XML 54 R40.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidating Financial Information - Convertible Senior Subordinated Notes (Tables) (Convertible Senior Subordinated Notes [Member])
6 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Convertible Senior Subordinated Notes [Member]
   
Condensed Financial Statements, Captions [Line Items]    
Consolidated Financial Information - Balance Sheet
 
As of
 
September 30, 2012
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
Non-guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
(Amounts in thousands)
BALANCE SHEET
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
1,036

 
$
8,983

 
$
44,380

 
$

 
$
54,399

Restricted cash

 
2,789

 
3,845

 

 
6,634

Accounts receivable, net
509

 
7,787

 
693,058

 

 
701,354

Investment in films and television programs, net
254

 
6,391

 
1,346,947

 
(2,920
)
 
1,350,672

Property and equipment, net

 
6,768

 
1,960

 

 
8,728

Equity method investments

 
8,935

 
164,488

 
(817
)
 
172,606

Goodwill
10,173

 

 
315,831

 

 
326,004

Other assets
49,201

 
56,125

 
33,640

 
(49,000
)
 
89,966

Subsidiary investments and advances
86,056

 
266,617

 
(375,680
)
 
23,007

 

 
$
147,229

 
$
364,395

 
$
2,228,469

 
$
(29,730
)
 
$
2,710,363

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

 
$
268,724

 
$

 
$

 
$
268,724

Senior secured second-priority notes

 
431,881

 

 

 
431,881

Term loan

 

 
294,929

 

 
294,929

Accounts payable and accrued liabilities
747

 
81,343

 
285,794

 
37

 
367,921

Participations and residuals
192

 
3,411

 
414,590

 
354

 
418,547

Film obligations and production loans
75

 

 
437,504

 

 
437,579

Convertible senior subordinated notes and other financing obligations

 
83,704

 
49,000

 
(49,000
)
 
83,704

Deferred revenue

 
17,039

 
243,824

 

 
260,863

Shareholders’ equity (deficiency)
146,215

 
(521,707
)
 
502,828

 
18,879

 
146,215

 
$
147,229

 
$
364,395

 
$
2,228,469

 
$
(29,730
)
 
$
2,710,363

 
As of
 
March 31, 2012
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
Non-guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
(Amounts in thousands)
BALANCE SHEET
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
561

 
$
477

 
$
63,260

 
$

 
$
64,298

Restricted cash

 
7,169

 
4,767

 

 
11,936

Accounts receivable, net
498

 
11,046

 
772,986

 

 
784,530

Investment in films and television programs, net
2

 
6,391

 
1,325,337

 
(2,677
)
 
1,329,053

Property and equipment, net

 
7,236

 
2,536

 

 
9,772

Equity method investments

 
11,598

 
160,481

 
(817
)
 
171,262

Goodwill
10,173

 

 
316,460

 

 
326,633

Other assets
49,198

 
48,923

 
41,390

 
(49,000
)
 
90,511

Subsidiary investments and advances
30,136

 
98,990

 
(311,142
)
 
182,016

 

 
$
90,568

 
$
191,830

 
$
2,376,075

 
$
129,522

 
$
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

 
282,438

 
69

 
371,092

Participations and residuals
189

 
3,411

 
416,227

 
498

 
420,325

Film obligations and production loans
74

 

 
561,076

 

 
561,150

Convertible senior subordinated notes and other financing obligations

 
104,498

 
52,778

 
(49,000
)
 
108,276

Deferred revenue

 
17,798

 
210,795

 

 
228,593

Shareholders’ equity (deficiency)
89,785

 
(553,202
)
 
375,247

 
177,955

 
89,785

 
$
90,568

 
$
191,830

 
$
2,376,075

 
$
129,522

 
$
2,787,995

Consolidated Financial Information - Statement of Operations
 
Six Months Ended
 
September 30, 2012
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
Non-guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
 
 
(Amounts in thousands)
 
 
 
 
STATEMENT OF OPERATIONS
 
 
 
 
 
 
 
 
 
Revenues
$

 
$
7,660

 
$
1,171,128

 
$

 
$
1,178,788

EXPENSES:
 
 
 
 
 
 
 
 
 
Direct operating

 
1,166

 
567,882

 

 
569,048

Distribution and marketing
(1
)
 
1,084

 
414,068

 

 
415,151

General and administration
902

 
57,149

 
38,577

 
(254
)
 
96,374

Depreciation and amortization

 
905

 
3,315

 

 
4,220

Total expenses
901

 
60,304

 
1,023,842

 
(254
)
 
1,084,793

OPERATING INCOME (LOSS)
(901
)
 
(52,644
)
 
147,286

 
254

 
93,995

Other expenses (income):
 
 
 
 
 
 
 
 
 
Interest expense

 
35,184

 
16,091

 
(500
)
 
50,775

Interest and other income
(6
)
 
(1,735
)
 
(738
)
 
500

 
(1,979
)
Loss on extinguishment of debt

 
633

 
8,526

 

 
9,159

Total other expenses (income)
(6
)
 
34,082

 
23,879

 

 
57,955

INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES
(895
)
 
(86,726
)
 
123,407

 
254

 
36,040

Equity interests income (loss)
32,224

 
118,254

 
4,006

 
(152,874
)
 
1,610

INCOME (LOSS) BEFORE INCOME TAXES
31,329

 
31,528

 
127,413

 
(152,620
)
 
37,650

Income tax provision (benefit)

 
2,392

 
3,929

 

 
6,321

NET INCOME (LOSS)
31,329

 
29,136

 
123,484

 
(152,620
)
 
31,329

Foreign currency translation adjustments
1,061

 
2,358

 
460

 
(2,801
)
 
1,078

Net unrealized gain on foreign exchange contracts

 

 
(17
)
 

 
(17
)
COMPREHENSIVE INCOME (LOSS)
$
32,390

 
$
31,494

 
$
123,927

 
$
(155,421
)
 
$
32,390

 
Six Months Ended
 
September 30, 2011
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
Non-guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
(Amounts in thousands)
STATEMENT OF OPERATIONS
 
 
 
 
 
 
 
 
 
Revenues
$

 
$
20,342

 
$
617,972

 
$
(18,974
)
 
$
619,340

EXPENSES:
 
 
 
 
 
 
 
 
 
Direct operating
457

 
141

 
349,812

 
(4,708
)
 
345,702

Distribution and marketing

 
(126
)
 
206,580

 
(66
)
 
206,388

General and administration
686

 
27,135

 
29,654

 
(125
)
 
57,350

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

 

 

 
(10,967
)
Depreciation and amortization

 
1,656

 
259

 

 
1,915

Total expenses
(9,824
)
 
28,806

 
586,305

 
(4,899
)
 
600,388

OPERATING INCOME (LOSS)
9,824

 
(8,464
)
 
31,667

 
(14,075
)
 
18,952

Other expenses (income):
 
 
 
 
 
 
 
 
 
Interest expense

 
30,801

 
3,518

 
(415
)
 
33,904

Interest and other income
(66
)
 
(1,451
)
 
(268
)
 
415

 
(1,370
)
Loss on extinguishment of debt

 
967

 

 

 
967

Total other expenses (income)
(66
)
 
30,317

 
3,250

 

 
33,501

INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES
9,890

 
(38,781
)
 
28,417

 
(14,075
)
 
(14,549
)
Equity interests income (loss)
(24,908
)
 
14,918

 
4,983

 
6,856

 
1,849

INCOME (LOSS) BEFORE INCOME TAXES
(15,018
)
 
(23,863
)
 
33,400

 
(7,219
)
 
(12,700
)
Income tax provision (benefit)
(46
)
 
1,093

 
1,225

 

 
2,272

NET INCOME (LOSS)
(14,972
)
 
(24,956
)
 
32,175

 
(7,219
)
 
(14,972
)
Foreign currency translation adjustments
(3,697
)
 
8,975

 
18,965

 
(28,602
)
 
(4,359
)
Net unrealized gain on foreign exchange contracts

 

 
662

 

 
662

COMPREHENSIVE INCOME (LOSS)
$
(18,669
)
 
$
(15,981
)
 
$
51,802

 
$
(35,821
)
 
$
(18,669
)
Consolidated Financial Information - Statement of Cash Flows
 
Six Months Ended
 
September 30, 2012
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
Non-guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
(Amounts in thousands)
STATEMENT OF CASH FLOWS
 
 
 
 
 
 
 
 
 
NET CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES
$
4,433

 
$
(136,699
)
 
$
274,401

 
$

 
$
142,135

INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Repayment of loans receivable

 

 
4,274

 

 
4,274

Purchases of property and equipment

 
(932
)
 
(44
)
 

 
(976
)
NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES

 
(932
)
 
4,230

 

 
3,298

FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Exercise of stock options
52

 

 

 

 
52

Tax withholding requirements on equity awards
(4,005
)
 

 

 

 
(4,005
)
Borrowings under senior revolving credit facility

 
681,424

 

 

 
681,424

Repayments of borrowings under senior revolving credit facility

 
(512,450
)
 

 

 
(512,450
)
Deferred financing costs associated with the amended and restated senior revolving credit facility

 
(15,198
)
 

 

 
(15,198
)
Borrowings under individual production loans

 

 
108,948

 

 
108,948

Repayment of individual production loans

 

 
(182,930
)
 

 
(182,930
)
Production loan borrowings under film credit facility

 

 
3,897

 

 
3,897

Production loan repayments under film credit facility

 

 
(39,055
)
 

 
(39,055
)
Repayments of borrowings under Term Loan associated with the acquisition of Summit

 

 
(185,504
)
 

 
(185,504
)
Repurchase of convertible senior subordinated notes

 
(7,639
)
 

 

 
(7,639
)
Repayment of other financing obligations

 

 
(3,710
)
 

 
(3,710
)
NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES
(3,953
)
 
146,137

 
(298,354
)
 

 
(156,170
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
480

 
8,506

 
(19,723
)
 

 
(10,737
)
FOREIGN EXCHANGE EFFECTS ON CASH
(5
)
 

 
843

 

 
838

CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD
561

 
477

 
63,260

 

 
64,298

CASH AND CASH EQUIVALENTS — END OF PERIOD
$
1,036

 
$
8,983

 
$
44,380

 
$

 
$
54,399


 
Six Months Ended
 
September 30, 2011
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
Non-guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
(Amounts in thousands)
STATEMENT OF CASH FLOWS
 
 
 
 
 
 
 
 
 
NET CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES
$
73,947

 
$
(129,504
)
 
$
(85,005
)
 
$

 
$
(140,562
)
INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Proceeds from the sale of asset disposal group,
net of transaction costs and cash disposed of
$3,943
9,119

 

 

 

 
9,119

Investment in equity method investees
(828
)
 

 

 

 
(828
)
Increase in loans receivable

 
(1,500
)
 

 

 
(1,500
)
Purchases of property and equipment

 
(1,253
)
 

 

 
(1,253
)
NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES
8,291

 
(2,753
)
 

 

 
5,538

FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Tax withholding requirements on equity awards
(1,932
)
 

 

 

 
(1,932
)
Repurchase of common shares
(77,088
)
 

 

 

 
(77,088
)
Borrowings under senior revolving credit facility

 
153,650

 

 

 
153,650

Repayments of borrowings under senior revolving credit facility

 
(200,400
)
 

 

 
(200,400
)
Borrowings under individual production loans

 

 
134,870

 

 
134,870

Repayment of individual production loans

 

 
(122,886
)
 

 
(122,886
)
Production loan borrowings under film credit facility

 

 
33,002

 

 
33,002

Production loan repayments under film credit facility

 

 
(9,187
)
 

 
(9,187
)
Change in restricted cash collateral associated with financing activities

 

 
(3,043
)
 

 
(3,043
)
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
)
Repurchase of convertible senior subordinated notes

 
(19,476
)
 

 

 
(19,476
)
NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES
(79,020
)
 
125,877

 
32,756

 

 
79,613

NET CHANGE IN CASH AND CASH EQUIVALENTS
3,218

 
(6,380
)
 
(52,249
)
 

 
(55,411
)
FOREIGN EXCHANGE EFFECTS ON CASH
451

 

 
(1,933
)
 

 
(1,482
)
CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD
795

 
6,451

 
79,173

 

 
86,419

CASH AND CASH EQUIVALENTS — END OF PERIOD
$
4,464

 
$
71

 
$
24,991

 
$

 
$
29,526