Condensed Consolidating Financial Information of Subsidiary Guarantors | 18. Condensed Consolidating Financial Information of Subsidiary Guarantors As of June 30, 2018, the Company had outstanding $400,000 aggregate principal amount of 5.125% senior notes due 2022, or the 5.125% Senior Notes, and $755,000 aggregate principal amount of 4.875% senior notes due 2023, or the 4.875% Senior Notes, (collectively the “Notes”). These Notes are fully and unconditionally guaranteed on a joint and several senior unsecured basis by the following subsidiaries of Cinemark USA, Inc.: Sunnymead Cinema Corp., Cinemark Properties, Inc., Greeley Holdings, Inc., Cinemark Partners I, Inc., CNMK Investments, Inc., CNMK Texas Properties, LLC., Cinemark Concessions LLC, Century Theatres, Inc., Marin Theatre Management, LLC, Century Theatres NG, LLC, Cinearts LLC, Cinearts Sacramento, LLC, Corte Madera Theatres, LLC, Novato Theatres, LLC, San Rafael Theatres, LLC, Northbay Theatres, LLC, Century Theatres Summit Sierra, LLC and Century Theatres Seattle, LLC. The following supplemental condensed consolidating financial information presents: a. Condensed consolidating balance sheet information as of December 31, 2017 and June 30, 2018, condensed consolidating statements of income information for the three and six months ended June 30, 2017 and 2018, condensed consolidating statements of comprehensive income (loss) information for the three and six months ended June 30, 2017 and 2018 and condensed consolidating statements of cash flows information for the six months ended June 30, 2017 and 2018. b. 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 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. c. Elimination entries necessary to consolidate the Parent and all of its Subsidiaries CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION DECEMBER 31, 2017 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets Cash and cash equivalents $ 130,590 $ 180,623 $ 211,202 $ — $ 522,415 Other current assets 59,661 17,841 76,789 (19,270 ) 135,021 Accounts receivable from parent or subsidiaries 117,972 119,616 — (223,007 ) 14,581 Total current assets 308,223 318,080 287,991 (242,277 ) 672,017 Theatre properties and equipment - net 650,783 765,500 411,771 — 1,828,054 Investment in subsidiaries 1,691,626 121,795 — (1,813,421 ) — Other assets 1,427,328 134,845 536,816 (113,720 ) 1,985,269 Total assets $ 4,077,960 $ 1,340,220 $ 1,236,578 $ (2,169,418 ) $ 4,485,340 Liabilities and equity Current liabilities Current portion of long-term debt $ 5,710 $ — $ 1,389 $ — $ 7,099 Current portion of capital lease obligations 9,532 11,124 4,855 — 25,511 Accounts payable and accrued expenses 215,580 116,409 110,089 (6,402 ) 435,676 Accounts payable to parent or subsidiaries — — 223,007 (223,007 ) — Total current liabilities 230,822 127,533 339,340 (229,409 ) 468,286 Long-term liabilities Long-term debt, less current portion 1,878,992 — 11,211 (109,822 ) 1,780,381 Capital lease obligations, less current portion 132,189 75,767 43,195 — 251,151 Other long-term liabilities and deferrals 426,355 60,567 93,871 (16,766 ) 564,027 Total long-term liabilities 2,437,536 136,334 148,277 (126,588 ) 2,595,559 Commitments and contingencies Equity Cinemark USA, Inc.'s stockholder's equity: Common stock 49,543 457,368 10,238 (467,606 ) 49,543 Other stockholder's equity 1,360,059 618,985 726,830 (1,345,815 ) 1,360,059 Total Cinemark USA, Inc. stockholder's equity 1,409,602 1,076,353 737,068 (1,813,421 ) 1,409,602 Noncontrolling interests — — 11,893 — 11,893 Total equity 1,409,602 1,076,353 748,961 (1,813,421 ) 1,421,495 Total liabilities and equity $ 4,077,960 $ 1,340,220 $ 1,236,578 $ (2,169,418 ) $ 4,485,340 CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION JUNE 30, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets Cash and cash equivalents $ 301,796 $ 8,711 $ 194,188 $ — $ 504,695 Other current assets 70,203 21,043 67,168 (34,952 ) 123,462 Accounts receivable from parent or subsidiaries — 324,697 — (305,734 ) 18,963 Total current assets 371,999 354,451 261,356 (340,686 ) 647,120 Theatre properties and equipment - net 670,573 769,293 377,871 — 1,817,737 Investment in subsidiaries 1,763,463 89,214 — (1,852,677 ) — Other assets 1,427,050 154,648 540,294 (112,678 ) 2,009,314 Total assets $ 4,233,085 $ 1,367,606 $ 1,179,521 $ (2,306,041 ) $ 4,474,171 Liabilities and equity Current liabilities Current portion of long-term debt $ 6,595 $ — $ 1,389 $ — $ 7,984 Current portion of capital lease obligations 12,192 9,579 4,900 — 26,671 Accounts payable and accrued expenses 237,615 101,384 96,104 (30,324 ) 404,779 Accounts payable to parent or subsidiaries 101,094 — 204,640 (305,734 ) — Total current liabilities 357,496 110,963 307,033 (336,058 ) 439,434 Long-term liabilities Long-term debt, less current portion 1,873,393 — 9,343 (107,954 ) 1,774,782 Capital lease obligations, less current portion 129,201 67,623 42,181 — 239,005 Other long-term liabilities and deferrals 401,611 59,509 85,420 (9,352 ) 537,188 Total long-term liabilities 2,404,205 127,132 136,944 (117,306 ) 2,550,975 Commitments and contingencies Equity Cinemark USA, Inc.'s stockholder's equity: Common stock 49,543 457,368 10,238 (467,606 ) 49,543 Other stockholder's equity 1,421,841 672,143 712,928 (1,385,071 ) 1,421,841 Total Cinemark USA, Inc. stockholder's equity 1,471,384 1,129,511 723,166 (1,852,677 ) 1,471,384 Noncontrolling interests — — 12,378 — 12,378 Total equity 1,471,384 1,129,511 735,544 (1,852,677 ) 1,483,762 Total liabilities and equity $ 4,233,085 $ 1,367,606 $ 1,179,521 $ (2,306,041 ) $ 4,474,171 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION THREE MONTHS ENDED JUNE 30, 2017 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Revenues $ 247,821 $ 305,019 $ 209,998 $ (11,643 ) $ 751,195 Cost of operations Theatre operating expenses 197,345 210,406 155,540 (11,643 ) 551,648 General and administrative expenses 2,365 20,872 13,814 — 37,051 Depreciation and amortization 20,193 21,767 17,177 — 59,137 Impairment of long-lived assets 41 43 4,217 — 4,301 (Gain) loss on disposal of assets and other 5,072 (4,866 ) (152 ) — 54 Total cost of operations 225,016 248,222 190,596 (11,643 ) 652,191 Operating income 22,805 56,797 19,402 — 99,004 Other income (expense) Interest expense (23,473 ) (1,836 ) (1,571 ) 358 (26,522 ) Loss on debt amendments (246 ) — — — (246 ) Distributions from NCM — — 2,772 — 2,772 Equity in income of affiliates 52,156 12,299 5,851 (64,501 ) 5,805 Other income 224 162 1,197 (358 ) 1,225 Total other income (expense) 28,661 10,625 8,249 (64,501 ) (16,966 ) Income before income taxes 51,466 67,422 27,651 (64,501 ) 82,038 Income taxes (259 ) 25,412 4,589 — 29,742 Net income 51,725 42,010 23,062 (64,501 ) 52,296 Less: Net income attributable to noncontrolling interests — — 571 — 571 Net income attributable to Cinemark USA, Inc. $ 51,725 $ 42,010 $ 22,491 $ (64,501 ) $ 51,725 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION THREE MONTHS ENDED JUNE 30, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Revenues $ 332,976 $ 385,703 $ 191,616 $ (21,242 ) $ 889,053 Cost of operations Theatre operating expenses 255,711 255,943 144,963 (21,242 ) 635,375 General and administrative expenses 3,651 25,097 13,545 — 42,293 Depreciation and amortization 22,216 24,049 18,025 — 64,290 Impairment of long-lived assets 1,187 — 1,601 — 2,788 Loss on disposal of assets and other 2,462 13,978 461 — 16,901 Total cost of operations 285,227 319,067 178,595 (21,242 ) 761,647 Operating income 47,749 66,636 13,021 — 127,406 Other income (expense) Interest expense (24,156 ) (1,703 ) (2,949 ) 342 (28,466 ) Distributions from NCM — — 3,424 — 3,424 Interest expense - NCM (4,913 ) — — — (4,913 ) Equity in income of affiliates 68,807 2,677 6,339 (71,409 ) 6,414 Other income (expense) 1,392 (62 ) (3,329 ) (342 ) (2,341 ) Total other income (expense) 41,130 912 3,485 (71,409 ) (25,882 ) Income before income taxes 88,879 67,548 16,506 (71,409 ) 101,524 Income taxes 6,186 15,586 (3,270 ) — 18,502 Net income 82,693 51,962 19,776 (71,409 ) 83,022 Less: Net income attributable to noncontrolling interests — — 329 — 329 Net income attributable to Cinemark USA, Inc. $ 82,693 $ 51,962 $ 19,447 $ (71,409 ) $ 82,693 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION SIX MONTHS ENDED JUNE 30, 2017 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Revenues $ 517,702 $ 615,975 $ 421,993 $ (24,865 ) $ 1,530,805 Cost of operations Theatre operating expenses 402,576 417,589 308,086 (24,865 ) 1,103,386 General and administrative expenses 6,625 41,209 26,833 — 74,667 Depreciation and amortization 39,851 42,161 34,481 — 116,493 Impairment of long-lived assets 286 71 4,217 — 4,574 (Gain) loss on disposal of assets and other 5,505 (4,682 ) 65 — 888 Total cost of operations 454,843 496,348 373,682 (24,865 ) 1,300,008 Operating income 62,859 119,627 48,311 — 230,797 Other income (expense) Interest expense (46,783 ) (3,733 ) (3,090 ) 715 (52,891 ) Loss on debt amendments (246 ) — — — (246 ) Distributions from NCM — — 9,560 — 9,560 Equity in income of affiliates 120,245 29,754 15,327 (149,461 ) 15,865 Other income 1,887 162 2,813 (715 ) 4,147 Total other income (expense) 75,103 26,183 24,610 (149,461 ) (23,565 ) Income before income taxes 137,962 145,810 72,921 (149,461 ) 207,232 Income taxes 6,137 43,899 24,334 — 74,370 Net income 131,825 101,911 48,587 (149,461 ) 132,862 Less: Net income attributable to noncontrolling interests — — 1,037 — 1,037 Net income attributable to Cinemark USA, Inc. $ 131,825 $ 101,911 $ 47,550 $ (149,461 ) $ 131,825 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION SIX MONTHS ENDED JUNE 30, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Revenues $ 615,305 $ 704,124 $ 384,221 $ (34,626 ) $ 1,669,024 Cost of operations Theatre operating expenses 474,489 474,473 287,459 (34,626 ) 1,201,795 General and administrative expenses 6,760 49,950 27,314 — 84,024 Depreciation and amortization 43,655 48,330 36,700 — 128,685 Impairment of long-lived assets 1,201 — 2,178 — 3,379 Loss on disposal of assets and other 4,768 15,409 663 — 20,840 Total cost of operations 530,873 588,162 354,314 (34,626 ) 1,438,723 Operating income 84,432 115,962 29,907 — 230,301 Other income (expense) Interest expense (48,384 ) (3,361 ) (4,529 ) 693 (55,581 ) Loss on debt amendments (1,484 ) — — — (1,484 ) Distributions from NCM — — 9,782 — 9,782 Interest expense - NCM (9,892 ) — — — (9,892 ) Equity in income of affiliates 128,908 6,963 13,919 (134,740 ) 15,050 Other income (expense) 2,204 (7 ) (232 ) (693 ) 1,272 Total other income (expense) 71,352 3,595 18,940 (134,740 ) (40,853 ) Income before income taxes 155,784 119,557 48,847 (134,740 ) 189,448 Income taxes 10,576 26,940 6,239 — 43,755 Net income 145,208 92,617 42,608 (134,740 ) 145,693 Less: Net income attributable to noncontrolling interests — — 485 — 485 Net income attributable to Cinemark USA, Inc. $ 145,208 $ 92,617 $ 42,123 $ (134,740 ) $ 145,208 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME INFORMATION THREE MONTHS ENDED JUNE 30, 2017 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Net income $ 51,725 $ 42,010 $ 23,062 $ (64,501 ) $ 52,296 Other comprehensive loss, net of tax Other comprehensive loss of equity method investments (95 ) — (95 ) 95 (95 ) Foreign currency translation adjustments (18,401 ) — (18,401 ) 18,401 (18,401 ) Total other comprehensive loss, net of tax (18,496 ) — (18,496 ) 18,496 (18,496 ) Total comprehensive income, net of tax $ 33,229 $ 42,010 $ 4,566 $ (46,005 ) $ 33,800 Comprehensive income attributable to noncontrolling interests — — (571 ) — (571 ) Comprehensive income attributable to Cinemark USA, Inc. $ 33,229 $ 42,010 $ 3,995 $ (46,005 ) $ 33,229 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) INFORMATION THREE MONTHS ENDED JUNE 30, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Net income $ 82,693 $ 51,962 $ 19,776 $ (71,409 ) $ 83,022 Other comprehensive loss, net of tax Other comprehensive loss of equity method investments (116 ) — (116 ) 116 (116 ) Foreign currency translation adjustments (56,248 ) — (56,248 ) 56,248 (56,248 ) Total other comprehensive loss, net of tax (56,364 ) — (56,364 ) 56,364 (56,364 ) Total comprehensive income (loss), net of tax $ 26,329 $ 51,962 $ (36,588 ) $ (15,045 ) $ 26,658 Comprehensive income attributable to noncontrolling interests — — (329 ) — (329 ) Comprehensive income attributable to Cinemark USA, Inc. $ 26,329 $ 51,962 $ (36,917 ) $ (15,045 ) $ 26,329 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME INFORMATION SIX MONTHS ENDED JUNE 30, 2017 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Net income $ 131,825 $ 101,911 $ 48,587 $ (149,461 ) $ 132,862 Other comprehensive income (loss), net of tax Other comprehensive income of equity method investments 103 — 103 (103 ) 103 Foreign currency translation adjustments (3,508 ) — (3,508 ) 3,508 (3,508 ) Total other comprehensive loss, net of tax (3,405 ) — (3,405 ) 3,405 (3,405 ) Total comprehensive income, net of tax $ 128,420 $ 101,911 $ 45,182 $ (146,056 ) $ 129,457 Comprehensive income attributable to noncontrolling interests — — (1,037 ) — (1,037 ) Comprehensive income attributable to Cinemark USA, Inc. $ 128,420 $ 101,911 $ 44,145 $ (146,056 ) $ 128,420 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) INFORMATION SIX MONTHS ENDED JUNE 30, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Net income $ 145,208 $ 92,617 $ 42,608 $ (134,740 ) $ 145,693 Other comprehensive income (loss), net of tax Other comprehensive income of equity method investments 20 — 20 (20 ) 20 Foreign currency translation adjustments (56,044 ) — (56,044 ) 56,044 (56,044 ) Total other comprehensive loss, net of tax (56,024 ) — (56,024 ) 56,024 (56,024 ) Total comprehensive income (loss), net of tax $ 89,184 $ 92,617 $ (13,416 ) $ (78,716 ) $ 89,669 Comprehensive income attributable to noncontrolling interests — — (485 ) — (485 ) Comprehensive income attributable to Cinemark USA, Inc. $ 89,184 $ 92,617 $ (13,901 ) $ (78,716 ) $ 89,184 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION SIX MONTHS ENDED JUNE 30, 2017 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Operating activities Net income $ 131,825 $ 101,911 $ 48,587 $ (149,461 ) $ 132,862 Adjustments to reconcile net income to cash provided by (used for) operating activities (62,144 ) 13,264 36,647 149,461 137,228 Changes in assets and liabilities (83,338 ) 38,444 10,170 — (34,724 ) Net cash provided by (used for) operating activities (13,657 ) 153,619 95,404 — 235,366 Investing activities Additions to theatre properties and equipment (62,198 ) (92,383 ) (28,219 ) — (182,800 ) Acquisition of theatres in the U.S. and international markets, net of cash acquired (12,500 ) — (28,329 ) — (40,829 ) Proceeds from sale of theatre properties and equipment and other 2,143 12,255 123 — 14,521 Dividends received from subsidiaries 127,300 6 — (127,306 ) — Investment in joint ventures and other — — (466 ) — (466 ) Net cash provided by (used for) investing activities 54,745 (80,122 ) (56,891 ) (127,306 ) (209,574 ) Financing activities Dividends paid to parent (67,250 ) (127,000 ) (306 ) 127,306 (67,250 ) Repayments of long-term debt (1,427 ) — — — (1,427 ) Payments on capital leases (3,628 ) (4,632 ) (1,883 ) — (10,143 ) Other (784 ) (2,921 ) (294 ) — (3,999 ) Net cash used for financing activities (73,089 ) (134,553 ) (2,483 ) 127,306 (82,819 ) Effect of exchange rate changes on cash and cash equivalents — — (75 ) — (75 ) Increase (decrease) in cash and cash equivalents (32,001 ) (61,056 ) 35,955 — (57,102 ) Cash and cash equivalents: Beginning of year 146,855 281,023 133,260 — 561,138 End of year $ 114,854 $ 219,967 $ 169,215 $ — $ 504,036 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION SIX MONTHS ENDED JUNE 30, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Operating activities Net income $ 145,208 $ 92,617 $ 42,608 $ (134,740 ) $ 145,693 Adjustments to reconcile net income to cash provided by (used for) operating activities (73,458 ) 62,445 38,412 134,740 162,139 Changes in assets and liabilities 230,402 (220,516 ) (38,073 ) — (28,187 ) Net cash provided by (used for) operating activities 302,152 (65,454 ) 42,947 — 279,645 Investing activities Additions to theatre properties and equipment (44,970 ) (79,756 ) (37,863 ) — (162,589 ) Acquisition of theatres in international markets, net of cash acquired — — (11,508 ) — (11,508 ) Proceeds from sale of theatre properties and equipment and other 1,244 485 406 — 2,135 Proceeds from intercompany note repayment 1,867 — — (1,867 ) — Investment in joint ventures and other — (19,896 ) 429 — (19,467 ) Net cash used for investing activities (41,859 ) (99,167 ) (48,536 ) (1,867 ) (191,429 ) Financing activities Dividends paid to parent (74,350 ) — — — (74,350 ) Repayments of long-term debt (3,298 ) — — — (3,298 ) Payment of debt issue costs (5,103 ) — — — (5,103 ) Repayment of intercompany note — — (1,867 ) 1,867 — Payments on capital leases (5,632 ) (4,386 ) (2,359 ) — (12,377 ) Other (704 ) (2,905 ) — — (3,609 ) Net cash used for financing activities (89,087 ) (7,291 ) (4,226 ) 1,867 (98,737 ) Effect of exchange rate changes on cash and cash equivalents — — (7,199 ) — (7,199 ) Increase (decrease) in cash and cash equivalents 171,206 (171,912 ) (17,014 ) — (17,720 ) Cash and cash equivalents: Beginning of year 130,590 180,623 211,202 — 522,415 End of year $ 301,796 $ 8,711 $ 194,188 $ — $ 504,695 * * * * * |