MONITRONICS INTERNATIONAL
INC000126510712/31Non-accelerated
Filer10-Q3/31/20202020Q1FALSEfalsefalseYesfalsetruefalse22,500,000100012651072020-01-012020-03-31xbrli:shares00012651072020-05-14iso4217:USD00012651072020-03-3100012651072019-12-31iso4217:USDxbrli:shares00012651072019-01-012019-03-310001265107us-gaap:RetainedEarningsMember2020-01-012020-03-3100012651072018-12-3100012651072019-03-310001265107us-gaap:CommonStockMembermtii:PreviouslyReportedMember2019-12-310001265107mtii:PreviouslyReportedMemberus-gaap:AdditionalPaidInCapitalMember2019-12-310001265107mtii:PreviouslyReportedMemberus-gaap:RetainedEarningsMember2019-12-310001265107mtii:PreviouslyReportedMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2019-12-310001265107mtii:PreviouslyReportedMember2019-12-310001265107mtii:RevisionOfPriorPeriodAccountingStandardsUpdateAdjustmentMemberus-gaap:RetainedEarningsMember2020-01-010001265107mtii:RevisionOfPriorPeriodAccountingStandardsUpdateAdjustmentMember2020-01-010001265107us-gaap:CommonStockMember2020-01-010001265107us-gaap:AdditionalPaidInCapitalMember2020-01-010001265107us-gaap:RetainedEarningsMember2020-01-010001265107us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-01-0100012651072020-01-010001265107us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-01-012020-03-310001265107us-gaap:CommonStockMember2020-03-310001265107us-gaap:AdditionalPaidInCapitalMember2020-03-310001265107us-gaap:RetainedEarningsMember2020-03-310001265107us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-03-310001265107us-gaap:CommonStockMember2018-12-310001265107us-gaap:AdditionalPaidInCapitalMember2018-12-310001265107us-gaap:RetainedEarningsMember2018-12-310001265107us-gaap:AccumulatedOtherComprehensiveIncomeMember2018-12-310001265107us-gaap:RetainedEarningsMember2019-01-012019-03-310001265107us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-01-012019-03-310001265107us-gaap:AdditionalPaidInCapitalMember2019-01-012019-03-310001265107us-gaap:CommonStockMember2019-03-310001265107us-gaap:AdditionalPaidInCapitalMember2019-03-310001265107us-gaap:RetainedEarningsMember2019-03-310001265107us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-03-310001265107mtii:BrinksHomeSecurityMemberus-gaap:ValuationTechniqueDiscountedCashFlowMembermtii:COVID19PandemicMember2020-01-012020-03-31mtii:reporting_unitxbrli:pure0001265107mtii:TakebackLoanFacilityMembermtii:TakebackLoanFacilityDueMarch2024Memberus-gaap:LondonInterbankOfferedRateLIBORMember2020-01-012020-03-310001265107mtii:TakebackLoanFacilityMembermtii:TakebackLoanFacilityDueMarch2024Member2020-03-310001265107mtii:TakebackLoanFacilityMembermtii:TakebackLoanFacilityDueMarch2024Member2019-12-310001265107mtii:TermLoanDueJuly2024Membermtii:TermLoanMemberus-gaap:LondonInterbankOfferedRateLIBORMember2020-01-012020-03-310001265107mtii:TermLoanDueJuly2024Membermtii:TermLoanMember2020-03-310001265107mtii:TermLoanDueJuly2024Membermtii:TermLoanMember2019-12-310001265107mtii:RevolvingCreditFacilityDueJuly2024Memberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberus-gaap:LondonInterbankOfferedRateLIBORMember2020-01-012020-03-310001265107mtii:RevolvingCreditFacilityDueJuly2024Memberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberus-gaap:BaseRateMember2020-01-012020-03-310001265107mtii:RevolvingCreditFacilityDueJuly2024Memberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2020-03-310001265107mtii:RevolvingCreditFacilityDueJuly2024Memberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2019-12-310001265107mtii:TakebackLoanFacilityMembermtii:TakebackLoanFacilityDueMarch2024Member2019-08-310001265107mtii:TakebackLoanFacilityMembermtii:TakebackLoanFacilityDueMarch2024Member2019-08-312019-08-310001265107mtii:TakebackLoanFacilityMembermtii:TakebackLoanFacilityDueMarch2024Memberus-gaap:LondonInterbankOfferedRateLIBORMember2019-08-312019-08-310001265107mtii:TakebackLoanFacilityMemberus-gaap:BaseRateMembermtii:TakebackLoanFacilityDueMarch2024Member2019-08-312019-08-310001265107mtii:RevolvingCreditFacilityDueJuly2024Memberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2019-08-310001265107us-gaap:BridgeLoanMemberus-gaap:LineOfCreditMember2019-08-310001265107mtii:TermLoanDueJuly2024Membermtii:TermLoanMember2019-08-310001265107us-gaap:LetterOfCreditMemberus-gaap:LineOfCreditMember2020-03-310001265107mtii:RevolvingCreditFacilityDueJuly2024Memberus-gaap:RevolvingCreditFacilityMembermtii:COVID19PandemicMemberus-gaap:LineOfCreditMember2020-03-012020-03-310001265107mtii:RevolvingCreditFacilityDueJuly2024Memberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2020-01-012020-03-310001265107us-gaap:InterestRateCapMemberus-gaap:CashFlowHedgingMember2019-11-300001265107mtii:TakebackLoanFacilityMembermtii:TakebackLoanFacilityDueMarch2024Member2019-11-300001265107us-gaap:InterestRateCapMemberus-gaap:CashFlowHedgingMember2020-01-012020-03-310001265107us-gaap:InterestRateCapMemberus-gaap:CashFlowHedgingMember2020-03-310001265107us-gaap:InterestRateSwapMember2019-04-302019-04-300001265107mtii:CounterpartyMemberus-gaap:InterestRateSwapMember2019-04-302019-04-30mtii:interest_rate_swap0001265107us-gaap:InterestRateSwapMember2020-03-310001265107us-gaap:CashFlowHedgingMemberus-gaap:InterestRateSwapMember2020-01-012020-03-310001265107us-gaap:CashFlowHedgingMemberus-gaap:InterestRateSwapMember2019-01-012019-03-310001265107us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2020-03-310001265107us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2020-03-310001265107us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2020-03-310001265107us-gaap:FairValueMeasurementsRecurringMember2020-03-310001265107us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2019-12-310001265107us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2019-12-310001265107us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2019-12-310001265107us-gaap:FairValueMeasurementsRecurringMember2019-12-310001265107us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateCapMember2020-03-310001265107us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateCapMember2019-12-310001265107us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-12-310001265107us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:InterestRateCapMember2020-01-012020-03-310001265107us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2019-01-012019-03-310001265107mtii:AlarmMonitoringMember2020-01-012020-03-310001265107mtii:AlarmMonitoringMember2019-01-012019-03-310001265107mtii:ProductAndInstallationMember2020-01-012020-03-310001265107mtii:ProductAndInstallationMember2019-01-012019-03-310001265107mtii:OtherExcludingAlarmMonitoringAndProductAndInstallationMember2020-01-012020-03-310001265107mtii:OtherExcludingAlarmMonitoringAndProductAndInstallationMember2019-01-012019-03-310001265107mtii:CostOfServicesMember2020-01-012020-03-310001265107mtii:CostOfServicesMember2019-01-012019-03-310001265107us-gaap:SellingGeneralAndAdministrativeExpensesMember2020-01-012020-03-310001265107us-gaap:SellingGeneralAndAdministrativeExpensesMember2019-01-012019-03-31
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
FORM 10-Q
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2020
OR
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
Commission File Number 333-110025
MONITRONICS
INTERNATIONAL, INC.
(Exact name of Registrant as specified in its charter)
|
|
|
|
|
|
|
|
|
State of Delaware |
|
74-2719343 |
(State or other jurisdiction of |
|
(I.R.S. Employer Identification No.) |
incorporation or organization) |
|
|
|
|
|
|
|
|
|
|
|
1990 Wittington Place |
|
|
Farmers Branch, Texas |
|
75234 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code:
(972) 243-7443
Securities registered pursuant to Section 12(b) of the
Act:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
None |
|
None |
|
None |
Indicate by check mark whether the Registrant: (1) has filed
all reports required to be filed by Section 13 or
15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the Registrant
was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days. Yes
ý
No o
Indicate by check mark whether the registrant has submitted
electronically every Interactive Data File required to be submitted
pursuant to Rule 405 of Regulation S-T (Section 232.405
of this chapter) during the preceding 12 months (or for such
shorter period that the registrant was required to submit such
files). Yes ý
No o
Indicate by check mark whether the Registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer, a
smaller reporting company, or an emerging growth company. See the
definitions of "large accelerated filer," "accelerated filer,"
"smaller reporting company," and "emerging growth company" in
Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer o
|
Non-accelerated filer x
|
|
Smaller reporting company o
|
|
|
Emerging growth company
o
|
If an emerging growth company, indicate by check mark if the
registrant has elected not to use the extended transition period
for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange
Act.
o
Indicate by check mark whether the Registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act).
Yes o
No ý
Indicate by check mark whether the Registrant has filed all
documents and reports required to be filed by Sections 12, 13 or
15(d) of the Securities Exchange Act of 1934 subsequent to the
distribution of securities under a plan confirmed by a court.
Yes ý
No o
The number of outstanding shares of Monitronics
International, Inc.'s common stock as of May 15, 2020 was
22,500,000 shares.
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Page |
|
|
|
PART I — FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1.
Financial Statements (unaudited)
MONITRONICS INTERNATIONAL, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
Amounts in thousands, except share amounts
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company |
|
|
|
March 31,
2020 |
|
December 31,
2019 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
61,917 |
|
|
$ |
14,763 |
|
Restricted cash |
179 |
|
|
238 |
|
Trade receivables, net of allowance for doubtful accounts of $2,992
in 2020 and $3,828 in 2019
|
10,808 |
|
|
12,083 |
|
Prepaid and other current assets |
24,723 |
|
|
25,195 |
|
Total current assets |
97,627 |
|
|
52,279 |
|
Property and equipment, net of accumulated depreciation of $6,886
in 2020 and $3,777 in 2019
|
42,607 |
|
|
42,096 |
|
Subscriber accounts and deferred contract acquisition costs, net of
accumulated amortization of $109,106 in 2020 and $61,771 in
2019
|
1,047,635 |
|
|
1,064,311 |
|
Dealer network and other intangible assets, net of accumulated
amortization of $13,864 in 2020 and $7,922 in 2019
|
130,836 |
|
|
136,778 |
|
Goodwill |
— |
|
|
81,943 |
|
Deferred income tax asset, net |
684 |
|
|
684 |
|
Operating lease right-of-use asset |
19,113 |
|
|
19,277 |
|
Other assets |
19,478 |
|
|
21,944 |
|
Total assets |
$ |
1,357,980 |
|
|
$ |
1,419,312 |
|
Liabilities and Stockholders' Equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
23,710 |
|
|
$ |
16,869 |
|
Other accrued liabilities |
27,474 |
|
|
24,954 |
|
Deferred revenue |
11,815 |
|
|
12,008 |
|
Holdback liability |
10,861 |
|
|
8,191 |
|
Current portion of long-term debt |
8,225 |
|
|
8,225 |
|
Total current liabilities |
82,085 |
|
|
70,247 |
|
Non-current liabilities: |
|
|
|
Long-term debt |
1,023,663 |
|
|
978,219 |
|
Long-term holdback liability |
2,123 |
|
|
2,183 |
|
Operating lease liabilities |
16,130 |
|
|
16,195 |
|
Other liabilities |
5,346 |
|
|
6,390 |
|
Total liabilities |
1,129,347 |
|
|
1,073,234 |
|
Commitments and contingencies |
|
|
|
Stockholders' equity: |
|
|
|
Preferred stock, $0.01 par value. Authorized 5,000,000 shares; no
shares issued
|
— |
|
|
— |
|
Common stock, $0.01 par value. Authorized 45,000,000 shares; issued
and outstanding 22,500,000 shares at both March 31, 2020 and
December 31, 2019
|
225 |
|
|
225 |
|
Additional paid-in capital |
379,175 |
|
|
379,175 |
|
Accumulated deficit |
(148,963) |
|
|
(33,331) |
|
Accumulated other comprehensive (loss) income, net |
(1,804) |
|
|
9 |
|
Total stockholders' equity |
228,633 |
|
|
346,078 |
|
Total liabilities and stockholders' equity |
$ |
1,357,980 |
|
|
$ |
1,419,312 |
|
See accompanying notes to condensed consolidated financial
statements.
MONITRONICS INTERNATIONAL, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations and Comprehensive
Income (Loss)
Amounts in thousands
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company |
|
|
Predecessor Company |
|
Three Months Ended March 31, |
|
|
Three Months Ended March 31, |
|
2020 |
|
|
2019 |
Net revenue |
$ |
122,575 |
|
|
|
$ |
129,606 |
|
Operating expenses: |
|
|
|
|
Cost of services |
28,010 |
|
|
|
26,764 |
|
Selling, general and administrative, including stock-based and
long-term incentive compensation
|
44,453 |
|
|
|
31,222 |
|
Radio conversion costs
|
4,824 |
|
|
|
— |
|
Amortization of subscriber accounts, deferred contract acquisition
costs and other intangible assets
|
53,281 |
|
|
|
49,145 |
|
Depreciation |
3,109 |
|
|
|
3,154 |
|
Goodwill impairment |
81,943 |
|
|
|
— |
|
|
215,620 |
|
|
|
110,285 |
|
Operating (loss) income |
(93,045) |
|
|
|
19,321 |
|
Other expense: |
|
|
|
|
Interest expense |
20,342 |
|
|
|
37,433 |
|
Unrealized loss on derivative financial instruments
|
— |
|
|
|
7,773 |
|
Refinancing expense |
— |
|
|
|
5,214 |
|
|
20,342 |
|
|
|
50,420 |
|
Loss before income taxes |
(113,387) |
|
|
|
(31,099) |
|
Income tax expense |
618 |
|
|
|
671 |
|
Net loss |
(114,005) |
|
|
|
(31,770) |
|
Other comprehensive loss: |
|
|
|
|
Unrealized loss on derivative contracts, net |
(1,813) |
|
|
|
(468) |
|
Total other comprehensive loss, net of tax |
(1,813) |
|
|
|
(468) |
|
Comprehensive loss |
$ |
(115,818) |
|
|
|
$ |
(32,238) |
|
|
|
|
|
|
Basic and diluted income per share: |
|
|
|
|
Net loss |
$ |
(5.07) |
|
|
|
$ |
— |
|
See accompanying notes to condensed consolidated financial
statements.
MONITRONICS INTERNATIONAL, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
Amounts in thousands
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company |
|
|
Predecessor Company |
|
Three Months Ended March 31, |
|
|
Three Months Ended March 31, |
|
2020 |
|
|
2019 |
Cash flows from operating activities: |
|
|
|
|
Net loss |
$ |
(114,005) |
|
|
|
$ |
(31,770) |
|
Adjustments to reconcile net loss to net cash provided by operating
activities: |
|
|
|
|
Amortization of subscriber accounts, deferred contract acquisition
costs and other intangible assets |
53,281 |
|
|
|
49,145 |
|
Depreciation |
3,109 |
|
|
|
3,154 |
|
Stock-based and long-term incentive compensation |
263 |
|
|
|
535 |
|
Unrealized loss on derivative financial instruments,
net |
— |
|
|
|
7,773 |
|
Refinancing expense |
— |
|
|
|
5,214 |
|
Trade bad debt expense |
2,788 |
|
|
|
3,335 |
|
Goodwill impairment |
81,943 |
|
|
|
— |
|
Other non-cash activity, net |
1,468 |
|
|
|
(267) |
|
Changes in assets and liabilities: |
|
|
|
|
Trade receivables |
(1,513) |
|
|
|
(2,652) |
|
Prepaid expenses and other assets |
(3,688) |
|
|
|
48 |
|
Subscriber accounts - deferred contract acquisition
costs |
(702) |
|
|
|
(863) |
|
Payables and other liabilities |
3,867 |
|
|
|
14,890 |
|
Net cash provided by operating activities |
26,811 |
|
|
|
48,542 |
|
Cash flows from investing activities: |
|
|
|
|
Capital expenditures |
(4,223) |
|
|
|
(2,999) |
|
Cost of subscriber accounts acquired |
(20,937) |
|
|
|
(28,850) |
|
Net cash used in investing activities |
(25,160) |
|
|
|
(31,849) |
|
Cash flows from financing activities: |
|
|
|
|
Proceeds from long-term debt |
65,000 |
|
|
|
43,100 |
|
Payments on long-term debt |
(19,556) |
|
|
|
(18,400) |
|
Payments of refinancing costs |
— |
|
|
|
(14,720) |
|
Value of shares withheld for share-based compensation |
— |
|
|
|
(1) |
|
Dividend to Ascent Capital |
— |
|
|
|
(5,000) |
|
Net cash provided by financing activities |
45,444 |
|
|
|
4,979 |
|
Net increase in cash, cash equivalents and restricted
cash |
47,095 |
|
|
|
21,672 |
|
Cash, cash equivalents and restricted cash at beginning of
period |
15,001 |
|
|
|
2,377 |
|
Cash, cash equivalents and restricted cash at end of
period |
$ |
62,096 |
|
|
|
$ |
24,049 |
|
Supplemental cash flow information: |
|
|
|
|
State taxes paid, net |
$ |
— |
|
|
|
$ |
— |
|
Interest paid |
20,054 |
|
|
|
24,672 |
|
Accrued capital expenditures |
1,201 |
|
|
|
1,322 |
|
Accrued subscriber accounts acquired |
6,487 |
|
|
|
— |
|
See accompanying notes to condensed consolidated financial
statements.
MONITRONICS INTERNATIONAL, INC. AND SUBSIDIARIES
Condensed Consolidated Statement of Stockholders' Equity
(Deficit)
Amounts in thousands, except share amounts
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
|
Additional Paid-in Capital |
|
Accumulated Deficit |
|
Accumulated Other Comprehensive Income (Loss) |
|
Total Stockholders' Equity |
|
Shares |
|
Amount |
|
|
|
|
|
|
|
|
Balance at December 31, 2019 (Successor)
|
22,500,000 |
|
|
$ |
225 |
|
|
$ |
379,175 |
|
|
$ |
(33,331) |
|
|
$ |
9 |
|
|
$ |
346,078 |
|
Adoption of ASU 2016-13 |
— |
|
|
— |
|
|
— |
|
|
(1,627) |
|
|
— |
|
|
(1,627) |
|
Adjusted balance at January 1, 2020 (Successor)
|
22,500,000 |
|
|
$ |
225 |
|
|
$ |
379,175 |
|
|
$ |
(34,958) |
|
|
$ |
9 |
|
|
$ |
344,451 |
|
Net loss |
— |
|
|
— |
|
|
— |
|
|
(114,005) |
|
|
— |
|
|
(114,005) |
|
Other comprehensive loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,813) |
|
|
(1,813) |
|
Balance at March 31, 2020 (Successor)
|
22,500,000 |
|
|
$ |
225 |
|
|
$ |
379,175 |
|
|
$ |
(148,963) |
|
|
$ |
(1,804) |
|
|
$ |
228,633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
|
Additional Paid-in Capital |
|
Accumulated Deficit |
|
Accumulated Other Comprehensive
Income (Loss) |
|
Total Stockholder's Deficit |
|
Shares |
|
Amount |
|
|
|
|
|
|
|
|
Balance at December 31, 2018 (Predecessor)
|
1,000 |
|
|
$ |
— |
|
|
$ |
439,711 |
|
|
$ |
(1,036,294) |
|
|
$ |
7,608 |
|
|
$ |
(588,975) |
|
Net loss |
— |
|
|
— |
|
|
— |
|
|
(31,770) |
|
|
— |
|
|
(31,770) |
|
Other comprehensive loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(468) |
|
|
(468) |
|
Dividend paid to Ascent Capital
|
— |
|
|
— |
|
|
(5,000) |
|
|
— |
|
|
— |
|
|
(5,000) |
|
Contribution from Ascent Capital
|
— |
|
|
— |
|
|
2,250 |
|
|
— |
|
|
— |
|
|
2,250 |
|
Stock-based compensation |
— |
|
|
— |
|
|
189 |
|
|
— |
|
|
— |
|
|
189 |
|
Value of shares withheld for minimum tax liability
|
— |
|
|
— |
|
|
(1) |
|
|
— |
|
|
— |
|
|
(1) |
|
Balance at March 31, 2019 (Predecessor)
|
1,000 |
|
|
$ |
— |
|
|
$ |
437,149 |
|
|
$ |
(1,068,064) |
|
|
$ |
7,140 |
|
|
$ |
(623,775) |
|
See accompanying notes to condensed consolidated financial
statements.
MONITRONICS INTERNATIONAL, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(1) Basis
of Presentation
Monitronics International, Inc. and its subsidiaries
(collectively, "Monitronics" or the "Company", doing business as
Brinks Home SecurityTM)
provide residential customers and commercial client accounts with
monitored home and business security systems, as well as
interactive and home automation services, in the United States,
Canada and Puerto Rico. Monitronics customers are obtained
through our direct-to-consumer sales channel (the "Direct to
Consumer Channel"), which offers both Do-It-Yourself and
professional installation security solutions and our exclusive
authorized dealer network (the "Dealer Channel"), which provides
product and installation services, as well as support to
customers.
As previously disclosed, on June 30, 2019, Monitronics and certain
of its domestic subsidiaries (collectively, the "Debtors"), filed
voluntary petitions for relief (collectively, the "Petitions" and,
the cases commenced thereby, the "Chapter 11 Cases") under chapter
11 of title 11 of the United States Code (the "Bankruptcy Code") in
the United States Bankruptcy Court for the Southern District of
Texas (the "Bankruptcy Court"). The Debtors' Chapter 11 Cases were
jointly administered under the caption
In re Monitronics International, Inc., et al., Case No.
19-33650.
On August 7, 2019, the Bankruptcy Court entered an order, Docket
No. 199 (the "Confirmation Order"), confirming and approving the
Debtors' Joint Partial Prepackaged Plan of Reorganization
(including all exhibits thereto and, as modified by the
Confirmation Order, the "Plan") that was previously filed with the
Bankruptcy Court on June 30, 2019. On August 30, 2019 (the
"Effective Date"), the conditions to the effectiveness of the Plan
were satisfied and the Company emerged from Chapter 11 after
completing a series of transactions through which the Company and
its former parent, Ascent Capital Group, Inc. ("Ascent Capital"),
merged (the "Merger") in accordance with the terms of the Agreement
and Plan of Merger, dated as of May 24, 2019 (the "Merger
Agreement"). Monitronics was the surviving corporation and,
immediately following the Merger, was redomiciled in Delaware in
accordance with the terms of the Merger Agreement.
Upon emergence from Chapter 11 on the Effective Date, the Company
has applied Accounting Standards Codification ("ASC") 852,
Reorganizations,
in preparing its condensed consolidated financial statements. As a
result of the application of fresh start accounting and the effects
of the implementation of the Plan, a new entity for financial
reporting purposes was created. The Company selected a convenience
date of August 31, 2019 for purposes of applying fresh start
accounting as the activity between the convenience date and the
Effective Date did not result in a material difference in the
financial results. References to "Successor" or "Successor Company"
relate to the balance sheet and results of operations of
Monitronics on and subsequent to September 1, 2019. References to
"Predecessor" or "Predecessor Company" refer to the balance sheet
and results of operations of Monitronics prior to September 1,
2019. With the exception of interest and amortization expense, the
Company's operating results and key operating performance measures
on a consolidated basis were not materially impacted by the
reorganization. As such, references to the "Company" could refer to
either the Predecessor or Successor periods, as
defined.
The unaudited interim financial information of the Company has been
prepared in accordance with Article 10 of the Securities and
Exchange Commission’s (the "SEC") Regulation S-X. Accordingly, it
does not include all of the information required by generally
accepted accounting principles in the United States ("GAAP") for
complete financial statements. The Company’s unaudited condensed
consolidated balance sheet as of March 31, 2020, and the
unaudited condensed statements of operations and cash flows of the
Successor Company three months ended March 31, 2020 and of the
Predecessor Company three months ended March 31, 2019, include the
results of Monitronics and all of its direct and indirect
subsidiaries. The accompanying interim condensed consolidated
financial statements are unaudited but, in the opinion of
management, reflect all adjustments (consisting of normal recurring
accruals) necessary for a fair presentation of the results for such
periods. The results of operations for any interim period are not
necessarily indicative of results for the full year, particularly
when considering the risks and uncertainties associated with the
COVID-19 pandemic and the impacts it may have on our financial
statements. These unaudited condensed consolidated financial
statements should be read in conjunction with the Monitronics
Annual Report on Form 10-K for the year ended
December 31, 2019, filed with the SEC on March 30,
2020.
The preparation of financial statements in conformity with GAAP
requires management to make estimates and assumptions that affect
the reported amounts of revenue and expenses for each reporting
period. The significant estimates made in preparation of the
Company’s condensed consolidated financial statements primarily
relate to valuation of subscriber accounts, deferred tax assets,
goodwill and other indefinite-lived intangible assets. These
estimates are based on management’s best estimates and judgment.
Management evaluates its estimates and assumptions on an ongoing
basis using historical experience and other factors, including
consideration of the potential impacts of the COVID-19 pandemic,
and adjusts them when facts and circumstances change. Given the
severity and the duration the COVID-19 pandemic is unknown, the
potential impacts of the pandemic on Management's estimates is
uncertain. Furthermore, as the effects of any future events cannot
be determined with any certainty, actual results could differ from
the estimates upon which the carrying values were
based.
(2) Recent
Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (the "FASB")
issued Accounting Standards Update ("ASU") 2016-13,
Financial Instruments-Credit Losses (Topic 326)
("ASU 2016-13"), and related amendments, which replaces the
incurred loss impairment methodology under prior GAAP with an
expected credit loss model. ASU 2016-13 affects trade receivables,
loans, contract assets, certain beneficial interests, off-balance
sheet credit exposures not accounted for as insurance and other
financial assets that are not subject to fair value through net
income, as defined by the standard. Under the expected credit loss
model, we are required to consider future economic trends to
estimate expected credit losses over the lifetime of the asset. We
adopted ASU 2016-13 as of January 1, 2020 using the modified
retrospective approach and recorded a $1,627,000 reduction to both
Accumulated deficit and Contract assets, net - current portion,
which is included in Prepaid and other current assets in the
unaudited condensed consolidated balance sheets, as an opening
adjustment.
In December 2019, the FASB issued ASU
2019-12, Simplifying
the Accounting for Income Taxes
("ASU 2019-12"). ASU 2019-12 simplifies the accounting for income
taxes by removing certain exceptions to the general principles in
ASC 740,
Income Taxes,
and becomes effective on January 1, 2021. The adoption of the new
guidance is not expected to have a material impact on our condensed
consolidated financial statements.
In March 2020, the FASB issued ASU 2020-04,
Reference Rate Reform
("ASU 2020-04"). ASU 2020-04 provides optional guidance for a
limited period of time to ease potential accounting impact
associated with transitioning away from reference rates that are
expected to be discontinued, such as the London Interbank Offered
Rate ("LIBOR"). The amendments in this ASU apply only to contracts,
hedging relationships, and other transactions that reference LIBOR
or another reference rate expected to be discontinued. The
amendments in ASU 2020-04 can be adopted as of March 12, 2020 and
are effective through December 31, 2022. We do not currently have
any contracts that have been changed to a new reference rate, but
we will continue to evaluate our contracts and the effects of this
standard on our condensed consolidated financial statements prior
to adoption.
(3) Goodwill
The following table provides the activity and balances of goodwill
by reporting unit (amounts in thousands):
|
|
|
|
|
|
|
Brinks Home
Security |
Balance at 12/31/2019 |
$ |
81,943 |
|
Goodwill impairment |
(81,943) |
|
Balance at 3/31/2020 |
$ |
— |
|
The Company accounts for its goodwill pursuant to the provisions of
FASB ASC Topic 350,
Intangibles - Goodwill and Other
("ASC 350"). In accordance with ASC 350, goodwill is not amortized,
but rather tested for impairment annually, or earlier if an event
occurs, or circumstances change, that indicate the fair value of a
reporting unit may be below its carrying amount.
As of March 31, 2020, the Company determined that a triggering
event had occurred as a result of the recent economic disruption
and uncertainty due to the COVID-19 pandemic. In response to the
triggering event, the Company performed a quantitative impairment
test at the Brinks Home Security entity level as we operate as a
single reporting unit. The fair value of the Company's reporting
unit was estimated based on a discounted cash flow model and
market-based approach. Assumptions critical to our fair value
estimate under the discounted cash flow model include the discount
rate, projected average revenue growth and projected long-term
growth rates in the determination of terminal values. The results
of the quantitative assessment indicated that the carrying value
was in excess of the fair value of the reporting unit, including
goodwill. An impairment charge is recognized for the amount by
which the carrying amount exceeds the reporting unit's fair value.
Applying this methodology, we recorded a full goodwill impairment
charge of $81,943,000 during the three months ended March 31,
2020. The factors leading to the goodwill impairment are lower
projected overall account acquisition in future periods due to the
estimated impact of COVID-19 on our account acquisition channels
and an increase in the discount rate applied in the discounted cash
flow model based on current economic conditions. This resulted in
reductions in future cash flows and a lower fair value as
calculated under the income approach.
(4) Other
Accrued Liabilities
Other accrued liabilities consisted of the following (amounts in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2020 |
|
December 31,
2019 |
Accrued payroll and related liabilities |
$ |
9,760 |
|
|
$ |
5,908 |
|
Interest payable |
306 |
|
|
291 |
|
Income taxes payable |
3,195 |
|
|
2,603 |
|
Operating lease liabilities |
3,681 |
|
|
3,725 |
|
Contingent dealer liabilities |
3,188 |
|
|
3,274 |
|
Other |
7,344 |
|
|
9,153 |
|
Total Other accrued liabilities |
$ |
27,474 |
|
|
$ |
24,954 |
|
(5) Debt
Debt consisted of the following (amounts in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2020 |
|
December 31,
2019 |
Takeback Loan Facility, matures March 29, 2024, LIBOR plus 6.5%,
subject to a LIBOR floor of 1.25%, with an effective rate of
8.3%
|
$ |
818,388 |
|
|
$ |
820,444 |
|
Term Loan Facility, matures July 3, 2024, LIBOR plus 5.0%, subject
to a LIBOR floor of 1.5%, with an effective rate of
6.8%
|
150,000 |
|
|
150,000 |
|
Revolving Credit Facility, matures July 3, 2024, LIBOR plus 5.0%,
subject to a LIBOR floor of 1.5%, or base rate (with a floor of
4.5%) plus 4.0%, with an effective rate of 11.6%
|
63,500 |
|
|
16,000 |
|
|
$ |
1,031,888 |
|
|
$ |
986,444 |
|
Less: Current portion of long-term debt |
(8,225) |
|
|
(8,225) |
|
Long-term debt |
$ |
1,023,663 |
|
|
$ |
978,219 |
|
Takeback Loan Facility
On the Effective Date, pursuant to the terms of the Plan, the
Debtors entered into an $822,500,000 takeback term loan facility
(the "Takeback Loan Facility") with the lenders party thereto, and
Cortland Capital Market Services, LLC. as administrative agent. As
of March 31, 2020, the Takeback Loan Facility has a principal
amount of $818,388,000 and matures on March 29, 2024. The Takeback
Loan Facility requires quarterly interest payments and quarterly
principal payments of $2,056,250. Interest on loans made under the
Takeback Loan Facility accrues at an interest rate per year equal
to the LIBOR rate (with a floor of 1.25%) plus 6.5% or base rate
plus 5.5%. The Takeback Loan Facility, subject to certain
exceptions, is guaranteed by each of the Company's existing and
future domestic subsidiaries and is secured by substantially all
the assets of the Company and such subsidiary guarantors.
See
note
13, Consolidating Guarantor Financial Information
for further information. The Takeback Loan Facility contains
customary representations, warranties, covenants and events of
default and related remedies.
Credit Facilities
On the Effective Date, pursuant to the terms of the Plan, the
Debtors entered into a $145,000,000 senior secured revolving credit
facility (the "Revolving Credit Facility"), including a $10,000,000
swingline loan, and $150,000,000 in senior secured term loans (the
"Term Loan Facility" and together with the Revolving Credit
Facility, the "Credit Facilities") with the lenders party thereto,
KKR Capital Markets LLC as lead arranger and bookrunner, KKR Credit
Advisors (US) LLC as Structuring Advisor and Encina Private Credit
SPV, LLC as administrative agent, swingline lender and L/C issuer.
As of March 31, 2020, the Company had $600,000 available under
a standby letter of credit issued. In March 2020, we borrowed
$50,000,000 on our Revolving Credit Facility to address any
unforeseen liquidity needs during the COVID-19 pandemic. As of
March 31, 2020, $80,900,000 is available for borrowing under
the Revolving Credit Facility, subject to certain financial
covenants.
The maturity date of loans made under the Credit Facilities is July
3, 2024, subject to a springing maturity of March 29, 2024, or
earlier, depending on any repayment, refinancing or changes in the
maturity date of the Takeback Loan Facility. Interest on loans made
under the Credit Facilities accrues at an interest rate per year
equal to the LIBOR rate (with a floor of 1.5%) plus
5.0% or base rate (with a floor of 4.5%) plus 4.0%, dependent upon
the type of borrowing requested by the Company. There is a
commitment fee of 0.75% on unused portions of the
Revolving Credit Facility.
The Credit Facilities, subject to certain exceptions, are
guaranteed by each of the Company's existing and future domestic
subsidiaries and are secured by substantially all the assets of the
Company and such subsidiary guarantors. See
note
13, Consolidating Guarantor Financial Information
for further information. The Credit Facilities contain customary
representations, warranties, covenants and events of default and
related remedies.
The terms of the Takeback Loan Facility and the Credit Facilities
provide for certain financial and nonfinancial covenants. As
of March 31, 2020, the Company was in compliance with all
required covenants under these financing arrangements.
In order to reduce the financial risk related to changes in
interest rates associated with the floating rate term loan under
the Takeback Loan Facility, the Company entered into an interest
rate cap agreement. The critical terms of the interest rate cap
were designed to mirror the terms of the Takeback Loan Facility and
are highly effective at offsetting the cash flows being hedged.
See
note
6, Derivatives
for further disclosures related to the settlement of these
derivative instruments.
As of March 31, 2020, principal payments scheduled to be made
on the Company’s debt obligations are as follows (amounts in
thousands):
|
|
|
|
|
|
Remainder of 2020 |
$ |
6,169 |
|
2021 |
8,225 |
|
2022 |
8,225 |
|
2023 |
8,225 |
|
2024 |
1,001,044 |
|
2025 |
— |
|
Thereafter |
— |
|
Total debt principal payments |
$ |
1,031,888 |
|
(6) Derivatives
Interest Rate Cap
In November of 2019, the Company entered into an interest rate cap
agreement to reduce the interest rate risk inherent in the
Company's variable rate Takeback Loan Facility. The interest rate
cap agreement provides the right to receive cash if the reference
interest rate rises above a contractual rate. The premium paid for
the interest rate cap agreement was $3,020,000, which was the
initial fair value of the interest rate cap recorded on the
condensed consolidated balance sheets.
The critical terms of the interest rate cap were designed to mirror
the terms of the Company's variable rate Takeback Loan Facility and
are highly effective at offsetting the cash flows being hedged. The
Company designated the interest rate cap as a cash flow hedge of
the variability of the LIBOR-based interest payments on
$750,000,000 of principal of the Takeback Loan Facility. The
interest rate cap agreement will expire on December 31, 2023. The
effective portion of the interest rate cap's change in fair value
is recorded in Accumulated other comprehensive income (loss). Any
ineffective portions of the interest rate cap's change in fair
value are recognized in current earnings in Interest
expense.
During the Successor Company three months ended March 31,
2020, interest expense of $184,000 was reclassified from
Accumulated other comprehensive income (loss) to Interest expense
on the condensed consolidated statements of operations and
comprehensive income (loss). The Company expects to similarly
reclassify approximately $737,000 from Accumulated other
comprehensive income (loss) to Interest expense on the condensed
consolidated statements of operations and comprehensive income
(loss) in the next twelve months.
The fair value of the interest rate cap was $962,000 at
March 31, 2020, and constituted an asset of the Company. The
fair value of the interest rate cap is included in non-current
Other assets, net on the condensed consolidated balance sheets
based on the maturity date of the derivative instrument. See
note
7, Fair Value Measurements
for related fair value disclosures.
Interest Rate Swaps
Historically, the Company entered into interest rate swap
agreements (all interest rate swap agreements are collectively
referred to as the "Swaps") to reduce the interest rate risk
inherent in the Company's prior debt agreements.
Prior to December of 2018, all of the Swaps were designated and
qualified as cash flow hedging instruments, with the effective
portion of the Swaps' change in fair value recorded in Accumulated
other comprehensive income (loss). However, in December of 2018,
given the potential for changes in the Company's future expected
interest payments that these Swaps hedged, all of the Swaps no
longer qualified as a cash flow hedge and were de-designated as
such. Before the de-designation, changes in the fair value of the
Swaps were recognized in Accumulated other comprehensive income
(loss) and were reclassified to Interest expense when the hedged
interest payments on the underlying debt were recognized. After the
de-designation, changes in the fair value of the Swaps are
recognized in Unrealized loss on derivative financial instruments
on the condensed consolidated statements of operations and
comprehensive income (loss). For the Predecessor Company three
months ended March 31, 2019, the Company recorded an Unrealized
loss on derivative financial instruments of $7,773,000. On April
30, 2019, the various counterparties and the Company agreed to
settle and terminate all of the outstanding interest rate swap
agreements, which required us to pay $8,767,000 in termination
amount to certain counterparties and required a certain
counterparty to pay $6,540,000 in termination amount to us,
resulting in a Realized net loss on derivative financial
instruments of $2,227,000. There are no Swaps outstanding as of
March 31, 2020.
The impact of the derivatives on the condensed consolidated
financial statements is depicted below (amounts in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company |
|
|
Predecessor Company |
|
Three Months Ended March 31, |
|
|
Three Months Ended March 31, |
|
2020 |
|
|
2019 |
Effective portion of loss recognized in Accumulated other
comprehensive income (loss)
|
$ |
(1,997) |
|
|
|
$ |
— |
|
Interest cost of interest rate cap reclassified into Net loss
(a)
|
$ |
184 |
|
|
|
$ |
— |
|
Effective portion of loss reclassified from Accumulated other
comprehensive income (loss) into Net income (loss) (a)
|
$ |
— |
|
|
|
$ |
(468) |
|
(a) Amounts are included in Interest expense in the
condensed consolidated statements of operations and comprehensive
income (loss).
(7) Fair
Value Measurements
According to the FASB ASC Topic 820,
Fair Value Measurement,
fair value is defined as the amount that would be received for
selling an asset or paid to transfer a liability in an orderly
transaction between market participants and requires that assets
and liabilities carried at fair value are classified and disclosed
in the following three categories:
•Level
1 - Quoted prices for identical instruments in active
markets.
•Level
2 - Quoted prices for similar instruments in active or inactive
markets and valuations derived from models where all significant
inputs are observable in active markets.
•Level
3 - Valuations derived from valuation techniques in which one or
more significant inputs are unobservable in any
market.
The following summarizes the fair value level of assets that are
measured on a recurring basis at March 31, 2020 and
December 31, 2019 (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
March 31, 2020 |
|
|
|
|
|
|
|
Interest rate cap agreement - assets (a) |
$ |
— |
|
|
$ |
962 |
|
|
$ |
— |
|
|
$ |
962 |
|
Total |
$ |
— |
|
|
$ |
962 |
|
|
$ |
— |
|
|
$ |
962 |
|
December 31, 2019 |
|
|
|
|
|
|
|
Interest rate cap agreement - assets (a) |
$ |
— |
|
|
$ |
2,959 |
|
|
$ |
— |
|
|
$ |
2,959 |
|
Total |
$ |
— |
|
|
$ |
2,959 |
|
|
$ |
— |
|
|
$ |
2,959 |
|
(a) Interest
rate cap asset value is included in non-current Other assets on the
condensed consolidated balance sheets.
The Company has determined that the significant inputs used to
value the interest rate cap fall within Level 2 of the fair value
hierarchy. As a result, the Company has determined that its
interest rate cap valuation is classified in Level 2 of the
fair value hierarchy.
Carrying values and fair values of financial instruments that are
not carried at fair value are as follows (amounts in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2020 |
|
December 31, 2019 |
Long term debt, including current portion:
|
|
|
|
Carrying value |
$ |
1,031,888 |
|
|
$ |
986,444 |
|
Fair value (a) |
$ |
763,866 |
|
|
$ |
857,717 |
|
(a) The fair value is based on market quotations from
third party financial institutions and is classified as Level 2 in
the hierarchy.
The Company’s other financial instruments', including cash and cash
equivalents, restricted cash, accounts receivable, accounts payable
and contingent dealer liabilities, carrying values approximate
their fair values because of their nature.
(8) Stockholders'
Equity
Common Stock
The Company had 22,500,000 issued and outstanding shares
of Common Stock, par value $0.01 per share ("Common Stock") as of
both March 31, 2020 and December 31, 2019.
Accumulated Other Comprehensive Income (Loss)
The following table provides a summary of the changes in
Accumulated other comprehensive income (loss) for the three months
ended March 31, 2020 (amounts in thousands):
|
|
|
|
|
|
|
Successor Company |
|
Accumulated Other Comprehensive Income (Loss) |
Balance at December 31, 2019 |
$ |
9 |
|
Unrealized loss on interest rate cap recognized through Accumulated
other comprehensive income (loss), net of income tax of
$0
|
(1,997) |
|
Interest cost of interest rate cap reclassified into Net loss, net
of income tax of $0 (a)
|
184 |
|
Balance at March 31, 2020 |
$ |
(1,804) |
|
(a) Amounts reclassified into Net loss are included in
Interest expense on the condensed consolidated statements of
operations. See
note
6, Derivatives
for further information.
The following table provides a summary of the changes in
Accumulated other comprehensive income (loss) for the three months
ended March 31, 2019 (amounts in thousands):
|
|
|
|
|
|
|
Predecessor Company |
|
Accumulated Other Comprehensive Income (Loss) |
Balance at December 31, 2018 |
$ |
7,608 |
|
Reclassifications of unrealized loss on derivatives into Net loss,
net of income tax of $0 (a)
|
(468) |
|
Balance at March 31, 2019 |
$ |
7,140 |
|
(a) Amounts reclassified into Net loss are included in
Interest expense on the condensed consolidated statements of
operations. See
note
6, Derivatives
for further information.
(9) Basic
and Diluted Earnings Per Common Share
Basic earnings per common share ("EPS") is computed by dividing net
income by the weighted average number of shares of Common Stock
outstanding for the period. Diluted EPS is computed by
dividing net income by the sum of the weighted average number of
shares of Common Stock outstanding and the effect of dilutive
securities. For the Successor Company three months ended March 31,
2020, there were no anti-dilutive securities outstanding. The
weighted average number of basic and diluted shares of Common Stock
was 22,500,000 for the Successor Company three months ended March
31, 2020. There were no public shares of Common Stock outstanding
during the Predecessor Company three months ended March 31, 2019 as
Monitronics was wholly-owned by Ascent Capital.
(10) Commitments,
Contingencies and Other Liabilities
The Company is involved in litigation and similar claims incidental
to the conduct of its business, including from time to time,
contractual disputes, claims related to alleged security system
failures and claims related to alleged violations of the U.S.
Telephone Consumer Protection Act. Matters that are probable of
unfavorable outcome to the Company and which can be reasonably
estimated are accrued. Such accruals are based on information known
about the matters, management's estimate of the outcomes of such
matters and experience in contesting, litigating and settling
similar matters. In management's opinion, none of the pending
actions are likely to have a material adverse impact on the
Company's financial position or results of operations. The Company
accrues and expenses legal fees related to loss contingency matters
as incurred.
(11) Revenue
Recognition
Disaggregation of Revenue
Revenue is disaggregated by source of revenue as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company |
|
|
Predecessor Company |
|
Three Months Ended March 31, |
|
|
Three Months Ended March 31, |
|
2020 |
|
|
2019 |
Alarm monitoring revenue |
$ |
110,808 |
|
|
|
$ |
121,479 |
|
Product, installation and service revenue |
10,496 |
|
|
|
6,534 |
|
Other revenue |
1,271 |
|
|
|
1,593 |
|
Total Net revenue |
$ |
122,575 |
|
|
|
$ |
129,606 |
|
Contract Balances
The following table provides information about receivables,
contract assets and contract liabilities from contracts with
customers (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2020 |
|
December 31,
2019 |
Trade receivables, net |
$ |
10,808 |
|
|
$ |
12,083 |
|
Contract assets, net - current portion (a) |
$ |
11,639 |
|
|
$ |
12,070 |
|
Contract assets, net - long-term portion (b) |
$ |
14,584 |
|
|
$ |
14,852 |
|
Deferred revenue |
$ |
11,815 |
|
|
$ |
12,008 |
|
(a) Amount is included in Prepaid and other current
assets in the unaudited condensed consolidated balance
sheets.
(b) Amount is included in Other assets in the unaudited
condensed consolidated balance sheets.
(12) Leases
The Company primarily leases buildings and equipment. The Company
determines if a contract is a lease at the inception of the
arrangement. The Company reviews all options to extend, terminate,
or purchase its right of use assets at the inception of the lease
and accounts for these options when they are reasonably certain of
being exercised. Certain real estate leases contain lease and
non-lease components, which are accounted for
separately.
Leases with an initial term of 12 months or less are not recorded
on the condensed consolidated balance sheet. Lease expense for
these leases is recognized on a straight-line basis over the lease
term.
All of the Company's leases are currently determined to be
operating leases.
Components of Lease Expense
The components of lease expense were as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company |
|
|
Predecessor Company |
|
Three Months Ended March 31, |
|
|
Three Months Ended March 31, |
|
2020 |
|
|
2019 |
Operating lease cost (a) |
$ |
218 |
|
|
|
$ |
131 |
|
Operating lease cost (b) |
962 |
|
|
|
996 |
|
Total operating lease cost |
$ |
1,180 |
|
|
|
$ |
1,127 |
|
(a) Amount is included in Cost of services in the
unaudited condensed consolidated statements of operations and
comprehensive income (loss).
(b) Amount is included in Selling, general and
administrative, including stock-based and long-term incentive
compensation in the unaudited condensed consolidated statements of
operations and comprehensive income (loss).
Remaining Lease Term and Discount Rate
The following table presents the weighted-average remaining lease
term and the weighted-average discount rate:
|
|
|
|
|
|
|
As of March 31, 2020 |
Weighted-average remaining lease term for operating leases (in
years) |
9.3 |
Weighted-average discount rate for operating leases |
11.7 |
% |
All of the Company's lease contracts do not provide a readily
determinable implicit rate. For these contracts, the Company's
estimated incremental borrowing rate is based on information
available either upon adoption of ASU 2016-02, Leases (Topic 842)
or at the inception of the lease.
Supplemental Cash Flow Information
The following is the supplemental cash flow information associated
with the Company's leases (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company |
|
|
Predecessor Company |
|
Three Months Ended March 31, |
|
|
Three Months Ended March 31, |
|
2020 |
|
|
2019 |
Cash paid for amounts included in the measurement of lease
liabilities:
|
|
|
|
|
Lease payments included in cash flows from operating activities
(a) |
$ |
1,152 |
|
|
|
$ |
1,069 |
|
Right-of-use assets obtained in exchange for new:
|
|
|
|
|
Operating lease liabilities |
$ |
429 |
|
|
|
$ |
15 |
|
(a) Cash flow impacts from Operating lease right-of-use
assets and Operating lease liabilities are presented net on the
cash flow statement in changes in Payables and other
liabilities.
Maturities of Lease Liabilities
As of March 31, 2020, maturities of lease liabilities were as
follows:
|
|
|
|
|
|
Remainder of 2020 |
$ |
2,947 |
|
2021 |
3,573 |
|
2022 |
3,435 |
|
2023 |
3,118 |
|
2024 |
3,065 |
|
Thereafter |
17,264 |
|
Total lease payments |
$ |
33,402 |
|
Less: Interest |
(13,591) |
|
Total lease obligations |
$ |
19,811 |
|
(13) Consolidating
Guarantor Financial Information
Monitronics (the "Parent Issuer") entered into the Takeback Loan
Facility and the Credit Facilities in August 2019 and both are
guaranteed by all of the Company's existing domestic subsidiaries.
Consolidating guarantor financial information has not been
presented in this Form 10-Q as substantially all of the Company's
operations are now conducted by the Parent Issuer entity. The
Company believes that disclosing such information would not provide
investors with any additional information that would be material in
evaluating the sufficiency of the guarantees.
Item 2.
Management’s Discussion and Analysis of Financial Condition and
Results of Operations
Certain statements in this Quarterly Report on Form 10-Q
constitute forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995, including
statements regarding our business, marketing and operating
strategies, new service offerings, the availability of capital,
financial prospects, anticipated sources and uses of capital.
Where, in any forward-looking statement, we express an expectation
or belief as to future results or events, such expectation or
belief is expressed in good faith and believed to have a reasonable
basis, but there can be no assurance that the expectation or belief
will result or be achieved or accomplished. The following include
some but not all of the factors that could cause actual results or
events to differ materially from those anticipated:
•business
or economic disruptions or global health concerns, including the
outbreak of COVID-19, may materially and adversely affect our
business, financial condition, future results and cash
flow;
•macroeconomic
conditions and their effect on the general economy and on the U.S.
housing market, in particular single family homes, which represent
our largest demographic;
•uncertainties
in the development of our business strategies, including the
rebranding to Brinks Home Security and market acceptance of new
products and services;
•the
competitive environment in which we operate, in particular,
increasing competition in the alarm monitoring industry from larger
existing competitors and new market entrants, including
well-financed technology, telecommunications and cable
companies;
•the
development of new services or service innovations by
competitors;
•our
ability to acquire and integrate additional accounts, including the
impact of restrictions on selling our services door-to-door, and
competition for dealers with other alarm monitoring companies which
could cause dealers to leave our program or an increase in expected
costs of acquiring an account ("Subscriber Acquisition
Costs");
•technological
changes which could result in the obsolescence of currently
utilized technology with the need for significant upgrade
expenditures, including the phase out of 2G, 3G and CDMA networks
by cellular carriers;
•the
trend away from the use of public switched telephone network lines
and the resultant increase in servicing costs associated with
alternative methods of communication;
•our
high degree of leverage and the restrictive covenants governing its
indebtedness;
•the
operating performance of our network, including the potential for
service disruptions at both the main monitoring facility and
back-up monitoring facility due to acts of nature or technology
deficiencies, and the potential of security breaches related to
network or customer information;
•the
outcome of any pending, threatened, or future litigation, including
potential liability for failure to respond adequately to alarm
activations;
•the
ability to continue to obtain insurance coverage sufficient to
hedge our risk exposures, including as a result of acts of third
parties and/or alleged regulatory violations;
•changes
in the nature of strategic relationships with original equipment
manufacturers, dealers and other of our business
partners;
•the
reliability and creditworthiness of our independent alarm systems
dealers and subscribers;
•changes
in our expected rate of subscriber attrition;
•availability
of, and our ability to retain, qualified personnel;
•integration
of acquired assets and businesses;
•the
regulatory environment in which we operate, including the
multiplicity of jurisdictions, state and federal consumer
protection laws and licensing requirements to which we and/or our
dealers are subject and the risk of new regulations, such as the
increasing adoption of "false alarm" ordinances; and
•general
business conditions and industry trends.
For additional risk factors, please see Part I, Item 1A,
Risk Factors, in our Annual Report on Form 10-K for the year ended
December 31, 2019 (the "2019 Form 10-K") and Part II, Item 1A,
Risk Factors in this Quarterly Report on Form 10-Q. These
forward-looking statements and such risks, uncertainties and other
factors speak only as of the date of this Quarterly Report, and we
expressly disclaim any obligation or undertaking to disseminate any
updates or revisions to any forward-looking statement contained
herein, to reflect any change in our expectations with regard
thereto, or any other change in events, conditions or circumstances
on which any such statement is based.
The following discussion and analysis provides information
concerning our results of operations and financial condition.
This discussion should be read in conjunction with our accompanying
condensed consolidated financial statements and the notes thereto
included elsewhere herein and the 2019 Form 10-K.
Overview
Monitronics International, Inc. and its subsidiaries
(collectively, "Monitronics" or the "Company", doing business as
Brinks Home SecurityTM)
provide residential customers and commercial client accounts with
monitored home and business security systems, as well as
interactive and home automation services, in the United States,
Canada and Puerto Rico. Monitronics customers are obtained
through our direct-to-consumer sales channel (the "Direct to
Consumer Channel"), which offers both Do-It-Yourself and
professional installation security solutions and our exclusive
authorized dealer network (the "Dealer Channel"), which provides
product and installation services, as well as support to
customers.
As previously disclosed, on June 30, 2019, Monitronics and certain
of its domestic subsidiaries (collectively, the "Debtors"), filed
voluntary petitions for relief (collectively, the "Petitions" and,
the cases commenced thereby, the "Chapter 11 Cases") under chapter
11 of title 11 of the United States Code (the "Bankruptcy Code") in
the United States Bankruptcy Court for the Southern District of
Texas (the "Bankruptcy Court"). The Debtors' Chapter 11 Cases were
jointly administered under the caption
In re Monitronics International, Inc., et al., Case No.
19-33650.
On August 7, 2019, the Bankruptcy Court entered an order, Docket
No. 199 (the "Confirmation Order"), confirming and approving the
Debtors' Joint Partial Prepackaged Plan of Reorganization
(including all exhibits thereto and, as modified by the
Confirmation Order, the "Plan") that was previously filed with the
Bankruptcy Court on June 30, 2019. On August 30, 2019 (the
"Effective Date"), the conditions to the effectiveness of the Plan
were satisfied and the Company emerged from Chapter 11 after
completing a series of transactions through which the Company and
its former parent, Ascent Capital Group, Inc. ("Ascent Capital"),
merged (the "Merger") in accordance with the terms of the Agreement
and Plan of Merger, dated as of May 24, 2019 (the "Merger
Agreement"). Monitronics was the surviving corporation and,
immediately following the Merger, was redomiciled in Delaware in
accordance with the terms of the Merger Agreement.
Upon emergence from Chapter 11 on the Effective Date, the Company
has applied Accounting Standards Codification ("ASC") 852,
Reorganizations,
in preparing its condensed consolidated financial statements. As a
result of the application of fresh start accounting and the effects
of the implementation of the Plan, a new entity for financial
reporting purposes was created. The Company selected a convenience
date of August 31, 2019 for purposes of applying fresh start
accounting as the activity between the convenience date and the
Effective Date did not result in a material difference in the
financial results. References to "Successor" or "Successor Company"
relate to the balance sheet and results of operations of
Monitronics on and subsequent to September 1, 2019. References to
"Predecessor" or "Predecessor Company" refer to the balance sheet
and results of operations of Monitronics prior to September 1,
2019. With the exception of interest and amortization expense, the
Company's operating results and key operating performance measures
on a consolidated basis were not materially impacted by the
reorganization. As such, references to the "Company" could refer to
either the Predecessor or Successor periods, as
defined.
Impact of COVID-19
In December 2019, an outbreak of a novel strain of coronavirus
("COVID-19") originated in Wuhan, China and has been detected
globally on a widespread basis, including in the United States. The
COVID-19 pandemic has resulted in the closure of many corporate
offices, retail stores, and manufacturing facilities and factories
globally, as well as border closings, quarantines, cancellations,
disruptions to supply chains and customer activity, and general
concern and uncertainty.
In response to the pandemic, the Coronavirus Aid, Relief, and
Economic Security Act (“CARES Act”) was enacted on March 27, 2020
in the U.S. The CARES Act, among other things, provides for an
acceleration of alternative minimum tax credit refunds, the
deferral of certain employer payroll taxes and expands the
availability of net operating loss usage. We do not expect the
CARES Act to have material impact on the Company's annual effective
income tax rate for the year.
With respect to our call and alarm response centers, we have
established certain policies and procedures to enable full
continuity of our monitoring services moving forward, including
distancing staff in the call centers, activating our backup call
center facility and enabling our call center operators to operate
from home. For employees that can work remotely, we have instituted
measures to support them, including purchasing additional equipment
to enable work from home capabilities. We are also ensuring we
comply with our data security measures to guarantee that all
employee and customer data remains protected and secure. As of
March 31, 2020, substantially all of our workforce is working
remotely. In addition, our existing call centers still remain fully
operational on premises.
In regards to our operations and dealer operations in the field, in
jurisdictions where local or state governments have implemented a
“shelter in place” or similar orders, we have instructed our
dealers to cease doing door-to-door sales until such measures are
lifted. This has negatively impacted our Dealer Channel
productivity starting in the latter half of March 2020. Subject to
a scheduled service or installation request, and adhering to
certain safety protocols, we continue to send field technicians out
to service a customer’s home to service or to install a new system.
We have taken measures to protect our
supply chain of alarm monitoring equipment and, to date, have not
experienced significant supply chain constraints to service our
customers.
With respect to our receivables from our customers, for the three
months ended March 31, 2020, we have issued credits for relief to
customers being impacted by hardships from the pandemic.
Additionally, we have increased our allowances on collection of
certain trade and dealer receivables based on the expected impact
of the continuation of the pandemic into the second quarter of
2020. As a result of COVID-19, we experienced no material impact on
our unit and Recurring Monthly Revenue ("RMR") attrition during the
three months ended March 31, 2020.
As noted in the financial statements, as of March 31, 2020, the
Company determined that a goodwill triggering event had occurred as
a result of the recent economic disruption and uncertainty due to
the COVID-19 pandemic. Due to the Company's decision to cease
door-to-door sales in jurisdictions with a "shelter in place" or
similar orders and deteriorating economic conditions, we anticipate
a reduction in projected account acquisitions. In response to the
triggering event, the Company performed a quantitative goodwill
impairment test at the Brinks Home Security entity level as we
operate as a single reporting unit. The results of the quantitative
assessment indicated that the carrying value was in excess of the
fair value of the reporting unit, including goodwill, which
resulted in a full goodwill impairment charge of $81,943,000 during
the three months ended March 31, 2020. The factors leading to
the goodwill impairment are lower projected overall account
acquisition in future periods due to the estimated impact of
COVID-19 on our account acquisition channels and an increase in the
discount rate applied in the discounted cash flow model based on
current economic conditions. This resulted in reductions in future
cash flows and a lower fair value as calculated under the income
approach.
While we continue to assess the impact of these events, in future
periods we may experience increased revenue credits, reduced
account acquisitions in the Dealer Channel and Direct to Consumer
Channel and increased attrition and other costs as a result of the
pandemic.
Strategic Initiatives
In recent years, we have implemented several initiatives related to
account growth, creation costs, attrition and margin improvements
to combat decreases in the generation of new subscriber accounts
and negative trends in subscriber attrition.
Account Growth
We believe that generating account growth at a reasonable cost is
essential to scaling our business and generating stakeholder value.
We currently generate new accounts through both our Dealer Channel
and Direct to Consumer Channel. Our ability to grow new accounts in
the future will be impacted by our ability to adjust to changes in
consumer buying behavior and increased competition from technology,
telecommunications and cable companies. We currently have several
initiatives in place to drive profitable account growth, which
include:
•enhancing
our brand recognition with consumers, which we believe is bolstered
by the rebranding to Brinks Home Security;
•differentiating
and profitably growing our Direct to Consumer Channel under the
Brinks Home Security brand;
•recruiting
and retaining high quality dealers into our Authorized Dealer
Program;
•assisting
new and existing dealers with training and marketing initiatives to
increase productivity; and
•offering
third-party equipment financing to consumers, which is expected to
assist in driving account growth at lower creation
costs.
Creation Cost Efficiency
We also consider the management of creation costs to be a key
driver in improving our financial results. Generating accounts at
lower creation costs per account would improve our profitability
and cash flows. The initiatives related to managing creation
costs include:
•improving
performance in our Direct to Consumer Channel including generating
higher quality leads at favorable cost; increasing sales close
rates and enhancing our customer activation process;
•improved
unit economics, including negotiating lower subscriber account
purchase price multiples in our Dealer Channel; and
•expanding
the use and availability of third-party financing, which will drive
down net creation costs.
Attrition
While we have also experienced higher subscriber attrition rates in
the past few years, we have continued to develop our efforts to
manage subscriber attrition, which we believe will help drive
increases in our subscriber base and stakeholder value. We
currently have several initiatives in place to reduce subscriber
attrition, which include:
•maintaining
high customer service levels;
•effectively
managing the credit quality of new customers;
•expanding
our efforts to both retain customers who have indicated a desire to
cancel service and win-back previous customers;
•using
predictive modeling to identify subscribers with a higher risk of
cancellation and engaging with these subscribers to obtain contract
extensions on terms favorable to the Company; and
•implementing
effective pricing strategies.
Margin Improvement
We are also implementing initiatives to attempt to reduce expenses
and improve our financial results, which include:
•reducing
our operating costs by right sizing the cost structure to the
business and leveraging our scale;
•increasing
use of automation; and
•implementing
more sophisticated purchasing techniques.
While there are uncertainties related to the successful
implementation of the foregoing initiatives impacting our ability
to achieve net profitability and positive cash flows in the near
term, we believe they will position us to improve our operating
performance, increase cash flows and create stakeholder value over
the long-term.
Accounts Acquired
For the Three Months Ended March 31, 2020
During the three months ended March 31, 2020 and 2019, the
Company acquired 27,414 and 20,003 subscriber accounts,
respectively, through our Dealer Channel, Direct to Consumer
Channel and bulk negotiated account acquisitions ("bulk buys"). The
increase in accounts acquired for the three months ended
March 31, 2020 is due to a bulk buy of 10,960 accounts in
March 2020. There were no bulk buys during the three months ended
March 31, 2019. The increase was partially offset by a
year-over-year decline in accounts generated in the Dealer Channel,
primarily due to the Company's election to cease purchasing
accounts from two dealers in the fourth quarter of 2019 and
restrictions on door-to-door selling relating to the outbreak of
COVID-19 starting in the latter half of March 2020.
RMR acquired during the three months ended March 31, 2020 and
2019 was $1,074,000 and $964,000, respectively.
Attrition
Account cancellations, otherwise referred to as subscriber
attrition, have a direct impact on the number of subscribers that
the Company services and on its financial results, including
revenues, operating income and cash flow. A portion of the
subscriber base can be expected to cancel their service every year.
Subscribers may choose not to renew or to terminate their contract
for a variety of reasons, including relocation, cost, switching to
a competitor's service, limited use by the subscriber or low
perceived value. The largest categories of cancelled accounts
relate to subscriber relocation or those cancelled due to
non-payment. The Company defines its attrition rate as the number
of cancelled accounts in a given period divided by the weighted
average number of subscribers for that period. The Company
considers an account cancelled if payment from the subscriber is
deemed uncollectible or if the subscriber cancels for various
reasons. If a subscriber relocates but continues its service,
it is not a cancellation. If the subscriber relocates,
discontinues its service and a new subscriber assumes the original
subscriber's service and continues the revenue stream, it is also
not a cancellation. The Company adjusts the number of
cancelled accounts by excluding those that are contractually
guaranteed by its dealers. The typical dealer contract
provides that if a subscriber cancels in the first year of its
contract, the dealer must either replace the cancelled account with
a new one or refund to the Company the cost paid to acquire the
contract. To help ensure the dealer's obligation to the Company,
the Company typically maintains a dealer funded holdback reserve
ranging from 5-8% of subscriber accounts in the guarantee
period. In some cases, the amount of the holdback liability
is less than actual attrition experience.
The table below presents subscriber data for the twelve months
ended March 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended March 31, |
|
|
|
|
2020 |
|
2019 |
Beginning balance of accounts |
|
901,193 |
|
|
958,719 |
|
Accounts acquired |
|
88,797 |
|
|
111,376 |
|
Accounts cancelled |
|
(143,724) |
|
|
(164,221) |
|
Cancelled accounts guaranteed by dealer and other
adjustments (a) |
|
(4,827) |
|
|
(4,681) |
|
Ending balance of accounts |
|
841,439 |
|
|
901,193 |
|
Monthly weighted average accounts |
|
867,016 |
|
|
936,430 |
|
Attrition rate - Unit |
|
16.6 |
% |
|
17.5 |
% |
Attrition rate - RMR (b) |
|
17.8 |
% |
|
17.0 |
% |
(a) Includes cancelled accounts that are
contractually guaranteed to be refunded from holdback.
(b) The RMR of cancelled accounts follows the same
definition as subscriber unit attrition as noted above. RMR
attrition is defined as the RMR of cancelled accounts in a given
period, adjusted for the impact of price increases or decreases in
that period, divided by the weighted average of RMR for that
period.
The unit attrition rate for the twelve months ended March 31,
2020 and 2019 was 16.6% and 17.5%, respectively. The RMR attrition
rate for the twelve months ended March 31, 2020 and 2019 was
17.8% and 17.0%, respectively. The decrease in unit attrition rate
for the twelve months ended March 31, 2020 is primarily due to
fewer subscribers reaching the end of their initial contract term,
continued efforts around customer retention and the benefit of
improved credit quality in our Direct to Consumer Channel. The
increase in the RMR attrition rate for the twelve months ended
March 31, 2020 was primarily attributable to a more aggressive
price increase strategy in the corresponding prior
period.
We analyze our attrition by classifying accounts into annual pools
based on the year of acquisition. We then track the number of
cancelled accounts as a percentage of the initial number of
accounts acquired for each pool for each year subsequent to its
acquisition. Based on the average cancellation rate across the
pools, the Company's attrition rate is generally very low within
the initial 12 month period after considering the accounts which
were replaced or refunded by the dealers at no additional cost to
the Company. Over the next few years of the subscriber account
life, the number of subscribers that cancel as a percentage of the
initial number of subscribers in that pool gradually increases and
historically has peaked following the end of the initial contract
term, which is typically three to five years. Subsequent to the
peak following the end of the initial contract term, the number of
subscribers that cancel as a percentage of the initial number of
subscribers in that pool generally normalizes. Accounts generated
through the Direct to Consumer Channel have homogeneous
characteristics as accounts generated through the Dealer Channel
and follow the same attrition curves. However, accounts generated
through the Direct to Consumer Channel have attrition of
approximately 10% in the initial 12 month period following account
acquisition which is higher than accounts generated in the Dealer
Channel due to the dealer guarantee period.
Adjusted EBITDA
We evaluate the performance of our operations based on financial
measures such as revenue and "Adjusted EBITDA." Adjusted EBITDA is
a non-GAAP financial measure and is defined as net income (loss)
before interest expense, interest income, income taxes,
depreciation, amortization (including the amortization of
subscriber accounts, dealer network and other intangible assets),
restructuring charges, stock-based compensation, and other non-cash
or non-recurring charges. We believe that Adjusted EBITDA is an
important indicator of the operational strength and performance of
our business. In addition, this measure is used by management to
evaluate operating results and perform analytical comparisons and
identify strategies to improve performance. Adjusted EBITDA is also
a measure that is customarily used by financial analysts to
evaluate the financial performance of companies in the security
alarm monitoring industry and is one of the financial measures,
subject to certain adjustments, by which our covenants are
calculated under the agreements governing our debt obligations.
Adjusted EBITDA does not represent cash flow from operations as
defined by generally accepted accounting principles in the United
States ("GAAP"), should not be construed as an alternative to net
income or loss and is indicative neither of our results of
operations nor of cash flows available to fund all of our cash
needs. It is, however, a measurement that we believe is useful to
investors in analyzing our operating performance. Accordingly,
Adjusted EBITDA should be considered in addition to, but not as a
substitute for, net income, cash flow provided by operating
activities and other measures of financial performance prepared in
accordance with GAAP. As companies often define non-GAAP financial
measures differently, Adjusted EBITDA as calculated by Monitronics
should not be compared to any similarly titled measures reported by
other companies.
Results of Operations
Three Months Ended March 31, 2020 Compared to Three Months
Ended March 31, 2019
Fresh Start Accounting Adjustments.
With the exception of interest and amortization expense, the
Company's operating results and key operating performance measures
on a consolidated basis were not materially impacted by the
reorganization of the Company in August 2019 and the application of
fresh start accounting. We believe that certain of our consolidated
operating results for the three months ended March 31, 2020 is
comparable to certain operating results from the comparable prior
year period.
The following table sets forth selected data from the accompanying
condensed consolidated statements of operations and comprehensive
income (loss) for the periods indicated (dollar amounts in
thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company |
|
|
Predecessor Company |
|
Three Months Ended March 31, |
|
|
Three Months Ended March 31, |
|
2020 |
|
|
2019 |
Net revenue |
$ |
122,575 |
|
|
|
$ |
129,606 |
|
Cost of services |
28,010 |
|
|
|
26,764 |
|
Selling, general and administrative, including stock-based and
long-term incentive compensation
|
44,453 |
|
|
|
31,222 |
|
Amortization of subscriber accounts, deferred contract acquisition
costs and other intangible assets
|
53,281 |
|
|
|
49,145 |
|
Interest expense |
20,342 |
|
|
|
37,433 |
|
Loss before income taxes |
(113,387) |
|
|
|
(31,099) |
|
Income tax expense |
618 |
|
|
|
671 |
|
Net loss |
(114,005) |
|
|
|
(31,770) |
|
|
|
|
|
|
Adjusted EBITDA (a) |
$ |
58,741 |
|
|
|
$ |
73,739 |
|
Adjusted EBITDA as a percentage of Net revenue |
47.9 |
% |
|
|
56.9 |
% |
|
|
|
|
|
Expensed Subscriber acquisition costs, net |
|
|
|
|
Gross subscriber acquisition costs (b) |
$ |
7,868 |
|
|
|
$ |
5,856 |
|
Revenue associated with subscriber acquisition costs |
(1,860) |
|
|
|
(1,703) |
|
Expensed Subscriber acquisition costs, net |
$ |
6,008 |
|
|
|
$ |
4,153 |
|
(a) See reconciliation of Net income (loss) to Adjusted
EBITDA below.
(b) Gross subscriber acquisition costs for the three
months ended March 31, 2019 has been restated from $7,315,000 to
$5,856,000 due to allocation adjustments made to align with current
period presentation of expensed subscriber acquisition
costs.
Net revenue.
Net revenue decreased $7,031,000, or 5.4%, for the three months
ended March 31, 2020, as compared to the corresponding prior
year period. The decrease in net revenue is primarily attributable
to a decrease in alarm monitoring revenue of $10,671,000 due to the
lower average number of subscribers in 2020. Additionally, average
RMR per subscriber decreased from $45.28 as of March 31, 2019
to $44.64 as of March 31, 2020 due to changing mix of
customers generated through the Direct to Consumer Channel that
typically have lower RMR as a result of the elimination of
equipment subsidies. The decrease in alarm monitoring revenue was
partially offset by an increase in product, installation and
service revenue of $3,962,000, largely due to an increase in field
service jobs associated with contract extensions combined with
higher revenue per transaction in the Direct to Consumer
Channel.
Cost of services.
Cost of services increased $1,246,000, or 4.7%, for the three
months ended March 31, 2020, as compared to the corresponding
prior year period. The increase is primarily attributable to an
increase in field service jobs associated with contract extensions
for our high propensity to churn population. Subscriber acquisition
costs, which include
expensed equipment and labor costs associated with the creation of
new subscribers, increased to $1,918,000 for the three months ended
March 31, 2020, as compared to $1,671,000 for the three months
ended March 31, 2019. Cost of services as a percentage of net
revenue increased from 20.7% for the three months ended
March 31, 2019 to 22.9% for the three months ended
March 31, 2020.
Selling, general and administrative.
Selling, general and administrative costs ("SG&A") increased
$13,231,000, or 42.4%, for the three months ended March 31,
2020, as compared to the corresponding prior year period. The
increase for the three months ended March 31, 2020 is primarily
attributable to consulting fees on integration and implementation
of company initiatives and severance expense related to
transitioning executive leadership. Subscriber acquisition costs
included in SG&A increased to $5,950,000 for the three months
ended March 31, 2020, as compared to $4,185,000 for the three
months ended March 31, 2019 due to increased subscriber
acquisition selling and marketing costs associated with the
creation of new subscribers. The remaining increase was
attributable to higher post-bankruptcy emergence employee costs and
brand-related marketing expense. Starting in March 2020, we largely
suspended brand spend and implemented several cost savings measures
in response to the COVID-19 outbreak. SG&A as a percentage of
net revenue increased from 24.1% for the three months ended
March 31, 2019 to 36.3% for the three months ended
March 31, 2020.
Amortization of subscriber accounts, deferred contract acquisition
costs and other intangible assets. Amortization
of subscriber accounts, deferred contract acquisition costs and
other intangible assets increased $4,136,000, or 8.4%, for the
three months ended March 31, 2020, as compared to the
corresponding prior year period. The increase is due to
amortization of the dealer network intangible asset recognized upon
the Company's emergence from bankruptcy. Additionally, as part of
the fresh start accounting adjustments, the existing subscriber
accounts as of August 31, 2019 were stated at fair value and are
amortized on the 14-year 235% double-declining curve. This curve is
shorter than the methodology utilized on newly generated subscriber
accounts, due to the various aged vintages of the Company's
subscriber base at August 31, 2019. The shorter amortization curve
results in higher amortization expense per period. These increases
are partially offset by a lower number of subscriber accounts
purchased in the last twelve months ended March 31, 2020, as
compared to the corresponding prior year period.
Interest expense. Interest
expense decreased $17,091,000, or 45.7%, for the three months ended
March 31, 2020, as compared to the corresponding
prior
year period. The decrease in interest expense is attributable to
the Company's decreased outstanding debt balances upon the
reorganization, primarily related to the retirement of the
Company's 9.125% Senior Notes.
Income tax expense.
The Company had pre-tax loss of $113,387,000 and income tax expense
of $618,000 for the three months ended March 31, 2020. Income
tax expense for the three months ended March 31, 2020 is
attributable to the Company's state tax expense incurred from Texas
margin tax. The Company had pre-tax loss of $31,099,000 and income
tax expense of $671,000 for the three months ended March 31,
2019. Income tax expense for the three months ended March 31,
2019 is attributable to the Company's state tax expense incurred
from Texas margin tax.
Net loss.
The Company had net loss of $114,005,000 for the three months ended
March 31, 2020, as compared to a net loss of $31,770,000 for
the three months ended March 31, 2019. The increase in net
loss for the three months ended March 31, 2020 is primarily
attributable to a goodwill impairment charge recorded of
$81,943,000, combined with a decline in net revenue, severance
expense related to transitioning executive leadership, and
increases in retention-related field service, subscriber
acquisition and employee costs, as well as incremental brand
marketing expense. Also impacting net loss for the three months
ended March 31, 2020 were radio conversion costs, with no such
costs incurred in the three months ended March 31, 2019. The
net loss for the three months ended March 31, 2019 is due to
higher interest expense, the unrealized loss on derivative
financial instruments and refinancing expense, partially offset by
operating income.
Adjusted EBITDA
Three Months Ended March 31, 2020 Compared to Three Months
Ended March 31, 2019
The following table provide a reconciliation of Net loss to total
Adjusted EBITDA for the periods indicated (amounts in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company |
|
|
Predecessor Company |
|
Three Months Ended March 31, |
|
|
Three Months Ended March 31, |
|
2020 |
|
|
2019 |
Net loss |
$ |
(114,005) |
|
|
|
$ |
(31,770) |
|
Amortization of subscriber accounts, deferred contract acquisition
costs and other intangible assets
|
53,281 |
|
|
|
49,145 |
|
Depreciation |
3,109 |
|
|
|
3,154 |
|
Radio conversion costs |
4,824 |
|
|
|
— |
|
Stock-based compensation |
— |
|
|
|
189 |
|
Long-term incentive compensation |
163 |
|
|
|
286 |
|
LiveWatch acquisition contingent bonus charges |
— |
|
|
|
63 |
|
Severance expense (a) |
2,890 |
|
|
|
— |
|
Integration / implementation of company initiatives |
5,576 |
|
|
|
1,581 |
|
Goodwill impairment |
81,943 |
|
|
|
— |
|
Interest expense |
20,342 |
|
|
|
37,433 |
|
Unrealized loss on derivative financial instruments |
— |
|
|
|
7,773 |
|
Refinancing expense |
— |
|
|
|
5,214 |
|
Income tax expense |
618 |
|
|
|
671 |
|
Adjusted EBITDA |
$ |
58,741 |
|
|
|
$ |
73,739 |
|
(a) Severance expense related to transitioning executive
leadership in 2020.
Adjusted EBITDA decreased $14,998,000, or 20.3%, for the three
months ended March 31, 2020, as compared to the corresponding
prior year period. The decrease for the three months ended
March 31, 2020 is primarily the result of decreases in net
revenue and increases in retention-related field service costs,
subscriber acquisition costs, employee costs and marketing expenses
as discussed above.
Expensed Subscriber acquisition costs, net.
Subscriber acquisition costs, net increased to $6,008,000 for the
three months ended March 31, 2020, as compared to $4,153,000
for the three months ended March 31, 2019. Expensed subscriber
acquisition costs, net, for the three months ended March 31,
2019 was restated from $5,612,000 to $4,153,000 to be comparable
with how acquisition costs were allocated for the three months
ended March 31, 2020. The change in subscriber acquisition
cost allocation was done to better align us with how peer companies
in the industry present subscriber acquisition costs. This change
had no impact on the unaudited condensed consolidated statements of
operations and comprehensive income (loss). The increase in
subscriber acquisition costs, net is primarily attributable to
increased direct headcount costs and marketing expense, which aided
the higher production volume in the Company's Direct to Consumer
Channel year over year.
Liquidity and Capital Resources
As of March 31, 2020, we had $61,917,000 of cash and cash
equivalents. Our primary sources of funds is our cash flows
from operating activities which are generated from alarm monitoring
and related service revenues. During the three months ended
March 31, 2020 and 2019, our cash flow from operating
activities was $26,811,000 and $48,542,000, respectively. The
primary drivers of our cash flow from operating activities are the
fluctuations in revenues and operating expenses as discussed in
"Results of Operations" above. In addition, our cash flow
from operating activities may be significantly impacted by changes
in working capital.
During the three months ended March 31, 2020 and 2019, we used
cash of $20,937,000 and $28,850,000, respectively, to fund
subscriber account acquisitions, net of holdback and guarantee
obligations. In addition, during the three months ended
March 31, 2020 and 2019, we used cash of $4,223,000 and
$2,999,000, respectively, to fund our capital
expenditures.
Our existing long-term debt at March 31, 2020 includes the
aggregate principal balance of $1,031,888,000 under the Takeback
Loan Facility, Term Loan Facility and the Revolving Credit
Facility. The Takeback Loan Facility has an outstanding
principal balance of $818,388,000 as of March 31, 2020 and
requires principal payments of $2,056,250 per quarter, with the
remaining amount becoming due on March 29, 2024. The Term
Loan Facility has an outstanding principal balance of $150,000,000
as of March 31, 2020. The Revolving Credit Facility has an
outstanding balance of $63,500,000 as of March 31, 2020. We
also had $600,000 available under a standby letter of credit issued
as of March 31, 2020. The maturity date of the loans made
under the Term Loan Facility and the Revolving Credit Facility is
July 3, 2024, subject to a springing maturity of March 29, 2024, or
earlier, depending on any repayment, refinancing or changes in the
maturity date of the Takeback Loan Facility.
In March 2020, we borrowed $50,000,000 on our Revolving Credit
Facility to address any unforeseen liquidity needs during the
COVID-19 pandemic.
Radio Conversion Costs
Certain cellular carriers of 3G and CDMA cellular networks have
announced that they will be retiring these networks between
February and December of 2022. As of March 31, 2020, we have
approximately
376,000 subscribers
with 3G or CDMA equipment which may have to be upgraded as a result
of these retirements. Additionally, in the month of September of
2019, other certain cellular carriers of 2G cellular networks have
announced that the 2G cellular networks will be sunsetting as of
December 31, 2020. As of March 31, 2020, we have
approximately
22,000 subscribers
with 2G cellular equipment which may have to be upgraded as a
result of this retirement. While we are in the early phase of
offering equipment upgrades to our 3G and 2G population, we
currently estimate that we will incur approximately $65,000,000 to
$85,000,000 between the remainder of 2020 and the second half of
2022 to complete the required upgrades of these networks. For the
three months ended March 31, 2020, the Company incurred radio
conversion costs of $4,824,000. Total costs for the conversion of
such customers are subject to numerous variables, including our
ability to work with our partners and subscribers on cost sharing
initiatives, and the costs that we actually incur could be
materially higher than our current estimates.
Liquidity Outlook
In considering our liquidity requirements for the next twelve
months, we evaluated our known future commitments and
obligations. We will require the availability of funds to
finance our strategy to grow through the acquisition of subscriber
accounts. We considered our expected operating cash flows as
well as the borrowing capacity of our Revolving Credit Facility,
under which we could borrow an additional $80,900,000 as of
March 31, 2020, subject to certain financial covenants. Based
on this analysis, we expect that cash on hand, cash flow generated
from operations and available borrowings under the Revolving Credit
Facility will provide sufficient liquidity for the next twelve
months, given our anticipated current and future
requirements.
Subject to our credit agreements, we may seek debt financing in the
event of any new investment opportunities, additional capital
expenditures or our operations requiring additional funds, but
there can be no assurance that we will be able to obtain debt
financing on terms that would be acceptable to us or at all.
Our ability to seek additional sources of funding depends on our
future financial position and results of operations, which are
subject to general conditions in or affecting our industry and our
customers and to general economic, political, financial,
competitive, legislative and regulatory factors beyond our
control.
Item 3.
Quantitative and Qualitative Disclosure about Market
Risk
Interest Rate Risk
We have exposure to changes in interest rates related to the terms
of our debt obligations. The Company uses an interest rate cap
derivative instrument to manage exposure related to the movement in
interest rates. The derivative is designated as a cash flow hedge
and was entered into with the intention of reducing the risk
associated with the variable interest rates on the Takeback Loan
Facility. We do not use derivative financial instruments for
trading purposes.
Tabular Presentation of Interest Rate Risk
The table below provides information about our outstanding debt
obligations that are sensitive to changes in interest rates. Debt
amounts represent principal payments by maturity date as of
March 31, 2020.
|
|
|
|
|
|
|
|
|
Year of Maturity |
|
Variable Rate Debt |
Remainder of 2020 |
|
$ |
6,169 |
|
2021 |
|
8,225 |
|
2022 |
|
8,225 |
|
2023 |
|
8,225 |
|
2024 |
|
1,001,044 |
|
2025 |
|
— |
|
Thereafter |
|
— |
|
Total |
|
$ |
1,031,888 |
|
Item 4.
Controls and Procedures
In accordance with Rules 13a-15 and 15d-15 under the
Securities Exchange Act of 1934, as amended (the "Exchange Act"),
the Company carried out an evaluation, under the supervision and
with the participation of management, including its chief executive
officer and chief financial officer (the "Executives"), of the
effectiveness of its disclosure controls and procedures as of the
end of the period covered by this report. Based on that
evaluation, and in light of the insufficient time to remediate the
material weakness discussed in our Annual Report on Form 10-K for
the year ended December 31, 2019, the Executives concluded that the
Company’s disclosure controls and procedures were not effective as
of March 31, 2020 to provide reasonable assurance that
information required to be disclosed in its reports filed or
submitted under the Exchange Act is recorded, processed, summarized
and reported within the time periods specified in the Securities
and Exchange Commission’s rules and forms.
There has been no change in the Company’s internal controls over
financial reporting that occurred during the three months ended
March 31, 2020 that has materially affected, or is reasonably
likely to materially affect, its internal controls over financial
reporting. We continue to monitor the effectiveness of our internal
control over financial reporting in the areas affected by the
material weakness described in our Annual Report on Form 10-K for
the year ended December 31, 2019, and we have and will continue to
perform additional procedures, including the use of manual
mitigating control procedures and employing any additional tools
and resources deemed necessary, to ensure that our condensed
consolidated financial statements are fairly stated in all material
respects.
PART II - OTHER INFORMATION
Item 1A.
Risk Factors
Except as discussed below, there have been no material changes in
our risk factors from those disclosed in Part I, Item 1A of our
Annual Report on Form 10-K for the year ended December 31,
2019.
Business or economic disruptions or global health concerns may
materially and adversely affect our business, financial condition,
future results and cash flow.
Periods of market volatility may continue to occur in response to
pandemics or other events outside of our control. These types of
events could adversely affect our financial condition, future
results and cash flow. In December 2019, an outbreak of a novel
strain of COVID-19 originated in Wuhan, China and has now been
detected globally on a widespread basis, including in the United
States. In response, governmental authorities have imposed, and
others in the future may impose, stay-at-home orders,
shelter-in-place orders, quarantines, executive orders and similar
government orders and restrictions for their residents to control
the spread of COVID-19, which limit gatherings and travel, and
require workers who are not necessary to sustain or protect life to
stay home. Such orders or restrictions have resulted in the closure
of many corporate offices, retail stores, and manufacturing
facilities and factories globally, as well as border closings,
quarantines, cancellations, disruptions to supply chains and
customer activity, and general concern and uncertainty, among other
effects. Preventative and protective actions that public health
officials, governments or the Company have taken with respect to
COVID-19 have and will continue to adversely impact our business,
suppliers, distribution channels, and customers, including business
shutdowns or disruptions for an indefinite period of time, reduced
operations, reduced ability to supply products and reduced ability
to service a customer’s home to service or to install a new system.
For instance, in jurisdictions where local or state governments
have implemented a “shelter in place” or similar order, we have
instructed our dealers to cease doing door-to-door sales until such
measures are lifted.
As the potential impact on global markets from COVID-19 is
difficult to predict, the extent to which COVID-19 may negatively
affect our business or the duration of any potential business
disruption is uncertain. Some economists and major investment banks
have expressed concern that the continued spread of the virus
globally could lead to a world-wide economic downturn or recession.
Many manufacturers of goods throughout the world, including the
United States, have seen a downturn in production due to the
suspension of business and temporary closure of factories in an
attempt to curb the spread of the illness. Such events have
affected, and may in the future affect, the global and United
States capital markets and our business, financial condition or
results of operations. The extent to which COVID-19 may impact our
business will depend on future developments, which are highly
uncertain and cannot be predicted with confidence, such as the
ultimate geographic spread of the disease, the duration of the
outbreak, travel restrictions and social distancing in the United
States and other countries, business closures or business
disruptions and the effectiveness of actions taken in the United
States and other countries to contain and treat the virus.
Additionally, the COVID-19 outbreak may exacerbate other
pre-existing political, social and economic risks in certain
countries and could result in social, economic, and labor
instability in the countries in which we, our employees, consumers,
customers, suppliers, dealers and other third parties with whom we
engage operate.
Our operations are dependent on the efforts of the our employees as
well as our dealers and suppliers. In response to the COVID-19
outbreak, the Company has implemented several initiatives to
address the safety of our employees, customers and dealers. These
initiatives include providing essential and non-essential employees
with the capability to work from home, increased sanitation efforts
in the workplace, increased PTO for employees, and use of our
backup facility. In addition, we have implemented safety procedures
for field technicians to allow necessary maintenance that will
enable us to continue to provide monitoring services to our
customers. We cannot guarantee that these measures will prevent the
outbreak from materially and negatively impacting our operations.
Our operations are also dependent on our supply of inventory. We
are not dependent on any one supplier and have put into place plans
to ensure that our dealers are not impacted by any shortage in
inventory. While we have implemented such plans for our dealers, we
cannot guarantee that such plans will be successful or that our
dealers will not be impacted by a shortage in inventory as a result
of the COVID-19 outbreak. The ongoing COVID-19 outbreak may result
in delays in the supply of our inventory, which may lead to cost
increases. Our operations are also dependent on the efforts of the
employees of our dealers, suppliers, and third party service
providers. We cannot guarantee that these businesses in affected
regions will be adequately staffed due to business closings,
slowdowns or delays and restrictions and limitations placed on
workers, including quarantines and other limitations on the ability
to travel and return to work. We cannot presently predict the scope
and severity of any potential business shutdowns or disruptions,
but if we or any of the third parties with whom we engage,
including the suppliers of our inventory, suppliers of our dealers,
the employees of the businesses with which we interact and other
third parties with whom we conduct business, were to experience
shutdowns or
other business disruptions, our ability to conduct our business in
the manner and on the timelines presently planned could be
materially and negatively impacted.
Item 6.
Exhibits
Listed below are the exhibits which are included as a part of this
Report (according to the number assigned to them in Item 601 of
Regulation S-K):
|
|
|
|
|
|
|
|
|
3.1 |
|
|
3.2 |
|
|
31.1 |
|
|
31.2 |
|
|
32 |
|
|
101.INS |
|
XBRL Instance Document. * |
101.SCH |
|
XBRL Taxonomy Extension Schema Document. * |
101.CAL |
|
XBRL Taxonomy Extension Calculation Linkbase Document.
* |
101.DEF |
|
XBRL Taxonomy Extension Definition Linkbase Document. * |
101.LAB |
|
XBRL Taxonomy Extension Labels Linkbase Document. * |
101.PRE |
|
XBRL Taxonomy Extension Presentation Linkbase Document.
* |
|
|
|
|
|
|
* |
Filed herewith. |
** |
Furnished herewith. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly
authorized.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MONITRONICS INTERNATIONAL, INC. |
|
|
|
|
|
|
|
|
|
|
Date: |
May 15, 2020 |
|
By: |
/s/ William E. Niles |
|
|
|
|
William E. Niles |
|
|
|
|
Chief Executive Officer (principal executive officer) |
|
|
|
|
|
|
|
|
|
|
Date: |
May 15, 2020 |
|
By: |
/s/ Fred A. Graffam |
|
|
|
|
Fred A. Graffam |
|
|
|
|
Chief Financial Officer, Executive Vice President and Assistant
Secretary (principal financial and accounting officer) |
Monitronics (QX) (USOTC:SCTY)
Historical Stock Chart
From Dec 2020 to Jan 2021
Monitronics (QX) (USOTC:SCTY)
Historical Stock Chart
From Jan 2020 to Jan 2021