Attributable to Noncontrolling Interests

 

 

 
1,507

 

 
1,507

Comprehensive Income (Loss) Attributable to Iron Mountain Incorporated
$
74,434

 
$
206,503

 
$
8,029

 
$
65,211

 
$
(279,743
)
 
$
74,434


CONSOLIDATED STATEMENTS OF CASH FLOWS
 
Six Months Ended June 30, 2015
 
Parent
 
Guarantors
 
Canada
Company
 
Non-
Guarantors
 
Eliminations
 
Consolidated
Cash Flows from Operating Activities:
 

 
 

 
 

 
 

 
 

 
 

Cash Flows from Operating Activities
$
(77,187
)
 
$
203,751

 
$
13,218

 
$
39,956

 
$

 
$
179,738

Cash Flows from Investing Activities:
 

 
 

 
 

 
 

 
 

 
 

Capital expenditures

 
(86,883
)
 
(8,914
)
 
(43,559
)
 

 
(139,356
)
Cash paid for acquisitions, net of cash acquired

 
(5,736
)
 
(5,399
)
 
(10,579
)
 

 
(21,714
)
Intercompany loans to subsidiaries
245,945

 
172,666

 

 

 
(418,611
)
 

Investment in subsidiaries
(10,000
)
 
(10,000
)
 

 

 
20,000

 

Decrease in restricted cash
33,860

 

 

 

 

 
33,860

Acquisitions of customer relationships and customer inducements

 
(20,247
)
 
(690
)
 
(3,270
)
 

 
(24,207
)
Proceeds from sales of property and equipment and other, net (including real estate)

 
327

 
6

 
472

 

 
805

Cash Flows from Investing Activities
269,805

 
50,127

 
(14,997
)
 
(56,936
)
 
(398,611
)
 
(150,612
)
Cash Flows from Financing Activities:
 

 
 

 
 

 
 

 
 

 
 

Repayment of revolving credit and term loan facilities and other debt

 
(3,640,841
)
 
(331,819
)
 
(942,385
)
 

 
(4,915,045
)
Proceeds from revolving credit and term loan facilities and other debt

 
3,616,000

 
334,633

 
1,124,402

 

 
5,075,035

Debt (repayment to) financing from and equity (distribution to) contribution from noncontrolling interests, net

 

 

 
(830
)
 

 
(830
)
Intercompany loans from parent

 
(240,118
)
 
877

 
(179,370
)
 
418,611

 

Equity contribution from parent

 
10,000

 

 
10,000

 
(20,000
)
 

Parent cash dividends
(203,229
)
 

 

 

 

 
(203,229
)
Net proceeds (payments) associated with employee stock-based awards
9,454

 

 

 

 

 
9,454

Excess tax benefit (deficiency) from stock-based compensation
260

 

 

 

 

 
260

Payment of debt financing and stock issuance costs              
(29
)
 
(110
)
 

 
(975
)
 

 
(1,114
)
Cash Flows from Financing Activities
(193,544
)
 
(255,069
)
 
3,691

 
10,842

 
398,611

 
(35,469
)
Effect of exchange rates on cash and cash equivalents

 
(67
)
 
(14
)
 
(2,411
)
 

 
(2,492
)
(Decrease) Increase in cash and cash equivalents
(926
)
 
(1,258
)
 
1,898

 
(8,549
)
 

 
(8,835
)
Cash and cash equivalents, beginning of period
2,399

 
4,713

 
4,979

 
113,842

 

 
125,933

Cash and cash equivalents, end of period
$
1,473

 
$
3,455

 
$
6,877

 
$
105,293

 
$

 
$
117,098

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
 
Six Months Ended June 30, 2016
 
Parent
 
Guarantors
 
Canada
Company
 
Non-
Guarantors
 
Eliminations
 
Consolidated
Cash Flows from Operating Activities:
 

 
 

 
 

 
 

 
 

 
 

Cash Flows from Operating Activities—Continuing Operations
$
(107,370
)
 
$
203,070

 
$
23,827

 
$
86,078

 
$

 
$
205,605

Cash Flows from Operating Activities—Discontinued Operations

 
393

 
690

 
62

 

 
1,145

Cash Flows from Operating Activities
(107,370
)
 
203,463

 
24,517

 
86,140

 

 
206,750

Cash Flows from Investing Activities:
 

 
 

 
 

 
 

 
 

 
 

Capital expenditures

 
(97,647
)
 
(1,048
)
 
(64,970
)
 

 
(163,665
)
Cash paid for acquisitions, net of cash acquired

 
4,074

 
(2,381
)
 
(278,246
)
 

 
(276,553
)
Intercompany loans to subsidiaries
(148,811
)
 
(265,060
)
 

 

 
413,871

 

Investment in subsidiaries
(1,585
)
 
(1,585
)
 

 

 
3,170

 

Acquisitions of customer relationships and customer inducements

 
(13,492
)
 

 
(3,254
)
 

 
(16,746
)
Net proceeds from divestments (see Note 10)

 
53,950

 

 

 

 
53,950

Proceeds from sales of property and equipment and other, net (including real estate)

 
92

 

 
279

 

 
371

Cash Flows from Investing Activities—Continuing Operations
(150,396
)
 
(319,668
)
 
(3,429
)
 
(346,191
)
 
417,041

 
(402,643
)
Cash Flows from Investing Activities—Discontinued Operations

 

 
90

 

 

 
90

Cash Flows from Investing Activities
(150,396
)
 
(319,668
)
 
(3,339
)
 
(346,191
)
 
417,041

 
(402,553
)
Cash Flows from Financing Activities:
 

 
 

 
 

 
 

 
 

 
 

Repayment of revolving credit, term loan and bridge facilities and other debt
(1,096,706
)
 
(3,554,881
)
 
(861,740
)
 
(1,873,787
)
 

 
(7,387,114
)
Proceeds from revolving credit, term loan and bridge facilities and other debt
1,083,681

 
3,285,396

 
843,281

 
1,974,447

 

 
7,186,805

Net proceeds from sales of senior notes
492,500

 
246,250

 

 

 

 
738,750

Debt financing from (repayment to) and equity contribution from (distribution to) noncontrolling interests, net

 

 

 
456

 

 
456

Intercompany loans from parent

 
146,909

 
(14,427
)
 
281,389

 
(413,871
)
 

Equity contribution from parent

 
1,585

 

 
1,585

 
(3,170
)
 

Parent cash dividends
(232,596
)
 

 

 

 

 
(232,596
)
Net proceeds (payments) associated with employee stock-based awards
18,641

 

 

 

 

 
18,641

Excess tax benefit (deficiency) from stock-based compensation
29

 

 

 

 

 
29

Payment of debt financing and stock issuance costs              
(7,532
)
 
(4,500
)
 

 

 

 
(12,032
)
Cash Flows from Financing Activities—Continuing Operations
258,017

 
120,759

 
(32,886
)
 
384,090

 
(417,041
)
 
312,939

Cash Flows from Financing Activities—Discontinued Operations

 

 

 

 

 

Cash Flows from Financing Activities
258,017

 
120,759

 
(32,886
)
 
384,090

 
(417,041
)
 
312,939

Effect of exchange rates on cash and cash equivalents

 

 
1,842

 
(10,370
)
 

 
(8,528
)
Increase (Decrease) in cash and cash equivalents
251

 
4,554

 
(9,866
)
 
113,669

 

 
108,608

Cash and cash equivalents, beginning of period
151

 
6,472

 
13,182

 
108,576

 

 
128,381

Cash and cash equivalents, end of period
$
402

 
$
11,026

 
$
3,316

 
$
222,245

 
$

 
$
236,989