OPERATING SEGMENT (Tables)
|
12 Months Ended |
Dec. 31, 2016 |
| OPERATING SEGMENT |
|
| Schedule of financial information by reportable operating segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
|
|
Revenues (In thousands)
|
|
December 31, 2016
|
|
December 31, 2015
|
|
December 31, 2014
|
|
|
U.S. markets
|
|
$
|
3,116,983
|
|
$
|
2,940,012
|
|
$
|
2,688,230
|
|
|
International markets
|
|
|
118,863
|
|
|
6,888
|
|
|
7,160
|
|
|
Total revenues
|
|
$
|
3,235,846
|
|
$
|
2,946,900
|
|
$
|
2,695,390
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
|
Adjusted EBITDA (1) (In thousands)
|
|
December 31, 2016
|
|
December 31, 2015
|
|
December 31, 2014
|
|
U.S. markets
|
|
$
|
573,618
|
|
$
|
536,811
|
|
$
|
464,555
|
|
International markets
|
|
|
28,412
|
|
|
(357)
|
|
|
(630)
|
|
Total Adjusted EBITDA
|
|
$
|
602,030
|
|
$
|
536,454
|
|
$
|
463,925
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
|
Capital Expenditures (In thousands)
|
|
December 31, 2016
|
|
December 31, 2015
|
|
December 31, 2014
|
|
U.S. markets
|
|
$
|
412,752
|
|
$
|
333,423
|
|
$
|
270,734
|
|
International markets
|
|
|
8,961
|
|
|
—
|
|
|
—
|
|
Total capital expenditures
|
|
$
|
421,713
|
|
$
|
333,423
|
|
$
|
270,734
|
|
(1)
| |
The Company presents Adjusted EBITDA as a supplemental measure of its performance. The Company defines Adjusted EBITDA as net earnings plus (i) income tax provision, (ii) interest expense and (iii) depreciation and amortization, as further adjusted to eliminate the impact of certain items that we do not consider indicative of our ongoing operating performance and to include any cash distributions of earnings from our equity method investees. The measure of segment profit and loss the Company uses to evaluate performance and allocate its resources is Adjusted EBITDA, which is consistent with how Adjusted EBITDA is defined in our debt indentures. |
|
(2)
| |
Distributions from NCM are reported entirely within the U.S. markets segment. |
|
| Schedule of information about the Company's revenues from continuing operations and assets by geographic area |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
|
Revenues
|
|
December 31, 2016
|
|
December 31, 2015
|
|
December 31, 2014
|
|
United States
|
|
$
|
3,116,983
|
|
$
|
2,940,012
|
|
$
|
2,688,230
|
|
United Kingdom
|
|
|
56,876
|
|
|
6,888
|
|
|
7,160
|
|
Italy
|
|
|
20,984
|
|
|
—
|
|
|
—
|
|
Spain
|
|
|
19,989
|
|
|
—
|
|
|
—
|
|
Germany
|
|
|
14,128
|
|
|
—
|
|
|
—
|
|
Other foreign countries
|
|
|
6,886
|
|
|
—
|
|
|
—
|
|
Total
|
|
$
|
3,235,846
|
|
$
|
2,946,900
|
|
$
|
2,695,390
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
As of
|
|
Long-term assets, net (In thousands)
|
|
December 31, 2016
|
|
December 31, 2015
|
|
United States
|
|
$
|
6,156,885
|
|
$
|
4,673,756
|
|
International
|
|
|
1,801,313
|
|
|
194
|
|
Total long-term assets (1)
|
|
$
|
7,958,198
|
|
$
|
4,673,950
|
Long-term assets are comprised of property, intangible assets, goodwill, deferred income tax assets and other long-term assets.
|
| Schedule of reconciliation of net earnings to Adjusted EBITDA |
|
|
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
|
|
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
(In thousands)
|
|
2016
|
|
2015
|
|
2014
|
|
|
Net earnings
|
|
$
|
111,667
|
|
$
|
103,856
|
|
$
|
63,767
|
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision
|
|
|
37,972
|
|
|
59,675
|
|
|
33,470
|
|
|
Interest expense
|
|
|
121,537
|
|
|
106,088
|
|
|
120,939
|
|
|
Depreciation and amortization
|
|
|
268,243
|
|
|
232,961
|
|
|
216,321
|
|
|
Impairment of long-lived assets
|
|
|
5,544
|
|
|
1,702
|
|
|
3,149
|
|
|
Certain operating expenses(1)
|
|
|
20,117
|
|
|
16,773
|
|
|
21,686
|
|
|
Equity in earnings of non-consolidated entities
|
|
|
(47,718)
|
|
|
(37,131)
|
|
|
(26,615)
|
|
|
Cash distributions from non-consolidated entities
|
|
|
40,052
|
|
|
34,083
|
|
|
35,243
|
|
|
Investment expense (income)
|
|
|
(10,154)
|
|
|
(6,115)
|
|
|
(8,145)
|
|
|
Other expense (income)(2)
|
|
|
32
|
|
|
10,684
|
|
|
(8,344)
|
|
|
General and administrative expense—unallocated:
|
|
|
|
|
|
|
|
|
|
|
|
Merger, acquisition and transaction costs(3)
|
|
|
47,895
|
|
|
3,398
|
|
|
1,161
|
|
|
Stock-based compensation expense(4)
|
|
|
6,843
|
|
|
10,480
|
|
|
11,293
|
|
|
Adjusted EBITDA
|
|
$
|
602,030
|
|
$
|
536,454
|
|
$
|
463,925
|
|
|
(1)
| |
Amounts represent preopening expense related to temporarily closed screens under renovation, theatre and other closure expense for the permanent closure of screens including the related accretion of interest, non-cash deferred digital equipment rent expense, and disposition of assets and other non-operating gains or losses included in operating expenses. The Company has excluded these items as they are non-cash in nature, include components of interest cost for the time value of money or are non-operating in nature. |
|
(2)
| |
Other expense for the prior year periods related to the cash tender offer and redemption of the 9.75% Senior Subordinated Notes due 2020. The Company has excluded other expense and income related to financing activities as the amounts are similar to interest expense or income and are non-operating in nature. |
|
(3)
| |
Merger, acquisition and transition costs are excluded as it is non-operating in nature. |
|
(4)
| |
Non-cash or non-recurring expense included in general and administrative: other. |
|