XML 30 R55.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidating Financial Information - Senior Secured Second - Priority Notes (Tables) (Senior Secured Second-Priority Notes [Member])
12 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Mar. 31, 2010
Senior Secured Second-Priority Notes [Member]
     
Consolidated Financial Information - Balance Sheet
 
As of
 
March 31, 2012
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
 
 
 
 
 
 
 
 
 
 
Other Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
 
 
Guarantors
 
Non-guarantors
 
 
 
(Amounts in thousands)
BALANCE SHEET
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
561

 
$
477

 
$
1,525

 
$
61,735

 
$

 
$
64,298

Restricted cash

 
7,169

 

 
4,767

 

 
11,936

Accounts receivable, net
498

 
11,046

 
482,003

 
290,983

 

 
784,530

Investment in films and television programs, net
2

 
6,391

 
710,459

 
612,548

 
(347
)
 
1,329,053

Property and equipment, net

 
7,236

 
121

 
2,415

 

 
9,772

Equity method investments

 
11,598

 
52,889

 
108,255

 
(1,480
)
 
171,262

Goodwill
10,173

 

 
192,830

 
123,630

 

 
326,633

Other assets
49,198

 
48,923

 
6,414

 
34,976

 
(49,000
)
 
90,511

Subsidiary investments and advances
30,136

 
98,990

 
(7,532
)
 
(310,562
)
 
188,968

 

 
$
90,568

 
$
191,830

 
$
1,438,709

 
$
928,747

 
$
138,141

 
$
2,787,995

Liabilities and Shareholders’ Equity (Deficiency)
 
 
 
 
 
 
 
 
 
 
 
Senior revolving credit facility
$

 
$
99,750

 
$

 
$

 
$

 
$
99,750

Senior secured second-priority notes

 
431,510

 

 

 

 
431,510

Term loan

 

 

 
477,514

 

 
477,514

Accounts payable and accrued liabilities
520

 
88,065

 
202,535

 
79,903

 
69

 
371,092

Participations and residuals
189

 
3,411

 
272,780

 
144,037

 
(92
)
 
420,325

Film obligations and production loans
74

 

 
481,359

 
79,717

 

 
561,150

Convertible senior subordinated notes and other financing obligations

 
104,498

 
3,718

 
49,060

 
(49,000
)
 
108,276

Deferred revenue

 
17,798

 
166,292

 
44,503

 

 
228,593

Shareholders’ equity (deficiency)
89,785

 
(553,202
)
 
312,025

 
54,013

 
187,164

 
89,785

 
$
90,568

 
$
191,830

 
$
1,438,709

 
$
928,747

 
$
138,141

 
$
2,787,995

 
As of
 
March 31, 2011
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
 
 
 
 
 
 
 
 
 
 
Other Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
 
 
Guarantors
 
Non-guarantors
 
 
 
(Amounts in thousands)
BALANCE SHEET
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
795

 
$
6,451

 
$
696

 
$
78,477

 
$

 
$
86,419

Restricted cash
13,992

 
29,466

 

 

 

 
43,458

Accounts receivable, net
494

 
4,237

 
292,860

 
33,033

 

 
330,624

Investment in films and television programs, net
12

 
6,391

 
513,505

 
89,137

 
(1,288
)
 
607,757

Property and equipment, net

 
8,292

 
189

 
608

 

 
9,089

Equity method investments
1,123

 
17,052

 
28,714

 
117,514

 
(2,509
)
 
161,894

Goodwill
10,173

 

 
198,883

 
30,198

 

 
239,254

Other assets
458

 
34,214

 
10,658

 
992

 

 
46,322

Assets held for sale

 

 

 
44,336

 

 
44,336

Subsidiary investments and advances
113,989

 
(171,895
)
 
(28,053
)
 
(199,205
)
 
285,164

 

 
$
141,036

 
$
(65,792
)
 
$
1,017,452

 
$
195,090

 
$
281,367

 
$
1,569,153

Liabilities and Shareholders’ Equity (Deficiency)
 
 
 
 
 
 
 
 
 
 
 
Senior revolving credit facility
$

 
$
69,750

 
$

 
$

 
$

 
$
69,750

Senior secured second-priority notes

 
226,331

 

 

 

 
226,331

Accounts payable and accrued liabilities
1,910

 
52,035

 
141,715

 
35,288

 
41

 
230,989

Participations and residuals
195

 
11,093

 
264,320

 
21,973

 
(99
)
 
297,482

Film obligations and production loans
76

 

 
308,744

 
17,620

 

 
326,440

Convertible senior subordinated notes and other financing obligations

 
107,255

 
3,718

 

 

 
110,973

Deferred revenue

 
134

 
123,696

 
27,107

 

 
150,937

Liabilities held for sale

 

 

 
17,396

 

 
17,396

Shareholders’ equity (deficiency)
138,855

 
(532,390
)
 
175,259

 
75,706

 
281,425

 
138,855

 
$
141,036

 
$
(65,792
)
 
$
1,017,452

 
$
195,090

 
$
281,367

 
$
1,569,153

 
Consolidated Financial Information - Statement of Operations
 
Year Ended
 
March 31, 2012
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
 
 
 
 
 
 
 
 
 
 
Other Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
 
 
Guarantors
 
Non-guarantors
 
 
 
(Amounts in thousands)
STATEMENT OF OPERATIONS
 
 
 
 
 
 
 
 
 
 
 
Revenues
$

 
$
27,836

 
$
1,308,092

 
$
326,980

 
$
(75,329
)
 
$
1,587,579

EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
Direct operating
448

 
(317
)
 
748,030

 
218,781

 
(58,540
)
 
908,402

Distribution and marketing
(1
)
 
(49
)
 
399,484

 
84,181

 
(102
)
 
483,513

General and administration
5,965

 
87,061

 
54,131

 
22,012

 
(305
)
 
168,864

Gain on sale of asset disposal group
(10,967
)
 

 

 

 

 
(10,967
)
Depreciation and amortization

 
2,784

 
225

 
1,267

 

 
4,276

Total expenses
(4,555
)
 
89,479

 
1,201,870

 
326,241

 
(58,947
)
 
1,554,088

OPERATING INCOME (LOSS)
4,555

 
(61,643
)
 
106,222

 
739

 
(16,382
)
 
33,491

Other expenses (income):
 
 
 
 
 
 
 
 
 
 
 
Interest expense

 
64,020

 
5,925

 
9,052

 
(886
)
 
78,111

Interest and other income
(77
)
 
(2,827
)
 
(449
)
 
(285
)
 
886

 
(2,752
)
Loss on extinguishment of debt

 
967

 

 

 

 
967

Total other expenses (income)
(77
)
 
62,160

 
5,476

 
8,767

 

 
76,326

INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES
4,632

 
(123,803
)
 
100,746

 
(8,028
)
 
(16,382
)
 
(42,835
)
Equity interests income (loss)
(43,827
)
 
79,880

 
24,177

 
(9,259
)
 
(42,559
)
 
8,412

INCOME (LOSS) BEFORE INCOME TAXES
(39,195
)
 
(43,923
)
 
124,923

 
(17,287
)
 
(58,941
)
 
(34,423
)
Income tax provision (benefit)
(77
)
 
1,648

 
1,442

 
1,682

 

 
4,695

NET INCOME (LOSS)
$
(39,118
)
 
$
(45,571
)
 
$
123,481

 
$
(18,969
)
 
$
(58,941
)
 
$
(39,118
)
 
Year Ended
 
March 31, 2011
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
 
 
 
 
 
 
 
 
 
 
Other Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
 
 
Guarantors
 
Non-guarantors
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
STATEMENT OF OPERATIONS
 
 
 
 
 
 
 
 
 
 
 
Revenues
$

 
$
25,399

 
$
1,427,122

 
$
190,214

 
$
(60,015
)
 
$
1,582,720

EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
Direct operating

 
1,534

 
769,468

 
84,020

 
(59,276
)
 
795,746

Distribution and marketing

 
522

 
462,254

 
84,493

 
(43
)
 
547,226

General and administration
3,098

 
108,160

 
45,532

 
14,963

 
(346
)
 
171,407

Depreciation and amortization

 
3,694

 
1,373

 
744

 

 
5,811

Total expenses
3,098

 
113,910

 
1,278,627

 
184,220

 
(59,665
)
 
1,520,190

OPERATING INCOME (LOSS)
(3,098
)
 
(88,511
)
 
148,495

 
5,994

 
(350
)
 
62,530

Other expenses (income):
 
 
 
 
 
 
 
 
 
 
 
Interest expense

 
51,132

 
3,968

 
851

 
(771
)
 
55,180

Interest and other income
(172
)
 
(1,731
)
 
(444
)
 
(166
)
 
771

 
(1,742
)
Loss on extinguishment of debt

 
14,505

 

 

 

 
14,505

Total other expenses (income)
(172
)
 
63,906

 
3,524

 
685

 

 
67,943

INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES
(2,926
)
 
(152,417
)
 
144,971

 
5,309

 
(350
)
 
(5,413
)
Equity interests income (loss)
(27,455
)
 
70,576

 
(14,367
)
 
(427
)
 
(49,039
)
 
(20,712
)
INCOME (LOSS) BEFORE INCOME TAXES
(30,381
)
 
(81,841
)
 
130,604

 
4,882

 
(49,389
)
 
(26,125
)
Income tax provision (benefit)

 
3,032

 
1,530

 
(306
)
 

 
4,256

NET INCOME (LOSS)
$
(30,381
)
 
$
(84,873
)
 
$
129,074

 
$
5,188

 
$
(49,389
)
 
$
(30,381
)
 
Year Ended
 
March 31, 2010
 
Lions Gate Entertainment Corp.
 
Lions Gate Entertainment Inc.
 
 
 
 
 
 
 
 
 
 
 
Other Subsidiaries
 
Consolidating Adjustments
 
Lions Gate Consolidated
 
 
 
Guarantors
 
Non-guarantors
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
STATEMENT OF OPERATIONS
 
 
 
 
 
 
 
 
 
 
 
Revenues
$

 
$
32,219

 
$
1,238,659

 
$
259,654

 
$
(41,026
)
 
$
1,489,506

EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
Direct operating

 
458

 
664,323

 
156,297

 
(43,109
)
 
777,969

Distribution and marketing

 
7,475

 
433,878

 
64,830

 
(42
)
 
506,141

General and administration
7,070

 
72,705

 
42,347

 
21,212

 
(274
)
 
143,060

Depreciation and amortization

 
4,832

 
3,645

 
3,978

 

 
12,455

Total expenses
7,070

 
85,470

 
1,144,193

 
246,317

 
(43,425
)
 
1,439,625

OPERATING INCOME (LOSS)
(7,070
)
 
(53,251
)
 
94,466

 
13,337

 
2,399

 
49,881

Other expenses (income):
 
 
 
 
 
 
 
 
 
 
 
Interest expense

 
45,165

 
1,662

 
1,146

 
(811
)
 
47,162

Interest and other income
(130
)
 
(12,050
)
 
(605
)
 
(72
)
 
11,310

 
(1,547
)
Gain on extinguishment of debt

 
(5,675
)
 

 

 

 
(5,675
)
Total other expenses (income)
(130
)
 
27,440

 
1,057

 
1,074

 
10,499

 
39,940

INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES
(6,940
)
 
(80,691
)
 
93,409

 
12,263

 
(8,100
)
 
9,941

Equity interests income (loss)
(23,307
)
 
49,090

 
(37,949
)
 
(10,594
)
 
(16,235
)
 
(38,995
)
INCOME (LOSS) BEFORE INCOME TAXES
(30,247
)
 
(31,601
)
 
55,460

 
1,669

 
(24,335
)
 
(29,054
)
Income tax provision (benefit)
25

 
225

 
(751
)
 
1,719

 

 
1,218

NET INCOME (LOSS)
(30,272
)
 
(31,826
)
 
56,211

 
(50
)
 
(24,335
)
 
(30,272
)
Consolidated Financial Information - Statement of Cash Flows
 
Year Ended
 
March 31, 2012
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
 
 
 
 
 
 
 
 
 
 
Other Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
 
 
Guarantors
 
Non-guarantors
 
 
 
(Amounts in thousands)
STATEMENT OF CASH FLOWS
 
 
 
 
 
 
 
 
 
 
 
NET CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES
$
69,612

 
$
(220,619
)
 
$
(70,245
)
 
$
57,784

 
$

 
$
(163,468
)
INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Purchase of Summit, net of unrestricted cash acquired of $315,932 (see Note 15)

 

 
(18,414
)
 
(535,318
)
 

 
(553,732
)
Proceeds from the sale of asset disposal group, net of transaction costs and cash disposed of $3,943 (see Note 15)
9,119

 

 

 

 

 
9,119

Investment in equity method investees
(1,030
)
 

 

 

 

 
(1,030
)
Increase in loans receivable

 
(4,671
)
 

 

 

 
(4,671
)
Purchases of property and equipment

 
(1,728
)
 
(157
)
 

 

 
(1,885
)
NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES
8,089

 
(6,399
)
 
(18,571
)
 
(535,318
)
 

 
(552,199
)
FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Exercise of stock options
3,520

 

 

 


 

 
3,520

Tax withholding requirements on equity awards
(4,320
)
 

 

 

 

 
(4,320
)
Repurchase of common shares
(77,088
)
 


 


 


 


 
(77,088
)
Borrowings under senior revolving credit facility

 
390,650

 

 

 

 
390,650

Repayments of borrowings under senior revolving credit facility

 
(360,650
)
 

 

 

 
(360,650
)
Borrowings under individual production loans

 

 
272,970

 
3,916

 

 
276,886

Repayment of individual production loans

 

 
(205,251
)
 
(2,661
)
 

 
(207,912
)
Production loan borrowings under film credit facility

 

 
54,325

 

 

 
54,325

Production loan repayments under film credit facility

 

 
(30,813
)
 

 

 
(30,813
)
Change in restricted cash collateral associated with financing activities

 

 

 

 

 

Proceeds from Term Loan, associated with the acquisition of Summit, net of debt discount of $7,500 and deferred financing costs of $16,350

 

 


 
476,150

 

 
476,150

Repayments of borrowings under Term Loan associated with the acquisition of Summit

 

 
(1,586
)
 
(13,480
)
 

 
(15,066
)
Proceeds from sale of senior secured second-priority notes, net of deferred financing costs

 
201,955

 

 

 

 
201,955

Repurchase of senior secured second-priority notes

 
(9,852
)
 

 

 

 
(9,852
)
Proceeds from the issuance of convertible senior subordinated notes

 
45,000

 

 

 

 
45,000

Repurchase of convertible senior subordinated notes

 
(46,059
)
 

 

 

 
(46,059
)
NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES
(77,888
)
 
221,044

 
89,645

 
463,925

 

 
696,726

NET CHANGE IN CASH AND CASH EQUIVALENTS
(187
)
 
(5,974
)
 
829

 
(13,609
)
 

 
(18,941
)
FOREIGN EXCHANGE EFFECTS ON CASH
(47
)
 

 

 
(3,133
)
 

 
(3,180
)
CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD
795

 
6,451

 
696

 
78,477

 

 
86,419

CASH AND CASH EQUIVALENTS — END OF PERIOD
$
561

 
$
477

 
$
1,525

 
$
61,735

 
$

 
$
64,298

 
Years Ended
 
March 31, 2011
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
 
 
 
 
 
 
 
 
 
 
Other Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
 
 
Guarantors
 
Non-guarantors
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
STATEMENT OF CASH FLOWS
 
 
 
 
 
 
 
 
 
 
 
NET CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES
$
15,420

 
$
(54,654
)
 
$
69,717

 
$
11,844

 
$

 
$
42,327

INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Purchases of restricted investments

 
(13,993
)
 

 

 

 
(13,993
)
Proceeds from the sale of restricted investments

 
20,989

 

 

 

 
20,989

Buy-out of the earn-out associated with the acquisition of Debmar-Mercury, LLC

 

 
(15,000
)
 

 

 
(15,000
)
Investment in equity method investees
(2,000
)
 

 
(22,677
)
 

 

 
(24,677
)
Increase in loans receivable

 
(1,042
)
 

 

 

 
(1,042
)
Repayment of loans receivable

 

 
8,113

 

 

 
8,113

Purchases of property and equipment

 
(658
)
 
(504
)
 
(1,594
)
 

 
(2,756
)
NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES
(2,000
)
 
5,296

 
(30,068
)
 
(1,594
)
 

 
(28,366
)
FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Tax withholding requirements on equity awards
(13,476
)
 

 

 

 

 
(13,476
)
Borrowings under senior revolving credit facility

 
525,250

 

 

 

 
525,250

Repayments of borrowings under senior revolving credit facility

 
(472,500
)
 

 

 

 
(472,500
)
Borrowings under individual production loans

 

 
105,194

 
13,395

 

 
118,589

Repayment of individual production loans

 

 
(140,080
)
 
(7,022
)
 

 
(147,102
)
Production loan borrowings under film credit facility

 

 
19,456

 

 

 
19,456

Production loan repayments under film credit facility

 

 
(34,762
)
 

 

 
(34,762
)
Change in restricted cash collateral associated with financing activities

 

 
3,087

 

 

 
3,087

NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES
(13,476
)
 
52,750

 
(47,105
)
 
6,373

 

 
(1,458
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
(56
)
 
3,392

 
(7,456
)
 
16,623

 

 
12,503

FOREIGN EXCHANGE EFFECTS ON CASH
37

 

 

 
4,637

 

 
4,674

CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD
814

 
3,059

 
8,152

 
57,217

 

 
69,242

CASH AND CASH EQUIVALENTS — END OF PERIOD
$
795

 
$
6,451

 
$
696

 
$
78,477

 
$

 
$
86,419

 
Year Ended
 
March 31, 2010
 
Lions Gate Entertainment Corp.
 
Lions Gate Entertainment Inc.
 
 
 
 
 
 
 
 
 
 
 
Other Subsidiaries
 
Consolidating Adjustments
 
Lions Gate Consolidated
 
 
 
Guarantors
 
Non-guarantors
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
STATEMENT OF CASH FLOWS
 
 
 
 
 
 
 
 
 
 
 
NET CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES
$
(12,543
)
 
$
14,072

 
$
(94,998
)
 
$
(41,491
)
 
$

 
$
(134,960
)
INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Purchases of restricted investments

 
(13,994
)
 

 

 

 
(13,994
)
Proceeds from the sale of restricted investments

 
13,985

 

 

 

 
13,985

Investment in equity method investees

 

 
(47,129
)
 

 

 
(47,129
)
Increase in loan receivables

 
(362
)
 

 
(1,056
)
 

 
(1,418
)
Repayment of loans receivable

 

 
8,333

 

 

 
8,333

Purchases of property and equipment

 
(1,146
)
 
(605
)
 
(1,933
)
 

 
(3,684
)
NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES

 
(1,517
)
 
(39,401
)
 
(2,989
)
 

 
(43,907
)
FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Tax withholding requirements on equity awards
(2,030
)
 

 

 

 

 
(2,030
)
Proceeds from the issuance of mandatorily redeemable preferred stock units and common stock units related to the sale of 49% interest in TV Guide Network

 

 

 
109,776

 

 
109,776

Borrowings under senior revolving credit facility

 
302,000

 

 

 

 
302,000

Repayments of borrowings under senior revolving credit facility

 
(540,000
)
 

 

 

 
(540,000
)
Borrowings under individual production loans

 

 
128,590

 
16,151

 

 
144,741

Repayment of individual production loans

 

 
(87,347
)
 
(48,914
)
 

 
(136,261
)
Production loan borrowings under Pennsylvania Regional Center credit facility

 

 
63,133

 

 

 
63,133

Production loan borrowings under film credit facility, net of deferred financing costs

 

 
30,469

 

 

 
30,469

Production loan repayments under film credit facility

 

 
(2,718
)
 

 

 
(2,718
)
Proceeds from sale of senior secured second-priority notes, net of deferred financing costs

 
214,727

 

 

 

 
214,727

Repurchase of convertible senior subordinated notes

 
(75,185
)
 

 

 

 
(75,185
)
Repayment of other financing obligations

 

 

 
(134
)
 

 
(134
)
NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES
(2,030
)
 
(98,458
)
 
132,127

 
76,879

 

 
108,518

NET CHANGE IN CASH AND CASH EQUIVALENTS
(14,573
)
 
(85,903
)
 
(2,272
)
 
32,399

 

 
(70,349
)
FOREIGN EXCHANGE EFFECTS ON CASH
2,134

 

 

 
(1,018
)
 

 
1,116

CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD
13,253

 
88,962

 
10,424

 
25,836

 

 
138,475

CASH AND CASH EQUIVALENTS — END OF PERIOD
$
814

 
$
3,059

 
$
8,152

 
$
57,217

 
$

 
$
69,242