LIONSGATE REPORTS REVENUES OF $951.2 MILLION, FREE CASH
FLOW OF $102.8 MILLION AND NET INCOME OF $6.1 MILLION FOR
FISCAL YEAR 2006
Revenue Increases 13% From Previous Fiscal Year Driven By
Strong Fourth Quarter Results
Strong Growth In Television And Home Entertainment Results
Management To Provide Fiscal 2007 Guidance On Analyst Call
Thursday, June 15, 2006 At 9:00 AM EDT/6:00 A.M. PDT
SANTA MONICA, CA, and VANCOUVER, BC, June 14, 2006 – Lionsgate (NYSE: LGF), the leading independent filmed entertainment studio, today reported revenues of $951.2 million for fiscal 2006 (fiscal year ended March 31, 2006), an increase of 13% compared to $842.6 million in fiscal 2005. The Company posted free cash flow of $102.8 million for fiscal 2006 compared to $93.0 million in the prior fiscal year, an increase of 11%.
The Company reported pretax income of $7.5 million and net income of $6.1 million in fiscal 2006, or basic income per share of $0.06 on 103.1 million weighted average common shares outstanding, compared to pretax income of $29.2 million and net income of $20.3 million in fiscal 2005, or basic income per share of $0.21 on 97.6 million weighted average common shares outstanding.
Lionsgate also reported EBITDA (earnings before interest, interest rate swaps mark-to-market, income tax provision, depreciation, gain on sale of studio facility and minority interests) of $20.6 million for fiscal 2006 compared to EBITDA of $52.9 million for the year ended March 31, 2005.
“We achieved strong growth throughout our core businesses in fiscal 2006, generating more than $100 million in free cash flow and over $950 million in revenues while continuing to invest in our businesses, add value to our library and strengthen our balance sheet,” said Lionsgate Chief Executive Officer Jon Feltheimer. “We currently have the strongest cash position and one of the strongest filmed entertainment backlogs in our history. We plan to continue to invest in our business organically and through acquisitions while adding value to our content through exploitation of fresh distribution platforms and new and incremental digital revenue streams.”
The Company also noted that it has strengthened its internal controls and is no longer required to report material weaknesses in its financial reporting.
Lionsgate’s theatrical revenue of $145.5 million in fiscal 2006 increased 2% compared to $142.8 million in fiscal 2005, propelled by such number one box office hits asSaw II,Madea’s Family Reunion,Hostel, the Best Picture Academy Award® -winningCrash,Lord of War,The Devil’s Rejects andWaiting.
Video revenue of $527.2 million in fiscal 2006 grew 13% from $465.3 million in fiscal 2005, driven by strong theatrical DVD titles such asSaw II,Crash, Diary of A Mad Black Woman,Lord of War,WaitingandThe Devil’s Rejectsand the family home entertainment titlesBarbie and the Magic of Pegasus,Barbie Mermaidiaand Marvel’s ™The Ultimate Avengers™.
International revenue of $61.2 million in fiscal 2006 decreased 23% compared to $79.5 million in fiscal 2005. International revenues were driven bySaw II, Saw, In The Mix,Happy Endings,Hotel RwandaandThe Devil’s Rejects. Television revenue (included in motion picture revenue and primarily derived from pay television license fees and pay-per-view) was $72.9 million in fiscal 2006, an 18% increase from $61.6 million in fiscal 2005. Significant television license fees in fiscal 2006 includedSaw, Diary of A Mad Black Woman,Crash,Open WaterandThe Cookout.
Television production revenue of $132.9 million in fiscal 2006 grew by 60% compared to $82.8 million in fiscal 2005, led by deliveries of 82 hours of one-hour drama series, 10 half-hours of half-hour drama series, international sales of one-hour series and television movies. Principal revenue drivers were domestic deliveries ofWildfire,The Dead Zone,Missing, The CutandWeeds. With nine prime time series (eight cable and one broadcast) scheduled to air in fiscal 2007 and a growing international sales business, Lionsgate’s television operations are poised for continued growth.
Lionsgate senior management will hold its analyst and investor conference call to discuss its fiscal 2006 full year financial results at 9:00 A.M. EDT/6:00 A.M. PDT on Thursday, June 15, 2006, and will also provide guidance for fiscal 2007 on the call.
Interested parties may participate live in the conference call by calling 1-800-230-1059 (1-612-288-0318 outside the U.S. and Canada). A full digital replay will be available from Thursday, June 15, through Thursday, June 22, by dialing 1-800-475-6701 (1-320-365-3844 outside the U.S. and Canada) and using access code #827835.
Lionsgate is the leading independent filmed entertainment studio, winning this year’s Best Picture Academy Award® forCrash,generating two consecutive years of $300 million-plus domestic theatrical box office, operating a $500 million-plus home entertainment business and producing a broad slate of prime time television series for fiscal 2007. It is a premier producer and distributor of motion pictures, television programming, home entertainment, family entertainment and video-on-demand content. Its prestigious and prolific library of more than 5,500 titles is a valuable source of stable, recurring revenue and a foundation for the growth of the Company’s core businesses. The Lionsgate brand name is synonymous with original, daring, quality entertainment in markets around the world.
www.lionsgate.com
* * * * *
For further information, please contact:
Peter D. Wilkes
310-255-3726
pwilkes@lionsgate.com
The matters discussed in this press release include forward-looking statements. Such statements are subject to a number of risks and uncertainties. Actual results in the future could differ materially and adversely from those described in the forward-looking statements as a result of various important factors, including risk factors as set forth in Lionsgate’s Form 10-K filed with the Securities and Exchange Commission on June 14, 2006. The Company undertakes no obligation to publicly release the result of any revisions to these forward-looking statements that may be made to reflect any future events or circumstances.
LIONS GATE ENTERTAINMENT CORP.
CONSOLIDATED BALANCE SHEETS
| | | | | | | | |
| | March 31, | | | March 31, | |
| | 2006 | | | 2005 | |
| | (Amounts in thousands, | |
| | except share amounts) | |
ASSETS
|
Cash and cash equivalents | | $ | 46,978 | | | $ | 112,839 | |
Restricted cash | | | 820 | | | | 2,913 | |
Investments — auction rate preferreds and municipal bonds | | | 167,081 | | | | — | |
Investments — equity securities | | | 14,921 | | | | — | |
Accounts receivable, net of reserve for video returns and allowances of $73,366 (March 31, 2005 — $58,449) and provision for doubtful accounts of $10,934 (March 31, 2005 — $6,102) | | | 182,659 | | | | 150,019 | |
Investment in films and television programs | | | 417,750 | | | | 367,376 | |
Property and equipment | | | 7,218 | | | | 30,842 | |
Goodwill | | | 185,117 | | | | 161,182 | |
Other assets | | | 30,705 | | | | 29,458 | |
| | | | | | |
| | $ | 1,053,249 | | | $ | 854,629 | |
| | | | | | |
LIABILITIES
|
Bank loans | | $ | — | | | $ | 1,162 | |
Accounts payable and accrued liabilities | | | 188,793 | | | | 134,200 | |
Unpresented bank drafts | | | 14,772 | | | | — | |
Film obligations | | | 284,987 | | | | 130,770 | |
Subordinated notes | | | 385,000 | | | | 390,000 | |
Mortgages payable | | | — | | | | 18,640 | |
Deferred revenue | | | 30,427 | | | | 62,459 | |
Minority interests | | | — | | | | 259 | |
| | | | | | |
| | | 903,979 | | | | 737,490 | |
| | | | | | |
SHAREHOLDERS’ EQUITY
|
Common shares, no par value, 500,000,000 shares authorized, 104,422,765 at March 31, 2006 and 101,843,708 at March 31, 2005 issued and outstanding | | | 328,771 | | | | 305,662 | |
Series B preferred shares (10 shares issued and outstanding) | | | — | | | | — | |
Restricted common share units | | | 5,178 | | | | — | |
Unearned compensation | | | (4,032 | ) | | | — | |
Accumulated deficit | | | (177,130 | ) | | | (183,226 | ) |
Accumulated other comprehensive loss | | | (3,517 | ) | | | (5,297 | ) |
| | | | | | |
| | | 149,270 | | | | 117,139 | |
| | | | | | |
| | $ | 1,053,249 | | | $ | 854,629 | |
| | | | | | |
LIONS GATE ENTERTAINMENT CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
| | | | | | | | | | | | |
| | Year | | | Year | | | Year | |
| | Ended | | | Ended | | | Ended | |
| | March 31, | | | March 31, | | | March 31, | |
| | 2006 | | | 2005 | | | 2004 | |
Revenues | | $ | 951,228 | | | $ | 842,586 | | | $ | 375,910 | |
| | | | | | | | | |
Expenses: | | | | | | | | | | | | |
Direct operating | | | 460,943 | | | | 355,922 | | | | 181,298 | |
Distribution and marketing | | | 399,299 | | | | 364,281 | | | | 207,045 | |
General and administration | | | 70,326 | | | | 69,460 | | | | 42,826 | |
Severance and relocation costs | | | — | | | | — | | | | 5,575 | |
Write-down of other assets | | | — | | | | — | | | | 11,686 | |
Gain on sale of studio facility | | | (4,872 | ) | | | — | | | | — | |
Depreciation | | | 2,504 | | | | 3,159 | | | | 3,198 | |
| | | | | | | | | |
Total expenses | | | 928,200 | | | | 792,822 | | | | 451,628 | |
| | | | | | | | | |
Operating Income (Loss) | | | 23,028 | | | | 49,764 | | | | (75,718 | ) |
| | | | | | | | | |
Other Expense (Income): | | | | | | | | | | | | |
Interest expense | | | 19,933 | | | | 26,421 | | | | 14,178 | |
Interest rate swaps mark-to-market | | | (205 | ) | | | (2,752 | ) | | | (206 | ) |
Interest and other income | | | (4,304 | ) | | | (3,440 | ) | | | (136 | ) |
Minority interests | | | — | | | | 107 | | | | — | |
| | | | | | | | | |
Total other expenses | | | 15,424 | | | | 20,336 | | | | 13,836 | |
| | | | | | | | | |
Income (Loss) Before Equity Interests and Income Taxes | | | 7,604 | | | | 29,428 | | | | (89,554 | ) |
Equity interests | | | (74 | ) | | | (200 | ) | | | (2,169 | ) |
| | | | | | | | | |
Income (Loss) Before Income Taxes | | | 7,530 | | | | 29,228 | | | | (91,723 | ) |
Income tax provision | | | 1,434 | | | | 8,947 | | | | 373 | |
| | | | | | | | | |
Net Income (Loss) | | $ | 6,096 | | | $ | 20,281 | | | $ | (92,096 | ) |
| | | | | | | | | |
Modification of warrants | | | — | | | | — | | | | (2,031 | ) |
Dividends on Series A preferred shares | | | — | | | | — | | | | (387 | ) |
Accretion and amortization on Series A preferred shares | | | — | | | | — | | | | (643 | ) |
| | | | | | | | | |
Net income (loss) available to common shareholders | | $ | 6,096 | | | $ | 20,281 | | | $ | (95,157 | ) |
| | | | | | | | | |
Basic Income (Loss) Per Common Share | | $ | 0.06 | | | $ | 0.21 | | | $ | (1.35 | ) |
| | | | | | | | | |
Diluted Income (Loss) Per Common Share | | $ | 0.06 | | | $ | 0.20 | | | $ | (1.35 | ) |
| | | | | | | | | |
LIONS GATE ENTERTAINMENT CORP.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Restricted | | | | | | | | | | | | | | | Accumulated | | | | |
| | | | | | | | | | Series B | | | Common | | | | | | | | | | | Comprehensive | | | Other | | | | |
| | Common Shares | | | Preferred Shares | | | Share | | | Unearned | | | Accumulated | | | Income | | | Comprehensive | | | | |
| | Number | | | Amount | | | Number | | | Amount | | | Units | | | Compensation | | | Deficit | | | (Loss) | | | Loss | | | Total | |
| | (Amounts in thousands, except share amounts) | |
Balance at March 31, 2004 | | | 93,615,896 | | | $ | 280,501 | | | | 10 | | | $ | — | | | $ | — | | | $ | — | | | $ | (203,507 | ) | | | | | | $ | (7,385 | ) | | $ | 69,609 | |
Exercise of stock options | | | 4,991,141 | | | | 13,871 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,871 | |
Exercise of warrants | | | 3,220,867 | | | | 10,842 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,842 | |
Issuance to directors for services | | | 15,804 | | | | 137 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137 | |
Impact of previously modified stock options | | | — | | | | 311 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311 | |
Comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,281 | | | $ | 20,281 | | | | | | | | 20,281 | |
Foreign currency translation adjustments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,374 | | | | 2,374 | | | | 2,374 | |
Net unrealized loss on foreign exchange contracts | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (286 | ) | | | (286 | ) | | | (286 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 22,369 | | | | | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, 2005 | | | 101,843,708 | | | $ | 305,662 | | | | 10 | | | $ | — | | | $ | — | | | $ | — | | | $ | (183,226 | ) | | | | | | $ | (5,297 | ) | | $ | 117,139 | |
Exercise of stock options | | | 361,310 | | | | 1,408 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,408 | |
Issuance to directors for services | | | 20,408 | | | | 203 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203 | |
Impact of previously modified stock options | | | — | | | | 27 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27 | |
Issuance of common shares in connection with acquisition of film assets | | | 399,042 | | | | 3,775 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,775 | |
Issuance of common shares in connection with acquisition of common shares of Image Entertainment. | | | 1,104,004 | | | | 11,537 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,537 | |
Issuance of common shares in connection with acquisition of Redbus | | | 643,460 | | | | 5,643 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,643 | |
Issuance of restricted share units | | | | | | | | | | | | | | | | | | | 5,694 | | | | (5,694 | ) | | | | | | | | | | | | | | | — | |
Amortization of restricted share units | | | | | | | | | | | | | | | | | | | | | | | 1,662 | | | | | | | | | | | | | | | | 1,662 | |
Vesting of restricted share units | | | 50,833 | | | | 516 | | | | | | | | | | | | (516 | ) | | | | | | | | | | | | | | | | | | | — | |
Comprehensive income (loss) Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,096 | | | | 6,096 | | | | | | | | 6,096 | |
Foreign currency translation adjustments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,223 | | | | 2,223 | | | | 2,223 | |
Net unrealized loss on foreign exchange contracts | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (356 | ) | | | (356 | ) | | | (356 | ) |
Unrealized loss on investments — available for sale. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (87 | ) | | | (87 | ) | | | (87 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 7,876 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, 2006 | | | 104,422,765 | | | $ | 328,771 | | | | 10 | | | $ | — | | | $ | 5,178 | | | $ | (4,032 | ) | | $ | (177,130 | ) | | | | | | $ | (3,517 | ) | | $ | 149,270 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIONS GATE ENTERTAINMENT CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | | | | | | | | | |
| | Year | | | Year | | | Year | |
| | Ended | | | Ended | | | Ended | |
| | March 31, | | | March 31, | | | March 31, | |
| | 2006 | | | 2005 | | | 2004 | |
| | (Amounts in thousands) | |
Operating Activities: | | | | | | | | | | | | |
Net income (loss) | | $ | 6,096 | | | $ | 20,281 | | | $ | (92,096 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | | |
Depreciation of property and equipment | | | 2,504 | | | | 3,159 | | | | 3,198 | |
Amortization and write-off of deferred financing costs | | | 3,804 | | | | 6,945 | | | | 4,073 | |
Amortization of films and television programs | | | 253,279 | | | | 213,346 | | | | 136,082 | |
Amortization of intangible assets | | | 2,004 | | | | 2,192 | | | | | |
Non-cash stock-based compensation | | | 1,881 | | | | 448 | | | | 1,740 | |
Interest rate swaps mark-to-market | | | (205 | ) | | | (2,752 | ) | | | (206 | ) |
Gain on disposition of assets | | | — | | | | (666 | ) | | | — | |
Gain on sale of studio facility | | | (4,872 | ) | | | — | | | | — | |
Deferred income taxes | | | 297 | | | | 6,283 | | | | — | |
Relocation costs | | | — | | | | — | | | | 2,131 | |
Write-down of other assets | | | — | | | | — | | | | 11,686 | |
Minority interests | | | — | | | | 107 | | | | — | |
Equity interests | | | 74 | | | | 200 | | | | 2,169 | |
Changes in operating assets and liabilities, excluding the effects of acquisitions: | | | | | | | | | | | | |
(Increase) decrease in restricted cash | | | 2,093 | | | | (2,913 | ) | | | — | |
Accounts receivable, net | | | (33,294 | ) | | | (21,284 | ) | | | (17,249 | ) |
Increase in investment in films and television programs | | | (284,711 | ) | | | (171,272 | ) | | | (192,098 | ) |
Other assets | | | (5,302 | ) | | | (2,395 | ) | | | 6,913 | |
Accounts payable and accrued liabilities | | | 48,732 | | | | 4,335 | | | | 12,170 | |
Unpresented bank drafts | | | 14,772 | | | | — | | | | — | |
Film obligations | | | 147,218 | | | | 15,594 | | | | 1,818 | |
Deferred revenue | | | (31,358 | ) | | | 23,888 | | | | 3,258 | |
| | | | | | | | | |
Net Cash Flows Provided By (Used In) Operating Activities | | | 123,012 | | | | 95,496 | | | | (116,411 | ) |
| | | | | | | | | |
Investing Activities: | | | | | | | | | | | | |
Purchases of investments — auction rate preferreds and municipal bonds | | | (307,031 | ) | | | — | | | | — | |
Purchases of investments — equity securities | | | (3,470 | ) | | | — | | | | — | |
Sales of investments — auction rate preferreds and municipal bonds | | | 139,950 | | | | — | | | | — | |
Cash received from sale of investment | | | 2,945 | | | | — | | | | — | |
Cash received from disposition of assets, net | | | 34,860 | | | | 1,172 | | | | — | |
Acquisition of Redbus, net of cash acquired | | | (27,138 | ) | | | — | | | | — | |
Acquisition of Artisan Entertainment Inc., net of cash acquired | | | — | | | | — | | | | (148,870 | ) |
Purchases of property and equipment | | | (5,450 | ) | | | (2,484 | ) | | | (860 | ) |
| | | | | | | | | |
Net Cash Flows Used In Investing Activities | | | (165,334 | ) | | | (1,312 | ) | | | (149,730 | ) |
| | | | | | | | | |
Financing Activities: | | | | | | | | | | | | |
Issuance of common shares | | | 1,408 | | | | 24,713 | | | | 107,162 | |
Redemption of Series A preferred shares | | | — | | | | — | | | | (18,090 | ) |
Dividends paid on Series A preferred shares | | | — | | | | — | | | | (387 | ) |
Financing fees | | | (546 | ) | | | (1,612 | ) | | | (11,402 | ) |
Increase in subordinated notes, net of issue costs | | | — | | | | 314,822 | | | | 56,347 | |
Repayment of subordinated notes | | | (5,000 | ) | | | — | | | | — | |
Increase (decrease) in bank loans | | | — | | | | (325,111 | ) | | | 143,033 | |
Proceeds from production loans | | | — | | | | — | | | | 505 | |
Repayment of production loans | | | — | | | | — | | | | (1,778 | ) |
Proceeds from mortgages payable | | | — | | | | — | | | | 16,148 | |
Repayment of mortgages payable | | | (18,927 | ) | | | (1,894 | ) | | | (24,367 | ) |
| | | | | | | | | |
Net Cash Flows Provided By (Used In) Financing Activities | | | (23,065 | ) | | | 10,918 | | | | 267,171 | |
| | | | | | | | | |
Net Change In Cash And Cash Equivalents | | | (65,387 | ) | | | 105,102 | | | | 1,030 | |
Foreign Exchange Effects On Cash | | | (474 | ) | | | 648 | | | | (792 | ) |
Cash and Cash Equivalents — Beginning Of Year | | | 112,839 | | | | 7,089 | | | | 6,851 | |
| | | | | | | | | |
Cash and Cash Equivalents — End Of Year | | $ | 46,978 | | | $ | 112,839 | | | $ | 7,089 | |
| | | | | | | | | |
LIONS GATE ENTERTAINMENT CORP.
RECONCILIATION OF EBITDA TO NET INCOME (LOSS)
| | | | | | | | | | | | |
| | Year | | | Year | | | Year | |
| | Ended | | | Ended | | | Ended | |
| | March 31, | | | March 31, | | | March 31, | |
| | 2006 | | | 2005 | | | 2004 | |
EBITDA, as defined | | $ | 20,586 | | | $ | 52,882 | | | $ | (74,689 | ) |
Depreciation | | | (2,504 | ) | | | (3,159 | ) | | | (3,198 | ) |
Interest expense | | | (19,933 | ) | | | (26,421 | ) | | | (14,178 | ) |
Interest rate swaps mark-to-market | | | 205 | | | | 2,752 | | | | 206 | |
Interest income | | | 4,304 | | | | 3,281 | | | | 136 | |
Gain on sale of studio facility | | | 4,872 | | | | — | | | | — | |
Minority interests | | | — | | | | (107 | ) | | | — | |
Income tax provision | | | (1,434 | ) | | | (8,947 | ) | | | (373 | ) |
| | | | | | | | | |
Net income (loss) | | $ | 6,096 | | | $ | 20,281 | | | $ | (92,096 | ) |
| | | | | | | | | |
EBITDA is defined as earnings before interest expense, interest rate swaps mark-to-market, interest income, income tax provision, depreciation, gain on sale of studio facility and minority interests.
LIONS GATE ENTERTAINMENT CORP.
RECONCILIATION OF NET CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES TO FREE
CASH FLOW FROM OPERATIONS (AFTER DEBT SERVICE)
| | | | | | | | | | | | |
| | Year | | | Year | | | Year | |
| | Ended | | | Ended | | | Ended | |
| | March 31, | | | March 31, | | | March 31, | |
| | 2006 | | | 2005 | | | 2004 | |
Net Cash Flows Provided By (Used In) Operating Activities | | $ | 123,012 | | | $ | 95,496 | | | $ | (116,411 | ) |
Purchases of property and equipment | | | (5,450 | ) | | | (2,484 | ) | | | (860 | ) |
Unpresented bank drafts | | | (14,772 | ) | | | — | | | | — | |
| | | | | | | | | |
Free Cash Flow From Operations (after debt service), as defined | | $ | 102,790 | | | $ | 93,012 | | | $ | (117,271 | ) |
| | | | | | | | | |
Free cash flow is defined as net cash flows provided by operating activities less purchases of property and equipment and unpresented bank drafts.