XML 83 R72.htm IDEA: XBRL DOCUMENT v3.5.0.2
Reconciliation of Net Income to Adjusted EBITDA (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Segment Reporting Information [Line Items]        
Net income $ 54,368 $ 70,890 $ 113,414 $ 113,792
Add (deduct):        
Income taxes 31,617 42,774 65,076 69,154
Interest expense [1] 27,262 28,304 55,321 56,511
Other income [2] (7,590) (8,400) (17,970) (6,952)
Loss on debt amendments and refinancing 98 925 13,284 925
Other cash distributions from equity investees [3] 184 1,045 8,270 8,309
Depreciation and amortization 52,358 46,569 101,687 91,901
Impairment of long-lived assets 1,425 3,528 1,917 4,322
(Gain) Loss on sale of assets and other 5,824 5,802 4,045 4,352
Deferred lease expenses (207) (585) (647) (1,288)
Amortization of long-term prepaid rents 514 669 985 1,382
Share based awards compensation expense 2,542 2,977 7,660 6,475
Adjusted EBITDA [4] $ 168,395 $ 194,498 $ 353,042 $ 348,883
[1] Includes amortization of debt issue costs.
[2] Includes interest income, foreign currency exchange (gain) loss and equity in income of affiliates and excludes distributions from NCM.
[3] Includes cash distributions received from equity investees that were recorded as a reduction of the respective investment balances. In an effort to more closely align our reported Adjusted EBITDA with our operating cash flow and for consistency with our peers, beginning with the three months ended March 31, 2016, Adjusted EBITDA now includes total cash distributions received from equity investees, including the cash distributions recorded as a reduction of the respective investment balance. Adjusted EBITDA for the three and six months ended June 30, 2015 has been adjusted to reflect comparable presentations
[4] Distributions from NCM and other cash distributions from equity investees are reported entirely within the U.S. operating segment.