Table of Contents
all outstanding 8.625% Senior Notes due 2019
($470,000,000 aggregate principal amount)
for
8.625% Senior Notes due 2019
which have been registered under the Securities Act of 1933, as amended
• | We are offering to exchange up to $470,000,000 aggregate principal amount of new 8.625% Senior Notes due 2019, or Exchange Notes, which have been registered under the Securities Act of 1933, as amended, or the Securities Act, for an equal principal amount of our outstanding 8.625% Senior Notes due 2019, or Initial Notes, issued in a private offering on June 29, 2009. We refer to the Exchange Notes and the Initial Notes collectively as Notes. | |
• | We will exchange all Initial Notes that are validly tendered and not validly withdrawn prior to the closing of the exchange offer for an equal principal amount of Exchange Notes that have been registered. | |
• | You may withdraw tenders of Initial Notes at any time prior to the expiration of the exchange offer. | |
• | The terms of the Exchange Notes to be issued are identical in all material respects to the Initial Notes, except for transfer restrictions and registration rights that do not apply to the Exchange Notes, and different administrative terms. | |
• | The Exchange Notes, together with any Initial Notes not exchanged in the exchange offer, will constitute a single class of debt securities under the indenture governing the Notes. | |
• | The exchange of Initial Notes will not be a taxable exchange for United States federal income tax purposes. | |
• | We will not receive any proceeds from the exchange offer. | |
• | No public market exists for the Initial Notes. We do not intend to list the Exchange Notes on any securities exchange and, therefore, no active public market is anticipated. |
Page | ||||
1 | ||||
14 | ||||
26 | ||||
27 | ||||
39 | ||||
40 | ||||
43 | ||||
71 | ||||
82 | ||||
106 | ||||
107 | ||||
109 | ||||
156 | ||||
158 | ||||
160 | ||||
160 | ||||
161 | ||||
163 | ||||
164 | ||||
164 | ||||
F-1 |
Table of Contents
ii
Table of Contents
• | future revenues, expenses and profitability; | |
• | the future development and expected growth of our business; | |
• | projected capital expenditures; | |
• | attendance at movies generally or in any of the markets in which we operate; | |
• | the number or diversity of popular movies released and our ability to successfully license and exhibit popular films; | |
• | national and international growth in our industry; | |
• | competition from other exhibitors and alternative forms of entertainment; and | |
• | determinations in lawsuits in which we are defendants. |
iii
Table of Contents
1
Table of Contents
2
Table of Contents
U.S. Box | Average Ticket | |||||||||||
Year | Office Revenues | Attendance | Price | |||||||||
($ in millions) | (In millions) | |||||||||||
1998 | $ | 6,760 | 1,438 | $ | 4.69 | |||||||
1999 | $ | 7,314 | 1,440 | $ | 5.08 | |||||||
2000 | $ | 7,468 | 1,383 | $ | 5.39 | |||||||
2001 | $ | 8,125 | 1,438 | $ | 5.66 | |||||||
2002 | $ | 9,272 | 1,599 | $ | 5.81 | |||||||
2003 | $ | 9,165 | 1,521 | $ | 6.03 | |||||||
2004 | $ | 9,215 | 1,484 | $ | 6.21 | |||||||
2005 | $ | 8,832 | 1,376 | $ | 6.41 | |||||||
2006 | $ | 9,138 | 1,395 | $ | 6.55 | |||||||
2007 | $ | 9,629 | 1,400 | $ | 6.88 | |||||||
2008 | $ | 9,791 | 1,364 | $ | 7.18 |
3
Table of Contents
4
Table of Contents
5
Table of Contents
(1) | Cinemark Holdings, our indirect parent and holding company, is a public company listed on the NYSE. Cinemark Holdings’s Web site is located atwww.cinemark.com. The information on the Web site is not part of this prospectus. | |
(2) | As of September 30, 2009, Cinemark, Inc. had no outstanding Existing Discount Notes. See “Recent Development — Related Transactions.” | |
(3) | The senior secured credit facility includes a $150.0 million revolving credit facility and a $1,120.0 million term loan facility. As of September 30, 2009, there was $1,086.4 million outstanding under our term loan facility and $121.5 million available to us under our $150.0 million revolving credit facility, subject to compliance with the terms thereof. The availability of our revolving credit facility may have recently been impacted by the insolvency of one of the lenders under the senior secured credit facility. As such, it is uncertain whether we could borrow the portion that would be funded by this insolvent lender, which is approximately $28.5 million. | |
(4) | As of September 30, 2009, we had outstanding $0.2 million of 9% senior subordinated notes due 2013. These notes were the subject of a tender offer and consent solicitation whereby the requisite consents were obtained to eliminate all the principal restrictive covenants of the indenture governing these notes, certain events of default and other provisions contained therein. | |
(5) | The subsidiaries that guarantee the senior secured credit facility also guarantee the Notes. | |
(6) | As of September 30, 2009, certain of our foreign subsidiaries had outstanding $1.3 million of indebtedness. Our foreign subsidiaries do not guarantee the Notes. |
6
Table of Contents
The Exchange Offer | We are offering to exchange up to $470,000,000 aggregate principal amount of our 8.625% Senior Notes due 2019, which have been registered under the Securities Act, for up to $470,000,000 aggregate principal amount of our 8.625% Senior Notes due 2019 issued on June 29, 2009. You may exchange your Initial Notes only by following the procedures described elsewhere in this prospectus under “The Exchange Offer — Procedures for Tendering Initial Notes.” | |
Exchange and Registration Rights Agreement | We issued the Initial Notes on June 29, 2009. In connection with the issuance of the Initial Notes, we entered into an exchange and registration rights agreement with the initial purchasers, which provide, among other things, for this exchange offer. | |
Resale of Exchange Notes | Based upon interpretive letters written by the SEC, we believe that the Exchange Notes issued in the exchange offer may be offered for resale, resold or otherwise transferred by you without compliance with the registration and prospectus delivery provisions of the Securities Act, provided that: | |
• You are acquiring the Exchange Notes in the ordinary course of your business; | ||
• You are not participating, do not intend to participate and have no arrangement or understanding with any person to participate, in the distribution of the Exchange Notes; and | ||
• You are not our “affiliate”, as that term is defined for the purposes of Rule 144A under the Securities Act. | ||
If any of the foregoing are not true and you transfer any Exchange Note without registering the Exchange Note and delivering a prospectus meeting the requirements of the Securities Act, or without an exemption from registration of your Exchange Notes from such requirements, you may incur liability under the Securities Act. We do not assume or indemnify you against such liability. | ||
Each broker-dealer that receives Exchange Notes for its own account in exchange for Initial Notes that were acquired by such broker-dealer as a result of market-making or other trading activities must acknowledge that it will deliver a prospectus meeting the requirements of the Securities Act in connection with any resale of the Exchange Notes. A broker-dealer may use this prospectus for an offer to resell, a resale or any other retransfer of the Exchange Notes. See “Plan of Distribution.” | ||
Consequences of Failure to Exchange Initial Notes | Initial Notes that are not tendered or that are tendered but not accepted, will, following the completion of the exchange offer, continue to be subject to existing restrictions upon transfer. The trading market for Initial Notes not exchanged in the exchange offer may be significantly more limited than at present. Therefore, if your Initial Notes are not tendered and accepted in the exchange offer, it may become more difficult for you to sell or transfer your Initial Notes. Furthermore, you will no longer be able to compel us to register the Initial Notes under the Securities Act and we will not |
7
Table of Contents
be required to pay additional interest as described in the registration rights agreement. In addition, you will not be able to offer or sell the Initial Notes unless they are registered under the Securities Act (and we will have no obligation to register them, except for some limited exceptions), or unless you offer or sell them under an exemption from the requirements of, or a transaction not subject to, the Securities Act. | ||
Expiration of the Exchange Offer | The exchange offer will expire at midnight, New York City time on January 21, 2010, unless we decide to extend the expiration date. | |
Conditions to the Exchange Offer | The exchange offer is not subject to any condition other than certain customary conditions, which we may, but are not required to, waive. We currently anticipate that each of the conditions will be satisfied and that we will not need to waive any conditions. We reserve the right to terminate or amend the exchange offer at any time before the expiration date if any such condition occurs. In the event of a material change in the exchange offer, including the waiver of a material condition, we will extend, if necessary, the expiration date of the exchange offer such that at least five business days remain in the exchange offer following notice of the material change. For additional information regarding the conditions to the exchange offer, see “The Exchange Offer — Conditions to the Exchange Offer.” | |
Procedures for Tendering Initial Notes | If you wish to accept the exchange offer, you must complete, sign and date the letter of transmittal, or a facsimile of the letter of transmittal, and transmit it together with all other documents required by the letter of transmittal (including the Initial Notes to be exchanged) to Wells Fargo Bank, N.A., as exchange agent, at the address set forth on the cover page of the letter of transmittal. In the alternative, you can tender your Initial Notes by following the procedures for book-entry transfer, as described in this prospectus. For more information on accepting the exchange offer and tendering your Initial Notes, see “The Exchange Offer — Procedures for Tendering Initial Notes” and “— Book-Entry Transfer.” | |
Guaranteed Delivery Procedures | If you wish to tender your Initial Notes and you cannot get your required documents to the exchange agent by the expiration date, you may tender your Initial Notes according to the guaranteed delivery procedure under the heading “The Exchange Offer — Guaranteed Delivery.” | |
Special Procedure for Beneficial Holders | If you are a beneficial holder whose Initial Notes are registered in the name of a broker, dealer, commercial bank, trust company, or other nominee and you wish to tender your Initial Notes in the exchange offer, you should contact the registered holder promptly and instruct the registered holder to tender your Initial Notes on your behalf. If you are a beneficial holder and you wish to tender your Initial Notes on your own behalf, you must, prior to delivering the letter of transmittal and your Initial Notes to the exchange agent, either make appropriate arrangements to register ownership of your Initial Notes in your own name or obtain a properly completed bond power from the registered holder. The transfer of registered ownership may take considerable time. |
8
Table of Contents
Withdrawal Rights | You may withdraw the tender of your Initial Notes at any time prior to midnight, New York City time, on the expiration date. To withdraw, you must send a written or facsimile transmission of your notice of withdrawal to the exchange agent at its address set forth in this prospectus under “The Exchange Offer — Withdrawal of Tenders” by midnight, New York City time, on the expiration date. | |
Acceptance of Initial Notes and Delivery of Exchange Notes | Subject to certain conditions, we will accept all Initial Notes that are validly tendered and not validly withdrawn prior to midnight, New York City time, on the expiration date. We will deliver the Exchange Notes promptly after the expiration date. Initial Notes will be validly tendered and not validly withdrawn if they are tendered in accordance with the terms of the exchange offer as detailed under “The Exchange Offer — Procedures for Tendering Initial Notes” and not withdrawn in accordance with the terms of the exchange offer as detailed under “The Exchange Offer — Withdrawal of Tenders.” | |
United States Federal Income Tax Consequences | We believe that the exchange of Initial Notes for Exchange Notes generally will not be a taxable exchange for federal income tax purposes, but you should consult your tax adviser about the tax consequences of this exchange. See “Certain Federal Income Tax Consequences.” | |
Exchange Agent | Wells Fargo Bank, N.A., the trustee under the indenture for the Notes, is serving as exchange agent in connection with the exchange offer. The mailing address of the exchange agent is set forth on the cover page of the letter of transmittal. | |
Fees and Expense | We will bear all expenses related to consummating the exchange offer and complying with the exchange and registration rights agreement. | |
Use of Proceeds | We will not receive any cash proceeds from the issuance of the Exchange Notes. We received gross proceeds of approximately $458,532,000 from the sale of the Initial Notes. We used the proceeds in part to fund the repurchase of the Existing Discount Notes, to pay fees and expenses related to the offering of the Initial Notes and to fund the redemption of the outstanding Existing Discount Notes. See “Prospectus Summary — Recent Developments — Related Transactions.” |
9
Table of Contents
Issuer | Cinemark USA, Inc. | |
Exchange Notes Offered | $470,000,000 aggregate principal amount of 8.625% of Senior Notes due 2019, registered under the Securities Act. | |
Maturity Date | June 15, 2019. | |
Interest Rate and Payment Dates | The Exchange Notes will bear interest at the rate of 8.625% per annum, payable on June 15 and December 15 of each year. | |
Guarantees | The Exchange Notes will be fully and unconditionally guaranteed on a joint and several senior unsecured basis by our subsidiaries that guarantee, assume or become liable with respect to any of our or a guarantor’s debt. If we cannot make payments on the Exchange Notes when they are due, the guarantors must make them instead. Under certain circumstances, the guarantees may be released without action by, or the consent of, the holders of the Notes. See “Description of Exchange Notes — Subsidiary Guarantees.” | |
Ranking | The Exchange Notes and the guarantees will be our and our guarantors’ senior unsecured obligations and they will: | |
• rank equally in right of payment with all of our and our guarantors’ existing and future senior unsecured indebtedness; | ||
• rank senior in right of payment to all of our and our guarantors’ existing and future subordinated indebtedness; | ||
• be effectively subordinated to all of our and our guarantors’ existing and future secured indebtedness, including all borrowings under our senior secured credit facility, to the extent of the value of the collateral securing such indebtedness; and | ||
• be structurally subordinated to all existing and future indebtedness and other liabilities of any of our subsidiaries that is not a guarantor of the Notes. | ||
For the nine month period ended September 30, 2009, the nonguarantor subsidiaries generated in the aggregate approximately $320.0 million, or 22.2%, of our consolidated revenues. As of September 30, 2009, our non-guarantor subsidiaries accounted for $667.2 million, or 21.0%, of our consolidated total assets and the indebtedness and other liabilities of our non-guarantor subsidiaries were approximately $178.2 million in the aggregate. | ||
Optional Redemption | Prior to June 15, 2014, we may redeem all or any part of the Exchange Notes at our option at 100% of the principal amount plus |
10
Table of Contents
a make-whole premium. We may redeem the Exchange Notes in whole or in part at any time on or after June 15, 2014 at the redemption prices described in this prospectus. In addition, prior to June 15, 2012, we may redeem up to 35% of the aggregate principal amount of Exchange Notes from the net proceeds of certain equity offerings at the redemption price set forth in this prospectus. See “Description of Exchange Notes — Optional Redemption.” | ||
Mandatory Offer to Repurchase | If we or Cinemark Holdings, our indirect parent, experience specific kinds of changes in control, we must offer to repurchase all of the notes at 101% of their principal amount, plus accrued and unpaid interest, if any, to the repurchase date. | |
Certain asset dispositions will be triggering events which may require us to use the proceeds from those asset dispositions to make an offer to purchase the notes at 100% of their principal amount, plus accrued and unpaid interest, if any, to the date of purchase if such proceeds are not otherwise used within 365 days as described in the section entitled “Description of Notes — Repurchase at the Option of Holders — Asset Sales.” | ||
Covenants | The indenture governing the Notes contains restrictive covenants which restrict our and our restricted subsidiaries’ ability to take certain actions. For a more detailed description, see “Description of Exchange Notes — Certain Covenants.” | |
Original Issue Discount | Because the Initial Notes were issued with original issue discount, or OID, the Exchange Notes should be treated as having been issued with OID for U.S. federal income tax purposes. Thus, in addition to the stated interest on the Exchange Notes, U.S. Holders (as defined in the section entitled “Certain United States Federal Income Tax Considerations”) will be required to include amounts representing the OID in gross income on a constant yield basis for U.S. federal income tax purposes in advance of the receipt of cash payments to which such income is attributable. For more information, see “Certain United States Federal Income Tax Consequences.” |
11
Table of Contents
Period from | Period from | ||||||||||||||||||||||||
January 1, | October 5, | ||||||||||||||||||||||||
2006 to | 2006 to | Year Ended | Nine Months Ended | ||||||||||||||||||||||
October 4, | December 31, | December 31, | September 30, | ||||||||||||||||||||||
2006 | 2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||||||
Statement of Operations Data: | (Predecessor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | |||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
Admissions | $ | 514,183 | $ | 246,092 | $ | 1,087,480 | $ | 1,126,977 | $ | 865,245 | $ | 941,886 | |||||||||||||
Concession | 260,223 | 115,575 | 516,509 | 534,836 | 409,707 | 441,895 | |||||||||||||||||||
Other | 54,683 | 29,838 | 78,852 | 80,474 | 59,521 | 56,352 | |||||||||||||||||||
Total revenues | $ | 829,089 | $ | 391,505 | $ | 1,682,841 | $ | 1,742,287 | $ | 1,334,473 | $ | 1,440,133 | |||||||||||||
Theatre operating costs | 496,794 | 231,637 | 1,035,360 | 1,085,630 | 828,811 | 894,506 | |||||||||||||||||||
Facility lease expense | 109,513 | 48,246 | 212,730 | 225,595 | 171,382 | 176,478 | |||||||||||||||||||
General and administrative expenses | 45,865 | 21,784 | 78,664 | 89,583 | 66,894 | 67,767 | |||||||||||||||||||
Termination of profit participation agreement | — | — | 6,952 | — | — | — | |||||||||||||||||||
Depreciation and amortization | 60,043 | 34,948 | 151,716 | 158,034 | 115,467 | 112,845 | |||||||||||||||||||
Impairment of long-lived assets | 5,741 | 23,337 | 86,558 | 113,532 | 8,145 | 8,115 | |||||||||||||||||||
(Gain) loss on sale of assets and other | 2,938 | 2,345 | (2,953 | ) | 8,488 | 3,211 | 2,402 | ||||||||||||||||||
Total cost of operations | 720,894 | 362,297 | 1,569,027 | 1,680,862 | 1,193,910 | 1,262,113 | |||||||||||||||||||
Operating income | 108,195 | 29,208 | 113,814 | 61,425 | 140,563 | 178,020 | |||||||||||||||||||
Interest expense | 37,993 | 31,680 | 102,760 | 74,406 | 58,407 | 56,110 | |||||||||||||||||||
Net income (loss) | $ | 52,344 | $ | (14,757 | ) | $ | 116,220 | $ | (19,954 | ) | $ | 64,413 | $ | 92,250 | |||||||||||
Net income (loss) attributable to Cinemark USA, Inc. | $ | 50,554 | $ | (14,436 | ) | $ | 115,428 | $ | (23,849 | ) | $ | 60,638 | $ | 89,283 | |||||||||||
12
Table of Contents
Period from | Period from | ||||||||||||||||||||||||
January 1, | October 5, | ||||||||||||||||||||||||
2006 to | 2006 to | Year Ended | Nine Months Ended | ||||||||||||||||||||||
October 4, | December 31, | December 31, | September 30, | ||||||||||||||||||||||
2006 | 2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||||||
Other Financial Data: | (Predecessor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | |||||||||||||||||||
(In thousands, except for ratios) | |||||||||||||||||||||||||
Ratio of earnings to fixed charges(1) | 2.05 | x | — | 2.47 | x | 1.11 | x | 1.93 | x | 2.30 | x | ||||||||||||||
Cash flow provided by (used for): | |||||||||||||||||||||||||
Operating activities | $ | 81,846 | $ | 80,611 | $ | 344,708 | $ | 219,788 | $ | 122,675 | $ | 218,500 | |||||||||||||
Investing activities(2) | $ | (76,395 | ) | $ | (555,352 | ) | $ | 93,178 | $ | (94,942 | ) | $ | (58,515 | ) | $ | (145,393 | ) | ||||||||
Financing activities | $ | (45,707 | ) | $ | 478,854 | $ | (356,993 | ) | $ | (29,290 | ) | $ | (11,979 | ) | $ | (40,164 | ) | ||||||||
Capital expenditures | $ | (77,902 | ) | $ | (29,179 | ) | $ | (146,304 | ) | $ | (106,109 | ) | $ | (71,335 | ) | $ | (85,603 | ) | |||||||
As of and for the | |||||||||||||||||||||||||
Period from | Period from | ||||||||||||||||||||||||
January 1, | October 5, | ||||||||||||||||||||||||
2006 to | 2006 to | Year Ended | Nine Months Ended | ||||||||||||||||||||||
October 4, | December 31, | December 31, | September 30, | ||||||||||||||||||||||
2006 | 2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||
Balance Sheet Data: | |||||||||||||||||||||||||
Cash and cash equivalents | $ | 142,192 | $ | 147,045 | $ | 233,383 | $ | 313,238 | $ | 282,475 | $ | 358,823 | |||||||||||||
Theatre properties and equipment, net | 791,380 | 1,324,571 | 1,314,066 | 1,208,283 | 1,271,368 | 1,218,658 | |||||||||||||||||||
Total assets | 1,070,778 | 3,159,385 | 3,181,403 | 3,018,838 | 3,152,623 | 3,178,435 | |||||||||||||||||||
Total long-term debt, including current portion | 605,998 | 1,477,580 | 1,107,977 | 1,097,144 | 1,100,588 | 1,546,624 | |||||||||||||||||||
Stockholder’s equity | 304,997 | 1,127,361 | 1,266,732 | 1,155,891 | 1,307,508 | 883,058 | |||||||||||||||||||
Operating Data (attendance in thousands): | |||||||||||||||||||||||||
North America(3) | |||||||||||||||||||||||||
Theatres operated (at period end) | 202 | 281 | 287 | 293 | 289 | 296 | |||||||||||||||||||
Screens operated (at period end) | 2,468 | 3,523 | 3,654 | 3,742 | 3,688 | 3,842 | |||||||||||||||||||
Total attendance | 81,558 | 37,156 | 151,712 | 147,897 | 112,223 | 122,174 | |||||||||||||||||||
International(4) | |||||||||||||||||||||||||
Theatres operated (at period end) | 113 | 115 | 121 | 127 | 125 | 130 | |||||||||||||||||||
Screens operated (at period end) | 945 | 965 | 1,011 | 1,041 | 1,029 | 1,066 | |||||||||||||||||||
Total attendance | 46,930 | 12,620 | 60,958 | 63,413 | 48,690 | 53,464 | |||||||||||||||||||
Worldwide(3)(4) | |||||||||||||||||||||||||
Theatres operated (at period end) | 315 | 396 | 408 | 420 | 414 | 426 | |||||||||||||||||||
Screens operated (at period end) | 3,413 | 4,488 | 4,665 | 4,783 | 4,717 | 4,908 | |||||||||||||||||||
Total attendance | 128,488 | 49,776 | 212,670 | 211,310 | 160,913 | 175,638 | |||||||||||||||||||
(1) | For the purposes of calculating the ratio of earnings to fixed charges, earnings consist of income (loss) from continuing operations before income taxes plus fixed charges excluding capitalized interest. Fixed charges consist of interest expense, capitalized interest, amortization of debt issue costs and that portion of rental expense which we believe to be representative of the interest factor. For the period from October 5, 2006 to December 31, 2006, earnings were insufficient to cover fixed charges by $6.9 million. | |
(2) | Includes the cash portion of the Century Acquisition purchase price of $531.2 million during the period from October 5, 2006 to December 31, 2006. | |
(3) | The data excludes certain theatres operated by us in the U.S. pursuant to management agreements that are not part of our consolidated operations. | |
(4) | The data excludes certain theatres operated internationally through our affiliates that are not part of our consolidated operations. |
13
Table of Contents
14
Table of Contents
• | our operating performance and financial condition; | |
• | time remaining to the maturity of the Notes; | |
• | outstanding amount of the Notes; | |
• | the terms related to optional redemption of the Notes; and | |
• | level, direction and volatility of market interest rates generally. |
• | making it more difficult for us to satisfy our obligations with respect to the Exchange Notes; | |
• | requiring us to dedicate a substantial portion of our cash flow to payments on our lease and debt obligations, thereby reducing the availability of our cash flow from operations to fund working capital, capital expenditures, acquisitions and other corporate requirements; | |
• | impeding our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions and general corporate purposes; | |
• | subjecting us to the risk of increased sensitivity to interest rate increases on our variable rate debt, including our borrowings under our senior secured credit facility; and | |
• | making us more vulnerable to a downturn in our business and competitive pressures and limiting our flexibility to plan for, or react to, changes in our industry or the economy. |
15
Table of Contents
16
Table of Contents
17
Table of Contents
• | the holders of such indebtedness could elect to declare all the funds borrowed thereunder to be due and payable, together with accrued and unpaid interest; | |
• | the lenders under our senior secured credit facility could elect to terminate their commitments thereunder, cease making further loans and commence foreclosure proceedings against our assets; and | |
• | we could be forced into bankruptcy or liquidation. |
• | borrow money; | |
• | pay dividends or make other distributions; | |
• | repurchase or redeem capital stock or subordinated indebtedness and make investments; | |
• | create liens; | |
• | incur dividend or other payment restrictions affecting non-guarantor subsidiaries; | |
• | transfer or sell assets, including capital stock of subsidiaries; | |
• | merge or consolidate with other entities or transfer all or substantially all of our assets; | |
• | engage in certain business activities; and | |
• | enter into transactions with affiliates. |
18
Table of Contents
• | we or any of the guarantors were insolvent or rendered insolvent by reason of the incurrence of the indebtedness; or | |
• | payment of the consideration left us or any of the guarantors with an unreasonably small amount of capital to carry on the business; or | |
• | we or any of our guarantors intended to, or believed that we or it would, incur debts beyond our or its ability to pay as they mature. |
• | the sum of its debts, including contingent liabilities, was greater than the salable value of all of its assets at a fair valuation; |
19
Table of Contents
• | the present fair salable value of its assets was less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they become absolute and mature; or | |
• | it could not pay its debts as they become due. |
20
Table of Contents
21
Table of Contents
22
Table of Contents
23
Table of Contents
24
Table of Contents
25
Table of Contents
26
Table of Contents
• | use our commercially reasonable best efforts to file, within 90 days after the issue date of the Initial Notes, a registration statement with the SEC, with respect to a registered offer to exchange such Initial Notes for the Exchange Notes having terms substantially identical in all material respects to the Initial Notes (except that the Exchange Notes will not contain transfer restrictions); | |
• | use our commercially reasonable best efforts to cause the registration statement to be declared effective under the Securities Act no later than 180 days after the issue date of the Initial Notes; | |
• | use our commercially reasonable best efforts to issue the Exchange Notes in exchange for surrender of the Initial Notes no later than 30 days following the declaration of the effectiveness of the registration statement; and | |
• | if obligated to file a shelf registration statement, use our commercially reasonable best efforts to file the shelf registration statement with the SEC on or prior to 30 days after such filing obligation arises (and in any event within 210 days after the issue date of the Initial Notes) and to cause the shelf registration statement to be declared effective by the SEC within 180 days after such obligation arises. |
27
Table of Contents
28
Table of Contents
• | the Exchange Notes will be acquired in the ordinary course of your business; | |
• | you have no arrangements with any person to participate in the distribution of the Exchange Notes; and | |
• | you are not our “affiliate” as defined in Rule 405 of the Securities Act, or if you are an affiliate of ours, you will comply with the applicable registration and prospectus delivery requirements of the Securities Act. |
29
Table of Contents
• | waive any condition of the exchange offer; and | |
• | amend any terms of the exchange offer. |
• | you are not an “affiliate” of ours within the meaning of Rule 405 under the Securities Act; | |
• | you are acquiring the Exchange Notes in the ordinary course of business; and | |
• | you do not intend to participate in the distribution of the Exchange Notes. |
• | you cannot rely on those interpretations of the SEC; and | |
• | you must comply with the registration and prospectus delivery requirements of the Securities Act in connection with a secondary resale transaction, and the secondary resale transaction must be covered. |
30
Table of Contents
• | the expiration date of the exchange offer; and | |
• | the satisfaction or waiver of the conditions specified below under “— Conditions of the Exchange Offer.” |
• | delay acceptance for exchange of Initial Notes tendered under the exchange offer, subject toRule 14e-1 under the Exchange Act, which requires that an offeror pay the consideration offered or return the securities deposited by or on behalf of the holders promptly after the termination or withdrawal of a tender offer; or | |
• | terminate the exchange offer and not accept for exchange any Initial Notes, if any of the conditions set forth below under “— Conditions of the Exchange Offer” have not been satisfied or waived by us or in order to comply in whole or in part with the securities laws or changes in any applicable law. |
31
Table of Contents
• | the exchange agent must receive at its address set forth in this prospectus a properly completed and validly executed letter of transmittal, or a manually signed facsimile thereof, together with any signature guarantees and any other documents required by the instructions to the letter of transmittal; and | |
• | the exchange agent must receive certificates for tendered Initial Notes at such address, or such Initial Notes must be transferred pursuant to the procedures for book-entry transfer described above. A confirmation of such book-entry transfer must be received by the exchange agent prior to the expiration date of the exchange offer. A holder who desires to tender Initial Notes and who cannot comply with the procedures set forth herein for tender on a timely basis or whose Initial Notes are not immediately available must comply with the procedures for guaranteed delivery set forth below. |
32
Table of Contents
• | by a registered holder who has not completed the box entitled “Special Issuance Instructions” or “Special Delivery Instructions” on the letter of transmittal; or | |
• | for the account of an eligible institution. |
• | certificates representing your Initial Notes are not lost but are not immediately available; | |
• | time will not permit your letter of transmittal, certificates representing your Initial Notes and all other required documents to reach the exchange agent on or prior to the expiration date of the exchange offer; or | |
• | the procedures for book-entry transfer cannot be completed on or prior to the expiration date of the exchange offer; |
33
Table of Contents
• | your tender is made by or through an eligible institution; and | |
• | on or prior to the expiration date of the exchange offer, the exchange agent has received from the eligible institution a properly completed and validly executed notice of guaranteed delivery, by manually signed facsimile transmission, mail or hand delivery, in substantially the form provided with this prospectus: | |
• | setting forth your name and address, the registered number(s) of your Initial Notes and the principal amount of the Initial Notes tendered; | |
• | stating that the tender is being made by guaranteed delivery; | |
• | guaranteeing that, within three NYSE trading days after the date of the notice of guaranteed delivery, the letter of transmittal or facsimile thereof, properly completed and duly executed in accordance with instructions set forth under “— Procedures for Tendering Initial Notes,” together with certificates representing the Initial Notes, or a book-entry confirmation, and any other documents required by the letter of transmittal and the instructions thereto, will be deposited by the eligible institution with the exchange agent; and | |
• | the exchange agent receives the properly completed and validly executed letter of transmittal or facsimile thereof with any required signature guarantees, together with certificates for all Initial Notes in proper form for transfer, or a book-entry confirmation, and any other required documents, within three NYSE trading days after the date of the notice of guaranteed delivery. |
• | certificates for, or a timely book-entry confirmation with respect to, your Initial Notes; | |
• | a letter of transmittal properly completed and duly executed or facsimile thereof with any required signature guarantees, or, in the case of a book-entry transfer, an agent’s message; and | |
• | any other documents required by the letter of transmittal; all the above in accordance with instructions set forth under “— Procedures for Tendering Initial Notes,” and the letter of transmittal provided with this prospectus. |
• | any Exchange Notes that you receive will be acquired in the ordinary course of your business; | |
• | you have no arrangement or understanding with any person or entity to participate in the distribution of the Exchange Notes; |
34
Table of Contents
• | if you are not a broker-dealer, that you are not engaged in and do not intend to engage in the distribution of the Exchange Notes; | |
• | if you are a broker-dealer that will receive the Exchange Notes for your own account in exchange for Initial Notes that were acquired as a result of market-making activities or other trading activities, that you will deliver a prospectus, as required by law, in connection with any resale of the Exchange Notes; and | |
• | you are not an “affiliate” of ours, as defined in Rule 405 of the Securities Act, or, if you are an affiliate, you will comply with any applicable registration and prospectus delivery requirements of the Securities Act. |
• | the exchange agent must receive a written notice of withdrawal at the address set forth below under “— Exchange Agent”; or | |
• | you must comply with the appropriate procedures of DTC’s automated tender offer program system. |
• | specify the name of the person who tendered the Initial Notes to be withdrawn; and | |
• | identify the Initial Notes to be withdrawn, including the principal amount of the Initial Notes to be withdrawn. |
• | the serial numbers of the particular certificates to be withdrawn; and | |
• | a signed notice of withdrawal with signatures guaranteed by an eligible institution, unless the withdrawing holder is an eligible institution. |
35
Table of Contents
• | the Exchange Notes to be received will not be tradable by the holder without restriction under the Securities Act and the Exchange Act and without material restrictions under the blue sky or securities laws of substantially all of the states of the United States; | |
• | the exchange offer, or the making of any exchange by a holder of Initial Notes, would violate applicable law or any applicable interpretation of the staff of the SEC; or | |
• | any action or proceeding has been instituted or threatened in any court or by or before any governmental agency with respect to the exchange offer that would reasonably be expected to impair our ability to proceed with the exchange offer. |
• | the representations described under the captions “— Procedures for Tendering Initial Notes” and “Plan of Distribution;” and | |
• | any other representations that may be reasonably necessary under applicable SEC rules, regulations or interpretations to make available to us an appropriate form for registration of the Exchange Notes under the Securities Act. |
36
Table of Contents
• | delivery of the Exchange Notes, or certificates for Initial Notes for principal amounts not exchanged, are to be made to any person other than the record holder of the Initial Notes tendered; | |
• | tendered certificates for Initial Notes are recorded in the name of any person other than the person signing any letter of transmittal; or | |
• | a transfer tax is imposed for any reason other than the transfer and exchange of Initial Notes under the exchange offer. |
• | as set forth in the legend printed on the Initial Notes as a consequence of the issuance of the Initial Notes pursuant to the exemptions from, or in transactions not subject to, the registration requirements of the Securities Act and applicable state securities laws; and | |
• | as otherwise set forth in the prospectus distributed in connection with the private offering of each of the Initial Notes. |
• | you are not an “affiliate” within the meaning of Rule 405 under the Securities Act; | |
• | you acquired the Exchange Notes in the ordinary course of your business; and | |
• | you have no arrangement or understanding with respect to the distribution of the Exchange Notes to be acquired in the exchange offer. |
• | you cannot rely on the applicable interpretations of the SEC; and | |
• | you must comply with the registration and prospectus delivery requirements of the Securities Act in connection with a secondary resale transaction and that such a secondary resale transaction must be covered by an effective registration statement containing the selling security holder information required by Item 507 or 508, as applicable, ofRegulation S-K under the Securities Act. |
37
Table of Contents
By Registered or Certified Mail | By Overnight Delivery | By Hand Delivery | Facsimile Transmission | |||
Wells Fargo Bank, N.A. MAC N9303-121 P.O. Box 1517 Minneapolis, Minnesota 55480 Attn: Corporate Trust Operations | Wells Fargo Bank, N.A. MAC N9303-121 6th & Marquette Avenue Minneapolis, Minnesota 55479 Attn: Corporate Trust Operations | Wells Fargo Bank, N.A. 608 2nd Avenue South Northstar East Building — 12th Floor Minneapolis, Minnesota | (612) 667-6282 Attn: Corporate Trust Operations Confirm by Telephone: (800) 344-5128 |
38
Table of Contents
As of September 30, | ||||
2009 | ||||
Actual | ||||
(Unaudited) | ||||
Cash and cash equivalents | $ | 358,823 | ||
Long-term debt, including current maturities: | ||||
Senior secured credit facility(1) | $ | 1,086,400 | ||
8.625% senior notes(2) | 470,000 | |||
Other subsidiary indebtedness(3) | 1,512 | |||
Total long-term debt | 1,557,912 | |||
Capital lease obligations, including current portion | 142,022 | |||
Total long-term debt and capital lease obligations | 1,699,934 | |||
Stockholder’s equity: | ||||
Cinemark USA, Inc.’s stockholder’s equity: | ||||
Class A common stock, $0.01 par value: 10,000,000 shares authorized and 1,500 shares issued and outstanding | — | |||
Class B common stock, no par value: 1,000,000 shares authorized and 239,893 shares issued and outstanding | 49,543 | |||
Additionalpaid-in-capital | 1,142,861 | |||
Retained deficit | (282,253 | ) | ||
Treasury stock, 57,245 Class B shares at cost | (24,233 | ) | ||
Accumulated other comprehensive loss | (18,962 | ) | ||
Total Cinemark USA, Inc.’s stockholder’s equity | 866,956 | |||
Noncontrolling interests | 16,102 | |||
Total stockholder’s equity | 883,058 | |||
Total capitalization(4) | $ | 2,582,992 | ||
(1) | The senior secured credit facility consists of a $150.0 million revolving credit facility that expires on October 5, 2012 and a $1,120.0 million term loan that matures on October 5, 2013. The average interest rate on outstanding borrowings under the existing senior secured credit facility at September 30, 2009 was 3.1% per annum. As of September 30, 2009, on an actual basis $121.5 million was available to us under our senior secured credit facility, subject to compliance with the terms thereof. The availability of our revolving credit facility may have recently been impacted by the insolvency of one of the lenders under the senior secured credit facility. As such, it is uncertain whether we could borrow the portion that would be funded by this insolvent lender, which is approximately $28.5 million. | |
(2) | Represents the aggregate principal amount of the senior notes issued on June 29, 2009 before the original issue discount, which was $11.3 million as of September 30, 2009. | |
(3) | Consists of $0.2 million of our 9% Senior Subordinated Notes, $0.9 million of borrowings of Cinemark Chile S.A. and $0.4 million of other long-term debt of other foreign subsidiaries. | |
(4) | Total capitalization on a pro forma basis would be substantially the same as actual since the 8.625% senior notes were issued on June 29, 2009 and are therefore reflected on an actual basis as of September 30, 2009. |
39
Table of Contents
Period from | Period from | ||||||||||||||||||||||||||||||||
January 1, | October 5, | ||||||||||||||||||||||||||||||||
2006 to | 2006 to | Nine Months Ended | |||||||||||||||||||||||||||||||
Year Ended December 31, | October 4, | December 31, | Year Ended December 31, | September 30, | |||||||||||||||||||||||||||||
2004 | 2005 | 2006 | 2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||||||||||||
Statement of Operations Data(1): | (Predecessor) | (Predecessor) | (Predecessor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | |||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||
Admissions | $ | 646,999 | $ | 641,240 | $ | 514,183 | $ | 246,092 | $ | 1,087,480 | $ | 1,126,977 | $ | 865,245 | $ | 941,886 | |||||||||||||||||
Concession | 321,621 | 320,072 | 260,223 | 115,575 | 516,509 | 534,836 | 409,707 | 441,895 | |||||||||||||||||||||||||
Other | 55,622 | 59,285 | 54,683 | 29,838 | 78,852 | 80,474 | 59,521 | 56,352 | |||||||||||||||||||||||||
Total revenues | $ | 1,024,242 | $ | 1,020,597 | $ | 829,089 | $ | 391,505 | $ | 1,682,841 | $ | 1,742,287 | $ | 1,334,473 | $ | 1,440,133 | |||||||||||||||||
Theatre operating costs | 618,627 | 625,496 | 496,794 | 231,637 | 1,035,360 | 1,085,630 | 828,811 | 894,506 | |||||||||||||||||||||||||
Facility lease expense | 126,643 | 136,593 | 109,513 | 48,246 | 212,730 | 225,595 | 171,382 | 176,478 | |||||||||||||||||||||||||
General and administrative expenses | 51,550 | 50,722 | 45,865 | 21,784 | 78,664 | 89,583 | 66,894 | 67,767 | |||||||||||||||||||||||||
Termination of profit participation agreement | — | — | — | — | 6,952 | — | — | — | |||||||||||||||||||||||||
Stock option compensation and change of control expenses related to the MDP Merger | 31,995 | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Depreciation and amortization | 67,051 | 76,461 | 60,043 | 34,948 | 151,716 | 158,034 | 115,467 | 112,845 | |||||||||||||||||||||||||
Impairment of long-lived assets | 1,667 | 9,672 | 5,741 | 23,337 | 86,558 | 113,532 | 8,145 | 8,115 | |||||||||||||||||||||||||
(Gain) loss on sale of assets and other | 4,851 | 2,625 | 2,938 | 2,345 | (2,953 | ) | 8,488 | 3,211 | 2,402 | ||||||||||||||||||||||||
Total cost of operations | 902,384 | 901,569 | 720,894 | 362,297 | 1,569,027 | 1,680,862 | 1,193,910 | 1,262,113 | |||||||||||||||||||||||||
Operating Income | 121,858 | 119,028 | 108,195 | 29,208 | 113,814 | 61,425 | 140,563 | 178,020 | |||||||||||||||||||||||||
Interest Expense | 42,739 | 44,334 | 37,993 | 31,680 | 102,760 | 74,406 | 58,407 | 56,110 | |||||||||||||||||||||||||
Net income (loss) | $ | 48,907 | $ | 49,289 | $ | 52,344 | $ | (14,757 | ) | $ | 116,220 | $ | (19,954 | ) | $ | 64,413 | $ | 92,250 | |||||||||||||||
Income (loss) from discontinued operations, net of taxes | 3,584 | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Net income (loss) attributable to Cinemark USA, Inc. | $ | 44,554 | $ | 48,365 | $ | 50,554 | $ | (14,436 | ) | $ | 115,428 | $ | (23,849 | ) | $ | 60,638 | $ | 89,283 |
40
Table of Contents
Period from | Period from | ||||||||||||||||||||||||||||||||
January 1, | October 5, | ||||||||||||||||||||||||||||||||
2006 to | 2006 to | Year Ended | Nine Months Ended | ||||||||||||||||||||||||||||||
Year Ended December 31, | October 4, | December 31, | December 31, | September 30, | |||||||||||||||||||||||||||||
2004 | 2005 | 2006 | 2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||||||||||||
Other Financial Data: | (Predecessor) | (Predecessor) | (Predecessor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | |||||||||||||||||||||||||
(In thousands, except for ratios) | |||||||||||||||||||||||||||||||||
Ratio of earnings to fixed charges(2) | 1.82 | x | 1.88 | x | 2.05 | x | — | 2.47 | x | 1.11 | x | 1.93 | x | 2.30 | x | ||||||||||||||||||
Cash flow provided by (used for): | |||||||||||||||||||||||||||||||||
Operating activities | $ | 112,935 | $ | 163,969 | $ | 81,846 | $ | 80,611 | $ | 344,708 | $ | 219,788 | $ | 122,675 | $ | 218,500 | |||||||||||||||||
Investing activities(3) | $ | (116,947 | ) | $ | (81,617 | ) | $ | (76,395 | ) | $ | (555,352 | ) | $ | 93,178 | $ | (94,942 | ) | $ | (58,515 | )) | $ | (145,393 | ) | ||||||||||
Financing activities | $ | (4,309 | ) | $ | (2,448 | ) | $ | (45,707 | ) | $ | 478,854 | $ | (356,993 | ) | $ | (29,290 | ) | $ | (11,979 | ) | $ | (40,164 | ) | ||||||||||
Capital expenditures | $ | (81,008 | ) | $ | (75,605 | ) | $ | (77,902 | ) | $ | (29,179 | ) | $ | (146,304 | ) | $ | (106,109 | ) | $ | (71,335 | ) | $ | (85,603 | ) |
As of and for the | |||||||||||||||||||||||||||||||||
Period from | Period from | ||||||||||||||||||||||||||||||||
January 1, | October 5, | ||||||||||||||||||||||||||||||||
2006 to | 2006 to | Year Ended | Nine Months Ended | ||||||||||||||||||||||||||||||
Year Ended December 31, | October 4, | December 31, | December 31, | September 30, | |||||||||||||||||||||||||||||
2004 | 2005 | 2006 | 2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||||||||||||
(Predecessor) | (Predecessor) | (Predecessor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | ||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||
Balance Sheet Data: | |||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 100,228 | $ | 182,180 | $ | 142,192 | $ | 147,045 | $ | 233,383 | $ | 313,238 | $ | 282,475 | $ | 358,823 | |||||||||||||||||
Theatre properties and equipment, net | 785,595 | 790,566 | 791,380 | 1,324,571 | 1,314,066 | 1,208,283 | 1,271,368 | 1,218,658 | |||||||||||||||||||||||||
Total assets | 1,001,565 | 1,097,740 | 1,070,778 | 3,159,385 | 3,181,403 | 3,018,838 | 3,152,623 | 3,178,435 | |||||||||||||||||||||||||
Total long-term debt, including current portion | 626,943 | 620,277 | 605,998 | 1,477,580 | 1,107,977 | 1,097,144 | 1,100,588 | 1,546,624 | |||||||||||||||||||||||||
Stockholder’s equity | 185,532 | 267,594 | 304,997 | 1,127,361 | 1,266,732 | 1,155,891 | 1,307,508 | 883,058 | |||||||||||||||||||||||||
Operating Data (attendance in thousands): | |||||||||||||||||||||||||||||||||
North America(4) | |||||||||||||||||||||||||||||||||
Theatres operated (at period end) | 191 | 200 | 202 | 281 | 287 | 293 | 289 | 296 | |||||||||||||||||||||||||
Screens operated (at period end) | 2,303 | 2,417 | 2,468 | 3,523 | 3,654 | 3,742 | 3,688 | 3,842 | |||||||||||||||||||||||||
Total attendance | 113,646 | 105,573 | 81,558 | 37,156 | 151,712 | 147,897 | 112,223 | 122,174 | |||||||||||||||||||||||||
International(5) | |||||||||||||||||||||||||||||||||
Theatres operated (at period end) | 101 | 108 | 113 | 115 | 121 | 127 | 125 | 130 | |||||||||||||||||||||||||
Screens operated (at period end) | 869 | 912 | 945 | 965 | 1,011 | 1,041 | 1,029 | 1,066 | |||||||||||||||||||||||||
Total attendance | 65,695 | 60,104 | 46,930 | 12,620 | 60,958 | 63,413 | 48,690 | 53,464 | |||||||||||||||||||||||||
Worldwide(4)(5) | |||||||||||||||||||||||||||||||||
Theatres operated (at period end) | 292 | 308 | 315 | 396 | 408 | 420 | 414 | 426 | |||||||||||||||||||||||||
Screens operated (at period end) | 3,172 | 3,329 | 3,413 | 4,488 | 4,665 | 4,783 | 4,717 | 4,908 | |||||||||||||||||||||||||
Total attendance | 179,341 | 165,677 | 128,488 | 49,776 | 212,670 | 211,310 | 160,913 | 175,638 |
(1) | Statement of Operations Data (other than net income (loss)) and attendance data exclude the results of two United Kingdom theatres and eleven domestic theatres for all periods presented as these theatres were sold |
41
Table of Contents
during the year ended December 31, 2004. The results of operations for these theatres in the 2004 period are presented as discontinued operations. | ||
(2) | For the purposes of calculating the ratio of earnings to fixed charges, earnings consist of income (loss) from continuing operations before income taxes plus fixed charges excluding capitalized interest. Fixed charges consist of interest expense, capitalized interest, amortization of debt issue costs and that portion of rental expense which we believe to be representative of the interest factor. For the period from October 5, 2006 to December 31, 2006, earnings were insufficient to cover fixed charges by $6.9 million. | |
(3) | Includes the cash portion of the Century Acquisition purchase price of $531.2 million during the period from October 5, 2006 to December 31, 2006. | |
(4) | The data excludes certain theatres operated by us in the U.S. pursuant to management agreements that are not part of our consolidated operations. | |
(5) | The data excludes certain theatres operated internationally through our affiliates that are not part of our consolidated operations. |
42
Table of Contents
AND RESULTS OF OPERATIONS
43
Table of Contents
44
Table of Contents
• | actual theatre level cash flows; | |
• | future years budgeted theatre level cash flows; | |
• | theatre property and equipment carrying values; | |
• | amortizing intangible asset carrying values; | |
• | the age of a recently built theatre; | |
• | competitive theatres in the marketplace; | |
• | changes in foreign currency exchange rates; | |
• | the impact of recent ticket price changes; | |
• | available lease renewal options; and | |
• | other factors considered relevant in our assessment of impairment of individual theatre assets. |
45
Table of Contents
46
Table of Contents
January 1, | October 5, | ||||||||||||||||||||||||
2006 to | 2006 to | Nine Months Ended | |||||||||||||||||||||||
October 4, | December 31, | Year Ended December 31, | September 30, | ||||||||||||||||||||||
2006 | 2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||||||
Operating Data (In Millions): | (Predecessor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | |||||||||||||||||||
Revenues | |||||||||||||||||||||||||
Admissions | $ | 514.2 | $ | 246.1 | $ | 1,087.5 | $ | 1,127.0 | $ | 865.3 | $ | 941.9 | |||||||||||||
Concession | 260.2 | 115.6 | 516.5 | 534.8 | 409.7 | 441.9 | |||||||||||||||||||
Other | 54.7 | 29.8 | 78.8 | 80.5 | 59.5 | 56.3 | |||||||||||||||||||
Total revenues | $ | 829.1 | $ | 391.5 | $ | 1,682.8 | $ | 1,742.3 | $ | 1,334.5 | $ | 1,440.1 |
47
Table of Contents
January 1, | October 5, | ||||||||||||||||||||||||
2006 to | 2006 to | Nine Months Ended | |||||||||||||||||||||||
October 4, | December 31, | Year Ended December 31, | September 30, | ||||||||||||||||||||||
2006 | 2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||||||
Operating Data (In Millions): | (Predecessor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | |||||||||||||||||||
Cost of operations | |||||||||||||||||||||||||
Film rentals and advertising | $ | 275.0 | $ | 131.0 | $ | 589.7 | $ | 612.2 | $ | 471.2 | $ | 513.9 | |||||||||||||
Concession supplies | 41.9 | 17.1 | 81.1 | 86.6 | 66.4 | 67.2 | |||||||||||||||||||
Salaries and wages | 79.0 | 39.6 | 173.3 | 181.0 | 135.3 | 149.1 | |||||||||||||||||||
Facility lease expense | 109.5 | 48.3 | 212.7 | 225.6 | 171.4 | 176.5 | |||||||||||||||||||
Utilities and other | 100.9 | 43.9 | 191.3 | 205.8 | 155.9 | 164.3 | |||||||||||||||||||
General and administrative expenses | 45.9 | 21.8 | 85.6 | 89.6 | 66.9 | 67.8 | |||||||||||||||||||
Depreciation and amortization | 60.1 | 34.9 | 151.7 | 158.1 | 115.5 | 112.8 | |||||||||||||||||||
Impairment of long-lived assets | 5.7 | 23.3 | 86.6 | 113.5 | 8.1 | 8.1 | |||||||||||||||||||
(Gain) loss on sale of assets and other | 2.9 | 2.4 | (3.0 | ) | 8.5 | 3.2 | 2.4 | ||||||||||||||||||
Total cost of operations | $ | 720.9 | $ | 362.3 | $ | 1,569.0 | $ | 1,680.9 | $ | 1,193.9 | $ | 1,262.1 | |||||||||||||
Operating income | $ | 108.2 | $ | 29.2 | $ | 113.8 | $ | 61.4 | $ | 140.6 | $ | 178.0 | |||||||||||||
Operating data as a percentage of total revenues: | |||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||
Admissions | 62.0 | % | 62.9 | % | 64.6 | % | 64.7 | % | 64.8 | % | 65.4 | % | |||||||||||||
Concession | 31.4 | % | 29.5 | % | 30.7 | % | 30.7 | % | 30.7 | % | 30.7 | % | |||||||||||||
Other | 6.6 | % | 7.6 | % | 4.7 | % | 4.6 | % | 4.5 | % | 3.9 | % | |||||||||||||
Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||
Cost of operations(1) | |||||||||||||||||||||||||
Film rentals and advertising | 53.5 | % | 53.2 | % | 54.2 | % | 54.3 | % | 54.5 | % | 54.6 | % | |||||||||||||
Concession supplies | 16.1 | % | 14.8 | % | 15.7 | % | 16.2 | % | 16.2 | % | 15.2 | % | |||||||||||||
Salaries and wages | 9.5 | % | 10.1 | % | 10.3 | % | 10.4 | % | 10.1 | % | 10.4 | % | |||||||||||||
Facility lease expense | 13.2 | % | 12.3 | % | 12.6 | % | 12.9 | % | 12.8 | % | 12.3 | % | |||||||||||||
Utilities and other | 12.2 | % | 11.2 | % | 11.4 | % | 11.8 | % | 11.7 | % | 11.4 | % | |||||||||||||
General and administrative expenses | 5.6 | % | 5.6 | % | 5.1 | % | 5.2 | % | 5.1 | % | 4.7 | % | |||||||||||||
Depreciation and amortization | 7.3 | % | 9.0 | % | 9.1 | % | 9.1 | % | 8.7 | % | 7.9 | % | |||||||||||||
Impairment of long-lived assets | 0.7 | % | 6.0 | % | 5.2 | % | 6.6 | % | 0.6 | % | 0.6 | % | |||||||||||||
(Gain) loss on sale of assets and other | 0.4 | % | 0.7 | % | (0.1 | %) | 0.5 | % | 0.3 | % | 0.2 | % | |||||||||||||
Total cost of operations | 86.9 | % | 92.5 | % | 93.2 | % | 96.4 | % | 89.5 | % | 87.6 | % | |||||||||||||
Operating income | 13.1 | % | 7.5 | % | 6.8 | % | 3.6 | % | 10.5 | % | 12.4 | % | |||||||||||||
Average screen count (month end average) | 3,375 | 4,207 | 4,558 | 4,703 | 4,683 | 4,849 | |||||||||||||||||||
Revenues per average screen (dollars) | $ | 245,649 | $ | 93,072 | $ | 369,200 | $ | 370,469 | $ | 284,943 | $ | 296,978 | |||||||||||||
(1) | All costs are expressed as a percentage of total revenues, except film rentals and advertising, which are expressed as a percentage of admissions revenues and concession supplies, which are expressed as a percentage of concession revenues. |
48
Table of Contents
U.S. Operating Segment | International Operating Segment | Consolidated | ||||||||||||||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||||||||||||||
% | % | % | ||||||||||||||||||||||||||||||||||
2009 | 2008 | Change | 2009 | 2008 | Change | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Admissions revenues (in millions) | $ | 748.6 | $ | 672.5 | 11.3 | % | $ | 193.3 | $ | 192.8 | 0.3 | % | $ | 941.9 | $ | 865.3 | 8.9 | % | ||||||||||||||||||
Concession revenues (in millions) | $ | 357.0 | $ | 323.5 | 10.4 | % | $ | 84.9 | $ | 86.2 | (1.5 | )% | $ | 441.9 | $ | 409.7 | 7.9 | % | ||||||||||||||||||
Other revenues (in millions)(1) | $ | 30.5 | $ | 29.0 | 5.2 | % | $ | 25.8 | $ | 30.5 | (15.4 | )% | $ | 56.3 | $ | 59.5 | (5.4 | )% | ||||||||||||||||||
Total revenues (in millions)(1) | $ | 1,136.1 | $ | 1,025.0 | 10.8 | % | $ | 304.0 | $ | 309.5 | (1.8 | )% | $ | 1,440.1 | $ | 1,334.5 | 7.9 | % | ||||||||||||||||||
Attendance (in millions) | 122.2 | 112.2 | 8.9 | % | 53.4 | 48.7 | 9.7 | % | 175.6 | 160.9 | 9.1 | % | ||||||||||||||||||||||||
Revenues per screen (in dollars)(1) | $ | 298,615 | $ | 279,372 | 6.9 | % | $ | 291,016 | $ | 305,094 | (4.6 | )% | $ | 296,978 | $ | 284,943 | 4.2 | % |
(1) | U.S. operating segment revenues include eliminations of intercompany transactions with the international operating segment. See Note 15 of our condensed consolidated financial statements. |
• | Consolidated. The increase in admissions revenues of $76.6 million was primarily attributable to a 9.1% increase in attendance, partially offset by a 0.4% decrease in average ticket price from $5.38 for the 2008 period to $5.36 for the 2009 period. The increase in concession revenues of $32.2 million was primarily attributable to the 9.1% increase in attendance, partially offset by a 1.2% decrease in concession revenues per patron from $2.55 for the 2008 period to $2.52 for the 2009 period. The decreases in average ticket price and concession revenues per patron were primarily due to the unfavorable impact of exchange rates in certain countries in which we operate. The 5.4% decrease in other revenues was primarily due to decreases in ancillary revenue and the unfavorable impact of exchange rates in certain countries in which we operate. | |
• | U.S. The increase in admissions revenues of $76.1 million was primarily attributable to an 8.9% increase in attendance and a 2.3% increase in average ticket price from $5.99 for the 2008 period to $6.13 for the 2009 period. The increase in concession revenues of $33.5 million was primarily attributable to the 8.9% increase in attendance and a 1.4% increase in concession revenues per patron from $2.88 for the 2008 period to $2.92 for the 2009 period. The increase in average ticket price was primarily due to incremental3-D pricing and other price increases and the increase in concession revenues per patron was primarily due to price increases. | |
• | International. The increase in admissions revenues of $0.5 million was primarily attributable to a 9.7% increase in attendance, partially offset by an 8.6% decrease in average ticket price from $3.96 for the 2008 period to $3.62 for the 2009 period. The decrease in concession revenues of $1.3 million was primarily attributable to a 10.2% decrease in concession revenues per patron from $1.77 for the 2008 period to $1.59 for the 2009 period, partially offset by the 9.7% increase in attendance. The decreases in average ticket price and concession revenues per patron were primarily due to the unfavorable impact of exchange rates in certain countries in which we operate. The 15.4% decrease in other revenues was primarily due to decreases in ancillary revenue and the unfavorable impact of exchange rates in certain countries in which we operate. |
49
Table of Contents
U.S. Operating Segment | International Operating Segment | Consolidated | ||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||
2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||||||
Film rentals and advertising | $ | 416.2 | $ | 375.7 | $ | 97.7 | $ | 95.5 | $ | 513.9 | $ | 471.2 | ||||||||||||
Concession supplies | $ | 45.4 | $ | 44.4 | $ | 21.8 | $ | 22.0 | $ | 67.2 | $ | 66.4 | ||||||||||||
Salaries and wages | $ | 124.4 | $ | 111.0 | $ | 24.7 | $ | 24.3 | $ | 149.1 | $ | 135.3 | ||||||||||||
Facility lease expense | $ | 132.9 | $ | 124.9 | $ | 43.6 | $ | 46.5 | $ | 176.5 | $ | 171.4 | ||||||||||||
Utilities and other | $ | 122.7 | $ | 113.5 | $ | 41.6 | $ | 42.4 | $ | 164.3 | $ | 155.9 |
• | Consolidated. Film rentals and advertising costs were $513.9 million, or 54.6% of admissions revenues, for the 2009 period compared to $471.2 million, or 54.5% of admissions revenues, for the 2008 period. The increase in film rentals and advertising costs of $42.7 million is primarily due to a $76.6 million increase in admissions revenues. Concession supplies expense was $67.2 million, or 15.2% of concession revenues, for the 2009 period, compared to $66.4 million, or 16.2% of concession revenues, for the 2008 period. The decrease in the concession supplies rate is primarily related to the benefit of our new U.S. beverage agreement that was effective at the beginning of 2009. |
• | U.S. Film rentals and advertising costs were $416.2 million, or 55.6% of admissions revenues, for the 2009 period compared to $357.7 million, or 55.9% of admissions revenues, for the 2008 period. The increase in film rentals and advertising costs of $40.5 million is due primarily to a $76.1 million increase in admissions revenues. Concession supplies expense was $45.4 million, or 12.7% of concession revenues, for the 2009 period, compared to $44.4 million, or 13.7% of concession revenues, for the 2008 period. The decrease in the concession supplies rate is primarily related to the benefit of our new U.S. beverage agreement that was effective at the beginning of 2009. |
• | International. Film rentals and advertising costs were $97.7 million, or 50.5% of admissions revenues, for the 2009 period compared to $95.5 million, or 49.5% of admissions revenues, for the 2008 period. The increase in our film rental and advertising rate was primarily due to higher film rental rates associated with the solid slate of films released during the 2009 period. Concession supplies expense was $21.8 million, or 25.7% of concession revenues, for the 2009 period compared to $22.0 million, or 25.5% of concession revenues, for the 2008 period. |
50
Table of Contents
51
Table of Contents
U.S. Operating Segment | International Operating Segment | Consolidated | ||||||||||||||||||||||||||||||||||
Year Ended December 31, | Year Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||||||||
% | % | % | ||||||||||||||||||||||||||||||||||
2007 | 2008 | Change | 2007 | 2008 | Change | 2007 | 2008 | Change | ||||||||||||||||||||||||||||
Admissions revenues (in millions) | $ | 879.1 | $ | 889.1 | 1.1 | % | $ | 208.4 | $ | 237.9 | 14.2 | % | $ | 1,087.5 | $ | 1,127.0 | 3.6 | % | ||||||||||||||||||
Concession revenues (in millions) | $ | 424.4 | $ | 426.5 | 0.5 | % | $ | 92.1 | $ | 108.3 | 17.6 | % | $ | 516.5 | $ | 534.8 | 3.5 | % | ||||||||||||||||||
Other revenues (in millions)(1) | $ | 45.6 | $ | 40.9 | (10.3 | )% | $ | 33.2 | $ | 39.6 | 19.3 | % | $ | 78.8 | $ | 80.5 | 2.2 | % | ||||||||||||||||||
Total revenues (in millions)(1) | $ | 1,349.1 | $ | 1,356.5 | 0.5 | % | $ | 333.7 | $ | 385.8 | 15.6 | % | $ | 1,682.8 | $ | 1,742.3 | 3.5 | % | ||||||||||||||||||
Attendance (in millions) | 151.7 | 147.9 | (2.5 | )% | 61.0 | 63.4 | 3.9 | % | 212.7 | 211.3 | (0.7 | )% | ||||||||||||||||||||||||
Revenues per screen (in dollars)(1) | $ | 376,771 | $ | 368,313 | (2.2 | )% | $ | 341,451 | $ | 378,252 | 10.8 | % | $ | 369,200 | $ | 370,469 | 0.3 | % |
(1) | U.S. operating segment revenues include eliminations of intercompany transactions with the international operating segment. See Note 22 of our audited consolidated financial statements included elsewhere in this prospectus. |
• | Consolidated. The increase in admissions revenues of $39.5 million was attributable to a 4.3% increase in average ticket price from $5.11 for 2007 to $5.33 for 2008, partially offset by a 0.7% decline in attendance. The increase in concession revenues of $18.3 million was attributable to a 4.1% increase in concession revenues per patron from $2.43 for 2007 to $2.53 for 2008, partially offset by the decline in attendance. The increases in average ticket price and concession revenues per patron were due to price increases and favorable exchange rates during most of the year in certain countries in which we operate. The 2.2% increase in other revenues was primarily attributable to increased screen advertising and other ancillary revenues in certain of our international locations and the favorable impact of exchange rates during most of the year in certain countries in which we operate. | |
• | U.S. The increase in admissions revenues of $10.0 million was attributable to a 3.8% increase in average ticket price from $5.79 for 2007 to $6.01 for 2008, partially offset by a 2.5% decrease in attendance. The increase in concession revenues of $2.1 million was attributable to a 2.9% increase in concession revenues per patron from $2.80 for 2007 to $2.88 for 2008, partially offset by the decline in attendance. The increases in average ticket price and concession revenues per patron were due to price increases. The 10.3% decrease in other revenues was primarily attributable to reduced screen advertising revenues earned under the exhibitor services agreement with NCM. See Note 6 to our audited consolidated financial statements included elsewhere in this prospectus. | |
• | International. The increase in admissions revenues of $29.5 million was attributable to a 9.6% increase in average ticket price from $3.42 for 2007 to $3.75 for 2008 and a 3.9% increase in attendance. The increase in concession revenues of $16.2 million was attributable to a 13.2% increase in concession revenues per patron from $1.51 for 2007 to $1.71 for 2008 and the increase in attendance. The increases in average ticket price and concession revenues per patron were due to price increases and favorable exchange rates during most of the year in certain countries in which we operate. The 19.3% increase in other revenues was primarily due to increased screen advertising and other ancillary revenues and the favorable impact of exchange rates during most of the year in certain countries in which we operate. |
52
Table of Contents
International Operating | ||||||||||||||||||||||||
U.S. Operating Segment | Segment | Consolidated | ||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2007 | 2008 | 2007 | 2008 | 2007 | 2008 | |||||||||||||||||||
Film rentals and advertising | $ | 485.2 | $ | 494.6 | $ | 104.5 | $ | 117.6 | $ | 589.7 | $ | 612.2 | ||||||||||||
Concession supplies | $ | 57.8 | $ | 58.5 | $ | 23.3 | $ | 28.1 | $ | 81.1 | $ | 86.6 | ||||||||||||
Salaries and wages | $ | 146.7 | $ | 149.5 | $ | 26.6 | $ | 31.5 | $ | 173.3 | $ | 181.0 | ||||||||||||
Facility lease expense | $ | 161.7 | $ | 166.8 | $ | 51.0 | $ | 58.8 | $ | 212.7 | $ | 225.6 | ||||||||||||
Utilities and other | $ | 149.0 | $ | 151.8 | $ | 42.3 | $ | 54.0 | $ | 191.3 | $ | 205.8 |
• | Consolidated. Film rentals and advertising costs were $612.2 million, or 54.3% of admissions revenues, for 2008 compared to $589.7 million, or 54.2% of admissions revenues, for 2007. The increase in film rentals and advertising costs for 2008 of $22.5 million was primarily due to a $39.5 million increase in admissions revenues. Concession supplies expense was $86.6 million, or 16.2% of concession revenues, for 2008 compared to $81.1 million, or 15.7% of concession revenues, for 2007. The increase in concession supplies expense of $5.5 million was primarily due to an $18.3 million increase in concession revenues and an increase in the concession supplies rate. The increased rate was primarily due to the relative increase in concession revenues from our international operations and increases in product costs from some of our international concession suppliers. |
• | U.S. Film rentals and advertising costs were $494.6 million, or 55.6% of admissions revenues, for 2008 compared to $485.2 million, or 55.2% of admissions revenues, for 2007. The increase in film rentals and advertising costs for 2008 of $9.4 million was primarily due to the increase in admissions revenues and higher film rentals and advertising rates. Concession supplies expense was $58.5 million, or 13.7% of concession revenues, for 2008 compared to $57.8 million, or 13.6% of concession revenues, for 2007. |
• | International. Film rentals and advertising costs were $117.6 million, or 49.4% of admissions revenues, for 2008 compared to $104.5 million, or 50.1% of admissions revenues, for 2007. The increase in film rentals and advertising costs of $13.1 million was due to a $29.5 million increase in admissions revenues, partially offset by a decrease in our film rental and advertising rate. Concession supplies expense was $28.1 million, or 25.9% of concession revenues, for 2008 compared to $23.3 million, or 25.3% of concession revenues, for 2007. The increase in concession supplies expense of $4.8 million was primarily due to the $16.2 million increase in concession revenues and the increased rate due to increases in product costs from some of our concession suppliers. |
53
Table of Contents
54
Table of Contents
U.S. | International | |||||||||||
Operating | Operating | |||||||||||
Segment | Segment | Consolidated | ||||||||||
Admissions revenues (in millions) | $ | 879.1 | $ | 208.4 | $ | 1,087.5 | ||||||
Concession revenues (in millions) | $ | 424.4 | $ | 92.1 | $ | 516.5 | ||||||
Other revenues (in millions)(1) | $ | 45.6 | $ | 33.2 | $ | 78.8 | ||||||
Total revenues (in millions)(1) | $ | 1,349.1 | $ | 333.7 | $ | 1,682.8 | ||||||
Attendance (in millions) | 151.7 | 61.0 | 212.7 | |||||||||
Revenues per screen (in dollars)(1) | $ | 376,771 | $ | 341,451 | $ | 369,200 |
(1) | U.S. operating segment revenues include eliminations of intercompany transactions with the international operating segment. See Note 22 of our audited consolidated financial statements included elsewhere in this prospectus. |
• | Consolidated. Admissions revenues of $1,087.5 million was attributable to attendance of 212.7 million patrons and an average ticket price of $5.11. Concession revenues of $516.5 million was attributable to attendance of 212.7 million patrons and a concession revenues per patron rate of $2.43. The 2007 period was the first full year of operations that included the 77 Century theatres acquired on October 5, 2006. See Note 5 to our audited consolidated financial statements included elsewhere in this prospectus for discussion of the Century Acquisition. The attendance levels were reflective of the solid slate of films released during 2007 and new theatre openings. Average ticket prices and concession revenues per patron were reflective of price increases and favorable exchange rates in certain countries in which we operate. | |
• | U.S. Admissions revenues of $879.1 million was attributable to attendance of 151.7 million patrons for 2007 and an average ticket price of $5.79. Concession revenues of $424.4 million was attributable |
55
Table of Contents
to attendance of 151.7 million patrons and a concession revenues per patron rate of $2.80. The 2007 period was the first full year of operations of the 77 Century theatres acquired on October 5, 2006. See Note 5 to our audited consolidated financial statements included elsewhere in this prospectus for discussion of the Century Acquisition. The attendance levels were reflective of the solid slate of films released during 2007 and new theatre openings. Average ticket prices and concession revenues per patron were reflective of price increases. |
• | International. Admissions revenues of $208.4 million was attributable to attendance of 61.0 million patrons and an average ticket price of $3.42. Concession revenues of $92.1 million was attributable to attendance of 61.0 million patrons and a concession revenues per patron rate of $1.51. Attendance levels were reflective of new theatre openings and average ticket prices and concession revenues per patron were reflective of price increases and favorable exchange rates in certain countries in which we operate. |
U.S. | International | |||||||||||
Operating | Operating | |||||||||||
Segment | Segment | Consolidated | ||||||||||
Film rentals and advertising | $ | 485.2 | $ | 104.5 | $ | 589.7 | ||||||
Concession supplies | $ | 57.8 | $ | 23.3 | $ | 81.1 | ||||||
Salaries and wages | $ | 146.7 | $ | 26.6 | $ | 173.3 | ||||||
Facility lease expense | $ | 161.7 | $ | 51.0 | $ | 212.7 | ||||||
Utilities and other | $ | 149.0 | $ | 42.3 | $ | 191.3 |
• | Consolidated. Film rentals and advertising costs were $589.7 million representing 54.2% of admissions revenues. Our film rental and advertising rate is reflective of higher than average rates on certain blockbuster sequels that were released during 2007. Concession supplies expense was $81.1 million representing 15.7% of concession revenues. |
• | U.S. Film rentals and advertising costs were $485.2 million representing 55.2% of admissions revenues. Film rentals and advertising costs reflected higher than average rates due to certain blockbuster sequels released during 2007. Concession supplies expense was $57.8 million representing 13.6% of concession revenues. |
56
Table of Contents
• | International. Film rentals and advertising costs were $104.5 million, representing 50.1% of admissions revenues. Concession supplies expense was $23.3 million, representing 25.3% of concession revenues. |
57
Table of Contents
U.S. | International | |||||||||||
Operating | Operating | |||||||||||
Segment | Segment | Consolidated | ||||||||||
Admissions revenues (in millions) | $ | 370.4 | $ | 143.8 | $ | 514.2 | ||||||
Concession revenues (in millions) | $ | 199.1 | $ | 61.1 | $ | 260.2 | ||||||
Other revenues (in millions)(1) | $ | 36.8 | $ | 17.9 | $ | 54.7 | ||||||
Total revenues (in millions)(1) | $ | 606.3 | $ | 222.8 | $ | 829.1 | ||||||
Attendance (in millions) | 81.6 | 46.9 | 128.5 | |||||||||
Revenues per screen (in dollars)(1) | $ | 247,564 | $ | 240,583 | $ | 245,649 |
(1) | U.S. operating segment revenues include eliminations of intercompany transactions with the international operating segment. See Note 22 of our audited consolidated financial statements included elsewhere in this prospectus. |
• | Consolidated. Admissions revenues of $514.2 million was attributable to attendance of 128.5 million patrons and an average ticket price of $4.00. Concession revenues of $260.2 million was attributable to attendance of 128.5 million patrons and a concession revenues per patron rate of $2.03. | |
• | U.S. Admissions revenues of $370.4 million was attributable to attendance of 81.6 million patrons and an average ticket price of $4.54. Concession revenues of $199.1 million was attributable to attendance of 81.6 million patrons and a concession revenues per patron rate of $2.44. | |
• | International. Admissions revenues of $143.8 million was attributable to attendance of 46.9 million patrons and an average ticket price of $3.06. Concession revenues of $61.1 million was attributable to attendance of 46.9 million patrons and a concession revenues per patron rate of $1.30. |
U.S. | International | |||||||||||
Operating | Operating | |||||||||||
Segment | Segment | Consolidated | ||||||||||
Film rentals and advertising | $ | 203.1 | $ | 71.9 | $ | 275.0 | ||||||
Concession supplies | $ | 26.3 | $ | 15.6 | $ | 41.9 | ||||||
Salaries and wages | $ | 62.2 | $ | 16.8 | $ | 79.0 | ||||||
Facility lease expense | $ | 75.9 | $ | 33.6 | $ | 109.5 | ||||||
Utilities and other | $ | 72.3 | $ | 28.6 | $ | 100.9 |
• | Consolidated. Film rentals and advertising costs were $275.0 million, representing 53.5% of admissions revenues. Concession supplies expense was $41.9 million, representing 16.1% of concession revenues. |
58
Table of Contents
• | U.S. Film rentals and advertising costs were $203.1 million, representing 54.8% of admissions revenues. Concession supplies expense was $26.3 million, representing 13.2% of concession revenues. |
• | International. Film rentals and advertising costs were $71.9 million, representing 50.0% of admissions revenues. Concession supplies expense was $15.6 million, representing 25.5% of concession revenues. |
59
Table of Contents
U.S. | International | |||||||||||
Operating | Operating | |||||||||||
Segment | Segment | Consolidated | ||||||||||
Admissions revenues (in millions) | $ | 207.6 | $ | 38.5 | $ | 246.1 | ||||||
Concession revenues (in millions) | $ | 98.3 | $ | 17.3 | $ | 115.6 | ||||||
Other revenues (in millions)(1) | $ | 22.5 | $ | 7.3 | $ | 29.8 | ||||||
Total revenues (in millions)(1) | $ | 328.4 | $ | 63.1 | $ | 391.5 | ||||||
Attendance (in millions) | 37.2 | 12.6 | 49.8 | |||||||||
Revenues per screen (in dollars)(1) | $ | 100,939 | $ | 66,203 | $ | 93,072 |
(1) | U.S. operating segment revenues include eliminations of intercompany transactions with the international operating segment. See Note 22 of our audited consolidated financial statements included elsewhere in this prospectus. |
• | Consolidated. Admissions revenues of $246.1 million was attributable to attendance of 49.8 million patrons and an average ticket price of $4.94. Concession revenues of $115.6 million was attributable to attendance of 49.8 million patrons and concession revenues per patron rate of $2.32. | |
• | U.S. Admissions revenues of $207.6 million was attributable to attendance of 37.2 million patrons and an average ticket price of $5.59. Concession revenues of $98.3 million was attributable to attendance of 37.2 million patrons and a concession revenues per patron rate of $2.65. | |
• | International. Admissions revenues of $38.5 million was attributable to attendance of 12.6 million patrons and an average ticket price of $3.05. Concession revenues of $17.3 million was attributable to attendance of 12.6 million patrons and a concession revenues per patron rate of $1.37. |
U.S. | International | |||||||||||
Operating | Operating | |||||||||||
Segment | Segment | Consolidated | ||||||||||
Film rentals and advertising | $ | 112.3 | $ | 18.7 | $ | 131.0 | ||||||
Concession supplies | $ | 12.4 | $ | 4.7 | $ | 17.1 | ||||||
Salaries and wages | $ | 33.6 | $ | 6.0 | $ | 39.6 | ||||||
Facility lease expense | $ | 38.6 | $ | 9.7 | $ | 48.3 | ||||||
Utilities and other | $ | 36.0 | $ | 7.9 | $ | 43.9 |
• | Consolidated. Film rentals and advertising costs were $131.0 million, representing 53.2% of admissions revenues. Concession supplies expense was $17.1 million, representing 14.8% of concession revenues. |
• | U.S. Film rentals and advertising costs were $112.3 million, representing 54.1% of admissions revenues. Concession supplies expense was $12.4 million, representing 12.6% of concession revenues. |
• | International. Film rentals and advertising costs were $18.7 million, representing 48.6% of admissions revenues. Concession supplies expense was $4.7 million, representing 27.2% of concession revenues. |
60
Table of Contents
61
Table of Contents
New | Existing | |||||||||||
Period | Theatres | Theatres | Total | |||||||||
Period from January 1, 2006 to October 4, 2006 | $ | 52.1 | $ | 25.8 | $ | 77.9 | ||||||
Period from October 5, 2006 to December 31, 2006 | $ | 16.7 | $ | 12.5 | $ | 29.2 | ||||||
Year Ended December 31, 2007 | $ | 113.3 | $ | 33.0 | $ | 146.3 | ||||||
Year Ended December 31, 2008 | $ | 69.9 | $ | 36.2 | $ | 106.1 | ||||||
Nine Months Ended September 30, 2009 | $ | 32.1 | $ | 53.5 | $ | 85.6 |
62
Table of Contents
September 30, 2009 | December 31, 2008 | |||||||
Cinemark, USA, Inc. term loan | $ | 1,086.4 | $ | 1,094.8 | ||||
Cinemark USA, Inc. 85/8% senior notes due 2019(1) | 458.7 | — | ||||||
Cinemark USA, Inc. 9% senior subordinated notes due 2013 | 0.2 | 0.2 | ||||||
Other long-term debt | 1.3 | 2.2 | ||||||
Total long-term debt | 1,546.6 | 1,097.2 | ||||||
Less current portion | 12.5 | 12.5 | ||||||
Long-term debt, less current portion | $ | 1,534.1 | $ | 1,084.7 | ||||
(1) | Includes the $470.0 million aggregate principal amount of the 8.625% senior notes net of the discount of $11.3 million. |
Payments Due by Period | ||||||||||||||||||||
Less Than | 1-3 | 4-5 | After | |||||||||||||||||
Contractual Obligations | Total | One Year | Years | Years | 5 Years | |||||||||||||||
(In millions) | ||||||||||||||||||||
Long-term debt(1) | $ | 1,557.9 | $ | 12.5 | $ | 22.4 | $ | 1,053.0 | $ | 470.0 | ||||||||||
Scheduled interest payments on long-term debt(2) | 575.9 | 74.5 | 148.4 | 106.5 | 246.5 | |||||||||||||||
Operating lease obligations | 1,899.4 | 190.8 | 373.1 | 357.6 | 977.9 | |||||||||||||||
Capital lease obligations | 142.0 | 7.1 | 14.9 | 18.6 | 101.4 | |||||||||||||||
Scheduled interest payments on capital leases | 111.7 | 14.2 | 26.2 | 22.8 | 48.5 | |||||||||||||||
Employment agreements | 9.9 | 3.3 | 6.6 | — | — | |||||||||||||||
Purchase commitments(3) | 62.5 | 16.5 | 45.8 | 0.1 | 0.1 | |||||||||||||||
Current liability for uncertain tax positions(4) | 10.8 | 10.8 | — | — | — | |||||||||||||||
Total obligations | $ | 4,370.1 | $ | 329.7 | $ | 637.4 | $ | 1,558.6 | $ | 1,844.4 | ||||||||||
(1) | Includes the 8.625% senior notes in the aggregate principal amount of $470.0 million, excluding the discount of $11.3 million. | |
(2) | Amounts include scheduled interest payments on fixed rate and variable rate debt agreements. Estimates for the variable rate interest payments were based on interest rates in effect on September 30, 2009. The average interest rates on our fixed rate and variable rate debt were 7.6% and 2.1%, respectively, as of September 30, 2009. | |
(3) | Includes estimated capital expenditures associated with the construction of new theatres to which we were committed as of September 30, 2009. | |
(4) | The contractual obligations table excludes the long-term portion of our liability for uncertain tax positions of $15.5 million because we cannot make a reliable estimate of the timing of the related cash payments. |
63
Table of Contents
64
Table of Contents
65
Table of Contents
Category | Moody’s | Standard and Poor’s | ||||||
Cinemark USA, Inc. 8.625% Senior Notes | B3 | B- | ||||||
Cinemark USA, Inc. Senior Secured Credit Facility | Ba3 | B |
66
Table of Contents
67
Table of Contents
September 30, 2009 | December 31, 2008 | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
Value | Value | Value | Value | |||||||||||||
Debt(1) | $ | (1,546,624 | ) | $ | (1,557,565 | ) | $ | (1,097,144 | ) | $ | (1,104,188 | ) | ||||
Interest rate swap agreements(2) | $ | (20,347 | ) | $ | (20,347 | ) | $ | (24,781 | ) | $ | (24,781 | ) |
(1) | See Note 8 to the interim financial statements included in this prospectus. | |
(2) | See Note 9 to the interim financial statements included in this prospectus. |
68
Table of Contents
Average | ||||||||||||||||||||||||||||||||||||
Expected Maturity for the Twelve-Month Periods Ending September 30, | Interest | |||||||||||||||||||||||||||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | Thereafter | Total | Fair Value | Rate | ||||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||||||||||||
Fixed rate(1) | $ | — | $ | — | $ | — | $ | 37.0 | $ | 263.2 | $ | 470.0 | $ | 770.2 | $ | 769.5 | 7.6 | % | ||||||||||||||||||
Variable rate | 12.5 | 11.2 | 11.2 | 752.8 | — | — | 787.7 | 788.1 | 2.1 | % | ||||||||||||||||||||||||||
Total debt | $ | 12.5 | $ | 11.2 | $ | 11.2 | $ | 789.8 | $ | 263.2 | $ | 470.0 | $ | 1,557.9 | $ | 1,557.6 | ||||||||||||||||||||
(1) | Includes $300.0 million of our term loan, which represents the debt hedged with our interest rate swap agreements. |
69
Table of Contents
70
Table of Contents
71
Table of Contents
U.S. Box | Average Ticket | |||||||||||
Year | Office Revenues | Attendance | Price | |||||||||
($ in millions) | (In millions) | |||||||||||
1998 | $ | 6,760 | 1,438 | $ | 4.69 | |||||||
1999 | $ | 7,314 | 1,440 | $ | 5.08 | |||||||
2000 | $ | 7,468 | 1,383 | $ | 5.39 | |||||||
2001 | $ | 8,125 | 1,438 | $ | 5.66 | |||||||
2002 | $ | 9,272 | 1,599 | $ | 5.81 | |||||||
2003 | $ | 9,165 | 1,521 | $ | 6.03 | |||||||
2004 | $ | 9,215 | 1,484 | $ | 6.21 | |||||||
2005 | $ | 8,832 | 1,376 | $ | 6.41 | |||||||
2006 | $ | 9,138 | 1,395 | $ | 6.55 | |||||||
2007 | $ | 9,629 | 1,400 | $ | 6.88 | |||||||
2008 | $ | 9,791 | 1,364 | $ | 7.18 |
72
Table of Contents
73
Table of Contents
Total | Total | |||||||
State | Theatres | Screens | ||||||
Texas | 79 | 1,024 | ||||||
California | 63 | 762 | ||||||
Ohio | 20 | 223 | ||||||
Utah | 13 | 169 | ||||||
Nevada | 10 | 154 | ||||||
Illinois | 9 | 128 | ||||||
Colorado | 8 | 127 | ||||||
Kentucky | 8 | 95 | ||||||
Arizona | 7 | 106 | ||||||
Oregon | 7 | 102 |
74
Table of Contents
Total | Total | |||||||
State | Theatres | Screens | ||||||
Oklahoma | 6 | 67 | ||||||
Indiana | 6 | 58 | ||||||
Florida | 5 | 98 | ||||||
Louisiana | 5 | 74 | ||||||
Pennsylvania | 5 | 73 | ||||||
New Mexico | 4 | 54 | ||||||
Virginia | 4 | 52 | ||||||
North Carolina | 4 | 41 | ||||||
Mississippi | 3 | 41 | ||||||
Iowa | 3 | 37 | ||||||
Arkansas | 3 | 30 | ||||||
Washington | 2 | 30 | ||||||
Georgia | 2 | 27 | ||||||
New York | 2 | 27 | ||||||
South Carolina | 2 | 22 | ||||||
West Virginia | 2 | 22 | ||||||
Maryland | 1 | 24 | ||||||
Kansas | 1 | 20 | ||||||
Michigan | 1 | 16 | ||||||
Alaska | 1 | 16 | ||||||
New Jersey | 1 | 16 | ||||||
Missouri | 1 | 15 | ||||||
South Dakota | 1 | 14 | ||||||
Tennessee | 1 | 14 | ||||||
Wisconsin | 1 | 14 | ||||||
Massachusetts | 1 | 12 | ||||||
Delaware | 1 | 10 | ||||||
Minnesota | 1 | 8 | ||||||
Montana | 1 | 8 | ||||||
Total United States | 295 | 3,830 | ||||||
Canada | 1 | 12 | ||||||
Total | 296 | 3,842 | ||||||
Total | Total | |||||||
Country | Theatres | Screens | ||||||
Brazil | 46 | 388 | ||||||
Mexico | 31 | 296 | ||||||
Central America(1) | 12 | 81 | ||||||
Chile | 11 | 87 | ||||||
Colombia | 11 | 64 | ||||||
Argentina | 9 | 74 | ||||||
Peru | 6 | 50 | ||||||
Ecuador | 4 | 26 | ||||||
Total | 130 | 1,066 | ||||||
(1) | Includes Honduras, El Salvador, Nicaragua, Costa Rica, Panama and Guatemala. |
75
Table of Contents
76
Table of Contents
• | Optimization of product mix. We offer concession products that primarily include various sizes of popcorn, soft drinks and candy. Different varieties and flavors of candy and soft drinks are offered at theatres based on preferences in that particular geographic region. Our point of sale system allows us to monitor product sales and make changes to product mix as necessary. Specially priced combos and promotions are launched on a regular basis to increase average concession purchases as well as to attract new buyers. | |
• | Staff training. Employees are continually trained in “suggestive-selling” and “upselling” techniques. Consumer promotions conducted at the concession stand usually include a motivational element that rewards theatre staff for exceptional combo sales during the period. | |
• | Theatre design. Our theatres are designed to optimize efficiencies at the concession stands, which include multiple service stations to facilitate serving more customers more quickly. We strategically place large concession stands within theatres to heighten visibility, reduce the length of concession lines, and improve traffic flow around the concession stands. Some of our concession areas are designed as self-service stations which allow customers to select their own refreshments and proceed to the cash register when they are ready. This design presents efficient service, enhanced choice and superior visibility of concession items. Concession designs in many of our new theatres have incorporated the self-service model and the associated benefits. | |
• | Cost control. We negotiate prices for concession supplies directly with concession vendors and manufacturers to obtain bulk rates. Concession supplies are distributed through a national distribution network. The concession distributor supplies and distributes inventory to the theatres, who place orders directly with the vendors to replenish stock. |
• | advertising through its branded“First Look”pre-feature entertainment program, and lobby promotions and displays, | |
• | live and pre-recorded networked and single-site meetings and events, and | |
• | live and pre-recorded concerts, sporting events and other non-film entertainment programming. |
77
Table of Contents
78
Table of Contents
79
Table of Contents
80
Table of Contents
81
Table of Contents
Name | Age | Position | ||||
Lee Roy Mitchell | 72 | Chairman of the Board | ||||
Alan W. Stock | 49 | Chief Executive Officer; Director | ||||
Timothy Warner | 64 | President; Chief Operating Officer; Director | ||||
Robert Copple | 51 | Executive Vice President; Treasurer; Chief Financial Officer; Assistant Secretary; Director | ||||
Michael Cavalier | 43 | Senior Vice President-General Counsel and Secretary | ||||
Robert Carmony | 51 | Senior Vice President-New Technology and Training | ||||
Walter Hebert, III | 63 | Senior Vice President-Purchasing | ||||
Tom Owens | 52 | Senior Vice President-Real Estate | ||||
Steve Bunnell | 49 | Senior Vice President-Film Licensing | ||||
Don Harton | 52 | Vice President-Construction | ||||
James Meredith | 41 | Vice President-Marketing and Communications | ||||
Steve Zuehlke | 51 | Vice President-Director of Theatre Operations |
82
Table of Contents
83
Table of Contents
Name | Age | Position | ||||
Lee Roy Mitchell | 72 | Chairman of the Board; Director | ||||
Benjamin D. Chereskin | 50 | Director | ||||
Vahe A. Dombalagian | 36 | Director | ||||
Peter R. Ezersky | 48 | Director | ||||
Enrique F. Senior | 66 | Director | ||||
Raymond W. Syufy | 47 | Director | ||||
Carlos M. Sepulveda | 52 | Director | ||||
Roger T. Staubach | 67 | Director | ||||
Donald G. Soderquist | 75 | Director | ||||
Steven P. Rosenberg | 51 | Director |
84
Table of Contents
85
Table of Contents
• | assist the Cinemark Holdings Board in its oversight responsibilities regarding (1) the integrity of our financial statements, (2) our risk management compliance with legal and regulatory requirements, (3) our system of internal controls regarding finance and accounting and (4) our accounting, auditing and financial reporting processes generally, including the qualifications, independence and performance of the independent registered public accountant; | |
• | prepare the report required by the SEC for inclusion in Cinemark Holdings’s annual proxy or information statement; | |
• | appoint, retain, compensate, evaluate and replace Cinemark Holdings’s independent accountants; | |
• | approve audit and non-audit services to be performed by the independent accountants; | |
• | establish procedures for the receipt, retention and treatment of complaints received regarding accounting, internal accounting controls or auditing matters, and the confidential, anonymous submission by employees of concerns regarding questionable accounting or auditing matters; and | |
• | perform such other functions as the Cinemark Holdings Board may from time to time assign to the Audit Committee. |
86
Table of Contents
• | annual base salaries; | |
• | annual performance-based cash incentive payments; and | |
• | long term equity incentive compensation. |
• | determining the compensation for each of the named executive officers, and reviews, evaluates and oversees the Company’s compensation program; |
87
Table of Contents
• | determining the compensation for the other executive officers and other senior officers it deems appropriate; | |
• | establishing certain business criteria and performance targets relevant to compensation for the Chief Executive Officer and other executive officers and evaluating their performance against such business criteria and performance targets; and | |
• | approving the grant of all equity based compensation. |
• | nature and responsibility of the position; | |
• | expertise of the individual executive; | |
• | competitiveness of the market for the executive’s services; | |
• | potential for driving the Company’s success in the future; | |
• | peer data; |
88
Table of Contents
• | the performance reviews and recommendations of the Chief Executive Officer (except in the case of his own compensation); and | |
• | other judgmental factors deemed relevant by the Compensation Committee such as recommendations of the compensation consultant. |
89
Table of Contents
Name | Bonus Amount | |||
Lee Roy Mitchell | $ | 855,241 | ||
Alan Stock | $ | 649,303 | ||
Tim Warner | $ | 356,837 | ||
Robert Copple | $ | 335,846 | ||
Michael Cavalier | $ | 272,875 |
90
Table of Contents
IRR | Performance Shares Issuable | |
IRR equal to 8.5% but less than 10.5% | 331/3% of the maximum performance shares issuable | |
IRR equal to 10.5% but less than 12.5% | 662/3% of the maximum performance shares issuable | |
IRR equal to or greater than 12.5% | 100% of the maximum performance shares issuable |
91
Table of Contents
92
Table of Contents
93
Table of Contents
94
Table of Contents
95
Table of Contents
96
Table of Contents
97
Table of Contents
Non-Equity | ||||||||||||||||||||||||||||||||
Stock | Incentive Plan | All Other | ||||||||||||||||||||||||||||||
Bonus | Awards | Option | Compensation | Compensation | ||||||||||||||||||||||||||||
Name and Principal Position | Year | Salary ($) | ($)(1) | (2) | Awards(3) ($) | (4) ($) | ($) | Total ($) | ||||||||||||||||||||||||
Lee Roy Mitchell | 2008 | 794,516 | — | — | — | 855,241 | 130,637(5 | ) | 1,780,394 | |||||||||||||||||||||||
Chairman of the Board | 2007 | 763,958 | 58,000 | — | — | — | 123,806(5 | ) | 945,764 | |||||||||||||||||||||||
2006 | 763,958 | — | — | — | 385,773 | 24,701(5 | ) | 1,174,432 | ||||||||||||||||||||||||
Alan W. Stock | 2008 | 603,200 | — | 143,399 | 394,951 | 649,303 | 31,563(6 | ) | 1,822,416 | |||||||||||||||||||||||
Chief Executive Officer | 2007 | 580,000 | 58,000 | — | 415,761 | — | 6,868,568(6 | ) | 7,922,329 | |||||||||||||||||||||||
2006 | 452,097 | — | — | 415,761 | 227,698 | 634,180(6 | ) | 1,729,736 | ||||||||||||||||||||||||
Timothy Warner | 2008 | 442,000 | — | 84,063 | 394,951 | 356,837 | 24,445(7 | ) | 1,302,296 | |||||||||||||||||||||||
President & Chief Operating | 2007 | 425,000 | 50,000 | — | 415,761 | — | 14,925(7 | ) | 905,686 | |||||||||||||||||||||||
Officer | 2006 | 366,616 | — | — | 415,761 | 184,645 | 14,772(7 | ) | 981,794 | |||||||||||||||||||||||
Robert Copple | 2008 | 416,000 | — | 79,115 | 394,951 | 335,846 | 25,648(8 | ) | 1,251,560 | |||||||||||||||||||||||
Chief Financial Officer, | 2007 | 400,000 | 45,000 | — | 415,761 | — | 16,673(8 | ) | 877,434 | |||||||||||||||||||||||
Treasurer & Executive VP | 2006 | 330,118 | — | — | 415,761 | 166,263 | 16,631(8 | ) | 928,773 | |||||||||||||||||||||||
Michael D. Cavalier | 2008 | 338,000 | — | 64,281 | 256,718 | 272,875 | 23,976(9 | ) | 955,850 | |||||||||||||||||||||||
Sr. VP — General Counsel and | 2007 | 325,000 | 40,000 | — | 243,207 | — | 16,634(9 | ) | 624,841 | |||||||||||||||||||||||
Secretary | 2006 | 291,861 | — | — | 243,207 | 146,995 | 16,372(9 | ) | 698,435 |
(1) | In 2008, the Compensation Committee recommended and the Cinemark Holdings Board approved a discretionary bonus outside of the incentive bonus program for the 2007 fiscal year. The decision of the Compensation Committee and the Cinemark Holdings Board was based in large part on the efforts made during 2007 to integrate Century Theatres into the Company, consummate the initial public offering of National CineMedia, Inc. and complete Cinemark Holdings’s initial public offering. | |
(2) | These amounts represent the portion of the fair value of the performance shares and restricted shares recognized as compensation expense during fiscal year 2008 in accordance with SFAS 123(R), “Share Based Payment” or FAS 123R (disregarding estimate of forfeitures related to service based vesting conditions) and do not represent cash payments made to the individuals, amounts realized or amounts that may be realized. For FAS 123R purposes, we assumed the mid-point IRR for purposes of recording compensation expense over the vesting period. See Note 18 to the financials contained elsewhere in this prospectus, for details of the assumptions used in valuation of the restricted stock and performance shares. The actual value realized by the named executive officers with respect to the restricted share awards will depend on the market value of Holdings Common Stock on the date the restricted stock is vested. The actual value realized by the named executive officers with respect to the performance share awards will depend on the market value of Holdings Common Stock on the date the restricted stock unit is vested which will be issued only upon achievement of certain performance targets. |
98
Table of Contents
(3) | These amounts represent the portion of the fair value of the options recognized as compensation expense during the fiscal years 2008, 2007 and 2006 for awards granted during 2004 based on the grant date fair value of the named executive officer’s option awards in accordance with SFAS 123(R) and do not reflect cash payments made to the applicable executive. During 2008, the Company reduced its estimated forfeiture rate based on actual cumulative stock option forfeitures and therefore recorded increased compensation expense on outstanding options during 2008. See Note 18 to the financials contained elsewhere in this prospectus, for details of the assumptions used in valuation of the options. The actual value realized by the named executive officers with respect to the option awards will depend on the difference between the market value of Holdings Common Stock on the date the option is exercised and the exercise price. | |
(4) | Bonuses earned in a fiscal year are paid in March of the following year. The 2008 bonuses were earned under the Bonus Plan approved by the stockholders of Cinemark Holdings at the 2008 annual meeting and were paid on March 2, 2009. No bonuses were earned in 2007 under the incentive bonus program since Cinemark Holdings did not meet the minimum Adjusted EBITDA threshold established by Cinemark Holdings Board. | |
(5) | Represents an annual matching contribution to Mr. Mitchell’s 401(k) savings plan ($12,075 in 2008, $11,813 in 2007 and $11,550 in 2006), value of the use of a Company vehicle for one year ($18,417 in 2008, $10,250 for each of 2007 and 2006) and the dollar value of life insurance premiums and disability insurance paid by us for the benefit of Mr. Mitchell ($100,145 in 2008, $101,743 in 2007 and $2,901 in 2006). No life insurance premium payments were made by us for Mr. Mitchell in 2006. Premium payments resumed in 2007. | |
(6) | Represents an annual matching contribution to Mr. Stock’s 401(k) savings plan ($12,075 in 2008, $11,813 in 2007 and $11,550 in 2006), dollar value of life insurance premiums and disability insurance paid by us for the benefit of Mr. Stock ($3,695 in 2008, $3,695 in 2007 and $3,793 in 2006), dividends paid on restricted stock ($15,793 in 2008) and payments under Mr. Stock’s Profit Participation Agreement for certain of our theatres ($6,853,060 upon termination of the Profit Participation Agreement, and as payment under the Profit Participation Agreement, $114,000 in 2007 and $618,837 in 2006). See discussion under the heading “Certain Relationships and Related Party Transactions.’’ | |
(7) | Represents an annual matching contribution to Mr. Warner’s 401(k) savings plan ($12,075 in 2008, $11,813 in 2007 and $11,550 in 2006), dollar value of life insurance premiums and disability insurance paid by us for the benefit of Mr. Warner ($3,112 in 2008, $3,112 in 2007 and $3,222 in 2006) and dividends paid on restricted stock ($9,258 in 2008). | |
(8) | Represents an annual matching contribution to Mr. Copple’s 401(k) savings plan ($12,075 in 2008, $11,813 in 2007 and $11,550 in 2006), dollar value of life insurance premiums and disability insurance paid by us for the benefit of Mr. Copple ($4,860 in 2008, $4,860 in 2007 and $5,081 in 2006) and dividends paid on restricted stock ($8,713 in 2008). | |
(9) | Represents an annual matching contribution to Mr. Cavalier’s 401(k) savings plan ($12,075 in 2008, $11,813 in 2007 and $11,550 in 2006), dollar value of life insurance premiums and disability insurance paid by us for the benefit of Mr. Cavalier ($4,822 for 2008, 2007 and 2006) and dividends paid on restricted stock ($7,079 in 2008). |
99
Table of Contents
All Other | ||||||||||||||||||||||||||||||||||||
Stock | Grant | |||||||||||||||||||||||||||||||||||
Estimated Future Payouts | Estimated Future Payouts | Award: | Date Fair | |||||||||||||||||||||||||||||||||
Under Non-Equity Incentive Plan | Under Equity Incentive | Number of | Value of | |||||||||||||||||||||||||||||||||
Awards ($)(1) | Plan Awards (#)(2) | Shares of | Stock | |||||||||||||||||||||||||||||||||
Grant | Threshold | Threshold | Target | Maximum | Stock or | Awards | ||||||||||||||||||||||||||||||
Name | Date | ($) | Target ($) | Maximum ($) | (#) | (#) | (#) | Units(3) | ($) | |||||||||||||||||||||||||||
Lee Roy Mitchell | — | 264,839 | 794,516 | 1,059,360 | — | — | — | — | — | |||||||||||||||||||||||||||
Alan W. Stock | 3/28/08 | 201,067 | 603,200 | 804,270 | 14,623 | 29,247 | 43,870 | 29,247 | 377,000 | |||||||||||||||||||||||||||
Tim Warner | 3/28/08 | 110,500 | 331,500 | 442,000 | 8,572 | 17,145 | 25,717 | 17,145 | 221,000 | |||||||||||||||||||||||||||
Robert Copple | 3/28/08 | 104,000 | 312,000 | 416,000 | 8,068 | 16,136 | 24,204 | 16,136 | 208,000 | |||||||||||||||||||||||||||
Michael Cavalier | 3/28/08 | 84,500 | 253,500 | 338,000 | 6,555 | 13,110 | 19,665 | 13,110 | 169,000 |
(1) | In March 2008, the Compensation Committee established performance criteria, performance targets and awards for our named executive officers for the 2008 fiscal year under the terms of the Bonus Plan which was approved by Cinemark Holdings’s stockholders at the 2008 annual meeting. Each performance target under the 2008 awards has a threshold, target and maximum level of payment opportunity, with the target payment opportunity equal to 33.3% and the maximum payment opportunity equal to 133.3% of the individual’s target bonus. The Compensation Committee approved the 2008 bonuses for the named executive officers on February 27, 2008 and the bonuses were paid on March 2, 2009. See the section on Compensation Discussion and Analysis for a description of the bonus process under the Bonus Plan for each named executive officer and the Summary Compensation Table for the actual bonus amounts paid to each named executive officer for the 2008 fiscal year. | |
(2) | In March 2008, the Compensation Committee approved performance awards in the form of restricted stock units for an aggregate maximum of 113,456 hypothetical shares of restricted stock to our named executive officers, except Mr. Mitchell, who, the Compensation Committee determined, had sufficient equity ownership to align his interests with the interests of the stockholders. Such grants were effective and the number of shares subject to each award was determined in part by reference to the closing price of the Common Stock on March 28, 2008 at $12.89 per share. Such shares vest based on a combination of financial performance factors and continued service. The Performance Period for the 2008 restricted stock unit awards ends December 31, 2010. Each performance target under the restricted stock unit awards will have a threshold, target and maximum level of payment opportunity, with the maximum payment opportunity equal to 150% of the individual’s target opportunity. If the IRR for the three year period is at least 8.5% (threshold), 331/3% of the maximum restricted stock units will vest. If the IRR for the three year period is at least 10.5% (target), 662/3% of the maximum restricted stock units will vest. If the IRR for the three year period is at least 12.5% or greater (maximum), 100% of the maximum restricted stock units will vest. All payouts of restricted stock units that vest will be in the form of restricted stock that will vest if the participant continues to provide services through March 28, 2012 (the fourth anniversary of the grant date). The restricted stock unit awards granted with respect to the performance awards were made pursuant to the Restated Incentive Plan, contingent on stockholder approval. The Restated Incentive Plan was approved by the stockholders at the 2008 annual meeting. Restricted stock unit awards are eligible to receive dividend equivalent payments to the extent declared with respect to our Common Stock if and at the time the restricted stock unit awards become vested. The 2008 compensation expense for such shares for financial reporting purposes by the Company is included in the Summary Compensation Table in the column labeled “Stock Awards” and the valuation assumptions are referenced in Footnote of that table. | |
(3) | In March 2008, the Compensation Committee approved restricted share awards for an aggregate of 75,638 shares of restricted stock to our named executive officers, except Mr. Mitchell, under our Restated |
100
Table of Contents
Incentive Plan. Such grants were effective and the number of shares subject to each award was determined by reference to the closing price of Holdings Common Stock on March 28, 2008 at $12.89 per share. Such shares vest based on continued service as follows: 50% on March 28, 2010 and the remaining 50% on March 28, 2012. Dividends were paid on the restricted stock at the rate of $0.18 per share. The dividend rate was the same as paid to other stockholders of Cinemark Holdings. The 2008 compensation expense for such shares for financial reporting purposes by the Company is included in the Summary Compensation Table in the column labeled “Stock Awards” and the valuation assumptions are referenced in Footnote of that table. |
Option Awards | Stock Awards | |||||||||||||||||||||||||||||||
Equity | Equity | |||||||||||||||||||||||||||||||
Incentive Plan | Incentive Plan | |||||||||||||||||||||||||||||||
Awards: | Awards: | |||||||||||||||||||||||||||||||
Market | Number of | Market or | ||||||||||||||||||||||||||||||
Number | Value of | Unearned | Payout Value | |||||||||||||||||||||||||||||
Number of | Number of | of Shares | Shares or | Shares, Units | of Unearned | |||||||||||||||||||||||||||
Securities | Securities | or Units of | Units of | or Other | Shares, Units | |||||||||||||||||||||||||||
Underlying | Underlying | Stock that | Stock that | Rights that | or Other | |||||||||||||||||||||||||||
Unexercised | Unexercised | Option | Have not | Have not | Have not | Rights that | ||||||||||||||||||||||||||
Options | Options | Exercise | Option | Vested | Vested | Vested | have not Vested | |||||||||||||||||||||||||
(#) | (#) | Price | Expiration | (#) | ($) | (#) | ($) | |||||||||||||||||||||||||
Name | Exercisable | Unexercisable | ($) | Date | (1) | (2) | (3) | (4) | ||||||||||||||||||||||||
Lee Roy Mitchell | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Alan W. Stock | 864,373 | 45,362 | $ | 7.63 | 9/30/2014 | 29,247 | 217,305 | 14,623 | 108,649 | |||||||||||||||||||||||
Timothy Warner | 864,373 | 45,362 | $ | 7.63 | 9/30/2014 | 17,145 | 127,387 | 8,572 | 63,690 | |||||||||||||||||||||||
Robert Copple | 864,373 | 45,362 | $ | 7.63 | 9/30/2014 | 16,136 | 119,890 | 8,068 | 59,945 | |||||||||||||||||||||||
Michael Cavalier | 561,842 | 29,485 | $ | 7.63 | 9/30/2014 | 13,110 | 97,407 | 6,555 | 48,704 |
(1) | The reported numbers represent the number of unvested restricted stock for each of the named executive officers as of the year ended December 31, 2008. Such shares vest based on continued service as follows: 50% on March 28, 2010 and the remaining 50% on March 28, 2012. See Footnote 3 to the Grants of Plan-Based Awards Table. | |
(2) | The market value of the restricted stock was valued at the closing price of Holdings Common Stock on December 31, 2008 of $7.43 per share. | |
(3) | The reported numbers represent the number of unearned performance shares in the form of restricted stock units for each of the named executive officers, based on the achievement of threshold performance goals during the three fiscal year period ending December 31, 2010. See Footnote 2 to the Grants of Plan-Based Awards Table. | |
(4) | The market value of the unearned performance shares in the form of restricted stock units was valued based on the achievement of threshold performance goals during the three fiscal year period ending December 31, 2010 at the closing price of Holdings Common Stock on December 31, 2008 of $7.43 per share. See Footnote 2 to Grants of Plan Based Awards Table. |
101
Table of Contents
Value of | ||||||||||||||||||||||||||||
Health | Life & | Equity | ||||||||||||||||||||||||||
Salary | Bonus | Insurance | Disability | Awards | ||||||||||||||||||||||||
Name | (1) | (2) | (3) | Insurance(3) | Assistance(4) | (5) | Total | |||||||||||||||||||||
Lee Roy Mitchell | $ | 1,589,032 | $ | 913,241 | $ | 4,929 | $ | 100,145 | $ | 86,500 | $ | — | $ | 2,693,847 | ||||||||||||||
Alan W. Stock | $ | 1,206,400 | $ | 707,303 | $ | 19,834 | $ | 7,390 | $ | 792 | $ | 165,139 | $ | 2,106,858 | ||||||||||||||
Timothy Warner | $ | 884,000 | $ | 406,837 | $ | 16,718 | $ | 6,224 | $ | 792 | $ | 96,805 | $ | 1,411,376 | ||||||||||||||
Robert Copple | $ | 832,000 | $ | 380,846 | $ | 19,834 | $ | 9,720 | $ | 792 | $ | 91,107 | $ | 1,334,299 | ||||||||||||||
Michael Cavalier | �� | $ | 676,000 | $ | 312,875 | $ | 19,834 | $ | 9,644 | $ | 792 | $ | 74,018 | $ | 1,093,163 |
(1) | The amounts reported are calculated as follows: two times the annual base salary in effect as of December 31, 2008. | |
(2) | The amounts reported are calculated as follows: the sum of the annual bonus the executive would have received for the fiscal year ended December 31, 2008 and the annual bonus received by the executive for the fiscal year ended December 31, 2007. See Footnote 1 to Summary Compensation Table. | |
(3) | The amounts reported are calculated as follows: welfare benefit plans and insurance programs for a period of 12 months for Mr. Lee Roy Mitchell and 24 months for Messers. Stock, Warner, Copple and Cavalier. Disability insurance includes premiums for long-term disability, individual disability income protection and short-term disability. | |
(4) | Lee Roy Mitchell is entitled to receive tax preparation assistance for five years following the date of termination. We estimate the cost of such preparation to be approximately $17,300 per year for five years. Messers Stock, Warner, Copple and Cavalier are entitled to use our office space for a period of three months following the date of termination. We estimate the amount to be approximately $792 for the use of a 144 square foot office at a rental rate of approximately $22 per square foot per annum. | |
(5) | The amounts reported have been determined based on the following provision in the respective employment agreements. Upon termination by us without cause or by the named executive officer for good reason, all outstanding options shall be vested and/or exercisable. The number of options that would have vested in each named executive officer on December 31, 2008 is as follows: 909,735 for Alan Stock, 909,735 for Tim Warner, 909,735 for Robert Copple and 591,327 for Michael Cavalier. |
102
Table of Contents
Life & | Value of | |||||||||||||||||||||||||||
Health | Disability | Assistance | Equity | |||||||||||||||||||||||||
Name | Salary(1) | Bonus(2) | Insurance(3) | Insurance(3) | (4) | Awards(5) | Total | |||||||||||||||||||||
Lee Roy Mitchell | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||
Alan W. Stock | $ | 1,206,400 | $ | 736,303 | $ | 24,793 | $ | 9,238 | $ | 792 | $ | 543,259 | $ | 2,520,785 | ||||||||||||||
Timothy Warner | $ | 884,000 | $ | 431,837 | $ | 20,898 | $ | 7,780 | $ | 792 | $ | 318,465 | $ | 1,663,772 | ||||||||||||||
Robert Copple | $ | 832,000 | $ | 403,346 | $ | 24,793 | $ | 12,150 | $ | 792 | $ | 299,726 | $ | 1,572,807 | ||||||||||||||
Michael Cavalier | $ | 676,000 | $ | 332,875 | $ | 24,793 | $ | 12,055 | $ | 792 | $ | 243,518 | $ | 1,290,033 |
(1) | The amounts reported are calculated as follows: two times the annual base salary in effect as of December 31, 2008. | |
(2) | The amounts reported are calculated as follows: the sum of the annual bonus the executive would have received for the fiscal year ended December 31, 2008 and one and a half times the annual bonus received by the executive for the fiscal year ended December 31, 2007. See Footnote 1 to Summary Compensation Table. | |
(3) | The amounts reported are calculated as follows: welfare benefit plans and insurance programs for 30 months for Messers. Stock, Warner, Copple and Cavalier. Disability insurance includes premiums for long-term disability, individual disability income protection and short-term disability. | |
(4) | Messers Stock, Warner, Copple and Cavalier are entitled to use our office space for three months following the date of termination. We estimate the amount to be approximately $792 for the use of a 144 square foot office at a rental rate of approximately $22 per square foot per annum. | |
(5) | The amounts reported have been determined based on the following provision in the respective employment agreements. Upon termination due to change of control, any outstanding equity award granted to the executive shall be fully vested and exercisable and all restrictions lapse. Based on the above provision, the total number of equity awards that would have vested on an accelerated basis in each named executive officer on December 31, 2008 are as follows: restricted stock — 29,247 for Alan Stock, 17,145 for Tim Warner, 16,136 for Robert Copple and 13,110 for Michael Cavalier; performance shares — 43,870 for Alan Stock, 25,717 for Tim Warner, 24,204 for Robert Copple and 19,665 for Michael Cavalier; options — 909,735 for Alan Stock, 909,735 for Tim Warner, 909,735 for Robert Copple and 591,327 for Michael Cavalier. The number of performance shares that would vest has been determined based on the assumption that the maximum IRR would be achieved over the vesting period. See Grants of Plan-Based Awards Table and Outstanding Equity Awards at Fiscal Year End Table. |
103
Table of Contents
Life & | Value of | |||||||||||||||||||||||
Health | Disability | Equity | ||||||||||||||||||||||
Name | Salary(1) | Bonus(2) | Insurance(3) | Insurance(3) | Awards(4) | Total | ||||||||||||||||||
Lee Roy Mitchell | $ | 794,516 | $ | 855,241 | $ | 4,929 | $ | 100,145 | $ | — | $ | 1,754,831 | ||||||||||||
Alan W. Stock | $ | 603,200 | $ | 649,303 | $ | 9,917 | $ | 3,695 | $ | 43,458 | $ | 1,309,573 | ||||||||||||
Timothy Warner | $ | 442,000 | $ | 356,837 | $ | 8,359 | $ | 3,112 | $ | 25,477 | $ | 835,785 | ||||||||||||
Robert Copple | $ | 416,000 | $ | 335,846 | $ | 9,917 | $ | 4,860 | $ | 23,977 | $ | 790,600 | ||||||||||||
Michael Cavalier | $ | 338,000 | $ | 272,875 | $ | 9,917 | $ | 4,822 | $ | 19,481 | $ | 645,095 |
(1) | The amounts reported are the annual base salary of each executive in effect as of December 31, 2008. | |
(2) | The amounts reported are the annual bonus each executive would have received for the fiscal year ended December 31, 2008. See Summary Compensation Table. | |
(3) | The amounts reported are calculated as follows: welfare benefit plans and insurance programs for a period of 12 months for Messers. Mitchell, Stock, Warner, Copple and Cavalier. Disability insurance includes premiums for long-term disability, individual disability income protection and short-term disability. | |
(4) | Pursuant to the respective employment agreement of each named executive officer, upon termination due to death or disability, the executive or executive’s estate or representative shall be entitled to receive any previously vested equity awards. Additionally, pursuant to the Restated Plan, upon death or disability, the lesser of, (a) an additional twenty percent (20%) of the shares of Holdings Common Stock covered by an individual option or restricted award and (b) the remaining amount of unvested shares of Holdings Common Stock covered by the option or restricted award shall become vested and exercisable. Pursuant to the above, the total number of equity awards that would have vested and be exercisable upon death or disability of each named executive officer would be as follows: restricted stock — 5,849 for Alan Stock, 3,429 for Tim Warner, 3,227 for Robert Copple and 2,622 for Michael Cavalier; options — 909,735 for Alan Stock, 909,735 for Tim Warner, 909,735 for Robert Copple and 591,327 for Michael Cavalier. |
104
Table of Contents
105
Table of Contents
• | each person known by us to beneficially hold five percent or more of Holdings Common Stock; | |
• | each of Cinemark Holdings’s directors; | |
• | each of Cinemark Holdings’s named executive officers; and | |
• | all of Cinemark Holdings’s executive officers and directors as a group. |
Beneficial Ownership | ||||||||
Names of Beneficial Owner | Number(1) | Percentage | ||||||
5% Stockholders | ||||||||
Madison Dearborn Capital Partners IV, LP(2)(10) | 49,881,014 | 45.58 | % | |||||
Syufy Enterprises LP(3)(12) | 8,172,096 | 7.47 | % | |||||
Oppenheimer Funds(4) | 6,163,438 | 5.63 | % | |||||
The Mitchell Special Trust(5) | 6,419,095 | 5.87 | % | |||||
Directors and Named Executive Officers | ||||||||
Lee Roy Mitchell(5)(6) | 13,122,845 | 11.99 | % | |||||
Alan W. Stock(7) | 320,572 | * | ||||||
Timothy Warner(8) | 294,198 | * | ||||||
Robert Copple(9) | 291,975 | * | ||||||
Michael Cavalier(10) | 198,175 | * | ||||||
Benjamin D. Chereskin | — | — | % | |||||
Vahe A. Dombalagian(11) | 49,881,014 | 45.57 | % | |||||
Peter R. Ezersky | — | — | % | |||||
Steven P. Rosenberg(12) | 17,866 | * | ||||||
Enrique F. Senior(13) | 21,959 | * | ||||||
Carlos M. Sepulveda(13) | 21,959 | * | ||||||
Roger T. Staubach(13) | 21,959 | * | ||||||
Donald G. Soderquist(13) | 21,959 | * | ||||||
Raymond W. Syufy(14) | 8,172,096 | 7.47 | % | |||||
Executive Officers and Directors as a Group (22 persons)(15) | 73,015,599 | 66.71 | % |
* | Less than 1%. | |
(1) | In computing the number of shares of Holdings Common Stock beneficially owned by a person and the percentage ownership of that person, we deemed outstanding shares of Holdings Common Stock subject to options held by that person that were currently exercisable at, or were exercisable within 60 days of, December 16, 2009. The Company did not deem these shares outstanding, however, for the purpose of computing the percentage ownership of any other person. |
106
Table of Contents
(2) | Based upon statements in Schedule 13G filed by MDCP, on February 14, 2008. Includes 5,341 shares owned by Northwestern University and 26,706 shares owned by John W. Madigan. MDCP has an irrevocable proxy to vote these shares in all matters subject to stockholder approval. The address of MDCP is Three First National Plaza, Suite 3800, 70 West Madison Street, Chicago, Illinois 60602. | |
(3) | Based upon statements in Schedule 13G filed by Syufy Enterprises LP, on February 17, 2009. The address of Syufy Enterprises LP is 150 Pelican Way, San Rafael, California 94901. | |
(4) | Based upon statements in Schedule 13G filed by Oppenheimer Funds, Inc., on January 26, 2009. The address of Oppenheimer Funds, Inc. is Two World Financial Center, 225 Liberty Street, New York, NY 10281. | |
(5) | Based upon statements in Schedule 13G filed by Lee Roy Mitchell, Gary Witherspoon and The Mitchell Special Trust, as joint filers, on February 17, 2009. The address of The Mitchell Special Trust is 12400 Coit Road, Suite 800, Dallas, TX 75251. | |
(6) | Includes 6,419,095 shares of Holdings Common Stock owned by the Mitchell Special Trust. Mr. Mitchell is the co-trustee of the Mitchell Special Trust. Mr. Mitchell expressly disclaims beneficial ownership of all shares held by the Mitchell Special Trust. | |
(7) | Includes 29,247 and 40,081 shares of restricted stock issued in 2008 and 2009, respectively. | |
(8) | Includes 17,145 and 23,495 shares of restricted stock issued in 2008 and 2009, respectively. | |
(9) | Includes 16,136 and 22,113 shares of restricted stock issued in 2008 and 2009, respectively. | |
(10) | Includes 13,110 and 17,967 shares of restricted stock issued in 2008 and 2009, respectively. | |
(11) | The shares beneficially owned by MDCP may be deemed to be beneficially owned by Madison Dearborn Partners IV, L.P. the sole general partner of MDCP. John A. Canning, Jr., Paul J. Finnegan and Samuel M. Mencoff are the sole members of a limited partner committee of MDCP that has the power, acting by majority vote, to vote or dispose of the shares beneficially held by MDCP. Mr. Dombalagian is a limited partner of Madison Dearborn Partners IV L.P. and a managing director of Madison Dearborn Partners L.P., and therefore may be deemed to share beneficial ownership of the shares beneficially owned by MDCP. Messrs. Canning, Finnegan, Mencoff and Dombalagian and Madison Dearborn Partners IV, L.P. each hereby disclaims any beneficial ownership of any shares beneficially owned by MDCP. | |
(12) | Includes 7,745 and 10,121 shares of restricted stock issued in 2008 and 2009, respectively. | |
(13) | Includes 7,656 and 8,833 shares of restricted stock issued in 2008 and 2009, respectively. | |
(14) | Raymond Syufy is an executive officer of the general partner of Syufy Enterprises, LP and may therefore be deemed to share beneficial ownership of the 8,172,096 shares owned by Syufy Enterprises, LP. Raymond Syufy expressly disclaims beneficial ownership of the shares owned by Syufy Enterprises, LP. | |
(15) | Includes 157,992 shares of Holdings Common Stock issuable upon the exercise of options that may be exercised within 60 days of December 16, 2009. |
107
Table of Contents
108
Table of Contents
• | be general senior unsecured obligations of the Company; | |
• | be limited to an aggregate principal amount of $470,000,000, subject to our ability to issue additional notes; | |
• | mature on June 15, 2019; | |
• | rank equal in right of payment with any existing and future Senior Debt of the Company, including Indebtedness of the Company under the Credit Agreement; | |
• | be structurally subordinated to Indebtedness and other liabilities, including trade payables, of the Company’s non-Guarantor Subsidiaries; | |
• | rank effectively junior in right of payment to any secured Indebtedness of the Company to the extent of the value of the collateral securing that Indebtedness, including Indebtedness of the Company under the Credit Agreement which is secured by a pledge of the Capital Stock of certain of the Company’s domestic subsidiaries and by certain of the Company’s real property and substantially all of the Company’s personal and intangible property; and | |
• | rank senior in right of payment to all existing and future subordinated Indebtedness of the Company. |
• | be a general senior unsecured obligation of such Guarantor; |
109
Table of Contents
• | rank equal in right of payment with any existing and future Senior Debt of such Guarantor, including the guarantee by such Guarantor of the Credit Agreement; | |
• | be effectively junior in right of payment to any secured Indebtedness of such Guarantor to the extent of the value of the collateral securing that Indebtedness, including the guarantee by such Guarantor of Indebtedness under the Credit Agreement; and | |
• | rank senior in right of payment to any existing and future subordinated Indebtedness of such Guarantor. |
110
Table of Contents
111
Table of Contents
Year | Percentage | |||
2014 | 104.313 | % | ||
2015 | 102.875 | % | ||
2016 | 101.438 | % | ||
2017 and thereafter | 100.000 | % |
112
Table of Contents
113
Table of Contents
114
Table of Contents
115
Table of Contents
116
Table of Contents
117
Table of Contents
118
Table of Contents
119
Table of Contents
120
Table of Contents
121
Table of Contents
122
Table of Contents
123
Table of Contents
124
Table of Contents
125
Table of Contents
126
Table of Contents
127
Table of Contents
128
Table of Contents
129
Table of Contents
130
Table of Contents
131
Table of Contents
132
Table of Contents
133
Table of Contents
134
Table of Contents
135
Table of Contents
136
Table of Contents
137
Table of Contents
138
Table of Contents
139
Table of Contents
140
Table of Contents
141
Table of Contents
142
Table of Contents
143
Table of Contents
144
Table of Contents
145
Table of Contents
146
Table of Contents
147
Table of Contents
148
Table of Contents
149
Table of Contents
150
Table of Contents
151
Table of Contents
152
Table of Contents
153
Table of Contents
154
Table of Contents
155
Table of Contents
• | a limited purpose trust company organized under the laws of the State of New York; | |
• | a “banking organization” within the meaning of the New York State Banking Law; | |
• | a member of the Federal Reserve System; | |
• | a “clearing corporation” within the meaning of the Uniform Commercial Code; and | |
• | a “clearing agency” registered under Section 17A of the Exchange Act. |
• | will not be entitled to have Exchange Notes represented by the Global Exchange Note registered in their names; | |
• | will not receive or be entitled to receive physical, certificated Exchange Notes; and | |
• | will not be considered the owners or holders of the Exchange Notes under the indenture for any purpose, including with respect to the giving of any direction, instruction or approval to the trustee under the indenture. |
156
Table of Contents
• | DTC notifies us at any time that it is unwilling or unable to continue as depositary for the Global Exchange Notes and a successor depositary is not appointed within 90 days; | |
• | DTC ceases to be registered as a clearing agency under the Exchange Act and a successor depositary is not appointed within 90 days; | |
• | we, at our option, notify the trustee that we elect to cause the issuance of certificated Exchange Notes; or | |
• | certain other events provided in the indenture should occur. |
157
Table of Contents
158
Table of Contents
159
Table of Contents
160
Table of Contents
161
Table of Contents
162
Table of Contents
• | you must comply with the registration and prospectus delivery requirements of the Securities Act in connection with a secondary resale transaction, and the secondary resale transaction must be covered by an effective registration statement containing the selling security holder information required by Item 507 or 508, as applicable, ofRegulation S-K under the Securities Act. |
163
Table of Contents
164
Page | ||||
AUDITED CONSOLIDATED FINANCIAL STATEMENTS: | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS: | ||||
F-62 | ||||
F-63 | ||||
F-64 | ||||
F-65 | ||||
FINANCIAL STATEMENTS OF 50-PERCENT-OR-LESS-OWNED INVESTEE | F-94 | |||
SUPPLEMENTARY SCHEDULES REQUIRED BY THE INDENTURE FOR THE SENIOR NOTES | S-1 |
F-1
Table of Contents
F-2
Table of Contents
December 31, | December 31, | |||||||
2007 | 2008 | |||||||
(Successor) | (Successor) | |||||||
(In thousands, except share data) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 233,383 | $ | 313,238 | ||||
Inventories | 7,000 | 8,024 | ||||||
Accounts receivable | 34,832 | 24,623 | ||||||
Income tax receivable | 17,259 | 5,525 | ||||||
Deferred tax asset | 5,215 | 2,799 | ||||||
Prepaid expenses and other | 10,070 | 9,319 | ||||||
Total current assets | 307,759 | 363,528 | ||||||
THEATRE PROPERTIES AND EQUIPMENT | ||||||||
Land | 97,532 | 96,718 | ||||||
Buildings | 389,581 | 396,028 | ||||||
Property under capital lease | 178,347 | 184,248 | ||||||
Theatre furniture and equipment | 558,483 | 546,393 | ||||||
Leasehold interests and improvements | 572,081 | 539,167 | ||||||
Theatres under construction | 22,481 | 2,046 | ||||||
Total | 1,818,505 | 1,764,600 | ||||||
Less accumulated depreciation and amortization | 504,439 | 556,317 | ||||||
Theatre properties and equipment, net | 1,314,066 | 1,208,283 | ||||||
OTHER ASSETS | ||||||||
Goodwill | 1,134,689 | 1,039,818 | ||||||
Intangible assets — net | 353,047 | 341,768 | ||||||
Investments in and advances to affiliates | 3,662 | 23,426 | ||||||
Deferred charges and other assets — net | 68,180 | 42,015 | ||||||
Total other assets | 1,559,578 | 1,447,027 | ||||||
TOTAL ASSETS | $ | 3,181,403 | $ | 3,018,838 | ||||
LIABILITIES AND STOCKHOLDER’S EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Current portion of long-term debt | $ | 9,166 | $ | 12,450 | ||||
Current portion of capital lease obligations | 4,684 | 5,532 | ||||||
Current liability for uncertain tax positions | — | 10,775 | ||||||
Accounts payable | 50,977 | 54,596 | ||||||
Accrued film rentals | 42,140 | 43,750 | ||||||
Accrued interest | 8,735 | 4,343 | ||||||
Accrued payroll | 21,614 | 23,995 | ||||||
Accrued property taxes | 23,031 | 23,486 | ||||||
Accrued other current liabilities | 57,772 | 52,126 | ||||||
Accounts payable to parent | 69,054 | 32,724 | ||||||
Total current liabilities | 287,173 | 263,777 | ||||||
LONG-TERM LIABILITIES | ||||||||
Long-term debt, less current portion | 1,098,811 | 1,084,694 | ||||||
Capital lease obligations, less current portion | 116,486 | 118,180 | ||||||
Deferred income taxes | 168,556 | 135,667 | ||||||
Liability for uncertain tax positions | 15,500 | 6,748 | ||||||
Deferred lease expenses | 19,235 | 23,371 | ||||||
Deferred revenue — NCM | 172,696 | 189,847 | ||||||
Other long-term liabilities | 36,214 | 40,663 | ||||||
Total long-term liabilities | 1,627,498 | 1,599,170 | ||||||
COMMITMENTS AND CONTINGENCIES (see Note 21) | ||||||||
STOCKHOLDER’S EQUITY | ||||||||
Cinemark USA, Inc.’s stockholder’s equity: | ||||||||
Class A common stock, $0.01 par value: 10,000,000 shares authorized, 1,500 shares issued and outstanding | — | — | ||||||
Class B common stock, no par value: 1,000,000 shares authorized, 239,893 shares issued and outstanding | 49,543 | 49,543 | ||||||
Treasury stock, 57,245 Class B shares at cost | (24,233 | ) | (24,233 | ) | ||||
Additionalpaid-in-capital | 1,049,207 | 1,070,468 | ||||||
Retained earnings | 143,338 | 119,489 | ||||||
Accumulated other comprehensive income (loss) | 32,695 | (72,347 | ) | |||||
Total Cinemark USA, Inc.’s stockholder’s equity | 1,250,550 | 1,142,920 | ||||||
Noncontrolling interests | 16,182 | 12,971 | ||||||
Total stockholder’s equity | 1,266,732 | 1,155,891 | ||||||
TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY | $ | 3,181,403 | $ | 3,018,838 | ||||
F-3
Table of Contents
January 1, | October 5, | ||||||||||||||||
2006 to | 2006 to | Year Ended | Year Ended | ||||||||||||||
October 4, | December 31, | December 31, | December 31, | ||||||||||||||
2006 | 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
(In thousands) | |||||||||||||||||
REVENUES | |||||||||||||||||
Admissions | $ | 514,183 | $ | 246,092 | $ | 1,087,480 | $ | 1,126,977 | |||||||||
Concession | 260,223 | 115,575 | 516,509 | 534,836 | |||||||||||||
Other | 54,683 | 29,838 | 78,852 | 80,474 | |||||||||||||
Total revenues | 829,089 | 391,505 | 1,682,841 | 1,742,287 | |||||||||||||
COST OF OPERATIONS | |||||||||||||||||
Film rentals and advertising | 275,005 | 130,982 | 589,717 | 612,248 | |||||||||||||
Concession supplies | 41,863 | 17,157 | 81,074 | 86,618 | |||||||||||||
Salaries and wages | 79,002 | 39,614 | 173,290 | 180,950 | |||||||||||||
Facility lease expense | 109,513 | 48,246 | 212,730 | 225,595 | |||||||||||||
Utilities and other | 100,924 | 43,884 | 191,279 | 205,814 | |||||||||||||
General and administrative expenses | 45,865 | 21,784 | 78,664 | 89,583 | |||||||||||||
Termination of profit participation agreement | — | — | 6,952 | — | |||||||||||||
Depreciation and amortization | 59,913 | 34,281 | 148,781 | 155,326 | |||||||||||||
Amortization of favorable/unfavorable leases | 130 | 667 | 2,935 | 2,708 | |||||||||||||
Impairment of long-lived assets | 5,741 | 23,337 | 86,558 | 113,532 | |||||||||||||
(Gain) loss on sale of assets and other | 2,938 | 2,345 | (2,953 | ) | 8,488 | ||||||||||||
Total cost of operations | 720,894 | 362,297 | 1,569,027 | 1,680,862 | |||||||||||||
OPERATING INCOME | 108,195 | 29,208 | 113,814 | 61,425 | |||||||||||||
OTHER INCOME (EXPENSE) | |||||||||||||||||
Interest expense | (37,993 | ) | (31,680 | ) | (102,760 | ) | (74,406 | ) | |||||||||
Interest income | 5,563 | 1,477 | 11,256 | 11,123 | |||||||||||||
Gain on NCM transaction | — | — | 210,773 | — | |||||||||||||
Gain on Fandango transaction | — | — | 9,205 | — | |||||||||||||
Foreign currency exchange gain (loss) | 94 | (352 | ) | 438 | 986 | ||||||||||||
Loss on early retirement of debt | (941 | ) | (5,782 | ) | (7,952 | ) | — | ||||||||||
Distributions from NCM | — | — | 11,499 | 18,838 | |||||||||||||
Dividend income | 101 | — | 50 | 49 | |||||||||||||
Equity in income (loss) of affiliates | (1,800 | ) | 154 | (2,462 | ) | (2,373 | ) | ||||||||||
Total other income (expense) | (34,976 | ) | (36,183 | ) | 130,047 | (45,783 | ) | ||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 73,219 | (6,975 | ) | 243,861 | 15,642 | ||||||||||||
Income taxes | 20,875 | 7,782 | 127,641 | 35,596 | |||||||||||||
NET INCOME (LOSS) | 52,344 | (14,757 | ) | 116,220 | (19,954 | ) | |||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 1,790 | (321 | ) | 792 | 3,895 | ||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CINEMARK USA, INC. | $ | 50,554 | $ | (14,436 | ) | $ | 115,428 | $ | (23,849 | ) | |||||||
F-4
Table of Contents
Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class A | Class B | Accumulated | Cinemark | Comprehensive Income (Loss) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock | Common Stock | Additional | Other | USA, Inc. | Total | Attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Shares | Paid-in | Retained | Treasury | Comprehensive | Stockholder’s | NonControlling | Stockholder’s | Cinemark | NonControlling | ||||||||||||||||||||||||||||||||||||||||||||||
Issued | Amount | Issued | Amount | Capital | Earnings | Stock | Income (Loss) | Equity | Interest | Equity | USA, Inc. | Interest | Total | |||||||||||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Predecessor balance at January 1, 2006 | — | $ | — | 240 | $ | 49,543 | $ | 68,105 | $ | 217,942 | $ | (24,233 | ) | $ | (60,185 | ) | $ | 251,172 | $ | 16,422 | $ | 267,594 | ||||||||||||||||||||||||||||||||||
Capital contribution from Cinemark, Inc. related to income taxes | 11,851 | 11,851 | 11,851 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Distribution to Cinemark, Inc. | (31,745 | ) | (31,745 | ) | (31,745 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Share based awards compensation expense | 2,148 | 2,148 | 2,148 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends paid to noncontrolling interest | (820 | ) | (820 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income: | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | 50,554 | 50,554 | 1,790 | 52,344 | $ | 50,554 | $ | 1,790 | $ | 52,344 | ||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment | 3,872 | 3,872 | (247 | ) | 3,625 | 3,872 | (247 | ) | 3,625 | |||||||||||||||||||||||||||||||||||||||||||||||
Predecessor balance at October 4, 2006 | — | $ | — | 240 | $ | 49,543 | $ | 82,104 | $ | 236,751 | $ | (24,233 | ) | $ | (56,313 | ) | $ | 287,852 | $ | 17,145 | $ | 304,997 | $ | 54,426 | $ | 1,543 | $ | 55,969 | ||||||||||||||||||||||||||||
Successor balance at October 5, 2006 | — | $ | — | 240 | $ | 49,543 | $ | 890,574 | $ | 43,439 | $ | (24,233 | ) | $ | (734 | ) | $ | 958,589 | $ | 17,145 | 975,734 | |||||||||||||||||||||||||||||||||||
Capital contribution from Cinemark, Inc. related to income taxes | 3,683 | 3,683 | 3,683 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncash capital contribution from Cinemark, Inc. related to the Century Acquisition | 150,000 | 150,000 | 150,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Share based awards compensation expense | 716 | 716 | 716 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends paid to noncontrolling interest | (281 | ) | (281 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss | (14,436 | ) | (14,436 | ) | (321 | ) | (14,757 | ) | $ | (14,436 | ) | $ | (321 | ) | $ | (14,757 | ) | |||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment | 12,197 | 12,197 | 70 | 12,267 | 12,197 | 70 | 12,267 | |||||||||||||||||||||||||||||||||||||||||||||||||
Successor balance at December 31, 2006 | — | $ | — | 240 | $ | 49,543 | $ | 1,044,973 | $ | 29,003 | $ | (24,233 | ) | $ | 11,463 | $ | 1,110,749 | $ | 16,613 | $ | 1,127,362 | $ | (2,239 | ) | $ | (251 | ) | $ | (2,490 | ) | ||||||||||||||||||||||||||
Tax adjustment related to the adoption of FIN 48 | (1,093 | ) | (1,093 | ) | (1,093 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Share based awards compensation expense | 2,881 | 2,881 | 2,881 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax benefit related to stock option exercises | 1,353 | 1,353 | 1,353 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends paid to noncontrolling interest | (1,730 | ) | (1,730 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | 115,428 | 115,428 | 792 | 116,220 | $ | 115,428 | $ | 792 | $ | 116,220 | ||||||||||||||||||||||||||||||||||||||||||||||
Fair value adjustments on interest rate swap agreements, net of taxes of $7,074 | (11,348 | ) | (11,348 | ) | (11,348 | ) | (11,348 | ) | — | (11,348 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment | 32,580 | 32,580 | 507 | 33,087 | 32,580 | 507 | 33,087 | |||||||||||||||||||||||||||||||||||||||||||||||||
Successor balance at December 31, 2007 | — | $ | — | 240 | $ | 49,543 | $ | 1,049,207 | $ | 143,338 | $ | (24,233 | ) | $ | 32,695 | $ | 1,250,550 | $ | 16,182 | $ | 1,266,732 | $ | 136,660 | $ | 1,299 | $ | 137,959 | |||||||||||||||||||||||||||||
Share based awards compensation expense | 4,638 | 4,638 | 4,638 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax benefit related to stock option exercises | 474 | 474 | 474 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Central America share exchange | 12,949 | 12,949 | (3,245 | ) | 9,704 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Ecuador share exchange | 3,200 | 3,200 | (1,574 | ) | 1,626 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Contribution by noncontrolling interest | 585 | 585 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends paid to noncontrolling interest | (1,353 | ) | (1,353 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss | (23,849 | ) | (23,849 | ) | 3,895 | (19,954 | ) | $ | (23,849 | ) | $ | 3,895 | $ | (19,954 | ) | |||||||||||||||||||||||||||||||||||||||||
Fair value adjustments on interest rate swap agreements, net of taxes of $2,442 | (22,063 | ) | (22,063 | ) | (22,063 | ) | (22,063 | ) | — | (22,063 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Amortization of accumulated other comprehensive loss on terminated swap agreement | 1,351 | 1,351 | 1,351 | 1,351 | — | 1,351 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment | (84,330 | ) | (84,330 | ) | (1,519 | ) | (85,849 | ) | (84,330 | ) | (1,519 | ) | (85,849 | ) | ||||||||||||||||||||||||||||||||||||||||||
Successor balance at December 31, 2008 | — | $ | — | 240 | $ | 49,543 | $ | 1,070,468 | $ | 119,489 | $ | (24,233 | ) | $ | (72,347 | ) | $ | 1,142,920 | $ | 12,971 | $ | 1,155,891 | $ | (128,891 | ) | $ | 2,376 | $ | (126,515 | ) | ||||||||||||||||||||||||||
F-5
Table of Contents
CONSOLIDATED STATEMENTS OF CASH FLOWS
THE PERIODS FROM JANUARY 1, 2006 TO OCTOBER 4, 2006 (PREDECESSOR) AND
OCTOBER 5, 2006 TO DECEMBER 31, 2006 (SUCCESSOR)
AND THE YEARS ENDED DECEMBER 31, 2007 (SUCCESSOR) AND 2008 (SUCCESSOR)
January 1, | October 5, | ||||||||||||||||
2006 to | 2006 to | Year Ended | Year Ended | ||||||||||||||
October 4, | December 31, | December 31, | December 31, | ||||||||||||||
2006 | 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
(In thousands) | |||||||||||||||||
OPERATING ACTIVITIES | |||||||||||||||||
Net income (loss) | $ | 52,344 | $ | (14,757 | ) | $ | 116,220 | $ | (19,954 | ) | |||||||
Adjustments to reconcile net income (loss) to cash provided by operating activities: | |||||||||||||||||
Depreciation | 58,564 | 33,241 | 144,629 | 151,425 | |||||||||||||
Amortization of intangible and other assets | 1,479 | 1,707 | 7,087 | 6,609 | |||||||||||||
Amortization of long-term prepaid rents | 816 | 197 | 1,146 | 1,717 | |||||||||||||
Amortization of debt issue costs | 2,106 | 847 | 3,314 | 3,339 | |||||||||||||
Amortization of deferred revenues, deferred lease incentives and other | (582 | ) | (71 | ) | (2,508 | ) | (3,735 | ) | |||||||||
Amortization of debt premium | (1,173 | ) | (763 | ) | (678 | ) | — | ||||||||||
Amortization of accumulated other comprehensive loss related to interest rate swap agreement | 1,351 | ||||||||||||||||
Impairment of long-lived assets | 5,741 | 23,337 | 86,558 | 113,532 | |||||||||||||
Share based awards compensation expense | 2,148 | 716 | 2,881 | 4,638 | |||||||||||||
Gain on NCM transaction | — | — | (210,773 | ) | — | ||||||||||||
Gain on Fandango transaction | — | — | (9,205 | ) | — | ||||||||||||
(Gain) loss on sale of assets and other | 2,938 | 2,345 | (2,953 | ) | 8,488 | ||||||||||||
Gain on change in fair value of interest rate swap agreement | — | — | (5,422 | ) | |||||||||||||
Write-off unamortized debt issue costs and debt premium related to the early retirement of debt | 222 | 5,782 | (17,098 | ) | — | ||||||||||||
Deferred lease expenses | 724 | 378 | 5,979 | 4,350 | |||||||||||||
Deferred income tax expenses | (7,986 | ) | 1,580 | (33,016 | ) | (25,806 | ) | ||||||||||
Equity in loss of affiliates | 1,800 | (154 | ) | 2,462 | 2,373 | ||||||||||||
Tax benefit related to stock option exercises | — | — | 1,353 | 474 | |||||||||||||
Increase in deferred revenues related to NCM transaction | — | — | 174,001 | — | |||||||||||||
Increase in deferred revenues related to Fandango transaction | — | — | 5,000 | — | |||||||||||||
Other | — | — | — | 644 | |||||||||||||
Changes in other assets and liabilities | (37,295 | ) | 26,226 | 70,309 | (24,235 | ) | |||||||||||
Net cash provided by operating activities | 81,846 | 80,611 | 344,708 | 219,788 | |||||||||||||
INVESTING ACTIVITIES | |||||||||||||||||
Additions to theatre properties and equipment | (77,902 | ) | (29,179 | ) | (146,304 | ) | (106,109 | ) | |||||||||
Proceeds from sale of theatre properties and equipment | 1,236 | 5,210 | 37,532 | 2,539 | |||||||||||||
Increase in escrow deposit due to like-kind exchange | — | — | (22,739 | ) | (2,089 | ) | |||||||||||
Return of escrow deposits | — | — | — | 24,828 | |||||||||||||
Acquisition of Century Theatres, Inc., net of cash acquired | — | (531,383 | ) | — | — | ||||||||||||
Acquisition of one theatre in the U.S. and two theatres in Brazil | — | — | — | (10,111 | ) | ||||||||||||
Net proceeds from sale of NCM stock | — | — | 214,842 | — | |||||||||||||
Net proceeds from sale of Fandango stock | — | — | 11,347 | — | |||||||||||||
Investment in joint venture — DCIP | — | — | (1,500 | ) | (4,000 | ) | |||||||||||
Other | 271 | — | — | — | |||||||||||||
Net cash provided by (used for) investing activities | (76,395 | ) | (555,352 | ) | 93,178 | (94,942 | ) | ||||||||||
FINANCING ACTIVITIES | |||||||||||||||||
Dividends paid to parent | (31,745 | ) | — | — | — | ||||||||||||
Retirement of senior subordinated notes | (10,000 | ) | — | (332,066 | ) | (3 | ) | ||||||||||
Proceeds from senior secured credit facility | — | 1,120,000 | — | — | |||||||||||||
Proceeds from other long-term debt | 2,273 | 57 | — | — | |||||||||||||
Payoff of long-term debt assumed in Century acquisition | — | (360,000 | ) | — | — | ||||||||||||
Payoff of former senior secured credit facility | — | (253,500 | ) | — | — | ||||||||||||
Repayments of other long-term debt | (5,009 | ) | (3,886 | ) | (19,438 | ) | (10,430 | ) | |||||||||
Payments on capital leases | — | (839 | ) | (3,759 | ) | (4,901 | ) | ||||||||||
Debt issue costs | — | (22,926 | ) | — | — | ||||||||||||
Termination of interest rate swap agreement | — | — | — | (12,725 | ) | ||||||||||||
Other | (1,226 | ) | (52 | ) | (1,730 | ) | (1,231 | ) | |||||||||
Net cash provided by (used for) financing activities | (45,707 | ) | 478,854 | (356,993 | ) | (29,290 | ) | ||||||||||
EFFECT OF EXCHANGE RATE CHANGES | |||||||||||||||||
ON CASH AND CASH EQUIVALENTS | 268 | 740 | 5,445 | (15,701 | ) | ||||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (39,988 | ) | 4,853 | 86,338 | 79,855 | ||||||||||||
CASH AND CASH EQUIVALENTS: | |||||||||||||||||
Beginning of period | 182,180 | 142,192 | 147,045 | 233,383 | |||||||||||||
End of period | $ | 142,192 | $ | 147,045 | $ | 233,383 | $ | 313,238 | |||||||||
SUPPLEMENTAL INFORMATION (see Note 19) |
F-6
Table of Contents
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
F-7
Table of Contents
Category | Useful Life | |
Buildings on owned land | 40 years | |
Buildings on leased land | Lesser of lease term or useful life | |
Buildings under capital lease | Lesser of lease term or useful life | |
Theatre furniture and equipment | 5 to 15 years | |
Leasehold improvements | Lesser of lease term or useful life |
F-8
Table of Contents
Intangible Asset | Amortization Method | |
Goodwill | Indefinite-lived | |
Tradename | Indefinite-lived | |
Capitalized licensing fees | Straight-line method over 15 years. The remaining terms of the underlying agreements range from 6 to 11 years. | |
Vendor contracts | Straight-line method over the terms of the underlying contracts. The remaining terms of the underlying contracts range from 1 to 14 years. | |
Net favorable leases | Based on the pattern in which the economic benefits are realized over the terms of the lease agreements. The remaining terms of the lease agreements range from 1 to 28 years. | |
Other intangible assets | Straight-line method over the terms of the underlying agreement. The remaining term of the underlying agreement is 10 years. |
F-9
Table of Contents
F-10
Table of Contents
F-11
Table of Contents
Beginning balance — January 1, 2008 | $ | (18,422 | ) | |
Total gains (losses): | ||||
Included in earnings (as component of interest expense) | 5,422 | |||
Included in accumulated other comprehensive loss | (24,506 | ) | ||
Settlements | 12,725 | |||
Ending balance — December 31, 2008 | $ | (24,781 | ) | |
2. | NEW ACCOUNTING PRONOUNCEMENTS |
F-12
Table of Contents
F-13
Table of Contents
3. | INITIAL PUBLIC OFFERING OF CINEMARK HOLDINGS, INC.’S COMMON STOCK |
4. | MERGER WITH MADISON DEARBORN PARTNERS AND RELATED CHANGE IN ACCOUNTING BASIS |
F-14
Table of Contents
Current assets | $ | 79,967 | ||
Fixed assets | 650,653 | |||
Goodwill | 620,540 | |||
Tradename | 173,882 | |||
Net favorable leases | 31,047 | |||
Vendor contracts | 52,012 | |||
Internally developed software | 1,626 | |||
Other long term assets | 42,384 | |||
Current liabilities | (90,940 | ) | ||
Other long term liabilities | (120,232 | ) | ||
Long-term debt | (922,694 | ) | ||
Total | $ | 518,245 | ||
Net increase in fixed assets | $ | 15,013 | ||
Net increase in goodwill | 508,760 | |||
Net increase in intangible assets | 228,424 | |||
Net increase in investments in and advances to affiliates | 2,600 | |||
Net decrease in deferred charges and other assets | (7,277 | ) | ||
Net increase in long-term debt | (9,059 | ) | ||
Net increase in deferred income taxes | (87,059 | ) | ||
Net decrease in deferred lease expense | 16,561 | |||
Net decrease in deferred revenues and other long-term liabilities | 2,493 | |||
Net increase in stockholders’ equity | $ | 670,456 | ||
5. | ACQUISITION OF CENTURY THEATRES, INC. AND RELATED REFINANCING OF CERTAIN LONG TERM DEBT |
F-15
Table of Contents
Current assets(1) | $ | 32,635 | ||
Fixed assets | 548,451 | |||
Goodwill | 640,436 | |||
Tradename | 136,000 | |||
Other long term assets | 4,956 | |||
Net unfavorable leases | (9,360 | ) | ||
Current liabilities | (74,488 | ) | ||
Other long term liabilities | (229,957 | ) | ||
Total | $ | 1,048,673 | ||
(1) | Includes cash of $7,290. |
F-16
Table of Contents
Pro Forma | ||||
Year Ended | ||||
December 31, | ||||
2006 | ||||
(Unaudited) | ||||
Revenues | ||||
Admissions | $ | 1,029,881 | ||
Concession | 487,416 | |||
Other | 94,807 | |||
Total revenues | $ | 1,612,104 | ||
Cost of operations | ||||
Film rentals and advertising | 546,144 | |||
Concession supplies | 75,359 | |||
Salaries and wages | 160,689 | |||
Facility lease expense | 203,335 | |||
Utilities and other | 184,699 | |||
General and administrative expenses(1) | 84,500 | |||
Depreciation and amortization(2)(3) | 136,936 | |||
Impairment of long-lived assets | 29,485 | |||
Loss on sale of assets and other | 5,345 | |||
Total cost of operations | 1,426,492 | |||
Operating income | 185,612 | |||
Interest expense(4) | (128,396 | ) | ||
Other expense | (2,996 | ) | ||
Income before income taxes | 54,220 | |||
Income taxes(5) | 22,492 | |||
Net income | $ | 31,728 | ||
(1) | Gives effect to the elimination of change of control payments of $15,672 to Century’s management for the year ended December 31, 2006. | |
(2) | Reflects increase in depreciation related to the fair value of the theatre properties and equipment recorded pursuant to purchase accounting for the Century Acquisition. | |
(3) | Reflects the amortization associated with intangible assets recorded pursuant to purchase accounting for the Century Acquisition. | |
(4) | Reflects interest expense and amortization of debt issue costs resulting from the changes to the Company’s debt structure pursuant to the Century Acquisition. | |
(5) | Reflects the tax effect of the aforementioned proforma adjustments at the Company’s statutory income tax rate of 39%. |
F-17
Table of Contents
6. | INVESTMENT IN NATIONAL CINEMEDIA LLC AND TRANSACTION RELATED TO ITS INITIAL PUBLIC OFFERING |
F-18
Table of Contents
F-19
Table of Contents
Gain on | Equity in | |||||||||||||||||||||||||||
Investment in | Deferred | NCM | Distributions | (Earnings) | Other | Cash | ||||||||||||||||||||||
NCM | Revenue | Transaction(2) | from NCM | Losses | Revenue | Received | ||||||||||||||||||||||
Beginning Balance on January 1, 2006 (Predecessor) | $ | 7,329 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||
Revenues earned under ESA | — | — | — | — | — | (18,833 | ) | 18,833 | ||||||||||||||||||||
Equity in losses | (1,889 | ) | — | — | — | 1,889 | — | — | ||||||||||||||||||||
Balance as of and for the period ended October 1, 2006 (Successor) | $ | 5,440 | $ | — | $ | — | $ | — | $ | 1,889 | $ | (18,833 | ) | $ | 18,833 | |||||||||||||
Revenues earned under ESA | — | — | — | — | — | (10,555 | ) | 10,555 | ||||||||||||||||||||
Equity in earnings | 184 | — | — | — | (184 | ) | — | — | ||||||||||||||||||||
Return of capital | (271 | ) | — | — | — | — | — | 271 | ||||||||||||||||||||
Balance as of and for the period ended December 31, 2006 (Successor) | $ | 5,353 | $ | — | $ | — | $ | — | $ | (184 | ) | $ | (10,555 | ) | $ | 10,826 | ||||||||||||
Equity in losses | (1,284 | ) | — | — | — | 1,284 | — | — | ||||||||||||||||||||
Preferred and common unit redemption | (4,069 | ) | — | (210,773 | ) | — | — | — | 215,002 | |||||||||||||||||||
ESA modification payment | — | (174,001 | ) | — | — | — | 174,001 | |||||||||||||||||||||
Revenues earned under ESA(1) | — | — | — | — | — | (5,664 | ) | 5,664 | ||||||||||||||||||||
Amortization of deferred revenue | — | 1,305 | — | — | — | (1,305 | ) | — | ||||||||||||||||||||
Receipt of excess cash distributions | — | — | — | (11,499 | ) | —— | — | 11,499 | ||||||||||||||||||||
Balance as of and for the year ended December 31, 2007 (Successor) | $ | — | $ | (172,696 | ) | $ | (210,773 | ) | $ | (11,499 | ) | $ | 1,284 | $ | (6,969 | ) | $ | 406,166 | ||||||||||
Receipt of common units due to 2008 common unit adjustment | $ | 19,020 | $ | (19,020 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
Change of interest loss due to extraordinary common unit adjustment(3) | (75 | ) | — | — | — | — | — | — | ||||||||||||||||||||
Revenues earned under ESA(1) | — | — | — | — | — | (1,764 | ) | 1,764 | ||||||||||||||||||||
Receipt of excess cash distributions | (644 | ) | — | — | (16,725 | ) | — | — | 17,369 | |||||||||||||||||||
Receipt under tax receivable agreement | — | — | — | (2,113 | ) | — | — | 2,113 | ||||||||||||||||||||
Equity in earnings | 840 | — | — | — | (840 | ) | — | — | ||||||||||||||||||||
Amortization of deferred revenue | — | 1,869 | — | — | — | (1,869 | ) | — | ||||||||||||||||||||
Balance as of and for the year ended December 31, 2008 (Successor) | $ | 19,141 | $ | (189,847 | ) | $ | — | $ | (18,838 | ) | $ | (840 | ) | $ | (3,633 | ) | $ | 21,246 | ||||||||||
(1) | Amounts include the per patron and per digital screen theatre access fees due to the Company, net of amounts due to NCM for on-screen advertising time provided to the Company’s beverage concessionaire. The amounts due to NCM for on-screen advertising time provided to the Company’s beverage concessionaire were approximately $10,367 and $12,784 for the years ended December 31, 2007 and 2008, respectively. | |
(2) | Amount is net of approximately $160 of costs incurred by the Company related to the NCM transaction. | |
(3) | Loss was recorded as (gain) loss on sale of assets and other. |
7. | INVESTMENT IN DIGITAL CINEMA IMPLEMENTATION PARTNERS |
F-20
Table of Contents
8. | SALE OF INVESTMENT IN FANDANGO, INC. |
9. | SHARE EXCHANGES WITH MINORITY PARTNERS |
F-21
Table of Contents
Net unfavorable leases | $ | (443 | ) | |
Vendor contract | 1,034 | |||
Tradename | 892 | |||
Goodwill | 8,222 | |||
Reduction of minority interest liability | 3,246 | |||
$ | 12,951 | |||
Net unfavorable leases | $ | (161 | ) | |||||
Tradename | 313 | |||||||
Goodwill | 1,473 | |||||||
Reduction of minority interest liability | 1,575 | |||||||
$ | 3,200 | |||||||
F-22
Table of Contents
10. | GOODWILL AND OTHER INTANGIBLE ASSETS — NET |
U.S. | International | |||||||||||
Operating | Operating | |||||||||||
Segment | Segment | Total | ||||||||||
Successor Balance at January 1, 2007 | $ | 1,056,816 | $ | 148,607 | $ | 1,205,423 | ||||||
Purchase price allocation adjustment for Century Acquisition(1) | (18,109 | ) | — | (18,109 | ) | |||||||
Impairment charges | (60,154 | ) | (7,571 | ) | (67,725 | ) | ||||||
Foreign currency translation adjustment and other(2) | 595 | 14,505 | 15,100 | |||||||||
Successor Balance at December 31, 2007 | $ | 979,148 | $ | 155,541 | $ | 1,134,689 | ||||||
Impairment charges | (78,579 | ) | — | (78,579 | ) | |||||||
Acquisition of one U.S. theatre(3) | 2,892 | — | 2,892 | |||||||||
Acquisition of two Brazil theatres(4) | — | 2,247 | 2,247 | |||||||||
Central America share exchange(5) | — | 8,222 | 8,222 | |||||||||
Ecuador share exchange(5) | — | 1,473 | 1,473 | |||||||||
Foreign currency translation adjustments | — | (31,126 | ) | (31,126 | ) | |||||||
Successor Balance at December 31, 2008 | $ | 903,461 | $ | 136,357 | $ | 1,039,818 | ||||||
(1) | See Note 5 regarding the acquisition of Century Theatres, Inc. | |
(2) | U.S. operating segment includes one theatre located in Canada. | |
(3) | The Company acquired one theatre in the U.S. during 2008 for approximately $5,011, which resulted in an allocation of $2,892 to goodwill and $2,119 to theatre properties and equipment. | |
(4) | The Company acquired two theatres in Brazil during 2008 for approximately $5,100 which resulted in a preliminary allocation of $2,247 to goodwill, $2,368 to theatre properties and equipment, and $485 to intangible assets. | |
(5) | See Note 9. |
F-23
Table of Contents
Foreign | ||||||||||||||||||||||||
Successor | Currency | Successor | ||||||||||||||||||||||
Balance at | Translation | Balance at | ||||||||||||||||||||||
December 31, | Adjustments | December 31, | ||||||||||||||||||||||
2007 | Additions(1) | Amortization | Impairment | and Other | 2008 | |||||||||||||||||||
Intangible assets with finite lives: | ||||||||||||||||||||||||
Vendor contracts: | ||||||||||||||||||||||||
Gross carrying amount | $ | 56,973 | $ | 1,519 | $ | — | $ | — | $ | (2,652 | ) | 55,840 | ||||||||||||
Accumulated amortization | (23,342 | ) | — | (3,322 | ) | — | — | (26,664 | ) | |||||||||||||||
Net carrying amount | $ | 33,631 | 1,519 | (3,322 | ) | — | (2,652 | ) | $ | 29,176 | ||||||||||||||
Other intangible assets: | ||||||||||||||||||||||||
Gross carrying amount | 25,898 | (604 | ) | — | (577 | ) | (1,861 | ) | 22,856 | |||||||||||||||
Accumulated amortization | (17,166 | ) | — | (3,138 | ) | 257 | 681 | (19,366 | ) | |||||||||||||||
Net carrying amount | $ | 8,732 | (604 | ) | (3,138 | ) | (320 | ) | (1,180 | ) | $ | 3,490 | ||||||||||||
Total net intangible assets with finite lives | $ | 42,363 | 915 | (6,460 | ) | (320 | ) | (3,832 | ) | $ | 32,666 | |||||||||||||
Intangible assets with indefinite lives: | ||||||||||||||||||||||||
Tradename | 310,681 | 1,205 | — | — | (2,784 | ) | 309,102 | |||||||||||||||||
Other unamortized intangible assets | 3 | — | — | (3 | ) | — | — | |||||||||||||||||
Total intangible assets — net | $ | 353,047 | $ | 2,120 | $ | (6,460 | ) | $ | (323 | ) | $ | (6,616 | ) | $ | 341,768 | |||||||||
(1) | Includes approximately $485 of vendor contracts recorded as a result of the acquisition of two theatres in Brazil during 2008. Includes approximately $1,034 of vendor contracts, $443 of net unfavorable leases and $892 of tradename recorded as a result of the Central America Share Exchange (see Note 9). Includes approximately $161 of net unfavorable leases and $313 of tradename recorded as a result of the Ecuador Share Exchange (see Note 9). |
For the year ended December 31, 2009 | $ | 5,270 | ||
For the year ended December 31, 2010 | 5,057 | |||
For the year ended December 31, 2011 | 4,617 | |||
For the year ended December 31, 2012 | 3,731 | |||
For the year ended December 31, 2013 | 3,001 | |||
Thereafter | 10,990 | |||
Total | $ | 32,666 | ||
11. | IMPAIRMENT OF LONG-LIVED ASSETS |
F-24
Table of Contents
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | ||||||||||||||||
to | to | Year Ended December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
United States theatre properties | $ | 5,731 | $ | 5,315 | $ | 12,423 | $ | 27,761 | |||||||||
International theatre properties | 10 | 3,094 | 1,799 | 6,869 | |||||||||||||
Subtotal | $ | 5,741 | $ | 8,409 | $ | 14,222 | $ | 34,630 | |||||||||
Intangible assets (see Note 10) | — | 1,334 | 4,611 | 323 | |||||||||||||
Goodwill (see Note 10) | — | 13,594 | 67,725 | 78,579 | |||||||||||||
Impairment of long-lived assets | $ | 5,741 | $ | 23,337 | $ | 86,558 | $ | 113,532 | |||||||||
12. | DEFERRED CHARGES AND OTHER ASSETS — NET |
Balance at December 31, | ||||||||
2007 | 2008 | |||||||
(Successor) | (Successor) | |||||||
Debt issue costs | $ | 23,704 | $ | 24,304 | ||||
Less: Accumulated amortization | (4,779 | ) | (8,118 | ) | ||||
Subtotal | 18,925 | 16,186 | ||||||
Long-term prepaid rents | 17,457 | 16,833 | ||||||
Construction advances and other deposits | 24,080 | 1,677 | ||||||
Equipment to be placed in service | 4,821 | 5,413 | ||||||
Other | 2,897 | 1,906 | ||||||
Total | $ | 68,180 | $ | 42,015 | ||||
F-25
Table of Contents
13. | LONG-TERM DEBT |
Balance at December 31, | ||||||||
2007 | 2008 | |||||||
(Successor) | (Successor) | |||||||
Cinemark USA, Inc. term loan | $ | 1,101,686 | $ | 1,094,800 | ||||
Cinemark USA, Inc. 9% senior subordinated notes due 2013 | 184 | 181 | ||||||
Other long-term debt | 6,107 | 2,163 | ||||||
Total long-term debt | 1,107,977 | 1,097,144 | ||||||
Less current portion | 9,166 | 12,450 | ||||||
Long-term debt, less current portion | $ | 1,098,811 | $ | 1,084,694 | ||||
F-26
Table of Contents
F-27
Table of Contents
F-28
Table of Contents
2009 | $ | 12,450 | ||
2010 | 12,113 | |||
2011 | 11,200 | |||
2012 | 271,600 | |||
2013 | 789,781 | |||
Thereafter | — | |||
Total | $ | 1,097,144 | ||
14. | INTEREST RATE SWAP AGREEMENTS |
F-29
Table of Contents
15. | FOREIGN CURRENCY TRANSLATION |
F-30
Table of Contents
16. | INVESTMENTS IN AND ADVANCES TO AFFILIATES |
December 31, | ||||||||
2007 | 2008 | |||||||
(Successor) | (Successor) | |||||||
Investment in National CineMedia LLC — investment, at equity | $ | — | $ | 19,141 | ||||
Investment in DCIP — investment at equity — 33% interest | 260 | 1,017 | ||||||
Cinemark — Core Pacific, Ltd. (Taiwan) — investment, at cost — 14% interest | 1,383 | 1,383 | ||||||
Other | 2,019 | 1,885 | ||||||
Total | $ | 3,662 | $ | 23,426 | ||||
F-31
Table of Contents
17. | NON-CONTROLLING INTERESTS IN SUBSIDIARIES |
December 31, | ||||||||
2007 | 2008 | |||||||
(Successor) | (Successor) | |||||||
Cinemark Partners II — 49.2% interest | $ | 8,260 | $ | 8,114 | ||||
Cinemark Equity Holdings Corp. (Central America) | 2,344 | 181 | ||||||
Cinemark Colombia, S.A. — 49.0% interest | 2,766 | 3,105 | ||||||
Greeley Ltd. — 49.0% interest | 1,244 | 1,015 | ||||||
Cinemark del Ecuador, S.A. | 1,196 | — | ||||||
Cinemark de Mexico, S.A. de C.V. — 0.6% interest | 326 | 203 | ||||||
Others | 46 | 353 | ||||||
Total | $ | 16,182 | $ | 12,971 | ||||
F-32
Table of Contents
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | Year Ended | |||||||||||||||
to | to | December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
Net income (loss) attributable to Cinemark USA, Inc. | $ | 50,554 | $ | (14,436 | ) | $ | 115,428 | $ | (23,849 | ) | |||||||
Transfers (to) from non-controlling interests | |||||||||||||||||
Increase in Cinemark USA, Inc. additionalpaid-in-capital for Central America Share Exchange | — | — | — | 12,949 | |||||||||||||
Increase in Cinemark USA, Inc. additionalpaid-in-capital for Ecuador Share Exchange | — | — | — | 3,200 | |||||||||||||
Net transfers (to) from non-controlling interests | — | — | — | 16,149 | |||||||||||||
Change from net income (loss) attributable to Cinemark USA, Inc. and transfers (to) from non-controlling interests | $ | 50,554 | $ | (14,436 | ) | $ | 115,428 | $ | (7,700 | ) | |||||||
18. | CAPITAL STOCK |
F-33
Table of Contents
F-34
Table of Contents
September 30, 2004 | January 28, 2005 | |||||||
Grant | Grant | |||||||
Expected life | 6.5 years | 6.5 years | ||||||
Expected volatility(1) | 39 | % | 44 | % | ||||
Risk-free interest rate | 3.79 | % | 3.93 | % | ||||
Dividend yield | 0 | % | 0 | % | ||||
Grant date fair value | $ | 3.51 | $ | 3.80 |
(1) | Expected volatility is based on historical volatility of the common stock price of comparable public companies. |
Period from | Period from | ||||||||||||||||||||||||||||||||||||
January 1, 2006 | October 5, 2006 | ||||||||||||||||||||||||||||||||||||
to | to | Year Ended | Year Ended | ||||||||||||||||||||||||||||||||||
October 4, 2006 | December 31, 2006 | December 31, 2007 | December 31, 2008 | ||||||||||||||||||||||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||||||||||||||||||||||
Weighted | Weighted | Weighted | Weighted | ||||||||||||||||||||||||||||||||||
Average | Average | Average | Average | Aggregate | |||||||||||||||||||||||||||||||||
Exercise | Exercise | Exercise | Exercise | Intrinsic | |||||||||||||||||||||||||||||||||
Shares | Price | Shares | Price | Shares | Price | Shares | Price | Value | |||||||||||||||||||||||||||||
Outstanding at January 1 | 6,998,786 | $ | 7.63 | 6,989,689 | $ | 7.63 | 6,980,593 | $ | 7.63 | 6,323,429 | $ | 7.63 | |||||||||||||||||||||||||
Granted | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Forfeited | (9,097 | ) | $ | 7.63 | (4,493 | ) | $ | 7.63 | (112,416 | ) | $ | 7.63 | (14,492 | ) | $ | 7.63 | |||||||||||||||||||||
Exercised | — | $ | 7.63 | (4,603 | ) | $ | 7.63 | (544,748 | ) | $ | 7.63 | (169,267 | ) | $ | 7.63 | ||||||||||||||||||||||
Outstanding at December 31 | 6,989,689 | $ | 7.63 | 6,980,593 | $ | 7.63 | 6,323,429 | $ | 7.63 | 6,139,670 | $ | 7.63 | $ | (1,228 | ) | ||||||||||||||||||||||
Vested options at December 31 | 3,487,090 | $ | 7.63 | 3,834,295 | $ | 7.63 | 4,647,460 | $ | 7.63 | 5,809,343 | $ | 7.63 | $ | (1,162 | ) | ||||||||||||||||||||||
F-35
Table of Contents
Weighted Average | ||||||||
Grant Date | ||||||||
Nonvested Stock Options | Shares | Fair Value | ||||||
Outstanding at January 1, 2008 | 1,675,969 | $ | 3.51 | |||||
Granted | — | — | ||||||
Vested | (1,331,150 | ) | $ | 3.51 | ||||
Forfeited | (14,492 | ) | $ | 3.51 | ||||
Outstanding at December 31, 2008(1) | 330,327 | $ | 3.51 | |||||
(1) | The Company expects approximately 314,000 of these options to vest. |
Weighted | ||||||||
Average | ||||||||
Number of | Grant Date | |||||||
Shares | Fair Value | |||||||
Outstanding at January 1 | — | $ | — | |||||
Granted | 353,948 | $ | 13.35 | |||||
Vested | (152 | ) | $ | 13.14 | ||||
Forfeited | (6,499 | ) | $ | 13.14 | ||||
Outstanding at December 31 | 347,297 | |||||||
F-36
Table of Contents
Number of | ||||||||
Shares | Value at | |||||||
Vesting | Grant | |||||||
at IRR of at least 8.5% | 68,116 | $ | 885 | |||||
at IRR of at least 10.5% | 136,239 | $ | 1,771 | |||||
at IRR of at least 12.5% | 204,361 | $ | 2,656 |
F-37
Table of Contents
19. | SUPPLEMENTAL CASH FLOW INFORMATION |
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | Year Ended | |||||||||||||||
to | to | December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
Cash paid for interest | $ | 43,132 | $ | 22,584 | $ | 115,437 | $ | 79,347 | |||||||||
Cash paid for income taxes, net of refunds received | $ | 26,616 | $ | 428 | $ | 139,443 | $ | 36,203 | |||||||||
Noncash investing and financing activities: | |||||||||||||||||
Change in construction lease obligations related to construction of theatres | $ | (2,151 | ) | $ | 2,546 | $ | (2,546 | ) | $ | — | |||||||
Changes in accounts payable and accrued expenses for the acquisition of theatre properties and equipment(1) | $ | (7,832 | ) | $ | 11,494 | $ | (9,754 | ) | $ | 3,723 | |||||||
Exchange of theatre properties | $ | 5,400 | $ | — | $ | — | $ | — | |||||||||
Theatre properties and equipment acquired under capital lease | $ | — | $ | — | $ | 9,102 | $ | 7,911 | |||||||||
Capital contribution from Cinemark, Inc. as a result of the Century Acquisition (See Note 5) | $ | — | $ | 150,000 | $ | — | $ | — | |||||||||
Capital contribution from Cinemark, Inc. related to income taxes | $ | 11,851 | $ | 3,683 | $ | — | $ | — | |||||||||
Capital contribution from Cinemark, Inc. as a result of the Central America Share Exchange (See Note 9) | $ | — | $ | — | $ | — | $ | 12,949 | |||||||||
Capital contribution from Cinemark, Inc. as a result of the Ecuador Share Exchange (See Note 9) | $ | — | $ | — | $ | — | $ | 3,200 | |||||||||
Investment in NCM (See Note 6) | $ | — | $ | — | $ | — | $ | 19,020 |
(1) | Additions to theatre properties and equipment included in accounts payable as of December 31, 2007 and 2008 were $10,266 and $13,989, respectively. |
F-38
Table of Contents
20. | INCOME TAXES |
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | ||||||||||||||||
to | to | Year Ended December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
Income (loss) before income taxes: | |||||||||||||||||
U.S. | $ | 55,170 | $ | 4,660 | $ | 230,960 | $ | (14,435 | ) | ||||||||
Foreign | 18,049 | (11,635 | ) | 12,901 | 30,077 | ||||||||||||
Total | $ | 73,219 | $ | (6,975 | ) | $ | 243,861 | $ | 15,642 | ||||||||
Current: | |||||||||||||||||
Federal | 22,818 | 11,905 | 138,098 | 51,030 | |||||||||||||
Foreign | 5,312 | (5,567 | ) | 5,519 | 4,620 | ||||||||||||
State | 731 | 1,227 | 18,825 | 6,090 | |||||||||||||
Total current expense | $ | 28,861 | $ | 7,565 | $ | 162,442 | $ | 61,740 | |||||||||
Deferred: | |||||||||||||||||
Federal | (3,725 | ) | (8,416 | ) | (33,290 | ) | (28,307 | ) | |||||||||
Foreign | (4,905 | ) | 8,976 | 286 | 7,330 | ||||||||||||
State | 644 | (343 | ) | (1,797 | ) | (5,167 | ) | ||||||||||
Total deferred expense | $ | (7,986 | ) | $ | 217 | $ | (34,801 | ) | $ | (26,144 | ) | ||||||
Income tax expense | $ | 20,875 | $ | 7,782 | $ | 127,641 | $ | 35,596 | |||||||||
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | ||||||||||||||||
to | to | Year Ended December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
Computed normal tax expense (benefit) | $ | 25,627 | $ | (2,441 | ) | $ | 85,351 | $ | 5,475 | ||||||||
Goodwill | (42 | ) | 4,764 | 23,050 | 27,503 | ||||||||||||
Foreign inflation adjustments | (1,553 | ) | 3,356 | (620 | ) | 464 | |||||||||||
State and local income taxes, net of federal income tax impact | 893 | 574 | 10,991 | (1,621 | ) | ||||||||||||
Foreign losses not benefited and other changes in valuation allowance | (1,909 | ) | 1,872 | (536 | ) | 1,459 | |||||||||||
Foreign tax rate differential | 40 | 906 | 3,721 | 1,537 | |||||||||||||
Foreign dividends, including Section 965 | 433 | 145 | 1,405 | 2,084 | |||||||||||||
Other — net | (2,614 | ) | (1,394 | ) | 4,279 | (1,305 | ) | ||||||||||
Income taxes | $ | 20,875 | $ | 7,782 | $ | 127,641 | $ | 35,596 | |||||||||
F-39
Table of Contents
December 31, | ||||||||
2007 | 2008 | |||||||
(Successor) | (Successor) | |||||||
Deferred liabilities: | ||||||||
Theatre properties and equipment | $ | 128,191 | $ | 105,079 | ||||
Deferred intercompany sales | 13,719 | 14,543 | ||||||
Intangible asset — contracts | 11,505 | 9,545 | ||||||
Intangible asset — tradenames | 117,197 | 114,379 | ||||||
Intangible asset — net favorable leases | 1,731 | 354 | ||||||
Investment in partnerships | 36,216 | 36,364 | ||||||
Total deferred liabilities | 308,559 | 280,264 | ||||||
Deferred assets: | ||||||||
Deferred lease expenses | 7,375 | 11,923 | ||||||
Theatre properties and equipment | 7,248 | 9,693 | ||||||
Deferred revenue — NCM and Fandango | 67,961 | 65,613 | ||||||
Capital lease obligations | 46,194 | 46,098 | ||||||
Bonds | (989 | ) | — | |||||
Interest rate swaps agreements | 7,074 | 9,515 | ||||||
Debt issue costs | 476 | — | ||||||
Tax loss carryforwards | 14,359 | 12,342 | ||||||
Alternative minimum tax and other credit carryforwards | 2,903 | 3,606 | ||||||
Other expenses, not currently deductible for tax purposes | 2,489 | 2,069 | ||||||
Total deferred assets | 155,090 | 160,859 | ||||||
Net deferred income tax liability before valuation allowance | 153,469 | 119,405 | ||||||
Valuation allowance against deferred assets | 9,872 | 13,463 | ||||||
Net deferred income tax liability | $ | 163,341 | $ | 132,868 | ||||
Net deferred tax liability — Foreign | $ | 11,542 | $ | 16,645 | ||||
Net deferred tax liability — U.S. | 151,799 | 116,223 | ||||||
Total | $ | 163,341 | $ | 132,868 | ||||
F-40
Table of Contents
Balance at January 1, 2007 | $ | 10,512 | ||
Gross increases — tax positions in prior period | 1,432 | |||
Gross increases — current-period tax positions | 549 | |||
Balance at December 31, 2007 | $ | 12,493 | ||
Gross increases — tax positions in prior period | 37 | |||
Gross decreases — tax positions in prior period | (166 | ) | ||
Gross increases — current-period tax positions | 2,397 | |||
Gross decreases — current-period tax positions | (752 | ) | ||
Reductions due to lapse in statute of limitations | (33 | ) | ||
Balance at December 31, 2008 | $ | 13,976 | ||
21. | COMMITMENTS AND CONTINGENCIES |
F-41
Table of Contents
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | ||||||||||||||||
to | to | Year Ended December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
Fixed rent expense | $ | 89,296 | $ | 37,815 | $ | 164,915 | $ | 175,368 | |||||||||
Contingent rent expense | 20,217 | 10,431 | 47,815 | 50,227 | |||||||||||||
Facility lease expense | 109,513 | 48,246 | 212,730 | 225,595 | |||||||||||||
Corporate office rent expense | 1,067 | 543 | 1,996 | 2,041 | |||||||||||||
Total rent expense | $ | 110,580 | $ | 48,789 | $ | 214,726 | $ | 227,636 | |||||||||
Operating | Capital | |||||||
Leases | Leases | |||||||
2009 | $ | 175,185 | $ | 17,744 | ||||
2010 | 173,793 | 17,997 | ||||||
2011 | 170,059 | 16,959 | ||||||
2012 | 165,778 | 17,098 | ||||||
2013 | 162,213 | 17,230 | ||||||
Thereafter | 992,104 | 140,950 | ||||||
Total | $ | 1,839,132 | $ | 227,978 | ||||
Amounts representing interest payments | 104,266 | |||||||
Present value of future minimum payments | $ | 123,712 | ||||||
Current portion of capital lease obligations | 5,532 | |||||||
Capital lease obligations, less current portion | $ | 118,180 | ||||||
F-42
Table of Contents
22. | SEGMENTS |
F-43
Table of Contents
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | ||||||||||||||||
to | to | Year Ended December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
Revenues: | |||||||||||||||||
U.S. | $ | 607,729 | $ | 328,955 | $ | 1,352,042 | $ | 1,360,176 | |||||||||
International | 222,780 | 63,074 | 333,624 | 385,817 | |||||||||||||
Eliminations | (1,420 | ) | (524 | ) | (2,825 | ) | (3,706 | ) | |||||||||
Total revenues | $ | 829,089 | $ | 391,505 | $ | 1,682,841 | $ | 1,742,287 | |||||||||
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | ||||||||||||||||
to | to | Year Ended December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
Adjusted EBITDA: | |||||||||||||||||
U.S. | $ | 135,393 | $ | 82,571 | $ | 310,454 | $ | 292,217 | |||||||||
International | 45,212 | 8,558 | 67,138 | 78,805 | |||||||||||||
Total Adjusted EBITDA | $ | 180,605 | $ | 91,129 | $ | 377,592 | $ | 371,022 | |||||||||
Year Ended December 31, | ||||||||
2007 | 2008 | |||||||
(Successor) | (Successor) | |||||||
Capital Expenditures: | ||||||||
U.S. | $ | 110,496 | $ | 77,193 | ||||
International | 35,808 | 28,916 | ||||||
Total Capital Expenditures | $ | 146,304 | $ | 106,109 | ||||
F-44
Table of Contents
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | ||||||||||||||||
to | to | Year Ended December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
Net income (loss) | $ | 52,344 | $ | (14,757 | ) | $ | 116,220 | $ | (19,954 | ) | |||||||
Add (deduct): | |||||||||||||||||
Income taxes | 20,875 | 7,782 | 127,641 | 35,596 | |||||||||||||
Interest expense(1) | 37,993 | 31,680 | 102,760 | 74,406 | |||||||||||||
Gain on NCM transaction | — | — | (210,773 | ) | — | ||||||||||||
Gain on Fandango transaction | — | — | (9,205 | ) | — | ||||||||||||
Loss on early retirement of debt | 941 | 5,782 | 7,952 | — | |||||||||||||
Other income(2) | (3,958 | ) | (1,279 | ) | (9,282 | ) | (9,785 | ) | |||||||||
Termination of profit participation agreement | — | — | 6,952 | — | |||||||||||||
Depreciation and amortization | 59,913 | 34,281 | 148,781 | 155,326 | |||||||||||||
Amortization of net favorable leases | 130 | 667 | 2,935 | 2,708 | |||||||||||||
Impairment of long-lived assets | 5,741 | 23,337 | 86,558 | 113,532 | |||||||||||||
(Gain) loss on sale of assets and other | 2,938 | 2,345 | (2,953 | ) | 8,488 | ||||||||||||
Deferred lease expenses | 724 | 378 | 5,979 | 4,350 | |||||||||||||
Amortization of long-term prepaid rents | 816 | 197 | 1,146 | 1,717 | |||||||||||||
Share based awards compensation expense | 2,148 | 716 | 2,881 | 4,638 | |||||||||||||
Adjusted EBITDA | $ | 180,605 | $ | 91,129 | $ | 377,592 | $ | 371,022 | |||||||||
(1) | Includes amortization of debt issue costs. | |
(2) | Includes interest income, foreign currency exchange gain (loss), dividend income, equity in income (loss) of affiliates and minority interests in income of subsidiaries and excludes distributions from NCM. Distributions from NCM are reported entirely within the U.S. operating segment. |
F-45
Table of Contents
Period from | Period from | ||||||||||||||||
January 1, 2006 | October 5, 2006 | ||||||||||||||||
to | to | Year Ended December 31, | |||||||||||||||
October 4, 2006 | December 31, 2006 | 2007 | 2008 | ||||||||||||||
(Predecessor) | (Successor) | (Successor) | (Successor) | ||||||||||||||
Revenues | |||||||||||||||||
U.S. and Canada | $ | 607,729 | $ | 328,955 | $ | 1,352,042 | $ | 1,360,176 | |||||||||
Mexico | 55,704 | 15,885 | 74,983 | 78,292 | |||||||||||||
Brazil | 98,950 | 29,605 | 157,158 | 186,159 | |||||||||||||
Other foreign countries | 68,126 | 17,584 | 101,483 | 121,366 | |||||||||||||
Eliminations | (1,420 | ) | (524 | ) | (2,825 | ) | (3,706 | ) | |||||||||
Total | $ | 829,089 | $ | 391,505 | $ | 1,682,841 | $ | 1,742,287 | |||||||||
December 31, | ||||||||
2007 | 2008 | |||||||
(Successor) | (Successor) | |||||||
Theatres properties and equipment, net | ||||||||
U.S. and Canada | $ | 1,137,244 | $ | 1,073,551 | ||||
Mexico | 59,201 | 38,290 | ||||||
Brazil | 72,635 | 58,641 | ||||||
Other foreign countries | 44,986 | 37,801 | ||||||
Total | $ | 1,314,066 | $ | 1,208,283 | ||||
23. | OTHER RELATED PARTY TRANSACTIONS |
F-46
Table of Contents
F-47
Table of Contents
24. | VALUATION AND QUALIFYING ACCOUNTS |
Valuation | ||||
Allowance | ||||
for Deferred | ||||
Tax Assets | ||||
Predecessor Balance at January 1, 2006 | $ | 8,898 | ||
Additions | 3,000 | |||
Deductions | (4,909 | ) | ||
Predecessor Balance at October 4, 2006 | $ | 6,989 | ||
Additions | 1,932 | |||
Deductions | (59 | ) | ||
Successor Balance at December 31, 2006 | $ | 8,862 | ||
Additions | 2,370 | |||
Deductions | (1,360 | ) | ||
Successor Balance at December 31, 2007 | $ | 9,872 | ||
Additions | 4,200 | |||
Deductions | (609 | ) | ||
Successor Balance at December 31, 2008 | $ | 13,463 | ||
25. | SUBSEQUENT EVENT — ISSUANCE OF CINEMARK USA, INC. 85/8% SENIOR NOTES DUE 2019 |
F-48
Table of Contents
F-49
Table of Contents
26. | CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF SUBSIDIARY GUARANTORS |
F-50
Table of Contents
F-51
Table of Contents
PERIOD FROM JANUARY 1, 2006 TO OCTOBER 4, 2006 (PREDECESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues | $ | 355,635 | $ | 274,586 | $ | 239,057 | $ | (40,189 | ) | $ | 829,089 | |||||||||
Cost of operations | ||||||||||||||||||||
Theatre operating costs | 302,023 | 165,078 | 179,395 | (40,189 | ) | 606,307 | ||||||||||||||
General and administrative expenses | 4,184 | 28,001 | 13,680 | — | 45,865 | |||||||||||||||
Depreciation and amortization | 18,061 | 19,806 | 22,176 | — | 60,043 | |||||||||||||||
Impairment of long-lived assets | 4,418 | 1,313 | 10 | — | 5,741 | |||||||||||||||
Loss on sale of assets and other | 864 | 1,992 | 82 | — | 2,938 | |||||||||||||||
Total cost of operations | 329,550 | 216,190 | 215,343 | (40,189 | ) | 720,894 | ||||||||||||||
Operating income | 26,085 | 58,396 | 23,714 | — | 108,195 | |||||||||||||||
Other income (expense) | ||||||||||||||||||||
Interest expense | (38,114 | ) | (1,639 | ) | (4,605 | ) | 6,365 | (37,993 | ) | |||||||||||
Equity in income (loss) of affiliates | 52,581 | 12,178 | (1,858 | ) | (64,701 | ) | (1,800 | ) | ||||||||||||
Other income | 3,209 | 5,626 | 2,347 | (6,365 | ) | 4,817 | ||||||||||||||
Total other income (expense) | 17,676 | 16,165 | (4,116 | ) | (64,701 | ) | (34,976 | ) | ||||||||||||
Income before income taxes | 43,761 | 74,561 | 19,598 | (64,701 | ) | 73,219 | ||||||||||||||
Income taxes | (6,793 | ) | 24,154 | 3,514 | — | 20,875 | ||||||||||||||
Net income | 50,554 | 50,407 | 16,084 | (64,701 | ) | 52,344 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | 32 | 1,758 | — | 1,790 | |||||||||||||||
Net income attributable to Cinemark USA, Inc. | $ | 50,554 | $ | 50,375 | $ | 14,326 | $ | (64,701 | ) | $ | 50,554 | |||||||||
F-52
Table of Contents
PERIOD FROM JANUARY 1, 2006 TO OCTOBER 4, 2006 (PREDECESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Operating activities | ||||||||||||||||||||
Net income | $ | 50,554 | $ | 50,407 | $ | 16,084 | $ | (64,701 | ) | $ | 52,344 | |||||||||
Adjustments to reconcile net income to cash provided by (used for) operating activities | (42,083 | ) | 22,858 | 21,321 | 64,701 | 66,797 | ||||||||||||||
Changes in assets and liabilities | (14,178 | ) | (28,370 | ) | 5,253 | — | (37,295 | ) | ||||||||||||
Net cash provided by (used for) operating activities | (5,707 | ) | 44,895 | 42,658 | — | 81,846 | ||||||||||||||
Investing activities | ||||||||||||||||||||
Additions to theatre properties and equipment | (24,443 | ) | (35,023 | ) | (18,436 | ) | — | (77,902 | ) | |||||||||||
Proceeds from sale of theatre properties and equipment | 4 | 1,020 | 212 | — | 1,236 | |||||||||||||||
Acquisition of theatres | — | — | — | — | — | |||||||||||||||
Net transactions with affiliates | 6,062 | 4,804 | — | (10,866 | ) | — | ||||||||||||||
Other | — | — | 271 | — | 271 | |||||||||||||||
Net cash used for investing activities | (18,377 | ) | (29,199 | ) | (17,953 | ) | (10,866 | ) | (76,395 | ) | ||||||||||
Financing activities | ||||||||||||||||||||
Capital contributions from parent | — | — | 633 | (633 | ) | — | ||||||||||||||
Dividends paid to parent | (31,745 | ) | — | (2,206 | ) | 2,206 | (31,745 | ) | ||||||||||||
Retirement of senior subordinated notes | (10,000 | ) | — | — | — | (10,000 | ) | |||||||||||||
Proceeds from other long-term debt | — | — | 2,273 | — | 2,273 | |||||||||||||||
Repayments of long-term debt | (1,950 | ) | — | (3,059 | ) | — | (5,009 | ) | ||||||||||||
Net changes in intercompany notes | — | (4,812 | ) | (4,481 | ) | 9,293 | — | |||||||||||||
Other | — | — | (1,226 | ) | — | (1,226 | ) | |||||||||||||
Net cash used for financing activities | (43,695 | ) | (4,812 | ) | (8,066 | ) | 10,866 | (45,707 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 268 | — | 268 | |||||||||||||||
Increase (decrease) in cash and cash equivalents | (67,779 | ) | 10,884 | 16,907 | — | (39,988 | ) | |||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of year | 105,661 | 31,416 | 45,103 | — | 182,180 | |||||||||||||||
End of year | $ | 37,882 | $ | 42,300 | $ | 62,010 | $ | — | $ | 142,192 | ||||||||||
F-53
Table of Contents
PERIOD FROM OCTOBER 5, 2006 TO DECEMBER 31, 2006 (SUCCESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues | $ | 120,589 | $ | 219,037 | $ | 67,949 | $ | (16,070 | ) | $ | 391,505 | |||||||||
Cost of operations | ||||||||||||||||||||
Theatre operating costs | 102,308 | 140,271 | 53,374 | (16,070 | ) | 279,883 | ||||||||||||||
General and administrative expenses | 1,387 | 15,431 | 4,966 | — | 21,784 | |||||||||||||||
Depreciation and amortization | 4,707 | 21,766 | 8,475 | — | 34,948 | |||||||||||||||
Impairment of long-lived assets | 7,440 | 4,533 | 11,364 | — | 23,337 | |||||||||||||||
Loss on sale of assets and other | 1,685 | 58 | 602 | — | 2,345 | |||||||||||||||
Total cost of operations | 117,527 | 182,059 | 78,781 | (16,070 | ) | 362,297 | ||||||||||||||
Operating income (loss) | 3,062 | 36,978 | (10,832 | ) | — | 29,208 | ||||||||||||||
Other income (expense) | ||||||||||||||||||||
Interest expense | (29,275 | ) | (3,453 | ) | (606 | ) | 1,654 | (31,680 | ) | |||||||||||
Equity in income (loss) of affiliates | 10,459 | (12,926 | ) | 159 | 2,462 | 154 | ||||||||||||||
Other income (expense) | (5,033 | ) | 1,315 | 715 | (1,654 | ) | (4,657 | ) | ||||||||||||
Total other income (expense) | (23,849 | ) | (15,064 | ) | 268 | 2,462 | (36,183 | ) | ||||||||||||
Income (loss) before income taxes | (20,787 | ) | 21,914 | (10,564 | ) | 2,462 | (6,975 | ) | ||||||||||||
Income taxes | (6,351 | ) | 13,453 | 680 | — | 7,782 | ||||||||||||||
Net income (loss) | (14,436 | ) | 8,461 | (11,244 | ) | 2,462 | (14,757 | ) | ||||||||||||
Less: Net loss attributable to noncontrolling interests | — | (64 | ) | (257 | ) | — | (321 | ) | ||||||||||||
Net income (loss) attributable to Cinemark USA, Inc. | $ | (14,436 | ) | $ | 8,525 | $ | (10,987 | ) | $ | 2,462 | $ | (14,436 | ) | |||||||
F-54
Table of Contents
PERIOD FROM OCTOBER 5, 2006 TO DECEMBER 31, 2006 (SUCCESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Operating activities | ||||||||||||||||||||
Net income (loss) | $ | (14,436 | ) | $ | 8,461 | $ | (11,244 | ) | $ | 2,462 | $ | (14,757 | ) | |||||||
Adjustments to reconcile net income (loss) to cash provided by operating activities | (6,038 | ) | 36,697 | 40,945 | (2,462 | ) | 69,142 | |||||||||||||
Changes in assets and liabilities | 56,130 | (14,487 | ) | (15,417 | ) | — | 26,226 | |||||||||||||
Net cash provided by operating activities | 35,656 | 30,671 | 14,284 | — | 80,611 | |||||||||||||||
Investing activities | ||||||||||||||||||||
Additions to theatre properties and equipment | 2,040 | (22,679 | ) | (8,540 | ) | — | (29,179 | ) | ||||||||||||
Proceeds from sale of theatre properties and equipment | 4,793 | 12 | 405 | — | 5,210 | |||||||||||||||
Acquisition of theatres | (531,383 | ) | — | — | — | (531,383 | ) | |||||||||||||
Net transactions with affiliates | 7,918 | 1,855 | — | (9,773 | ) | — | ||||||||||||||
Net cash used for investing activities | (516,632 | ) | (20,812 | ) | (8,135 | ) | (9,773 | ) | (555,352 | ) | ||||||||||
Financing activities | ||||||||||||||||||||
Dividends paid to parent | — | — | (6,489 | ) | 6,489 | — | ||||||||||||||
Proceeds from senior secured credit facility | 1,120,000 | — | — | — | 1,120,000 | |||||||||||||||
Proceeds from other long-term debt | — | — | 57 | — | 57 | |||||||||||||||
Repayments of long-term debt | (2,800 | ) | — | (1,086 | ) | — | (3,886 | ) | ||||||||||||
Payoff of long-term debt assumed in Century acquisition | (360,000 | ) | — | — | — | (360,000 | ) | |||||||||||||
Payoff of former senior secured credit facility | (253,500 | ) | — | — | — | (253,500 | ) | |||||||||||||
Debt issue costs | (22,926 | ) | — | — | — | (22,926 | ) | |||||||||||||
Payments on capital leases | — | (839 | ) | — | — | (839 | ) | |||||||||||||
Net changes in intercompany notes | — | (1,731 | ) | (1,553 | ) | 3,284 | — | |||||||||||||
Other | — | — | (52 | ) | — | (52 | ) | |||||||||||||
Net cash provided by (used for) financing activities | 480,774 | (2,570 | ) | (9,123 | ) | 9,773 | 478,854 | |||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 740 | — | 740 | |||||||||||||||
Increase (decrease) in cash and cash equivalents | (202 | ) | 7,289 | (2,234 | ) | — | 4,853 | |||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of year | 37,882 | 42,300 | 62,010 | — | 142,192 | |||||||||||||||
End of year | $ | 37,680 | $ | 49,589 | $ | 59,776 | $ | — | $ | 147,045 | ||||||||||
F-55
Table of Contents
DECEMBER 31, 2007 (SUCCESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 55,211 | $ | 75,645 | $ | 102,527 | $ | — | $ | 233,383 | ||||||||||
Other current assets | 177,742 | 42,986 | 33,475 | (179,827 | ) | 74,376 | ||||||||||||||
Total current assets | 232,953 | 118,631 | 136,002 | (179,827 | ) | 307,759 | ||||||||||||||
Theatre properties and equipment — net | 267,083 | 849,148 | 197,835 | — | 1,314,066 | |||||||||||||||
Other assets | 2,486,268 | 1,355,651 | 293,083 | (2,575,424 | ) | 1,559,578 | ||||||||||||||
Total assets | $ | 2,986,304 | $ | 2,323,430 | $ | 626,920 | $ | (2,755,251 | ) | $ | 3,181,403 | |||||||||
LIABILITIES AND STOCKHOLDER’S EQUITY | ||||||||||||||||||||
Current liabilities | ||||||||||||||||||||
Current portion of long-term debt | $ | 6,886 | $ | — | $ | 2,280 | $ | — | $ | 9,166 | ||||||||||
Current portion of capital lease obligations | 24 | 4,160 | 500 | — | 4,684 | |||||||||||||||
Net payable to (receivable from) parent | 139,237 | (71,818 | ) | 1,635 | — | 69,054 | ||||||||||||||
Accounts payable and accrued expenses | 227,573 | 84,454 | 65,801 | (173,559 | ) | 204,269 | ||||||||||||||
Total current liabilities | 373,720 | 16,796 | 70,216 | (173,559 | ) | 287,173 | ||||||||||||||
Long-term liabilities | ||||||||||||||||||||
Long-term debt, less current portion | 1,097,711 | 17,075 | 71,151 | (87,126 | ) | 1,098,811 | ||||||||||||||
Capital lease obligations, less current portion | 379 | 110,674 | 5,433 | — | 116,486 | |||||||||||||||
Other long-term liabilities and deferrals | 263,944 | 199,610 | 19,963 | (71,316 | ) | 412,201 | ||||||||||||||
Total long-term liabilities | 1,362,034 | 327,359 | 96,547 | (158,442 | ) | 1,627,498 | ||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Stockholder’s equity | ||||||||||||||||||||
Cinemark USA, Inc.’s stockholder’s equity: | ||||||||||||||||||||
Common stock | 49,543 | 1,048,691 | 168,782 | (1,217,473 | ) | 49,543 | ||||||||||||||
Other stockholder’s equity | 1,201,007 | 930,258 | 275,519 | (1,205,777 | ) | 1,201,007 | ||||||||||||||
Total Cinemark USA, Inc. stockholder’s equity | 1,250,550 | 1,978,949 | 444,301 | (2,423,250 | ) | 1,250,550 | ||||||||||||||
Noncontrolling interests | — | 326 | 15,856 | — | 16,182 | |||||||||||||||
Total stockholder’s equity | 1,250,550 | 1,979,275 | 460,157 | (2,423,250 | ) | 1,266,732 | ||||||||||||||
Total liabilities and stockholder’s equity | $ | 2,986,304 | $ | 2,323,430 | $ | 626,920 | $ | (2,755,251 | ) | $ | 3,181,403 | |||||||||
F-56
Table of Contents
YEAR ENDED DECEMBER 31, 2007 (SUCCESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues | $ | 472,038 | $ | 920,099 | $ | 352,996 | $ | (62,292 | ) | $ | 1,682,841 | |||||||||
Cost of operations | ||||||||||||||||||||
Theatre operating costs | 425,248 | 617,839 | 267,295 | (62,292 | ) | 1,248,090 | ||||||||||||||
General and administrative expenses | 7,012 | 57,474 | 21,130 | — | 85,616 | |||||||||||||||
Depreciation and amortization | 22,075 | 93,355 | 36,286 | — | 151,716 | |||||||||||||||
Impairment of long-lived assets | 29,939 | 44,131 | 12,488 | — | 86,558 | |||||||||||||||
(Gain) loss on sale of assets and other | (3,415 | ) | (140 | ) | 602 | — | (2,953 | ) | ||||||||||||
Total cost of operations | 480,859 | 812,659 | 337,801 | (62,292 | ) | 1,569,027 | ||||||||||||||
Operating income (loss) | (8,821 | ) | 107,440 | 15,195 | — | 113,814 | ||||||||||||||
Other income (expense) | ||||||||||||||||||||
Interest expense | (90,931 | ) | (14,168 | ) | (4,921 | ) | 7,260 | (102,760 | ) | |||||||||||
Gain on NCM transaction | — | — | 210,773 | — | 210,773 | |||||||||||||||
Gain on Fandango transaction | 1,148 | 8,057 | — | — | 9,205 | |||||||||||||||
Distributions from NCM | — | — | 11,499 | 11,499 | ||||||||||||||||
Equity in income (loss) of affiliates | 200,867 | 6,048 | (2,552 | ) | (206,825 | ) | (2,462 | ) | ||||||||||||
Other income (expense) | (4,144 | ) | 8,139 | 7,057 | (7,260 | ) | 3,792 | |||||||||||||
Total other income | 106,940 | 8,076 | 221,856 | (206,825 | ) | 130,047 | ||||||||||||||
Income before income taxes | 98,119 | 115,516 | 237,051 | (206,825 | ) | 243,861 | ||||||||||||||
Income taxes | (17,309 | ) | 57,955 | 86,995 | — | 127,641 | ||||||||||||||
Net income | 115,428 | 57,561 | 150,056 | (206,825 | ) | 116,220 | ||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | — | (7 | ) | 799 | — | 792 | ||||||||||||||
Net income attributable to Cinemark USA, Inc. | $ | 115,428 | $ | 57,568 | $ | 149,257 | $ | (206,825 | ) | $ | 115,428 | |||||||||
F-57
Table of Contents
YEAR ENDED DECEMBER 31, 2007 (SUCCESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Operating activities | ||||||||||||||||||||
Net income | $ | 115,428 | $ | 57,561 | $ | 150,056 | $ | (206,825 | ) | $ | 116,220 | |||||||||
Adjustments to reconcile net income to cash provided by (used for) operating activities | (204,659 | ) | 136,523 | 60,467 | 206,825 | 199,156 | ||||||||||||||
Gain on NCM transaction | — | — | (210,773 | ) | — | (210,773 | ) | |||||||||||||
Gain on Fandango transaction | (1,148 | ) | (8,057 | ) | — | — | (9,205 | ) | ||||||||||||
Increase in deferred revenues related to NCM transaction | 174,001 | — | — | — | 174,001 | |||||||||||||||
Increase in deferred revenues related to Fandango transaction | — | 5,000 | — | — | 5,000 | |||||||||||||||
Changes in assets and liabilities | 178,347 | (100,628 | ) | (7,410 | ) | — | 70,309 | |||||||||||||
Net cash provided by (used for) operating activities | 261,969 | 90,399 | (7,660 | ) | — | 344,708 | ||||||||||||||
Investing activities | ||||||||||||||||||||
Additions to theatre properties and equipment | (24,427 | ) | (85,808 | ) | (36,069 | ) | — | (146,304 | ) | |||||||||||
Proceeds from sale of theatre properties and equipment | 4,612 | 31,823 | 1,097 | — | 37,532 | |||||||||||||||
Net proceeds from sale of NCM stock | — | — | 214,842 | — | 214,842 | |||||||||||||||
Net proceeds from sale of Fandango stock | 1,319 | 10,028 | — | — | 11,347 | |||||||||||||||
Net transactions with affiliates | 121,638 | 5,990 | — | (127,628 | ) | — | ||||||||||||||
Other | — | (22,739 | ) | (1,500 | ) | — | (24,239 | ) | ||||||||||||
Net cash provided by (used for) investing activities | 103,142 | (60,706 | ) | 178,370 | (127,628 | ) | 93,178 | |||||||||||||
Financing activities | ||||||||||||||||||||
Dividends paid to parent | — | — | (121,730 | ) | 121,730 | — | ||||||||||||||
Retirement of senior subordinated notes | (332,066 | ) | — | — | — | (332,066 | ) | |||||||||||||
Repayments of long-term debt | (15,514 | ) | — | (3,924 | ) | — | (19,438 | ) | ||||||||||||
Net changes in intercompany notes | — | — | (5,936 | ) | 5,936 | — | ||||||||||||||
Payments on capital leases | — | (3,675 | ) | (84 | ) | — | (3,759 | ) | ||||||||||||
Other | — | 38 | (1,730 | ) | (38 | ) | (1,730 | ) | ||||||||||||
Net cash used for financing activities | (347,580 | ) | (3,637 | ) | (133,404 | ) | 127,628 | (356,993 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 5,445 | — | 5,445 | |||||||||||||||
Increase in cash and cash equivalents | 17,531 | 26,056 | 42,751 | — | 86,338 | |||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of year | 37,680 | 49,589 | 59,776 | — | 147,045 | |||||||||||||||
End of year | $ | 55,211 | $ | 75,645 | $ | 102,527 | $ | — | $ | 233,383 | ||||||||||
F-58
Table of Contents
DECEMBER 31, 2008 (SUCCESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 39,039 | $ | 163,007 | $ | 111,192 | $ | — | $ | 313,238 | ||||||||||
Other current assets | 37,173 | 28,350 | 15,531 | (30,764 | ) | 50,290 | ||||||||||||||
Total current assets | 76,212 | 191,357 | 126,723 | (30,764 | ) | 363,528 | ||||||||||||||
Theatre properties and equipment — net | 275,191 | 778,455 | 154,637 | — | 1,208,283 | |||||||||||||||
Other assets | 2,400,337 | 506,572 | 270,372 | (1,730,254 | ) | 1,447,027 | ||||||||||||||
Total assets | $ | 2,751,740 | $ | 1,476,384 | $ | 551,732 | $ | (1,761,018 | ) | $ | 3,018,838 | |||||||||
LIABILITIES AND STOCKHOLDER’S EQUITY | ||||||||||||||||||||
Current liabilities | ||||||||||||||||||||
Current portion of long-term debt | $ | 11,200 | $ | — | $ | 1,250 | $ | — | $ | 12,450 | ||||||||||
Current portion of capital lease obligations | 320 | 4,712 | 500 | — | 5,532 | |||||||||||||||
Accounts payable to parent | 151,324 | (134,592 | ) | 15,992 | — | 32,724 | ||||||||||||||
Accounts payable and accrued expenses | 104,608 | 81,394 | 52,450 | (25,381 | ) | 213,071 | ||||||||||||||
Total current liabilities | 267,452 | (48,486 | ) | 70,192 | (25,381 | ) | 263,777 | |||||||||||||
Long-term liabilities | ||||||||||||||||||||
Long-term debt, less current portion | 1,088,280 | 10,015 | 53,068 | (66,669 | ) | 1,084,694 | ||||||||||||||
Capital lease obligations, less current portion | 7,751 | 105,346 | 5,083 | — | 118,180 | |||||||||||||||
Other long-term liabilities and deferrals | 245,337 | 199,320 | 21,412 | (69,773 | ) | 396,296 | ||||||||||||||
Total long-term liabilities | 1,341,368 | 314,681 | 79,563 | (136,442 | ) | 1,599,170 | ||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Stockholder’s equity | ||||||||||||||||||||
Cinemark USA, Inc.’s stockholder’s equity: | ||||||||||||||||||||
Common stock | 49,543 | 457,372 | 168,782 | (626,154 | ) | 49,543 | ||||||||||||||
Other stockholder’s equity | 1,093,377 | 752,614 | 220,427 | (973,041 | ) | 1,093,377 | ||||||||||||||
Total Cinemark USA, Inc. stockholder’s equity | 1,142,920 | 1,209,986 | 389,209 | (1,599,195 | ) | 1,142,920 | ||||||||||||||
Noncontrolling interests | — | 203 | 12,768 | — | 12,971 | |||||||||||||||
Total stockholder’s equity | 1,142,920 | 1,210,189 | 401,977 | (1,599,195 | ) | 1,155,891 | ||||||||||||||
Total liabilities and stockholder’s equity | $ | 2,751,740 | $ | 1,476,384 | $ | 551,732 | $ | (1,761,018 | ) | $ | 3,018,838 | |||||||||
F-59
Table of Contents
YEAR ENDED DECEMBER 31, 2008 (SUCCESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues | $ | 463,288 | $ | 942,602 | $ | 405,111 | $ | (68,714 | ) | $ | 1,742,287 | |||||||||
Cost of operations | ||||||||||||||||||||
Theatre operating expenses | 433,016 | 639,973 | 306,950 | (68,714 | ) | 1,311,225 | ||||||||||||||
General and administrative expenses | 11,024 | 56,430 | 22,129 | — | 89,583 | |||||||||||||||
Depreciation and amortization | 21,112 | 101,301 | 35,621 | — | 158,034 | |||||||||||||||
Impairment of long-lived assets | 88,045 | 18,281 | 7,206 | — | 113,532 | |||||||||||||||
Loss on sale of assets and other | 1,443 | 5,200 | 1,845 | — | 8,488 | |||||||||||||||
Total cost of operations | 554,640 | 821,185 | 373,751 | (68,714 | ) | 1,680,862 | ||||||||||||||
Operating income (loss) | (91,352 | ) | 121,417 | 31,360 | — | 61,425 | ||||||||||||||
Other income (expense) | ||||||||||||||||||||
Interest expense | (63,891 | ) | (13,133 | ) | (4,711 | ) | 7,329 | (74,406 | ) | |||||||||||
Distributions from NCM | 720 | — | 18,118 | — | 18,838 | |||||||||||||||
Equity in income (loss) of affiliates | 98,427 | 10,236 | (2,335 | ) | (108,701 | ) | (2,373 | ) | ||||||||||||
Other income | 2,672 | 9,216 | 7,599 | (7,329 | ) | 12,158 | ||||||||||||||
Total other income | 37,928 | 6,319 | 18,671 | (108,701 | ) | (45,783 | ) | |||||||||||||
Income (loss) before income taxes | (53,424 | ) | 127,736 | 50,031 | (108,701 | ) | 15,642 | |||||||||||||
Income taxes | (29,575 | ) | 46,140 | 19,031 | — | 35,596 | ||||||||||||||
Net income (loss) | (23,849 | ) | 81,596 | 31,000 | (108,701 | ) | (19,954 | ) | ||||||||||||
Less: Net income attributable to noncontrolling interests | — | 20 | 3,875 | — | 3,895 | |||||||||||||||
Net income (loss) attributable to Cinemark USA, Inc. | $ | (23,849 | ) | $ | 81,576 | $ | 27,125 | $ | (108,701 | ) | $ | (23,849 | ) | |||||||
F-60
Table of Contents
YEAR ENDED DECEMBER 31, 2008 (SUCCESSOR)
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Operating activities | ||||||||||||||||||||
Net income (loss) | $ | (23,849 | ) | $ | 81,596 | $ | 31,000 | $ | (108,701 | ) | $ | (19,954 | ) | |||||||
Adjustments to reconcile net income (loss) to cash provided by operating activities | (23,385 | ) | 122,125 | 56,536 | 108,701 | 263,977 | ||||||||||||||
Changes in assets and liabilities | 73,389 | (87,059 | ) | (10,565 | ) | — | (24,235 | ) | ||||||||||||
Net cash provided by operating activities | 26,155 | 116,662 | 76,971 | — | 219,788 | |||||||||||||||
Investing activities | ||||||||||||||||||||
Additions to theatre properties and equipment | (21,894 | ) | (55,047 | ) | (29,168 | ) | — | (106,109 | ) | |||||||||||
Proceeds from sale of theatre properties and equipment | 1,442 | 761 | 336 | — | 2,539 | |||||||||||||||
Acquisition of theatres | (5,011 | ) | — | (5,100 | ) | — | (10,111 | ) | ||||||||||||
Net transactions with affiliates | 2,991 | 6,407 | — | (9,398 | ) | — | ||||||||||||||
Other | — | 22,739 | (4,000 | ) | — | 18,739 | ||||||||||||||
Net cash used for investing activities | (22,472 | ) | (25,140 | ) | (37,932 | ) | (9,398 | ) | (94,942 | ) | ||||||||||
Financing activities | ||||||||||||||||||||
Dividends paid to parent | — | — | (3,029 | ) | 3,029 | — | ||||||||||||||
Retirement of senior subordinated notes | (3 | ) | — | — | — | (3 | ) | |||||||||||||
Repayments of long-term debt | (6,886 | ) | — | (3,544 | ) | — | (10,430 | ) | ||||||||||||
Net changes in intercompany notes | — | — | (6,369 | ) | 6,369 | — | ||||||||||||||
Payments on capital leases | (241 | ) | (4,160 | ) | (500 | ) | — | (4,901 | ) | |||||||||||
Other | (12,725 | ) | — | (1,231 | ) | — | (13,956 | ) | ||||||||||||
Net cash used for financing activities | (19,855 | ) | (4,160 | ) | (14,673 | ) | 9,398 | (29,290 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | (15,701 | ) | — | (15,701 | ) | |||||||||||||
Increase (decrease) in cash and cash equivalents | (16,172 | ) | 87,362 | 8,665 | — | 79,855 | ||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of year | 55,211 | 75,645 | 102,527 | — | 233,383 | |||||||||||||||
End of year | $ | 39,039 | $ | 163,007 | $ | 111,192 | $ | — | $ | 313,238 | ||||||||||
F-61
Table of Contents
September 30, | December 31, | |||||||
2009 | 2008 | |||||||
(In thousands, except share data, unaudited) | ||||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 358,823 | $ | 313,238 | ||||
Inventories | 8,532 | 8,024 | ||||||
Accounts receivable | 26,794 | 24,623 | ||||||
Income tax receivable | 3,075 | 5,525 | ||||||
Current deferred tax asset | 2,813 | 2,799 | ||||||
Prepaid expenses and other | 9,779 | 9,319 | ||||||
Total current assets | 409,816 | 363,528 | ||||||
Theatre properties and equipment | 1,899,423 | 1,764,600 | ||||||
Less accumulated depreciation and amortization | 680,765 | 556,317 | ||||||
Theatre properties and equipment — net | 1,218,658 | 1,208,283 | ||||||
Other assets | ||||||||
Goodwill | 1,112,717 | 1,039,818 | ||||||
Intangible assets — net | 343,621 | 341,768 | ||||||
Investment in NCM | 34,492 | 19,141 | ||||||
Investments in and advances to affiliates | 4,259 | 4,285 | ||||||
Deferred charges and other assets — net | 54,872 | 42,015 | ||||||
Total other assets | 1,549,961 | 1,447,027 | ||||||
Total assets | $ | 3,178,435 | $ | 3,018,838 | ||||
LIABILITIES AND STOCKHOLDER’S EQUITY | ||||||||
Current liabilities | ||||||||
Current portion of long-term debt | $ | 12,531 | $ | 12,450 | ||||
Current portion of capital lease obligations | 7,139 | 5,532 | ||||||
Current liability for uncertain tax positions | 10,775 | 10,775 | ||||||
Accounts (receivable from) payable to parent | (291 | ) | 32,724 | |||||
Accounts payable and accrued expenses | 181,904 | 202,296 | ||||||
Total current liabilities | 212,058 | 263,777 | ||||||
Long-term liabilities | ||||||||
Long-term debt, less current portion | 1,534,093 | 1,084,694 | ||||||
Capital lease obligations, less current portion | 134,883 | 118,180 | ||||||
Deferred income taxes | 123,386 | 135,667 | ||||||
Liability for uncertain tax positions | 15,505 | 6,748 | ||||||
Deferred lease expenses | 26,849 | 23,371 | ||||||
Deferred revenue — NCM | 203,623 | 189,847 | ||||||
Other long-term liabilities | 44,980 | 40,663 | ||||||
Total long-term liabilities | 2,083,319 | 1,599,170 | ||||||
Commitments and contingencies (see Note 17) | ||||||||
Stockholder’s equity | ||||||||
Cinemark USA, Inc.’s stockholder’s equity: | ||||||||
Class A common stock, $0.01 par value: 10,000,000 shares authorized and 1,500 shares issued and outstanding | — | — | ||||||
Class B common stock, no par value: 1,000,000 shares authorized and 239,893 shares issued and outstanding | 49,543 | 49,543 | ||||||
Additionalpaid-in-capital | 1,142,861 | 1,070,468 | ||||||
Retained earnings (deficit) | (282,253 | ) | 119,489 | |||||
Treasury stock, 57,245 Class B shares at cost | (24,233 | ) | (24,233 | ) | ||||
Accumulated other comprehensive loss | (18,962 | ) | (72,347 | ) | ||||
Total Cinemark USA, Inc.’s stockholder’s equity | 866,956 | 1,142,920 | ||||||
Noncontrolling interests | 16,102 | 12,971 | ||||||
Total stockholder’s equity | 883,058 | 1,155,891 | ||||||
Total liabilities and stockholder’s equity | $ | 3,178,435 | $ | 3,018,838 | ||||
F-62
Table of Contents
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(In thousands, unaudited) | ||||||||||||||||
Revenues | ||||||||||||||||
Admissions | $ | 322,915 | $ | 308,453 | $ | 941,886 | $ | 865,245 | ||||||||
Concession | 152,938 | 146,076 | 441,895 | 409,707 | ||||||||||||
Other | 20,972 | 21,694 | 56,352 | 59,521 | ||||||||||||
Total revenues | 496,825 | 476,223 | 1,440,133 | 1,334,473 | ||||||||||||
Cost of operations | ||||||||||||||||
Film rentals and advertising | 175,993 | 169,260 | 513,945 | 471,199 | ||||||||||||
Concession supplies | 23,485 | 24,489 | 67,229 | 66,443 | ||||||||||||
Salaries and wages | 52,675 | 47,405 | 149,095 | 135,313 | ||||||||||||
Facility lease expense | 61,545 | 58,936 | 176,478 | 171,382 | ||||||||||||
Utilities and other | 61,341 | 57,280 | 164,237 | 155,856 | ||||||||||||
General and administrative expenses | 23,109 | 22,436 | 67,767 | 66,894 | ||||||||||||
Depreciation and amortization | 38,207 | 38,115 | 111,875 | 113,362 | ||||||||||||
Amortization of favorable/unfavorable leases | 301 | 702 | 970 | 2,105 | ||||||||||||
Impairment of long-lived assets | 3,146 | 2,316 | 8,115 | 8,145 | ||||||||||||
Loss on sale of assets and other | 944 | 2,301 | 2,402 | 3,211 | ||||||||||||
Total cost of operations | 440,746 | 423,240 | 1,262,113 | 1,193,910 | ||||||||||||
Operating income | 56,079 | 52,983 | 178,020 | 140,563 | ||||||||||||
Other income (expense) | ||||||||||||||||
Interest expense | (25,571 | ) | (16,990 | ) | (56,110 | ) | (58,407 | ) | ||||||||
Interest income | 1,036 | 3,421 | 3,646 | 8,670 | ||||||||||||
Foreign currency exchange gain | 383 | 325 | 921 | 85 | ||||||||||||
Distributions from NCM | 4,162 | 3,592 | 15,768 | 12,177 | ||||||||||||
Equity in loss of affiliates | (35 | ) | (415 | ) | (1,055 | ) | (1,742 | ) | ||||||||
Total other expense | (20,025 | ) | (10,067 | ) | (36,830 | ) | (39,217 | ) | ||||||||
Income before income taxes | 36,054 | 42,916 | 141,190 | 101,346 | ||||||||||||
Income taxes | 12,289 | 13,792 | 48,940 | 36,933 | ||||||||||||
Net income | $ | 23,765 | $ | 29,124 | $ | 92,250 | $ | 64,413 | ||||||||
Less: Net income attributable to noncontrolling interests | 1,044 | 1,531 | 2,967 | 3,775 | ||||||||||||
Net income attributable to Cinemark USA, Inc. | $ | 22,721 | $ | 27,593 | $ | 89,283 | $ | 60,638 | ||||||||
F-63
Table of Contents
Nine Months Ended September 30, | ||||||||
2009 | 2008 | |||||||
(In thousands, unaudited) | ||||||||
Operating activities | ||||||||
Net income | $ | 92,250 | $ | 64,413 | ||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||
Depreciation | 108,782 | 110,372 | ||||||
Amortization of intangible and other assets and unfavorable leases | 4,063 | 5,095 | ||||||
Amortization of long-term prepaid rents | 1,074 | 1,292 | ||||||
Amortization of debt issue costs | 2,902 | 2,498 | ||||||
Amortization of debt discount | 180 | — | ||||||
Amortization of deferred revenues, deferred lease incentives and other | (3,479 | ) | (2,739 | ) | ||||
Amortization of accumulated other comprehensive loss related to interest rate swap agreement | 3,475 | 193 | ||||||
Noncash gain related to fair value adjustment on interest rate swap agreement | — | (3,324 | ) | |||||
Impairment of long-lived assets | 8,115 | 8,145 | ||||||
Share based awards compensation expense | 3,045 | 2,988 | ||||||
Loss on sale of assets and other | 2,402 | 3,211 | ||||||
Deferred lease expenses | 3,189 | 2,856 | ||||||
Deferred income tax expenses | (13,967 | ) | (20,844 | ) | ||||
Equity in loss of affiliates | 1,055 | 1,742 | ||||||
Increase in deferred revenue related to new U.S. beverage agreement | 6,550 | — | ||||||
Other | 1,725 | — | ||||||
Changes in assets and liabilities | (2,861 | ) | (53,223 | ) | ||||
Net cash provided by operating activities | 218,500 | 122,675 | ||||||
Investing activities | ||||||||
Additions to theatre properties and equipment | (85,603 | ) | (71,335 | ) | ||||
Proceeds from sale of theatre properties and equipment | 721 | 2,461 | ||||||
Increase in escrow deposits due to like-kind exchange | — | (2,089 | ) | |||||
Return of escrow deposits | — | 24,828 | ||||||
Acquisition of theatres in the U.S. | (48,950 | ) | (5,011 | ) | ||||
Acquisition of theatres in Brazil | (9,061 | ) | (5,100 | ) | ||||
Investment in joint venture — DCIP | (2,500 | ) | (2,500 | ) | ||||
Other | — | 231 | ||||||
Net cash used for investing activities | (145,393 | ) | (58,515 | ) | ||||
Financing activities | ||||||||
Capital contributions from parent | 19,650 | — | ||||||
Dividends paid to parent | (491,025 | ) | — | |||||
Proceeds from issuance of senior notes | 458,532 | — | ||||||
Payment of debt issue costs | (12,601 | ) | — | |||||
Retirement of senior subordinated notes | — | (3 | ) | |||||
Repayments of long-term debt | (9,436 | ) | (7,260 | ) | ||||
Payments on capital leases | (4,410 | ) | (3,617 | ) | ||||
Other | (874 | ) | (1,099 | ) | ||||
Net cash used for financing activities | (40,164 | ) | (11,979 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 12,642 | (3,089 | ) | |||||
Increase in cash and cash equivalents | 45,585 | 49,092 | ||||||
Cash and cash equivalents: | ||||||||
Beginning of period | 313,238 | 233,383 | ||||||
End of period | $ | 358,823 | $ | 282,475 | ||||
Supplemental information (see Note 14) |
F-64
Table of Contents
1. | The Company and Basis of Presentation |
2. | New Accounting Pronouncements |
F-65
Table of Contents
September 30, 2009 | December 31, 2008 | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
Value | Value | Value | Value | |||||||||||||
Debt (see Note 8) | $ | (1,546,624 | ) | $ | (1,557,565 | ) | $ | (1,097,144 | ) | $ | (1,104,188 | ) | ||||
Interest rate swap agreements (see Note 9) | $ | (20,347 | ) | $ | (20,347 | ) | $ | (24,781 | ) | $ | (24,781 | ) |
F-66
Table of Contents
3. | Stockholder’s Equity |
Cinemark | ||||||||||||
USA, Inc. | Total | |||||||||||
Stockholder’s | Noncontrolling | Stockholder’s | ||||||||||
Equity | Interests | Equity | ||||||||||
Balance at January 1, 2009 | $ | 1,142,920 | $ | 12,971 | $ | 1,155,891 | ||||||
Share based awards compensation expense | 3,045 | — | 3,045 | |||||||||
Dividends paid to Cinemark, Inc. | (491,025 | ) | — | (491,025 | ) | |||||||
Capital contributions from Cinemark, Inc. | 69,325 | — | 69,325 | |||||||||
Dividends paid to noncontrolling interests | — | (780 | ) | (780 | ) | |||||||
Purchase of noncontrolling interest share of an Argentina subsidiary | 23 | (117 | ) | (94 | ) | |||||||
Comprehensive income: | ||||||||||||
Net income | 89,283 | 2,967 | 92,250 | |||||||||
Fair value adjustments on interest rate swap agreements, net of taxes of $1,672 | 2,762 | — | 2,762 | |||||||||
Amortization of accumulated other comprehensive loss on terminated swap agreement | 3,475 | — | 3,475 | |||||||||
Foreign currency translation adjustment | 47,148 | 1,061 | 48,209 | |||||||||
Balance at September 30, 2009 | $ | 866,956 | $ | 16,102 | $ | 883,058 | ||||||
F-67
Table of Contents
Cinemark | ||||||||||||
USA, Inc. | Total | |||||||||||
Stockholder’s | Noncontrolling | Stockholder’s | ||||||||||
Equity | Interests | Equity | ||||||||||
Balance at January 1, 2008 | $ | 1,250,550 | $ | 16,182 | $ | 1,266,732 | ||||||
Share based awards compensation expense | 2,987 | — | 2,987 | |||||||||
Dividends paid to noncontrolling interests | — | (1,187 | ) | (1,187 | ) | |||||||
Contributions made by noncontrolling interests | — | 584 | 584 | |||||||||
Comprehensive income: | ||||||||||||
Net income | 60,638 | 3,775 | 64,413 | |||||||||
Fair value adjustments on interest rate swap agreements, net of taxes of $5,169 | (9,854 | ) | — | (9,854 | ) | |||||||
Amortization of accumulated other comprehensive loss on terminated swap agreement | 193 | — | 193 | |||||||||
Foreign currency translation adjustment | (15,398 | ) | (962 | ) | (16,360 | ) | ||||||
Balance at September 30, 2008 | $ | 1,289,116 | $ | 18,392 | $ | 1,307,508 | ||||||
4. | Acquisition of U.S. Theatres |
Theatre properties and equipment | $ | 25,575 | ||
Brandname | 3,500 | |||
Noncompete agreement | 1,630 | |||
Goodwill | 44,565 | |||
Unfavorable lease | (3,600 | ) | ||
Capital lease liability (for one theatre) | (22,720 | ) | ||
Total | $ | 48,950 | ||
5. | Investment in National CineMedia |
F-68
Table of Contents
F-69
Table of Contents
Investment in | Deferred | Distributions | Equity in | Other | Cash | |||||||||||||||||||
NCM | Revenue | from NCM | Earnings | Revenue | Received | |||||||||||||||||||
Beginning balance on December 31, 2008 | $ | 19,141 | $ | (189,847 | ) | $ | — | $ | — | $ | — | $ | — | |||||||||||
Revenues earned under ESA(1) | — | — | — | — | (4,336 | ) | 4,336 | |||||||||||||||||
Receipt of excess cash distributions | (1,373 | ) | — | (12,684 | ) | — | — | 14,057 | ||||||||||||||||
Receipt under tax receivable agreement | (199 | ) | — | (3,084 | ) | — | — | 3,283 | ||||||||||||||||
Equity in earnings | 1,387 | — | — | (1,387 | ) | — | — | |||||||||||||||||
Receipt of common units due to 2009 common unit adjustment | 15,536 | (15,536 | ) | — | — | — | — | |||||||||||||||||
Amortization of deferred revenue | — | 1,760 | — | — | (1,760 | ) | — | |||||||||||||||||
Balance as of and for the nine months ended September 30, 2009 | $ | 34,492 | $ | (203,623 | ) | $ | (15,768 | ) | $ | (1,387 | ) | $ | (6,096 | ) | $ | 21,676 | ||||||||
(1) | Amount includes the per patron and per digital screen theatre access fees due to the Company, net of amounts due to NCM for on-screen advertising time provided to the Company’s beverage concessionaire. The amounts due to NCM for on-screen advertising time provided to the Company’s beverage concessionaire was approximately $7,168. |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Other revenue(1) | $ | 1,466 | $ | 827 | $ | 4,336 | $ | 1,749 | ||||||||
Amortization of deferred revenue | $ | 617 | $ | 489 | $ | 1,760 | $ | 1,381 | ||||||||
Equity income | $ | 979 | $ | 530 | $ | 1,387 | $ | 567 | ||||||||
Distributions from NCM | $ | 4,162 | $ | 3,592 | $ | 15,768 | $ | 12,177 |
(1) | Amounts include the per patron and per digital screen theatre access fees due to the Company, net of amounts due to NCM for on-screen advertising time provided to the Company’s beverage concessionaire. The amounts due to NCM for on-screen advertising time provided to the Company’s beverage concessionaire were approximately $2,378 and $3,446 for the three months ended September 30, 2009 and 2008, respectively, and $7,168 and $9,588 for the nine months ended September 30, 2009 and 2008, respectively. |
Three Months | Three Months | Nine Months | Nine Months | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
October 1, | September 25, | October 1, | September 25, | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Gross revenues | $ | 95,711 | $ | 107,709 | $ | 262,120 | $ | 257,097 | ||||||||
Operating income | $ | 46,139 | $ | 57,207 | $ | 107,827 | $ | 113,995 | ||||||||
Net earnings | $ | 33,301 | $ | 47,009 | $ | 77,703 | $ | 77,925 |
F-70
Table of Contents
6. | Investment in Digital Cinema Implementation Partners |
7. | Share Based Awards |
Weighted | Weighted Average | Aggregate | ||||||||||||||
Number of | Average | Grant Date | Intrinsic | |||||||||||||
Options | Exercise Price | Fair Value | Value | |||||||||||||
Outstanding at December 31, 2008 | 6,139,670 | $ | 7.63 | $ | 3.51 | |||||||||||
Granted | — | — | — | |||||||||||||
Exercised | (48,577 | ) | $ | 7.63 | $ | 3.51 | ||||||||||
Forfeited | — | — | — | |||||||||||||
Outstanding at September 30, 2009 | 6,091,093 | $ | 7.63 | $ | 3.51 | $ | 16,629 | |||||||||
Options exercisable at September 30, 2009 | 6,091,093 | $ | 7.63 | $ | 3.51 | $ | 16,629 | |||||||||
F-71
Table of Contents
Shares of | Weighted Average | |||||||
Restricted | Grant Date | |||||||
Stock | Fair Value | |||||||
Outstanding at December 31, 2008 | 385,666 | $ | 13.32 | |||||
Granted | 472,881 | $ | 9.69 | |||||
Forfeited | (21,257 | ) | $ | 11.17 | ||||
Vested | (70,493 | ) | $ | 13.77 | ||||
Outstanding at September 30, 2009 | 766,797 | $ | 11.10 | |||||
Unvested restricted stock at September 30, 2009 | 766,797 | $ | 11.10 | |||||
F-72
Table of Contents
Number of | ||||||||
Shares | Value at | |||||||
Vesting | Grant | |||||||
at IRR of at least 8.5% | 101,051 | $ | 963 | |||||
at IRR of at least 10.5% | 202,117 | $ | 1,927 | |||||
at IRR of at least 12.5% | 303,168 | $ | 2,891 |
Weighted Average | ||||||||
Number of | Grant Date | |||||||
Units | Fair Value | |||||||
Unvested restricted stock units at December 31, 2008(1)(2) | 135,027 | $ | 13.00 | |||||
Granted(1) | 192,407 | $ | 9.54 | |||||
Forfeited | (13,279 | ) | $ | 11.02 | ||||
Vested | — | — | ||||||
Unvested restricted stock units at September 30, 2009 | 314,155 | $ | 10.96 | |||||
(1) | Represents the number of shares to be issued, net of estimated forfeitures, if the mid-point IRR level is achieved for each respective grant. | |
(2) | The terms of these awards are similar to those discussed for the awards granted during the nine months ended September 30, 2009. |
F-73
Table of Contents
8. | Long-Term Debt Activity |
F-74
Table of Contents
F-75
Table of Contents
9. | Interest Rate Swap Agreements |
F-76
Table of Contents
Beginning liability balance — January 1, 2009 | $ | 24,781 | ||
Total gain included in accumulated other comprehensive loss | (4,434 | ) | ||
Ending liability balance — September 30, 2009 | $ | 20,347 | ||
10. | Goodwill and Other Intangible Assets |
U.S. | International | |||||||||||
Operating | Operating | |||||||||||
Segment | Segment | Total | ||||||||||
Balance at December 31, 2008 | $ | 903,461 | $ | 136,357 | $ | 1,039,818 | ||||||
Acquisition of theatres(1) | 44,565 | 6,270 | 50,835 | |||||||||
Foreign currency translation adjustments | — | 22,064 | 22,064 | |||||||||
Balance at September 30, 2009 | $ | 948,026 | $ | 164,691 | $ | 1,112,717 | ||||||
(1) | Includes goodwill recorded as a result of the acquisition of theatres in the U.S. (see Note 4) and a theatre in Brazil. |
F-77
Table of Contents
Balance at | Balance at | |||||||||||||||||||
December 31, | September 30, | |||||||||||||||||||
2008 | Additions(1) | Amortization | Other(2) | 2009 | ||||||||||||||||
Intangible assets with finite lives: | ||||||||||||||||||||
Vendor contracts: | ||||||||||||||||||||
Gross carrying amount | $ | 55,840 | $ | (375 | ) | $ | — | $ | 685 | $ | 56,150 | |||||||||
Accumulated amortization | (26,664 | ) | — | (2,381 | ) | — | (29,045 | ) | ||||||||||||
Net carrying amount | 29,176 | (375 | ) | (2,381 | ) | 685 | 27,105 | |||||||||||||
Other intangible assets: | ||||||||||||||||||||
Gross carrying amount | 22,856 | 5,130 | — | (1,210 | ) | 26,776 | ||||||||||||||
Accumulated amortization | (19,366 | ) | — | (1,799 | ) | 772 | (20,393 | ) | ||||||||||||
Net carrying amount | 3,490 | 5,130 | (1,799 | ) | (438 | ) | 6,383 | |||||||||||||
Total net intangible assets with finite lives | 32,666 | 4,755 | (4,180 | ) | 247 | 33,488 | ||||||||||||||
Intangible assets with indefinite lives: | ||||||||||||||||||||
Tradename | 309,102 | — | — | 1,031 | 310,133 | |||||||||||||||
Total intangible assets — net | $ | 341,768 | $ | 4,755 | $ | (4,180 | ) | $ | 1,278 | $ | 343,621 | |||||||||
(1) | The additions to other intangible assets are a result of the acquisition of theatres in the U.S. as discussed in Note 4. The reduction in vendor contracts is a result of an adjustment to the preliminary purchase price allocation related to the acquisition of theatres in Brazil, which occurred during 2008. | |
(2) | Includes foreign currency translation adjustments, impairment and write-offs for closed theatres. See Note 11 for summary of impairment charges. |
For the three months ended December 31, 2009 | $ | 1,311 | ||
For the twelve months ended December 31, 2010 | 5,449 | |||
For the twelve months ended December 31, 2011 | 5,160 | |||
For the twelve months ended December 31, 2012 | 4,273 | |||
For the twelve months ended December 31, 2013 | 3,543 | |||
Thereafter | 13,752 | |||
Total | $ | 33,488 | ||
F-78
Table of Contents
11. | Impairment of Long-Lived Assets |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
United State theatre properties | $ | 2,817 | $ | 851 | $ | 7,482 | $ | 6,397 | ||||||||
International theatre properties | 42 | 1,254 | 275 | 1,537 | ||||||||||||
Subtotal | $ | 2,859 | $ | 2,105 | $ | 7,757 | $ | 7,934 | ||||||||
Intangible assets | 287 | 211 | 358 | 211 | ||||||||||||
Impairment of long-lived assets | $ | 3,146 | $ | 2,316 | $ | 8,115 | $ | 8,145 | ||||||||
12. | Foreign Currency Translation |
F-79
Table of Contents
13. | Comprehensive Income (Loss) |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income | $ | 23,765 | $ | 29,124 | $ | 92,250 | $ | 64,413 | ||||||||
Fair value adjustments on interest rate swap agreements, net of taxes (see Note 9) | (843 | ) | (10,941 | ) | 2,762 | (9,854 | ) | |||||||||
Amortization of accumulated other comprehensive loss related to terminated swap agreement (see Note 9) | 1,158 | 193 | 3,475 | 193 | ||||||||||||
Foreign currency translation adjustment (see Note 12) | 14,668 | (44,010 | ) | 48,209 | (16,360 | ) | ||||||||||
Comprehensive income (loss) | $ | 38,748 | $ | (25,634 | ) | $ | 146,696 | $ | 38,392 | |||||||
Comprehensive income attributable to noncontrolling interests(1) | (1,978 | ) | (359 | ) | (4,028 | ) | (2,813 | ) | ||||||||
Comprehensive income (loss) attributable to Cinemark USA, Inc. | $ | 36,770 | $ | (25,993 | ) | $ | 142,668 | $ | 35,579 | |||||||
(1) | Comprehensive income attributable to noncontrolling interests consisted of net income and foreign currency translation adjustments. |
F-80
Table of Contents
14. | Supplemental Cash Flow Information |
Nine Months Ended | ||||||||
September 30, | ||||||||
2009 | 2008 | |||||||
Cash paid for interest | $ | 39,513 | $ | 58,895 | ||||
Cash paid for income taxes, net of refunds received | $ | 35,277 | $ | 26,904 | ||||
Noncash investing and financing activities: | ||||||||
Change in accounts payable and accrued expenses for the acquisition of theatre properties and equipment(1) | $ | (4,568 | ) | $ | 1,798 | |||
Theatre properties acquired under capital lease(2) | $ | 20,400 | $ | 7,911 | ||||
Investment in NCM (see Note 5) | $ | 15,536 | $ | 19,020 | ||||
Noncash capital contributions from Cinemark, Inc. primarily related to income taxes | $ | 49,675 | $ | — |
(1) | Additions to theatre properties and equipment included in accounts payable as of December 31, 2008 and September 30, 3009 were $13,989 and $9,421, respectively. | |
(2) | Amount recorded during the nine months ended September 30, 2009 was a result of the acquisition of theatres in the U.S. as discussed in Note 4. |
15. | Segments |
F-81
Table of Contents
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Revenues | ||||||||||||||||
U.S | $ | 378,046 | $ | 358,935 | $ | 1,139,065 | $ | 1,027,982 | ||||||||
International | 119,866 | 118,448 | 304,024 | 309,457 | ||||||||||||
Eliminations | (1,087 | ) | (1,160 | ) | (2,956 | ) | (2,966 | ) | ||||||||
Total Revenues | $ | 496,825 | $ | 476,223 | $ | 1,440,133 | $ | 1,334,473 | ||||||||
Adjusted EBITDA | ||||||||||||||||
U.S | $ | 78,189 | $ | 75,342 | $ | 261,041 | $ | 219,418 | ||||||||
International | 26,932 | 26,975 | 63,417 | 67,281 | ||||||||||||
Total Adjusted EBITDA | $ | 105,121 | $ | 102,317 | $ | 324,458 | $ | 286,699 | ||||||||
Capital Expenditures | ||||||||||||||||
U.S | $ | 15,429 | $ | 12,296 | $ | 58,851 | $ | 50,681 | ||||||||
International | 9,256 | 7,123 | 26,752 | 20,654 | ||||||||||||
Total Capital Expenditures | $ | 24,685 | $ | 19,419 | $ | 85,603 | $ | 71,335 | ||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income | $ | 23,765 | $ | 29,124 | $ | 92,250 | $ | 64,413 | ||||||||
Add (deduct): | ||||||||||||||||
Income taxes | 12,289 | 13,792 | 48,940 | 36,933 | ||||||||||||
Interest expense(1) | 25,571 | 16,990 | 56,110 | 58,407 | ||||||||||||
Other income(2) | (1,384 | ) | (3,331 | ) | (3,512 | ) | (7,013 | ) | ||||||||
Depreciation and amortization | 38,207 | 38,115 | 111,875 | 113,362 | ||||||||||||
Amortization of favorable/unfavorable leases | 301 | 702 | 970 | 2,105 | ||||||||||||
Impairment of long-lived assets | 3,146 | 2,316 | 8,115 | 8,145 | ||||||||||||
Loss on sale of assets and other | 944 | 2,301 | 2,402 | 3,211 | ||||||||||||
Deferred lease expenses | 1,067 | 710 | 3,189 | 2,856 | ||||||||||||
Amortization of long-term prepaid rents | 323 | 463 | 1,074 | 1,292 | ||||||||||||
Share based awards compensation expense | 892 | 1,135 | 3,045 | 2,988 | ||||||||||||
Adjusted EBITDA | $ | 105,121 | $ | 102,317 | $ | 324,458 | $ | 286,699 | ||||||||
(1) | Includes amortization of debt issue costs. | |
(2) | Includes interest income, foreign currency exchange gain, and equity in loss of affiliates and excludes distributions from NCM. Distributions from NCM are reported entirely within the U.S. operating segment. |
F-82
Table of Contents
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
Revenues | 2009 | 2008 | 2009 | 2008 | ||||||||||||
U.S. and Canada | $ | 378,046 | $ | 358,935 | $ | 1,139,065 | $ | 1,027,982 | ||||||||
Brazil | 61,132 | 57,780 | 153,713 | 149,414 | ||||||||||||
Mexico | 18,666 | 23,290 | 48,195 | 63,694 | ||||||||||||
Other foreign countries | 40,068 | 37,378 | 102,116 | 96,349 | ||||||||||||
Eliminations | (1,087 | ) | (1,160 | ) | (2,956 | ) | (2,966 | ) | ||||||||
Total | $ | 496,825 | $ | 476,223 | $ | 1,440,133 | $ | 1,334,473 | ||||||||
September 30, | December 31, | |||||||
Theatre Properties and Equipment-net | 2009 | 2008 | ||||||
U.S. and Canada | $ | 1,051,207 | $ | 1,073,551 | ||||
Brazil | 84,086 | 58,641 | ||||||
Mexico | 37,923 | 38,290 | ||||||
Other foreign countries | 45,442 | 37,801 | ||||||
Total | $ | 1,218,658 | $ | 1,208,283 | ||||
16. | Related Party Transactions |
F-83
Table of Contents
17. | Commitments and Contingencies |
18. | Condensed Consolidating Financial Information of Subsidiary Guarantors |
1. | Condensed consolidating balance sheet information as of September 30, 2009 and December 31, 2008, condensed consolidating statements of income information for each of the three and nine months ended September 30, 2009 and 2008, and condensed cash flows information for each of the nine months ended September 30, 2009 and 2008. | |
2. | Cinemark USA, Inc. (the “Parent” and “Issuer”), combined Guarantor Subsidiaries and combined Non-Guarantor Subsidiaries with their investments in subsidiaries accounted for using the equity method of accounting and therefore, the Parent column reflects the equity income (loss) of its Guarantor Subsidiaries and Non-Guarantor Subsidiaries, which are also separately reflected in the stand-alone Guarantor Subsidiaries and Non-Guarantor Subsidiaries column. Additionally, the Guarantor Subsidiaries column reflects the equity income (loss) of its Non-Guarantor Subsidiaries, which are also separately reflected in the stand-alone Non-Guarantor Subsidiaries column. | |
3. | Elimination entries necessary to consolidate the Parent and all of its Subsidiaries. |
F-84
Table of Contents
SEPTEMBER 30, 2009
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands, unaudited) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 37,885 | $ | 180,560 | $ | 140,378 | $ | — | $ | 358,823 | ||||||||||
Other current assets | 30,763 | 28,641 | 24,027 | (32,438 | ) | 50,993 | ||||||||||||||
Total current assets | 68,648 | 209,201 | 164,405 | (32,438 | ) | 409,816 | ||||||||||||||
Theatre properties and equipment — net | 309,173 | 722,411 | 187,074 | — | 1,218,658 | |||||||||||||||
Other assets | 2,611,980 | 675,341 | 315,758 | (2,053,118 | ) | 1,549,961 | ||||||||||||||
Total assets | $ | 2,989,801 | $ | 1,606,953 | $ | 667,237 | $ | (2,085,556 | ) | $ | 3,178,435 | |||||||||
LIABILITIES AND STOCKHOLDER’S EQUITY | ||||||||||||||||||||
Current liabilities | ||||||||||||||||||||
Current portion of long-term debt | $ | 11,200 | $ | — | $ | 1,331 | $ | — | $ | 12,531 | ||||||||||
Current portion of capital lease obligations | 1,273 | 5,366 | 500 | — | 7,139 | |||||||||||||||
Accounts (receivable from) payable to parent | 159,064 | (206,148 | ) | 46,793 | — | (291 | ) | |||||||||||||
Accounts payable and accrued expenses | 97,088 | 61,638 | 61,264 | (27,311 | ) | 192,679 | ||||||||||||||
Total current liabilities | 268,625 | (139,144 | ) | 109,888 | (27,311 | ) | 212,058 | |||||||||||||
Long-term liabilities | ||||||||||||||||||||
Long-term debt, less current portion | 1,575,066 | 6,090 | 37,424 | (84,487 | ) | 1,534,093 | ||||||||||||||
Capital lease obligations, less current portion | 28,839 | 101,237 | 4,807 | — | 134,883 | |||||||||||||||
Other long-term liabilities and deferrals | 250,315 | 211,327 | 22,220 | (69,519 | ) | 414,343 | ||||||||||||||
Total long-term liabilities | 1,854,220 | 318,654 | 64,451 | (154,006 | ) | 2,083,319 | ||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Stockholder’s equity | ||||||||||||||||||||
Cinemark USA, Inc.’s stockholder’s equity: | ||||||||||||||||||||
Common stock | 49,543 | 457,372 | 168,812 | (626,184 | ) | 49,543 | ||||||||||||||
Other stockholder’s equity | 817,413 | 969,787 | 308,268 | (1,278,055 | ) | 817,413 | ||||||||||||||
Total Cinemark USA, Inc. stockholder’s equity | 866,956 | 1,427,159 | 477,080 | (1,904,239 | ) | 866,956 | ||||||||||||||
Noncontrolling interests | — | 284 | 15,818 | — | 16,102 | |||||||||||||||
Total stockholder’s equity | 866,956 | 1,427,443 | 492,898 | (1,904,239 | ) | 883,058 | ||||||||||||||
Total liabilities and stockholder’s equity | $ | 2,989,801 | $ | 1,606,953 | $ | 667,237 | $ | (2,085,556 | ) | $ | 3,178,435 | |||||||||
F-85
Table of Contents
DECEMBER 31, 2008
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands, unaudited) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 39,039 | $ | 163,007 | $ | 111,192 | $ | — | $ | 313,238 | ||||||||||
Other current assets | 37,173 | 28,350 | 15,531 | (30,764 | ) | 50,290 | ||||||||||||||
Total current assets | 76,212 | 191,357 | 126,723 | (30,764 | ) | 363,528 | ||||||||||||||
Theatre properties and equipment — net | 275,191 | 778,455 | 154,637 | — | 1,208,283 | |||||||||||||||
Other assets | 2,400,337 | 506,572 | 270,372 | (1,730,254 | ) | 1,447,027 | ||||||||||||||
Total assets | $ | 2,751,740 | $ | 1,476,384 | $ | 551,732 | $ | (1,761,018 | ) | $ | 3,018,838 | |||||||||
LIABILITIES AND STOCKHOLDER’S EQUITY | ||||||||||||||||||||
Current liabilities | ||||||||||||||||||||
Current portion of long-term debt | $ | 11,200 | $ | — | $ | 1,250 | $ | — | $ | 12,450 | ||||||||||
Current portion of capital lease obligations | 320 | 4,712 | 500 | — | 5,532 | |||||||||||||||
Accounts (receivable from) payable to parent | 151,324 | (134,592 | ) | 15,992 | — | 32,724 | ||||||||||||||
Accounts payable and accrued expenses | 104,608 | 81,394 | 52,450 | (25,381 | ) | 213,071 | ||||||||||||||
Total current liabilities | 267,452 | (48,486 | ) | 70,192 | (25,381 | ) | 263,777 | |||||||||||||
Long-term liabilities | ||||||||||||||||||||
Long-term debt, less current portion | 1,088,280 | 10,015 | 53,068 | (66,669 | ) | 1,084,694 | ||||||||||||||
Capital lease obligations, less current portion | 7,751 | 105,346 | 5,083 | — | 118,180 | |||||||||||||||
Other long-term liabilities and deferrals | 245,337 | 199,320 | 21,412 | (69,773 | ) | 396,296 | ||||||||||||||
Total long-term liabilities | 1,341,368 | 314,681 | 79,563 | (136,442 | ) | 1,599,170 | ||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Stockholder’s equity | ||||||||||||||||||||
Cinemark USA, Inc.’s stockholder’s equity: | ||||||||||||||||||||
Common stock | 49,543 | 457,372 | 168,782 | (626,154 | ) | 49,543 | ||||||||||||||
Other stockholder’s equity | 1,093,377 | 752,614 | 220,427 | (973,041 | ) | 1,093,377 | ||||||||||||||
Total Cinemark USA, Inc. stockholder’s equity | 1,142,920 | 1,209,986 | 389,209 | (1,599,195 | ) | 1,142,920 | ||||||||||||||
Noncontrolling interests | — | 203 | 12,768 | — | 12,971 | |||||||||||||||
Total stockholder’s equity | 1,142,920 | 1,210,189 | 401,977 | (1,599,195 | ) | 1,155,891 | ||||||||||||||
Total liabilities and stockholder’s equity | $ | 2,751,740 | $ | 1,476,384 | $ | 551,732 | $ | (1,761,018 | ) | $ | 3,018,838 | |||||||||
F-86
Table of Contents
THREE MONTHS ENDED SEPTEMBER 30, 2009
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands, unaudited) | ||||||||||||||||||||
Revenues | $ | 141,163 | $ | 250,820 | $ | 125,316 | $ | (20,474 | ) | $ | 496,825 | |||||||||
Cost of operations | ||||||||||||||||||||
Theatre operating costs | 131,014 | 170,717 | 93,782 | (20,474 | ) | 375,039 | ||||||||||||||
General and administrative expenses | 4,240 | 13,218 | 5,651 | — | 23,109 | |||||||||||||||
Depreciation and amortization | 6,587 | 24,258 | 7,663 | — | 38,508 | |||||||||||||||
Impairment of long-lived assets | 2,938 | 166 | 42 | — | 3,146 | |||||||||||||||
Loss on sale of assets and other | 235 | 609 | 100 | — | 944 | |||||||||||||||
Total cost of operations | 145,014 | 208,968 | 107,238 | (20,474 | ) | 440,746 | ||||||||||||||
Operating income (loss) | (3,851 | ) | 41,852 | 18,078 | — | 56,079 | ||||||||||||||
Other income (expense) | ||||||||||||||||||||
Interest expense | (23,269 | ) | (3,027 | ) | (892 | ) | 1,617 | (25,571 | ) | |||||||||||
Distributions from NCM | — | — | 4,162 | — | 4,162 | |||||||||||||||
Equity in income (loss) of affiliates | 39,778 | 6,685 | (60 | ) | (46,438 | ) | (35 | ) | ||||||||||||
Other income | 199 | 1,515 | 1,322 | (1,617 | ) | 1,419 | ||||||||||||||
Total other income (expense) | 16,708 | 5,173 | 4,532 | (46,438 | ) | (20,025 | ) | |||||||||||||
Income before income taxes | 12,857 | 47,025 | 22,610 | (46,438 | ) | 36,054 | ||||||||||||||
Income taxes | (9,864 | ) | 10,897 | 11,256 | — | 12,289 | ||||||||||||||
Net income | 22,721 | 36,128 | 11,354 | (46,438 | ) | 23,765 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | 60 | 984 | — | 1,044 | |||||||||||||||
Net income attributable to Cinemark USA, Inc. | $ | 22,721 | $ | 36,068 | $ | 10,370 | $ | (46,438 | ) | $ | 22,721 | |||||||||
F-87
Table of Contents
NINE MONTHS ENDED SEPTEMBER 30, 2009
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands, unaudited) | ||||||||||||||||||||
Revenues | $ | 414,500 | $ | 761,208 | $ | 320,017 | $ | (55,592 | ) | $ | 1,440,133 | |||||||||
Cost of operations | ||||||||||||||||||||
Theatre operating costs | 375,970 | 507,897 | 242,709 | (55,592 | ) | 1,070,984 | ||||||||||||||
General and administrative expenses | 11,971 | 40,084 | 15,712 | — | 67,767 | |||||||||||||||
Depreciation and amortization | 18,648 | 72,953 | 21,244 | — | 112,845 | |||||||||||||||
Impairment of long-lived assets | 3,919 | 3,850 | 346 | — | 8,115 | |||||||||||||||
Loss on sale of assets and other | 443 | 1,951 | 8 | — | 2,402 | |||||||||||||||
Total cost of operations | 410,951 | 626,735 | 280,019 | (55,592 | ) | 1,262,113 | ||||||||||||||
Operating income | 3,549 | 134,473 | 39,998 | — | 178,020 | |||||||||||||||
Other income (expense) | ||||||||||||||||||||
Interest expense | (48,250 | ) | (9,249 | ) | (2,392 | ) | 3,781 | (56,110 | ) | |||||||||||
Distributions from NCM | 960 | — | 14,808 | — | 15,768 | |||||||||||||||
Equity in income (loss) of affiliates | 117,643 | 24,063 | (1,133 | ) | (141,628 | ) | (1,055 | ) | ||||||||||||
Other income | 698 | 3,650 | 4,000 | (3,781 | ) | 4,567 | ||||||||||||||
Total other income (expense) | 71,051 | 18,464 | 15,283 | (141,628 | ) | (36,830 | ) | |||||||||||||
Income before income taxes | 74,600 | 152,937 | 55,281 | (141,628 | ) | 141,190 | ||||||||||||||
Income taxes | (14,683 | ) | 49,487 | 14,136 | — | 48,940 | ||||||||||||||
Net income | 89,283 | 103,450 | 41,145 | (141,628 | ) | 92,250 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | 83 | 2,884 | — | 2,967 | |||||||||||||||
Net income attributable to Cinemark USA, Inc. | $ | 89,283 | $ | 103,367 | $ | 38,261 | $ | (141,628 | ) | $ | 89,283 | |||||||||
F-88
Table of Contents
THREE MONTHS ENDED SEPTEMBER 30, 2008
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands, unaudited) | ||||||||||||||||||||
Revenues | $ | 121,758 | $ | 263,295 | $ | 123,777 | $ | (32,607 | ) | $ | 476,223 | |||||||||
Cost of operations | ||||||||||||||||||||
Theatre operating costs | 116,090 | 182,154 | 91,733 | (32,607 | ) | 357,370 | ||||||||||||||
General and administrative expenses | 2,976 | 13,706 | 5,754 | — | 22,436 | |||||||||||||||
Depreciation and amortization | 5,298 | 24,357 | 9,162 | — | 38,817 | |||||||||||||||
Impairment of long-lived assets | 716 | 135 | 1,465 | — | 2,316 | |||||||||||||||
Loss on sale of assets and other | 214 | 1,989 | 98 | — | 2,301 | |||||||||||||||
Total cost of operations | 125,294 | 222,341 | 108,212 | (32,607 | ) | 423,240 | ||||||||||||||
Operating income (loss) | (3,536 | ) | 40,954 | 15,565 | — | 52,983 | ||||||||||||||
Other income (expense) | ||||||||||||||||||||
Interest expense | (14,362 | ) | (3,308 | ) | (258 | ) | 938 | (16,990 | ) | |||||||||||
Distributions from NCM | — | — | 3,592 | — | 3,592 | |||||||||||||||
Equity in income (loss) of affiliates | 36,968 | 7,591 | (415 | ) | (44,559 | ) | (415 | ) | ||||||||||||
Other income | 851 | 2,472 | 1,361 | (938 | ) | 3,746 | ||||||||||||||
Total other income (expense) | 23,457 | 6,755 | 4,280 | (44,559 | ) | (10,067 | ) | |||||||||||||
Income before income taxes | 19,921 | 47,709 | 19,845 | (44,559 | ) | 42,916 | ||||||||||||||
Income taxes | (7,672 | ) | 15,427 | 6,037 | — | 13,792 | ||||||||||||||
Net income | 27,593 | 32,282 | 13,808 | (44,559 | ) | 29,124 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | 10 | 1,521 | — | 1,531 | |||||||||||||||
Net income attributable to Cinemark USA, Inc. | $ | 27,593 | $ | 32,272 | $ | 12,287 | $ | (44,559 | ) | $ | 27,593 | |||||||||
F-89
Table of Contents
NINE MONTHS ENDED SEPTEMBER 30, 2008
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands, unaudited) | ||||||||||||||||||||
Revenues | $ | 348,831 | $ | 730,283 | $ | 324,409 | $ | (69,050 | ) | $ | 1,334,473 | |||||||||
Cost of operations | ||||||||||||||||||||
Theatre operating costs | 330,993 | 495,185 | 243,065 | (69,050 | ) | 1,000,193 | ||||||||||||||
General and administrative expenses | 8,372 | 42,245 | 16,277 | — | 66,894 | |||||||||||||||
Depreciation and amortization | 15,851 | 71,315 | 28,301 | — | 115,467 | |||||||||||||||
Impairment of long-lived assets | 5,835 | 552 | 1,758 | — | 8,145 | |||||||||||||||
(Gain) loss on sale of assets and other | (308 | ) | 2,463 | 1,056 | — | 3,211 | ||||||||||||||
Total cost of operations | 360,743 | 611,760 | 290,457 | (69,050 | ) | 1,193,910 | ||||||||||||||
Operating income (loss) | (11,912 | ) | 118,523 | 33,952 | — | 140,563 | ||||||||||||||
Other income (expense) | ||||||||||||||||||||
Interest expense | (49,828 | ) | (10,111 | ) | (3,662 | ) | 5,194 | (58,407 | ) | |||||||||||
Distributions from NCM | 656 | — | 11,521 | — | 12,177 | |||||||||||||||
Equity in income (loss) of affiliates | 97,267 | 16,039 | (1,717 | ) | (113,331 | ) | (1,742 | ) | ||||||||||||
Other income | 2,309 | 6,550 | 5,090 | (5,194 | ) | 8,755 | ||||||||||||||
Total other income (expense) | 50,404 | 12,478 | 11,232 | (113,331 | ) | (39,217 | ) | |||||||||||||
Income before income taxes | 38,492 | 131,001 | 45,184 | (113,331 | ) | 101,346 | ||||||||||||||
Income taxes | (22,146 | ) | 44,052 | 15,027 | — | 36,933 | ||||||||||||||
Net income | 60,638 | 86,949 | 30,157 | (113,331 | ) | 64,413 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | 43 | 3,732 | — | 3,775 | |||||||||||||||
Net income attributable to Cinemark USA, Inc. | $ | 60,638 | $ | 86,906 | $ | 26,425 | $ | (113,331 | ) | $ | 60,638 | |||||||||
F-90
Table of Contents
NINE MONTHS ENDED SEPTEMBER 30, 2009
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands, unaudited) | ||||||||||||||||||||
Operating activities | ||||||||||||||||||||
Net income | $ | 89,283 | $ | 103,450 | $ | 41,145 | $ | (141,628 | ) | $ | 92,250 | |||||||||
Adjustments to reconcile net income to cash provided by operating activities | (97,565 | ) | 67,047 | 18,001 | 141,628 | 129,111 | ||||||||||||||
Changes in assets and liabilities | 118,014 | (140,685 | ) | 19,810 | — | (2,861 | ) | |||||||||||||
Net cash provided by operating activities | 109,732 | 29,812 | 78,956 | — | 218,500 | |||||||||||||||
Investing activities | ||||||||||||||||||||
Additions to theatre properties and equipment | (34,960 | ) | (23,486 | ) | (27,157 | ) | — | (85,603 | ) | |||||||||||
Proceeds from sale of theatre properties and equipment | 400 | 97 | 224 | — | 721 | |||||||||||||||
Acquisition of theatres | (48,950 | ) | — | (9,061 | ) | — | (58,011 | ) | ||||||||||||
Net transactions with affiliates | 7,148 | 14,735 | — | (21,883 | ) | — | ||||||||||||||
Other | — | — | (2,500 | ) | — | (2,500 | ) | |||||||||||||
Net cash used for investing activities | (76,362 | ) | (8,654 | ) | (38,494 | ) | (21,883 | ) | (145,393 | ) | ||||||||||
Financing activities | ||||||||||||||||||||
Capital contributions from parent | 19,650 | — | — | — | 19,650 | |||||||||||||||
Dividends paid to parent | (491,025 | ) | (150 | ) | (7,001 | ) | 7,151 | (491,025 | ) | |||||||||||
Proceeds from issuance of senior notes | 458,532 | — | — | — | 458,532 | |||||||||||||||
Payment of debt issue costs | (12,601 | ) | — | — | — | (12,601 | ) | |||||||||||||
Repayments of long-term debt | (8,400 | ) | — | (1,036 | ) | — | (9,436 | ) | ||||||||||||
Net changes in intercompany notes | — | — | (14,732 | ) | 14,732 | — | ||||||||||||||
Payments on capital leases | (680 | ) | (3,455 | ) | (275 | ) | — | (4,410 | ) | |||||||||||
Other | — | — | (874 | ) | — | (874 | ) | |||||||||||||
Net cash used for financing activities | (34,524 | ) | (3,605 | ) | (23,918 | ) | 21,883 | (40,164 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 12,642 | — | 12,642 | |||||||||||||||
Increase (decrease) in cash and cash equivalents | (1,154 | ) | 17,553 | 29,186 | — | 45,585 | ||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of year | 39,039 | 163,007 | 111,192 | — | 313,238 | |||||||||||||||
End of year | $ | 37,885 | $ | 180,560 | $ | 140,378 | $ | — | $ | 358,823 | ||||||||||
F-91
Table of Contents
NINE MONTHS ENDED SEPTEMBER 30, 2008
Parent | Subsidiary | Subsidiary | ||||||||||||||||||
Company | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
(In thousands, unaudited) | ||||||||||||||||||||
Operating activities | ||||||||||||||||||||
Net income | $ | 60,638 | $ | 86,949 | $ | 30,157 | $ | (113,331 | ) | $ | 64,413 | |||||||||
Adjustments to reconcile net income to cash provided by (used for) operating activities | (107,697 | ) | 71,947 | 33,904 | 113,331 | 111,485 | ||||||||||||||
Changes in assets and liabilities | 27,516 | (69,030 | ) | (11,709 | ) | — | (53,223 | ) | ||||||||||||
Net cash provided by (used for) operating activities | (19,543 | ) | 89,866 | 52,352 | — | 122,675 | ||||||||||||||
Investing activities | ||||||||||||||||||||
Additions to theatre properties and equipment | (7,806 | ) | (42,731 | ) | (20,798 | ) | — | (71,335 | ) | |||||||||||
Proceeds from sale of theatre properties and equipment | 1,442 | 744 | 275 | — | 2,461 | |||||||||||||||
Acquisition of theatres | (5,011 | ) | — | (5,100 | ) | — | (10,111 | ) | ||||||||||||
Net transactions with affiliates | 1,073 | 4,540 | — | (5,613 | ) | — | ||||||||||||||
Other | — | 22,739 | (2,269 | ) | — | 20,470 | ||||||||||||||
Net cash used for investing activities | (10,302 | ) | (14,708 | ) | (27,892 | ) | (5,613 | ) | (58,515 | ) | ||||||||||
Financing activities | ||||||||||||||||||||
Dividends paid to parent | — | — | (1,107 | ) | 1,107 | — | ||||||||||||||
Retirement of senior subordinated notes | (3 | ) | — | — | — | (3 | ) | |||||||||||||
Repayments of long-term debt | (4,086 | ) | — | (3,174 | ) | — | (7,260 | ) | ||||||||||||
Net changes in intercompany notes | — | — | (4,506 | ) | 4,506 | — | ||||||||||||||
Payments on capital leases | (165 | ) | (3,077 | ) | (375 | ) | — | (3,617 | ) | |||||||||||
Other | — | — | (1,099 | ) | — | (1,099 | ) | |||||||||||||
Net cash used for financing activities | (4,254 | ) | (3,077 | ) | (10,261 | ) | 5,613 | (11,979 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | (3,089 | ) | — | (3,089 | ) | |||||||||||||
Increase (decrease) in cash and cash equivalents | (34,099 | ) | 72,081 | 11,110 | — | 49,092 | ||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Beginning of year | 55,211 | 75,645 | 102,527 | — | 233,383 | |||||||||||||||
End of year | $ | 21,112 | $ | 147,726 | $ | 113,637 | $ | — | $ | 282,475 | ||||||||||
F-92
Table of Contents
F-93
Table of Contents
January 1, | December 27, | |||||||
2009 | 2007 | |||||||
(In millions) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash and cash equivalents | $ | 34.1 | $ | 7.5 | ||||
Receivables, net of allowance of $2.6 and $1.5 million, respectively | 92.0 | 91.6 | ||||||
Prepaid expenses | 1.6 | 1.9 | ||||||
Prepaid management fees to managing member | 0.5 | 0.5 | ||||||
Total current assets | 128.2 | 101.5 | ||||||
PROPERTY AND EQUIPMENT, net of accumulated depreciation of $27.0 and $17.3 million, respectively | 28.0 | 22.2 | ||||||
INTANGIBLE ASSETS, net of accumulated amortization of $1.5 and $0 million, respectively | 111.8 | — | ||||||
OTHER ASSETS: | ||||||||
Debt issuance costs, net | 11.1 | 13.0 | ||||||
Investment in affiliate | — | 7.0 | ||||||
Restricted cash | 0.3 | 0.3 | ||||||
Other long-term assets | 0.5 | 0.2 | ||||||
Total other assets | 11.9 | 20.5 | ||||||
TOTAL | $ | 279.9 | $ | 144.2 | ||||
LIABILITIES AND MEMBERS’ EQUITY/(DEFICIT) | ||||||||
CURRENT LIABILITIES: | ||||||||
Amounts due to founding members | 25.6 | 15.8 | ||||||
Amounts due to managing member | 22.1 | 16.7 | ||||||
Accrued expenses | 6.3 | 10.0 | ||||||
Accrued payroll and related expenses | 5.7 | 7.2 | ||||||
Accounts payable | 11.2 | 6.6 | ||||||
Deferred revenue | 3.4 | 3.3 | ||||||
Total current liabilities | 74.3 | 59.6 | ||||||
OTHER LIABILITIES: | ||||||||
Borrowings | 799.0 | 784.0 | ||||||
Interest rate swap agreements | 87.7 | 14.4 | ||||||
Other long-term liabilities | 4.5 | — | ||||||
Total other liabilities | 891.2 | 798.4 | ||||||
Total liabilities | 965.5 | 858.0 | ||||||
COMMITMENTS AND CONTINGENCIES (NOTE 10) | ||||||||
MEMBERS’ EQUITY/(DEFICIT) | (685.6 | ) | (713.8 | ) | ||||
TOTAL | $ | 279.9 | $ | 144.2 | ||||
F-94
Table of Contents
Period | Period | ||||||||||||||||
February 13, | December 29, | ||||||||||||||||
2007 | 2006 | ||||||||||||||||
Year Ended | through | through | Year Ended | ||||||||||||||
January 1, | December 27, | February 12, | December 28, | ||||||||||||||
2009 | 2007 | 2007 | 2006 | ||||||||||||||
(In millions) | |||||||||||||||||
REVENUE: | |||||||||||||||||
Advertising (including revenue from founding members of $43.3, $40.9, $0.0 and $0.0 million, respectively) | $ | 330.3 | $ | 282.7 | $ | 20.6 | $ | 188.2 | |||||||||
Administrative fees — founding members | — | — | 0.1 | 5.4 | |||||||||||||
Meetings and events | 38.9 | 25.4 | 2.9 | 25.4 | |||||||||||||
Other | 0.3 | 0.2 | — | 0.3 | |||||||||||||
Total | 369.5 | 308.3 | 23.6 | 219.3 | |||||||||||||
OPERATING EXPENSES: | |||||||||||||||||
Advertising operating costs | 18.7 | 9.1 | 1.1 | 9.2 | |||||||||||||
Meetings and events operating costs | 25.1 | 15.4 | 1.4 | 11.1 | |||||||||||||
Network costs | 17.0 | 13.3 | 1.7 | 14.7 | |||||||||||||
Theatre access fees/circuit share costs — founding members | 49.8 | 41.5 | 14.4 | 130.1 | |||||||||||||
Selling and marketing costs | 47.9 | 40.9 | 5.2 | 38.2 | |||||||||||||
Administrative costs | 14.5 | 10.0 | 2.8 | 16.4 | |||||||||||||
Administrative fee — managing member | 9.7 | 9.2 | — | — | |||||||||||||
Severance plan costs | 0.5 | 1.5 | 0.4 | 4.2 | |||||||||||||
Depreciation and amortization | 12.4 | 5.0 | 0.7 | 4.8 | |||||||||||||
Other costs | 1.3 | 0.9 | — | 0.6 | |||||||||||||
Total | 196.9 | 146.8 | 27.7 | 229.3 | |||||||||||||
OPERATING INCOME (LOSS) | 172.6 | 161.5 | (4.1 | ) | (10.0 | ) | |||||||||||
Interest Expense, Net: | |||||||||||||||||
Borrowings | 51.8 | 48.0 | 0.1 | 0.6 | |||||||||||||
Change in derivative fair value | 14.2 | — | — | — | |||||||||||||
Interest income and other | (0.2 | ) | (0.2 | ) | — | (0.1 | ) | ||||||||||
Total | 65.8 | 47.8 | 0.1 | 0.5 | |||||||||||||
Impairment and related loss | 11.5 | — | — | — | |||||||||||||
NET INCOME (LOSS) | $ | 95.3 | $ | 113.7 | $ | (4.2 | ) | $ | (10.5 | ) | |||||||
F-95
Table of Contents
Total | ||||
(In millions) | ||||
Balance — December 29, 2005 | $ | 9.8 | ||
Capital contribution from members | 0.9 | |||
Contribution of severance plan payments | 4.2 | |||
Distribution to members | (0.9 | ) | ||
Net loss | (10.5 | ) | ||
Balance — December 28, 2006 | $ | 3.5 | ||
Contribution of severance plan payments | 0.4 | |||
Net loss | (4.2 | ) | ||
Balance — February 12, 2007 | $ | (0.3 | ) | |
Balance — February 13, 2007 | $ | (0.3 | ) | |
Contribution of severance plan payments | 1.5 | |||
Capital contribution from managing member | 746.1 | |||
Capital contribution from founding member | 11.2 | |||
Distribution to managing member | (53.3 | ) | ||
Distribution to founding members | (1,521.6 | ) | ||
Reclassification of unit option plan | 2.3 | |||
Comprehensive Income: | ||||
Unrealized (loss) on cash flow hedge | $ | (14.4 | ) | |
Net income | 113.7 | |||
Total Comprehensive Income | $ | 99.3 | ||
Share-based compensation expense | 1.0 | |||
Balance — December 27, 2007 | $ | (713.8 | ) | |
Contribution of severance plan payments | 0.5 | |||
Capital contribution from managing member | 0.6 | |||
Capital contribution from founding members | 4.7 | |||
Distribution to managing member | (55.5 | ) | ||
Distribution to founding members | (75.5 | ) | ||
Units issued for purchase of intangible asset | 116.1 | |||
Comprehensive Income: | ||||
Unrealized (loss) on cash flow hedge | $ | (59.1 | ) | |
Net income | 95.3 | |||
Total Comprehensive Income | $ | 36.2 | ||
Share-based compensation expense | 1.1 | |||
Balance — January 1, 2009 | $ | (685.6 | ) | |
F-96
Table of Contents
Period | Period | ||||||||||||||||
Year | February 13, | December 29, | Year | ||||||||||||||
Ended | 2007 through | 2006 through | Ended | ||||||||||||||
January 1, | December 27, | February 12, | December 28, | ||||||||||||||
2009 | 2007 | 2007 | 2006 | ||||||||||||||
(In millions) | |||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||
Net income(loss) | $ | 95.3 | $ | 113.7 | $ | (4.2 | ) | $ | (10.5 | ) | |||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||||
Depreciation and amortization | 12.4 | 5.0 | 0.7 | 4.8 | |||||||||||||
Non-cash severance plan and share-based compensation | 1.5 | 2.5 | 0.7 | 6.1 | |||||||||||||
Non-cash impairment and related loss | 11.5 | — | — | — | |||||||||||||
Net realized and unrealized hedging transactions | 14.2 | — | — | — | |||||||||||||
Amortization of debt issuance costs and loss on repayment of debt | 1.9 | 1.7 | — | — | |||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||
Receivables — net | (0.4 | ) | (40.3 | ) | 12.6 | (27.3 | ) | ||||||||||
Accounts payable and accrued expenses | (0.7 | ) | 10.4 | (4.4 | ) | 4.4 | |||||||||||
Amounts due to founding members and managing member | 0.4 | (51.1 | ) | (3.7 | ) | 33.4 | |||||||||||
Payment of severance plan costs | — | — | — | (3.5 | ) | ||||||||||||
Other | 0.1 | (1.3 | ) | 0.5 | 0.9 | ||||||||||||
Net cash provided by operating activities | 136.2 | 40.6 | 2.2 | 8.3 | |||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||
Purchases of property and equipment | (16.6 | ) | (13.8 | ) | (0.5 | ) | (6.3 | ) | |||||||||
Investment in restricted cash | — | (0.3 | ) | — | — | ||||||||||||
Investment in affiliate | — | (7.0 | ) | — | — | ||||||||||||
Net cash (used in) investing activities | (16.6 | ) | (21.1 | ) | (0.5 | ) | (6.3 | ) | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||
Reimbursement (payment) of offering costs and fees | — | 4.7 | (0.1 | ) | (4.0 | ) | |||||||||||
Proceeds from borrowings | 139.0 | 924.0 | 13.0 | 66.0 | |||||||||||||
Repayments of borrowings | (124.0 | ) | (150.0 | ) | (13.0 | ) | (56.0 | ) | |||||||||
Proceeds from managing member contributions | 0.6 | 746.1 | — | — | |||||||||||||
Proceeds from founding member contributions | 9.7 | 7.5 | — | 0.9 | |||||||||||||
Distribution to founding members and managing member | (118.3 | ) | (1,538.0 | ) | — | (0.9 | ) | ||||||||||
Payment of debt issuance costs | — | (14.6 | ) | — | — | ||||||||||||
Proceeds of short-term borrowings from founding members | — | — | — | 3.0 | |||||||||||||
Repayments of short-term borrowings to founding members | — | — | — | (4.3 | ) | ||||||||||||
Net cash provided by (used in) financing activities | (93.0 | ) | (20.3 | ) | (0.1 | ) | 4.7 | ||||||||||
CHANGE IN CASH AND CASH EQUIVALENTS | 26.6 | (0.8 | ) | 1.6 | 6.7 | ||||||||||||
CASH AND CASH EQUIVALENTS: | |||||||||||||||||
Beginning of period | 7.5 | 8.3 | 6.7 | — | |||||||||||||
End of period | $ | 34.1 | $ | 7.5 | $ | 8.3 | $ | 6.7 | |||||||||
Supplemental disclosure of non-cash financing and investing activity: | |||||||||||||||||
Contribution for severance plan payments | $ | 0.5 | $ | 1.5 | $ | 0.4 | $ | 4.2 | |||||||||
Increase in distributions payable to founding members and managing member | $ | 49.7 | $ | 37.0 | — | — | |||||||||||
Contributions from members collected after period end | $ | 0.4 | $ | 3.7 | — | — | |||||||||||
Integration payment from founding member collected after period end | $ | 1.2 | — | — | — | ||||||||||||
Purchase of an intangible asset with subsidiary equity | $ | 116.1 | — | — | — | ||||||||||||
Increase in property and equipment not requiring cash in the period | — | $ | 0.6 | — | $ | 0.3 | |||||||||||
Increase in deferred offering costs | — | — | — | $ | 0.5 | ||||||||||||
Unit option plan reclassified to equity | — | $ | 2.3 | — | — | ||||||||||||
Supplemental disclosure of cash flow information: | |||||||||||||||||
Cash paid for interest | $ | 48.3 | $ | 44.0 | $ | 0.1 | $ | 0.4 |
F-97
Table of Contents
1. | THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
F-98
Table of Contents
F-99
Table of Contents
F-100
Table of Contents
Equipment | 4-10 years | |
Computer hardware and software | 3-5 years | |
Leasehold improvements | Lesser of lease term or asset life |
F-101
Table of Contents
Fair Value Measurements at Reporting Date Using | ||||||||||||||||
Quoted Prices | ||||||||||||||||
in Active | Significant | Significant | ||||||||||||||
Markets for | Other | Unobservable | ||||||||||||||
At | Identical | Observable | Inputs | |||||||||||||
January 1, 2009 | Assets (Level 1) | Inputs (Level 2) | (Level 3) | |||||||||||||
ASSETS: | ||||||||||||||||
Investment in Affiliate(1) | — | — | — | — | ||||||||||||
LIABILITIES: | ||||||||||||||||
Interest Rate Swap Agreements(2) | $ | 87.7 | — | $ | 87.7 | — | ||||||||||
(1) | During 2007, NCM LLC invested $7.0 million of cash in 6% convertible preferred stock and related option on the common stock of IdeaCast, Inc. (“IdeaCast”), astart-up company that operates an advertising network in fitness centers and health clubs throughout the United States. The preferred stock is accounted for as an investment in debt securities per SFAS No. 115,Accounting for Certain Investments |
F-102
Table of Contents
in Debt and Equity Securities,due to the provisions in the agreement, which give the Company a mandatory redemption right five years after the date of investment. The securities are not held for trading purposes and are therefore by default classified asavailable-for-sale even though it is not the Company’s intent to sell these securities. There are no marketplace indicators of value that management can use to determine the fair value of the investment. Until the fourth quarter of 2008, the Company based its recurring estimated fair value of the investment in IdeaCast on a discounted cash flow model that probability weights IdeaCast’s potential future cash flows under various scenarios and management’s judgment, which is based in part on communications with IdeaCast and their lender. During the fourth quarter of 2008, the Company recorded a full impairment to the value of the investment and the carrying value was adjusted to zero due to IdeaCast’s defaults on its senior debt during the fourth quarter of 2008 and resulting illiquidity. The Company determined the impairment wasother-than-temporary and the unrealized loss was reported as an impairment loss in the statement of operations since the fair value was determined to be significantly below cost and recoverability was deemed unlikely. The key factors identified by management in making these assessments and determining the amounts were events of default on IdeaCast’s convertible debt that emerged after the fourth quarter 2008 IdeaCast operating results were analyzed and after IdeaCast failed to make a scheduled debt service payment and ongoing discussions with the convertible debt lender. Refer to Note 10 for additional details. |
Fair Value Measurements | ||||
Using Significant | ||||
Unobservable | ||||
Inputs (Level 3) | ||||
Year Ended January 1, | ||||
Investment in Affiliate | 2009 | |||
(In millions) | ||||
Beginning Balance | $ | 7.0 | ||
Total gains or losses (realized/unrealized) | ||||
Included in earnings | (7.0 | ) | ||
Included in other comprehensive income | — | |||
Purchases, sales, issuances, and settlements, net | — | |||
Transfers in and/or out of Level 3 | — | |||
Ending Balance | — | |||
(2) | In February 2007, NCM LLC has entered into interest rate swap agreements with four counterparties, which qualified for and were designated as a cash flow hedge against interest rate exposure on $550.0 million of the variable rate debt obligations under the senior secured credit facility in accordance with SFAS No. 133,Accounting for Derivative Instruments and Hedging Activities,as amended by SFAS No. 138. The interest rate swap agreements have the effect of converting a portion of the Company’s variable rate debt to a fixed rate of 6.734%. |
F-103
Table of Contents
Hedging | ||||
Transactions | ||||
Balance — February 13, 2007 | $ | — | ||
Change in fair value | (14.4 | ) | ||
Balance — December 27, 2007 | (14.4 | ) | ||
Change in fair value | (59.5 | ) | ||
Reclassifications into earnings | 0.4 | |||
Balance — January 1, 2009 | $ | (73.5 | ) | |
F-104
Table of Contents
F-105
Table of Contents
2. | RECEIVABLES(in millions) |
As of | As of | |||||||
January 1, 2009 | December 27, 2007 | |||||||
Trade accounts | $ | 91.3 | $ | 92.2 | ||||
Other | 3.3 | 0.9 | ||||||
Less allowance for doubtful accounts | (2.6 | ) | (1.5 | ) | ||||
Total | $ | 92.0 | $ | 91.6 | ||||
Period | Period | ||||||||||||||||
February 13, | December 29, | ||||||||||||||||
Year Ended | 2007 through | 2006 through | Year Ended | ||||||||||||||
January 1, | December 27, | February 12, | December 28, | ||||||||||||||
2009 | 2007 | 2007 | 2006 | ||||||||||||||
ALLOWANCE FOR DOUBTFUL ACCOUNTS: | |||||||||||||||||
Balance at beginning of period | $ | 1.5 | $ | 1.1 | $ | 1.1 | $ | 0.5 | |||||||||
Provision for bad debt | 2.3 | 1.0 | 0.1 | 0.8 | |||||||||||||
Write-offs, net | (1.2 | ) | (0.6 | ) | (0.1 | ) | (0.2 | ) | |||||||||
Balance at end of period | $ | 2.6 | $ | 1.5 | $ | 1.1 | $ | 1.1 | |||||||||
F-106
Table of Contents
3. | PROPERTY AND EQUIPMENT(in millions) |
As of | As of | |||||||
January 1, 2009 | December 27, 2007 | |||||||
Equipment | $ | 53.3 | $ | 37.3 | ||||
Leasehold Improvements | 1.4 | 1.4 | ||||||
Less accumulated depreciation | (27.0 | ) | (17.3 | ) | ||||
Subtotal | 27.7 | 21.4 | ||||||
Construction in Progress | 0.3 | 0.8 | ||||||
Total property and equipment | $ | 28.0 | $ | 22.2 | ||||
4. | INTANGIBLE ASSETS |
As of January 1, | As of December 27, | |||||||
2009 | 2007 | |||||||
(In millions) | ||||||||
Beginning balance | $ | — | $ | — | ||||
Purchase of intangible asset subject to amortization | 116.1 | — | ||||||
Less integration payments | (2.8 | ) | — | |||||
Less accumulated amortization | (1.5 | ) | — | |||||
Total intangible assets | $ | 111.8 | $ | — | ||||
F-107
Table of Contents
2009 | $ | 2.0 | ||
2010 | 2.0 | |||
2011 | 3.9 | |||
2012 | 3.9 | |||
2013 | 3.9 |
5. | ACCRUED EXPENSES(in millions) |
As of | As of | |||||||
January 1, | December 27, | |||||||
2009 | 2007 | |||||||
Make-good Reserve | $ | 1.3 | $ | 4.0 | ||||
Accrued Interest | 4.0 | 2.3 | ||||||
Accrued beverage concessionaire unit cost | 0.1 | 2.4 | ||||||
Other accrued expenses | 0.9 | 1.3 | ||||||
Total accrued expenses | $ | 6.3 | $ | 10.0 | ||||
6. | RELATED-PARTY TRANSACTIONS |
AMC | Cinemark | Regal | Total | |||||||||||||
Theatre access fees, net of beverage revenues | $ | (0.1 | ) | $ | — | $ | 0.7 | $ | 0.6 | |||||||
Cost and other reimbursement | (1.1 | ) | (0.5 | ) | (0.6 | ) | (2.2 | ) | ||||||||
Distributions payable, net | 8.9 | 7.0 | 11.3 | 27.2 | ||||||||||||
Total | $ | 7.7 | $ | 6.5 | $ | 11.4 | $ | 25.6 | ||||||||
F-108
Table of Contents
AMC | Cinemark | Regal | Total | |||||||||||||
Theatre access fees, net of beverage revenues | $ | (0.2 | ) | $ | 0.1 | $ | 0.2 | $ | 0.1 | |||||||
Cost and other reimbursement | (0.4 | ) | (0.2 | ) | (0.5 | ) | (1.1 | ) | ||||||||
Distributions payable, net | 3.2 | 5.2 | 8.4 | 16.8 | ||||||||||||
Total | $ | 2.6 | $ | 5.1 | $ | 8.1 | $ | 15.8 | ||||||||
Pre-IPO Period December 29, 2006 | ||||||||||||||||
through February 12, 2007 | Year Ended December 28, 2006 | |||||||||||||||
Circuit Share | Administrative | Circuit Share | Administrative | |||||||||||||
Cost | Fee Revenue | Cost | Fee Revenue | |||||||||||||
AMC | $ | 4.1 | $ | — | $ | 38.6 | $ | 0.2 | ||||||||
Cinemark | 3.7 | 0.1 | 29.7 | 0.4 | ||||||||||||
Regal | 6.6 | — | 61.8 | 4.8 | ||||||||||||
Total | $ | 14.4 | $ | 0.1 | $ | 130.1 | $ | 5.4 | ||||||||
F-109
Table of Contents
F-110
Table of Contents
January 1, | December 27, | |||||||
2009 | 2007 | |||||||
Distributions payable | $ | 21.0 | $ | 16.6 | ||||
Cost and other reimbursement | 1.2 | 0.1 | ||||||
Total | $ | 22.1 | $ | 16.7 | ||||
7. | BORROWINGS |
F-111
Table of Contents
8. | SHARE-BASED COMPENSATION |
F-112
Table of Contents
Fiscal 2008 | 2007 Post-IPO | |||||||
Expected life of options | 6.5 years | 6.5 to 9 years | ||||||
Risk free interest rate | 3.74% to 4.09 | % | 4.1% to 4.9 | % | ||||
Expected volatility | 30 | % | 30 | % | ||||
Dividend yield | 3 | % | 3 | % |
Weighted Average | ||||||||||||||||
Weighted | Remaining | |||||||||||||||
Average | Contractual Life | Aggregate | ||||||||||||||
Shares | Exercise Price | (in Years) | Intrinsic Value | |||||||||||||
(In millions) | ||||||||||||||||
Outstanding at December 27, 2007 | 1,822,906 | $ | 17.75 | |||||||||||||
Granted | 259,000 | 14.39 | ||||||||||||||
Exercised | (35,763 | ) | 16.35 | |||||||||||||
Forfeited | (21,044 | ) | 18.56 | |||||||||||||
Outstanding at January 1, 2009 | 2,025,099 | $ | 17.33 | 11.4 | $ | 0.3 | ||||||||||
Exercisable at January 1, 2009 | 600,177 | $ | 17.71 | 11.7 | — | |||||||||||
Vested and Expected to Vest at January 1, 2009 | 1,876,533 | $ | 17.36 | 11.4 | $ | 0.2 |
Options Outstanding | Options Exercisable | |||||||||||||||||||
Weighted | Weighted | Weighted | ||||||||||||||||||
Number | Average | Average | Number | Average | ||||||||||||||||
Outstanding at | Remaining Life | Exercise | Exercisable at | Exercise | ||||||||||||||||
Range of Exercise Price | Jan. 1, 2009 | (in Years) | Price | Jan. 1, 2009 | Price | |||||||||||||||
$ 5.35 | 50,500 | 9.8 | $ | 5.35 | — | $ | — | |||||||||||||
$ 9.70 - $12.61 | 80,500 | 9.6 | 12.09 | — | — | |||||||||||||||
$16.35 - $18.01 | 1,426,233 | 12.3 | 16.52 | 482,998 | 16.56 | |||||||||||||||
$19.37 - $21.00 | 315,000 | 8.4 | 20.35 | 74,800 | 21.00 | |||||||||||||||
$24.04 - $24.74 | 114,866 | 10.7 | 24.25 | 34,779 | 24.27 | |||||||||||||||
$26.76 - $29.05 | 38,000 | 8.7 | 28.87 | 7,600 | 28.87 | |||||||||||||||
2,025,099 | 11.4 | $ | 17.33 | 600,177 | $ | 17.71 | ||||||||||||||
F-113
Table of Contents
Weighted Average | ||||||||
Grant-Date Fair | ||||||||
Shares | Value | |||||||
Non-vested as of December 27, 2007 | 271,845 | $ | 21.21 | |||||
Granted | 31,500 | 18.97 | ||||||
Forfeited | (1,823 | ) | 21.00 | |||||
Vested | (97,904 | ) | 21.12 | |||||
Non-vested as of January 1, 2009 | 203,618 | $ | 20.91 |
9. | EMPLOYEE BENEFIT PLANS |
10. | COMMITMENTS AND CONTINGENCIES |
F-114
Table of Contents
2009 | $ | 2.1 | ||
2010 | 1.8 | |||
2011 | 1.4 | |||
2012 | 1.3 | |||
2013 | 1.2 | |||
Thereafter | 0.1 | |||
Total | $ | 7.9 | ||
F-115
Table of Contents
S-1
Table of Contents
Restricted | Unrestricted | |||||||||||||||
Group | Group | Eliminations | Consolidated | |||||||||||||
(In thousands, unaudited) | ||||||||||||||||
ASSETS | ||||||||||||||||
Current Assets | ||||||||||||||||
Cash and cash equivalents | $ | 331,875 | $ | 26,948 | $ | — | $ | 358,823 | ||||||||
Other current assets | 50,884 | 109 | — | 50,993 | ||||||||||||
Total current assets | 382,759 | 27,057 | — | 409,816 | ||||||||||||
Theatre properties and equipment, net | 1,218,658 | — | — | 1,218,658 | ||||||||||||
Other assets | 1,522,685 | 35,501 | (8,225 | ) | 1,549,961 | |||||||||||
Total assets | $ | 3,124,102 | $ | 62,558 | $ | (8,225 | ) | $ | 3,178,435 | |||||||
LIABILITIES AND STOCKHOLDER’S EQUITY | ||||||||||||||||
Current Liabilities | ||||||||||||||||
Current portion of long-term debt | $ | 12,531 | $ | — | $ | — | $ | 12,531 | ||||||||
Current portion of capital lease obligations | 7,139 | — | — | 7,139 | ||||||||||||
Accounts payable and accrued expenses | 171,812 | 20,576 | — | 192,388 | ||||||||||||
Total current liabilities | 191,482 | 20,576 | — | 212,058 | ||||||||||||
Long-term liabilities | ||||||||||||||||
Long-term debt, less current portion | 1,534,093 | — | — | 1,534,093 | ||||||||||||
Other long-term liabilities | 549,226 | — | — | 549,226 | ||||||||||||
Total long-term liabilities | 2,083,319 | — | — | 2,083,319 | ||||||||||||
Commitments and Contingencies | ||||||||||||||||
Stockholder’s Equity | 849,301 | 41,982 | (8,225 | ) | 883,058 | |||||||||||
Total liabilities and stockholder’s equity | $ | 3,124,102 | $ | 62,558 | $ | (8,225 | ) | $ | 3,178,435 | |||||||
S-2
Table of Contents
Restricted | Unrestricted | |||||||||||||||
Group | Group | Eliminations | Consolidated | |||||||||||||
(In thousands, unaudited) | ||||||||||||||||
Revenues | $ | 1,440,133 | $ | — | $ | — | $ | 1,440,133 | ||||||||
Cost of Operations | ||||||||||||||||
Theatre operating costs | 1,070,984 | — | — | 1,070,984 | ||||||||||||
General and administrative expenses | 67,758 | 9 | — | 67,767 | ||||||||||||
Depreciation and amortization | 112,845 | — | — | 112,845 | ||||||||||||
Impairment of long-lived assets | 8,115 | — | — | 8,115 | ||||||||||||
Loss on sale of assets and other | 2,402 | — | — | 2,402 | ||||||||||||
Total cost of operations | 1,262,104 | 9 | — | 1,262,113 | ||||||||||||
Operating income (loss) | 178,029 | (9 | ) | — | 178,020 | |||||||||||
Other income (expense) | (50,584 | ) | 13,754 | — | (36,830 | ) | ||||||||||
Income before income taxes | 127,445 | 13,745 | — | 141,190 | ||||||||||||
Income taxes | 43,758 | 5,182 | — | 48,940 | ||||||||||||
Net income | 83,687 | 8,563 | — | 92,250 | ||||||||||||
Less: Net income attributable to noncontrolling interests | 2,967 | — | — | 2,967 | ||||||||||||
Net income attributable to Cinemark USA, Inc. | $ | 80,720 | $ | 8,563 | $ | — | $ | 89,283 | ||||||||
S-3
Table of Contents
Restricted | Unrestricted | |||||||||||||||
Group | Group | Eliminations | Consolidated | |||||||||||||
(In thousands, unaudited) | ||||||||||||||||
Operating Activities | ||||||||||||||||
Net income | $ | 83,687 | $ | 8,563 | $ | — | $ | 92,250 | ||||||||
Adjustments to reconcile net income to cash provided by operating activities | 127,990 | 1,121 | — | 129,111 | ||||||||||||
Changes in assets and liabilities | (3,504 | ) | 643 | — | (2,861 | ) | ||||||||||
Net cash provided by operating activities | 208,173 | 10,327 | — | 218,500 | ||||||||||||
Investing Activities | ||||||||||||||||
Additions to theatre properties and equipment | (85,603 | ) | — | — | (85,603 | ) | ||||||||||
Proceeds from sale of theatre properties and equipment | 721 | — | — | 721 | ||||||||||||
Increase in escrow deposits due to like-kind exchange | — | — | — | — | ||||||||||||
Return of escrow deposits | — | — | — | — | ||||||||||||
Acquisition of theatres | (58,011 | ) | — | — | (58,011 | ) | ||||||||||
Investment in joint venture — DCIP | — | (2,500 | ) | — | (2,500 | ) | ||||||||||
Net cash used for investing activities | (142,893 | ) | (2,500 | ) | — | (145,393 | ) | |||||||||
Financing Activities | ||||||||||||||||
Capital contribution from parent | 19,650 | — | — | 19,650 | ||||||||||||
Dividends paid to parent | (491,025 | ) | — | — | (491,025 | ) | ||||||||||
Proceeds from issuance of senior notes | 458,532 | — | — | 458,532 | ||||||||||||
Payment of debt issue costs | (12,601 | ) | — | — | (12,601 | ) | ||||||||||
Repayments of long-term debt | (9,436 | ) | — | — | (9,436 | ) | ||||||||||
Payments on capital leases | (4,410 | ) | — | — | (4,410 | ) | ||||||||||
Other | (874 | ) | — | — | (874 | ) | ||||||||||
Net cash used for financing activities | (40,164 | ) | — | — | (40,164 | ) | ||||||||||
Effect of exchange rate changes on cash and cash equivalents | 12,642 | — | — | 12,642 | ||||||||||||
Increase in cash and cash equivalents | 37,758 | 7,827 | — | 45,585 | ||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Beginning of year | 294,117 | 19,121 | — | 313,238 | ||||||||||||
End of year | $ | 331,875 | $ | 26,948 | $ | — | $ | 358,823 | ||||||||
S-4