Condensed Consolidating Financial Information of Subsidiary Guarantors | 18. Condensed Consolidating Financial Information of Subsidiary Guarantors As of September 30, 2019, 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, 2018 and September 30, 2019, condensed consolidating statements of income information for the three and nine months ended September 30, 2018 and 2019, condensed consolidating statements of comprehensive income (loss) information for the three and nine months ended September 30, 2018 and 2019 and condensed consolidating statements of cash flows information for the nine months ended September 30, 2018 and 2019. 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, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets Cash and cash equivalents $ 197,965 $ 10,886 $ 217,365 $ — $ 426,216 Other current assets 60,829 19,997 67,149 (15,178 ) 132,797 Accounts receivable from parent or subsidiaries — 284,893 — (265,363 ) 19,530 Total current assets 258,794 315,776 284,514 (280,541 ) 578,543 Theatre properties and equipment - net 664,759 789,536 378,838 - 1,833,133 Investment in subsidiaries 1,806,255 57,845 - (1,864,100 ) — Other assets 1,500,366 155,011 546,834 (112,536 ) 2,089,675 Total assets $ 4,230,174 $ 1,318,168 $ 1,210,186 $ (2,257,177 ) $ 4,501,351 Liabilities and equity Current liabilities Current portion of long-term debt $ 6,595 $ — $ 1,389 $ — $ 7,984 Current portion of capital lease obligations 11,918 9,406 5,741 — 27,065 Accounts payable and accrued expenses 297,302 58,544 96,780 (13,622 ) 439,004 Accounts payable to parent or subsidiaries 40,421 — 224,942 (265,363 ) — Total current liabilities 356,236 67,950 328,852 (278,985 ) 474,053 Long-term liabilities Long-term debt, less current portion 1,872,627 — 7,955 (107,955 ) 1,772,627 Capital lease obligations, less current portion 123,329 59,539 49,599 — 232,467 Other long-term liabilities and deferrals 413,177 60,137 77,844 (6,137 ) 545,021 Total long-term liabilities 2,409,133 119,676 135,398 (114,092 ) 2,550,115 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 1,415,262 673,174 723,319 (1,396,494 ) 1,415,261 Total Cinemark USA, Inc. stockholder's equity 1,464,805 1,130,542 733,557 (1,864,100 ) 1,464,804 Noncontrolling interests — — 12,379 — 12,379 Total equity 1,464,805 1,130,542 745,936 (1,864,100 ) 1,477,183 Total liabilities and equity $ 4,230,174 $ 1,318,168 $ 1,210,186 $ (2,257,177 ) $ 4,501,351 CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION SEPTEMBER 30, 2019 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets Cash and cash equivalents $ 174,862 $ 7,429 $ 300,397 $ — $ 482,688 Other current assets 91,856 20,556 66,894 (67,315 ) 111,991 Accounts receivable from parent or subsidiaries — 393,807 — (369,995 ) 23,812 Total current assets 266,718 421,792 367,291 (437,310 ) 618,491 Theatre properties and equipment - net 634,359 749,560 298,482 — 1,682,401 Operating lease right-of-use assets 704,578 486,473 192,968 — 1,384,019 Investment in subsidiaries 1,928,328 20,255 — (1,948,583 ) — Other assets 1,494,644 157,449 549,007 (110,685 ) 2,090,415 Total assets $ 5,028,627 $ 1,835,529 $ 1,407,748 $ (2,496,578 ) $ 5,775,326 Liabilities and equity Current liabilities Current portion of long-term debt $ 6,595 $ — $ 1,389 $ — $ 7,984 Current portion of operating lease obligations 99,173 86,302 29,540 — 215,015 Current portion of finance lease obligations 11,227 4,206 68 — 15,501 Accounts payable and accrued expenses 329,163 45,120 92,166 (65,760 ) 400,689 Accounts payable to parent or subsidiaries 116,745 — 253,250 (369,995 ) — Total current liabilities 562,903 135,628 376,413 (435,755 ) 639,189 Long-term liabilities Long-term debt, less current portion 1,871,663 — 4,455 (104,455 ) 1,771,663 Operating lease obligations, less current portion 635,326 434,533 160,293 — 1,230,152 Finance lease obligations, less current portion 75,841 50,115 388 — 126,344 Other long-term liabilities and deferrals 373,988 43,064 77,057 (7,785 ) 486,324 Total long-term liabilities 2,956,818 527,712 242,193 (112,240 ) 3,614,483 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 1,459,363 714,821 766,156 (1,480,977 ) 1,459,363 Total Cinemark USA, Inc. stockholder's equity 1,508,906 1,172,189 776,394 (1,948,583 ) 1,508,906 Noncontrolling interests — — 12,748 — 12,748 Total equity 1,508,906 1,172,189 789,142 (1,948,583 ) 1,521,654 Total liabilities and equity $ 5,028,627 $ 1,835,529 $ 1,407,748 $ (2,496,578 ) $ 5,775,326 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION THREE MONTHS ENDED SEPTEMBER 30, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Revenues $ 264,247 $ 314,542 $ 181,866 $ (6,420 ) $ 754,235 Cost of operations Theatre operating expenses 205,693 224,592 134,895 (6,420 ) 558,760 General and administrative expenses 2,344 23,451 11,950 — 37,745 Depreciation and amortization 22,678 24,969 17,324 — 64,971 Impairment of long-lived assets 745 519 377 — 1,641 Loss on disposal of assets and other 2,711 4,856 259 — 7,826 Total cost of operations 234,171 278,387 164,805 (6,420 ) 670,943 Operating income 30,076 36,155 17,061 — 83,292 Other income (expense) Interest expense (24,469 ) (1,684 ) (1,333 ) 342 (27,144 ) Distributions from NCM — — 2,386 — 2,386 Interest expense - NCM (4,983 ) — — — (4,983 ) Equity in income of affiliates 50,262 4,187 10,661 (50,952 ) 14,158 Other income (expense) 1,088 1 (1,119 ) (342 ) (372 ) Total other income (expense) 21,898 2,504 10,595 (50,952 ) (15,955 ) Income before income taxes 51,974 38,659 27,656 (50,952 ) 67,337 Income taxes 1,331 7,671 7,299 — 16,301 Net income 50,643 30,988 20,357 (50,952 ) 51,036 Less: Net income attributable to noncontrolling interests — — 393 — 393 Net income attributable to Cinemark USA, Inc. $ 50,643 $ 30,988 $ 19,964 $ (50,952 ) $ 50,643 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION THREE MONTHS ENDED SEPTEMBER Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Revenues $ 295,148 $ 342,221 $ 200,093 $ (15,645 ) $ 821,817 Cost of operations Theatre operating expenses 238,834 247,512 150,366 (15,645 ) 621,067 General and administrative expenses 2,985 28,570 12,558 — 44,113 Depreciation and amortization 22,909 25,875 18,976 — 67,760 Impairment of long-lived assets 2,494 24,165 645 — 27,304 Loss on disposal of assets and other 1,221 783 449 — 2,453 Total cost of operations 268,443 326,905 182,994 (15,645 ) 762,697 Operating income 26,705 15,316 17,099 — 59,120 Other income (expense) Interest expense (24,482 ) (603 ) (200 ) 318 (24,967 ) Distributions from NCM — — 2,474 — 2,474 Interest expense - NCM (4,666 ) — — — (4,666 ) Equity in income (loss) of affiliates 32,606 1,825 9,832 (29,124 ) 15,139 Other income (expense) 1,173 3,020 (1,378 ) (3,324 ) (509 ) Total other income (expense) 4,631 4,242 10,728 (32,130 ) (12,529 ) Income before income taxes 31,336 19,558 27,827 (32,130 ) 46,591 Income taxes (460 ) 4,745 9,908 — 14,193 Net income 31,796 14,813 17,919 (32,130 ) 32,398 Less: Net income attributable to noncontrolling interests — — 602 — 602 Net income attributable to Cinemark USA, Inc. $ 31,796 $ 14,813 $ 17,317 $ (32,130 ) $ 31,796 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION NINE MONTHS ENDED SEPTEMBER 30, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Revenues $ 879,552 $ 1,018,666 $ 566,087 $ (41,046 ) $ 2,423,259 Cost of operations Theatre operating expenses 680,182 699,065 422,354 (41,046 ) 1,760,555 General and administrative expenses 9,104 73,401 39,264 — 121,769 Depreciation and amortization 66,333 73,299 54,024 — 193,656 Impairment of long-lived assets 1,946 519 2,555 — 5,020 Loss on disposal of assets and other 7,479 20,265 922 — 28,666 Total cost of operations 765,044 866,549 519,119 (41,046 ) 2,109,666 Operating income 114,508 152,117 46,968 — 313,593 Other income (expense) Interest expense (72,853 ) (5,045 ) (5,862 ) 1,035 (82,725 ) Loss on debt amendments (1,484 ) — — — (1,484 ) Distributions from NCM — — 12,168 — 12,168 Interest expense - NCM (14,875 ) — — — (14,875 ) Equity in income of affiliates 179,170 11,150 24,580 (185,692 ) 29,208 Other income (expense) 3,292 (6 ) (1,351 ) (1,035 ) 900 Total other income (expense) 93,250 6,099 29,535 (185,692 ) (56,808 ) Income before income taxes 207,758 158,216 76,503 (185,692 ) 256,785 Income taxes 11,907 34,611 13,538 — 60,056 Net income 195,851 123,605 62,965 (185,692 ) 196,729 Less: Net income attributable to noncontrolling interests — — 878 — 878 Net income attributable to Cinemark USA, Inc. $ 195,851 $ 123,605 $ 62,087 $ (185,692 ) $ 195,851 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION NINE MONTHS ENDED SEPTEMBER Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Revenues $ 905,445 $ 1,034,084 $ 597,646 $ (42,879 ) $ 2,494,296 Cost of operations Theatre operating expenses 707,057 733,408 447,523 (42,879 ) 1,845,109 General and administrative expenses 8,992 78,623 37,439 — 125,054 Depreciation and amortization 68,813 76,858 51,124 — 196,795 Impairment of long-lived assets 3,659 33,299 8,424 — 45,382 Loss on disposal of assets and other 3,560 2,859 1,638 — 8,057 Total cost of operations 792,081 925,047 546,148 (42,879 ) 2,220,397 Operating income 113,364 109,037 51,498 — 273,899 Other income (expense) Interest expense (73,523 ) (1,846 ) (669 ) 1,001 (75,037 ) Distributions from NCM — — 9,168 — 9,168 Interest expense - NCM (14,180 ) — — — (14,180 ) Equity in income (loss) of affiliates 144,279 (9,940 ) 25,741 (126,098 ) 33,982 Other income (expense) 3,297 6 2,955 (1,001 ) 5,257 Total other income (expense) 59,873 (11,780 ) 37,195 (126,098 ) (40,810 ) Income before income taxes 173,237 97,257 88,693 (126,098 ) 233,089 Income taxes 6,720 31,285 26,610 — 64,615 Net income 166,517 65,972 62,083 (126,098 ) 168,474 Less: Net income attributable to noncontrolling interests — — 1,957 — 1,957 Net income attributable to Cinemark USA, Inc. $ 166,517 $ 65,972 $ 60,126 $ (126,098 ) $ 166,517 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME INFORMATION THREE MONTHS ENDED SEPTEMBER Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Net income $ 50,643 $ 30,988 $ 20,357 $ (50,952 ) $ 51,036 Other comprehensive loss, net of tax Other comprehensive loss of equity method investments (63 ) — (63 ) 63 (63 ) Foreign currency translation adjustments (10,797 ) — (10,797 ) 10,797 (10,797 ) Total other comprehensive loss, net of tax (10,860 ) — (10,860 ) 10,860 (10,860 ) Total comprehensive income, net of tax $ 39,783 $ 30,988 $ 9,497 $ (40,092 ) $ 40,176 Comprehensive income attributable to noncontrolling interests — — (393 ) — (393 ) Comprehensive income attributable to Cinemark USA, Inc. $ 39,783 $ 30,988 $ 9,104 $ (40,092 ) $ 39,783 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) INFORMATION THREE MONTHS ENDED SEPTEMBER Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Net income $ 31,796 $ 14,813 $ 17,919 $ (32,130 ) $ 32,398 Other comprehensive loss, net of tax Unrealized loss due to fair value adjustments on interest rate swap agreements, net of taxes of $417, net of settlements (1,291 ) — — — (1,291 ) Other comprehensive loss of equity method investments (49 ) — (49 ) 49 (49 ) Foreign currency translation adjustments (25,408 ) — (25,408 ) 25,408 (25,408 ) Total other comprehensive loss, net of tax (26,748 ) — (25,457 ) 25,457 (26,748 ) Total comprehensive income (loss), net of tax $ 5,048 $ 14,813 $ (7,538 ) $ (6,673 ) $ 5,650 Comprehensive income attributable to noncontrolling interests — — (602 ) — (602 ) Comprehensive income (loss) attributable to Cinemark USA, Inc. $ 5,048 $ 14,813 $ (8,140 ) $ (6,673 ) $ 5,048 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) INFORMATION NINE MONTHS ENDED SEPTEMBER Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Net income $ 195,851 $ 123,605 $ 62,965 $ (185,692 ) $ 196,729 Other comprehensive loss, net of tax Other comprehensive loss of equity method investments (43 ) — (43 ) 43 (43 ) Foreign currency translation adjustments (66,841 ) — (66,841 ) 66,841 (66,841 ) Total other comprehensive loss, net of tax (66,884 ) — (66,884 ) 66,884 (66,884 ) Total comprehensive income (loss), net of tax $ 128,967 $ 123,605 $ (3,919 ) $ (118,808 ) $ 129,845 Comprehensive income attributable to noncontrolling interests — — (878 ) — (878 ) Comprehensive income (loss) attributable to Cinemark USA, Inc. $ 128,967 $ 123,605 $ (4,797 ) $ (118,808 ) $ 128,967 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME INFORMATION NINE MONTHS ENDED SEPTEMBER Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Net income $ 166,517 $ 65,972 $ 62,083 $ (126,098 ) $ 168,474 Other comprehensive loss, net of tax Unrealized loss due to fair value adjustments on interest rate swap agreements, net of taxes of $3,391, net of settlements (10,504 ) — — — (10,504 ) Other comprehensive loss of equity method investments (142 ) — (142 ) 142 (142 ) Foreign currency translation adjustments (19,728 ) — (19,728 ) 19,728 (19,728 ) Total other comprehensive loss, net of tax (30,374 ) — (19,870 ) 19,870 (30,374 ) Total comprehensive income, net of tax $ 136,143 $ 65,972 $ 42,213 $ (106,228 ) $ 138,100 Comprehensive income attributable to noncontrolling interests — — (1,957 ) — (1,957 ) Comprehensive income attributable to Cinemark USA, Inc. $ 136,143 $ 65,972 $ 40,256 $ (106,228 ) $ 136,143 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION NINE MONTHS ENDED SEPTEMBER Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Operating activities Net income $ 195,851 $ 123,605 $ 62,965 $ (185,692 ) $ 196,729 Adjustments to reconcile net income to cash provided by (used for) operating activities (90,311 ) 91,492 41,392 185,692 228,265 Changes in assets and liabilities 201,287 (243,336 ) (33,326 ) — (75,375 ) Net cash provided by (used for) operating activities 306,827 (28,239 ) 71,031 — 349,619 Investing activities Additions to theatre properties and equipment (70,519 ) (118,468 ) (56,975 ) — (245,962 ) Acquisition of theatres in international markets, net of cash acquired — — (11,289 ) — (11,289 ) Proceeds from sale of theatre properties and equipment and other 1,244 1,740 573 — 3,557 Proceeds from intercompany note repayment 1,867 — — (1,867 ) — Acquisition of NCM common units (78,393 ) — — — (78,393 ) Investment in joint ventures and other — (19,896 ) (546 ) — (20,442 ) Net cash used for investing activities (145,801 ) (136,624 ) (68,237 ) (1,867 ) (352,529 ) Financing activities Dividends paid to parent (111,550 ) — — — (111,550 ) Repayments of long-term debt (4,946 ) — — — (4,946 ) Payment of debt issue costs (5,103 ) — — — (5,103 ) Repayment of intercompany note — — (1,867 ) 1,867 — Payments on capital leases (8,605 ) (6,669 ) (3,504 ) — (18,778 ) Other (704 ) (2,905 ) — — (3,609 ) Net cash used for financing activities (130,908 ) (9,574 ) (5,371 ) 1,867 (143,986 ) Effect of exchange rate changes on cash and cash equivalents — — (8,732 ) — (8,732 ) Increase (decrease) in cash and cash equivalents 30,118 (174,437 ) (11,309 ) — (155,628 ) Cash and cash equivalents: Beginning of year 130,590 180,623 211,202 — 522,415 End of year $ 160,708 $ 6,186 $ 199,893 $ — $ 366,787 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION NINE MONTHS ENDED SEPTEMBER Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated Operating activities Net income $ 166,517 $ 65,972 $ 62,083 $ (126,098 ) $ 168,474 Adjustments to reconcile net income to cash provided by operating activities (71,652 ) 130,125 52,857 126,098 237,428 Changes in assets and liabilities 87,748 (113,891 ) 16,751 — (9,392 ) Net cash provided by operating activities 182,613 82,206 131,691 — 396,510 Investing activities Additions to theatre properties and equipment (64,264 ) (83,757 ) (38,491 ) — (186,512 ) Acquisition of theatres in U.S. and international markets, net of cash acquired (10,170 ) — — — (10,170 ) Proceeds from sale of theatre properties and equipment and other — — 377 — 377 Dividends received from subsidiary 600 3,012 — (3,612 ) — Net cash used for investing activities (73,834 ) (80,745 ) (38,114 ) (3,612 ) (196,305 ) Financing activities Dividends paid to parent (118,825 ) — (3,612 ) 3,612 (118,825 ) Repayments of long-term debt (4,947 ) — — — (4,947 ) Payments on finance leases (8,110 ) (2,671 ) (49 ) — (10,830 ) Other — (2,247 ) (1,588 ) — (3,835 ) Net cash used for financing activities (131,882 ) (4,918 ) (5,249 ) 3,612 (138,437 ) Effect of exchange rate changes on cash and cash equivalents — — (5,296 ) — (5,296 ) Increase (decrease) in cash and cash equivalents (23,103 ) (3,457 ) 83,032 — 56,472 Cash and cash equivalents: Beginning of year 197,965 10,886 217,365 — 426,216 End of year $ 174,862 $ 7,429 $ 300,397 $ — $ 482,688 * * * * * |