XML 40 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

    (57,888 )   47         57,841      

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)

    (61,734 )   15,756     (202 )   57,841     11,661  
                       

Earnings (loss) from continuing operations before income taxes

    61,576     62,620     (167 )   (57,841 )   66,188  

Income tax provision

        4,330             4,330  
                       

Earnings (loss) from continuing operations

    61,576     58,290     (167 )   (57,841 )   61,858  

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

        (402 )   120         (282 )
                       

Net earnings (loss)

  $ 61,576   $ 57,888   $ (47 ) $ (57,841 ) $ 61,576  
                       

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

    (43,517 )   218         43,299      

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)

    (51,487 )   51,807     (279 )   43,299     43,340  
                       

Earnings (loss) from continuing operations before income taxes

    51,318     46,570     (538 )   (43,299 )   54,051  

Income tax provision

        7,430             7,430  
                       

Earnings (loss) from continuing operations

    51,318     39,140     (538 )   (43,299 )   46,621  

Earnings from discontinued operations, net of income taxes

        4,377     320         4,697  
                       

Net earnings (loss)

  $ 51,318   $ 43,517   $ (218 ) $ (43,299 ) $ 51,318  
                       

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

        69,150     1,477         70,627  
                       

Total current assets

    328     255,322     43,013         298,663  

Investment in equity of subsidiaries

    888,865     16,980         (905,845 )    

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

        2,251,296             2,251,296  

Other long-term assets

    59     332,199     482         332,740  
                       

Total assets

  $ 2,847,274   $ 2,287,950   $ 44,459   $ (905,845 ) $ 4,273,838  
                       

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  

Exhibitor services agreement

        318,154             318,154  

Other long-term liabilities

        406,524     26,627         433,151  
                       

Total liabilities

    2,078,689     1,399,085     27,479         3,505,253  

Stockholder's equity

    768,585     888,865     16,980     (905,845 )   768,585  
                       

Total liabilities and stockholder's equity

  $ 2,847,274   $ 2,287,950   $ 44,459   $ (905,845 ) $ 4,273,838  
                       

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