2
Three months ended | ||||||||
March 31, | ||||||||
2007 | 2006 | |||||||
Statement of Income data: |
||||||||
Theatre revenues |
$ | 378,022 | $ | 245,989 | ||||
Film rentals and advertising |
128,294 | 78,948 | ||||||
Concession supplies |
17,457 | 12,040 | ||||||
Facility lease expense |
51,645 | 37,032 | ||||||
Other theatre operating expenses |
84,375 | 56,647 | ||||||
General and administrative expenses |
18,733 | 14,082 | ||||||
Depreciation
and amortization |
37,809 | 21,662 | ||||||
Impairment
of long-lived assets |
49,730 | 276 | ||||||
Loss on sale of assets and other |
305 | 728 | ||||||
Total costs and expenses |
388,348 | 221,415 | ||||||
Operating income (loss) |
(10,326 | ) | 24,574 | |||||
Interest expense (1) |
(41,497 | ) | (22,368 | ) | ||||
Gain on NCM Transaction |
210,773 | | ||||||
Loss on
early retirement of debt |
(7,829 | ) | | |||||
Other income |
2,483 | 493 | ||||||
Income before taxes |
153,604 | 2,699 | ||||||
Income taxes |
35,393 | (3,091 | ) | |||||
Net income |
$ | 118,211 | $ | 5,790 | ||||
Net Earnings Per Share |
||||||||
Basic |
$ | 1.28 | $ | 0.07 | ||||
Diluted |
$ | 1.25 | $ | 0.07 | ||||
Other Financial Data: |
||||||||
Adjusted
EBITDA (2) |
$ | 80,094 | $ | 49,618 | ||||
Adjusted EBITDA margin |
21.2 | % | 20.2 | % |
3
Other Operating Data: |
||||||||
Domestic Attendance (patrons) |
34,947 | 24,639 | ||||||
International Attendance (patrons) |
14,259 | 13,869 | ||||||
Worldwide Attendance (patrons) |
49,206 | 38,508 | ||||||
As of | As of | |||||||
March 31, | December | |||||||
2007 | 31, 2006 | |||||||
Balance Sheet Data: |
||||||||
Cash and cash equivalents |
$ | 163,095 | $ | 147,099 | ||||
Theatre properties and equipment, net |
1,333,993 | 1,324,572 | ||||||
Total assets |
3,114,760 | 3,171,582 | ||||||
Long-term debt, including current portion |
1,567,900 | 1,911,653 | ||||||
Stockholders equity |
807,810 | 689,297 |
Three months ended | ||||||||
March 31, | ||||||||
2007 | 2006 | |||||||
Revenues | ||||||||
U.S. |
$ | 306,374 | $ | 181,040 | ||||
International |
72,263 | 65,324 | ||||||
Eliminations |
(615 | ) | (375 | ) | ||||
Total revenues |
$ | 378,022 | $ | 245,989 | ||||
Adjusted EBITDA | ||||||||
U.S. |
$ | 66,699 | $ | 38,318 | ||||
International |
13,395 | 11,300 | ||||||
Total Adjusted EBITDA |
$ | 80,094 | $ | 49,618 | ||||
Capital Expenditures | ||||||||
U.S. |
$ | 24,897 | $ | 23,832 | ||||
International |
7,168 | 4,414 | ||||||
Total Capital Expenditures |
$ | 32,065 | $ | 28,246 | ||||
4
Three months ended | ||||||||
March 31, | ||||||||
2007 | 2006 | |||||||
Net income |
$ | 118,211 | $ | 5,790 | ||||
Income taxes |
35,393 | (3,091 | ) | |||||
Interest expense (1) |
41,497 | 22,368 | ||||||
Gain on NCM Transaction |
(210,773 | ) | | |||||
Loss on
early retirement of debt |
7,829 | | ||||||
Other income |
(2,483 | ) | (493 | ) | ||||
Depreciation
and amortization |
37,809 | 21,662 | ||||||
Impairment of
long-lived assets |
49,730 | 276 | ||||||
Loss on sale of assets and other |
305 | 728 | ||||||
Stock option compensation expense (3) |
733 | 716 | ||||||
Deferred lease expenses (4) |
1,843 | 1,662 | ||||||
Adjusted EBITDA (2) |
$ | 80,094 | $ | 49,618 | ||||
(1) | Includes amortization of debt issue costs and excludes capitalized interest. |
(2) | Adjusted EBITDA as calculated in the chart above represents net income before income taxes, interest expense, other (income) expense, depreciation, amortization and impairment of long-lived assets, loss on sale of assets and other, stock option compensation expense and changes in deferred lease expense. Adjusted EBITDA is a non-GAAP financial measure commonly used in our industry and should not be construed as an alternative to net income or operating income as an indicator of operating performance or as an alternative to cash flow provided by operating activities as a measure of liquidity (as determined in accordance with GAAP). Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies. We have included Adjusted EBITDA because we believe it provides management and investors with additional information to measure our performance and liquidity, estimate our value and evaluate our ability to service debt. In addition, we use Adjusted EBITDA for incentive compensation purposes. |
(3) | Non-cash expense included in general and administrative expenses. |
(4) | Non-cash expense included in facility lease expense. |
5