XML 68 R54.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
The accounting basis in all subsidiaries, including goodwill and identified intangible assets, have been allocated to the applicable subsidiaries.
Condensed Consolidating Balance Sheet
December 31, 2016
 
 Parent Company
 
 Guarantor Subsidiaries
 
 Non- Guarantor Subsidiaries
 
 Eliminations
 
 Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 

Cash and cash equivalents
565

 
320,950

 
159,874

 

 
481,389

 Accounts receivable, trade (less allowance for doubtful accounts)

 
537,751

 
162,904

 

 
700,655

Amounts due from related parties, net

 
508

 

 

 
508

Current portion of program rights, net

 
307,050

 
134,080

 

 
441,130

Prepaid expenses, other current assets and intercompany receivable
948

 
151,175

 
15,961

 
(95,423
)
 
72,661

Total current assets
1,513

 
1,317,434

 
472,819

 
(95,423
)
 
1,696,343

Property and equipment, net of accumulated depreciation

 
104,272

 
62,364

 

 
166,636

Investment in affiliates
3,029,922

 
784,024

 

 
(3,813,946
)
 

Program rights, net

 
947,657

 
160,929

 

 
1,108,586

Long-term intercompany notes receivable

 
432,099

 
817

 
(432,916
)
 

Deferred carriage fees, net

 
42,656

 
1,230

 

 
43,886

Intangible assets, net

 
180,297

 
305,512

 

 
485,809

Goodwill

 
69,154

 
588,554

 

 
657,708

Deferred tax asset, net

 

 
8,598

 

 
8,598

Other assets
1,471

 
116,608

 
194,950

 

 
313,029

Total assets
3,032,906

 
3,994,201

 
1,795,773

 
(4,342,285
)
 
4,480,595

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable

 
40,033

 
48,644

 

 
88,677

Accrued liabilities and intercompany payable
71,680

 
182,667

 
125,505

 
(95,423
)
 
284,429

Current portion of program rights obligations

 
226,474

 
74,371

 

 
300,845

Deferred revenue

 
42,782

 
10,861

 

 
53,643

Current portion of long-term debt
222,000

 

 

 

 
222,000

Current portion of capital lease obligations

 
2,645

 
1,939

 

 
4,584

Total current liabilities
293,680

 
494,601

 
261,320

 
(95,423
)
 
954,178

Program rights obligations

 
365,262

 
32,913

 

 
398,175

Long-term debt, net
2,597,263

 

 

 

 
2,597,263

Capital lease obligations

 
6,647

 
28,635

 

 
35,282

Deferred tax liability, net
145,364

 

 
427

 

 
145,791

Other liabilities and intercompany notes payable
26,681

 
97,769

 
440,685

 
(432,916
)
 
132,219

Total liabilities
3,062,988

 
964,279

 
763,980

 
(528,339
)
 
4,262,908

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interests

 

 
219,331

 

 
219,331

Stockholders’ equity:
 
 
 
 
 
 
 
 
 
AMC Networks stockholders’ equity
(30,082
)
 
3,029,922

 
784,024

 
(3,813,946
)
 
(30,082
)
Non-redeemable noncontrolling interests

 

 
28,438

 

 
28,438

Total stockholders’ equity
(30,082
)
 
3,029,922

 
812,462

 
(3,813,946
)
 
(1,644
)
Total liabilities and stockholders’ equity
3,032,906

 
3,994,201

 
1,795,773

 
(4,342,285
)
 
4,480,595

Condensed Consolidating Balance Sheet
December 31, 2015
 
 Parent Company
 
 Guarantor Subsidiaries
 
 Non- Guarantor Subsidiaries
 
 Eliminations
 
 Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
434

 
$
148,260

 
$
167,627

 
$

 
$
316,321

 Accounts receivable, trade (less allowance for doubtful accounts)

 
538,657

 
135,954

 

 
674,611

Amounts due from related parties, net

 
3,818

 
244

 

 
4,062

Current portion of program rights, net

 
352,664

 
100,493

 

 
453,157

Prepaid expenses, other current assets and intercompany receivable
4,158

 
112,456

 
12,322

 
(55,947
)
 
72,989

Total current assets
4,592

 
1,155,855

 
416,640

 
(55,947
)
 
1,521,140

Property and equipment, net

 
93,007

 
70,853

 

 
163,860

Investment in affiliates
2,797,938

 
845,069

 

 
(3,643,007
)
 

Program rights, net

 
889,756

 
137,638

 

 
1,027,394

Long-term intercompany notes receivable

 
400,163

 
676

 
(400,839
)
 

Deferred carriage fees, net

 
47,437

 
2,632

 

 
50,069

Intangible assets, net

 
190,041

 
359,139

 

 
549,180

Goodwill

 
71,700

 
664,575

 

 
736,275

Deferred tax asset, net

 

 
10,765

 

 
10,765

Other assets
1,449

 
100,620

 
89,857

 

 
191,926

Total assets
$
2,803,979

 
$
3,793,648

 
$
1,752,775

 
$
(4,099,793
)
 
$
4,250,609

LIABILITIES AND STOCKHOLDERS’ DEFICIENCY
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
6

 
$
44,152

 
$
26,990

 
$

 
$
71,148

Accrued liabilities and intercompany payable
30,857

 
181,377

 
97,745

 
(55,947
)
 
254,032

Current portion of program rights obligations

 
225,375

 
64,522

 

 
289,897

Deferred revenue

 
54,921

 
9,308

 

 
64,229

Current portion of long-term debt
148,000

 

 

 

 
148,000

Current portion of capital lease obligations

 
2,393

 
1,168

 

 
3,561

Total current liabilities
178,863

 
508,218

 
199,733

 
(55,947
)
 
830,867

Program rights obligations

 
415,419

 
25,172

 

 
440,591

Long-term debt, net
2,519,808

 

 

 

 
2,519,808

Capital lease obligations

 
9,268

 
20,511

 

 
29,779

Deferred tax liability, net
112,376

 

 
10,605

 

 
122,981

Other liabilities and intercompany notes payable
32,209

 
62,805

 
409,355

 
(400,839
)
 
103,530

Total liabilities
2,843,256

 
995,710

 
665,376

 
(456,786
)
 
4,047,556

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interests

 

 
211,691

 

 
211,691

Stockholders’ deficiency:
 
 
 
 
 
 
 
 
 
AMC Networks stockholders’ (deficiency) equity
(39,277
)
 
2,797,938

 
845,069

 
(3,643,007
)
 
(39,277
)
Non-redeemable noncontrolling interests

 

 
30,639

 

 
30,639

Total stockholders’ (deficiency) equity
(39,277
)
 
2,797,938

 
875,708

 
(3,643,007
)
 
(8,638
)
Total liabilities and stockholders’ (deficiency) equity
$
2,803,979

 
$
3,793,648

 
$
1,752,775

 
$
(4,099,793
)
 
$
4,250,609

Condensed Consolidating Income Statement
Condensed Consolidating Statement of Income
Year Ended December 31, 2016
 
Parent Company
 
Guarantor Subsidiaries
 
Non- Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenues, net
$

 
$
2,142,325

 
$
623,892

 
$
(10,563
)
 
$
2,755,654

Operating expenses:
 
 
 
 
 
 
 
 
 
Technical and operating (excluding depreciation and amortization)

 
947,707

 
334,888

 
(2,611
)
 
1,279,984

Selling, general and administrative

 
460,150

 
183,597

 
(7,719
)
 
636,028

Depreciation and amortization

 
40,230

 
44,548

 

 
84,778

Impairment charges

 

 
67,805

 

 
67,805

Restructuring expense

 
24,950

 
4,553

 

 
29,503

Total operating expenses

 
1,473,037

 
635,391

 
(10,330
)
 
2,098,098

Operating income

 
669,288

 
(11,499
)
 
(233
)
 
657,556

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest expense, net
(119,192
)
 
38,137

 
(37,513
)
 

 
(118,568
)
Share of affiliates' income (loss)
591,395

 
(103,464
)
 

 
(487,931
)
 

Loss on extinguishment of debt
(50,639
)
 

 

 

 
(50,639
)
Miscellaneous, net
(273
)
 
(2,892
)
 
(30,592
)
 
233

 
(33,524
)
Total other income (expense)
421,291

 
(68,219
)
 
(68,105
)
 
(487,698
)
 
(202,731
)
Income (loss) from operations before income taxes
421,291

 
601,069

 
(79,604
)
 
(487,931
)
 
454,825

Income tax expense
(150,781
)
 
(9,674
)
 
(4,407
)
 

 
(164,862
)
Net income (loss) including noncontrolling interest
270,510

 
591,395

 
(84,011
)
 
(487,931
)
 
289,963

Net income attributable to noncontrolling interests

 

 
(19,453
)
 


 
(19,453
)
Net income (loss) attributable to AMC Networks' stockholders
$
270,510

 
$
591,395

 
$
(103,464
)
 
$
(487,931
)
 
$
270,510

Condensed Consolidating Statement of Income
Year Ended December 31, 2015
 
Parent Company
 
Guarantor Subsidiaries
 
Non- Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenues, net
$

 
$
2,041,244

 
$
540,545

 
$
(854
)
 
$
2,580,935

Operating expenses:
 
 
 
 
 
 
 
 
 
Technical and operating (excluding depreciation and amortization)

 
850,882

 
287,007

 
(756
)
 
1,137,133

Selling, general and administrative

 
471,455

 
165,285

 
(160
)
 
636,580

Depreciation and amortization

 
37,176

 
45,855

 

 
83,031

Restructuring expense

 
7,772

 
7,226

 

 
14,998

Total operating expenses

 
1,367,285

 
505,373

 
(916
)
 
1,871,742

Operating income

 
673,959

 
35,172

 
62

 
709,193

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest expense, net
(81,405
)
 
(14,456
)
 
(29,847
)
 

 
(125,708
)
Share of affiliates' income (loss)
715,807

 
(15,378
)
 

 
(700,429
)
 

Miscellaneous, net
(87,368
)
 
80,865

 
5,874

 
(62
)
 
(691
)
Total other income (expense)
547,034

 
51,031

 
(23,973
)
 
(700,491
)
 
(126,399
)
Income from operations before income taxes
547,034

 
724,990

 
11,199

 
(700,429
)
 
582,794

Income tax (expense) benefit
(180,246
)
 
(9,183
)
 
(11,661
)
 

 
(201,090
)
Net income (loss) including noncontrolling interest
366,788

 
715,807

 
(462
)
 
(700,429
)
 
381,704

Net income attributable to noncontrolling interests

 

 
(14,916
)
 

 
(14,916
)
Net income (loss) attributable to AMC Networks' stockholders
$
366,788

 
$
715,807

 
$
(15,378
)
 
$
(700,429
)
 
$
366,788

Condensed Consolidating Statement of Comprehensive Income
Condensed Consolidating Statement of Comprehensive Income
Year Ended December 31, 2016
 
Parent Company
 
Guarantor Subsidiaries
 
Non- Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss) including noncontrolling interest
$
270,510

 
$
591,395

 
$
(84,011
)
 
$
(487,931
)
 
$
289,963

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment
(45,426
)
 

 
(45,426
)
 
45,426

 
(45,426
)
Unrealized gain on interest rate swaps
22

 

 

 

 
22

Other comprehensive income (loss), before income taxes
(45,404
)
 

 
(45,426
)
 
45,426

 
(45,404
)
Income tax expense
(12,337
)
 

 

 

 
(12,337
)
Other comprehensive (loss), net of income taxes
(57,741
)
 

 
(45,426
)
 
45,426

 
(57,741
)
Comprehensive income (loss)
212,769

 
591,395

 
(129,437
)
 
(442,505
)
 
232,222

Comprehensive (income) attributable to noncontrolling interests

 

 
(16,491
)
 

 
(16,491
)
Comprehensive income (loss) attributable to AMC Networks’ stockholders
$
212,769

 
$
591,395

 
$
(145,928
)
 
$
(442,505
)
 
$
215,731


Condensed Consolidating Statement of Comprehensive Income
Year Ended December 31, 2015
 
Parent Company
 
Guarantor Subsidiaries
 
Non- Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss) including noncontrolling interest
$
366,788

 
$
715,807

 
$
(462
)
 
$
(700,429
)
 
$
381,704

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment
(73,695
)
 
(73,695
)
 
17,843

 
73,695

 
(55,852
)
Unrealized gain on interest rate swaps
3,365

 

 

 

 
3,365

Other comprehensive (loss) income, before income taxes
(70,330
)
 
(73,695
)
 
17,843

 
73,695

 
(52,487
)
Income tax expense
(4,322
)
 

 

 

 
(4,322
)
Other comprehensive (loss) income, net of income taxes
(74,652
)
 
(73,695
)
 
17,843

 
73,695

 
(56,809
)
Comprehensive income
292,136

 
642,112

 
17,381

 
(626,734
)
 
324,895

Comprehensive (income) attributable to noncontrolling interests

 

 
(13,123
)
 

 
(13,123
)
Comprehensive income attributable to AMC Networks' stockholders
$
292,136

 
$
642,112

 
$
4,258

 
$
(626,734
)
 
$
311,772

Condensed Consolidating Cash Flow Statement
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2016
 
Parent Company
 
Guarantor Subsidiaries
 
Non- Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
401,179

 
$
548,381

 
$
55,450

 
$
(490,685
)
 
$
514,325

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(42,064
)
 
(37,156
)
 

 
(79,220
)
Payments for acquisitions, net of cash acquired

 

 
(354
)
 

 
(354
)
Purchases of investments

 

 
(95,000
)
 

 
(95,000
)
(Increase) decrease to investment in affiliates
(159,533
)
 
(69,231
)
 

 
228,764

 

Net cash used in investing activities
(159,533
)
 
(111,295
)
 
(132,510
)
 
228,764

 
(174,574
)
Cash flows from financing activities:


 


 


 


 


Proceeds from the issuance of long-term debt
982,500

 

 

 

 
982,500

Principal payments on long-term debt
(848,000
)
 

 

 

 
(848,000
)
Premium and fees paid on extinguishment of debt
(40,954
)
 

 

 

 
(40,954
)
Payments for financing costs
(2,070
)
 

 

 

 
(2,070
)
Deemed repurchases of restricted stock/units
(10,822
)
 

 

 

 
(10,822
)
Purchase of treasury stock
(223,237
)
 

 

 

 
(223,237
)
Proceeds from stock option exercises
1,228

 

 

 

 
1,228

Excess tax benefits from share-based compensation arrangements
789

 

 

 

 
789

Principal payments on capital lease obligations

 
(2,475
)
 
(1,813
)
 

 
(4,288
)
Distributions to noncontrolling interest

 

 
(9,010
)
 

 
(9,010
)
Net cash used in financing activities
(140,566
)
 
(2,475
)
 
(10,823
)
 

 
(153,864
)
Net increase in cash and cash equivalents from operations
101,080

 
434,611

 
(87,883
)
 
(261,921
)
 
185,887

Effect of exchange rate changes on cash and cash equivalents
(100,949
)
 
(261,921
)
 
80,130

 
261,921

 
(20,819
)
Cash and cash equivalents at beginning of period
434

 
148,260

 
167,627

 

 
316,321

Cash and cash equivalents at end of period
$
565

 
$
320,950

 
$
159,874

 
$

 
$
481,389

Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2015
 
Parent Company
 
Guarantor Subsidiaries
 
Non- Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
1,050,818

 
$
(294,219
)
 
$
312,469

 
$
(699,029
)
 
$
370,039

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures
(9
)
 
(40,592
)
 
(27,720
)
 

 
(68,321
)
Payments for acquisitions, net of cash acquired

 

 
(24,199
)
 

 
(24,199
)
Acquisition of investments

 

 
(24,250
)
 

 
(24,250
)
(Increase) decrease to investment in affiliates
(890,626
)
 
466,322

 
(201,524
)
 
625,828

 

Net cash (used in) provided by investing activities
(890,635
)
 
425,730

 
(277,693
)
 
625,828

 
(116,770
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Principal payments on long-term debt
(74,000
)
 

 

 

 
(74,000
)
Payment of Promissory Note

 

 
(40,000
)
 

 
(40,000
)
Deemed repurchases of restricted stock/units
(14,452
)
 

 

 

 
(14,452
)
Proceeds from stock option exercises
1,340

 

 

 

 
1,340

Excess tax benefits from share-based compensation arrangements
4,610

 

 

 

 
4,610

Principal payments on capital lease obligations

 
(2,218
)
 
(727
)
 

 
(2,945
)
Cash contributions from member

 
8,492

 
(8,492
)
 

 

Distributions to noncontrolling interest

 

 
(3,154
)
 

 
(3,154
)
Contributions from noncontrolling interest

 

 
1,322

 

 
1,322

Net cash used in financing activities
(82,502
)
 
6,274

 
(51,051
)
 

 
(127,279
)
Net increase (decrease) in cash and cash equivalents from operations
77,681

 
137,785

 
(16,275
)
 
(73,201
)
 
125,990

Effect of exchange rate changes on cash and cash equivalents
(78,828
)
 
(73,201
)
 
67,792

 
73,201

 
(11,036
)
Cash and cash equivalents at beginning of year
1,581

 
83,676

 
116,110

 

 
201,367

Cash and cash equivalents at end of year
$
434

 
$
148,260

 
$
167,627

 
$

 
$
316,321