Carmike Cinemas Reports 2012 Q2 Adjusted EBITDA Of $24.4 Million
Disclosure Regarding Forward-Looking Statements
| CARMIKE CINEMAS, INC. and SUBSIDIARIES | |||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||
| June 30, | June 30, | ||||||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | ||||||||||||||||||
| Revenues: | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
| Admissions | $ | 86,936 | $84,680 | $170,126 | $ | 145,720 | |||||||||||||||
| Concessions and other | 49,355 | 46,794 | 96,872 | 81,467 | |||||||||||||||||
| Total operating revenues | 136,291 | 131,474 | 266,998 | 227,187 | |||||||||||||||||
| Operating costs and expenses: | |||||||||||||||||||||
| Film exhibition costs | 48,533 | 46,623 | 92,040 | 78,699 | |||||||||||||||||
| Concession costs | 5,510 | 5,329 | 11,102 | 9,195 | |||||||||||||||||
| Other theatre operating costs | 52,707 | 49,448 | 105,254 | 98,461 | |||||||||||||||||
| General and administrative expenses | 5,174 | 4,496 | 10,174 | 9,229 | |||||||||||||||||
| Depreciation and amortization | 7,756 | 7,874 | 15,542 | 15,662 | |||||||||||||||||
| Severance agreement charges | 493 | 845 | 493 | 845 | |||||||||||||||||
| Loss on sale of property and equipment | - | 80 | 248 | 60 | |||||||||||||||||
| Write-off of note receivable | - | 750 | - | 750 | |||||||||||||||||
| Impairment of long-lived assets | 50 | 1,164 | 1,536 | 1,325 | |||||||||||||||||
| Total operating costs and expenses | 120,223 | 116,609 | 236,389 | 214,226 | |||||||||||||||||
| Operating income | 16,068 | 14,865 | 30,609 | 12,961 | |||||||||||||||||
| Interest expense | 8,611 | 8,631 | 16,874 | 17,784 | |||||||||||||||||
| Loss on extinguishment of debt | 4,961 | - | 4,961 | - | |||||||||||||||||
| Income (loss) from before income tax and earnings from unconsolidated affiliates | 2,496 | 6,234 | 8,774 | (4,823 | ) | ||||||||||||||||
| Income tax expense | 918 | 794 | 3,332 | 7,289 | |||||||||||||||||
| (Loss) income from unconsolidated affiliates | (448 | ) | 497 | (992 | ) | (304 | ) | ||||||||||||||
| Income (loss) from continuing operations | 1,130 | 5,937 | 4,450 | (12,416 | ) | ||||||||||||||||
| Income (loss) from discontinued operations | 68 | (54 | ) | (21 | ) | (99 | ) | ||||||||||||||
| Net income (loss) | $ | 1,198 | $5,883 | $4,429 | $ | (12,515 | ) | ||||||||||||||
| Weighted average shares outstanding: | |||||||||||||||||||||
| Basic | 16,963 | 12,796 | 14,894 | 12,790 | |||||||||||||||||
| Diluted | 17,364 | 12,827 | 15,147 | 12,790 | |||||||||||||||||
| Net income (loss) per common share (Basic): | |||||||||||||||||||||
| Income (loss) from continuing operations | $ | 0.07 | $0.46 | $0.30 | $ | (0.97 | ) | ||||||||||||||
| Loss from discontinued operations, net of tax | - | - | - | (0.01 | ) | ||||||||||||||||
| Net income (loss) per common share | $ | 0.07 | $0.46 | $0.30 | $ | (0.98 | ) | ||||||||||||||
| Net income (loss) per common share (Diluted): | |||||||||||||||||||||
| Income (loss) from continuing operations | $ | 0.07 | $0.46 | $0.29 | $ | (0.97 | ) | ||||||||||||||
| Loss from discontinued operations, net of tax | - | - | - | (0.01 | ) | ||||||||||||||||
| Net income (loss) per common share | $ | 0.07 | $0.46 | $0.29 | $ | (0.98 | ) | ||||||||||||||
| CARMIKE CINEMAS, INC. and SUBSIDIARIES | ||||||||||||||||||
| SUPPLEMENTARY NON-GAAP RECONCILIATIONS | ||||||||||||||||||
| THEATRE LEVEL CASH FLOW AND ADJUSTED EBITDA (Unaudited) | ||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||
| June 30, | June 30, | |||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||||
| Net income (loss) | $ | 1,198 | $ | 5,883 | $4,429 | $ | (12,515 | ) | ||||||||||
| Income tax expense | 918 | 794 | 3,332 | 7,289 | ||||||||||||||
| Interest expense | 8,611 | 8,631 | 16,874 | 17,784 | ||||||||||||||
| Depreciation and amortization | 7,756 | 7,874 | 15,542 | 15,662 | ||||||||||||||
| EBITDA | $ | 18,483 | $ | 23,182 | $40,177 | $ | 28,220 | |||||||||||
| Loss (income) from unconsolidated affiliates | 448 | (497 | ) | 992 | 304 | |||||||||||||
| (Income) loss from discontinued operations | (68 | ) | 54 | 21 | 99 | |||||||||||||
| Loss on extinguishment of debt | 4,961 | - | 4,961 | - | ||||||||||||||
| Severance agreement charges | 493 | 845 | 493 | 845 | ||||||||||||||
| Loss on sale of property and equipment | - | 80 | 248 | 60 | ||||||||||||||
| Write-off of note receivable | - | 750 | - | 750 | ||||||||||||||
| Impairment of long-lived assets | 50 | 1,164 | 1,536 | 1,325 | ||||||||||||||
| Adjusted EBITDA | $ | 24,367 | $ | 25,578 | $48,428 | $ | 31,603 | |||||||||||
| General and administrative expenses | 5,174 | 4,496 | 10,174 | 9,229 | ||||||||||||||
| Theatre level cash flow | $ | 29,541 | $ | 30,074 | $58,602 | $ | 40,832 | |||||||||||
| TOTAL DEBT AND NET DEBT (Unaudited) | ||||||||||
| ($ in thousands) | ||||||||||
| June 30, | Dec. 31, | |||||||||
| 2012 | 2011 | |||||||||
| Current maturities of long-term debt, capital leases and long-term financing obligations | $ | 2,122 | $ | 3,959 | ||||||
| Long-term debt, less current maturities | 209,512 | 196,880 | ||||||||
| Capital leases and long-term financing obligations, less current maturities | 113,720 | 114,608 | ||||||||
| Total debt | $ | 325,354 | $ | 315,447 | ||||||
| Less cash and cash equivalents | (85,779 | ) | (13,616 | ) | ||||||
| Net debt | $ | 239,575 | $ | 301,831 | ||||||
| ADJUSTED NET INCOME (LOSS) (Unaudited) | |||||||||||||||||
| ($ in thousands) | |||||||||||||||||
| Three Months | Six Months | ||||||||||||||||
| Ended June 30, | Ended June 30, | ||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | ||||||||||||||
| Net income (loss) | $ | 1,198 | $ | 5,883 | $ | 4,429 | $ | (12,515 | ) | ||||||||
| Impairment of long-lived assets | 50 | 1,164 | 1,536 | 1,325 | |||||||||||||
| Write-off of note receivable | - | 750 | - | 750 | |||||||||||||
| Loss on extinguishment of debt | 4,961 | - | 4,961 | - | |||||||||||||
| Severance agreement charges | 493 | 845 | 493 | 845 | |||||||||||||
| Adjusted net income (loss) | $ | 6,702 | $ | 8,642 | $ | 11,419 | $ | (9,595 | ) | ||||||||
| Weighted average shares outstanding (basic) | 16,963 | 12,796 | 14,894 | 12,790 | |||||||||||||
| Weighted average shares outstanding (diluted) | 17,364 | 12,827 | 15,147 | 12,790 | |||||||||||||
| Adjusted net income (loss) per share (basic) | $ | 0.40 | $ | 0.68 | $ | 0.77 | $ | (0.75 | ) | ||||||||
| Adjusted net income (loss) per shares (diluted) | $ | 0.39 | $ | 0.67 | $ | 0.75 | $ | (0.75 | ) | ||||||||
Select the service that is right for you!
COMPARE ALL SERVICESAction Alerts PLUS
TRY IT FREEJim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.
Product Features:
- $2.5+ million portfolio
- Large-cap and dividend focus
- Intraday trade alerts from Cramer
- Weekly roundups
TheStreet Quant Ratings
TRY IT FREENew! $49.95/yr
Access the tool that DOMINATES the Russell 2000 and the S&P 500.
Product Features:
- Buy, hold, or sell recommendations for over 4,300 stocks
- Unlimited research reports on your favorite stocks
- A custom stock screener
- Upgrade/downgrade alerts
Stocks Under $10
TRY IT FREEDavid Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.
Product Features:
- Model portfolio
- Stocks trading below $10
- Intraday trade alerts
- Weekly roundups
Dividend Stock Advisor
TRY IT FREEJim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.
Product Features:
- Diversified model portfolio of dividend stocks
- Alerts when market news affect the portfolio
- Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
TRY IT FREEAll of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.
Product Features:
- Real Money + Doug Kass + 15 more Wall Street Pros
- Intraday commentary & news
- Ultra-actionable trading ideas
Options Profits
TRY IT FREEOur options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.
Product Features:
- 100+ monthly options trading ideas
- Actionable options commentary & news
- Real-time trading community
- Options TV
