XML 55 R22.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segments
9 Months Ended
Sep. 30, 2015
Segments
15. Segments

The Company manages its international market and its U.S. market as separate reportable operating segments, with the international segment consisting of operations in Brazil, Argentina, Chile, Colombia, Peru, Ecuador, Honduras, El Salvador, Nicaragua, Costa Rica, Panama, Guatemala, Bolivia and Curacao. Each segment’s revenue is derived from admissions and concession sales and other ancillary revenues, primarily screen advertising. The measure of segment profit and loss the Company uses to evaluate performance and allocate its resources is Adjusted EBITDA, as defined in the reconciliation table below. The Company does not report asset information by segment because that information is not used to evaluate the performance of or allocate resources between segments.

Below is a breakdown of selected financial information by reportable operating segment:

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2015      2014      2015      2014  

Revenues

           

U.S.

   $ 509,330       $ 463,854       $ 1,576,107       $ 1,433,259   

International

     194,497         186,428         580,335         543,501   

Eliminations

     (3,771      (3,379      (11,056      (9,714
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

   $ 700,056       $ 646,903       $ 2,145,386       $ 1,967,046   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA(1)

           

U.S.

   $ 108,689       $ 99,519       $ 359,400       $ 313,930   

International

     46,088         42,220         135,951         125,719   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Adjusted EBITDA

   $ 154,777       $ 141,739       $ 495,351       $ 439,649   
  

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures

           

U.S.

   $ 48,868       $ 36,325       $ 167,082       $ 97,120   

International

     27,771         17,280         65,269         59,048   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total capital expenditures

   $ 76,639       $ 53,605       $ 232,351       $ 156,168   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)  Distributions from NCM are reported entirely within the U.S. operating segment.

The following table sets forth a reconciliation of net income to Adjusted EBITDA:

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2015      2014      2015      2014  

Net income

   $ 46,701       $ 38,532       $ 160,493       $ 146,362   

Add (deduct):

           

Income taxes

     30,109         25,534         99,263         70,477   

Interest expense (1)

     28,419         28,335         84,930         85,101   

Loss on amendment to debt agreement

     —           —           925         —     

Other income (2)

     (1,501      (6,636      (8,453      (20,777

Depreciation and amortization

     47,543         44,731         139,444         131,108   

Impairment of long-lived assets

     633         4,510         4,955         5,294   

(Gain) loss on sale of assets and other

     (500      2,590         3,852         8,719   

Deferred lease expenses

     (521      168         (1,809      2,016   

Amortization of long-term prepaid rents

     519         1,000         1,901         1,785   

Share based awards compensation expense

     3,375         2,975         9,850         9,564   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

   $ 154,777       $ 141,739       $ 495,351       $ 439,649   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)  Includes amortization of debt issue costs.
(2)  Includes interest income, foreign currency exchange loss and equity in income of affiliates and excludes distributions from NCM.

Financial Information About Geographic Areas

Below is a breakdown of selected financial information by geographic area:

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 

Revenues

   2015      2014      2015      2014  

U.S.

   $ 509,330       $ 463,854       $ 1,576,107       $ 1,433,259   

Brazil

     68,340         83,521         230,953         256,421   

Other international countries

     126,157         102,907         349,382         287,080   

Eliminations

     (3,771      (3,379      (11,056      (9,714
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 700,056       $ 646,903       $ 2,145,386       $ 1,967,046   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Theatre Properties and Equipment-net

   September 30,
2015
     December 31,
2014
 

U.S.

   $ 1,158,146       $ 1,094,076   

Brazil

     150,146         204,107   

Other international countries

     152,726         152,629   
  

 

 

    

 

 

 

Total

   $ 1,461,018       $ 1,450,812