IMAX CORPORATION
Exhibit 99.1
IMAX CORPORATION
2525 Speakman Drive
Mississauga, Ontario, Canada L5K 1B1
Tel: (905) 403-6500 Fax: (905) 403-6450
www.imax.com
IMAX CORPORATION REPORTS FOURTH QUARTER AND FULL YEAR 2014 FINANCIAL RESULTS
HIGHLIGHTS
| – | Strong margins in 2014 lead to record $86.6 million of operating cash flow, resulting in $106.5 million of cash at the end of the year |
| – | IMAX recognizes 57 installations in the fourth quarter, bringing full year to 121 installations across 24 countries |
| – | IMAX signs contracts for 16 theatres in Q4, bringing the full year signings total 118 theater systems, replenishing backlog to 397 theater systems |
| – | 2014 strategic accomplishments, including the launch of its world-class laser projection system, positions the Company well for strong film slates in 2015 and beyond |
NEW YORK – Feb. 19, 2015 – IMAX Corporation (NYSE:IMAX) today reported fourth quarter 2014 revenues of $102.4 million, adjusted EBITDA as calculated in accordance with the Company’s credit facility of $45.5 million, adjusted net income after non-controlling interest of $24.2 million, or $0.34 per diluted share, and reported net income after non-controlling interest of $21.0 million, or $0.30 per diluted share. The Company also reported a fourth quarter global per screen average of $292,000.
Full year 2014 revenues were $290.5 million, adjusted EBITDA as calculated in accordance with the Company’s credit facility was $108.5 million, adjusted net income was $52.5 million, or $0.75 per diluted share, and reported net income attributable to common shareholders was $39.7 million, or $0.56 per diluted share. For reconciliations of adjusted net income to reported net income and for the definition of adjusted EBITDA and free cash flow, please see the tables at the end of this press release. The Company also reported a global 2014 per screen average of $1,020,600.
“We achieved a great deal over the course of 2014, including the completion of our world-class laser projection system, the sale of a 20% stake in our China business, the signing of long term film deals with most major studios and continued network growth,” said IMAX CEO Richard L. Gelfond. “We believe these accomplishments position us well, not only to take advantage of the 2015 film slate, which is already off to a great start, but also to help drive long-term growth.”
Network Growth Update
In the fourth quarter of 2014, the Company signed contracts for 16 theater systems, of which 3 were upgrades, bringing total singings for 2014 to 118, of which 14 were upgrades. The Company also installed 57 theater systems in the quarter, of which 2 were upgrades of existing theater locations, bringing the full year installation total to 121 theater systems, of which 8 were upgrades.
“We are extremely pleased with how much the IMAX network has grown over the past 5 years. We had just 288 commercial theaters in 2009, compared to the 809 we have today,” continued Gelfond. “More impressive is that much of that growth has been fueled by China, where we have doubled our network over the past few years while still maintaining the same strong per screen averages. That being said, our growth has truly been global. We installed 121 theaters across 24 countries in 2014 and our global footprint now spans 62 countries. We will continue our efforts to both expand into new markets and strengthen our presence in existing ones, and to solidify our position as the world’s most immersive entertainment experience.”
1
The total IMAX® theater network consisted of 934 systems as of December 31, 2014, of which 809 were in commercial multiplexes. IMAX signed contracts for 118 theaters in 2014, across 28 countries, resulting in 397 theater systems in backlog as of December 31, 2014, compared to 407 theater systems in backlog as of December 31, 2013. For a breakdown of theater system signings, installations, network and backlog by type, please see the end of this press release.
Fourth-Quarter Segment Results
| • | Revenue from sales and sales-type leases was $33.2 million in the fourth quarter of 2014, compared to $32.6 million in the fourth quarter of 2013, primarily reflecting the installation of 26 full, new theater systems under sales and sales-type lease arrangements in the most recent fourth quarter, compared to 24 installations in the fourth quarter of 2013. In addition there were 2 digital system upgrades in existing locations in the fourth quarter of 2014, compared to 4 upgrades in the fourth quarter of 2013. |
| • | Revenue from joint revenue-sharing arrangements was $23.0 million in the quarter, compared to $24.5 million in the prior-year period. During the quarter, the Company installed 29 new theaters under joint revenue-sharing arrangements, compared to 30 in the year ago period. The Company had 451 theaters operating under joint revenue-sharing arrangements as of December 31, 2014, as compared to 382 theaters one year prior. |
| • | Production and IMAX DMR® (Digital Re-Mastering) revenues were $25.6 million in the fourth quarter of 2014, compared to $28.6 million in the fourth quarter of 2013. Gross box office from DMR titles was $226.9 million in the fourth quarter of 2014, compared to $244.5 million in the prior-year period. The average global DMR box office per screen in the fourth quarter of 2014 was $292,200 compared to $366,300 in the prior-year period. |
Conference Call
The Company will host a conference call today at 8:30 AM ET to discuss its fourth quarter and full year 2014 financial results. To access the call via telephone, interested parties in the US and Canada should dial (800) 524-8950 approximately 5 to 10 minutes before the call begins. International callers should dial (416) 260-0113. The conference ID for the call is 7208716. A replay of the call will be available via webcast on the ‘Investor Relations’ section ofwww.imax.com or via telephone by dialing (888) 203-1112 (US and Canada), or (647) 436-0148 (international). The Conference ID for the telephone replay is 7208716.
Shares Subject To Purchase Under Equity Compensation Plans
IMAX announced that the Computershare Trust Company of Canada, previously appointed trustee of IMAX equity compensation plans, has been authorized to purchase common shares up to $10 million USD starting February 25, 2015 through December 31, 2015 to satisfy obligations under our equity compensation plans. The Company has no obligation to purchase shares and the Company is committed to retaining the financial strength and flexibility it needs to invest in its core business and ensuring its ability to pursue other opportunities that might arise.
About IMAX Corporation
IMAX, an innovator in entertainment technology, combines proprietary software, architecture and equipment to create experiences that take you beyond the edge of your seat to a world you’ve never imagined. Top filmmakers and studios are utilizing IMAX theaters to connect with audiences in extraordinary ways, and, as such, IMAX’s network is among the most important and successful theatrical distribution platforms for major event films around the globe.
IMAX is headquartered in New York, Toronto and Los Angeles, with offices in London, Tokyo, Shanghai and Beijing. As of Dec. 31, 2014, there were 934 IMAX theaters (809 commercial multiplexes, 19 commercial destinations and 106 institutions) in 62 countries.
IMAX®, IMAX® 3D, IMAX DMR®, Experience It In IMAX®, An IMAX 3D Experience®, The IMAX Experience®, IMAX Is Believing® and IMAX nXos® are trademarks of IMAX Corporation. More information about the Company can be found at www.imax.com. You may also connect with IMAX on Facebook (www.facebook.com/imax), Twitter (www.twitter.com/imax) and YouTube (www.youtube.com/imaxmovies).
###
2
This press release contains forward looking statements that are based on IMAX management’s assumptions and existing information and involve certain risks and uncertainties which could cause actual results to differ materially from future results expressed or implied by such forward looking statements. Important factors that could affect these statements include, but are not limited to, references to future capital expenditures (including the amount and nature thereof), business and technology strategies and measures to implement strategies, competitive strengths, goals, expansion and growth of business, operations and technology, plans and references to the future success of IMAX Corporation together with its wholly-owned subsidiaries (the “Company”) and expectations regarding the Company’s future operating, financial and technological results. These forward-looking statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate in the circumstances. However, whether actual results and developments will conform with the expectations and predictions of the Company is subject to a number of risks and uncertainties, including, but not limited to , the signing of theater system agreements; conditions, changes and developments in the commercial exhibition industry; the performance of IMAX DMR films; the potential impact of increased competition in the markets within which the Company operates; competitive actions by other companies; the failure to respond to change and advancements in digital technology; risks associated with investments and operations in foreign jurisdictions and any future international expansion, including those related to economic, political and regulatory policies of local governments and laws and policies of the United States and Canada; risks related to the Company’s growth and operations in China; the Company’s largest customer accounting for a significant portion of the Company’s revenue and backlog; risks related to new business initiatives; conditions in the in-home and out-of-home entertainment industries; the opportunities (or lack thereof) that may be presented to and pursued by the Company; risks related to the Company’s inability to protect the Company’s intellectual property; risks related to the Company’s implementation of a new enterprise resource planning system; general economic, market or business conditions; the failure to convert theater system backlog into revenue; changes in laws or regulations; risks related to the Company’s dependence on a sole supplier for its analog film; risks related to cybersecurity; and other factors, many of which are beyond the control of the Company. These factors, other risks and uncertainties and financial details are discussed in IMAX’s most recent Annual Report on Form 10-K.
For additional information please contact:
Investors: IMAX Corporation, New York Teri Loxam 212-821-0100 tloxam@imax.com
Business Media: Sloane & Company, New York Whit Clay 212-446-1864 wclay@sloanepr.com | Media: IMAX Corporation, New York Ann Sommerlath 212-821-0155 asommerlath@imax.com
Entertainment Media: Principal Communications Group, Los Angeles Melissa Zuckerman/Paul Pflug 323-658-1555 melissa@pcommgroup.com paul@pcommgroup.com |
3
Additional Information
Signings and Installations
December 31, 2014
| Years | ||||||||
| Ended December 31, | ||||||||
| 2014 | 2013 | |||||||
Theater Signings: | ||||||||
Full new sales and sales-type lease arrangements | 81 | (1) | 56 | (1) | ||||
New joint revenue sharing arrangements | 23 | 190 | ||||||
|
|
|
| |||||
Total new theaters | 104 | 246 | ||||||
Upgrades of IMAX theater systems | 14 | (2)(3) | 31 | (2)(3) | ||||
|
|
|
| |||||
Total Theater Signings | 118 | 277 | ||||||
|
|
|
| |||||
| Years Ended December 31, | ||||||||
| 2014 | 2013 | |||||||
Theater Installations: | ||||||||
Full new sales and sales-type lease arrangements | 46 | 47 | (4) | |||||
New joint revenue sharing arrangements | 67 | 65 | ||||||
|
|
|
| |||||
Total new theaters | 113 | 112 | ||||||
Upgrades of IMAX theater systems | 8 | (3) | 21 | (4) | ||||
|
|
|
| |||||
Total Theater Installations | 121 | 133 | ||||||
|
|
|
| |||||
| As of December 31, | ||||||||
| 2014 | 2013 | |||||||
Theater Backlog: | ||||||||
New sales and sales-type lease arrangements | 153 | 125 | ||||||
New joint revenue sharing arrangements | 217 | 259 | ||||||
|
|
|
| |||||
Total new theaters | 370 | 384 | ||||||
Upgrades of IMAX theater systems | 27 | 23 | ||||||
|
|
|
| |||||
Total Theaters in Backlog | 397 | (5)(6) | 407 | (5)(7) | ||||
|
|
|
| |||||
| As of December 31, | ||||||||
| 2014 | 2013 | |||||||
Theater Network: | ||||||||
Commercial Multiplex Theaters: | ||||||||
Sales and sales-type lease arrangements | 358 | 319 | ||||||
Joint revenue sharing arrangements | 451 | 382 | ||||||
|
|
|
| |||||
Total Commercial Multiplex Theaters | 809 | 701 | ||||||
Commercial Destination Theaters | 19 | 19 | ||||||
Institutional Theaters | 106 | 117 | ||||||
|
|
|
| |||||
Total IMAX Theater Network | 934 | 837 | ||||||
|
|
|
| |||||
| (1) | Includes three signings which replaced theaters under an existing arrangement in backlog (2013 – three signings) and one new xenon-based digital system under a short-term operating lease arrangement. |
| (2) | Includes five signings for the installation of laser-based digital systems in existing theater locations (2013 – 15 signings). |
| (3) | Includes three signings and two installations of upgrades to xenon-based digital systems under short-term operating lease arrangements (2013—10 signings, 8 installations). |
| (4) | Includes the following items: (i) one new xenon-based digital system under a short-term operating lease arrangement in an existing theater location; (ii) one theater system which has increased the Company’s institutional theater network; and (iii) one IMAX Private Theater (the first of its kind in the IMAX theater network). |
| (5) | Includes 71 laser theater system configurations (2013 – 62), including upgrades and one of which is now operational. The Company continues to develop and roll out its laser projection system. |
| (6) | Includes 27 upgrades to a digital theater system, in existing IMAX theater locations (2 xenon and 25 laser, of which 4 are under joint revenue sharing arrangements). |
| (7) | Includes 23 upgrades to a digital theater system, in existing IMAX theater locations (3 xenon and 20 laser, of which 4 are under joint revenue sharing arrangements). |
4
Additional Information (continued)
2014 DMR Films:
In 2014, 40 films were converted through the IMAX DMR process and released to theaters in the IMAX network by film studios as compared to 38 films in 2013. These films were:
| • | Jack Ryan: Shadow Recruit: TheIMAXExperience(Paramount Pictures, January 2014); |
| • | I, Frankenstein: AnIMAX 3D Experience(Lionsgate, January 2014); |
| • | The Monkey King: TheIMAXExperience(Global Star Productions, January 2014, China only); |
| • | Robocop: TheIMAX Experience(Metro-Goldwyn-Mayer Studios, Inc., February 2014); |
| • | 300: Rise of an Empire: AnIMAX 3D Experience(Warner Bros. Pictures, March 2014); |
| • | Need for Speed: AnIMAX3D Experience(Walt Disney Studios, March 2014, select international markets); |
| • | Divergent: TheIMAX Experience(Summit Entertainment, March 2014); |
| • | Noah: TheIMAXExperience(Paramount Pictures, March 2014); |
| • | Captain America: The Winter Soldier: An IMAX3D Experience (Marvel Entertainment, April 2014); |
| • | Transcendence: TheIMAXExperience(Warner Bros. Pictures, April 2014); |
| • | The Amazing Spider-Man 2: An IMAX3D Experience (Sony Pictures, May 2014); |
| • | Godzilla: AnIMAX3D Experience (Warner Bros. Pictures, May 2014); |
| • | Coming Home: TheIMAXExperience(Le Vision Pictures, May 2014, China Only); |
| • | Maleficent: AnIMAX3D Experience(Walt Disney Studios, May 2014); |
| • | Edge of Tomorrow: AnIMAX3D Experience (Warner Bros. Pictures, June 2014); |
| • | How to Train Your Dragon 2: AnIMAX3D Experience(DreamWorks Animation, June 2014, select international markets); |
| • | Transformers: Age of Extinction: An IMAX3D Experience (Paramount Pictures, June 2014); |
| • | Hercules: AnIMAX 3D Experience(Paramount Pictures, July 2014); |
| • | Lucy: TheIMAXExperience(Universal Pictures, August 2014); |
| • | The White Haired Witch of Lunar Kingdom: An IMAX3D Experience (Bona Film Group, August 2014, China only); |
| • | Guardians of the Galaxy: AnIMAX3D Experience(Walt Disney Studios, August 2014); |
| • | Teenage Mutant Ninja Turtles: AnIMAX3D Experience(Paramount Pictures, August 2014); |
| • | The Expendables 3: TheIMAXExperience(Lionsgate, September 2014, China only); |
| • | Forrest Gump: TheIMAXExperience(Paramount Pictures, September 2014); |
| • | The Maze Runner: TheIMAXExperience(20th Century Fox, September 2014); |
| • | The Equalizer: TheIMAXExperience(Sony Pictures, September 2014); |
| • | Breakup Buddies: TheIMAXExperience(China Film Group, September 2014, China only); |
| • | Bang Bang: TheIMAXExperience(Fox Star Studios, October 2014, India only); |
| • | Dracula Untold: TheIMAXExperience(Universal Studios, October 2014); |
| • | John Wick: TheIMAXExperience(Summit Entertainment, October 2014); |
| • | Fury: TheIMAXExperience(Sony Pictures Entertainment, October 2014, select international markets); |
| • | Interstellar: TheIMAX Experience(Paramount Pictures and Warner Bros. Pictures, November 2014); |
| • | Big Hero 6: AnIMAX3D Experience(Walt Disney Studios, November 2014, select international markets); |
| • | Penguins of Madagascar: AnIMAX3D Experience(20th Century Fox, November 2014, select international markets); |
| • | Exodus: Gods and Kings: AnIMAX3D Experience(20th Century Fox, December 2014, select international markets); |
| • | The Hobbit: The Battle of the Five Armies: AnIMAX3D Experience(Warner Bros. Pictures, December 2014); |
| • | Gone with the Bullets: AnIMAX3D Experience(Dongwang Yibudaowei Films Co., December 2014, China only); |
| • | Seventh Son: AnIMAX3D Experience(Universal Studios, December 2014, China only); |
| • | The Crossing Part 1: AnIMAX 3D Experience (LeVision, December 2014, China only); and |
| • | Night at the Museum: Secret of the Tomb: An IMAX3D Experience (20th Century Fox, December 2014, select international markets). |
5
2015 DMR Films:
To date, the Company has announced the following 26 DMR titles to be released in 2015 to the IMAX theater network. The Company remains in active negotiations with all of the major Hollywood studios for additional films to fill out its short and long-term film slate, and anticipates that a similar number of IMAX DMR titles will be released to the IMAX theater network in 2015 to the films that were released to the IMAX theater network in 2014.
| • | Taken 3: TheIMAXExperience (20th Century Fox, January 2015, select international markets); |
| • | American Sniper: TheIMAXExperience(Warner Bros. Pictures, January 2015); |
| • | Game of Thrones: TheIMAXExperience(Season 4, Episodes 9 and 10)(Warner Bros. Pictures, January 2015, Domestic Only); |
| • | Kingsman: The Secret Service: TheIMAX Experience(20th Century Fox, January 2015, international only); |
| • | Seventh Son: AnIMAX3D Experience(Universal Studios, January 2015); |
| • | Jupiter Ascending: AnIMAX3D Experience(Warner Bros. Pictures, February 2015); |
| • | Fifty Shades of Grey: TheIMAXExperience(Universal Studios, February 2015, Domestic only); |
| • | Wolf Totem: TheIMAXExperience(China Film Group, February 2015, China only); |
| • | Dragon Blade: An IMAX3D Experience(Shanghai Film Group, February 2015, China only); |
| • | Focus: TheIMAXExperience(Warner Bros. Pictures, February 2015); |
| • | Chappie: TheIMAXExperience(Sony Pictures Entertainment, March 2015); |
| • | Cinderella: TheIMAXExperience(Walt Disney Studios, March 2015); |
| • | The Divergent Series: Insurgent: AnIMAX 3D Experience(Summit Entertainment, March 2015); |
| • | Furious 7: TheIMAXExperience(Universal Studios, April 2015); |
| • | Dragon Ball Z: Revival of ‘F’: AnIMAX3D Experience (Toei Animation, April 2015, Japan only); |
| • | The Avengers: Age of Ultron: AnIMAX3D Experience(Walt Disney Studios, May 2015); |
| • | Tomorrowland: TheIMAXExperience(Walt Disney Studios, May 2015); |
| • | Jurassic World: AnIMAX3D Experience(Universal Studios, June 2015); |
| • | Terminator Genisys: TheIMAX Experience(Paramount Pictures, July 2015); |
| • | Mission: Impossible 5: TheIMAXExperience(Paramount Pictures, July 2015); |
| • | Crouching Tiger, Hidden Dragon: The Green Legend: TheIMAXExperience(China Film Group, August 2015, Select Markets); |
| • | Everest: AnIMAX3D Experience(Universal Studios, September 2015); |
| • | The Walk: TheIMAXExperience(Sony Pictures Entertainment, October 2015); |
| • | Crimson Peak: TheIMAXExperience(Universal Studios, October 2015); |
| • | The Hunger Games: Mockingjay Part 2: AnIMAX3D Experience(Lionsgate, November 2015); and |
| • | Star Wars: The Force Awakens: AnIMAX3D Experience(Walt Disney Studios, December 2015). |
6
IMAX CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
In accordance with United States Generally Accepted Accounting Principles
(In thousands of U.S. dollars, except per share amounts)
| Three Months | Year Ended | |||||||||||||||
| Ended December 31, | Ended December 31, | |||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenues | ||||||||||||||||
Equipment and product sales | $ | 41,084 | $ | 38,014 | $ | 78,705 | $ | 78,663 | ||||||||
Services | 40,794 | 42,463 | 142,607 | 139,464 | ||||||||||||
Rentals | 18,427 | 22,511 | 60,705 | 61,293 | ||||||||||||
Finance income | 2,152 | 2,063 | 8,524 | 8,142 | ||||||||||||
Other | — | — | — | 375 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
| 102,457 | 105,051 | 290,541 | 287,937 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Costs and expenses applicable to revenues | ||||||||||||||||
Equipment and product sales | 17,871 | 16,956 | 36,997 | 37,517 | ||||||||||||
Services | 15,910 | 15,483 | 62,228 | 68,844 | ||||||||||||
Rentals | 4,932 | 5,286 | 17,928 | 16,973 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
| 38,713 | 37,725 | 117,153 | 123,334 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Gross margin | 63,744 | 67,326 | 173,388 | 164,603 | ||||||||||||
Selling, general and administrative expenses (including share-based compensation expense of $3.8 million and $15.1 million for the three months and year ended December 31, 2014, respectively (2013—expense of $3.2 million and $11.9 million, respectively)) | 24,937 | 23,305 | 93,260 | 84,854 | ||||||||||||
Gain on curtailment of postretirement benefit plan | — | — | — | (2,185 | ) | |||||||||||
Research and development | 4,628 | 3,504 | 16,096 | 14,771 | ||||||||||||
Amortization of intangibles | 465 | 472 | 1,724 | 1,618 | ||||||||||||
Receivable provisions, net of recoveries | 276 | 166 | 918 | 445 | ||||||||||||
Asset impairments | 314 | — | 314 | — | ||||||||||||
Impairment of investments | 2,556 | — | 3,206 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Income from operations | 30,568 | 39,879 | 57,870 | 65,100 | ||||||||||||
Interest income | 216 | 16 | 405 | 55 | ||||||||||||
Interest expense | (121 | ) | (338 | ) | (924 | ) | (1,345 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Income from operations before income taxes | 30,663 | 39,557 | 57,351 | 63,810 | ||||||||||||
Provision for income taxes | (7,799 | ) | (9,927 | ) | (14,466 | ) | (16,629 | ) | ||||||||
Loss from equity-accounted investments, net of tax | (350 | ) | (1,759 | ) | (1,071 | ) | (2,757 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Income from continuing operations | 22,514 | 27,871 | 41,814 | 44,424 | ||||||||||||
(Loss) income from discontinued operations, net of tax | — | (42 | ) | 355 | (309 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Net Income | 22,514 | 27,829 | 42,169 | 44,115 | ||||||||||||
Less: Net income attributable to non-controlling interests | (1,522 | ) | — | (2,433 | ) | — | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Net Income attributable to common shareholders | $ | 20,992 | $ | 27,829 | $ | 39,736 | $ | 44,115 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net income per share—Basic: |
| |||||||||||||||
Net income per share from continuing operations | $ | 0.30 | $ | 0.41 | $ | 0.57 | $ | 0.66 | ||||||||
Net income per share from discontinued operations | — | — | 0.01 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
| $ | 0.30 | $ | 0.41 | $ | 0.58 | $ | 0.66 | |||||||||
|
|
|
|
|
|
|
| |||||||||
Net income per share—Diluted: |
| |||||||||||||||
Net income per share from continuing operations | $ | 0.30 | $ | 0.40 | $ | 0.56 | $ | 0.64 | ||||||||
Net income per share from discontinued operations | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
| $ | 0.30 | $ | 0.40 | $ | 0.56 | $ | 0.64 | |||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average number of shares outstanding (000’s): |
| |||||||||||||||
Basic | 68,769 | 67,696 | 68,346 | 67,151 | ||||||||||||
Fully Diluted | 69,958 | 69,334 | 69,754 | 68,961 | ||||||||||||
Additional Disclosure: |
| |||||||||||||||
Depreciation and amortization(1) | $ | 9,819 | $ | 8,145 | $ | 33,756 | $ | 37,172 | ||||||||
| (1) | Includes $0.1 million and $0.5 million of amortization of deferred financing costs charged to interest expense for the three months and year ended December 31, 2014 (2013—$0.1 million and $0.5 million respectively). |
7
IMAX CORPORATION
CONSOLIDATED BALANCE SHEETS
In accordance with United States Generally Accepted Accounting Principles
(In thousands of U.S. dollars)
| As at December 31, | ||||||||
| 2014 | 2013 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 106,503 | $ | 29,546 | ||||
Accounts receivable, net of allowance for doubtful accounts of $947 (December 31, 2013 — $887) | 76,051 | 73,074 | ||||||
Financing receivables | 105,700 | 107,110 | ||||||
Inventories | 17,063 | 9,825 | ||||||
Prepaid expenses | 4,946 | 3,602 | ||||||
Film assets | 15,163 | 7,076 | ||||||
Property, plant and equipment | 183,424 | 132,847 | ||||||
Other assets | 23,047 | 27,034 | ||||||
Deferred income taxes | 23,058 | 24,259 | ||||||
Other intangible assets | 27,551 | 27,745 | ||||||
Goodwill | 39,027 | 39,027 | ||||||
|
|
|
| |||||
Total assets | $ | 621,533 | $ | 481,145 | ||||
|
|
|
| |||||
Liabilities | ||||||||
Bank indebtedness | $ | 4,710 | $ | — | ||||
Accounts payable | 26,145 | 19,396 | ||||||
Accrued and other liabilities | 75,425 | 65,232 | ||||||
Deferred revenue | 88,566 | 76,932 | ||||||
|
|
|
| |||||
Total liabilities | 194,846 | 161,560 | ||||||
|
|
|
| |||||
Commitments and contingencies | ||||||||
Non-controlling interests | 43,912 | — | ||||||
|
|
|
| |||||
Shareholders’ equity | ||||||||
Capital stock common shares — no par value. Authorized — unlimited number. | ||||||||
Issued and outstanding — 68,988,050 (December 31, 2013 — 67,841,233) | 344,862 | 327,313 | ||||||
Other equity | 47,319 | 36,452 | ||||||
Accumulated deficit | (6,259 | ) | (43,051 | ) | ||||
Accumulated other comprehensive loss | (3,147 | ) | (1,129 | ) | ||||
|
|
|
| |||||
Total shareholders’ equity | 382,775 | 319,585 | ||||||
|
|
|
| |||||
Total liabilities and shareholders’ equity | $ | 621,533 | $ | 481,145 | ||||
|
|
|
| |||||
8
IMAX CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
In accordance with United States Generally Accepted Accounting Principles
(In thousands of U.S. dollars)
| Years Ended December 31, | ||||||||
| 2014 | 2013 | |||||||
Cash provided by (used in): | ||||||||
Operating Activities | ||||||||
Net income | $ | 42,169 | $ | 44,115 | ||||
(Income) loss from discontinued operations | (355 | ) | 309 | |||||
Adjustments to reconcile net income to cash from operations: | ||||||||
Depreciation and amortization | 33,756 | 37,172 | ||||||
Write-downs, net of recoveries | 5,294 | 1,336 | ||||||
Change in deferred income taxes | 627 | 12,899 | ||||||
Stock and other non-cash compensation | 15,467 | 12,685 | ||||||
Unrealized foreign currency exchange loss | 1,180 | 1,183 | ||||||
Gain on curtailment of postretirement benefit plan | — | (2,185 | ) | |||||
Loss from equity-accounted investments | 1,774 | 2,757 | ||||||
Gain on non-cash contribution to equity-accounted investees | (703 | ) | — | |||||
Investment in film assets | (19,233 | ) | (20,935 | ) | ||||
Changes in other non-cash operating assets and liabilities | 6,057 | (33,755 | ) | |||||
Net cash provided by (used in) operating activities from discontinued operations | 572 | (548 | ) | |||||
|
|
|
| |||||
Net cash provided by operating activities | 86,605 | 55,033 | ||||||
|
|
|
| |||||
Investing Activities | ||||||||
Purchase of property, plant and equipment | (40,104 | ) | (13,016 | ) | ||||
Investment in joint revenue sharing equipment | (16,838 | ) | (22,775 | ) | ||||
Investment in new business ventures | (2,500 | ) | (4,000 | ) | ||||
Proceeds from sale of business ventures | 507 | — | ||||||
Acquisition of other intangible assets | (2,918 | ) | (2,486 | ) | ||||
|
|
|
| |||||
Net cash used in investing activities | (61,853 | ) | (42,277 | ) | ||||
|
|
|
| |||||
Financing Activities | ||||||||
Increase in bank indebtedness | 4,710 | 12,000 | ||||||
Repayment of bank indebtedness | — | (23,000 | ) | |||||
Issuance of subsidiary shares to non-controlling interests | 44,551 | — | ||||||
Share issuance costs from the issuance of subsidiary shares to non-controlling interests | (3,556 | ) | — | |||||
Repurchase of common shares | (3,063 | ) | — | |||||
Common shares issued—stock options exercised | 10,834 | 8,970 | ||||||
Settlement of restricted share units | (790 | ) | — | |||||
Credit Facility amendment fees paid | (427 | ) | (2,151 | ) | ||||
Share issuance expenses | — | (202 | ) | |||||
|
|
|
| |||||
Net cash provided by (used in) financing activities | 52,259 | (4,383 | ) | |||||
|
|
|
| |||||
Effects of exchange rate changes on cash | (54 | ) | (163 | ) | ||||
|
|
|
| |||||
Increase in cash and cash equivalents during year | 76,957 | 8,210 | ||||||
Cash and cash equivalents, beginning of year | 29,546 | 21,336 | ||||||
|
|
|
| |||||
Cash and cash equivalents, end of year | $ | 106,503 | $ | 29,546 | ||||
|
|
|
| |||||
9
IMAX CORPORATION
SELECTED FINANCIAL DATA
In accordance with United States Generally Accepted Accounting Principles
(In thousands of U.S. dollars)
The Company has seven reportable segments identified by category of product sold or service provided: IMAX systems; theater system maintenance; joint revenue sharing arrangements; film production and IMAX DMR; film distribution; film post-production; and other. The IMAX systems segment is comprised of the design, manufacture, sale or lease IMAX theater projection system equipment. The theater system maintenance segment consists of the maintenance of IMAX theater projection system equipment in the IMAX theater network. The joint revenue sharing arrangements segment is comprised of the installation IMAX theater projection system equipment to an exhibitor in exchange for a certain percentage of box-office receipts, concession revenue and in some cases a small upfront or initial payment. The film production and IMAX DMR segment is comprised of the production of films and performance of film re-mastering services. The film distribution segment includes the distribution of films for which the Company has distribution rights. The film post-production segment includes the provision of film post-production and film print services. The other segment includes certain IMAX theaters that the Company owns and operates, camera rentals and other miscellaneous items.
| Three Months | Year Ended | |||||||||||||||
| Ended December 31, | Ended December 31, | |||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenue | ||||||||||||||||
IMAX Theater Systems | ||||||||||||||||
IMAX Systems | ||||||||||||||||
Sales and sales-type leases | $ | 33,246 | $ | 32,623 | $ | 58,875 | $ | 65,944 | ||||||||
Ongoing rent, fees, and finance income | 3,845 | 4,134 | 14,117 | 14,245 | ||||||||||||
Other | 3,747 | 3,838 | 12,154 | 11,182 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
| 40,838 | 40,595 | 85,146 | 91,371 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Theater system maintenance | 8,658 | 8,134 | 34,042 | 31,978 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Joint revenue sharing arrangements | 22,961 | 24,458 | 68,418 | 64,130 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Film | ||||||||||||||||
Production and IMAX DMR | 25,587 | 28,642 | 83,172 | 83,496 | ||||||||||||
Film distribution and post-production | 4,413 | 3,222 | 19,763 | 16,962 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
| 30,000 | 31,864 | 102,935 | 100,458 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | $ | 102,457 | $ | 105,051 | $ | 290,541 | $ | 287,937 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Gross margins | ||||||||||||||||
IMAX Theater Systems | ||||||||||||||||
IMAX systems(1) | ||||||||||||||||
Sales and sales-type leases | $ | 20,322 | $ | 19,262 | $ | 34,483 | $ | 35,652 | ||||||||
Ongoing rent, fees, and finance income | 3,646 | 3,630 | 13,445 | 13,388 | ||||||||||||
Other | 331 | (273 | ) | 129 | 102 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
| 24,299 | 22,619 | 48,057 | 49,142 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Theater system maintenance | 3,385 | 2,664 | 12,375 | 12,096 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Joint revenue sharing arrangements(1) | 14,671 | 17,769 | 44,714 | 44,565 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Film | ||||||||||||||||
Production and IMAX DMR(1) | 19,745 | 23,344 | 62,922 | 56,088 | ||||||||||||
Film distribution and post-production | 1,644 | 930 | 5,320 | 2,712 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
| 21,389 | 24,274 | 68,242 | 58,800 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | $ | 63,744 | $ | 67,326 | $ | 173,388 | $ | 164,603 | ||||||||
|
|
|
|
|
|
|
| |||||||||
| (1) | IMAX systems include marketing and commission costs of $1.5 million and $2.7 million for the three and twelve months ended December 31, 2014, respectively (2013 — $1.5 million and $2.5 million, respectively). Joint revenue sharing arrangements segment margins include advertising, marketing and commission costs of $1.1 million and $3.2 million for the three and twelve months ended December 31, 2014, respectively (2013 — $1.6 million and $3.6 million, respectively). Production and DMR segment margins include marketing costs of $1.8 million and $7.1 million for the three and twelve months ended December 31, 2014, respectively (2013 — $1.1 million and $4.2 million, respectively). Distribution segment margins include marketing costs of $0.1 million recovery and $0.6 million expense for the three and twelve months ended December 31, 2014, respectively (2013 — $0.2 million and $0.4 million, respectively). |
10
IMAX CORPORATION
OTHER INFORMATION
(In thousands of U.S. dollars)
Non-GAAP Financial Measures:
In this release, the Company presents adjusted net income, adjusted net income per diluted share, adjusted net income attributable to common shareholders and adjusted net income attributable to common shareholders per diluted share as supplemental measures of performance of the Company, which are not recognized under U.S. GAAP. The Company presents adjusted net income and adjusted net income per diluted share because it believes that they are important supplemental measures of its comparable controllable operating performance and it wants to ensure that its investors fully understand the impact of its stock-based compensation (net of any related tax impact) on net income. In addition, the Company presents adjusted net income attributable to common shareholders and adjusted net income attributable to common shareholders per diluted share because it believes that they are important supplemental measures of its comparable financial results and could potentially distort the analysis of trends in business performance and it wants to ensure that its investors fully understand the impact of net income attributable to non-controlling interests and its stock-based compensation (net of any related tax impact) in determining net income attributable to common shareholders. Management uses these measures to review operating performance on a comparable basis from period to period. However, these non-GAAP measures may not be comparable to similarly titled amounts reported by other companies. Adjusted net income, adjusted net income per diluted share, adjusted net income attributable to common shareholders and adjusted net income attributable to common shareholders per diluted share should be considered in addition to, and not as a substitute for, net income and net income attributable to common shareholders and other measures of financial performance reported in accordance with U.S. GAAP.
Adjusted EBITDA is calculated on a basis consistent with the Company’s Credit Facility, which refers to Adjusted EBITDA as EBITDA. The Credit Facility provides that the Company will be required to maintain a Fixed Charge Coverage Ratio (as defined in the credit agreement) of not less than 1.1:1. The Company will also be required to maintain minimum EBITDA (as defined in the credit agreement) of $90.0 million on December 31, 2014, which requirement increases to $100.0 million on December 31, 2015. The Company must also maintain a Maximum Total Leverage Ratio (as defined in the credit agreement) of 2.00:1 on December 31, 2014, which requirement decreases to 1.75:1 on December 31, 2015. The Company was in compliance with all of these requirements at December 31, 2014. The ratio of total debt to EBITDA was 0.04:1 as at December 31, 2014, where Total Debt (as defined in the credit agreement) is the sum of all obligations evidenced by notes, bonds, debentures or similar instruments and was $4.7 million. EBITDA is calculated as follows:
| For the | For the | |||||||
| 3 months ended | 12 months ended | |||||||
| December 31, 2014 | December 31, 2014(1) | |||||||
| (In thousands of U.S. Dollars) | ||||||||
Net income | $ | 22,514 | $ | 42,169 | ||||
Add: | ||||||||
Loss from equity-accounted investments | 350 | 1,071 | ||||||
Provision for income taxes(2) | 7,799 | 14,683 | ||||||
Interest (recovery) expense, net of interest income | (95 | ) | 519 | |||||
Depreciation and amortization, including film asset amortization | 9,687 | 33,230 | ||||||
Write-downs, net of recoveries and receivable provisions | 3,541 | 5,294 | ||||||
Stock and other non-cash compensation | 3,858 | 15,467 | ||||||
EBITDA attributable to non-controlling interests(3) | (2,161 | ) | (3,937 | ) | ||||
|
|
|
| |||||
Adjusted EBITDA | $ | 45,493 | $ | 108,496 | ||||
|
|
|
| |||||
| (1) | Ratio of total debt calculated using twelve months ended EBITDA. |
| (2) | Includes a tax expense in discontinued operations of $0.2 million. |
| (3) | The EBITDA calculation specified for purposes of the minimum EBITDA covenant excludes the reduction in EBITDA from the Company’s non-controlling interests. |
11
IMAX CORPORATION
OTHER INFORMATION
(in thousands of U.S. dollars)
Adjusted Net Income and Adjusted Diluted Per Share Calculations – Quarter Ended December 31, 2014 vs. 2013:
The Company reported net income of $22.5 million or $0.32 per basic and diluted share for the year ended December 31, 2014 as compared to $27.8 million or $0.41 per basic share and $0.40 per diluted share for the year ended December 31, 2013. Net income for the year ended December 31, 2014 includes a $3.8 million charge or $0.05 per diluted share (2013 — $3.2 million or $0.04 per diluted share) for stock-based compensation. Adjusted net income, which consists of net income excluding the impact of stock-based compensation and the related tax impact, was $25.8 million or $0.36 per diluted share for the year ended December 31, 2014 as compared to adjusted net income of $30.8 million or $0.44 per diluted share for the year ended December 31, 2013. Adjusted net income attributable to common shareholders, which consists of net income attributable to common shareholders excluding the impact of stock-based compensation and the related tax impact, was $24.2 million or $0.34 per diluted share for the year ended December 31, 2014 as compared to adjusted net income attributable to common shareholders of $30.8 million or $0.44 per diluted share for the year ended December 31, 2013. A reconciliation of net income and net income attributable to common shareholders, the most directly comparable U.S. GAAP measure, to adjusted net income, adjusted net income per diluted share, adjusted net income attributable to common shareholders and adjusted net income attributable to common shareholders per diluted share is presented in the table below:
| Quarter Ended December 31, | ||||||||||||||||
| 2014 | 2013 | |||||||||||||||
| Net Income | Diluted EPS | Net Income | Diluted EPS | |||||||||||||
Reported net income | $ | 22,514 | $ | 0.32 | (1) | $ | 27,829 | $ | 0.40 | |||||||
Adjustments: | ||||||||||||||||
Stock-based compensation | 3,800 | 0.05 | 3,156 | 0.04 | ||||||||||||
Tax impact on items listed above | (563 | ) | (0.01 | ) | (185 | ) | — | |||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted net income | 25,751 | 0.36 | 30,800 | 0.44 | ||||||||||||
Net income attributable to non-controlling interests | (1,522 | ) | (0.02 | ) | — | — | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted net income attributable to common shareholders | $ | 24,229 | $ | 0.34 | (1) | $ | 30,800 | $ | 0.44 | |||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average diluted shares outstanding | 69,958 | 69,334 | ||||||||||||||
|
|
|
| |||||||||||||
Adjusted Net Income and Adjusted Diluted Per Share Calculations – Year Ended December 31, 2014 vs. 2013:
The Company reported net income of $42.2 million or $0.61 per basic share and $0.59 per diluted share for the year ended December 31, 2014 as compared to net income of $44.1 million or $0.66 per basic share and $0.64 per diluted share for the year ended December 31, 2013. Net income for the year ended December 31, 2014 includes a $15.1 million charge or $0.22 per diluted share (2013 — $11.9 million or $0.17 per diluted share) for stock-based compensation. Adjusted net income, which consists of net income excluding the impact of stock-based compensation and the related tax impact, was $54.9 million or $0.78 per diluted share for the year ended December 31, 2014 as compared to adjusted net income of $55.7 million or $0.81 per diluted share for the year ended December 31, 2013. Adjusted net income attributable to common shareholders, which consists of net income attributable to common shareholders excluding the impact of stock-based compensation and the related tax impact, was $52.5 million or $0.75 per diluted share for the year ended December 31, 2014 as compared to adjusted net income attributable to common shareholders of $55.7 million or $0.81 per diluted share for the year ended December 31, 2013. A reconciliation of net income and net income attributable to common shareholders, the most directly comparable U.S. GAAP measure, to adjusted net income, adjusted net income per diluted share, adjusted net income attributable to common shareholders and adjusted net income attributable to common shareholders per diluted share is presented in the table below:
| Year Ended December 31, | ||||||||||||||||
| 2014 | 2013 | |||||||||||||||
| Net Income | Diluted EPS | Net Income | Diluted EPS | |||||||||||||
Reported net income | $ | 42,169 | $ | 0.59 | (1) | $ | 44,115 | $ | 0.64 | |||||||
Adjustments: | ||||||||||||||||
Stock-based compensation | 15,128 | 0.22 | 11,928 | 0.17 | ||||||||||||
Tax impact on items listed above | (2,370 | ) | (0.03 | ) | (344 | ) | — | |||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted net income | 54,927 | 0.78 | 55,699 | 0.81 | ||||||||||||
Net income attributable to non-controlling interests | (2,433 | ) | (0.03 | ) | — | — | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted net income attributable to common shareholders | $ | 52,494 | $ | 0.75 | (1) | $ | 55,699 | $ | 0.81 | |||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average diluted shares outstanding |
| 69,754 | 68,961 | |||||||||||||
|
|
|
| |||||||||||||
| (1) | Includes impact of $0.1 million of accretion charges associated with redeemable common stock. |
| (2) | Includes impact of $0.4 million of accretion charges associated with redeemable common stock. |
12
Free Cash Flow:
Free cash flow is defined as cash provided by operating activities minus cash used in investing activities (from the consolidated statements of cash flows). Cash provided by operating activities consist of net income, plus depreciation and amortization, plus the change in deferred income taxes, plus other non-cash items, plus changes in working capital, less investment in film assets, plus other changes in operating assets and liabilities. Cash used in investing activities includes capital expenditures, acquisitions and other cash used in investing activities. Management views free cash flow, a non-GAAP measure, as a measure of the Company’s after-tax cash flow available to reduce debt, add to cash balances, and fund other financing activities. A reconciliation of cash provided by operating activities to free cash flow is presented in the table below:
| For the | For the | |||||||
| 3 months ended | 12 months ended | |||||||
| December 31, 2014 | December 31, 2014 | |||||||
| (In thousands of U.S. Dollars) | ||||||||
Net cash provided by operating activities | $ | 14,735 | $ | 86,605 | ||||
Net cash used in investing activities | (16,780 | ) | (61,853 | ) | ||||
|
|
|
| |||||
Free cash flow | $ | (2,045 | ) | $ | 24,752 | |||
|
|
|
| |||||
13