AMC ENTERTAINMENT HOLDINGS, INC. (AMC) FY 2024 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion relates to the consolidated audited financial statements of AMC included elsewhere in this Annual Report on Form 10-K. This discussion contains forward-looking statements. Please see “Forward-Looking Statements” and “Risk Factors” in Part I on this Annual Report on Form 10-K for a discussion of the risks, uncertainties and assumptions relating to these statements. See Note 1—The Company and Significant Accounting Policies in Notes to the Consolidated Financial Statements under Part II, Item 8 of this Form 10-K for information regarding the Company’s significant accounting policies.
Overview
AMC is the world’s largest theatrical exhibition company and an industry leader in innovation and operational excellence. As of December 31, 2024 we operated in 11 countries including the United States and throughout Europe.
Our theatrical exhibition revenues are generated primarily from box office admissions and food and beverage sales. The balance of our revenues is generated from ancillary sources, including online ticketing fees, on-screen advertising, income from gift card and exchange ticket sales, rental of theatre auditoriums, retail popcorn and merchandise sales, fees earned from our customer loyalty programs, and theatrical distribution. As of December 31, 2024, we owned, operated or had interests in 871 theatres and 9,798 screens.
Significant Events—For the Year Ended December 31, 2024
Debt Repurchases and Exchanges. The below table summarizes the various cash debt repurchase transactions, debt for equity exchange transactions, and cash and debt for equity exchange transactions that occurred during the year ended December 31, 2024. The debt for equity transactions were treated as early extinguishments of debt. In accordance with ASC 470-50-40-3, the reacquisition price of the extinguished debt was determined to be the fair value of the Common Stock exchanged. See Note 8—Corporate Borrowings and Finance Lease Liabilities in the Notes to the Consolidated Financial Statements under Part II, Item 8 of this Form 10-K for further information on these transactions.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | Shares of | | | | | | | | | | |
| | | Aggregate Principal | | Common Stock | | Reacquisition | | (Gain)/Loss on | | Accrued Interest | |||||
| (In millions, except for share data) | | Repurchased/Exchanged | | Exchanged | | Cost | | Extinguishment | | Paid/Exchanged | |||||
| Cash debt repurchase transactions: | | | | | | | | | | | | | | | |
| 5.75% Senior Subordinated Notes due 2025 | | $ | 8.9 | | | — | | $ | 8.6 | | $ | (0.3) | | $ | 0.1 |
| Second Lien Notes due 2026 | | | 50.0 | | | — | | | 50.5 | | | (4.4) | | | 1.4 |
| Total cash debt repurchase transactions | | | 58.9 | | | — | | | 59.1 | | | (4.7) | | | 1.5 |
| Debt for equity exchange transactions: | | | | | | | | | | | | | | | |
| 5.75% Senior Subordinated Notes due 2025 | | | 36.7 | | | 9,017,297 | | | 39.8 | | | 3.2 | | | 0.8 |
| Second Lien Notes due 2026 | | | 224.1 | | | 35,062,835 | | | 157.2 | | | (93.1) | | | 8.3 |
| Total debt for equity exchange transactions | | | 260.8 | | | 44,080,132 | | | 197.0 | | | (89.9) | | | 9.1 |
| Cash and debt for equity exchange transactions: | | | | | | | | | | | | | | | |
| 5.75% Senior Subordinated Notes due 2025 | | | 8.6 | | | 447,829 | | | 8.4 | | | (0.2) | | | 0.1 |
| 5.875% Senior Subordinated Notes due 2026 | | | 9.6 | | | 432,777 | | | 8.1 | | | (1.3) | | | 0.2 |
| Second Lien Notes due 2026 | | | 45.0 | | | 2,693,717 | | | 45.5 | | | (4.0) | | | 1.2 |
| Total cash and debt for equity exchange transactions | | | 63.2 | | | 3,574,323 | | | 62.0 | | | (5.5) | | | 1.5 |
| Total debt repurchases and exchanges | | $ | 382.9 | | | 47,654,455 | | $ | 318.1 | | $ | (100.1) | | $ | 12.1 |
Vendor Dispute. On January 26, 2024, we executed an agreement to collect $37.5 million as resolution of a dispute with a vendor. The proceeds, net of legal costs, were recorded to other income during the year ended December 31, 2024. The relationship with the vendor has been restored and remains in good standing.
40
Table of Contents
Share Issuances. During the year ended December 31, 2024, we raised gross proceeds of $261.8 million and paid fees to sales agents and incurred other third-party issuance costs of approximately $6.4 million and $1.9 million, respectively, through our at-the-market offerings of approximately 75.5 million shares of our Common Stock. We paid $0.8 million of other third-party issuance costs during the year ended December 31, 2024.
Additionally, we entered into forward transactions to sell 30.0 million shares of our Common Stock. During December 2024, we were paid $0.01 per share for the par value of the forward shares totaling $0.3 million.
In January 2025, we were paid $171.7 million as initial gross cash proceeds associated with the establishment of forward positions for 30 million shares of Common Stock plus at-the-market offerings of 17.1 million shares of Common Stock. Fees paid to sales agents were approximately $0.6 million. We may be entitled to receive additional cash payments pursuant to the forward sales. There is no guarantee that we will receive any additional proceeds. See Note 9—Stockholder’s Deficit and Note 16—Subsequent Events in the Notes to the Consolidated Financial Statements under Part II, Item 8 of this Form 10-K for further information.
Debt Refinancing. During the year ended December 31, 2024, we completed a series of transactions to refinance $1,895.0 million aggregate principal amount of our Existing Term Loans and $518.6 million of our Second Lien Notes. As part of the transactions we issued $2,024.3 million aggregate principal amount of the New Term Loans and $414.4 million aggregate principal of Exchangeable Notes. The repurchases of the Second Lien Notes were accounted for as extinguishments and resulted in a loss on extinguishment of $61.2 million. See the Liquidity and Capital Resources section below and Note 8—Corporate Borrowings and Finance Lease Liabilities in the Notes to the Consolidated Financial Statements under Part II, Item 8 of this Form 10-K for further information on these transactions.
Special Awards. On February 22, 2024, the compensation committee of AMC’s Board of Directors approved modification of the performance goals applicable to all 2023 Tranche Year PSU awards. This was accounted for as a modification to the 2023 Tranche Year PSU awards which lowered the Adjusted EBITDA and free cash flow performance targets such that 200% vesting was achieved for both targets. This modification resulted in the immediate additional vesting of 478,055 2023 Tranche Year PSUs (21,829 cash settled units and 456,226 equity settled units). This was treated as a Type 3 modification (improbable-to-probable) which required the Company to recognize additional stock compensation expense based on the modification date fair values of the incremental PSUs. During the year ended December 31, 2024, the Company recognized $2.1 million of stock compensation expense related to these awards.
Significant Events—For the Year Ended December 31, 2023
AMC Distribution. During 2023 we, along with our sub-distribution partners, served as the theatrical distributor for two theatrical releases: TAYLOR SWIFT | THE ERAS TOUR and RENAISSANCE: A FILM BY BEYONCÉ. The distribution business is a new source of revenue that we have the potential to capitalize on in the future.
Lease Termination. During the year ended December 31, 2023, the Company received a $13.0 million buyout incentive from a landlord which provided the landlord the right to terminate the lease of one theatre. The incentive and termination gain resulted in a $16.7 million reduction to rent expense.
Saudi Cinema Company. On December 30, 2022, we entered into an agreement to sell our 10.0% investment in Saudi Cinema Company LLC for SAR 112.5 million ($30.0 million), subject to certain closing conditions. On January 24, 2023, the Saudi Ministry of Commerce recorded a sale of equity, and we received the proceeds on January 25, 2023. We recorded a gain on the sale of $15.5 million in investment income during the year ended December 31, 2023.
41
Table of Contents
Debt Repurchases and Exchanges. The below table summarizes the cash debt repurchase transactions and various debt for equity exchange transactions during the year ended December 31, 2023, including repurchases with a related party. See Note 8—Corporate Borrowings and Finance Lease Liabilities in the Notes to the Consolidated Financial Statements under Part II, Item 8 of this Form 10-K for further information on these transactions.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | Shares of | | | | | | | | | | |
| | | Aggregate Principal | | Common Stock | | Reacquisition | | (Gain) on | | Accrued Interest | |||||
| (In millions, except for share data) | | Repurchased/Exchanged | | Exchanged | | Cost | | Extinguishment | | Paid/Exchanged | |||||
| Cash debt repurchase transactions: | | | | | | | | | | | | | | | |
| Related party transactions: | | | | | | | | | | | | | | | |
| Second Lien Notes due 2026 | | $ | 75.9 | | $ | — | | $ | 48.5 | | $ | (40.9) | | $ | 1.1 |
| 5.875% Senior Subordinated Notes due 2026 | | | 4.1 | | | — | | | 1.7 | | | (2.3) | | | 0.1 |
| Total related party transactions | | | 80.0 | | | — | | | 50.2 | | | (43.2) | | | 1.2 |
| Non-related party transactions: | | | | | | | | | | | | | | | |
| Second Lien Notes due 2026 | | | 139.7 | | | — | | | 91.4 | | | (71.3) | | | 4.5 |
| Total non-related party transactions | | | 139.7 | | | — | | | 91.4 | | | (71.3) | | | 4.5 |
| Total cash debt repurchase transactions | | $ | 219.7 | | $ | — | | $ | 141.6 | | $ | (114.5) | | $ | 5.7 |
| Debt for equity exchange transactions: | | | | | | | | | | | | | | | |
| Second Lien Notes due 2026 | | $ | 105.3 | | | 14,186,651 | | | 91.7 | | | (28.3) | | | 1.2 |
| Total debt repurchases and exchanges | | $ | 325.0 | | | 14,186,651 | | $ | 233.3 | | $ | (142.8) | | $ | 6.9 |
Additional Share Issuances to Antara. On December 22, 2022, we entered into a forward purchase agreement (the “Forward Purchase Agreement”) with Antara Capital LP (“Antara”) pursuant to which we agreed to (i) sell to Antara 10,659,511 AMC Preferred Equity Units for an aggregate purchase price of $75.1 million and (ii) simultaneously purchase from Antara $100.0 million aggregate principal amount of the Company’s 10%/12% Cash/PIK Toggle Second Lien Notes due 2026 in exchange for 9,102,619 AMC Preferred Equity Units. On February 7, 2023, we issued 19,762,130 AMC Preferred Equity Units to Antara in exchange for $75.1 million in cash and $100.0 million aggregate principal amount of our 10%/12% Cash/PIK Toggle Second Lien Notes due 2026. We recorded $193.7 million to stockholders’ deficit as a result of the transaction. We paid $1.4 million of accrued interest in cash upon exchange of the notes.
Share Issuances. During the year ended December 31, 2023, we entered into various equity distribution agreements with sales agents to sell shares of our Common Stock and AMC Preferred Equity Units, from time to time, through “at-the-market” offering programs that have been completed.
During the year ended December 31, 2023, the Company raised gross proceeds of approximately $790.0 million and paid fees to sales agents and incurred other third-party issuance costs of approximately $19.8 million and $9.9 million, respectively, through its at-the-market offering of approximately 88.0 million shares of its Common Stock and 7.1 million of its AMC Preferred Equity Units. The Company paid $12.6 million of other third-party issuance costs during the year ended December 31, 2023. See Note 9—Stockholders’ Deficit for further information regarding the at-the-market offerings.
Special Awards. On February 23, 2023, AMC’s Board of Directors approved special awards in lieu of vesting of the 2022 PSU awards. The special awards were accounted for as a modification to the 2022 PSU awards which lowered the Adjusted EBITDA and free cash flow performance targets such that 200% vesting was achieved for both tranches. This modification resulted in the immediate additional vesting of 238,959 Common Stock 2022 PSUs and 238,959 AMC Preferred Equity Unit 2022 PSUs. This was treated as a Type 3 modification (improbable-to-probable) which requires us to recognize additional stock compensation expense based on the modification date fair values of the Common Stock PSUs and AMC Preferred Equity Units PSUs of $14.9 million and $5.3 million, respectively. During the year ended December 31, 2023, we recognized $20.2 million of additional stock compensation expense related to these awards.
NCM Bankruptcy. On April 11, 2023, National CineMedia, LLC (“NCM”) filed a petition under Chapter 11 of the U.S. Bankruptcy Code in the Southern District of Texas. NCM is the in-theatre advertising provider for the majority of our theatres in the United States. Under the Chapter 11 plan of reorganization, which became effective on August 7, 2023 (the “Plan”), NCM has assumed its agreements with us. As part of the Plan, on August 7, 2023, NCM issued 16,581,829 common units (“NCM Common Units”) that were owed to the Company as part of the annual common unit adjustment. However, under the terms of the Plan and the restructuring of the equity of NCM thereunder, the NCM Common Units were immediately cancelled upon the effective date of the Plan. On August 13, 2023, in
42
Table of Contents
response to an appeal by the Company regarding certain terms of the Plan, including modification of the terms of the exhibitor services agreement with other parties that were not similarly granted to the Company and appeal of the court’s order to approve cancellation of the NCM Common Unit issuance, the United States District Court for the Southern District of Texas affirmed the rulings of the bankruptcy court, including confirmation of the Plan. The Company filed an appeal to these rulings with the United States Court of Appeals for the Fifth Circuit and such appeal remains pending. The Company does not expect the NCM bankruptcy to have a material impact on the Company.
Shareholder Litigation. Two putative stockholder class actions were filed in the Delaware Chancery Court that assert a breach of fiduciary duty against certain of our directors and a claim for breach of 8 Del. C. § 242 against those directors and us, arising out of our creation of AMC Preferred Equity Units, the transactions between Antara and us that we announced on December 22, 2022, and the Charter Amendments.
This litigation prevented us from immediately implementing the Charter Amendments. On April 2, 2023, the parties entered into a binding settlement term sheet to settle the litigation and allow implementation of the Charter Amendments. On August 11, 2023, the Delaware Chancery Court approved the settlement and on Monday, August 21, 2023, the Delaware Supreme Court confirmed the ruling of the Chancery Court. Pursuant to the settlement term sheet, record holders of Common Stock at the close of business on August 24, 2023, after giving effect to the Reverse Stock Split, but prior to the conversion of AMC Preferred Equity Units into Common Stock, received a payment of one share of Common Stock for every 7.5 shares of Common Stock owned by the Settlement Payment Recipients. On August 28, 2023, the Company made the Settlement Payment and issued 6,897,018 shares of Common Stock. See Note 11—Commitments and Contingencies in the Notes to the Condensed Consolidated Financial Statements under Part II, Item 8 of this Form 10-K for further information regarding the litigation and settlement. For capitalized terms used herein but not defined see Note 9—Stockholders’ Deficit or Note 11—Commitments and Contingencies in the Notes to the Consolidated Financial Statements under Part II, Item 8 of this Form 10-K.
Significant Events—For the Year Ended December 31, 2022
For a discussion of significant events for the year ended December 31, 2022, see “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission on February 28, 2023, which is incorporated herein by reference.
Critical Accounting Estimates
Our consolidated financial statements are prepared in accordance with U.S. GAAP. In connection with the preparation of our financial statements, we are required to make assumptions and estimates about future events and apply judgments that affect the reported amounts of assets, liabilities, revenue, expenses and the related disclosures. We base our assumptions, estimates, and judgments on historical experience, current trends and other factors that management believes to be relevant at the time our consolidated financial statements are prepared. On a regular basis, we review the accounting policies, assumptions, estimates, and judgments to ensure that our financial statements are presented fairly and in accordance with U.S. GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material. We have identified several policies as being critical because they require management to make particularly difficult, subjective and complex judgments about matters that are inherently uncertain, and there is a likelihood that materially different amounts would be reported under different conditions or using different assumptions.
All of our significant accounting policies are discussed in Note 1—The Company and Significant Accounting Policies in the Notes to the Consolidated Financial Statements under Part II, Item 8 of this Form 10-K.
Long-lived Assets Impairments. We review long-lived assets whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable.
Critical estimates. There are many estimates and significant judgments that are made by management in performing impairment evaluations of long-lived assets, including but not limited to, estimates of future attendance, revenues, operating costs and expenses, capital expenditures, the cost of capital. These estimates determine whether impairments have been incurred and quantify the amount of any related impairment charge.
Assumptions and judgment. Our valuation methodology for assessing impairment requires management to make judgments and assumptions based on historical experience and projections of future cash flows. Our projections assume
43
Table of Contents
that operating revenues will gradually improve to the point they exceed pre-COVID-19 levels. This assumption, together with other assumptions, create considerable amount of management judgment with respect to cash flow estimates and appropriate discount rates to be used in determining the fair value of long-lived assets.
Impact if actual results differ from assumptions. Although we believe that our estimates and judgments are reasonable, actual results may differ from these estimates, many of which fall under Level 3 within the fair value measurement hierarchy. Factors that could lead to impairment of long-lived assets include adverse industry or economic trends that would result in declines in the operating performance of our Domestic and International Theatres. Examples of adverse events or circumstances that could change include (i) limited availability of new theatrical releases; (ii) an adverse change in macroeconomic conditions; (iii) increased cost factors that have a negative effect on our earnings and cash flows and higher interest rates; and (iv) negative or overall declining financial performance compared with our actual and projected results of relevant prior periods.
If we are required to record an impairment charge it may substantially reduce the carrying value of our assets and reduce our income in the year in which it is recorded. Given the nature of our business and our recent history, business conditions that are constantly changing, and the competitive business environment in which we operate future material impairments are possible and they may be material.
Our Current Long-lived Asset Impairment Related Estimates and Changes in those Estimates. During the year ended December 31, 2024, we recorded non-cash impairment charges related to our long-lived assets of $51.9 million on 39 theatres in the U.S. markets with 469 screens which were related to property, net and operating lease right-of-use assets, net and $20.4 million on 23 theatres in the International markets with 188 screens which were related to property, net and operating lease right-of-use assets, net. A hypothetical 10% decline in the fair value of the asset groups would have resulted in approximately $6.8 million of additional impairment charges.
During the year ended December 31, 2023, we recorded non-cash impairment charges related to our long-lived assets of $49.2 million on 68 theatres in the U.S. markets with 738 screens which were related to property, net and operating lease right-of-use assets, net and $57.7 million on 57 theatres in the International markets with 488 screens which were related to property, net and operating lease right-of-use assets, net.
During the year ended December 31, 2022, we recorded non-cash impairment charges related to our long-lived assets of $73.4 million on 68 theatres in the U.S. markets with 817 screens which were related to property, net and operating lease right-of-use assets, net and $59.7 million on 53 theatres in the International markets with 456 screens which were related to property, net and operating lease right-of-use assets, net.
At December 31, 2024, related cash flows were discounted at 9.0% for the Domestic Theatres and 10.5% for the International Theatres. At December 31, 2023, related cash flows were discounted at 9.0% for the Domestic Theatres and 11.0% for the International Theatres. At December 31, 2022, related cash flows were discounted at 10.0% for the Domestic Theatres and 12.5% for the International Theatres.
Goodwill. We evaluate the goodwill recorded at our two reporting units (Domestic Theatres and International Theatres) for impairment annually as of the beginning of the fourth fiscal quarter or more frequently as specific events or circumstances dictate. Impairment is the condition that exists when the carrying amount of goodwill exceeds its implied fair value. If the estimated fair value of the reporting unit is less than its carrying value, the difference is recorded as a goodwill impairment charge, not to exceed the total amount of goodwill allocated to that reporting unit. Entities are allowed to perform optional qualitative assessments for both reporting units to determine whether it is more likely than not that goodwill is impaired.
Critical estimates. Calculating the fair value of our Domestic Theatres and International Theatres reporting units by use of the income approach for enterprise valuation methodology which utilizes estimated future discounted cash flows. The income approach provides an estimate of fair value by measuring estimated annual cash flows over a discrete projection period and applying a present value discount rate to the cash flows. The present value of the cash flows is then added to the present value equivalent of the residual value of the business to arrive at an estimated fair value of the reporting unit. The residual value represents the present value of the projected cash flows beyond the discrete projection period. The discount rates are determined using weighted average cost of capital for the risk of achieving the projected cash flows.
44
Table of Contents
We have elected to perform the optional qualitative assessment during the years ended December 31, 2024, 2023, and 2022. Inherent in the qualitative assessment are estimates and assumptions about our consideration of events and circumstances that may indicate a potential impairment. Such estimates and assumptions include, but are not limited to, industry and market conditions, expected cost pressures, expected financial performance, and general macroeconomic conditions. Additionally, the estimated fair value of our debt and equity at the consolidated level may be a relevant factor in determining whether it is more likely than not that goodwill is impaired.
Assumptions and judgment. Estimating the impact of the general macroeconomic conditions, potential cost pressures, and future industry and market conditions requires significant judgement. We must make assumptions around how much weight should be given to each event and circumstance in order to make an overall qualitative assessment on whether it is more likely than not that goodwill is impaired. The estimated fair value of our debt is based on observable market based inputs and the estimated fair value of our equity is based on quoted prices in active markets.
Impact if actual results differ from assumptions. If we were required to record an impairment charge to our goodwill it may substantially reduce the carrying value of goodwill on our balance sheet and reduce our income in the year in which it is recorded. Given the nature of our business and our recent history, business conditions that are constantly changing, and the competitive business environment in which we operate future material impairments are possible and they may be material.
Our Current Goodwill Estimates and Changes in those Estimates. Based on our qualitative assessments for the years ended December 31, 2024, December 31, 2023, and December 31, 2022, we do not believe it is more likely than not that goodwill is impaired.
Derivative Liability. We remeasure the derivative liability related to the conversion features in our Exchangeable Notes at fair value each reporting period with changes in fair value recorded in the consolidated statements of operations. We have obtained independent third-party valuation studies to assist us in determining fair value.
Critical estimates. Our valuation studies use the Binomial Lattice approach and are based on significant inputs not observable in the market and thus represent level 3 measurements within the fair value measurement hierarchy. The Binomial Lattice approach consists of simulated Common Stock prices from the valuation date to the maturity of the Exchangeable Notes. The significant inputs used to value the derivative include the initial share price of our Common Stock, the volatility of the share price, time to maturity, risk-free interest rate, credit spread, and the discount yield. The volatility of our Common Stock, the Common Stock price at the end of each reporting period, and the remaining amount of time until maturity of the Exchangeable Notes are key inputs for the estimation of fair value that are expected to change each reporting period.
Assumptions and judgment. Selecting the appropriate method and model to use in the valuation of the derivative liability associated with the Exchangeable Notes conversion feature requires judgment and careful consideration of the common valuation practice for similar instruments. Selection of significant assumptions such as volatility and the credit spread also requires judgment and both inputs exhibit a greater degree of subjectivity than less observable inputs such as the risk-free rate.
Impact if actual results differ from assumptions. If actual results differ from assumptions, the value of the derivative liability could be overstated or understated which could increase or decrease net earnings by a material amount.
Our Current Estimates and Changes in those Estimates. During the year ended December 31, 2024, we recorded other (income) related to a decline in our derivative liability fair value of $(75.8) million. A hypothetical 10% increase in the fair value of the derivative liability would have resulted in a decline of other income of approximately $15.8 million. Similarly, a hypothetical 10% decrease in the fair value of the derivative liability would have resulted in an increase to other income of approximately $15.8 million. We expect there will be future changes in the fair value for our derivative liability and that the related amounts recorded as income or expense may be material. See Note 8—Corporate Borrowings and Finance Lease Liabilities and Note 12—Fair Value Measurements in the Notes to the Consolidated Financial Statements under Part II, Item 8 of this Form 10-K for further information.
45
Table of Contents
Operating Results
The following table sets forth our consolidated revenues, operating costs and expenses attributable to our theatrical exhibition operations and segment operating results. Reference is made to Note 13—Segment Reporting in the Notes to the Consolidated Financial Statements under Part II, Item 8 of this Form 10-K for additional information therein:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | U.S. Markets | | | International Markets | | | Consolidated | | ||||||||||||||||||
| | | Year Ended | | | Year Ended | | | Year Ended | | ||||||||||||||||||
| | | December 31, | | | December 31, | | | December 31, | | ||||||||||||||||||
| (In millions) | 2024 | 2023 | % Change | | 2024 | 2023 | % Change | | 2024 | 2023 | % Change | | |||||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Admissions | | $ | 1,916.7 | | $ | 2,015.7 | | (4.9) | % | | $ | 643.8 | | $ | 674.8 | | (4.6) | % | | $ | 2,560.5 | | $ | 2,690.5 | | (4.8) | % |
| Food and beverage | | 1,301.6 | | 1,347.3 | | (3.4) | % | | 323.3 | | 322.5 | | 0.2 | % | | 1,624.9 | | 1,669.8 | | (2.7) | % | ||||||
| Other theatre | | 325.9 | | 325.7 | | 0.1 | % | | 125.9 | | 126.6 | | (0.6) | % | | 451.8 | | 452.3 | | (0.1) | % | ||||||
| Total revenues | | | 3,544.2 | | | 3,688.7 | | (3.9) | % | | | 1,093.0 | | | 1,123.9 | | (2.7) | % | | | 4,637.2 | | | 4,812.6 | | (3.6) | % |
| Operating Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Film exhibition costs | | | 988.8 | | | 1,023.3 | | (3.4) | % | | | 250.4 | | | 267.8 | | (6.5) | % | | | 1,239.2 | | | 1,291.1 | | (4.0) | % |
| Food and beverage costs | | 225.7 | | 233.9 | | (3.5) | % | | 79.9 | | 81.4 | | (1.8) | % | | 305.6 | | 315.3 | | (3.1) | % | ||||||
| Operating expense, excluding depreciation and amortization below | | 1,252.1 | | 1,261.8 | | (0.8) | % | | 427.3 | | 429.7 | | (0.6) | % | | 1,679.4 | | 1,691.5 | | (0.7) | % | ||||||
| Rent | | 649.9 | | 651.5 | | (0.2) | % | | 223.7 | | 222.0 | | 0.8 | % | | 873.6 | | 873.5 | | 0.0 | % | ||||||
| General and administrative expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Merger, acquisition and other costs | | 0.1 | | 1.7 | | (94.1) | % | | — | | — | | NA | % | | 0.1 | | 1.7 | | (94.1) | % | ||||||
| Other, excluding depreciation and amortization below | | 150.6 | | 169.2 | | (11.0) | % | | 76.2 | | 72.7 | | 4.8 | % | | 226.8 | | 241.9 | | (6.2) | % | ||||||
| Depreciation and amortization | | 247.5 | | 286.5 | | (13.6) | % | | 72.0 | | 78.5 | | (8.3) | % | | 319.5 | | 365.0 | | (12.5) | % | ||||||
| Impairment of long-lived assets | | 51.9 | | 49.2 | | 5.5 | % | | 20.4 | | 57.7 | | (64.6) | % | | 72.3 | | 106.9 | | (32.4) | % | ||||||
| Operating costs and expenses | | 3,566.6 | | 3,677.1 | | (3.0) | % | | 1,149.9 | | 1,209.8 | | (5.0) | % | | 4,716.5 | | 4,886.9 | | (3.5) | % | ||||||
| Operating income (loss) | | (22.4) | | 11.6 | | * | % | | (56.9) | | (85.9) | | (33.8) | % | | (79.3) | | (74.3) | | 6.7 | % | ||||||
| Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other income | | (124.4) | | (52.8) | | * | % | | (31.8) | | (24.0) | | 32.5 | % | | (156.2) | | (76.8) | | * | % | ||||||
| Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Corporate borrowings | | 341.9 | | 310.7 | | 10.0 | % | | 59.9 | | 58.9 | | 1.7 | % | | 401.8 | | 369.6 | | 8.7 | % | ||||||
| Finance lease obligations | | 0.1 | | 0.2 | | (50.0) | % | | 5.3 | | 3.5 | | 51.4 | % | | 5.4 | | 3.7 | | 45.9 | % | ||||||
| Non-cash NCM exhibitor service agreement | | | 36.5 | | | 37.9 | | (3.7) | % | | | — | | | — | | NA | % | | | 36.5 | | | 37.9 | | (3.7) | % |
| Investment expense (income) | | (14.0) | | 1.6 | | * | % | | (2.3) | | (17.1) | | (86.5) | % | | (16.3) | | (15.5) | | 5.2 | % | ||||||
| Total other expense, net | | 240.1 | | 297.6 | | (19.3) | % | | 31.1 | | 21.3 | | 46.0 | % | | 271.2 | | 318.9 | | (15.0) | % | ||||||
| Loss before income taxes | | (262.5) | | (286.0) | | (8.2) | % | | (88.0) | | (107.2) | | (17.9) | % | | (350.5) | | (393.2) | | (10.9) | % | ||||||
| Income tax provision | | — | | 1.8 | | (100.0) | % | | 2.1 | | 1.6 | | 31.3 | % | | 2.1 | | 3.4 | | (38.2) | % | ||||||
| Net loss | | $ | (262.5) | | $ | (287.8) | | (8.8) | % | | $ | (90.1) | | $ | (108.8) | | (17.2) | % | | $ | (352.6) | | $ | (396.6) | | (11.1) | % |
*Percentage change in excess of 100%.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | U.S. Markets | | International Markets | | Consolidated | ||||||
| | | Year Ended | | Year Ended | | Year Ended | ||||||
| | | December 31, | | December 31, | | December 31, | ||||||
| | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||
| Operating Data: | | | | | | | | | | | | |
| Screen additions | | — | | — | | 13 | | — | | 13 | | — |
| Screen acquisitions | | — | | 21 | | 9 | | 10 | | 9 | | 31 |
| Screen dispositions | | 185 | | 315 | | 78 | | 146 | | 263 | | 461 |
| Construction openings (closures), net | | 1 | | 15 | | (21) | | — | | (20) | | 15 |
| Average screens(1) | | 7,206 | | 7,403 | | 2,376 | | 2,447 | | 9,582 | | 9,850 |
| Number of screens operated | | 7,185 | | 7,369 | | 2,613 | | 2,690 | | 9,798 | | 10,059 |
| Number of theatres operated | | 544 | | 562 | | 327 | | 336 | | 871 | | 898 |
| Screens per theatre | | 13.2 | | 13.1 | | 8.0 | | 8.0 | | 11.2 | | 11.2 |
| Attendance (in thousands)(1) | | 156,866 | | 169,378 | | 67,289 | | 70,107 | | 224,155 | | 239,485 |
46
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (1) | Includes consolidated theatres only and excludes screens offline due to construction. |
47
Table of Contents
Adjusted EBITDA
We present Adjusted EBITDA as a supplemental measure of our performance. We define Adjusted EBITDA as net earnings (loss) plus (i) income tax provision (benefit), (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 attributable EBITDA from equity investments in theatre operations in International markets. These further adjustments are itemized below. You are encouraged to evaluate these adjustments and the reasons we consider them appropriate for supplemental analysis. In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in this presentation. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. The preceding definition of and adjustments made to GAAP measures to determine Adjusted EBITDA are broadly consistent with Adjusted EBITDA as defined in the Company’s debt indentures. During the year ended December 31, 2024, we changed the definition of Adjusted EBITDA to no longer further adjust for “cash distributions from non-consolidated entities” and “other non-cash rent benefit.” All comparative period information for Adjusted EBITDA has been re-cast to conform with the current definition.
The following tables set forth our Adjusted EBITDA by reportable segment and our reconciliation of Adjusted EBITDA:
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Year Ended | ||||
| Adjusted EBITDA (In millions) | December 31, 2024 | December 31, 2023 | ||||
| U.S. markets | | $ | 301.5 | | $ | 391.1 |
| International markets | | | 42.4 | | | 63.2 |
| Total Adjusted EBITDA (1) | | $ | 343.9 | | $ | 454.3 |
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Year Ended | ||||
| (In millions) | | December 31, 2024 | December 31, 2023 | |||
| Net loss | | $ | (352.6) | | $ | (396.6) |
| Plus: | | | | | | |
| Income tax provision (1) | | 2.1 | | 3.4 | ||
| Interest expense | | 443.7 | | 411.2 | ||
| Depreciation and amortization | | 319.5 | | 365.0 | ||
| Impairment of long-lived assets (2) | | 72.3 | | 106.9 | ||
| Certain operating expense (3) | | 5.4 | | 2.5 | ||
| Equity in earnings of non-consolidated entities (4) | | (12.4) | | (7.7) | ||
| Attributable EBITDA (5) | | | 1.9 | | | 2.2 |
| Investment income (6) | | (16.3) | | (15.5) | ||
| Other income (7) | | (141.8) | | (61.3) | ||
| Merger, acquisition and other costs (8) | | 0.1 | | 1.7 | ||
| Stock-based compensation expense (9) | | 22.0 | | 42.5 | ||
| Adjusted EBITDA | | $ | 343.9 | | $ | 454.3 |