Condensed Consolidating Financial Information of Subsidiary Guarantors | 21. Condensed Consolidating Financial Information of Subsidiary Guarantors As of December 31, 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 December 31, 2019 and condensed consolidating statements of income information, condensed consolidating statements of comprehensive income information and condensed consolidating statements of cash flows information for the years ended December 31, 2017, 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 (In thousands) 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 460,725 60,137 77,843 (6,137 ) 592,568 Total long-term liabilities 2,456,681 119,676 135,397 (114,092 ) 2,597,662 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 1,367,714 673,174 723,320 (1,396,494 ) 1,367,714 Total Cinemark USA, Inc. stockholder's equity 1,417,257 1,130,542 733,558 (1,864,100 ) 1,417,257 Noncontrolling interests — — 12,379 — 12,379 Total equity 1,417,257 1,130,542 745,937 (1,864,100 ) 1,429,636 Total liabilities and equity $ 4,230,174 $ 1,318,168 $ 1,210,186 $ (2,257,177 ) $ 4,501,351 CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION DECEMBER 31, 2019 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Assets Current assets Cash and cash equivalents $ 179,162 $ 5,704 $ 303,349 $ — $ 488,215 Other current assets 64,901 30,532 68,274 (17,030 ) 146,677 Accounts receivable from parent or subsidiaries — 408,245 — (383,926 ) 24,319 Total current assets 244,063 444,481 371,623 (400,956 ) 659,211 Theatre properties and equipment - net 659,538 752,599 323,110 — 1,735,247 Operating lease right-of-use assets 710,192 467,344 205,544 — 1,383,080 Investment in subsidiaries 1,961,159 26,719 — (1,987,878 ) — Other assets 1,489,285 157,025 538,083 (109,693 ) 2,074,700 Total assets $ 5,064,237 $ 1,848,168 $ 1,438,360 $ (2,498,527 ) $ 5,852,238 Liabilities and equity Current liabilities Current portion of long-term debt $ 6,595 $ — $ — $ — $ 6,595 Current portion of operating lease obligations 99,924 86,828 30,654 — 217,406 Current portion of finance lease obligations 11,073 4,289 70 — 15,432 Accounts payable and accrued expenses 322,849 56,249 104,575 (14,935 ) 468,738 Accounts payable to parent or subsidiaries 132,832 — 251,094 (383,926 ) — Total current liabilities 573,273 147,366 386,393 (398,861 ) 708,171 Long-term liabilities Long-term debt, less current portion 1,871,342 — 4,455 (104,455 ) 1,771,342 Operating lease obligations, less current portion 639,847 414,099 169,516 — 1,223,462 Finance lease obligations, less current portion 91,524 49,121 372 — 141,017 Other long-term liabilities and deferrals 426,552 37,346 77,474 (7,333 ) 534,039 Total long-term liabilities 3,029,265 500,566 251,817 (111,788 ) 3,669,860 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 1,412,156 742,868 777,404 (1,520,272 ) 1,412,156 Total Cinemark USA, Inc. stockholder's equity 1,461,699 1,200,236 787,642 (1,987,878 ) 1,461,699 Noncontrolling interests — — 12,508 — 12,508 Total equity 1,461,699 1,200,236 800,150 (1,987,878 ) 1,474,207 Total liabilities and equity $ 5,064,237 $ 1,848,168 $ 1,438,360 $ (2,498,527 ) $ 5,852,238 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION YEAR ENDED DECEMBER 31, 2017 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Revenues $ 1,013,960 $ 1,220,993 $ 807,350 $ (50,756 ) $ 2,991,547 Cost of operations Theatre operating expenses 795,976 834,135 591,223 (50,756 ) 2,170,578 General and administrative expenses 13,176 82,955 54,780 — 150,911 Depreciation and amortization 79,676 87,463 70,374 — 237,513 Impairment of long-lived assets 3,725 1,502 9,857 — 15,084 Loss on disposal of assets and other 16,895 3,372 2,545 — 22,812 Total cost of operations 909,448 1,009,427 728,779 (50,756 ) 2,596,898 Operating income 104,512 211,566 78,571 — 394,649 Other income (expense) Interest expense (94,229 ) (7,675 ) (5,447 ) 1,433 (105,918 ) Loss on debt amendments and refinancing (521 ) — — — (521 ) Distributions from NCM — — 16,407 — 16,407 Equity in income of affiliates 255,594 16,838 33,742 (270,189 ) 35,985 Other income 2,475 1,040 5,054 (1,433 ) 7,136 Total other income 163,319 10,203 49,756 (270,189 ) (46,911 ) Income before income taxes 267,831 221,769 128,327 (270,189 ) 347,738 Income taxes 2,188 69,770 8,298 — 80,256 Net income 265,643 151,999 120,029 (270,189 ) 267,482 Less: Net income attributable to noncontrolling interests — — 1,839 — 1,839 Net income attributable to Cinemark USA, Inc. $ 265,643 $ 151,999 $ 118,190 $ (270,189 ) $ 265,643 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION YEAR ENDED DECEMBER 31, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Revenues $ 1,192,478 $ 1,362,043 $ 723,804 $ (56,590 ) $ 3,221,735 Cost of operations Theatre operating expenses 916,726 933,858 541,981 (56,590 ) 2,335,975 General and administrative expenses 11,497 100,407 50,736 — 162,640 Depreciation and amortization 89,429 99,627 72,106 — 261,162 Impairment of long-lived assets 4,118 13,612 14,642 — 32,372 Loss on disposal of assets and other 13,321 23,337 2,044 — 38,702 Total cost of operations 1,035,091 1,170,841 681,509 (56,590 ) 2,830,851 Operating income 157,387 191,202 42,295 — 390,884 Other income (expense) Interest expense (97,585 ) (6,520 ) (7,266 ) 1,377 (109,994 ) Loss on debt amendments and refinancing (1,484 ) — — — (1,484 ) Distributions from NCM — — 15,389 — 15,389 Interest expense - NCM (19,724 ) — — — (19,724 ) Equity in income of affiliates 183,463 (12,561 ) 33,167 (164,827 ) 39,242 Other income (loss) 4,287 (14 ) (3,964 ) (1,377 ) (1,068 ) Total other income 68,957 (19,095 ) 37,326 (164,827 ) (77,639 ) Income before income taxes 226,344 172,107 79,621 (164,827 ) 313,245 Income taxes 10,609 68,624 16,799 — 96,032 Net income 215,735 103,483 62,822 (164,827 ) 217,213 Less: Net income attributable to noncontrolling interests — — 1,478 — 1,478 Net income attributable to Cinemark USA, Inc. $ 215,735 $ 103,483 $ 61,344 $ (164,827 ) $ 215,735 CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION YEAR ENDED DECEMBER 31, 2019 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Revenues $ 1,216,308 $ 1,376,109 $ 746,858 $ (56,176 ) $ 3,283,099 Cost of operations Theatre operating expenses 947,745 981,665 567,930 (56,176 ) 2,441,164 General and administrative expenses 11,975 109,422 49,431 — 170,828 Depreciation and amortization 91,681 103,168 66,306 — 261,155 Impairment of long-lived assets 9,951 36,511 10,539 — 57,001 Loss on disposal of assets and other 5,068 4,925 2,015 — 12,008 Total cost of operations 1,066,420 1,235,691 696,221 (56,176 ) 2,942,156 Operating income 149,888 140,418 50,637 — 340,943 Other income (expense) Interest expense (97,894 ) (2,432 ) (923 ) 1,308 (99,941 ) Distributions from NCM — — 12,873 — 12,873 Interest expense - NCM (28,624 ) — — — (28,624 ) Equity in income of affiliates 171,193 (9,270 ) 33,647 (153,700 ) 41,870 Other income (loss) 4,050 (24 ) 6,458 (1,308 ) 9,176 Total other income 48,725 (11,726 ) 52,055 (153,700 ) (64,646 ) Income before income taxes 198,613 128,692 102,692 (153,700 ) 276,297 Income taxes 5,298 41,646 33,576 — 80,520 Net income 193,315 87,046 69,116 (153,700 ) 195,777 Less: Net income attributable to noncontrolling interests — — 2,462 — 2,462 Net income attributable to Cinemark USA, Inc. $ 193,315 $ 87,046 $ 66,654 $ (153,700 ) $ 193,315 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME INFORMATION YEAR ENDED December Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net income $ 265,643 $ 151,999 $ 120,029 $ (270,189 ) $ 267,482 Other comprehensive loss, net of tax Other comprehensive income of equity method investments 248 — 248 (248 ) 248 Foreign currency translation adjustments (4,966 ) — (4,966 ) 4,966 (4,966 ) Total other comprehensive loss, net of tax (4,718 ) — (4,718 ) 4,718 (4,718 ) Total comprehensive income, net of tax $ 260,925 $ 151,999 $ 115,311 $ (265,471 ) $ 262,764 Comprehensive income attributable to noncontrolling interests — — (1,839 ) — (1,839 ) Comprehensive income attributable to Cinemark USA, Inc. $ 260,925 $ 151,999 $ 113,472 $ (265,471 ) $ 260,925 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME INFORMATION YEAR ENDED DECEMBER 31, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net income $ 215,735 $ 103,483 $ 62,822 $ (164,827 ) $ 217,213 Other comprehensive loss, net of tax Unrealized loss due to fair value adjustments on interest rate swap agreements, net of taxes of $1,243, net of settlements (3,851 ) — — — (3,851 ) Other comprehensive loss of equity method investments (139 ) — (139 ) 139 (139 ) Foreign currency translation adjustments (62,253 ) — (62,253 ) 62,253 (62,253 ) Total other comprehensive loss, net of tax (66,243 ) — (62,392 ) 62,392 (66,243 ) Total comprehensive income, net of tax $ 149,492 $ 103,483 $ 430 $ (102,435 ) $ 150,970 Comprehensive income attributable to noncontrolling interests — — (1,478 ) — (1,478 ) Comprehensive income (loss) attributable to Cinemark USA, Inc. $ 149,492 $ 103,483 $ (1,048 ) $ (102,435 ) $ 149,492 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME INFORMATION YEAR ENDED DECEMBER 31, 2019 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net income $ 193,315 $ 87,046 $ 69,116 $ (153,700 ) $ 195,777 Other comprehensive loss, net of tax Unrealized loss due to fair value adjustments on interest rate swap agreements, net of taxes of $2,692, net of settlements (8,210 ) — — — (8,210 ) Other comprehensive income of equity method investments (142 ) — (142 ) 142 (142 ) Foreign currency translation adjustments (12,753 ) — (12,753 ) 12,753 (12,753 ) Total other comprehensive loss, net of tax (21,105 ) — (12,895 ) 12,895 (21,105 ) Total comprehensive income, net of tax $ 172,210 $ 87,046 $ 56,221 $ (140,805 ) $ 174,672 Comprehensive income attributable to noncontrolling interests — — (2,462 ) — (2,462 ) Comprehensive income attributable to Cinemark USA, Inc. $ 172,210 $ 87,046 $ 53,759 $ (140,805 ) $ 172,210 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION YEAR ENDED December Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Operating activities Net income $ 265,643 $ 151,999 $ 120,029 $ (270,189 ) $ 267,482 Adjustments to reconcile net income to cash provided by operating activities (122,559 ) 71,023 33,515 270,189 252,168 Changes in assets and liabilities 18,223 (35,138 ) 25,649 — 8,734 Net cash provided by operating activities 161,307 187,884 179,193 — 528,384 Investing activities Additions to theatre properties and equipment (146,385 ) (172,874 ) (61,603 ) — (380,862 ) Acquisition of theatres in the U.S. and international markets, net of cash acquired (12,500 ) — (28,497 ) — (40,997 ) Proceeds from sale of theatre properties and equipment and other 2,149 12,271 678 — 15,098 Dividends received from subsidiaries 127,600 1,873 — (129,473 ) — Investment in joint ventures and other — (104 ) (3,611 ) — (3,715 ) Net cash used for investing activities (29,136 ) (158,834 ) (93,033 ) (129,473 ) (410,476 ) Financing Activities Dividends paid to parent (134,500 ) (127,000 ) (2,473 ) 129,473 (134,500 ) Repayments of long-term debt (4,282 ) — (1,389 ) — (5,671 ) Payments on capital leases (7,952 ) (9,707 ) (4,066 ) — (21,725 ) Fees paid related to debt amendments (521 ) — — — (521 ) Proceeds from financing lease — 10,200 — — 10,200 Other (1,181 ) (2,943 ) (1,088 ) — (5,212 ) Net cash used for financing activities (148,436 ) (129,450 ) (9,016 ) 129,473 (157,429 ) Effect of exchange rate changes on cash and cash equivalents — — 798 — 798 Increase (decrease) in cash and cash equivalents (16,265 ) (100,400 ) 77,942 — (38,723 ) Cash and cash equivalents: Beginning of year 146,855 281,023 133,260 — 561,138 End of year $ 130,590 $ 180,623 $ 211,202 $ — $ 522,415 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION YEAR ENDED DECEMBER 31, 2018 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Operating activities Net income $ 215,735 $ 103,483 $ 62,822 $ (164,827 ) $ 217,213 Adjustments to reconcile net income to cash provided by operating activities (36,894 ) 162,811 55,915 164,827 346,659 Changes in assets and liabilities 229,326 (233,263 ) (3,636 ) — (7,573 ) Net cash provided by operating activities 408,167 33,031 115,101 — 556,299 Investing activities Additions to theatre properties and equipment (91,244 ) (173,042 ) (81,787 ) — (346,073 ) 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 2,025 651 — 3,920 Proceeds from intercompany note repayments 1,867 — — (1,867 ) — Acquisition of NCM common units (78,393 ) — — — (78,393 ) Investment in joint ventures and other — (19,896 ) 361 — (19,535 ) Net cash used for investing activities (166,526 ) (190,913 ) (92,064 ) (1,867 ) (451,370 ) Financing activities Dividends paid to parent (148,750 ) — — — (148,750 ) Repayments of long-term debt (7,984 ) — — — (7,984 ) Payment of debt issue costs (5,218 ) — — — (5,218 ) Payments on capital leases (11,610 ) (8,950 ) (4,793 ) — (25,353 ) Payments on intercompany loans — — (1,867 ) 1,867 — Other (704 ) (2,905 ) (992 ) — (4,601 ) Net cash used for financing activities (174,266 ) (11,855 ) (7,652 ) 1,867 (191,906 ) Effect of exchange rate changes on cash and cash equivalents — — (9,222 ) — (9,222 ) Increase (decrease) in cash and cash equivalents 67,375 (169,737 ) 6,163 — (96,199 ) Cash and cash equivalents: Beginning of year 130,590 180,623 211,202 — 522,415 End of year $ 197,965 $ 10,886 $ 217,365 $ — $ 426,216 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION YEAR ENDED DECEMBER 31, 2019 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Operating activities Net income $ 193,315 $ 87,046 $ 69,116 $ (153,700 ) $ 195,777 Adjustments to reconcile net income to cash provided by operating activities (57,371 ) 159,150 85,242 153,700 340,721 Changes in assets and liabilities 135,883 (128,525 ) 17,216 — 24,574 Net cash provided by operating activities 271,827 117,671 171,574 — 561,072 Investing activities Additions to theatre properties and equipment (107,955 ) (121,434 ) (74,238 ) — (303,627 ) Acquisition of theatres in U.S. markets, net of cash acquired (10,170 ) — — — (10,170 ) Proceeds from sale of theatre properties and equipment and other 1,687 1,154 314 — 3,155 Dividends received from subsidiary 1,345 4,523 — (5,868 ) — Net cash used for investing activities (115,093 ) (115,757 ) (73,924 ) (5,868 ) (310,642 ) Financing activities Dividends paid to parent (158,450 ) (745 ) (5,123 ) 5,868 (158,450 ) Repayments of long-term debt (6,595 ) — (1,389 ) — (7,984 ) Payments on finance leases (10,492 ) (4,043 ) (65 ) — (14,600 ) Other — (2,308 ) (2,333 ) — (4,641 ) Net cash used for financing activities (175,537 ) (7,096 ) (8,910 ) 5,868 (185,675 ) Effect of exchange rate changes on cash and cash equivalents — — (2,756 ) — (2,756 ) Increase (decrease) in cash and cash equivalents (18,803 ) (5,182 ) 85,984 — 61,999 Cash and cash equivalents: Beginning of year 197,965 10,886 217,365 — 426,216 End of year $ 179,162 $ 5,704 $ 303,349 $ — $ 488,215 * * * * * |