Schedule of Impact of New Accounting Pronouncements |
The following table presents the effect of the adoption of ASU 2014-09 on our consolidated balance sheet as of March 31, 2018 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31, 2018 |
|
Without ASC 606 Adoption |
|
Effect of change Increase/ (Decrease) |
|
As Reported |
|
|
|
|
|
|
Cash and cash equivalents |
168,931 |
|
|
|
|
168,931 |
|
Restricted cash |
3,388 |
|
|
|
|
3,388 |
|
Accounts receivable, net |
104,440 |
|
|
(2,176 |
) |
|
102,264 |
|
Inventories |
32,593 |
|
|
|
|
32,593 |
|
Prepaid expenses |
13,888 |
|
|
|
|
13,888 |
|
Other current assets |
14,431 |
|
|
|
|
14,431 |
|
TOTAL CURRENT ASSETS |
337,671 |
|
|
(2,176 |
) |
|
335,495 |
|
Content library |
9,523 |
|
|
|
|
|
9,523 |
|
Property, plant and equipment |
189,970 |
|
|
|
|
189,970 |
|
Goodwill |
159,654 |
|
|
|
|
159,654 |
|
Intangible assets, net |
112,019 |
|
|
|
|
112,019 |
|
Equity method investments |
138,495 |
|
|
|
|
138,495 |
|
Other non-current assets |
8,712 |
|
|
1,103 |
|
|
9,815 |
|
TOTAL ASSETS |
956,044 |
|
|
(1,073 |
) |
|
954,971 |
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
198,798 |
|
|
(1,831 |
) |
|
196,967 |
|
Deferred revenue |
8,736 |
|
|
(134 |
) |
|
8,602 |
|
Current portion of long-term debt |
16,656 |
|
|
|
|
16,656 |
|
Other current liabilities |
7,996 |
|
|
|
|
7,996 |
|
TOTAL CURRENT LIABILITIES |
232,186 |
|
|
(1,965 |
) |
|
230,221 |
|
Deferred revenue, non-current |
1,081 |
|
|
|
|
1,081 |
|
Long-term debt |
719,427 |
|
|
|
|
719,427 |
|
Deferred tax liabilities |
9,028 |
|
|
|
|
9,028 |
|
Other non-current liabilities |
30,256 |
|
|
|
|
30,256 |
|
TOTAL LIABILITIES |
991,978 |
|
|
(1,965 |
) |
|
990,013 |
|
|
|
|
|
|
|
Preferred stock |
— |
|
|
|
|
— |
|
Common stock |
10 |
|
|
|
|
10 |
|
Treasury stock |
(30,659 |
) |
|
|
|
(30,659 |
) |
Additional paid-in capital |
807,355 |
|
|
|
|
807,355 |
|
Subscriptions receivable |
(584 |
) |
|
|
|
(584 |
) |
Prior year accumulated deficit |
(773,791 |
) |
|
933 |
|
|
(772,858 |
) |
Current year retained deficit |
(38,243 |
) |
|
(41 |
) |
|
(38,284 |
) |
Accumulated other comprehensive loss |
(22 |
) |
|
|
|
(22 |
) |
TOTAL STOCKHOLDERS' DEFICIT |
(35,934 |
) |
|
892 |
|
|
(35,042 |
) |
TOTAL LIABILTIES & STOCKHOLDERS' DEFICIT |
956,044 |
|
|
(1,073 |
) |
|
954,971 |
|
The following table presents the effect of the adoption of ASU 2014-09 on our condensed consolidated statements of operations for the three months ended March 31, 2018 (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
March 31, 2018 |
|
Without ASC 606 Adoption |
|
Effect of change Increase/ (Decrease) |
|
As Reported |
Revenue: |
|
|
|
|
|
Licensing and services |
147,182 |
|
|
(656 |
) |
|
146,526 |
|
Equipment |
9,971 |
|
|
— |
|
|
9,971 |
|
Total revenue |
157,153 |
|
|
(656 |
) |
|
156,497 |
|
Cost of Sales |
|
|
|
|
|
Cost of sales: |
|
|
|
|
|
Licensing and services |
112,856 |
|
|
(442 |
) |
|
112,414 |
|
Equipment |
6,060 |
|
|
22 |
|
|
6,082 |
|
Total cost of sales |
118,916 |
|
|
(420 |
) |
|
118,496 |
|
Gross Margin |
38,237 |
|
|
(236 |
) |
|
38,001 |
|
Operating expenses: |
|
|
|
|
|
Sales and marketing |
9,676 |
|
|
(22 |
) |
|
9,654 |
|
Product development |
8,531 |
|
|
(173 |
) |
|
8,358 |
|
General and administrative |
38,285 |
|
|
— |
|
|
38,285 |
|
Provision for legal settlements |
516 |
|
|
— |
|
|
516 |
|
Amortization of intangible assets |
10,747 |
|
|
— |
|
|
10,747 |
|
Total operating expenses |
67,755 |
|
|
(195 |
) |
|
67,560 |
|
Loss from operations |
(29,518 |
) |
|
(41 |
) |
|
(29,559 |
) |
Other income (expense): |
|
|
— |
|
|
|
Interest expense, net |
(15,597 |
) |
|
— |
|
|
(15,597 |
) |
Income from equity method investments |
1,161 |
|
|
— |
|
|
1,161 |
|
Change in fair value of derivatives |
564 |
|
|
— |
|
|
564 |
|
Other expense, net |
438 |
|
|
— |
|
|
438 |
|
Loss before income taxes |
(42,952 |
) |
|
(41 |
) |
|
(42,993 |
) |
Income tax benefit |
(4,709 |
) |
|
— |
|
|
(4,709 |
) |
Net loss |
(38,243 |
) |
|
(41 |
) |
|
(38,284 |
) |
|
|
|
|
|
|
Net loss per share – basic and diluted |
(0.42 |
) |
|
|
|
(0.42 |
) |
Weighted average shares outstanding – basic and diluted |
90,792 |
|
|
|
|
90,792 |
|
|