XML 40 R48.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidating Financial Information - Convertible Senior Subordinated Notes (Tables) (Convertible Senior Subordinated Notes [Member])
12 Months Ended
Mar. 31, 2015
Convertible Senior Subordinated Notes [Member]
 
Consolidated Financial Information - Balance Sheet
 
As of
 
March 31, 2015
 
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
$
3,499

 
$
47,290

 
$
51,908

 
$

 
$
102,697

Restricted cash

 
2,508

 

 

 
2,508

Accounts receivable, net
617

 
7,933

 
883,330

 

 
891,880

Investment in films and television programs, net

 
6,402

 
1,375,427

 

 
1,381,829

Property and equipment, net

 
24,938

 
1,713

 

 
26,651

Investments
40,072

 
9,229

 
388,997

 

 
438,298

Goodwill
10,172

 

 
313,156

 

 
323,328

Other assets
8,109

 
61,409

 
11,180

 
(5,914
)
 
74,784

Deferred tax assets
10,524

 
32,252

 
7,338

 

 
50,114

Subsidiary investments and advances
1,385,522

 
1,378,571

 
2,571,801

 
(5,335,894
)
 

 
$
1,458,515

 
$
1,570,532

 
$
5,604,850

 
$
(5,341,808
)
 
$
3,292,089

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

 
$

 
$

 
$

 
$

5.25% Senior Notes
225,000

 

 

 

 
225,000

Term Loan
375,000

 

 

 

 
375,000

Accounts payable and accrued liabilities
16,228

 
86,472

 
229,773

 

 
332,473

Participations and residuals

 
3,417

 
468,244

 

 
471,661

Film obligations and production loans

 

 
656,755

 

 
656,755

Convertible senior subordinated notes

 
114,126

 

 

 
114,126

Deferred revenue

 
7,722

 
267,065

 

 
274,787

Intercompany payable

 
1,530,299

 
2,547,928

 
(4,078,227
)
 

Shareholders’ equity (deficiency)
842,287

 
(171,504
)
 
1,435,085

 
(1,263,581
)
 
842,287

 
$
1,458,515

 
$
1,570,532

 
$
5,604,850

 
$
(5,341,808
)
 
$
3,292,089

 
As of
 
March 31, 2014
 
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
$
8,128

 
$
5,999

 
$
11,565

 
$

 
$
25,692

Restricted cash

 
8,925

 

 

 
8,925

Accounts receivable, net
688

 
2,514

 
882,369

 

 
885,571

Investment in films and television programs, net
(18
)
 
6,394

 
1,266,703

 
1,494

 
1,274,573

Property and equipment, net

 
14,185

 
367

 

 
14,552

Investments

 
3,668

 
178,273

 

 
181,941

Goodwill
10,172

 

 
313,156

 

 
323,328

Other assets
4,113

 
67,612

 
5,682

 
(6,340
)
 
71,067

Deferred tax assets
8,417

 
48,125

 
9,441

 

 
65,983

Subsidiary investments and advances
1,118,356

 
1,065,274

 
1,532,068

 
(3,715,698
)
 

 
$
1,149,856

 
$
1,222,696

 
$
4,199,624

 
$
(3,720,544
)
 
$
2,851,632

Liabilities and Shareholders’ Equity (Deficiency)
 
 
 
 
 
 
 
 
 
Senior revolving credit facility
$
97,619

 
$

 
$

 
$

 
$
97,619

5.25% Senior Notes
225,000

 

 

 

 
225,000

Term Loan
222,753

 

 

 

 
222,753

Accounts payable and accrued liabilities
19,946

 
73,045

 
239,466

 

 
332,457

Participations and residuals

 
3,417

 
465,973

 

 
469,390

Film obligations and production loans

 

 
499,787

 

 
499,787

Convertible senior subordinated notes

 
131,788

 

 

 
131,788

Deferred revenue

 
11,689

 
276,611

 

 
288,300

Intercompany payables

 
1,232,310

 
1,480,259

 
(2,712,569
)
 

Shareholders’ equity (deficiency)
584,538

 
(229,553
)
 
1,237,528

 
(1,007,975
)
 
584,538

 
$
1,149,856

 
$
1,222,696

 
$
4,199,624

 
$
(3,720,544
)
 
$
2,851,632

Consolidated Financial Information - Statement of Income
 
Year Ended
 
March 31, 2015
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
Non-guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
 
 
(Amounts in thousands)
 
 
 
 
STATEMENT OF INCOME
 
 
 
 
 
 
 
 
 
Revenues
$

 
$
29,631

 
$
2,370,730

 
$
(721
)
 
$
2,399,640

EXPENSES:
 
 
 
 
 
 
 
 
 
Direct operating

 
6,909

 
1,308,866

 

 
1,315,775

Distribution and marketing

 
1,243

 
590,248

 

 
591,491

General and administration
11,325

 
159,908

 
92,754

 
(480
)
 
263,507

Depreciation and amortization

 
4,048

 
2,538

 

 
6,586

Total expenses
11,325

 
172,108

 
1,994,406

 
(480
)
 
2,177,359

OPERATING INCOME (LOSS)
(11,325
)
 
(142,477
)
 
376,324

 
(241
)
 
222,281

Other expenses (income):
 
 
 
 
 
 
 
 
 
Interest expense
33,830

 
188,789

 
134,054

 
(304,197
)
 
52,476

Interest and other income
(172,520
)
 
(2,881
)
 
(131,112
)
 
303,723

 
(2,790
)
Loss on extinguishment of debt
6,739

 
4,925

 

 

 
11,664

Total other expenses (income)
(131,951
)
 
190,833

 
2,942

 
(474
)
 
61,350

INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES
120,626

 
(333,310
)
 
373,382

 
233

 
160,931

Equity interests income (loss)
59,327

 
402,959

 
52,988

 
(462,797
)
 
52,477

INCOME (LOSS) BEFORE INCOME TAXES
179,953

 
69,649

 
426,370

 
(462,564
)
 
213,408

Income tax provision (benefit)
(1,828
)
 
10,322

 
63,447

 
(40,314
)
 
31,627

NET INCOME (LOSS)
181,781

 
59,327

 
362,923

 
(422,250
)
 
181,781

Foreign currency translation adjustments
(844
)
 
(3,554
)
 
(1,902
)
 
(91
)
 
(6,391
)
Net unrealized gain on available-for-sale securities, net of tax

 

 
2,705

 

 
2,705

Net unrealized gain on foreign exchange contracts, net of tax

 

 
2,842

 

 
2,842

COMPREHENSIVE INCOME (LOSS)
$
180,937

 
$
55,773

 
$
366,568

 
$
(422,341
)
 
$
180,937

 
Year Ended
 
March 31, 2014
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
Non-guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
(Amounts in thousands)
STATEMENT OF INCOME
 
 
 
 
 
 
 
 
 
Revenues
$
6,748

 
$
26,113

 
$
2,606,551

 
$
(9,158
)
 
$
2,630,254

EXPENSES:
 
 
 
 
 
 
 
 
 
Direct operating
(254
)
 
(3,331
)
 
1,372,199

 
767

 
1,369,381

Distribution and marketing
2

 
3,058

 
736,401

 

 
739,461

General and administration
9,968

 
163,110

 
82,309

 
(462
)
 
254,925

Depreciation and amortization

 
2,218

 
4,321

 

 
6,539

Total expenses
9,716

 
165,055

 
2,195,230

 
305

 
2,370,306

OPERATING INCOME (LOSS)
(2,968
)
 
(138,942
)
 
411,321

 
(9,463
)
 
259,948

Other expenses (income):
 
 
 
 
 
 
 
 
 
Interest expense
18,718

 
111,956

 
43,349

 
(107,853
)
 
66,170

Interest and other income
(69,552
)
 
(3,945
)
 
(40,027
)
 
107,494

 
(6,030
)
Loss on extinguishment of debt
2,600

 
36,972

 

 

 
39,572

Total other expenses (income)
(48,234
)
 
144,983

 
3,322

 
(359
)
 
99,712

INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES
45,266

 
(283,925
)
 
407,999

 
(9,104
)
 
160,236

Equity interests income (loss)
98,244

 
403,443

 
29,467

 
(506,430
)
 
24,724

INCOME (LOSS) BEFORE INCOME TAXES
143,510

 
119,518

 
437,466

 
(515,534
)
 
184,960

Income tax provision
(8,527
)
 
21,274

 
78,086

 
(57,910
)
 
32,923

NET INCOME (LOSS)
152,037

 
98,244

 
359,380

 
(457,624
)
 
152,037

Foreign currency translation adjustments
5,102

 
1,665

 
26,348

 
(28,821
)
 
4,294

Net unrealized gain (loss) on foreign exchange contracts

 
(661
)
 
1,469

 

 
808

COMPREHENSIVE INCOME (LOSS)
$
157,139

 
$
99,248

 
$
387,197

 
$
(486,445
)
 
$
157,139

 
Year Ended
 
March 31, 2013
 
Lions Gate
Entertainment
Corp.
 
Lions Gate
Entertainment
Inc.
 
Non-guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Lions Gate
Consolidated
 
(Amounts in thousands)
STATEMENT OF INCOME
 
 
 
 
 
 
 
 
 
Revenues
$

 
$
21,760

 
$
2,686,381

 
$

 
$
2,708,141

EXPENSES:
 
 
 
 
 
 
 
 
 
Direct operating

 
2,300

 
1,388,269

 

 
1,390,569

Distribution and marketing
(1
)
 
2,223

 
815,640

 

 
817,862

General and administration
1,524

 
136,109

 
81,302

 
(594
)
 
218,341

Depreciation and amortization

 
1,969

 
6,321

 

 
8,290

Total expenses
1,523

 
142,601

 
2,291,532

 
(594
)
 
2,435,062

OPERATING INCOME (LOSS)
(1,523
)
 
(120,841
)
 
394,849

 
594

 
273,079

Other expenses (income):
 
 
 
 
 
 
 
 
 
Interest expense

 
74,554

 
19,958

 
(932
)
 
93,580

Interest and other income
(9
)
 
(3,493
)
 
(1,466
)
 
932

 
(4,036
)
Loss on extinguishment of debt

 
983

 
23,106

 

 
24,089

Total other expenses (income)
(9
)
 
72,044

 
41,598

 

 
113,633

INCOME (LOSS) BEFORE EQUITY INTERESTS AND INCOME TAXES
(1,514
)
 
(192,885
)
 
353,251

 
594

 
159,446

Equity interests income (loss)
233,641

 
358,631

 
251

 
(595,598
)
 
(3,075
)
INCOME (LOSS) BEFORE INCOME TAXES
232,127

 
165,746

 
353,502

 
(595,004
)
 
156,371

Income tax provision

 
(67,895
)
 
(7,861
)
 

 
(75,756
)
NET INCOME (LOSS)
232,127

 
233,641

 
361,363

 
(595,004
)
 
232,127

Foreign currency translation adjustments
(2,766
)
 
(9,247
)
 
23,790

 
(15,039
)
 
(3,262
)
Net unrealized gain on foreign exchange contracts

 

 
496

 

 
496

COMPREHENSIVE INCOME (LOSS)
$
229,361

 
$
224,394

 
$
385,649

 
$
(610,043
)
 
$
229,361

Consolidated Financial Information - Statement of Cash Flows
 
Year Ended
 
March 31, 2014
 
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
$
(512,508
)
 
$
727,357

 
$
37,663

 
$

 
$
252,512

INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Proceeds from the sale of equity method investees

 

 
9,000

 

 
9,000

Investment in equity method investees

 
(750
)
 
(16,500
)
 

 
(17,250
)
Distributions from equity method investee in excess of earnings

 

 
4,169

 

 
4,169

Repayment of loans receivable

 

 
4,275

 

 
4,275

Purchases of property and equipment

 
(8,384
)
 
(415
)
 

 
(8,799
)
NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES

 
(9,134
)
 
529

 

 
(8,605
)
FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Senior revolving credit facility - borrowings
409,120

 
463,100

 

 

 
872,220

Senior revolving credit facility - repayments
(311,501
)
 
(801,574
)
 

 

 
(1,113,075
)
Term Loan and 5.25% Senior Notes - borrowings, net of deferred financing costs of $6,860
440,640

 

 

 

 
440,640

10.25% Senior Notes - repurchases and redemptions

 
(470,584
)
 

 

 
(470,584
)
Convertible senior subordinated notes - borrowings

 
60,000

 

 

 
60,000

Production loans - borrowings

 

 
532,416

 

 
532,416

Production loans - repayments

 

 
(517,874
)
 

 
(517,874
)
Pennsylvania Regional Center credit facility - repayments

 

 
(65,000
)
 

 
(65,000
)
Dividends paid
(6,900
)
 

 

 

 
(6,900
)
Exercise of stock options
11,972

 

 

 

 
11,972

Tax withholding required on equity awards
(23,077
)
 

 

 

 
(23,077
)
NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES
520,254

 
(749,058
)
 
(50,458
)
 

 
(279,262
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
7,746

 
(30,835
)
 
(12,266
)
 

 
(35,355
)
FOREIGN EXCHANGE EFFECTS ON CASH
(210
)
 

 
(1,106
)
 

 
(1,316
)
CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD
592

 
36,834

 
24,937

 

 
62,363

CASH AND CASH EQUIVALENTS — END OF PERIOD
$
8,128

 
$
5,999

 
$
11,565

 
$

 
$
25,692

 
Year Ended
 
March 31, 2013
 
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
$
13,167

 
$
(173,540
)
 
$
436,492

 
$

 
$
276,119

INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Investment in equity method investees

 

 
(1,530
)
 

 
(1,530
)
Purchases of other investments

 

 
(2,022
)
 

 
(2,022
)
Proceeds from the sale of other investments

 

 
6,354

 

 
6,354

Repayment of loans receivable

 

 
4,274

 

 
4,274

Purchases of property and equipment

 
(2,114
)
 
(467
)
 

 
(2,581
)
NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES

 
(2,114
)
 
6,609

 

 
4,495

FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Senior revolving credit facility - borrowings, net of deferred financing costs of $15,804

 
1,144,620

 

 

 
1,144,620

Senior revolving credit facility - repayments

 
(921,700
)
 

 

 
(921,700
)
Term Loan - repayments

 

 
(484,664
)
 

 
(484,664
)
10.25% Senior Notes - consent fee

 
(3,270
)
 

 

 
(3,270
)
Convertible senior subordinated notes - repurchases

 
(7,639
)
 

 

 
(7,639
)
Production loans - borrowings

 

 
378,510

 

 
378,510

Production loans - repayments

 

 
(371,069
)
 

 
(371,069
)
Pennsylvania Regional Center credit facility - repayments

 

 
(500
)
 

 
(500
)
Exercise of stock options
2,897

 

 

 

 
2,897

Tax withholding required on equity awards
(15,995
)
 

 

 

 
(15,995
)
Other financing obligations - repayments

 

 
(3,710
)
 

 
(3,710
)
NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES
(13,098
)
 
212,011

 
(481,433
)
 

 
(282,520
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
69

 
36,357

 
(38,332
)
 

 
(1,906
)
FOREIGN EXCHANGE EFFECTS ON CASH
(38
)
 

 
9

 

 
(29
)
CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD
561

 
477

 
63,260

 

 
64,298

CASH AND CASH EQUIVALENTS — END OF PERIOD
$
592

 
$
36,834

 
$
24,937

 
$

 
$
62,363

 
Year Ended
 
March 31, 2015
 
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
$
171,222

 
$
62,901

 
$
(137,614
)
 
$

 
$
96,509

INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Proceeds from the sale of equity method investees

 

 
14,575

 

 
14,575

Investment in equity method investees

 
(4,655
)
 
(18,075
)
 

 
(22,730
)
Purchases of other investments
(28,000
)
 
(2,000
)
 

 

 
(30,000
)
Purchases of property and equipment

 
(14,939
)
 
(2,074
)
 

 
(17,013
)
NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES
(28,000
)
 
(21,594
)
 
(5,574
)
 

 
(55,168
)
FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Senior revolving credit facility - borrowings
778,500

 

 

 

 
778,500

Senior revolving credit facility - repayments
(876,119
)
 

 

 

 
(876,119
)
Term Loan - borrowings, net of deferred financing costs of $4,315
370,685

 

 

 

 
370,685

Term Loan - repayments
(229,500
)
 

 

 

 
(229,500
)
Convertible senior subordinated notes - repurchases

 
(16
)
 

 

 
(16
)
Production loans - borrowings

 

 
631,709

 

 
631,709

Production loans - repayments

 

 
(449,648
)
 

 
(449,648
)
Repurchase of common shares
(144,840
)
 

 

 

 
(144,840
)
Dividends paid
(33,353
)
 

 

 

 
(33,353
)
Exercise of stock options
6,839

 

 

 

 
6,839

Tax withholding required on equity awards
(20,062
)
 

 

 

 
(20,062
)
NET CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES
(147,850
)
 
(16
)
 
182,061

 

 
34,195

NET CHANGE IN CASH AND CASH EQUIVALENTS
(4,628
)
 
41,291

 
38,873

 

 
75,536

FOREIGN EXCHANGE EFFECTS ON CASH
(1
)
 

 
1,470

 

 
1,469

CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD
8,128

 
5,999

 
11,565

 

 
25,692

CASH AND CASH EQUIVALENTS — END OF PERIOD
$
3,499

 
$
47,290

 
$
51,908

 
$

 
$
102,697