State of Delaware | 26-2735737 | |
(State or other jurisdiction of | (I.R.S. Employer Identification No.) | |
incorporation or organization) |
5251 DTC Parkway, Suite 1000 | ||
Greenwood Village, Colorado | 80111 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer x | Accelerated filer o | |
Non-accelerated filer o | Smaller reporting company o | |
(Do not check if a smaller reporting company) |
Page | ||
PART I — FINANCIAL INFORMATION | ||
March 31, 2016 | December 31, 2015 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 32,529 | $ | 5,577 | |||
Restricted cash | — | 55 | |||||
Marketable securities, at fair value | 87,675 | 87,052 | |||||
Trade receivables, net of allowance for doubtful accounts of $2,587 in 2016 and $2,762 in 2015 | 13,334 | 13,622 | |||||
Prepaid and other current assets | 12,204 | 10,702 | |||||
Assets held for sale | 6,063 | 6,265 | |||||
Total current assets | 151,805 | 123,273 | |||||
Property and equipment, net of accumulated depreciation of $34,221 in 2016 and $32,158 in 2015 | 32,412 | 32,440 | |||||
Subscriber accounts, net of accumulated amortization of $1,034,597 in 2016 and $975,795 in 2015 | 1,409,489 | 1,423,538 | |||||
Dealer network and other intangible assets, net of accumulated amortization of $76,036 in 2016 and $73,578 in 2015 | 24,197 | 26,654 | |||||
Goodwill | 563,549 | 563,549 | |||||
Other assets, net | 3,602 | 3,851 | |||||
Total assets | $ | 2,185,054 | $ | 2,173,305 | |||
Liabilities and Stockholders’ Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 7,751 | $ | 8,660 | |||
Accrued payroll and related liabilities | 4,384 | 4,385 | |||||
Other accrued liabilities | 48,872 | 31,573 | |||||
Deferred revenue | 16,267 | 16,207 | |||||
Holdback liability | 14,258 | 16,386 | |||||
Current portion of long-term debt | 5,500 | 5,500 | |||||
Liabilities of discontinued operations | 3,500 | 3,500 | |||||
Total current liabilities | 100,532 | 86,211 | |||||
Non-current liabilities: | |||||||
Long-term debt | 1,737,071 | 1,713,868 | |||||
Long-term holdback liability | 3,614 | 3,786 | |||||
Derivative financial instruments | 25,364 | 13,470 | |||||
Deferred income tax liability, net | 14,684 | 13,646 | |||||
Other liabilities | 12,723 | 17,555 | |||||
Total liabilities | 1,893,988 | 1,848,536 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Preferred stock, $0.01 par value. Authorized 5,000,000 shares; no shares issued | — | — | |||||
Series A common stock, $.01 par value. Authorized 45,000,000 shares; issued and outstanding 12,345,381 and 12,301,248 shares at March 31, 2016 and December 31, 2015, respectively | 123 | 123 | |||||
Series B common stock, $.01 par value. Authorized 5,000,000 shares; issued and outstanding 382,359 shares both at March 31, 2016 and December 31, 2015 | 4 | 4 | |||||
Series C common stock, $0.01 par value. Authorized 45,000,000 shares; no shares issued | — | — | |||||
Additional paid-in capital | 1,419,555 | 1,417,895 | |||||
Accumulated deficit | (1,101,535 | ) | (1,078,315 | ) | |||
Accumulated other comprehensive loss, net | (27,081 | ) | (14,938 | ) | |||
Total stockholders’ equity | 291,066 | 324,769 | |||||
Total liabilities and stockholders’ equity | $ | 2,185,054 | $ | 2,173,305 |
Three Months Ended March 31, | |||||||
2016 | 2015 | ||||||
Net revenue | $ | 143,268 | 138,416 | ||||
Operating expenses: | |||||||
Cost of services | 29,475 | 25,167 | |||||
Selling, general and administrative, including stock-based compensation | 32,118 | 27,596 | |||||
Radio conversion costs | 9,079 | 523 | |||||
Amortization of subscriber accounts, dealer network and other intangible assets | 61,322 | 63,141 | |||||
Depreciation | 2,063 | 2,398 | |||||
Gain on disposal of operating assets | — | (1,050 | ) | ||||
134,057 | 117,775 | ||||||
Operating income | 9,211 | 20,641 | |||||
Other income (expense), net: | |||||||
Interest income | 457 | 516 | |||||
Interest expense | (31,424 | ) | (29,781 | ) | |||
Other income, net | 358 | 926 | |||||
(30,609 | ) | (28,339 | ) | ||||
Loss from continuing operations before income taxes | (21,398 | ) | (7,698 | ) | |||
Income tax expense from continuing operations | (1,822 | ) | (1,977 | ) | |||
Net loss from continuing operations | (23,220 | ) | (9,675 | ) | |||
Discontinued operations: | |||||||
Loss from discontinued operations, net of income tax of $0 | — | (160 | ) | ||||
Net loss | (23,220 | ) | (9,835 | ) | |||
Other comprehensive loss: | |||||||
Foreign currency translation adjustments | (202 | ) | (277 | ) | |||
Unrealized holding losses on marketable securities, net | (96 | ) | (1,069 | ) | |||
Unrealized loss on derivative contracts, net | (11,845 | ) | (4,463 | ) | |||
Total other comprehensive loss, net of tax | (12,143 | ) | (5,809 | ) | |||
Comprehensive loss | $ | (35,363 | ) | (15,644 | ) | ||
Basic and diluted loss per share: | |||||||
Continuing operations | $ | (1.86 | ) | (0.73 | ) | ||
Discontinued operations | — | (0.01 | ) | ||||
Net loss | $ | (1.86 | ) | (0.74 | ) |
Three Months Ended March 31, | ||||||
2016 | 2015 | |||||
Cash flows from operating activities: | ||||||
Net loss | $ | (23,220 | ) | (9,835 | ) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||
Loss from discontinued operations, net of income tax | — | 160 | ||||
Amortization of subscriber accounts, dealer network and other intangible assets | 61,322 | 63,141 | ||||
Depreciation | 2,063 | 2,398 | ||||
Stock-based compensation | 1,695 | 1,626 | ||||
Deferred income tax expense | 1,052 | 1,021 | ||||
Gain on disposal of operating assets | — | (1,050 | ) | |||
Amortization of debt discount and deferred debt costs | 2,628 | 2,400 | ||||
Bad debt expense | 2,544 | 2,375 | ||||
Other non-cash activity, net | 579 | (177 | ) | |||
Changes in assets and liabilities: | ||||||
Trade receivables | (2,256 | ) | (2,265 | ) | ||
Prepaid expenses and other assets | (1,378 | ) | (607 | ) | ||
Subscriber accounts - deferred contract costs | (660 | ) | — | |||
Payables and other liabilities | 11,532 | 6,292 | ||||
Operating activities from discontinued operations, net | — | (100 | ) | |||
Net cash provided by operating activities | 55,901 | 65,379 | ||||
Cash flows from investing activities: | ||||||
Capital expenditures | (2,276 | ) | (2,728 | ) | ||
Cost of subscriber accounts acquired | (46,670 | ) | (61,053 | ) | ||
Cash paid for acquisition, net of cash acquired | — | (56,343 | ) | |||
Purchases of marketable securities | (5,036 | ) | — | |||
Proceeds from sale of marketable securities | 4,403 | 27,020 | ||||
Decrease (increase) in restricted cash | 55 | (105 | ) | |||
Proceeds from the disposal of operating assets | — | 18,813 | ||||
Net cash used in investing activities | (49,524 | ) | (74,396 | ) | ||
Cash flows from financing activities: | ||||||
Proceeds from long-term debt | 59,250 | 91,400 | ||||
Payments on long-term debt | (38,675 | ) | (33,892 | ) | ||
Payments of financing costs | — | (551 | ) | |||
Purchases and retirement of common stock | — | (9,473 | ) | |||
Net cash provided by financing activities | 20,575 | 47,484 | ||||
Net increase in cash and cash equivalents | 26,952 | 38,467 | ||||
Cash and cash equivalents at beginning of period | 5,577 | 12,612 | ||||
Cash and cash equivalents at end of period | $ | 32,529 | 51,079 | |||
Supplemental cash flow information: | ||||||
State taxes paid, net | $ | 19 | — | |||
Interest paid | 16,152 | 14,750 |
Additional Paid-in Capital | Accumulated Other Comprehensive Loss | Total Stockholders' Equity | ||||||||||||||||||||||
Preferred Stock | Common Stock | Accumulated Deficit | ||||||||||||||||||||||
Series A | Series B | Series C | ||||||||||||||||||||||
Balance at December 31, 2015 | $ | — | 123 | 4 | — | 1,417,895 | (1,078,315 | ) | (14,938 | ) | 324,769 | |||||||||||||
Net loss | — | — | — | — | — | (23,220 | ) | — | (23,220 | ) | ||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | (12,143 | ) | (12,143 | ) | ||||||||||||||
Stock-based compensation | — | — | — | — | 1,816 | — | — | 1,816 | ||||||||||||||||
Value of shares withheld for minimum tax liability | — | — | — | — | (156 | ) | — | — | (156 | ) | ||||||||||||||
Balance at March 31, 2016 | $ | — | 123 | 4 | — | 1,419,555 | (1,101,535 | ) | (27,081 | ) | 291,066 |
As of March 31, 2016 | ||||||||||||||||
Cost Basis | Unrealized Gains | Unrealized Losses | Total | |||||||||||||
Equity securities | $ | 4,603 | $ | — | $ | (1,026 | ) | $ | 3,577 | |||||||
Mutual funds (a) | 84,052 | 858 | (812 | ) | 84,098 | |||||||||||
Ending balance | $ | 88,655 | $ | 858 | $ | (1,838 | ) | $ | 87,675 | |||||||
As of December 31, 2015 | ||||||||||||||||
Cost Basis (b) | Unrealized Gains | Unrealized Losses | Total | |||||||||||||
Equity securities | $ | 4,603 | $ | — | $ | (1,288 | ) | $ | 3,315 | |||||||
Mutual funds (a) | 83,333 | 824 | (420 | ) | 83,737 | |||||||||||
Ending balance | $ | 87,936 | $ | 824 | $ | (1,708 | ) | $ | 87,052 |
(a) | Primarily consists of corporate bond funds. |
(b) | When an other-than-temporary impairment occurs, the Company reduces the cost basis of the marketable security |
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
Gross realized gains | $ | 86 | $ | 950 | ||||
Gross realized losses | $ | — | $ | 600 | ||||
Total proceeds | $ | 4,403 | $ | 27,020 |
March 31, 2016 | December 31, 2015 | ||||||
Interest payable | $ | 27,715 | $ | 15,390 | |||
Income taxes payable | 3,394 | 2,665 | |||||
Legal accrual | 468 | 379 | |||||
LiveWatch acquisition retention bonus | 2,963 | — | |||||
Other | 14,332 | 13,139 | |||||
Total Other accrued liabilities | $ | 48,872 | $ | 31,573 |
March 31, 2016 | December 31, 2015 | ||||||
Ascent Capital 4.00% Convertible Senior Notes due July 15, 2020 with an effective rate of 7.8% | $ | 75,401 | $ | 74,507 | |||
Monitronics 9.125% Senior Notes due April 1, 2020 with an effective rate of 9.4% | 576,897 | 576,455 | |||||
Monitronics term loans, mature April 9, 2022, LIBOR plus 3.50%, subject to a LIBOR floor of 1.00% (4.50%) with an effective rate of 5.1% | 541,157 | 542,420 | |||||
Monitronics term loans, mature March 23, 2018, LIBOR plus 3.25%, subject to a LIBOR floor of 1.00% (4.25%) with an effective rate of 5.0% | 395,858 | 394,938 | |||||
Monitronics $315 million revolving credit facility, matures December 22, 2017, LIBOR plus 3.75%, subject to a LIBOR floor of 1.00% (4.75%) with an effective rate of 5.9% | 153,258 | 131,048 | |||||
1,742,571 | 1,719,368 | ||||||
Less current portion of long-term debt | (5,500 | ) | (5,500 | ) | |||
Long-term debt | $ | 1,737,071 | $ | 1,713,868 |
As of March 31, 2016 | As of December 31, 2015 | ||||||
Principal | $ | 96,775 | $ | 96,775 | |||
Unamortized discount | (20,020 | ) | (20,857 | ) | |||
Deferred debt costs | (1,354 | ) | (1,411 | ) | |||
Carrying value | $ | 75,401 | $ | 74,507 |
Remainder of 2016 | $ | 4,125 | |
2017 | 160,700 | ||
2018 | 409,284 | ||
2019 | 5,500 | ||
2020 | 687,275 | ||
2021 | 5,500 | ||
Thereafter | 512,875 | ||
Total principal payments | $ | 1,785,259 | |
Less: | |||
Unamortized deferred debt costs, discounts and premium, net | 42,688 | ||
Total debt on condensed consolidated balance sheet | $ | 1,742,571 |
Notional | Effective Date | Maturity Date | Fixed Rate Paid | Variable Rate Received | ||||||
$ | 528,000,000 | March 28, 2013 | March 23, 2018 | 1.884% | 3 mo. USD-LIBOR-BBA, subject to a 1.00% floor (a) | |||||
139,925,000 | March 28, 2013 | March 23, 2018 | 1.384% | 3 mo. USD-LIBOR-BBA, subject to a 1.00% floor (a) | ||||||
109,390,703 | September 30, 2013 | March 23, 2018 | 1.959% | 3 mo. USD-LIBOR-BBA, subject to a 1.00% floor | ||||||
109,390,703 | September 30, 2013 | March 23, 2018 | 1.850% | 3 mo. USD-LIBOR-BBA, subject to a 1.00% floor | ||||||
191,475,002 | March 23, 2018 | April 9, 2022 | 2.924% | 3 mo. USD-LIBOR-BBA, subject to a 1.00% floor | ||||||
250,000,000 | March 23, 2018 | April 9, 2022 | 2.810% | 3 mo. USD-LIBOR-BBA, subject to a 1.00% floor | ||||||
50,000,000 | March 23, 2018 | April 9, 2022 | 2.504% | 3 mo. USD-LIBOR-BBA, subject to a 1.00% floor |
(a) | On March 25, 2013, Monitronics negotiated amendments to the terms of these interest rate swap agreements, which were entered into in March 2012 (the "Existing Swap Agreements," as amended, the "Amended Swaps"). The Amended Swaps are held with the same counterparties as the Existing Swap Agreements. Upon entering into the Amended Swaps, Monitronics simultaneously dedesignated the Existing Swap Agreements and redesignated the Amended Swaps as cash flow hedges for the underlying change in the swap terms. The amounts previously recognized in Accumulated other comprehensive loss relating to the dedesignation are recognized in Interest expense over the remaining life of the Amended Swaps. |
Three Months Ended March 31, | ||||||
2016 | 2015 | |||||
Effective portion of loss recognized in Accumulated other comprehensive loss | $ | (13,657 | ) | (6,268 | ) | |
Effective portion of loss reclassified from Accumulated other comprehensive loss into Net loss (a) | $ | (1,812 | ) | (1,805 | ) | |
Ineffective portion of amount of loss recognized into Net loss on interest rate swaps (a) | $ | (58 | ) | (84 | ) |
• | Level 1 - Quoted prices for identical instruments in active markets. |
• | Level 2 - Quoted prices for similar instruments in active or inactive markets and valuations derived from models where all significant inputs are observable in active markets. |
• | Level 3 - Valuations derived from valuation techniques in which one or more significant inputs are unobservable in any market. |
Level 1 | Level 2 | Level 3 | Total | ||||||||||
March 31, 2016 | |||||||||||||
Money market funds (a) | $ | 2,008 | — | — | $ | 2,008 | |||||||
Investments in marketable securities (b) | 87,675 | — | — | 87,675 | |||||||||
Derivative financial instruments - liabilities | — | (25,364 | ) | — | (25,364 | ) | |||||||
Total | $ | 89,683 | (25,364 | ) | — | $ | 64,319 | ||||||
December 31, 2015 | |||||||||||||
Money market funds (a) | $ | 2,242 | — | — | $ | 2,242 | |||||||
Investments in marketable securities (b) | 87,052 | — | — | 87,052 | |||||||||
Derivative financial instruments - liabilities | — | (13,470 | ) | — | (13,470 | ) | |||||||
Total | $ | 89,294 | (13,470 | ) | — | $ | 75,824 |
(a) | Included in cash and cash equivalents on the condensed consolidated balance sheets. |
(b) | Level 1 investments primarily consist of diversified corporate bond funds. |
March 31, 2016 | December 31, 2015 | ||||||
Long term debt, including current portion: | |||||||
Carrying value | $ | 1,742,571 | $ | 1,719,368 | |||
Fair value (a) | 1,559,386 | 1,563,376 |
(a) | The fair value is based on market quotations from third party financial institutions and is classified as Level 2 in the hierarchy. |
Series A Common Stock | Series B Common Stock | ||||
Balance at December 31, 2015 | 12,301,248 | 382,359 | |||
Issuance of stock awards | 59,000 | — | |||
Restricted stock forfeitures and tax withholding | (14,867 | ) | — | ||
Balance at March 31, 2016 | 12,345,381 | 382,359 |
Foreign currency translation adjustments | Unrealized holding gains and losses on marketable securities, net (a) | Unrealized gains and losses on derivative instruments, net (b) | Accumulated other comprehensive income (loss) | ||||||||||
As of December 31, 2015 | $ | (508 | ) | (884 | ) | (13,546 | ) | $ | (14,938 | ) | |||
Loss through Accumulated other comprehensive loss, net of income tax of $0 | (202 | ) | (10 | ) | (13,657 | ) | (13,869 | ) | |||||
Reclassifications of loss (gain) into Net loss, net of income tax of $0 | — | (86 | ) | 1,812 | 1,726 | ||||||||
As of March 31, 2016 | $ | (710 | ) | (980 | ) | (25,391 | ) | $ | (27,081 | ) |
(a) | Amounts reclassified into net loss are included in Other income, net on the condensed consolidated statement of operations. See note 4, Investments in Marketable Securities, for further information. |
(b) | Amounts reclassified into net loss are included in Interest expense on the condensed consolidated statement of operations. See note 8, Derivatives, for further information. |
Three Months Ended March 31, | |||||
2016 | 2015 | ||||
Weighted average Series A and Series B shares — basic and diluted | 12,450,892 | 13,266,941 |
Monitronics | LiveWatch | Other | Consolidated | |||||||||||||
Three Months Ended March 31, 2016 | ||||||||||||||||
Net revenue | $ | 138,096 | $ | 5,172 | $ | — | $ | 143,268 | ||||||||
Depreciation and amortization | $ | 62,152 | $ | 1,145 | $ | 88 | $ | 63,385 | ||||||||
Net loss from continuing operations before income taxes | $ | (13,151 | ) | $ | (5,269 | ) | $ | (2,978 | ) | $ | (21,398 | ) | ||||
Three Months Ended March 31, 2015 | ||||||||||||||||
Net revenue | $ | 136,901 | $ | 1,515 | $ | — | $ | 138,416 | ||||||||
Depreciation and amortization | $ | 64,996 | $ | 442 | $ | 101 | $ | 65,539 | ||||||||
Net loss from continuing operations before income taxes | $ | (4,637 | ) | $ | (1,736 | ) | $ | (1,325 | ) | $ | (7,698 | ) |
Monitronics | LiveWatch | Other | Consolidated | |||||||||||||
Balance at March 31, 2016 | ||||||||||||||||
Subscriber accounts, net of amortization | $ | 1,386,853 | $ | 22,636 | $ | — | $ | 1,409,489 | ||||||||
Goodwill | $ | 527,502 | $ | 36,047 | $ | — | $ | 563,549 | ||||||||
Total assets | $ | 2,096,891 | $ | 63,157 | $ | 25,006 | $ | 2,185,054 | ||||||||
Balance at December 31, 2015 | ||||||||||||||||
Subscriber accounts, net of amortization | $ | 1,400,515 | $ | 23,023 | $ | — | $ | 1,423,538 | ||||||||
Goodwill | $ | 527,502 | $ | 36,047 | $ | — | $ | 563,549 | ||||||||
Total assets | $ | 2,033,180 | $ | 63,267 | $ | 76,858 | $ | 2,173,305 |
• | general business conditions and industry trends; |
• | macroeconomic conditions and their effect on the general economy and on the U.S. housing market, in particular single family homes which represent Monitronics’ largest demographic; |
• | uncertainties in the development of our business strategies, including Monitronics' increased direct marketing efforts and market acceptance of new products and services; |
• | the competitive environment in which we operate, in particular increasing competition in the alarm monitoring industry from larger existing competitors and new market entrants, including telecommunications and cable companies; |
• | the development of new services or service innovations by competitors; |
• | Monitronics’ ability to acquire and integrate additional accounts, including competition for dealers with other alarm monitoring companies which could cause an increase in expected subscriber acquisition costs; |
• | integration of acquired assets and businesses; |
• | the regulatory environment in which we operate, including the multiplicity of jurisdictions, state and federal consumer protection laws and licensing requirements to which Monitronics and/or its dealers is subject and the risk of new regulations, such as the increasing adoption of "false alarm" ordinances; |
• | technological changes which could result in the obsolescence of currently utilized technology and the need for significant upgrade expenditures, including the phase-out of 2G networks by cellular carriers; |
• | the trend away from the use of public switched telephone network lines and resultant increase in servicing costs associated with alternative methods of communication; |
• | the operating performance of Monitronics’ network, including the potential for service disruptions at both the main monitoring facility and back-up monitoring facility due to acts of nature or technology deficiencies; |
• | the outcome of any pending, threatened, or future litigation, including potential liability for failure to respond adequately to alarm activations; |
• | the ability to continue to obtain insurance coverage sufficient to hedge our risk exposures, including as a result of acts of third parties and/or alleged regulatory violations; |
• | changes in the nature of strategic relationships with original equipment manufacturers, dealers and other Monitronics business partners; |
• | the reliability and creditworthiness of Monitronics’ independent alarm systems dealers and subscribers; |
• | changes in Monitronics’ expected rate of subscriber attrition; |
• | the availability and terms of capital, including the ability of Monitronics to obtain future financing to grow its business; |
• | Monitronics’ high degree of leverage and the restrictive covenants governing its indebtedness; and |
• | availability of qualified personnel. |
Twelve Months Ended March 31, | |||||||
2016 | 2015 | ||||||
Beginning balance of accounts | 1,090,612 | 1,046,785 | |||||
Accounts acquired | 152,078 | 190,525 | |||||
Accounts canceled | (148,787 | ) | (139,605 | ) | |||
Canceled accounts guaranteed by dealer and other adjustments (a) | (13,177 | ) | (b) | (7,093 | ) | (c) | |
Ending balance of accounts | 1,080,726 | 1,090,612 | |||||
Monthly weighted average accounts | 1,089,346 | 1,060,206 | |||||
Attrition rate - Unit | (13.7 | )% | (13.2 | )% | |||
Attrition rate - RMR (d) | (13.4 | )% | (13.0 | )% |
(a) | Includes canceled accounts that are contractually guaranteed to be refunded from holdback. |
(b) | Includes an estimated 3,170 accounts included in our Radio Conversion Program that canceled in excess of their expected attrition. |
(c) | Includes a favorable adjustment of 1,101 accounts associated with multi-site subscribers that were considered single accounts prior to the completion of the Security Networks integration in April 2014. |
(d) | The recurring monthly revenue ("RMR") of canceled accounts follows the same definition as subscriber unit attrition as noted above. RMR attrition is defined as the RMR of canceled accounts in a given period, adjusted for the impact of price increases or decreases in that period, divided by the weighted average of RMR for that period. |
Three Months Ended March 31, | |||||||
2016 | 2015 | ||||||
Net revenue | $ | 143,268 | 138,416 | ||||
Cost of services | 29,475 | 25,167 | |||||
Selling, general, and administrative | 32,118 | 27,596 | |||||
Amortization of subscriber accounts, dealer network and other intangible assets | 61,322 | 63,141 | |||||
Interest expense | (31,424 | ) | (29,781 | ) | |||
Income tax expense from continuing operations | (1,822 | ) | (1,977 | ) | |||
Net loss from continuing operations | (23,220 | ) | (9,675 | ) | |||
Net loss | (23,220 | ) | (9,835 | ) | |||
Adjusted EBITDA (a) | |||||||
Monitronics business Adjusted EBITDA | $ | 87,020 | 91,667 | ||||
Corporate Adjusted EBITDA | (1,974 | ) | (947 | ) | |||
Total Adjusted EBITDA | $ | 85,046 | 90,720 | ||||
Adjusted EBITDA as a percentage of Net revenue | |||||||
Monitronics business | 60.7 | % | 66.2 | % | |||
Corporate | (1.4 | )% | (0.7 | )% | |||
Pre-SAC Adjusted EBITDA (b) | |||||||
Monitronics business Pre-SAC Adjusted EBITDA | $ | 91,894 | 92,803 | ||||
Corporate Pre-SAC Adjusted EBITDA | (1,974 | ) | (947 | ) | |||
Total Pre-SAC Adjusted EBITDA | $ | 89,920 | 91,856 | ||||
Pre-SAC Adjusted EBITDA as a percentage of Pre-SAC net revenue (c) | |||||||
Monitronics business | 64.6 | % | 67.3 | % | |||
Corporate | (1.4 | )% | (0.7 | )% |
(a) | See reconciliation of net loss from continuing operations to Adjusted EBITDA below. |
(c) | Presented below is the reconciliation of Net revenue for Monitronics and Ascent Capital to Pre-SAC net revenue (amounts in thousands): |
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
Net revenue, as reported | $ | 143,268 | 138,416 | |||||
LiveWatch revenue related to SAC | (1,125 | ) | (496 | ) | ||||
Pre-SAC net revenue | 142,143 | 137,920 |
Three Months Ended March 31, | |||||||
2016 | 2015 | ||||||
Net loss from continuing operations | $ | (23,220 | ) | (9,675 | ) | ||
Amortization of subscriber accounts, dealer network and other intangible assets | 61,322 | 63,141 | |||||
Depreciation | 2,063 | 2,398 | |||||
Stock-based compensation | 1,695 | 1,626 | |||||
Radio conversion costs | 9,079 | 523 | |||||
LiveWatch acquisition related costs | — | 946 | |||||
LiveWatch acquisition contingent bonus charges | 900 | 519 | |||||
Reduction in force separation costs | 245 | — | |||||
Rebranding marketing program | 173 | — | |||||
Interest income | (457 | ) | (516 | ) | |||
Interest expense | 31,424 | 29,781 | |||||
Income tax expense from continuing operations | 1,822 | 1,977 | |||||
Adjusted EBITDA | 85,046 | 90,720 | |||||
Gross subscriber acquisition cost expenses | 5,999 | 1,632 | |||||
Revenue associated with subscriber acquisition cost | (1,125 | ) | (496 | ) | |||
Pre-SAC Adjusted EBITDA | $ | 89,920 | 91,856 |
Year of Maturity | Fixed Rate Derivative Instruments, net (a) | Variable Rate Debt | Fixed Rate Debt | Total | ||||||||||||
(Amounts in thousands) | ||||||||||||||||
Remainder of 2016 | $ | — | $ | 4,125 | $ | — | $ | 4,125 | ||||||||
2017 | — | 160,700 | — | 160,700 | ||||||||||||
2018 | — | 409,284 | — | 409,284 | ||||||||||||
2019 | 11,308 | 5,500 | — | 16,808 | ||||||||||||
2020 | — | 5,500 | 681,775 | 687,275 | ||||||||||||
2021 | — | 5,500 | — | 5,500 | ||||||||||||
Thereafter | 14,056 | 512,875 | — | 526,931 | ||||||||||||
Total | $ | 25,364 | $ | 1,103,484 | $ | 681,775 | $ | 1,810,623 |
(a) | The derivative financial instruments reflected in this column include four interest rate swaps with a maturity date of March 23, 2018 and three interest rate swaps with a maturity date of April 9, 2022. As a result of these interest rate swaps, Monitronics' current effective weighted average interest rate on the borrowings under the Credit Facility term loans is 5.15%. See notes 7, 8 and 9 to our condensed consolidated financial statements included in this quarterly report for further information. |
Period | Total number of shares purchased (surrendered) (1) | Average price paid per share | Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs | Maximum Number (or Approximate Dollar Value) or Shares (or Units) that May Yet Be Purchased Under the Plans or Programs | ||||||||||||
1/1/2016 - 1/31/2016 | 2,796 | (2) | $ | 15.79 | — | |||||||||||
2/1/2016 - 2/29/2016 | 168 | (2) | 14.33 | — | ||||||||||||
3/1/2015 - 3/31/2016 | 8,471 | (2) | 13.48 | — | ||||||||||||
Total | 11,435 | $ | 14.05 | — |
(1) | On June 16, 2011, the Company announced that it received authorization to implement a share repurchase program, pursuant to which it could purchase up to $25,000,000 of its shares of Series A Common Stock, par value $0.01, from time to time. On November 14, 2013, November 10, 2014 and September 4, 2015, the Company’s Board of Directors authorized, at each date, the repurchase of an incremental $25,000,000 of its Series A Common Stock. As of March 31, 2016, 2,002,425 shares of Series A Common Stock had been purchased, at an average price paid of $44.99 per share, pursuant to these authorizations. As of March 31, 2016, the remaining availability under the Company's existing share repurchase program will enable the Company to purchase up to an aggregate of approximately $9,910,000 of Series A Common Stock. The Company may also purchase shares of its Series B Common Stock, par value $0.01 per share, under the remaining availability of the program. |
(2) | Includes 11,435 shares withheld in payment of withholding taxes upon vesting of employees' restricted share awards. |
31.1 | Rule 13a-14(a)/15d-14(a) Certification. * | |
31.2 | Rule 13a-14(a)/15d-14(a) Certification. * | |
32 | Section 1350 Certification. ** | |
101.INS | XBRL Instance Document. * | |
101.SCH | XBRL Taxonomy Extension Schema Document. * | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document. * | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. * | |
101.LAB | XBRL Taxonomy Extension Labels Linkbase Document. * | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. * |
* | Filed herewith. |
** | Furnished herewith. |
ASCENT CAPITAL GROUP, INC. | ||||
Date: | May 9, 2016 | By: | /s/ William R. Fitzgerald | |
William R. Fitzgerald | ||||
Chairman, Chief Executive Officer, and President | ||||
Date: | May 9, 2016 | By: | /s/ Michael R. Meyers | |
Michael R. Meyers | ||||
Senior Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |
31.1 | Rule 13a-14(a)/15d-14(a) Certification. * | |
31.2 | Rule 13a-14(a)/15d-14(a) Certification. * | |
32 | Section 1350 Certification. ** | |
101.INS | XBRL Instance Document. * | |
101.SCH | XBRL Taxonomy Extension Schema Document. * | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document. * | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. * | |
101.LAB | XBRL Taxonomy Extension Labels Linkbase Document. * | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. * |
* | Filed herewith. |
** | Furnished herewith. |
Date: | May 9, 2016 | |
/s/ William R. Fitzgerald | ||
William R. Fitzgerald | ||
Chairman of the Board, Chief Executive Officer and President |
Date: | May 9, 2016 | |
/s/ Michael R. Meyers | ||
Michael R. Meyers | ||
Senior Vice President and Chief Financial Officer |
Dated: | May 9, 2016 | /s/ William R. Fitzgerald | |
William R. Fitzgerald | |||
Chairman of the Board, Chief Executive Officer, | |||
and President | |||
Dated: | May 9, 2016 | /s/ Michael R. Meyers | |
Michael R. Meyers | |||
Senior Vice President and Chief Financial Officer | |||
(Principal Financial and Accounting Officer) |
Document and Entity Information - shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Apr. 26, 2016 |
|
Entity Registrant Name | Ascent Capital Group, Inc. | |
Entity Central Index Key | 0001437106 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2016 | |
Document Fiscal Year Focus | 2016 | |
Document Fiscal Period Focus (Q1,Q2,Q3,FY) | Q1 | |
Amendment Flag | false | |
Series A Common Stock (shares) | ||
Entity Common Stock, Shares Outstanding | 12,344,452 | |
Series B Common Stock (shares) | ||
Entity Common Stock, Shares Outstanding | 382,359 |
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Parenthetical) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Mar. 31, 2015 |
|
Income Statement [Abstract] | ||
Discontinued operation, tax effect of discontinued operation | $ 0 | $ 0 |
Condensed Consolidated Statement of Stockholders' Equity (unaudited) - 3 months ended Mar. 31, 2016 - USD ($) $ in Thousands |
Total |
Common Stock
Series A Common Stock
|
Common Stock
Series B Common Stock
|
Additional Paid-in Capital |
Accumulated Deficit |
Accumulated Other Comprehensive Loss |
---|---|---|---|---|---|---|
Balance at December 31, 2015 at Dec. 31, 2015 | $ 324,769 | $ 123 | $ 4 | $ 1,417,895 | $ (1,078,315) | $ (14,938) |
Increase (Decrease) in Stockholders' Equity | ||||||
Net loss | (23,220) | (23,220) | ||||
Other comprehensive loss | (12,143) | (12,143) | ||||
Stock-based compensation | 1,816 | 1,816 | ||||
Value of shares withheld for minimum tax liability | (156) | (156) | ||||
Balance at March 31, 2016 at Mar. 31, 2016 | $ 291,066 | $ 123 | $ 4 | $ 1,419,555 | $ (1,101,535) | $ (27,081) |
Basis of Presentation |
3 Months Ended |
---|---|
Mar. 31, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying Ascent Capital Group, Inc. ("Ascent Capital" or the "Company") condensed consolidated financial statements represent the financial position and results of operations of Ascent Capital and its consolidated subsidiaries. Monitronics International, Inc. ("Monitronics") is the primary, wholly owned, operating subsidiary of the Company. On February 23, 2015, Monitronics acquired LiveWatch Security, LLC ("LiveWatch"), a Do-It-Yourself home security firm, offering professionally monitored security services through a direct-to-consumer sales channel (the "LiveWatch Acquisition"). On August 16, 2013, Monitronics acquired all of the equity interest of Security Networks LLC ("Security Networks") and certain affiliated entities. The unaudited interim financial information of the Company has been prepared in accordance with Article 10 of the Securities and Exchange Commission’s (the "SEC") Regulation S-X. Accordingly, it does not include all of the information required by generally accepted accounting principles in the United States ("U.S. GAAP") for complete financial statements. The Company’s unaudited condensed consolidated financial statements as of March 31, 2016, and for the three months ended March 31, 2016 and 2015, include Ascent Capital and all of its direct and indirect subsidiaries. The accompanying interim condensed consolidated financial statements are unaudited but, in the opinion of management, reflect all adjustments (consisting of normal recurring accruals) necessary for a fair presentation of the results for such periods. The results of operations for any interim period are not necessarily indicative of results for the full year. These condensed consolidated financial statements should be read in conjunction with the Ascent Capital Annual Report on Form 10-K for the year ended December 31, 2015, filed with the SEC on February 29, 2016 (the "2015 Form 10-K"). The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of revenue and expenses for each reporting period. The significant estimates made in preparation of the Company’s condensed consolidated financial statements primarily relate to valuation of goodwill, other intangible assets, long-lived assets, deferred tax assets, derivative financial instruments, and the amount of the allowance for doubtful accounts. These estimates are based on management’s best estimates and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors and adjusts them when facts and circumstances change. As the effects of future events cannot be determined with any certainty, actual results could differ from the estimates upon which the carrying values were based. The Company has reclassified certain prior period amounts related to Radio conversion costs to conform to the current period's presentation. These costs were previously reported in Cost of services on the Condensed Consolidated Statements of Operations and Other Comprehensive Income (Loss). Radio conversion costs represent all direct costs incurred by Monitronics during the subscribers' alarm monitoring system upgrade in relation to Monitronics' Radio Conversion Program as well as indirect retention costs for impacted subscribers. The Monitronics' Radio Conversion program was implemented in 2014 in response to one of the nation's largest carriers announcing that it does not intend to support its 2G cellular services beyond 2016. |
Recent Accounting Pronouncements |
3 Months Ended |
---|---|
Mar. 31, 2016 | |
Accounting Changes and Error Corrections [Abstract] | |
Recent Accounting Pronouncements | Recent Accounting Pronouncements In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2014-09, Revenue from Contracts with Customers (Topic 606). Under the update, revenue will be recognized based on a five-step model. The core principle of the model is that revenue will be recognized when the transfer of promised goods or services to customers is made in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In March 2016, the FASB issued additional guidance which clarifies principal versus agent considerations, and in April 2016, the FASB issued further guidance which clarifies the identification of performance obligations and the implementation guidance for licensing. In the third quarter of 2015, the FASB deferred the effective date of the standard to annual and interim periods beginning after December 15, 2017. Early adoption will be permitted for annual and interim periods beginning after December 15, 2016. The Company is currently evaluating the impact that adopting this ASU will have on its financial position, results of operations and cash flows. In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), ("ASU 2016-02"). ASU 2016-02 introduces a lessee model that brings most leases on the balance sheet and eliminates the current requirements for a company to use bright-line tests in determining lease classification. ASU 2016-02 is effective on January 1, 2019 and requires a modified retrospective transaction. The Company is currently evaluating the impact of adopting ASU 2016-02 will have on its financial position, results of operations and cash flows. In March 2016, the FASB issued ASU 2016-09, Compensation--Stock Compensation (Topic 718): Improvements to Employee Share Based Accounting ("ASU 2016-09"). ASU 2016-09 simplifies several aspects of accounting for employee share-based payment transactions, including accounting for income taxes, forfeitures, and statutory tax withholding requirements as well as classification of certain elements in the statement of cash flows. Adoption requirements are different for each change in the reporting method and may be prospective, retrospective and/or modified retrospective. ASU 2016-09 is effective for periods beginning January 1, 2017, including interim periods with those periods. Early adoption is permitted. The Company is currently evaluating the impact of ASU 2016-09 will have on its financial position, results of operations, and cash flows. |
LiveWatch Acquisition |
3 Months Ended |
---|---|
Mar. 31, 2016 | |
Business Combinations [Abstract] | |
LiveWatch Acquisition | LiveWatch Acquisition On February 23, 2015 ("the Closing Date"), Monitronics acquired LiveWatch Security, LLC ("LiveWatch") for a purchase price of approximately $61,550,000 (the "LiveWatch Purchase Price"). The LiveWatch Purchase Price includes approximately $3,988,000 of cash transferred directly to LiveWatch to fund transaction bonuses payable to LiveWatch employees as of the Closing Date. This cash is not included in the fair value of consideration transferred for the LiveWatch Acquisition. The LiveWatch Purchase Price also includes post-closing adjustments of $435,000 which were paid in the third quarter of 2015. The LiveWatch acquisition was funded by borrowings from Monitronics' revolving credit facility, as well as cash contributions from Ascent Capital. Goodwill in the amount of $36,047,000 was recognized in connection with the LiveWatch Acquisition and was calculated as the excess of the consideration transferred over the net assets recognized and represents the value to Monitronics for LiveWatch's recurring revenue and cash flow streams and its diversified business model and marketing channel. All of the goodwill acquired in the LiveWatch Acquisition is estimated to be deductible for tax purposes. The effect of the LiveWatch Acquisition was not material to the Company's consolidated results for the prior periods presented and, accordingly, proforma financial disclosures have not been presented. |
Investments in Marketable Securities |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments, Debt and Equity Securities [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments in Marketable Securities | Investments in Marketable Securities Ascent Capital owns marketable securities primarily consisting of diversified corporate bond funds. The following table presents a summary of amounts recorded on the condensed consolidated balance sheets (amounts in thousands):
involved. For the year end December 31, 2015, the Company recognized non-cash charges for other-than-temporary impairments on its mutual funds of $6,389,000, which are attributable to a low interest rate environment and widening credit spreads. The following table provides the realized investment gains and losses and the total proceeds received from the sale of marketable securities (amounts in thousands):
|
Assets Held for Sale |
3 Months Ended |
---|---|
Mar. 31, 2016 | |
Property, Plant and Equipment [Abstract] | |
Assets Held for Sale | Assets Held for Sale As of March 31, 2016, the Company has $6,063,000 of land and building classified as Assets held for sale in the condensed consolidated balance sheet. The Company currently expects to complete the sale of these real estate properties during the next twelve months. |
Other Accrued Liabilities |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payables and Accruals [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Accrued Liabilities | Other Accrued Liabilities Other accrued liabilities consisted of the following (amounts in thousands):
|
Long-Term Debt |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-Term Debt | Long-Term Debt Long-term debt consisted of the following (amounts in thousands):
Convertible Notes The convertible notes total $96,775,000 in aggregate principal amount, mature on July 15, 2020 and bear interest at 4.00% per annum (the "Convertible Notes"). Interest on the Convertible Notes is payable semi-annually on January 15 and July 15 of each year. The Convertible Notes are convertible, under certain circumstances, into cash, shares of Ascent Capital's Series A Common Stock, par value $0.01 per share (the "Series A Common Stock"), or any combination thereof at Ascent Capital’s election. Holders of the Convertible Notes ("Noteholders") have the right, at their option, to convert all or any portion of such Convertible Notes, subject to the satisfaction of certain conditions, at an initial conversion rate of 9.7272 shares of Series A Common Stock per $1,000 principal amount of Convertible Notes (subject to adjustment in certain situations), which represents an initial conversion price per share of Series A Common Stock of approximately $102.804 (the "Conversion Price"). Ascent Capital is entitled to settle any such conversion by delivery of cash, shares of Series A Common Stock or any combination thereof at Ascent Capital's election. In addition, Noteholders have the right to submit Convertible Notes for conversion, subject to the satisfaction of certain conditions, in the event of certain corporate transactions. In the event of a fundamental change (as such term is defined in the indenture governing the Convertible Notes) at any time prior to the maturity date, each Noteholder shall have the right, at such Noteholder’s option, to require Ascent Capital to repurchase for cash any or all of such Noteholder’s Convertible Notes on the repurchase date specified by Ascent Capital at a repurchase price equal to 100% of the principal amount thereof, together with accrued and unpaid interest, including unpaid additional interest, if any, unless the repurchase date occurs after an interest record date and on or prior to the related interest payment date, as specified in the indenture. The Convertible Notes are within the scope of FASB ASC Subtopic 470-20, Debt with Conversion and Other Options, and as such are required to be separated into a liability and equity component. The carrying amount of the liability component is calculated by measuring the fair value of a similar liability (including any embedded features other than the conversion option) that does not have an associated conversion option. The carrying amount of the equity component is determined by deducting the fair value of the liability component from the initial proceeds ascribed to the Convertible Notes as a whole. The excess of the principal amount of the liability component over its carrying amount, treated as a debt discount, is amortized to interest cost over the expected life of a similar liability that does not have an associated conversion option using the effective interest method. The equity component is not remeasured as long as it continues to meet the conditions for equity classification as prescribed in FASB ASC Subtopic 815-40, Contracts in an Entity’s Own Equity. The Convertible Notes are presented on the consolidated balance sheet as follows (amounts in thousands):
The Company is using an effective interest rate of 14.0% to calculate the accretion of the debt discount, which is being recorded as interest expense over the expected remaining term to maturity of the Convertible Notes. The Company recognized contractual interest expense of $968,000 and $1,035,000 on the Convertible Notes for the three months ended March 31, 2016 and March 31, 2015, respectively. The Company amortized $894,000 of the Convertible Notes debt discount and deferred debt costs into interest expense for the three months ended March 31, 2016, compared to $889,000 for three months ended March 31, 2015. Hedging Transactions Relating to the Offering of the Convertible Notes In connection with the issuance of the Convertible Notes, Ascent Capital entered into separate privately negotiated purchased call options (the "Bond Hedge Transactions"). The Bond Hedge Transactions require the counterparties to offset Series A Common Stock deliverable or cash payments made by Ascent Capital upon conversion of the Convertible Notes in the event that the volume-weighted average price of the Series A Common Stock on each trading day of the relevant valuation period is greater than the strike price of $102.804, which corresponds to the Conversion Price of the Convertible Notes. The Bond Hedge Transactions cover, subject to anti-dilution adjustments, approximately 1,007,000 shares of Series A Common Stock, which is equivalent to the number of shares initially issuable upon conversion of the Convertible Notes, and are expected to reduce the potential dilution with respect to the Series A Common Stock, and/or offset potential cash payments Ascent Capital is required to make in excess of the principal amount of the Convertible Notes upon conversion. Concurrently with the Bond Hedge Transactions, Ascent Capital also entered into separate privately negotiated warrant transactions with each of the call option counterparties (the "Warrant Transactions"). The warrants are European options, and are exercisable in tranches on consecutive trading days starting after the maturity of the Convertible Notes. The warrants cover the same initial number of shares of Series A Common Stock, subject to anti-dilution adjustments, as the Bond Hedge Transactions. The Warrant Transactions require Ascent Capital to deliver Series A Common Stock or make cash payments to the counterparties on each expiration date with a value equal to the number of warrants exercisable on that date times the excess of the volume-weighted average price of the Series A Common Stock over the strike price of $118.62, which effectively reflects a 50% conversion premium on the Convertible Notes. As such, the Warrant Transactions may have a dilutive effect with respect to the Common Stock to the extent the Warrant Transactions are settled with shares of Series A Common Stock. Ascent Capital may elect to settle its delivery obligation under the Warrant Transactions in cash. The Bond Hedge Transactions and Warrant Transactions are separate transactions entered into by Ascent Capital, are not part of the terms of the Convertible Notes and will not affect the Noteholders’ rights under the Convertible Notes. The Noteholders will not have any rights with respect to the Bond Hedge Transactions or the Warrant Transactions. Senior Notes The senior notes total $585,000,000 in principal, mature on April 1, 2020 and bear interest at 9.125% per annum (the "Senior Notes"). Interest payments are due semi-annually on April 1 and October 1 of each year. The Senior Notes are guaranteed by all of Monitronics’ existing domestic subsidiaries. Ascent Capital has not guaranteed any of Monitronics’ obligations under the Senior Notes. As of March 31, 2016 , the Senior Notes had deferred financing costs and unamortized premium, net of accumulated amortization of $8,103,000. Credit Facility Monitronics has senior secured term loans totaling $948,284,000 in principal with $403,784,000 maturing in March 2018 (the "2018 Term Loans") and $544,500,000 maturing in April 2022 (the "2022 Term Loans"). Monitronics also has a $315,000,000 revolving credit facility, maturing December 22, 2017, of which $155,200,000 is outstanding as of March 31, 2016 (the senior secured term loans together with the revolving credit facility, the "Credit Facility"). The 2018 Term Loans bear interest at LIBOR plus 3.25%, subject to a LIBOR floor of 1.00%, and mature on March 23, 2018. Interest payments on the 2018 Term Loans are due quarterly with the principal due at maturity. The 2022 Term Loans bear interest at LIBOR plus 3.50%, subject to a LIBOR floor of 1.00% and mature on April 9, 2022. Interest and principal payments of approximately $1,375,000 are due quarterly on the 2022 Term Loans, with the remaining principal due at maturity. The Credit Facility revolver bears interest at LIBOR plus 3.75%, subject to a LIBOR floor of 1.00%, and matures on December 22, 2017. There is an annual commitment fee of 0.50% on unused portions of the Credit Facility revolver. On March 30, 2016, Monitronics borrowed $40,800,000 on the Credit Facility revolver to fund its April 1, 2016 interest payment due under the Senior Notes of $26,691,000 and other business activities. At any time after the occurrence of an event of default under the Credit Facility, the lenders may, among other options, declare any amounts outstanding under the Credit Facility immediately due and payable and terminate any commitment to make further loans under the Credit Facility. In addition, failure to comply with restrictions contained in the Senior Notes could lead to an event of default under the Credit Facility. The Credit Facility is secured by a pledge of all of the outstanding stock of Monitronics and all of its existing subsidiaries and is guaranteed by all of Monitronics’ existing domestic subsidiaries. Ascent Capital has not guaranteed any of Monitronics’ obligations under the Credit Facility. As of March 31, 2016, the Company has deferred financing costs and unamortized discounts, net of accumulated amortization, of $13,211,000 related to the Credit Facility. In order to reduce the financial risk related to changes in interest rates associated with the floating rate term loans under the Credit Facility term loans, Monitronics has entered into interest rate swap agreements with terms similar to the Credit Facility term loans (all outstanding interest rate swap agreements are collectively referred to as the “Swaps”). The Swaps have been designated as effective hedges of the Company’s variable rate debt and qualify for hedge accounting. As a result of these interest rate swaps, Monitronics' current effective weighted average interest rate on the borrowings under the Credit Facility term loans is 5.15%. See note 8, Derivatives, for further disclosures related to these derivative instruments. The terms of the Convertible Notes, the Senior Notes and the Credit Facility provide for certain financial and nonfinancial covenants. As of March 31, 2016, the Company was in compliance with all required covenants. As of March 31, 2016, principal payments scheduled to be made on the Company’s debt obligations are as follows (amounts in thousands):
|
Derivatives |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivatives | Derivatives The Company utilizes interest rate swap agreements to reduce the interest rate risk inherent in Monitronics’ variable rate Credit Facility term loans. The valuation of these instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatility. The Company incorporates credit valuation adjustments to appropriately reflect the respective counterparty’s nonperformance risk in the fair value measurements. See note 9, Fair Value Measurements, for additional information about the credit valuation adjustments. As of March 31, 2016, the Swaps’ outstanding notional balances, effective dates, maturity dates and interest rates paid and received are noted below:
All of the Swaps are designated and qualify as cash flow hedging instruments, with the effective portion of the Swaps' change in fair value recorded in Accumulated other comprehensive loss. Any ineffective portions of the Swaps' change in fair value are recognized in current earnings in Interest expense. Changes in the fair value of the Swaps recognized in Accumulated other comprehensive loss are reclassified to Interest expense when the hedged interest payments on the underlying debt are recognized. Amounts in Accumulated other comprehensive loss expected to be recognized in Interest expense in the coming 12 months total approximately $7,086,000. The impact of the derivatives designated as cash flow hedges on the condensed consolidated financial statements is depicted below (amounts in thousands):
(a) Amounts are included in Interest expense in the unaudited condensed consolidated statements of operations and comprehensive income (loss). |
Fair Value Measurements |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Measurements | Fair Value Measurements According to the FASB ASC Topic 820, Fair Value Measurement, fair value is defined as the amount that would be received for selling an asset or paid to transfer a liability in an orderly transaction between market participants and requires that assets and liabilities carried at fair value are classified and disclosed in the following three categories:
The following summarizes the fair value level of assets and liabilities that are measured on a recurring basis at March 31, 2016 and December 31, 2015 (amounts in thousands):
The Company has determined that the significant inputs used to value the Swaps fall within Level 2 of the fair value hierarchy. As a result, the Company has determined that its derivative valuations are classified in Level 2 of the fair value hierarchy. Carrying values and fair values of financial instruments that are not carried at fair value are as follows (amounts in thousands):
Ascent Capital’s other financial instruments, including cash and cash equivalents, accounts receivable and accounts payable are carried at cost, which approximates their fair value because of their short-term maturity. |
Stockholders' Equity |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Note [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity | Stockholders’ Equity Common Stock The following table presents the activity in Ascent Capital’s Series A Common Stock and Series B common stock, par value $0.01 per share (the "Series B Common Stock"), for the three months ended March 31, 2016:
Accumulated Other Comprehensive Income (Loss) The following table provides a summary of the changes in Accumulated other comprehensive income (loss) for the period presented (amounts in thousands):
|
Basic and Diluted Earnings (Loss) Per Common Share-Series A and Series B |
3 Months Ended | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||
Basic and Diluted Earnings (Loss) Per Common Share-Series A and Series B | Basic and Diluted Earnings (Loss) Per Common Share—Series A and Series B Basic earnings (loss) per common share ("EPS") is computed by dividing net earnings (loss) by the weighted average number of shares of Ascent Capital Series A and Series B Common Stock outstanding for the period. Diluted EPS is computed by dividing net earnings (loss) by the sum of the weighted average number of shares of Ascent Capital Series A and Series B Common Stock outstanding and the effect of dilutive securities such as outstanding stock options and unvested restricted stock.
For all periods presented, diluted EPS is computed the same as basic EPS because the Company recorded a loss from continuing operations, which would make potentially dilutive securities anti-dilutive. For the three months ended March 31, 2016, diluted shares outstanding excluded the effect of 464,571 potentially dilutive unvested restricted stock awards and performance stock units because their inclusion would have been anti-dilutive. For the three months ended March 31, 2015, diluted shares outstanding excluded the effect of 739,242 potentially dilutive stock options and unvested restricted stock awards because their inclusion would have been anti-dilutive. |
Commitments, Contingencies and Other Liabilities |
3 Months Ended |
---|---|
Mar. 31, 2016 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments, Contingencies and Other Liabilities | Commitments, Contingencies and Other Liabilities The Company is involved in litigation and similar claims incidental to the conduct of its business. Matters that are probable of unfavorable outcome to the Company and which can be reasonably estimated are accrued. Such accruals are based on information known about the matters, management’s estimate of the outcomes of such matters and experience in contesting, litigating and settling similar matters. In management’s opinion, none of the pending actions is likely to have a material adverse impact on the Company’s financial position or results of operations. |
Reportable Business Segments (Notes) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reportable Business Segments | Reportable Business Segments Description of Segments The Company operates through two reportable business segments according to the nature and economic characteristics of its services as well as the manner in which the information issued internally by the Company's key decision maker, who is the Company's Chief Executive Officer. The Company's business segments are as follows: Monitronics The Monitronics segment is primarily engaged in the business of providing security alarm monitoring services: monitoring signals arising from burglaries, fires, medical alerts and other events through security systems at subscribers' premises, as well as providing customer service and technical support. Monitronics outsources the sales, installation and most of its field service functions to its dealers. By outsourcing the low margin, high fixed-cost elements of its business to a large network of independent service providers, Monitronics is able to allocate capital to growing its revenue-generating account base rather than to local offices or depreciating hard assets. LiveWatch LiveWatch is a do-it-yourself ("DIY") home security provider offering professionally monitored security services through a direct-to-consumer sales channel. LiveWatch offers a differentiated go-to-market strategy through direct response TV, internet and radio advertising. When a customer initiates the process to obtain monitoring services, LiveWatch pre-configures the alarm monitoring system based on customer specifications. LiveWatch then packages and ships the equipment directly to the customer. The customer self-installs the equipment on-site and activates the monitoring service over the phone. Other Activities Other Activities primarily consists of Ascent Capital's corporate costs, including administrative and other activities not associated with the operation of the reportable segments. As they arise, transactions between segments are recorded on a arm's length basis using relevant market prices. Prior to the acquisition of LiveWatch in February 2015, Ascent Capital had one operating segment. Therefore, the LiveWatch segment only includes amounts incurred from the purchase date. The following table sets forth selected data from the accompanying condensed consolidated statements of operations for the periods indicated (amounts in thousands):
The following table sets forth selected data from the accompanying condensed consolidated balance sheets for the periods indicated (amounts in thousands):
|
Recent Accounting Pronouncements (Policies) |
3 Months Ended |
---|---|
Mar. 31, 2016 | |
Accounting Changes and Error Corrections [Abstract] | |
New Accounting Pronouncements, Policy | Recent Accounting Pronouncements In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2014-09, Revenue from Contracts with Customers (Topic 606). Under the update, revenue will be recognized based on a five-step model. The core principle of the model is that revenue will be recognized when the transfer of promised goods or services to customers is made in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In March 2016, the FASB issued additional guidance which clarifies principal versus agent considerations, and in April 2016, the FASB issued further guidance which clarifies the identification of performance obligations and the implementation guidance for licensing. In the third quarter of 2015, the FASB deferred the effective date of the standard to annual and interim periods beginning after December 15, 2017. Early adoption will be permitted for annual and interim periods beginning after December 15, 2016. The Company is currently evaluating the impact that adopting this ASU will have on its financial position, results of operations and cash flows. In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), ("ASU 2016-02"). ASU 2016-02 introduces a lessee model that brings most leases on the balance sheet and eliminates the current requirements for a company to use bright-line tests in determining lease classification. ASU 2016-02 is effective on January 1, 2019 and requires a modified retrospective transaction. The Company is currently evaluating the impact of adopting ASU 2016-02 will have on its financial position, results of operations and cash flows. In March 2016, the FASB issued ASU 2016-09, Compensation--Stock Compensation (Topic 718): Improvements to Employee Share Based Accounting ("ASU 2016-09"). ASU 2016-09 simplifies several aspects of accounting for employee share-based payment transactions, including accounting for income taxes, forfeitures, and statutory tax withholding requirements as well as classification of certain elements in the statement of cash flows. Adoption requirements are different for each change in the reporting method and may be prospective, retrospective and/or modified retrospective. ASU 2016-09 is effective for periods beginning January 1, 2017, including interim periods with those periods. Early adoption is permitted. The Company is currently evaluating the impact of ASU 2016-09 will have on its financial position, results of operations, and cash flows. |
Investments in Marketable Securities (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments, Debt and Equity Securities [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of activity of investments classified as available-for-sale securities | The following table presents a summary of amounts recorded on the condensed consolidated balance sheets (amounts in thousands):
involved. For the year end December 31, 2015, the Company recognized non-cash charges for other-than-temporary impairments on its mutual funds of $6,389,000, which are attributable to a low interest rate environment and widening credit spreads. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Realized Gain (Loss) | The following table provides the realized investment gains and losses and the total proceeds received from the sale of marketable securities (amounts in thousands):
|
Other Accrued Liabilities (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payables and Accruals [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of other accrued liabilities | Other accrued liabilities consisted of the following (amounts in thousands):
|
Long-Term Debt (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of long-term debt | Long-term debt consisted of the following (amounts in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of convertible notes presented on the consolidated balance sheet | The Convertible Notes are presented on the consolidated balance sheet as follows (amounts in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of maturities of long-term debt including short term borrowings | As of March 31, 2016, principal payments scheduled to be made on the Company’s debt obligations are as follows (amounts in thousands):
|
Derivatives (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Swaps' outstanding notional balance and terms | As of March 31, 2016, the Swaps’ outstanding notional balances, effective dates, maturity dates and interest rates paid and received are noted below:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of impact of the derivatives designated as cash flow hedges on the condensed consolidated financial statements | The impact of the derivatives designated as cash flow hedges on the condensed consolidated financial statements is depicted below (amounts in thousands):
(a) Amounts are included in Interest expense in the unaudited condensed consolidated statements of operations and comprehensive income (loss). |
Fair Value Measurements (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of fair value level of assets and liabilities that are measured on a recurring basis | The following summarizes the fair value level of assets and liabilities that are measured on a recurring basis at March 31, 2016 and December 31, 2015 (amounts in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of carrying values and fair values of financial instruments that are not carried at fair value | Carrying values and fair values of financial instruments that are not carried at fair value are as follows (amounts in thousands):
|
Stockholders' Equity (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Note [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of activity in the Series A and Series B common stock | The following table presents the activity in Ascent Capital’s Series A Common Stock and Series B common stock, par value $0.01 per share (the "Series B Common Stock"), for the three months ended March 31, 2016:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of the changes in Accumulated other comprehensive loss | The following table provides a summary of the changes in Accumulated other comprehensive income (loss) for the period presented (amounts in thousands):
|
Basic and Diluted Earnings (Loss) Per Common Share-Series A and Series B (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||
Schedule of weighted average number of shares used in calculation of basic and diluted earnings (loss) per common share | Diluted EPS is computed by dividing net earnings (loss) by the sum of the weighted average number of shares of Ascent Capital Series A and Series B Common Stock outstanding and the effect of dilutive securities such as outstanding stock options and unvested restricted stock.
|
Reportable Business Segments (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Segment Reporting Information, by Segment | The following table sets forth selected data from the accompanying condensed consolidated statements of operations for the periods indicated (amounts in thousands):
The following table sets forth selected data from the accompanying condensed consolidated balance sheets for the periods indicated (amounts in thousands):
|
LiveWatch Acquisition - Narrative (Details) - USD ($) $ in Thousands |
3 Months Ended | |||
---|---|---|---|---|
Feb. 23, 2015 |
Sep. 30, 2015 |
Mar. 31, 2016 |
Dec. 31, 2015 |
|
Business Acquisition [Line Items] | ||||
Goodwill | $ 563,549 | $ 563,549 | ||
LiveWatch Security, LLC | ||||
Business Acquisition [Line Items] | ||||
Business combination, consideration transferred | $ 61,550 | |||
Payments to acquire businesses, gross | 3,988 | |||
Business combination, provisional information, initial accounting incomplete, adjustment, consideration transferred | $ 435 | |||
Goodwill | $ 36,047 |
Investments in Marketable Securities - Realized Gain (Loss) On Investments (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Mar. 31, 2015 |
|
Investments, Debt and Equity Securities [Abstract] | ||
Gross realized gains | $ 86 | $ 950 |
Gross realized losses | 0 | 600 |
Total proceeds | $ 4,403 | $ 27,020 |
Assets Held for Sale (Details) - USD ($) $ in Thousands |
Mar. 31, 2016 |
Dec. 31, 2015 |
---|---|---|
Property, Plant and Equipment [Abstract] | ||
Assets held for sale | $ 6,063 | $ 6,265 |
Other Accrued Liabilities - Schedule of Other Accrued Liabilities (Details) - USD ($) $ in Thousands |
Mar. 31, 2016 |
Dec. 31, 2015 |
---|---|---|
Payables and Accruals [Abstract] | ||
Interest payable | $ 27,715 | $ 15,390 |
Income taxes payable | 3,394 | 2,665 |
Legal accrual | 468 | 379 |
LiveWatch acquisition retention bonus | 2,963 | 0 |
Other | 14,332 | 13,139 |
Total Other accrued liabilities | $ 48,872 | $ 31,573 |
Long-Term Debt - Schedule of Convertible Notes (Details) - USD ($) $ in Thousands |
Mar. 31, 2016 |
Dec. 31, 2015 |
---|---|---|
Debt Instrument [Line Items] | ||
Principal | $ 1,785,259 | |
Carrying value | 1,742,571 | $ 1,719,368 |
Convertible Senior Notes 4 Percent Due 2020 | Convertible Debt | ||
Debt Instrument [Line Items] | ||
Principal | 96,775 | 96,775 |
Unamortized discount | (20,020) | (20,857) |
Deferred debt costs | (1,354) | (1,411) |
Carrying value | $ 75,401 | $ 74,507 |
Long-Term Debt - Maturities of Long and Short Term Debt (Details) - USD ($) $ in Thousands |
Mar. 31, 2016 |
Dec. 31, 2015 |
---|---|---|
Debt Disclosure [Abstract] | ||
Remainder of 2016 | $ 4,125 | |
2017 | 160,700 | |
2018 | 409,284 | |
2019 | 5,500 | |
2020 | 687,275 | |
2021 | 5,500 | |
Thereafter | 512,875 | |
Total principal payments | 1,785,259 | |
Unamortized deferred debt costs, discounts and premium, net | 42,688 | |
Carrying value | $ 1,742,571 | $ 1,719,368 |
Derivatives - Summary of Cash Flow Hedges (Details) - Cash Flow Hedging - Interest Rate Swap - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Mar. 31, 2015 |
|
Derivatives | ||
Interest Rate Cash Flow Hedge Gain (Loss) to be Reclassified During Next 12 Months, Net | $ 7,086 | |
Effective portion of loss recognized in Accumulated other comprehensive loss | (13,657) | $ (6,268) |
Effective portion of loss reclassified from Accumulated other comprehensive income into Net Loss | (1,812) | (1,805) |
Ineffective portion of amount of loss recognized into Net loss on interest rate swaps | $ (58) | $ (84) |
Fair Value Measurements - Schedule of Fair Value Not Measured on Recurring Basis (Details) - USD ($) $ in Thousands |
Mar. 31, 2016 |
Dec. 31, 2015 |
---|---|---|
Long term debt, including current portion: | ||
Carrying value | $ 1,742,571 | $ 1,719,368 |
Level 2 | ||
Long term debt, including current portion: | ||
Fair value | $ 1,559,386 | $ 1,563,376 |
Stockholders' Equity - Roll Forward (Details) - $ / shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Dec. 31, 2015 |
|
Series A Common Stock | ||
Increase (Decrease) in Stockholders' Equity | ||
Balance at December 31, 2015 (in shares) | 12,301,248 | |
Issuance of stock awards (in shares) | 59,000 | |
Restricted stock forfeitures and tax withholding (in shares) | (14,867) | |
Balance at March 31, 2016 (in shares) | 12,345,381 | |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Series B Common Stock | ||
Increase (Decrease) in Stockholders' Equity | ||
Balance at December 31, 2015 (in shares) | 382,359 | |
Issuance of stock awards (in shares) | 0 | |
Restricted stock forfeitures and tax withholding (in shares) | 0 | |
Balance at March 31, 2016 (in shares) | 382,359 | |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Basic and Diluted Earnings (Loss) Per Common Share-Series A and Series B - Narrative (Details) - shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Mar. 31, 2015 |
|
Earnings Per Share [Abstract] | ||
Weighted average Series A and Series B shares - basic and diluted (in shares) | 12,450,892 | 13,266,941 |
Excluded stock options and unvested restricted stock units (in shares) | 464,571 | 739,242 |
K(02E?CIQXU7MM0O7[01/[5R7,YS
MHZ5L6OD'32/LP?YW!\?H1-YYT?'E@X_$.!KV$?@LK%@**=SK.&K.)?@OZ;WY
ME&;Z?Y\QU4S.+L2,JX)=*X<4=JO:X.'4^#'@R[=%T[$9"3PQMT7<3A4%3;0J
M0%DH&)Y9+46!LU*P*RZYRH$14$) R:F@E(!2 DJ/!LT='O"3"2@CH.Q4T("
M!@0T.!4T)* A 0U/!5T0T 4!7>R#KK@5END5^V; H@9O@WY)FE_N-W^ W+OS
M.<]UC>ZH-7*TPO/
M F[CR %Z#M"? 6/IPLG9F-15^L5VUS#=KI89R+X9G#LW:5VPZ-8Z'&WUQF
MG6M]7V=J%;X/_ I>/>PA$%'WJ:Q[>TX3B=Y--O\AG@VQ(L!)I\:T&Q C@%,9+:NKT21
MLA!\#,3T%@,Q3P[W2-]<;3;M1=DS79G4N_ !.H?5(3Y4I
M^IO'!#X
MJRO!^#DQ-<9D)GBS. 58"J'NQ@%Y9UJMSQ=@*C:%)9W(F,H:!VR=@A'/W&>J
M3H=4S3C@Y@T7ACUR60.[ VYKTT2P@Z!2Q@$KYT[G3Z66!:;5/]@UQM&]TO;4
MQ?@=&?,F$4V%K+W0U]PHM,JRLYGN#(5Z&0?$G.BJ$JT.?_DUXMT$E6,0&CY%
M43/C@)H/L-&F5>FJMD*!M>C4NE7M[)XF-BII$I#TX'))8HJBDB8!20_ZGB04
MUI2V]LE]47,M&>B>N]'UA3_4+YXKI=,(GG4BA[_&Q4[&+,LU$
MMT5_L_4=Q=O'13W^6\C^ U!+ P04 " !8H*E(\C)/0N8$ :&@ &
M 'AL+W=O/HF
MFG.8'H#G +P$@+T;0.< 8@'9R=DXKE_S+E_,F_HX:4[_C$,^_,_A@?K,K8>'
M8Z+&[_J1M?W3MP72/'L;VCE+EB<)7DMN%2M%82^2K.__8@)5$SC&^^MXI\>3
M&D]C/%W'>S:(DR2,DOTH(70X8P.1*N="T*U8U8J55@*S=%4'A->@NHE""_$
M4K\,LA=$P[TH*A-,PDM4O43I!9B7*'KQQK/5N5)$Z!.S9:8ZF4DG;($O9W*\
M#J+ATT61(6$@W
G#6A%KMJF4=! GD>>EUC(*-?!Y 9[)KF5V:;X;
M!+JMVLRB[,'M$_W+DTLR]91Z'KSV_.D52 B4A/IK$LX2\VC&AV4MHU +* 2*
MPEGT974$F:L.?>+AW0E'9=O#>/+3!=OF4O?#8<)=Z^UTZ16'$Q+2OH'G?#HC
M^NQFO3H7!_M7T1Y.=1>\-7W?5.,IR;YI>NM
O:OP.4PE;[[!2W(0OJ@9CE;A0,!+T(YY,AG.,-X_)
M1%LG9!,AFPESG'5"/A'R*R&TCL3,0EW/U-*RT&I$.LZBIW[DZ2YWG:N\,30J
MW+G*C+.>RS3=%.3L'4V80\1D2\R,(,[['");"W'(OM"SSP&.7Q&/_XB0KQ:1
M!_[]DI^M\S>K_$W@YY^:L+UI0L0\!(P,F.2FBO\A8A)D,14!N@VOU:!*#=+Z
M^A?6>2&>,C_5&_O!+4I\UUW<_&:10F@H/21083M"H^@5"0*B=\FSH^4$;@\W]B?4K5!_44X>$3U2U:^#6(S
M2BJH1:_\"P[?8"IA'PE+5"ZMI.R=1WV#4*+%^[A+D_9AO/F23;!U )\ _!.
MC8F2S*_"BR*W.! [MK83\04W1QX:449GJCO=!:$N>*_%YK#/V34233'G,88O
M8^8(%MCG%'PMQ9G_ ^?K\.VJPFV"'_Y2>%@GV*T2[!+!]K\EKL7-O6_1O00I&1W>TK:
M\']F0T'MX_$^G.TX4J/AL;M]D/F7%G\ 4$L#!!0 ( %B@J4A+8.WZPJW$3XS3>%M^L$VU6";238_+?$M9@??R5ABYXJ,$T<'4M*
M['4/.G\TX4J/AL+M\D/F7%I]02P,$% @ 6*"I2,1WM$:> 0 L0, !D
M !X;"]W;W)K
2<:^"YL(XTC%_3A95/_
M:T0/04IV=T])&_[/;"BH?3P^A+,=1VHT/':W#S+_TN(W4$L#!!0 ( %B@
MJ4CEY$D?H0$ +$# 9 >&PO=V]R:W-H965T