2
Three months ended | Years ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Statement of Operations Data: |
||||||||||||||||
Revenues |
||||||||||||||||
Admissions |
$ | 261,732 | $ | 252,422 | $ | 1,126,977 | $ | 1,087,480 | ||||||||
Concession |
125,129 | 118,644 | 534,836 | 516,509 | ||||||||||||
Other |
20,953 | 22,218 | 80,474 | 78,852 | ||||||||||||
Total revenues |
407,814 | 393,284 | 1,742,287 | 1,682,841 | ||||||||||||
Cost of operations |
||||||||||||||||
Film rentals and advertising |
141,049 | 135,517 | 612,248 | 589,717 | ||||||||||||
Concession supplies |
20,175 | 18,403 | 86,618 | 81,074 | ||||||||||||
Facility lease expense |
54,213 | 52,889 | 225,595 | 212,730 | ||||||||||||
Other theatre operating expenses |
95,595 | 89,243 | 386,764 | 364,569 | ||||||||||||
General and administrative expenses |
22,980 | 21,787 | 90,788 | 79,518 | ||||||||||||
Termination of profit participation
agreement |
| | | 6,952 | ||||||||||||
Depreciation and amortization |
42,567 | 38,289 | 158,034 | 151,716 | ||||||||||||
Impairment of long-lived assets |
105,387 | 26,168 | 113,532 | 86,558 | ||||||||||||
(Gain) loss on sale of assets and other |
5,277 | (2,336 | ) | 8,488 | (2,953 | ) | ||||||||||
Total cost of operations |
487,243 | 379,960 | 1,682,067 | 1,569,881 | ||||||||||||
Operating income (loss) |
(79,429 | ) | 13,324 | 60,220 | 112,960 | |||||||||||
Interest expense (1) |
(26,311 | ) | (33,830 | ) | (116,058 | ) | (145,596 | ) | ||||||||
Gain on NCM transaction |
| | | 210,773 | ||||||||||||
Gain on Fandango transaction |
| | | 9,205 | ||||||||||||
Gain (loss) on early retirement of debt |
1,738 | (1,920 | ) | 1,698 | (13,456 | ) | ||||||||||
Distributions from NCM |
6,661 | 5,745 | 18,838 | 11,499 | ||||||||||||
Other income |
3,001 | 5,114 | 8,032 | 15,497 | ||||||||||||
Income (loss) before income taxes |
(94,340 | ) | (11,567 | ) | (27,270 | ) | 200,882 | |||||||||
Income taxes |
(4,793 | ) | 42,198 | 21,055 | 111,962 | |||||||||||
Net income (loss) |
$ | (89,547 | ) | $ | (53,765 | ) | $ | (48,325 | ) | $ | 88,920 | |||||
Net Earnings (Loss) Per Share: |
||||||||||||||||
Basic |
$ | (0.83 | ) | $ | (0.50 | ) | $ | (0.45 | ) | $ | 0.87 | |||||
Diluted |
$ | (0.83 | ) | $ | (0.50 | ) | $ | (0.45 | ) | $ | 0.85 | |||||
Other Financial Data: |
||||||||||||||||
Adjusted EBITDA (2) |
$ | 84,157 | $ | 83,800 | $ | 370,292 | $ | 376,938 |
As of | ||||||||
December 31, | ||||||||
2008 | 2007 | |||||||
Balance Sheet Data: |
||||||||
Cash and cash equivalents |
$ | 349,603 | $ | 338,043 | ||||
Theatre properties and equipment, net |
1,208,283 | 1,314,066 | ||||||
Total assets |
3,065,708 | 3,296,892 | ||||||
Long-term debt, including current portion |
1,508,462 | 1,523,745 | ||||||
Stockholders equity |
811,256 | 1,019,203 |
3
Three months ended | Years ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Revenues |
||||||||||||||||
U.S. |
$ | 332,194 | $ | 318,207 | $ | 1,360,176 | $ | 1,352,042 | ||||||||
International |
76,360 | 75,663 | 385,817 | 333,624 | ||||||||||||
Eliminations |
(740 | ) | (586 | ) | (3,706 | ) | (2,825 | ) | ||||||||
Total Revenues |
$ | 407,814 | $ | 393,284 | $ | 1,742,287 | $ | 1,682,841 | ||||||||
Adjusted EBITDA (2) |
||||||||||||||||
U.S. |
$ | 72,633 | $ | 72,195 | $ | 291,487 | $ | 309,800 | ||||||||
International |
11,524 | 11,605 | 78,805 | 67,138 | ||||||||||||
Total Adjusted EBITDA |
$ | 84,157 | $ | 83,800 | $ | 370,292 | $ | 376,938 | ||||||||
Capital Expenditures |
||||||||||||||||
U.S. |
$ | 26,512 | $ | 28,649 | $ | 77,193 | $ | 110,496 | ||||||||
International |
8,262 | 7,606 | 28,916 | 35,808 | ||||||||||||
Total Capital Expenditures |
$ | 34,774 | $ | 36,255 | $ | 106,109 | $ | 146,304 | ||||||||
U.S. Operating Segment | International Operating Segment | Consolidated | ||||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||||||||||||||
% | % | % | ||||||||||||||||||||||||||||||||||
2008 | 2007 | Change | 2008 | 2007 | Change | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Admissions revenues |
$ | 216.6 | $ | 207.5 | 4.4 | % | $ | 45.1 | $ | 44.9 | 0.4 | % | $ | 261.7 | $ | 252.4 | 3.7 | % | ||||||||||||||||||
Concession revenues |
$ | 103.0 | $ | 98.1 | 5.0 | % | $ | 22.1 | $ | 20.5 | 7.8 | % | $ | 125.1 | $ | 118.6 | 5.5 | % | ||||||||||||||||||
Other revenues(2) |
$ | 11.9 | $ | 12.0 | (0.8 | %) | $ | 9.1 | $ | 10.3 | (11.7 | %) | $ | 21.0 | $ | 22.3 | (5.8 | %) | ||||||||||||||||||
Total revenues(2) |
$ | 331.5 | $ | 317.6 | 4.4 | % | $ | 76.3 | $ | 75.7 | 0.8 | % | $ | 407.8 | $ | 393.3 | 3.7 | % | ||||||||||||||||||
Attendance |
35.7 | 34.9 | 2.3 | % | 14.7 | 12.7 | 15.7 | % | 50.4 | 47.6 | 5.9 | % | ||||||||||||||||||||||||
Average ticket price |
$ | 6.07 | $ | 5.95 | 2.0 | % | $ | 3.07 | $ | 3.54 | (13.3 | )% | $ | 5.19 | $ | 5.30 | (2.1 | )% | ||||||||||||||||||
Concession per patron |
$ | 2.89 | $ | 2.81 | 2.8 | % | $ | 1.50 | $ | 1.62 | (7.4 | )% | $ | 2.48 | $ | 2.49 | (0.4 | )% | ||||||||||||||||||
Revenues per average
screen(2) |
$ | 89,124 | $ | 87,475 | 1.9 | % | $ | 73,671 | $ | 75,606 | (2.6 | %) | $ | 85,756 | $ | 84,910 | 1.0 | % |
U.S. Operating | International Operating | |||||||||||||||||||||||
Segment | Segment | Consolidated | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Film rentals and advertising |
$ | 118.9 | $ | 112.9 | $ | 22.1 | $ | 22.6 | $ | 141.0 | $ | 135.5 | ||||||||||||
Concession supplies |
14.1 | 13.0 | 6.1 | 5.4 | 20.2 | 18.4 | ||||||||||||||||||
Salaries and wages |
38.5 | 35.1 | 7.2 | 6.9 | 45.7 | 42.0 | ||||||||||||||||||
Facility lease expense |
41.9 | 40.2 | 12.3 | 12.8 | 54.2 | 53.0 | ||||||||||||||||||
Utilities and other |
38.3 | 39.0 | 11.6 | 8.2 | 49.9 | 47.2 | ||||||||||||||||||
Total theatre operating costs |
$ | 251.7 | $ | 240.2 | $ | 59.3 | $ | 55.9 | $ | 311.0 | $ | 296.1 | ||||||||||||
(1) | Revenues and attendance are in millions. Average ticket price, concession per patron and revenues per average screen are in dollars. | |
(2) | U.S. operating segment revenues include eliminations of intercompany transactions with the international operating segment. |
4
U.S. Operating Segment | International Operating Segment | Consolidated | ||||||||||||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||||||||||||||
% | % | % | ||||||||||||||||||||||||||||||||||
2008 | 2007 | Change | 2008 | 2007 | Change | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Admissions revenues |
$ | 889.1 | $ | 879.1 | 1.1 | % | $ | 237.9 | $ | 208.4 | 14.2 | % | $ | 1,127.0 | $ | 1,087.5 | 3.6 | % | ||||||||||||||||||
Concession revenues |
$ | 426.5 | $ | 424.4 | 0.5 | % | $ | 108.3 | $ | 92.1 | 17.6 | % | $ | 534.8 | $ | 516.5 | 3.5 | % | ||||||||||||||||||
Other revenues(2) |
$ | 40.9 | $ | 45.6 | (10.3 | %) | $ | 39.6 | $ | 33.2 | 19.3 | % | $ | 80.5 | $ | 78.8 | 2.2 | % | ||||||||||||||||||
Total revenues(2) |
$ | 1,356.5 | $ | 1,349.1 | 0.5 | % | $ | 385.8 | $ | 333.7 | 15.6 | % | $ | 1,742.3 | $ | 1,682.8 | 3.5 | % | ||||||||||||||||||
Attendance |
147.9 | 151.7 | (2.5 | %) | 63.4 | 61.0 | 3.9 | % | 211.3 | 212.7 | (0.7 | %) | ||||||||||||||||||||||||
Average ticket price |
$ | 6.01 | $ | 5.79 | 3.8 | % | $ | 3.75 | $ | 3.42 | 9.6 | % | $ | 5.33 | $ | 5.11 | 4.3 | % | ||||||||||||||||||
Concession per patron |
$ | 2.88 | $ | 2.80 | 2.9 | % | $ | 1.71 | $ | 1.51 | 13.2 | % | $ | 2.53 | $ | 2.43 | 4.1 | % | ||||||||||||||||||
Revenues per average screen
(2) |
$ | 368,313 | $ | 376,771 | (2.2 | %) | $ | 378,252 | $ | 341,451 | 10.8 | % | $ | 370,469 | $ | 369,200 | 0.3 | % |
U.S. Operating | International Operating | |||||||||||||||||||||||
Segment | Segment | Consolidated | ||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Film rentals and advertising |
$ | 494.6 | $ | 485.2 | $ | 117.6 | $ | 104.5 | $ | 612.2 | $ | 589.7 | ||||||||||||
Concession supplies |
58.5 | 57.8 | 28.1 | 23.3 | 86.6 | 81.1 | ||||||||||||||||||
Salaries and wages |
149.5 | 146.7 | 31.5 | 26.6 | 181.0 | 173.3 | ||||||||||||||||||
Facility lease expense |
166.8 | 161.7 | 58.8 | 51.0 | 225.6 | 212.7 | ||||||||||||||||||
Utilities and other |
151.8 | 149.0 | 54.0 | 42.3 | 205.8 | 191.3 | ||||||||||||||||||
Total theatre operating costs |
$ | 1,021.2 | $ | 1,000.4 | $ | 290.0 | $ | 247.7 | $ | 1,311.2 | $ | 1,248.1 | ||||||||||||
(1) | Revenues and attendance are in millions. Average ticket price, concession per patron and revenues per average screen are in dollars. | |
(2) | U.S. operating segment revenues include eliminations of intercompany transactions with the international operating segment. |
5
Three months ended | Years ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Net income (loss) |
$ | (89,547 | ) | $ | (53,765 | ) | $ | (48,325 | ) | $ | 88,920 | |||||
Income taxes |
(4,793 | ) | 42,198 | 21,055 | 111,962 | |||||||||||
Interest expense (1) |
26,311 | 33,830 | 116,058 | 145,596 | ||||||||||||
Gain on NCM transaction |
| | | (210,773 | ) | |||||||||||
Gain on Fandango transaction |
| | | (9,205 | ) | |||||||||||
(Gain) loss on early retirement of debt |
(1,738 | ) | 1,920 | (1,698 | ) | 13,456 | ||||||||||
Other income |
(3,001 | ) | (5,114 | ) | (8,032 | ) | (15,497 | ) | ||||||||
Termination of profit participation agreement |
| | | 6,952 | ||||||||||||
Depreciation and amortization |
42,567 | 38,289 | 158,034 | 151,716 | ||||||||||||
Impairment of long-lived assets |
105,387 | 26,168 | 113,532 | 86,558 | ||||||||||||
(Gain) loss on sale of assets and other |
5,277 | (2,336 | ) | 8,488 | (2,953 | ) | ||||||||||
Deferred lease expenses (3) |
1,494 | 1,373 | 4,350 | 5,979 | ||||||||||||
Amortization of long-term prepaid rents (3) |
425 | 321 | 1,717 | 1,146 | ||||||||||||
Share based awards compensation expense (4) |
1,775 | 916 | 5,113 | 3,081 | ||||||||||||
Adjusted EBITDA (2) |
$ | 84,157 | $ | 83,800 | $ | 370,292 | $ | 376,938 | ||||||||
(1) | Includes amortization of debt issue costs and excludes capitalized interest. | |
(2) | Adjusted EBITDA as calculated in the chart above represents net income (loss) before income taxes, interest expense, gain on NCM transaction, gain on Fandango transaction, (gain) loss on early retirement of debt, other income, termination of profit participation agreement, depreciation and amortization, impairment of long-lived assets, (gain) loss on sale of assets and other, changes in deferred lease expense, amortization of long-term prepaid rents and share based awards compensation 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 (loss) 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 facility lease expense. | |
(4) | Non-cash expense included in general and administrative expenses. |
6