Summary of Activity With Equity Investee Included in the Company's Consolidated Financial Statements |
Summary of Activity with NCM
Below is a summary of activity with NCM included in the Company’s consolidated financial statements for the periods indicated. See Note 4 for discussion of the impact of the new revenue recognition accounting pronouncement.
|
|
Investment in NCM
|
|
|
NCM Screen Advertising Advances
|
|
|
Distributions from NCM
|
|
|
Equity
in Earnings
|
|
|
Other Revenue
|
|
|
Interest Expense
- NCM (3)
|
|
|
Cash Received
|
|
Balance as of January 1, 2017
|
|
$
|
189,995
|
|
|
$
|
(343,928
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receipt of common units due to annual common unit adjustment
|
|
|
18,363
|
|
|
|
(18,363
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Revenues earned under ESA (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(11,274
|
)
|
|
|
—
|
|
|
|
11,274
|
|
Receipt of excess cash distributions
|
|
|
(15,093
|
)
|
|
|
—
|
|
|
|
(14,158
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
29,251
|
|
Receipt under tax receivable agreement
|
|
|
(2,265
|
)
|
|
|
—
|
|
|
|
(2,249
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,514
|
|
Equity in earnings
|
|
|
9,550
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(9,550
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Amortization of screen advertising advances
|
|
|
—
|
|
|
|
10,585
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(10,585
|
)
|
|
|
—
|
|
|
|
—
|
|
Balance as of and for the twelve months ended December 31, 2017
|
|
$
|
200,550
|
|
|
$
|
(351,706
|
)
|
|
$
|
(16,407
|
)
|
|
$
|
(9,550
|
)
|
|
$
|
(21,859
|
)
|
|
$
|
—
|
|
|
$
|
45,039
|
|
Impact of adoption of ASC Topic 606 (2)
|
|
|
—
|
|
|
|
(9,288
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Receipt of common units due to annual common unit adjustment
|
|
|
5,012
|
|
|
|
(5,012
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Purchase of additional common units
|
|
|
78,393
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Revenues earned under ESA (1) (2)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(31,867
|
)
|
|
|
19,724
|
|
|
|
12,143
|
|
Receipt of excess cash distributions
|
|
|
(19,786
|
)
|
|
|
—
|
|
|
|
(13,231
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
33,017
|
|
Receipt under tax receivable agreement
|
|
|
(2,419
|
)
|
|
|
—
|
|
|
|
(2,158
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,577
|
|
Equity in earnings
|
|
|
13,842
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(13,842
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Amortization of screen advertising advances
|
|
|
—
|
|
|
|
15,764
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(15,764
|
)
|
|
|
—
|
|
|
|
—
|
|
Balance as of and for the twelve months ended December 31, 2018
|
|
$
|
275,592
|
|
|
$
|
(350,242
|
)
|
|
$
|
(15,389
|
)
|
|
$
|
(13,842
|
)
|
|
$
|
(47,631
|
)
|
|
$
|
19,724
|
|
|
$
|
49,737
|
|
Receipt of common units due to annual common unit adjustment
|
|
|
1,552
|
|
|
|
(1,552
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Revenues earned under ESA (1) (3)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(13,782
|
)
|
|
|
—
|
|
|
|
13,782
|
|
Interest accrued related to significant financing component (2)
|
|
|
—
|
|
|
|
(28,624
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
28,624
|
|
|
|
—
|
|
Receipt of excess cash distributions
|
|
|
(23,452
|
)
|
|
|
—
|
|
|
|
(11,631
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
35,083
|
|
Receipt under tax receivable agreement
|
|
|
(2,492
|
)
|
|
|
—
|
|
|
|
(1,242
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,734
|
|
Equity in earnings
|
|
|
14,592
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(14,592
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Amortization of screen advertising advances (2)
|
|
|
—
|
|
|
|
32,064
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(32,064
|
)
|
|
|
—
|
|
|
|
—
|
|
Balance as of and for the twelve months ended December 31, 2019
|
|
$
|
265,792
|
|
|
$
|
(348,354
|
)
|
|
$
|
(12,873
|
)
|
|
$
|
(14,592
|
)
|
|
$
|
(45,846
|
)
|
|
$
|
28,624
|
|
|
$
|
52,599
|
|
(1)
|
Amounts include the per patron and per digital screen theatre access fees due to the Company, net of amounts due to NCM for on-screen advertising time provided to the Company’s beverage concessionaire. The amounts due to NCM for on-screen advertising time provided to the Company’s beverage concessionaire were approximately $11,110, $11,965 and $11,478 for the years ended December 31, 2017, 2018 and 2019, respectively.
|
(2)
|
As a result of adoption of ASC Topic 606, the Company determined that the deferred revenue associated with the ESA and CUA agreement should be amortized on a straight-line basis versus the units of revenue method followed prior to adoption. In addition, the Company determined that a significant financing component existed for the ESA. See Note 4 for further discussion of the impact of the adoption of ASC Topic 606.
|
(3)
|
Approximately $4,828 represents screen rental revenues earned under the amendment to the ESA. See Note 4.
|
|
Summary Financial Information |
The tables below present summary financial information for NCM for the periods indicated:
|
|
Year Ended
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
December 28, 2017
|
|
|
December 27, 2018
|
|
|
December 26, 2019
|
|
Revenues
|
|
$
|
426,100
|
|
|
$
|
441,400
|
|
|
$
|
444,800
|
|
Operating income
|
|
$
|
153,900
|
|
|
$
|
154,300
|
|
|
$
|
155,700
|
|
Net income
|
|
$
|
101,900
|
|
|
$
|
98,400
|
|
|
$
|
98,800
|
|
|
|
As of
|
|
|
As of
|
|
|
|
December 27, 2018
|
|
|
December 26, 2019
|
|
Current assets
|
|
$
|
172,700
|
|
|
$
|
185,400
|
|
Noncurrent assets
|
|
$
|
726,800
|
|
|
$
|
706,600
|
|
Current liabilities
|
|
$
|
115,200
|
|
|
$
|
125,500
|
|
Noncurrent liabilities
|
|
$
|
924,900
|
|
|
$
|
947,800
|
|
Members' deficit
|
|
$
|
(140,600
|
)
|
|
$
|
(181,300
|
)
|
|