XML 61 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATING FINANCIAL INFORMATION
6 Months Ended
Jun. 30, 2013
CONDENSED CONSOLIDATING FINANCIAL INFORMATION  
CONDENSED CONSOLIDATING FINANCIAL INFORMATION

NOTE 8—CONDENSED CONSOLIDATING FINANCIAL INFORMATION

        The accompanying condensed consolidating financial information has been prepared and presented pursuant to SEC Regulation S-X Rule 3-10, Financial statements of guarantors and issuers of guaranteed securities registered or being registered. Each of the subsidiary guarantors are 100% owned by AMCE. The subsidiary guarantees of AMCE's 8.75% Senior Notes due 2019 (the "Notes due 2019") and 9.75% Senior Subordinated Notes due 2020 (the "Notes due 2020") are full and unconditional and joint and several. There are significant restrictions on the Company's ability to obtain funds from any of its subsidiaries through dividends, loans or advances. The Company and its subsidiary guarantor's investments in its consolidated subsidiaries are presented under the equity method of accounting.

Successor three months ended June 30, 2013:

(In thousands)
  AMCE   Subsidiary
Guarantors
  Subsidiary
Non-Guarantors
  Consolidating
Adjustments
  Consolidated AMC
Entertainment Inc.
 

Revenues

                               

Admissions

  $ —   $ 514,141   $ 1,165   $ —   $ 515,306  

Concessions

    —     218,959     518     —     219,477  

Other theatre

    —     27,820     62     —     27,882  
                       

Total revenues

    —     760,920     1,745     —     762,665  
                       

Operating Costs and Expenses

                               

Film exhibition costs

    —     284,834     561     —     285,395  

Concession costs

    —     30,448     102     —     30,550  

Operating expense

    158     186,132     929     —     187,219  

Rent

    —     113,035     507     —     113,542  

General and administrative:

                               

Merger, acquisition and transaction costs

    —     706     —     —     706  

Other

    —     17,033     1     —     17,034  

Depreciation and amortization

    —     50,356     14     —     50,370  
                       

Operating costs and expenses

    158     682,544     2,114     —     684,816  
                       

Operating income (loss)

    (158 )   78,376     (369 )   —     77,849  

Other expense (income)

                               

Equity in net (earnings) loss of subsidiaries

    (49,568 )   47     —     49,521     —  

Other income

    —     (294 )   —     —     (294 )

Interest expense:

                               

Corporate borrowings

    32,539     43,733     —     (43,962 )   32,310  

Capital and financing lease obligations

    —     2,637     —     —     2,637  

Equity in earnings of non-consolidated entities

    —     (23,252 )   (22 )   —     (23,274 )

Investment (income) expense

    (36,385 )   (7,115 )   (180 )   43,962     282  
                       

Total other expense (income)

    (53,414 )   15,756     (202 )   49,521     11,661  
                       

Earnings (loss) from continuing operations before income taxes

    53,256     62,620     (167 )   (49,521 )   66,188  

Income tax provision

    —     12,650     —     —     12,650  
                       

Earnings (loss) from continuing operations

    53,256     49,970     (167 )   (49,521 )   53,538  

Earnings (loss) from discontinued operations, net of income taxes

    —     (402 )   120     —     (282 )
                       

Net earnings (loss)

  $ 53,256   $ 49,568   $ (47 ) $ (49,521 ) $ 53,256  
                       

Successor six months ended June 30, 2013:

(In thousands)
  AMCE   Subsidiary
Guarantors
  Subsidiary
Non-Guarantors
  Consolidating
Adjustments
  Consolidated AMC
Entertainment Inc.
 

Revenues

                               

Admissions

  $ —   $ 896,001   $ 2,189   $ —   $ 898,190  

Concessions

    —     386,470     944     —     387,414  

Other theatre

    —     54,699     164     —     54,863  
                       

Total revenues

    —     1,337,170     3,297     —     1,340,467  
                       

Operating Costs and Expenses

                               

Film exhibition costs

    —     475,708     1,011     —     476,719  

Concession costs

    —     53,544     204     —     53,748  

Operating expense

    169     349,367     1,893     —     351,429  

Rent

    —     226,365     983     —     227,348  

General and administrative:

                               

Merger, acquisition and transaction costs

    —     1,653     —     —     1,653  

Other

    —     33,346     1     —     33,347  

Depreciation and amortization

    —     98,810     22     —     98,832  
                       

Operating costs and expenses

    169     1,238,793     4,114     —     1,243,076  
                       

Operating income (loss)

    (169 )   98,377     (817 )   —     97,391  

Other expense (income)

                               

Equity in net (earnings) loss of subsidiaries

    (37,997 )   218     —     37,779     —  

Other income

    —     (294 )   —     —     (294 )

Interest expense:

                               

Corporate borrowings

    65,680     88,449     —     (88,646 )   65,483  

Capital and financing lease obligations

    —     5,308     —     —     5,308  

Equity in (earnings) losses of non-consolidated entities

    2     (23,809 )   (13 )   —     (23,820 )

Investment income

    (73,652 )   (18,065 )   (266 )   88,646     (3,337 )
                       

Total other expense (income)

    (45,967 )   51,807     (279 )   37,779     43,340  
                       

Earnings (loss) from continuing operations before income taxes

    45,798     46,570     (538 )   (37,779 )   54,051  

Income tax provision

    —     12,950     —     —     12,950  
                       

Earnings (loss) from continuing operations

    45,798     33,620     (538 )   (37,779 )   41,101  

Earnings from discontinued operations, net of income taxes

    —     4,377     320     —     4,697  
                       

Net earnings (loss)

  $ 45,798   $ 37,997   $ (218 ) $ (37,779 ) $ 45,798  
                       

Predecessor thirteen weeks ended June 28, 2012:

(In thousands)
  AMCE   Subsidiary
Guarantors
  Subsidiary
Non-Guarantors
  Consolidating
Adjustments
  Consolidated AMC
Entertainment Inc.
 

Revenues

                               

Admissions

  $ —   $ 450,362   $ 1,220   $ —   $ 451,582  

Concessions

    —     188,021     529     —     188,550  

Other theatre

    —     30,155     84     —     30,239  
                       

Total revenues

    —     668,538     1,833     —     670,371  
                       

Operating costs and expenses

                               

Film exhibition costs

    —     242,135     592     —     242,727  

Concession costs

    —     26,486     113     —     26,599  

Operating expense

    30     169,751     948     —     170,729  

Rent

    —     111,570     476     —     112,046  

General and administrative:

                               

Merger, acquisition and transaction costs

    —     3     —     —     3  

Management fee

    —     1,250     —     —     1,250  

Other

    —     15,326     —     —     15,326  

Depreciation and amortization

          48,315     19     —     48,334  

Impairment of long-lived assets

    —     —     —     —     —  
                       

Operating costs and expenses

    30     614,836     2,148     —     617,014  
                       

Operating income (loss)

    (30 )   53,702     (315 )   —     53,357  

Other expense (income)

                               

Equity in net earnings of subsidiaries

    (14,829 )   (1,064 )   —     15,893     —  

Other expense

    —     121     —     —     121  

Interest expense

                               

Corporate borrowings

    39,765     51,471     —     (51,477 )   39,759  

Capital and financing lease obligations

    —     1,418     —     —     1,418  

Equity in (earnings) losses of non-consolidated entities

    46     (7,465 )   (1,334 )   —     (8,753 )

Investment income

    (43,196 )   (8,307 )   —     51,477     (26 )
                       

Total other expense (income)

    (18,214 )   36,174     (1,334 )   15,893     32,519  
                       

Earnings from continuing operations before income taxes

    18,184     17,528     1,019     (15,893 )   20,838  

Income tax provision

    —     400     —     —     400  
                       

Earnings from continuing operations

    18,184     17,128     1,019     (15,893 )   20,438  

Earnings (loss) from discontinued operations, net of income taxes

    —     (2,299 )   45     —     (2,254 )
                       

Net earnings

  $ 18,184   $ 14,829   $ 1,064   $ (15,893 ) $ 18,184  
                       

Predecessor twenty-six weeks ended June 28, 2012:

(In thousands)
  AMCE   Subsidiary
Guarantors
  Subsidiary
Non-Guarantors
  Consolidating
Adjustments
  Consolidated AMC
Entertainment Inc.
 

Revenues

                               

Admissions

  $ —   $ 875,010   $ 2,398   $ —   $ 877,408  

Concessions

    —     359,161     988     —     360,149  

Other theatre

    —     69,088     169     —     69,257  
                       

Total revenues

    —     1,303,259     3,555     —     1,306,814  
                       

Operating costs and expenses

                               

Film exhibition costs

    —     462,816     1,102     —     463,918  

Concession costs

    —     49,009     210     —     49,219  

Operating expense

    257     340,150     1,674     —     342,081  

Rent

    —     221,757     1,008     —     222,765  

General and administrative:

                               

Merger, acquisition and transaction costs

    —     1,446     —     —     1,446  

Management fee

    —     2,500     —     —     2,500  

Other

    —     30,990     47     —     31,037  

Depreciation and amortization

          105,143     38     —     105,181  

Impairment of long-lived assets

    —     285     —     —     285  
                       

Operating costs and expenses

    257     1,214,096     4,079     —     1,218,432  
                       

Operating income (loss)

    (257 )   89,163     (524 )   —     88,382  

Other expense (income)

                               

Equity in net earnings of subsidiaries

    (12,247 )   (505 )   —     12,752     —  

Other expense

    —     1,146     —     —     1,146  

Interest expense

                               

Corporate borrowings

    80,358     104,540     —     (103,759 )   81,139  

Capital and financing lease obligations

    —     2,906     —     —     2,906  

Equity in (earnings) losses of non-consolidated entities

    72     (18,307 )   (1,213 )   —     (19,448 )

Investment income

    (87,351 )   (16,459 )   —     103,759     (51 )
                       

Total other expense (income)

    (19,168 )   73,321     (1,213 )   12,752     65,692  
                       

Earnings from continuing operations before income taxes

    18,911     15,842     689     (12,752 )   22,690  

Income tax provision

    —     905     —     —     905  
                       

Earnings from continuing operations

    18,911     14,937     689     (12,752 )   21,785  

Loss from discontinued operations, net of income taxes

    —     (2,690 )   (184 )   —     (2,874 )
                       

Net earnings

  $ 18,911   $ 12,247   $ 505   $ (12,752 ) $ 18,911  
                       

Successor as of June 30, 2013:

(In thousands)
  AMCE   Subsidiary
Guarantors
  Subsidiary
Non-Guarantors
  Consolidating
Adjustments
  Consolidated AMC
Entertainment Inc.
 

Assets

                               

Current assets:

                               

Cash and equivalents

  $ 176   $ 92,388   $ 41,600   $ —   $ 134,164  

Receivables, net

    20     75,630     77     —     75,727  

Other current assets

    —     75,454     1,340     —     76,794  
                       

Total current assets

    196     243,472     43,017     —     286,685  

Investment in equity of subsidiaries

    945,913     23,995     —     (969,908 )   —  

Property, net

    —     1,137,709     88     —     1,137,797  

Intangible assets, net

    —     238,830     —     —     238,830  

Intercompany advances

    1,954,120     (1,957,934 )   3,814     —     —  

Goodwill

    —     2,296,374     —     —     2,296,374  

Other long-term assets

    7,771     381,197     422     —     389,390  
                       

Total assets

  $ 2,908,000   $ 2,363,643   $ 47,341   $ (969,908 ) $ 4,349,076  
                       

Liabilities and Stockholder's Equity

                               

Current liabilities:

                               

Accounts payable

  $ —   $ 256,468   $ 377   $ —   $ 256,845  

Accrued expenses and other liabilities

    (318 )   138,117     (106 )   —     137,693  

Deferred revenues and income

    —     142,235     5     —     142,240  

Current maturities of corporate borrowings and capital and financing lease obligations

    7,750     6,617     —     —     14,367  
                       

Total current liabilities

    7,432     543,437     276     —     551,145  

Corporate borrowings

    2,073,037     —     —     —     2,073,037  

Capital and financing lease obligations

    —     112,964     —     —     112,964  

Deferred revenues—for exhibitor services agreement

    —     337,333     —     —     337,333  

Other long-term liabilities

    —     423,996     23,070     —     447,066  
                       

Total liabilities

    2,080,469     1,417,730     23,346     —     3,521,545  

Stockholder's equity

    827,531     945,913     23,995     (969,908 )   827,531  
                       

Total liabilities and stockholder's equity

  $ 2,908,000   $ 2,363,643   $ 47,341   $ (969,908 ) $ 4,349,076  
                       

Successor as of December 31, 2012:

(In thousands)
  AMCE   Subsidiary
Guarantors
  Subsidiary
Non-Guarantors
  Consolidating
Adjustments
  Consolidated AMC
Entertainment Inc.
 

Assets

                               

Current assets:

                               

Cash and equivalents

  $ 308   $ 89,168   $ 41,452   $ —   $ 130,928  

Receivables, net

    20     97,004     84     —     97,108  

Other current assets

    —     99,450     1,477     —     100,927  
                       

Total current assets

    328     285,622     43,013     —     328,963  

Investment in equity of subsidiaries

    894,385     16,980     —     (911,365 )   —  

Property, net

    —     1,147,874     85     —     1,147,959  

Intangible assets, net

    —     243,180     —     —     243,180  

Intercompany advances

    1,958,022     (1,958,901 )   879     —     —  

Goodwill

    —     2,219,833     —     —     2,219,833  

Other long-term assets

    59     332,199     482     —     332,740  
                       

Total assets

  $ 2,852,794   $ 2,286,787   $ 44,459   $ (911,365 ) $ 4,272,675  
                       

Liabilities and Stockholder's Equity

                               

Current liabilities:

                               

Accounts payable

  $ —   $ 225,754   $ 466   $ —   $ 226,220  

Accrued expenses and other liabilities

    14     154,903     369     —     155,286  

Deferred revenues and income

    —     171,105     17     —     171,122  

Current maturities of corporate borrowings and capital and financing lease obligations

    8,004     6,276     —     —     14,280  
                       

Total current liabilities

    8,018     558,038     852     —     566,908  

Corporate borrowings

    2,070,671     —     —     —     2,070,671  

Capital and financing lease obligations

    —     116,369     —     —     116,369  

Deferred revenues—for exhibitor services agreement

    —     318,154     —     —     318,154  

Other long-term liabilities

    —     399,841     26,627     —     426,468  
                       

Total liabilities

    2,078,689     1,392,402     27,479     —     3,498,570  

Stockholder's equity

    774,105     894,385     16,980     (911,365 )   774,105  
                       

Total liabilities and stockholder's equity

  $ 2,852,794   $ 2,286,787   $ 44,459   $ (911,365 ) $ 4,272,675  
                       

Successor six months ended June 30, 2013:

(In thousands)
  AMCE   Subsidiary
Guarantors
  Subsidiary
Non-Guarantors
  Consolidating
Adjustments
  Consolidated AMC
Entertainment Inc.
 

Cash flows from operating activities:

                               

Net cash provided by operating activities

  $ 1,195   $ 129,215   $ 3,094   $ —   $ 133,504  
                       

Cash flows from investing activities:

                               

Capital expenditures

    —     (104,687 )   (8 )   —     (104,695 )

Investments in non-consolidated entities, net

    —     (2,781 )   15     —     (2,766 )

Acquisition of Rave theatres, net of cash acquired

    —     (1,128 )   —     —     (1,128 )

Proceeds from the disposition of long-term assets

    —     4,866     —     —     4,866  

Other, net

    —     (4,677 )   —     —     (4,677 )
                       

Net cash used in investing activities

    —     (108,407 )   7     —     (108,400 )
                       

Cash flows from financing activities:

                               

Proceeds from issuance of Term Loan due 2020

    773,063     —     —     —     773,063  

Repayment of Term Loan due 2016

    (464,088 )   —     —     —     (464,088 )

Repayment of Term Loan due 2018

    (296,250 )   —     —     —     (296,250 )

Deferred financing costs

    (8,111 )   —     —     —     (8,111 )

Principal payments under capital and financing lease obligations            

    —     (3,064 )   —     —     (3,064 )

Principle payments under Term Loan

    (3,939 )   —     —     —     (3,939 )

Change in construction payables

    —     (19,404 )   —     —     (19,404 )

Change in intercompany advances

    (2,002 )   4,937     (2,935 )   —     —  
                       

Net cash used in financing activities

    (1,327 )   (17,531 )   (2,935 )   —     (21,793 )
                       

Effect of exchange rate changes on cash and equivalents

    —     (57 )   (18 )   —     (75 )
                       

Net increase (decrease) in cash and equivalents

    (132 )   3,220     148     —     3,236  

Cash and equivalents at beginning of period

    308     89,168     41,452     —     130,928  
                       

Cash and equivalents at end of period

  $ 176   $ 92,388   $ 41,600   $ —   $ 134,164  
                       

Predecessor twenty-six weeks ended June 28, 2012:

(In thousands)
  AMCE   Subsidiary
Guarantors
  Subsidiary
Non-Guarantors
  Consolidating
Adjustments
  Consolidated AMC
Entertainment Inc.
 

Cash flows from operating activities:

                               

Net cash provided by (used in) operating activities

  $ 5,575   $ 77,765   $ (2,366 ) $ —   $ 80,974  
                       

Cash flows from investing activities:

                               

Capital expenditures

    —     (73,343 )   (3 )   —     (73,346 )

Investments in non-consolidated entities, net

    —     (3,240 )   1,717     —     (1,523 )

Proceeds from the disposition of long-term assets

    —     1,352     —     —     1,352  

Other, net

    —     762     —     —     762  
                       

Net cash provided by (used in) investing activities

    —     (74,469 )   1,714     —     (72,755 )
                       

Cash flows from financing activities:

                               

Proceeds from issuance of Term Loan due 2018

    297,000     —     —     —     297,000  

Repayment of Term Loan due 2013

    (140,657 )   —     —     —     (140,657 )

Repurchase of Senior Subordinated Notes due 2014

    (160,000 )   —     —     —     (160,000 )

Deferred financing costs

    (5,425 )   —     —     —     (5,425 )

Principal payments under capital and financing lease obligations            

    —     (1,581 )   —     —     (1,581 )

Principle payments under Term Loan

    (3,626 )   —     —     —     (3,626 )

Change in construction payables

    —     (5,860 )   —     —     (5,860 )

Change in intercompany advances

    7,419     (8,413 )   994     —     —  
                       

Net cash provided by (used in) financing activities

    (5,289 )   (15,854 )   994     —     (20,149 )
                       

Effect of exchange rate changes on cash and equivalents

    —     (207 )   669     —     462  
                       

Net increase (decrease) in cash and equivalents

    286     (12,765 )   1,011     —     (11,468 )

Cash and equivalents at beginning of period

    —     173,205     40,315     —     213,520  
                       

Cash and equivalents at end of period

  $ 286   $ 160,440   $ 41,326   $ —   $ 202,052