XML 69 R53.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2017
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, 2017
(In thousands)
 Parent Company
 
 Guarantor Subsidiaries
 
 Non- Guarantor Subsidiaries
 
 Eliminations
 
 Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 

Cash and cash equivalents
$
320

 
$
391,248

 
$
167,215

 
$

 
$
558,783

Accounts receivable, trade

 
581,270

 
194,621

 

 
775,891

Current portion of program rights, net

 
304,149

 
149,301

 

 
453,450

Prepaid expenses, other current assets and intercompany receivable
3,760

 
183,815

 
8,540

 
(104,389
)
 
91,726

Total current assets
4,080

 
1,460,482

 
519,677

 
(104,389
)
 
1,879,850

Property and equipment, net

 
136,032

 
47,482

 

 
183,514

Investment in affiliates
3,443,013

 
934,612

 

 
(4,377,625
)
 

Program rights, net

 
1,128,021

 
191,258

 

 
1,319,279

Long-term intercompany notes receivable

 
489,939

 
436

 
(490,375
)
 

Deferred carriage fees, net

 
29,346

 
578

 

 
29,924

Intangible assets, net

 
170,554

 
286,688

 

 
457,242

Goodwill

 
66,609

 
628,549

 

 
695,158

Deferred tax asset, net

 

 
20,081

 

 
20,081

Other assets

 
142,115

 
305,822

 

 
447,937

Total assets
$
3,447,093

 
$
4,557,710

 
$
2,000,571

 
$
(4,972,389
)
 
$
5,032,985

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
350

 
$
50,282

 
$
51,565

 
$

 
$
102,197

Accrued liabilities and intercompany payable
51,692

 
179,003

 
136,770

 
(104,389
)
 
263,076

Current portion of program rights obligations

 
262,004

 
65,545

 

 
327,549

Deferred revenue

 
27,530

 
18,903

 

 
46,433

Current portion of capital lease obligations

 
2,939

 
1,908

 

 
4,847

Total current liabilities
52,042

 
521,758

 
274,691

 
(104,389
)
 
744,102

Program rights obligations

 
511,996

 
22,984

 

 
534,980

Long-term debt, net
3,099,257

 

 

 

 
3,099,257

Capital lease obligations

 
3,745

 
22,532

 

 
26,277

Deferred tax liability, net
114,717

 

 
(5,019
)
 

 
109,698

Other liabilities and intercompany notes payable
46,133

 
77,198

 
503,166

 
(490,375
)
 
136,122

Total liabilities
3,312,149

 
1,114,697

 
818,354

 
(594,764
)
 
4,650,436

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interests

 

 
218,604

 

 
218,604

Stockholders' equity:
 
 
 
 
 
 
 
 
 
AMC Networks stockholders' equity
134,944

 
3,443,013

 
934,612

 
(4,377,625
)
 
134,944

Non-redeemable noncontrolling interests

 

 
29,001

 

 
29,001

Total stockholders' equity
134,944

 
3,443,013

 
963,613

 
(4,377,625
)
 
163,945

Total liabilities and stockholders' equity
$
3,447,093

 
$
4,557,710

 
$
2,000,571

 
$
(4,972,389
)
 
$
5,032,985

Condensed Consolidating Balance Sheet
December 31, 2016
(In thousands)
 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

 
538,259

 
162,904

 

 
701,163

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

 
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' (DEFICIENCY) 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' deficiency:
 
 
 
 
 
 
 
 
 
AMC Networks stockholders' (deficiency) equity
(30,082
)
 
3,029,922

 
784,024

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

 

 
28,438

 

 
28,438

Total stockholders' (deficiency) 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 Income Statement
Condensed Consolidating Statement of Income
Year Ended December 31, 2017
(In thousands)
Parent Company
 
Guarantor Subsidiaries
 
Non- Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenues, net
$

 
$
2,182,867

 
$
637,823

 
$
(14,999
)
 
$
2,805,691

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

 
991,476

 
352,788

 
(3,188
)
 
1,341,076

Selling, general and administrative

 
447,118

 
178,332

 
(12,108
)
 
613,342

Depreciation and amortization

 
40,923

 
53,715

 

 
94,638

Impairment and related charges

 

 
28,148

 

 
28,148

Restructuring expense

 
2,566

 
3,562

 

 
6,128

Total operating expenses

 
1,482,083

 
616,545

 
(15,296
)
 
2,083,332

Operating income

 
700,784

 
21,278

 
297

 
722,359

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest expense, net
(129,971
)
 
41,934

 
(31,260
)
 

 
(119,297
)
Share of affiliates' income (loss)
748,430

 
13,360

 

 
(761,790
)
 

Loss on extinguishment of debt
(3,004
)
 

 

 

 
(3,004
)
Miscellaneous, net
(1,530
)
 
2,484

 
39,663

 
(297
)
 
40,320

Total other income (expense)
613,925

 
57,778

 
8,403

 
(762,087
)
 
(81,981
)
Income from operations before income taxes
613,925

 
758,562

 
29,681

 
(761,790
)
 
640,378

Income tax (expense) benefit
(142,609
)
 
(10,132
)
 
2,000

 

 
(150,741
)
Net income including noncontrolling interests
471,316

 
748,430

 
31,681

 
(761,790
)
 
489,637

Net income attributable to noncontrolling interests

 

 
(18,321
)
 

 
(18,321
)
Net income attributable to AMC Networks' stockholders
$
471,316

 
$
748,430

 
$
13,360

 
$
(761,790
)
 
$
471,316

Condensed Consolidating Statement of Income
Year Ended December 31, 2016
(In thousands)
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 and related 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 (loss)

 
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 interests
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 Comprehensive Income
Condensed Consolidating Statement of Comprehensive Income
Year Ended December 31, 2017
(In thousands)
Parent Company
 
Guarantor Subsidiaries
 
Non- Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net income including noncontrolling interest
$
471,316

 
$
748,430

 
$
31,681

 
$
(761,790
)
 
$
489,637

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment
76,023

 

 
76,023

 
(76,023
)
 
76,023

Unrealized loss on interest rate swaps
(35
)
 

 

 

 
(35
)
Unrealized gain on available for sale securities
5,398

 

 

 

 
5,398

Other comprehensive income, before income taxes
81,386

 

 
76,023

 
(76,023
)
 
81,386

Income tax expense
(1,974
)
 

 

 

 
(1,974
)
Other comprehensive income, net of income taxes
79,412

 

 
76,023

 
(76,023
)
 
79,412

Comprehensive income
550,728

 
748,430

 
107,704

 
(837,813
)
 
569,049

Comprehensive income attributable to noncontrolling interests

 

 
(21,430
)
 

 
(21,430
)
Comprehensive income attributable to AMC Networks' stockholders
$
550,728

 
$
748,430

 
$
86,274

 
$
(837,813
)
 
$
547,619


Condensed Consolidating Statement of Comprehensive Income
Year Ended December 31, 2016
(In thousands)
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 loss, before income taxes
(45,404
)
 

 
(45,426
)
 
45,426

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

 

 

 
(12,337
)
Other comprehensive (loss) income, 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 Cash Flow Statement
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2017
(In thousands)
Parent Company
 
Guarantor Subsidiaries
 
Non- Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
454,539

 
$
662,123

 
$
31,157

 
$
(762,090
)
 
$
385,729

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(63,925
)
 
(16,124
)
 

 
(80,049
)
Return of capital from investees

 
1,868

 
579

 

 
2,447

Investments in and loans to investees

 

 
(53,000
)
 

 
(53,000
)
(Increase) decrease to investment in affiliates
(282,424
)
 
(2,234,682
)
 
2,082,401

 
434,705

 

Net cash used in investing activities
(282,424
)
 
(2,296,739
)
 
2,013,856

 
434,705

 
(130,602
)
Cash flows from financing activities:


 


 


 


 


Proceeds from the issuance of long-term debt
1,536,000

 

 

 

 
1,536,000

Repayment of long-term debt
(1,257,965
)
 

 

 

 
(1,257,965
)
Payments for financing costs
(10,405
)
 

 

 

 
(10,405
)
Deemed repurchases of restricted stock/units
(14,496
)
 

 

 

 
(14,496
)
Purchase of treasury stock
(434,210
)
 

 

 

 
(434,210
)
Principal payments on capital lease obligations

 
(2,725
)
 
(1,848
)
 

 
(4,573
)
Distributions to noncontrolling interest

 

 
(18,561
)
 

 
(18,561
)
Net cash used in financing activities
(181,076
)
 
(2,725
)
 
(20,409
)
 

 
(204,210
)
Net (decrease) increase in cash and cash equivalents from operations
(8,961
)
 
(1,637,341
)
 
2,024,604

 
(327,385
)
 
50,917

Effect of exchange rate changes on cash and cash equivalents
8,716

 
1,707,639

 
(2,017,263
)
 
327,385

 
26,477

Cash and cash equivalents at beginning of period
565

 
320,950

 
159,874

 

 
481,389

Cash and cash equivalents at end of period
$
320

 
$
391,248

 
$
167,215

 
$

 
$
558,783

Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2016
(In thousands)
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
)
Investments in and loans to investees

 

 
(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

Repayment of 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 (decrease) 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