Quarterly report pursuant to Section 13 or 15(d)

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.10.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities:    
Net income $ 924,841 $ 684,904
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 222,345 230,136
Non-cash interest expense, net of amortization of premium 6,991 6,731
Provision for doubtful accounts 37,529 42,329
Amortization of deferred income related to equity method investment (2,082) (2,082)
Loss on extinguishment of debt 0 43,679
Loss (gain) on unconsolidated entity investments, net 2,065 (7,541)
Gain on fair value instrument (73,880) (72,245)
Dividend received from unconsolidated entity investment 1,748 3,606
Share-based payment expense 99,853 94,588
Deferred income taxes 172,879 318,190
Changes in operating assets and liabilities:    
Receivables (41,570) (43,665)
Inventory 685 (396)
Related party, net 2,494 (4,934)
Prepaid expenses and other current assets (35,189) 16,698
Other long-term assets 5,846 7,559
Accounts payable and accrued expenses 8,217 1,951
Accrued interest (52,455) (22,094)
Deferred revenue 65,068 9,955
Other long-term liabilities 1,001 6,395
Net cash provided by operating activities 1,346,386 1,313,764
Cash flows from investing activities:    
Additions to property and equipment (238,735) (206,717)
Purchases of other investments (7,374) (7,595)
Acquisition of business, net of cash acquired (677) (107,351)
Investments in related parties and other equity investees (7,720) (612,205)
Repayment from (loan to) related party 3,242  
Repayment from (loan to) related party   (130,794)
Net cash used in investing activities (251,264) (1,064,662)
Cash flows from financing activities:    
Proceeds from exercise of stock options 7 774
Taxes paid in lieu of shares issued for stock-based compensation (111,281) (84,291)
Revolving credit facility, net of deferred financing costs (184,701) (100,000)
Proceeds from long-term borrowings, net of costs 0 2,473,506
Principal payments of long-term borrowings (11,778) (1,509,910)
Payment of premiums on redemption of debt 0 (33,065)
Common stock repurchased and retired (661,760) (996,263)
Dividends paid (148,000) (139,854)
Net cash used in financing activities (1,117,513) (389,103)
Net decrease in cash, cash equivalents and restricted cash (22,391) (140,001)
Cash, cash equivalents and restricted cash at beginning of period 79,374 223,828
Cash, cash equivalents and restricted cash at end of period [1] 56,983 83,827
Cash paid during the period for:    
Interest, net of amounts capitalized 304,705 270,365
Income taxes paid 5,625 16,647
Non-cash investing and financing activities:    
Capital lease obligations incurred to acquire assets 499 0
Treasury stock not yet settled 10,867 9,152
Accumulated other comprehensive loss (income), net of tax 9,972 (6,426)
Issuance of common stock as part of recapitalization of Sirius XM Canada $ 0 $ 178,850
[1] The following table reconciles cash, cash equivalents and restricted cash per the statement of cash flows to the balance sheet. The restricted cash balances are primarily due to letters of credit which have been issued to the landlords of leased office space. The terms of the letters of credit primarily extend beyond one year.Cash and cash equivalents : September 30, 2018: $46,044, December 31, 2017: $69,022, September 30, 2017: $73,553, December 31, 2016: $213,939 Restricted cash included in Prepaid expenses and other current assets : September 30, 2018: $150, December 31, 2017: $244, September 30, 2017 : $385, December 31, 2016: $0 Restricted cash included in Other long-term assets: September 30, 2018: $10,789, December 31, 2017: $10,108, September 30, 2017 : $9,889, December 31, 2016: $9,889 Total cash, cash equivalents and restricted cash at end of period: September 30, 2018: $56,983, December 31, 2017: $79,374, September 30, 2017 : $83,827, December 31, 2016: $223,828