XML 33 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segments
9 Months Ended
Sep. 30, 2016
Segments
14. 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, Curacao and Paraguay. Each segment’s revenue is derived from admissions and concession sales and other ancillary revenues. The Company uses Adjusted EBITDA, as shown in the reconciliation table below, as the primary measure of segment profit and loss to evaluate performance and allocate its resources. 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,
 
     2016      2015      2016      2015  

Revenues

           

U.S.

   $ 572,916       $ 509,330       $ 1,677,365       $ 1,576,107   

International

     199,476         194,497         551,212         580,335   

Eliminations

     (3,818      (3,771      (10,730      (11,056
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

   $ 768,574       $ 700,056       $ 2,217,847       $ 2,145,386   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA(1)

           

U.S.

   $ 137,540       $ 113,059       $ 409,018       $ 372,079   

International

     47,351         46,088         128,915         135,951   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Adjusted EBITDA

   $ 184,891       $ 159,147       $ 537,933       $ 508,030   
  

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures

           

U.S.

   $ 75,839       $ 48,868       $ 175,218       $ 167,082   

International

     22,984         27,771         55,128         65,269   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total capital expenditures

   $ 98,823       $ 76,639       $ 230,346       $ 232,351   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)  Distributions from NCM and other cash distributions from equity investees 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      Nine Months Ended  
   September 30,      September 30,  
     2016      2015      2016      2015  

Net income

   $ 66,126       $ 46,701       $ 179,540       $ 160,493   

Add (deduct):

           

Income taxes

     40,926         30,109         106,002         99,263   

Interest expense (1)

     26,659         28,419         81,980         84,930   

Other income (2)

     (14,540      (1,501      (32,510      (8,453

Loss on debt amendments and refinancing

     —           —           13,284         925   

Other cash distributions from equity investees (3)

     1,391         4,370         9,660         12,679   

Depreciation and amortization

     54,187         47,543         155,874         139,444   

Impairment of long-lived assets

     406         633         2,323         4,955   

(Gain) loss on sale of assets and other

     6,940         (500      10,985         3,852   

Deferred lease expenses

     (162      (521      (809      (1,809

Amortization of long-term prepaid rents

     371         519         1,357         1,901   

Share based awards compensation expense

     2,587         3,375         10,247         9,850   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

   $ 184,891       $ 159,147       $ 537,933       $ 508,030   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(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, which provides our chief operating decision maker with more comprehensive cash flow information, 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 nine months ended September 30, 2015 has been adjusted to reflect comparable presentations.

Financial Information About Geographic Areas

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

 

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

Revenues

   2016      2015      2016      2015  

U.S.

   $ 572,916       $ 509,330       $ 1,677,365       $ 1,576,107   

Brazil

     85,051         68,340         231,556         230,953   

Other international countries

     114,425         126,157         319,656         349,382   

Eliminations

     (3,818      (3,771      (10,730      (11,056
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 768,574       $ 700,056       $ 2,217,847       $ 2,145,386   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Theatre Properties and Equipment-net

   September 30,
2016
     December 31,
2015
 

U.S.

   $ 1,235,180       $ 1,175,535   

Brazil

     195,447         163,505   

Other international countries

     182,482         166,029   
  

 

 

    

 

 

 

Total

   $ 1,613,109       $ 1,505,069