These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Delaware
|
|
02-0556934
|
|
(State or Other Jurisdiction of
|
|
(I.R.S. Employer
|
|
Incorporation or Organization)
|
|
Identification No.)
|
|
|
|
|
|
7132 Regal Lane
|
|
|
|
Knoxville, TN
|
|
37918
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
|
|
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
January 1, 2015
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
CURRENT ASSETS:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
99.6
|
|
|
$
|
147.1
|
|
|
Trade and other receivables, net
|
36.7
|
|
|
126.0
|
|
||
|
Income tax receivable
|
12.1
|
|
|
9.6
|
|
||
|
Inventories
|
19.5
|
|
|
17.8
|
|
||
|
Prepaid expenses and other current assets
|
24.4
|
|
|
21.7
|
|
||
|
Assets held for sale
|
1.0
|
|
|
—
|
|
||
|
Deferred income tax asset
|
18.7
|
|
|
19.2
|
|
||
|
TOTAL CURRENT ASSETS
|
212.0
|
|
|
341.4
|
|
||
|
PROPERTY AND EQUIPMENT:
|
|
|
|
|
|
||
|
Land
|
133.6
|
|
|
138.7
|
|
||
|
Buildings and leasehold improvements
|
2,167.4
|
|
|
2,142.4
|
|
||
|
Equipment
|
1,037.4
|
|
|
1,011.3
|
|
||
|
Construction in progress
|
22.2
|
|
|
5.3
|
|
||
|
Total property and equipment
|
3,360.6
|
|
|
3,297.7
|
|
||
|
Accumulated depreciation and amortization
|
(1,960.7
|
)
|
|
(1,838.8
|
)
|
||
|
TOTAL PROPERTY AND EQUIPMENT, NET
|
1,399.9
|
|
|
1,458.9
|
|
||
|
GOODWILL
|
328.7
|
|
|
320.4
|
|
||
|
INTANGIBLE ASSETS, NET
|
51.1
|
|
|
53.9
|
|
||
|
DEFERRED INCOME TAX ASSET
|
51.9
|
|
|
23.4
|
|
||
|
OTHER NON-CURRENT ASSETS
|
365.5
|
|
|
341.5
|
|
||
|
TOTAL ASSETS
|
$
|
2,409.1
|
|
|
$
|
2,539.5
|
|
|
LIABILITIES AND DEFICIT
|
|
|
|
|
|
||
|
CURRENT LIABILITIES:
|
|
|
|
|
|
||
|
Current portion of debt obligations
|
$
|
27.0
|
|
|
$
|
26.6
|
|
|
Accounts payable
|
102.0
|
|
|
165.7
|
|
||
|
Accrued expenses
|
62.9
|
|
|
76.0
|
|
||
|
Deferred revenue
|
144.8
|
|
|
188.2
|
|
||
|
Interest payable
|
9.1
|
|
|
20.5
|
|
||
|
TOTAL CURRENT LIABILITIES
|
345.8
|
|
|
477.0
|
|
||
|
LONG-TERM DEBT, LESS CURRENT PORTION
|
2,232.0
|
|
|
2,238.8
|
|
||
|
LEASE FINANCING ARRANGEMENTS, LESS CURRENT PORTION
|
80.9
|
|
|
83.8
|
|
||
|
CAPITAL LEASE OBLIGATIONS, LESS CURRENT PORTION
|
9.4
|
|
|
11.0
|
|
||
|
NON-CURRENT DEFERRED REVENUE
|
418.1
|
|
|
418.0
|
|
||
|
OTHER NON-CURRENT LIABILITIES
|
224.9
|
|
|
208.2
|
|
||
|
TOTAL LIABILITIES
|
3,311.1
|
|
|
3,436.8
|
|
||
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
|
||
|
DEFICIT:
|
|
|
|
|
|
||
|
Class A common stock, $0.001 par value; 500,000,000 shares authorized, 132,757,817
and 132,465,104 shares issued and outstanding at September 30, 2015 and January 1, 2015, respectively
|
0.1
|
|
|
0.1
|
|
||
|
Class B common stock, $0.001 par value; 200,000,000 shares authorized, 23,708,639 shares issued and outstanding at September 30, 2015 and January 1, 2015
|
—
|
|
|
—
|
|
||
|
Preferred stock, $0.001 par value; 50,000,000 shares authorized; none issued and outstanding
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital (deficit)
|
(942.1
|
)
|
|
(941.8
|
)
|
||
|
Retained earnings
|
43.5
|
|
|
48.4
|
|
||
|
Accumulated other comprehensive loss, net
|
(3.7
|
)
|
|
(1.5
|
)
|
||
|
TOTAL STOCKHOLDERS’ DEFICIT OF REGAL ENTERTAINMENT GROUP
|
(902.2
|
)
|
|
(894.8
|
)
|
||
|
Noncontrolling interest
|
0.2
|
|
|
(2.5
|
)
|
||
|
TOTAL DEFICIT
|
(902.0
|
)
|
|
(897.3
|
)
|
||
|
TOTAL LIABILITIES AND DEFICIT
|
$
|
2,409.1
|
|
|
$
|
2,539.5
|
|
|
|
Quarter Ended
September 30, 2015 |
|
Quarter Ended
September 25, 2014 |
|
Three Quarters Ended
September 30, 2015 |
|
Three Quarters Ended
September 25, 2014 |
||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Admissions
|
$
|
469.9
|
|
|
$
|
461.1
|
|
|
$
|
1,492.6
|
|
|
$
|
1,467.7
|
|
|
Concessions
|
214.7
|
|
|
194.5
|
|
|
660.6
|
|
|
607.5
|
|
||||
|
Other operating revenues
|
40.4
|
|
|
38.2
|
|
|
125.9
|
|
|
115.8
|
|
||||
|
TOTAL REVENUES
|
725.0
|
|
|
693.8
|
|
|
2,279.1
|
|
|
2,191.0
|
|
||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Film rental and advertising costs
|
246.7
|
|
|
244.7
|
|
|
795.7
|
|
|
773.2
|
|
||||
|
Cost of concessions
|
24.8
|
|
|
25.7
|
|
|
85.2
|
|
|
80.3
|
|
||||
|
Rent expense
|
104.8
|
|
|
104.5
|
|
|
315.1
|
|
|
315.4
|
|
||||
|
Other operating expenses
|
216.0
|
|
|
188.2
|
|
|
632.9
|
|
|
592.4
|
|
||||
|
General and administrative expenses (including share-based compensation of $2.2 for the quarters ended September 30, 2015 and September 25, 2014, and $6.1 and $6.4 for the three quarters ended September 30, 2015 and September 25, 2014, respectively)
|
17.6
|
|
|
17.3
|
|
|
55.5
|
|
|
54.2
|
|
||||
|
Depreciation and amortization
|
52.8
|
|
|
51.9
|
|
|
161.0
|
|
|
154.3
|
|
||||
|
Net loss on disposal and impairment of operating assets and other
|
10.4
|
|
|
2.9
|
|
|
16.3
|
|
|
6.5
|
|
||||
|
TOTAL OPERATING EXPENSES
|
673.1
|
|
|
635.2
|
|
|
2,061.7
|
|
|
1,976.3
|
|
||||
|
INCOME FROM OPERATIONS
|
51.9
|
|
|
58.6
|
|
|
217.4
|
|
|
214.7
|
|
||||
|
OTHER EXPENSE (INCOME):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest expense, net
|
33.3
|
|
|
29.3
|
|
|
96.5
|
|
|
94.0
|
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
5.7
|
|
|
62.4
|
|
||||
|
Earnings recognized from NCM
|
(8.4
|
)
|
|
(6.5
|
)
|
|
(20.6
|
)
|
|
(23.3
|
)
|
||||
|
Equity in income of non-consolidated entities and other, net
|
(9.3
|
)
|
|
(8.6
|
)
|
|
(26.3
|
)
|
|
(19.6
|
)
|
||||
|
TOTAL OTHER EXPENSE, NET
|
15.6
|
|
|
14.2
|
|
|
55.3
|
|
|
113.5
|
|
||||
|
INCOME BEFORE INCOME TAXES
|
36.3
|
|
|
44.4
|
|
|
162.1
|
|
|
101.2
|
|
||||
|
PROVISION FOR INCOME TAXES
|
14.4
|
|
|
18.0
|
|
|
63.9
|
|
|
42.3
|
|
||||
|
NET INCOME
|
21.9
|
|
|
26.4
|
|
|
98.2
|
|
|
58.9
|
|
||||
|
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTEREST, NET OF TAX
|
—
|
|
|
0.3
|
|
|
0.2
|
|
|
0.4
|
|
||||
|
NET INCOME ATTRIBUTABLE TO CONTROLLING INTEREST
|
$
|
21.9
|
|
|
$
|
26.7
|
|
|
$
|
98.4
|
|
|
$
|
59.3
|
|
|
EARNINGS PER SHARE OF CLASS A AND CLASS B COMMON STOCK (NOTE 9):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
$
|
0.14
|
|
|
$
|
0.17
|
|
|
$
|
0.63
|
|
|
$
|
0.38
|
|
|
Diluted
|
$
|
0.14
|
|
|
$
|
0.17
|
|
|
$
|
0.63
|
|
|
$
|
0.38
|
|
|
AVERAGE SHARES OUTSTANDING (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
155,678
|
|
|
155,288
|
|
|
155,678
|
|
|
155,287
|
|
||||
|
Diluted
|
156,460
|
|
|
156,362
|
|
|
156,493
|
|
|
156,252
|
|
||||
|
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.22
|
|
|
$
|
0.22
|
|
|
$
|
0.66
|
|
|
$
|
0.66
|
|
|
|
Quarter Ended
September 30, 2015 |
|
Quarter Ended
September 25, 2014 |
|
Three Quarters Ended
September 30, 2015 |
|
Three Quarters Ended
September 25, 2014 |
||||||||
|
NET INCOME
|
$
|
21.9
|
|
|
$
|
26.4
|
|
|
$
|
98.2
|
|
|
$
|
58.9
|
|
|
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Change in fair value of interest rate swap transactions
|
(1.5
|
)
|
|
0.3
|
|
|
(3.9
|
)
|
|
(1.0
|
)
|
||||
|
Amounts reclassified to net income from interest rate swaps
|
1.4
|
|
|
0.8
|
|
|
3.1
|
|
|
2.4
|
|
||||
|
Change in fair value of available for sale securities
|
(0.5
|
)
|
|
(0.6
|
)
|
|
(0.4
|
)
|
|
0.6
|
|
||||
|
Reclassification adjustment for gain on sale of available for sale securities recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.6
|
)
|
||||
|
Change in fair value of equity method investee interest rate swap
|
(0.5
|
)
|
|
0.5
|
|
|
(1.0
|
)
|
|
(0.2
|
)
|
||||
|
TOTAL OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX
|
(1.1
|
)
|
|
1.0
|
|
|
(2.2
|
)
|
|
1.2
|
|
||||
|
TOTAL COMPREHENSIVE INCOME, NET OF TAX
|
20.8
|
|
|
27.4
|
|
|
96.0
|
|
|
60.1
|
|
||||
|
Comprehensive loss attributable to noncontrolling interest, net of tax
|
—
|
|
|
0.3
|
|
|
0.2
|
|
|
0.4
|
|
||||
|
COMPREHENSIVE INCOME ATTRIBUTABLE TO CONTROLLING INTEREST
|
$
|
20.8
|
|
|
$
|
27.7
|
|
|
$
|
96.2
|
|
|
$
|
60.5
|
|
|
|
Three Quarters Ended
September 30, 2015 |
|
Three Quarters Ended
September 25, 2014 |
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||
|
Net income
|
$
|
98.2
|
|
|
$
|
58.9
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
161.0
|
|
|
154.3
|
|
||
|
Amortization of debt discount
|
0.2
|
|
|
—
|
|
||
|
Amortization of debt acquisition costs
|
3.5
|
|
|
3.6
|
|
||
|
Share-based compensation expense
|
6.1
|
|
|
6.4
|
|
||
|
Deferred income tax benefit
|
(22.5
|
)
|
|
(7.7
|
)
|
||
|
Net loss on disposal and impairment of operating assets and other
|
16.3
|
|
|
6.5
|
|
||
|
Equity in income of non-consolidated entities
|
(28.9
|
)
|
|
(21.5
|
)
|
||
|
Loss on extinguishment of debt
|
5.7
|
|
|
62.4
|
|
||
|
Gain on sale of available for sale securities
|
—
|
|
|
(2.0
|
)
|
||
|
Non-cash loss on interest rate swaps
|
0.6
|
|
|
—
|
|
||
|
Non-cash rent income
|
(4.4
|
)
|
|
(2.1
|
)
|
||
|
Cash distribution on DCIP investment
|
2.0
|
|
|
—
|
|
||
|
Excess cash distribution on NCM shares
|
11.1
|
|
|
10.7
|
|
||
|
Landlord contributions
|
27.5
|
|
|
2.9
|
|
||
|
Changes in operating assets and liabilities, net of effects of acquisition:
|
|
|
|
|
|
||
|
Trade and other receivables
|
85.3
|
|
|
71.1
|
|
||
|
Inventories
|
(1.8
|
)
|
|
2.5
|
|
||
|
Prepaid expenses and other assets
|
(2.1
|
)
|
|
(7.3
|
)
|
||
|
Accounts payable
|
(58.4
|
)
|
|
(53.9
|
)
|
||
|
Income taxes payable
|
(0.1
|
)
|
|
(0.1
|
)
|
||
|
Deferred revenue
|
(52.2
|
)
|
|
(48.4
|
)
|
||
|
Accrued expenses and other liabilities
|
(30.4
|
)
|
|
(51.3
|
)
|
||
|
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
216.7
|
|
|
185.0
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Capital expenditures
|
(126.2
|
)
|
|
(96.8
|
)
|
||
|
Proceeds from disposition of assets
|
8.7
|
|
|
1.7
|
|
||
|
Investment in non-consolidated entities
|
(0.4
|
)
|
|
(3.4
|
)
|
||
|
Cash used for acquisition
|
(9.2
|
)
|
|
—
|
|
||
|
Change in other long-term assets
|
—
|
|
|
2.7
|
|
||
|
Proceeds from sale of available for sale securities
|
—
|
|
|
6.0
|
|
||
|
NET CASH USED IN INVESTING ACTIVITIES
|
(127.1
|
)
|
|
(89.8
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
|
Cash used to pay dividends
|
(104.7
|
)
|
|
(104.2
|
)
|
||
|
Payments on long-term obligations
|
(16.3
|
)
|
|
(19.9
|
)
|
||
|
Proceeds from stock option exercises
|
—
|
|
|
0.1
|
|
||
|
Landlord contributions received from amended lease financing arrangements
|
3.9
|
|
|
—
|
|
||
|
Cash paid for tax withholdings and other
|
(4.3
|
)
|
|
(3.9
|
)
|
||
|
Proceeds from Amended Senior Credit Facility, net of discount
|
963.3
|
|
|
—
|
|
||
|
Payoff of Prior Senior Credit Facility
|
(963.2
|
)
|
|
—
|
|
||
|
Proceeds from issuance of Regal 5
3
/
4
% Senior Notes Due 2022
|
—
|
|
|
775.0
|
|
||
|
Cash used to repurchase Regal 9
1
/
8
% Senior Notes
|
—
|
|
|
(336.3
|
)
|
||
|
Cash used to repurchase Regal 8
5
/
8
% Senior Notes
|
—
|
|
|
(428.0
|
)
|
||
|
Payment of debt acquisition costs
|
(13.2
|
)
|
|
(14.9
|
)
|
||
|
Purchase of noncontrolling interest
|
(2.6
|
)
|
|
—
|
|
||
|
NET CASH USED IN FINANCING ACTIVITIES
|
(137.1
|
)
|
|
(132.1
|
)
|
||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(47.5
|
)
|
|
(36.9
|
)
|
||
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
147.1
|
|
|
280.9
|
|
||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
99.6
|
|
|
$
|
244.0
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
||
|
Cash paid for income taxes
|
$
|
89.8
|
|
|
$
|
63.4
|
|
|
Cash paid for interest
|
$
|
104.3
|
|
|
$
|
117.6
|
|
|
SUPPLEMENTAL NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
||
|
Investment in NCM
|
$
|
9.0
|
|
|
$
|
5.9
|
|
|
Increase in property and equipment and other from amended lease financing arrangements
|
$
|
3.2
|
|
|
$
|
—
|
|
|
|
As of the period ended
|
|
For the period ended
|
|||||||||||||||||
|
|
Investment
in
NCM
|
|
Deferred
Revenue
|
|
Cash
Received
|
|
Earnings
recognized
from NCM
|
|
Other
NCM
Revenues
|
|
||||||||||
|
Balance as of and for the period ended January 1, 2015
|
$
|
157.4
|
|
|
$
|
(428.5
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Receipt of additional common units(1)
|
9.0
|
|
|
(9.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|||||
|
Receipt of excess cash distributions(2)
|
(8.3
|
)
|
|
—
|
|
|
21.5
|
|
|
(13.2
|
)
|
|
—
|
|
|
|||||
|
Receipt under tax receivable agreement(2)
|
(2.8
|
)
|
|
—
|
|
|
7.7
|
|
|
(4.9
|
)
|
|
—
|
|
|
|||||
|
Revenues earned under ESA(3)
|
—
|
|
|
—
|
|
|
12.4
|
|
|
—
|
|
|
(12.4
|
)
|
|
|||||
|
Amortization of deferred revenue(4)
|
—
|
|
|
8.0
|
|
|
—
|
|
|
—
|
|
|
(8.0
|
)
|
|
|||||
|
Equity income attributable to additional common units(5)
|
2.5
|
|
|
—
|
|
|
—
|
|
|
(2.5
|
)
|
|
—
|
|
|
|||||
|
Balance as of and for the period ended September 30, 2015
|
$
|
157.8
|
|
|
$
|
(429.5
|
)
|
|
$
|
41.6
|
|
|
$
|
(20.6
|
)
|
|
$
|
(20.4
|
)
|
|
|
(1)
|
On March 17, 2015, we received from National CineMedia approximately
0.6 million
newly issued common units of National CineMedia in accordance with the annual adjustment provisions of the Common Unit Adjustment Agreement. The Company recorded the additional common units (Additional Investments Tranche) at fair value using the available closing stock price of NCM, Inc. as of the date on which the units were issued. With respect to the common units issued on March 17, 2015, the Company recorded an increase to its investment in National CineMedia of
$9.0 million
with a corresponding increase to deferred revenue. Such deferred revenue amount is being amortized to advertising revenue over the remaining term of the exhibitor services agreement, between RCI and National CineMedia ("ESA") following the units of revenue method as described in (4) below. This transaction caused a proportionate increase in the Company's Additional Investments Tranche and increased our ownership share in National CineMedia to
26.4 million
common units. As a result, on a fully diluted basis, we own a
20.2%
interest in NCM, Inc. as of
September 30, 2015
.
|
|
(2)
|
During the three quarters ended
September 30, 2015
the Company received
$29.2 million
in cash distributions from National CineMedia, exclusive of receipts for services performed under the ESA (including payments of
$7.7 million
received under the tax receivable agreement described in Note 4 to the 2014 Audited Consolidated Financial Statements of the Company). Approximately
$11.1 million
of these cash distributions received during the three quarters ended
September 30, 2015
were attributable to the Additional Investments Tranche and were recognized as a reduction in our investment in National CineMedia. The remaining amounts were recognized in equity earnings during the period and have been included as components of "Earnings recognized from NCM" in the accompanying unaudited condensed consolidated financial statements.
|
|
(3)
|
The Company recorded other revenues, excluding the amortization of deferred revenue, of approximately
$12.4 million
for the three quarters ended
September 30, 2015
pertaining to our agreements with National CineMedia, including per patron and per digital screen theatre access fees (net of payments of
$8.8 million
for the three quarters ended
September 30, 2015
for on-screen advertising time provided to our beverage concessionaire) and other NCM revenues. These advertising revenues are presented as a component of "Other operating revenues" in the Company’s unaudited condensed consolidated financial statements.
|
|
(4)
|
Amounts represent amortization of ESA modification fees received from NCM to advertising revenue utilizing the units of revenue amortization method. These advertising revenues are presented as a component of "Other operating revenues" in the Company’s unaudited condensed consolidated financial statements.
|
|
(5)
|
Amounts represent the Company’s share in the net income of National CineMedia with respect to the Additional Investments Tranche. Such amounts have been included as a component of "Earnings recognized from NCM" in the unaudited condensed consolidated financial statements.
On May 5, 2014, NCM, Inc. announced that it had entered into a merger agreement to acquire Screenvision, LLC ("Screenvision") for
$375 million
, consisting of cash and NCM, Inc. common stock. On November 3, 2014, the U.S. Department of Justice ("DOJ") filed an antitrust lawsuit seeking to enjoin the proposed merger between NCM, Inc. and Screenvision. On March 16, 2015, NCM, Inc. announced that it had agreed with Screenvision to terminate the merger agreement. The termination of the merger agreement was effective upon NCM Inc.’s payment of a
$26.8 million
termination payment to Screenvision. National CineMedia indemnified NCM, Inc. for the termination fee. Accordingly, each founding member bore a pro rata portion of this fee (along with approximately
$14.1 million
of associated merger costs) based upon their respective ownership percentage in National CineMedia. The Company recorded the impact of its pro rata portion of this fee and associated merger costs as a
$3.3 million
reduction of equity earnings in NCM during the three quarters ended September 30, 2015.
|
|
|
Quarter Ended
July 2, 2015 |
|
Quarter Ended
June 26, 2014
|
|
Two Quarters Ended
July 2, 2015
|
|
Two Quarters Ended
June 26, 2014 |
||||||||
|
Revenues
|
$
|
121.5
|
|
|
$
|
99.9
|
|
|
$
|
198.4
|
|
|
$
|
170.1
|
|
|
Income from operations
|
55.4
|
|
|
42.0
|
|
|
31.2
|
|
|
54.8
|
|
||||
|
Net income
|
42.4
|
|
|
26.4
|
|
|
3.7
|
|
|
23.6
|
|
||||
|
Balance as of January 1, 2015
|
$
|
126.3
|
|
|
Equity contributions
|
0.4
|
|
|
|
Equity in earnings of DCIP(1)
|
25.3
|
|
|
|
Receipt of cash distributions(2)
|
(2.0
|
)
|
|
|
Change in fair value of equity method investee interest rate swap transactions
|
(1.7
|
)
|
|
|
Balance as of September 30, 2015
|
$
|
148.3
|
|
|
(1)
|
Represents the Company’s share of the net income of DCIP. Such amount is presented as a component of “Equity in income of non-consolidated entities and other, net” in the accompanying unaudited condensed consolidated statement of income.
|
|
(2)
|
Represents cash distributions from DCIP as a return on its investment.
|
|
|
Quarter Ended
September 30, 2015 |
|
Quarter Ended
September 30, 2014 |
|
Three Quarters Ended
September 30, 2015 |
|
Three Quarters Ended
September 30, 2014 |
||||||||
|
Net revenues
|
$
|
43.1
|
|
|
$
|
41.6
|
|
|
$
|
123.7
|
|
|
$
|
127.7
|
|
|
Income from operations
|
26.2
|
|
|
24.9
|
|
|
72.9
|
|
|
75.9
|
|
||||
|
Net income
|
20.2
|
|
|
17.8
|
|
|
54.2
|
|
|
42.4
|
|
||||
|
Balance as of January 1, 2015
|
$
|
(10.0
|
)
|
|
Equity in earnings attributable to Open Road Films
|
—
|
|
|
|
Balance as of September 30, 2015
|
$
|
(10.0
|
)
|
|
|
Quarter Ended
September 30, 2015 |
|
Quarter Ended
September 30, 2014 |
|
Three Quarters Ended
September 30, 2015 |
|
Three Quarters Ended
September 30, 2014 |
||||||||
|
Revenues
|
$
|
22.6
|
|
|
$
|
36.9
|
|
|
$
|
91.1
|
|
|
$
|
128.4
|
|
|
Income (loss) from operations
|
2.6
|
|
|
11.1
|
|
|
(3.0
|
)
|
|
(7.3
|
)
|
||||
|
Net income (loss)
|
1.8
|
|
|
10.6
|
|
|
(5.0
|
)
|
|
(8.9
|
)
|
||||
|
Balance as of January 1, 2015
|
$
|
8.1
|
|
|
Equity in earnings attributable to AC JV, LLC(1)
|
1.0
|
|
|
|
Balance as of September 30, 2015
|
$
|
9.1
|
|
|
(1)
|
Represents the Company’s recorded share of the net income of
AC JV, LLC
. Such amount is presented as a component of “Equity in income of non-consolidated entities and other, net” in the accompanying unaudited condensed consolidated statement of income.
|
|
Property and equipment
|
$
|
0.9
|
|
|
Goodwill
|
8.3
|
|
|
|
Total purchase price
|
$
|
9.2
|
|
|
|
September 30, 2015
|
|
January 1, 2015
|
||||
|
Regal Cinemas Amended Senior Credit Facility, net of debt discount
|
$
|
961.1
|
|
|
$
|
965.8
|
|
|
Regal 5
3
/
4
% Senior Notes Due 2022
|
775.0
|
|
|
775.0
|
|
||
|
Regal 5
3
/
4
% Senior Notes Due 2025
|
250.0
|
|
|
250.0
|
|
||
|
Regal 5
3
/
4
% Senior Notes Due 2023
|
250.0
|
|
|
250.0
|
|
||
|
Lease financing arrangements, weighted average interest rat
e of 11.29%
as of September 30, 2015, maturing in various installments through November 2028
|
92.0
|
|
|
94.5
|
|
||
|
Capital lease obligations, 8.5% to 10.7%, maturing in various installments through December 2030
|
11.7
|
|
|
13.1
|
|
||
|
Other
|
9.5
|
|
|
11.8
|
|
||
|
Total debt obligations
|
2,349.3
|
|
|
2,360.2
|
|
||
|
Less current portion
|
27.0
|
|
|
26.6
|
|
||
|
Total debt obligations, less current portion
|
$
|
2,322.3
|
|
|
$
|
2,333.6
|
|
|
•
|
50%
of excess cash flow in any fiscal year (as reduced by voluntary repayments of the New Term Facility), with elimination based upon achievement and maintenance of a leverage ratio of
3.75
:1.00 or less;
|
|
•
|
100%
of the net cash proceeds of all asset sales or other dispositions of property by Regal Cinemas and its subsidiaries, subject to certain exceptions (including reinvestment rights); and
|
|
•
|
100%
of the net cash proceeds of issuances of funded debt of Regal Cinemas and its subsidiaries, subject to exceptions for most permitted debt issuances.
|
|
•
|
maximum adjusted leverage ratio, determined by the ratio of (i) the sum of funded debt (net of unencumbered cash) plus the product of
eight
(8) times lease expense to (ii) consolidated EBITDAR (as defined in the Amended Senior Credit Facility), of
6.00
to 1.0; and
|
|
•
|
maximum total leverage ratio, determined by the ratio of funded debt (net of unencumbered cash) to consolidated EBITDA, of
4.00
to 1.0.
|
|
Unvested at beginning of period
|
885,365
|
|
|
Granted during the period
|
228,116
|
|
|
Vested during the period
|
(592,893
|
)
|
|
Forfeited during the period
|
(38,828
|
)
|
|
Conversion of performance shares during the period
|
306,696
|
|
|
Unvested at end of period
|
788,456
|
|
|
Unvested at beginning of period
|
812,927
|
|
|
Granted (based on target) during the period
|
234,177
|
|
|
Cancelled/forfeited during the period
|
(29,483
|
)
|
|
Conversion to restricted shares during the period
|
(306,696
|
)
|
|
Unvested at end of period
|
710,925
|
|
|
|
Quarter Ended
September 30, 2015 |
|
Quarter Ended
September 25, 2014 |
|
Three Quarters Ended
September 30, 2015 |
|
Three Quarters Ended
September 25, 2014 |
||||||||||||||||||||||||
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||||||||||||||
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allocation of earnings
|
$
|
18.6
|
|
|
$
|
3.3
|
|
|
$
|
22.6
|
|
|
$
|
4.1
|
|
|
$
|
83.4
|
|
|
$
|
15.0
|
|
|
$
|
50.2
|
|
|
$
|
9.1
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Weighted average common shares outstanding (in thousands)
|
131,969
|
|
|
23,709
|
|
|
131,579
|
|
|
23,709
|
|
|
131,969
|
|
|
23,709
|
|
|
131,578
|
|
|
23,709
|
|
||||||||
|
Basic earnings per share
|
$
|
0.14
|
|
|
$
|
0.14
|
|
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
$
|
0.63
|
|
|
$
|
0.63
|
|
|
$
|
0.38
|
|
|
$
|
0.38
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allocation of earnings for basic computation
|
$
|
18.6
|
|
|
$
|
3.3
|
|
|
$
|
22.6
|
|
|
$
|
4.1
|
|
|
$
|
83.4
|
|
|
$
|
15.0
|
|
|
$
|
50.2
|
|
|
$
|
9.1
|
|
|
Reallocation of earnings as a result of conversion of Class B to Class A shares
|
3.3
|
|
|
—
|
|
|
4.1
|
|
|
—
|
|
|
15.0
|
|
|
—
|
|
|
9.1
|
|
|
—
|
|
||||||||
|
Reallocation of earnings to Class B shares for effect of other dilutive securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Allocation of earnings
|
$
|
21.9
|
|
|
$
|
3.3
|
|
|
$
|
26.7
|
|
|
$
|
4.1
|
|
|
$
|
98.4
|
|
|
$
|
15.0
|
|
|
$
|
59.3
|
|
|
$
|
9.1
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Number of shares used in basic computation (in thousands)
|
131,969
|
|
|
23,709
|
|
|
131,579
|
|
|
23,709
|
|
|
131,969
|
|
|
23,709
|
|
|
131,578
|
|
|
23,709
|
|
||||||||
|
Weighted average effect of dilutive securities (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Conversion of Class B to Class A common shares outstanding
|
23,709
|
|
|
—
|
|
|
23,709
|
|
|
—
|
|
|
23,709
|
|
|
—
|
|
|
23,709
|
|
|
—
|
|
||||||||
|
Stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Restricted stock and performance shares
|
782
|
|
|
—
|
|
|
1,074
|
|
|
—
|
|
|
815
|
|
|
—
|
|
|
965
|
|
|
—
|
|
||||||||
|
Number of shares used in per share computations (in thousands)
|
156,460
|
|
|
23,709
|
|
|
156,362
|
|
|
23,709
|
|
|
156,493
|
|
|
23,709
|
|
|
156,252
|
|
|
23,709
|
|
||||||||
|
Diluted earnings per share
|
$
|
0.14
|
|
|
$
|
0.14
|
|
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
$
|
0.63
|
|
|
$
|
0.63
|
|
|
$
|
0.38
|
|
|
$
|
0.38
|
|
|
Nominal Amount
|
|
Effective Date
|
|
Fixed Rate
|
|
Receive Rate
|
|
Expiration Date
|
Designated as Cash Flow Hedge
|
Gross Fair Value at September 30, 2015
|
Balance Sheet Location
|
|
$100.0 million
|
|
December 31, 2012
|
|
1.325%
|
|
3-month LIBOR
|
|
December 31, 2015
|
No
|
$(0.3) million
|
See Note 12
|
|
$150.0 million
|
|
April 2, 2015
|
|
1.220%
|
|
1-month LIBOR*
|
|
December 31, 2016
|
Yes
|
$(0.7) million
|
See Note 12
|
|
$200.0 million
|
|
June 30, 2015
|
|
2.165%
|
|
1-month LIBOR*
|
|
June 30, 2018
|
Yes
|
$(5.7) million
|
See Note 12
|
|
|
|
After-tax Gain (Loss) Recognized in Other Comprehensive Income (Loss) (Effective Portion)
|
|||||||||||
|
|
|
Quarter Ended
September 30, 2015 |
Quarter Ended
September 25, 2014 |
Three Quarters Ended
September 30, 2015 |
Three Quarters Ended
September 25, 2014 |
||||||||
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
|
$
|
(1.5
|
)
|
$
|
0.3
|
|
$
|
(3.9
|
)
|
$
|
(1.0
|
)
|
|
|
|
Pre-tax Amounts Reclassified from Accumulated Other Comprehensive Loss into Interest Expense, net
|
|||||||||||
|
|
|
Quarter Ended
September 30, 2015 |
Quarter Ended
September 25, 2014 |
Three Quarters Ended
September 30, 2015 |
Three Quarters Ended
September 25, 2014 |
||||||||
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
||||||||
|
Interest rate swaps(1)
|
|
$
|
2.4
|
|
$
|
1.3
|
|
$
|
5.2
|
|
$
|
3.9
|
|
|
(1)
|
We estimate that
$3.3 million
of deferred pre-tax losses attributable to these interest rate swaps will be reclassified into earnings as interest expense during the next 12 months as the underlying hedged transactions occur.
|
|
|
|
Interest Rate Swaps
|
||||||
|
|
|
Quarter Ended
September 30, 2015 |
|
Quarter Ended
September 25, 2014 |
||||
|
Accumulated other comprehensive loss, net, beginning of period
|
|
$
|
(3.6
|
)
|
|
$
|
(3.7
|
)
|
|
Change in fair value of interest rate swap transactions (effective portion), net of taxes of $1.0 and $0.2, respectively
|
|
(1.5
|
)
|
|
0.3
|
|
||
|
Amounts reclassified from accumulated other comprehensive loss to interest expense, net of taxes of $1.0 and $0.5, respectively
|
|
1.4
|
|
|
0.8
|
|
||
|
Accumulated other comprehensive loss, net, end of period
|
|
$
|
(3.7
|
)
|
|
$
|
(2.6
|
)
|
|
|
|
Interest Rate Swaps
|
||||||
|
|
|
Three Quarters Ended
September 30, 2015 |
|
Three Quarters Ended
September 25, 2014 |
||||
|
Accumulated other comprehensive loss, net, beginning of period
|
|
$
|
(2.9
|
)
|
|
$
|
(4.0
|
)
|
|
Change in fair value of interest rate swap transactions (effective portion), net of taxes of $2.6 and $0.6, respectively
|
|
(3.9
|
)
|
|
(1.0
|
)
|
||
|
Amounts reclassified from accumulated other comprehensive loss to interest expense, net of taxes of $2.2 and $1.5, respectively
|
|
3.1
|
|
|
2.4
|
|
||
|
Accumulated other comprehensive loss, net, end of period
|
|
$
|
(3.7
|
)
|
|
$
|
(2.6
|
)
|
|
|
|
Pre-tax Gain (Loss) Recognized in Interest Expense, net
|
|||||||||||
|
|
|
Quarter Ended
September 30, 2015 |
Quarter Ended
September 25, 2014 |
Three Quarters Ended
September 30, 2015 |
Three Quarters Ended
September 25, 2014 |
||||||||
|
Derivatives designated as cash flow hedges (ineffective portion):
|
|
|
|
|
|
||||||||
|
Interest rate swaps(1)
|
|
$
|
0.9
|
|
$
|
—
|
|
$
|
1.1
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||||
|
Derivatives
not
designated as cash flow hedges:
|
|
|
|
|
|
||||||||
|
Interest rate swaps (2)
|
|
$
|
0.2
|
|
$
|
—
|
|
$
|
1.2
|
|
$
|
—
|
|
|
(1)
|
Amounts represent the ineffective portion of the change in fair value of the hedging derivatives and are recorded as a reduction of interest expense in the consolidated financial statements.
|
|
(2)
|
Amounts represent the change in fair value of the former hedging derivatives and are recorded as a reduction of interest expense in the consolidated financial statements.
|
|
|
|
|
|
Fair Value Measurements at September 30, 2015
|
||||||||||||
|
|
Balance Sheet Location
|
Total Carrying
Value at September 30, 2015 |
|
Quoted prices in
active market
(Level 1)
|
|
Significant other
observable inputs
(Level 2)
|
|
Significant
unobservable inputs
(Level 3)
|
||||||||
|
|
|
(in millions)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Equity securities, available for sale(1)
|
Other Non-Current Assets
|
$
|
3.1
|
|
|
$
|
3.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total assets at fair value
|
|
$
|
3.1
|
|
|
$
|
3.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap designated as cash flow hedge (2)
|
Accrued Expenses
|
$
|
3.4
|
|
|
$
|
—
|
|
|
$
|
3.4
|
|
|
$
|
—
|
|
|
Interest rate swap designated as cash flow hedge (2)
|
Other Non-Current Liabilities
|
$
|
3.0
|
|
|
$
|
—
|
|
|
$
|
3.0
|
|
|
$
|
—
|
|
|
Interest rate swap
not
designated as cash flow hedge (2)
|
Accrued Expenses
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
0.3
|
|
|
$
|
—
|
|
|
Total liabilities at fair value
|
|
$
|
6.7
|
|
|
$
|
—
|
|
|
$
|
6.7
|
|
|
$
|
—
|
|
|
|
|
Total Carrying
Value at
January 1, 2015
|
|
Fair Value Measurements at January 1, 2015
|
||||||||||||
|
|
Balance Sheet Location
|
Quoted prices in
active market (Level 1) |
|
Significant other
observable inputs (Level 2) |
|
Significant
unobservable inputs (Level 3) |
||||||||||
|
|
|
|
|
(in millions)
|
|
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Equity securities, available for sale(1)
|
Other Non-Current Assets
|
$
|
3.8
|
|
|
$
|
3.8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total assets at fair value
|
|
$
|
3.8
|
|
|
$
|
3.8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap designated as cash flow hedge (2)
|
Accrued Expenses
|
$
|
4.6
|
|
|
$
|
—
|
|
|
$
|
4.6
|
|
|
$
|
—
|
|
|
Interest rate swap designated as cash flow hedge (2)
|
Other Non-Current Liabilities
|
$
|
0.1
|
|
|
$
|
—
|
|
|
$
|
0.1
|
|
|
$
|
—
|
|
|
Total liabilities at fair value
|
|
$
|
4.7
|
|
|
$
|
—
|
|
|
$
|
4.7
|
|
|
$
|
—
|
|
|
(1)
|
The Company maintains an investment in RealD, Inc., further described in Note 2—"Investments." The fair value of the RealD, Inc. shares is determined using RealD, Inc.’s publicly traded common stock price, which falls under Level 1 of the valuation hierarchy. The held shares of RealD, Inc. stock are accounted for as available for sale equity securities and recurring fair value adjustments to these shares are recorded to "Other Non-Current Assets" with a corresponding entry to "Accumulated other comprehensive income (loss)" on a quarterly basis. The fair value of the
322,780
RealD, Inc. common shares held as of
September 30, 2015
and January 1, 2015 was based on the publicly traded common stock price of RealD, Inc. of
$9.61
per share and
$11.80
per share, respectively. See Note 15—"Subsequent Events" for a recent development regarding the Company's investment in RealD, Inc.
|
|
(2)
|
The fair value of the Company’s interest rate swaps described in Note 11—"Derivative Instruments" is based on Level 2 inputs, which include observable inputs such as dealer quoted prices for similar assets or liabilities, and represents the estimated amount Regal Cinemas would receive or pay to terminate the agreements taking into consideration various factors, including current interest rates,
|
|
|
September 30, 2015
|
|
January 1, 2015
|
||||
|
|
(in millions)
|
||||||
|
Carrying value
|
$
|
2,236.1
|
|
|
$
|
2,240.8
|
|
|
Fair value
|
$
|
2,199.7
|
|
|
$
|
2,147.6
|
|
|
|
Interest rate swaps
|
|
Available for sale securities
|
|
Equity method investee interest rate swap
|
|
Total
|
||||||||
|
Balance as of January 1, 2015
|
$
|
(2.9
|
)
|
|
$
|
0.7
|
|
|
$
|
0.7
|
|
|
$
|
(1.5
|
)
|
|
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
||||||||
|
Change in fair value of interest rate swap transactions
|
(3.9
|
)
|
|
—
|
|
|
—
|
|
|
(3.9
|
)
|
||||
|
Amounts reclassified to net income from interest rate swaps
|
3.1
|
|
|
—
|
|
|
—
|
|
|
3.1
|
|
||||
|
Change in fair value of available for sale securities
|
—
|
|
|
(0.4
|
)
|
|
—
|
|
|
(0.4
|
)
|
||||
|
Change in fair value of equity method investee interest rate swap
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|
(1.0
|
)
|
||||
|
Total other comprehensive income (loss), net of tax
|
(0.8
|
)
|
|
(0.4
|
)
|
|
(1.0
|
)
|
|
(2.2
|
)
|
||||
|
Balance as of September 30, 2015
|
$
|
(3.7
|
)
|
|
$
|
0.3
|
|
|
$
|
(0.3
|
)
|
|
$
|
(3.7
|
)
|
|
|
Interest rate swaps
|
|
Available for sale securities
|
|
Equity method investee interest rate swap
|
|
Total
|
||||||||
|
Balance as of December 26, 2013
|
$
|
(4.0
|
)
|
|
$
|
0.2
|
|
|
$
|
1.4
|
|
|
$
|
(2.4
|
)
|
|
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
||||||||
|
Change in fair value of interest rate swap transactions
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
||||
|
Amounts reclassified to net income from interest rate swaps
|
2.4
|
|
|
—
|
|
|
—
|
|
|
2.4
|
|
||||
|
Change in fair value of available for sale securities
|
—
|
|
|
0.6
|
|
|
—
|
|
|
0.6
|
|
||||
|
Reclassification adjustment for gain on sale of available for sale securities recognized in net income
|
—
|
|
|
(0.6
|
)
|
|
—
|
|
|
(0.6
|
)
|
||||
|
Change in fair value of equity method investee interest rate swap
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
(0.2
|
)
|
||||
|
Total other comprehensive income (loss), net of tax
|
1.4
|
|
|
—
|
|
|
(0.2
|
)
|
|
1.2
|
|
||||
|
Balance as of September 25, 2014
|
$
|
(2.6
|
)
|
|
$
|
0.2
|
|
|
$
|
1.2
|
|
|
$
|
(1.2
|
)
|
|
•
|
We demonstrated our commitment to providing incremental value to our stockholders. Total cash dividends paid to our stockholders during the
Fiscal 2015 Period
totaled approximately
$104.7 million
.
|
|
•
|
We continued to embrace innovative concepts that generate incremental revenue and cash flows for the Company and deliver a premium movie-going experience for our customers on several complementary fronts:
|
|
◦
|
First, we continued to focus on improving customer amenities, including our planned installation of luxury reclining seats in approximately 500 auditoriums during fiscal 2015 (the costs of these conversions in some cases are partially covered by investments from our theatre landlords). As of
September 30, 2015
, we offered luxury reclining seating in 675 auditoriums at 65 select theatre locations.
|
|
◦
|
Secondly, we continued the expansion of our menu of food and alcoholic beverage offerings to additional theatre locations. As of
September 30, 2015
, we offered an expanded menu of food and/or alcoholic beverage items in 225 locations and by the end of fiscal 2015, we expect to offer an expanded menu of food in approximately 185 locations and alcoholic beverages in approximately 135 locations.
|
|
◦
|
Third, we have continued to focus on our frequent moviegoer loyalty program, the Regal Crown Club®, which now has approximately 13.2 million members.
|
|
•
|
In addition to the acquisition of five theatres and 61 screens from entities affiliated with Georgia Theatre Company, we continued to actively manage our asset base during the
Fiscal 2015 Period
by opening one new theatre with 12 screens and closing nine underperforming theatres with 83 screens, ending the
Fiscal 2015 Period
with
571
theatres and
7,357
screens.
|
|
|
Q3 2015 Period
|
|
Q3 2014 Period
|
|
Fiscal 2015 Period
|
|
Fiscal 2014 Period
|
||||||||||||||||||||
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Admissions
|
$
|
469.9
|
|
|
64.8
|
%
|
|
$
|
461.1
|
|
|
66.5
|
%
|
|
$
|
1,492.6
|
|
|
65.5
|
%
|
|
$
|
1,467.7
|
|
|
67.0
|
%
|
|
Concessions
|
214.7
|
|
|
29.6
|
|
|
194.5
|
|
|
28.0
|
|
|
660.6
|
|
|
29.0
|
|
|
607.5
|
|
|
27.7
|
|
||||
|
Other operating revenues
|
40.4
|
|
|
5.6
|
|
|
38.2
|
|
|
5.5
|
|
|
125.9
|
|
|
5.5
|
|
|
115.8
|
|
|
5.3
|
|
||||
|
Total revenues
|
725.0
|
|
|
100.0
|
|
|
693.8
|
|
|
100.0
|
|
|
2,279.1
|
|
|
100.0
|
|
|
2,191.0
|
|
|
100.0
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Film rental and advertising costs(1)
|
246.7
|
|
|
52.5
|
|
|
244.7
|
|
|
53.1
|
|
|
795.7
|
|
|
53.3
|
|
|
773.2
|
|
|
52.7
|
|
||||
|
Cost of concessions(2)
|
24.8
|
|
|
11.6
|
|
|
25.7
|
|
|
13.2
|
|
|
85.2
|
|
|
12.9
|
|
|
80.3
|
|
|
13.2
|
|
||||
|
Rent expense(3)
|
104.8
|
|
|
14.5
|
|
|
104.5
|
|
|
15.1
|
|
|
315.1
|
|
|
13.8
|
|
|
315.4
|
|
|
14.4
|
|
||||
|
Other operating expenses(3)
|
216.0
|
|
|
29.8
|
|
|
188.2
|
|
|
27.1
|
|
|
632.9
|
|
|
27.8
|
|
|
592.4
|
|
|
27.0
|
|
||||
|
General and administrative expenses (including share-based compensation of $2.2 for the Q3 2015 Period and Q3 2014 Period, and $6.1 and $6.4 for the Fiscal 2015 Period and Fiscal 2014 Period, respectively)(3)
|
17.6
|
|
|
2.4
|
|
|
17.3
|
|
|
2.5
|
|
|
55.5
|
|
|
2.4
|
|
|
54.2
|
|
|
2.5
|
|
||||
|
Depreciation and amortization(3)
|
52.8
|
|
|
7.3
|
|
|
51.9
|
|
|
7.5
|
|
|
161.0
|
|
|
7.1
|
|
|
154.3
|
|
|
7.0
|
|
||||
|
Net loss on disposal and impairment of operating assets(3)
|
10.4
|
|
|
1.4
|
|
|
2.9
|
|
|
0.4
|
|
|
16.3
|
|
|
0.7
|
|
|
6.5
|
|
|
0.3
|
|
||||
|
Total operating expenses(3)
|
673.1
|
|
|
92.8
|
|
|
635.2
|
|
|
91.6
|
|
|
2,061.7
|
|
|
90.5
|
|
|
1,976.3
|
|
|
90.2
|
|
||||
|
Income from operations(3)
|
51.9
|
|
|
7.2
|
|
|
58.6
|
|
|
8.4
|
|
|
217.4
|
|
|
9.5
|
|
|
214.7
|
|
|
9.8
|
|
||||
|
Interest expense, net(3)
|
33.3
|
|
|
4.6
|
|
|
29.3
|
|
|
4.2
|
|
|
96.5
|
|
|
4.2
|
|
|
94.0
|
|
|
4.3
|
|
||||
|
Loss on extinguishment of debt(3)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.7
|
|
|
0.3
|
|
|
62.4
|
|
|
2.8
|
|
||||
|
Earnings recognized from NCM(3)
|
(8.4
|
)
|
|
1.2
|
|
|
(6.5
|
)
|
|
0.9
|
|
|
(20.6
|
)
|
|
0.9
|
|
|
(23.3
|
)
|
|
1.1
|
|
||||
|
Equity in income of non-consolidated entities and other, net(3)
|
(9.3
|
)
|
|
1.3
|
|
|
(8.6
|
)
|
|
1.2
|
|
|
(26.3
|
)
|
|
1.2
|
|
|
(19.6
|
)
|
|
0.9
|
|
||||
|
Provision for income taxes(3)
|
14.4
|
|
|
2.0
|
|
|
18.0
|
|
|
2.6
|
|
|
63.9
|
|
|
2.8
|
|
|
42.3
|
|
|
1.9
|
|
||||
|
Net income attributable to controlling interest(3)
|
$
|
21.9
|
|
|
3.0
|
|
|
$
|
26.7
|
|
|
3.8
|
|
|
$
|
98.4
|
|
|
4.3
|
|
|
$
|
59.3
|
|
|
2.7
|
|
|
Attendance (in thousands)
|
51,136
|
|
|
*
|
|
|
50,814
|
|
|
*
|
|
|
160,819
|
|
|
*
|
|
|
162,035
|
|
|
*
|
|
||||
|
Average ticket price(4)
|
$
|
9.19
|
|
|
*
|
|
|
$
|
9.07
|
|
|
*
|
|
|
$
|
9.28
|
|
|
*
|
|
|
$
|
9.06
|
|
|
*
|
|
|
Average concessions per patron(5)
|
$
|
4.20
|
|
|
*
|
|
|
$
|
3.83
|
|
|
*
|
|
|
$
|
4.11
|
|
|
*
|
|
|
$
|
3.75
|
|
|
*
|
|
|
(1)
|
Percentage of revenues calculated as a percentage of admissions revenues.
|
|
(2)
|
Percentage of revenues calculated as a percentage of concessions revenues.
|
|
(3)
|
Percentage of revenues calculated as a percentage of total revenues.
|
|
(4)
|
Calculated as admissions revenues/attendance.
|
|
(5)
|
Calculated as concessions revenues/attendance.
|
|
|
Q3 2015 Period
|
|
Q3 2014 Period
|
|
Fiscal 2015 Period
|
|
Fiscal 2014 Period
|
||||||||
|
EBITDA
|
$
|
122.4
|
|
|
$
|
125.9
|
|
|
$
|
419.8
|
|
|
$
|
349.9
|
|
|
Interest expense, net
|
(33.3
|
)
|
|
(29.3
|
)
|
|
(96.5
|
)
|
|
(94.0
|
)
|
||||
|
Provision for income taxes
|
(14.4
|
)
|
|
(18.0
|
)
|
|
(63.9
|
)
|
|
(42.3
|
)
|
||||
|
Deferred income taxes
|
(9.7
|
)
|
|
(7.2
|
)
|
|
(22.5
|
)
|
|
(7.7
|
)
|
||||
|
Changes in operating assets and liabilities
|
(155.5
|
)
|
|
(96.5
|
)
|
|
(59.7
|
)
|
|
(87.4
|
)
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
5.7
|
|
|
62.4
|
|
||||
|
Landlord contributions
|
13.4
|
|
|
1.2
|
|
|
27.5
|
|
|
2.9
|
|
||||
|
Other items, net
|
4.2
|
|
|
(4.0
|
)
|
|
6.3
|
|
|
1.2
|
|
||||
|
Net cash (used in) provided by operating activities
|
$
|
(72.9
|
)
|
|
$
|
(27.9
|
)
|
|
$
|
216.7
|
|
|
$
|
185.0
|
|
|
|
|
Payments Due By Period
|
||||||||||||||||||
|
|
|
Total
|
|
Current
|
|
13 - 36 months
|
|
37 - 60 months
|
|
After
60 months
|
||||||||||
|
Contractual Cash Obligations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Debt obligations(1)
|
|
$
|
2,245.6
|
|
|
$
|
13.6
|
|
|
$
|
22.1
|
|
|
$
|
22.1
|
|
|
$
|
2,187.8
|
|
|
Future interest on debt obligations(2)
|
|
781.8
|
|
|
114.1
|
|
|
224.1
|
|
|
217.1
|
|
|
226.5
|
|
|||||
|
Capital lease obligations, including interest(3)
|
|
19.7
|
|
|
3.4
|
|
|
4.4
|
|
|
1.8
|
|
|
10.1
|
|
|||||
|
Lease financing arrangements, including interest(3)
|
|
135.1
|
|
|
20.9
|
|
|
42.5
|
|
|
34.2
|
|
|
37.5
|
|
|||||
|
Purchase commitments(4)
|
|
90.2
|
|
|
65.3
|
|
|
23.0
|
|
|
1.9
|
|
|
—
|
|
|||||
|
Operating leases(5)
|
|
2,930.4
|
|
|
422.9
|
|
|
781.0
|
|
|
600.5
|
|
|
1,126.0
|
|
|||||
|
FIN 48 liabilities(6)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
|
$
|
6,202.8
|
|
|
$
|
640.2
|
|
|
$
|
1,097.1
|
|
|
$
|
877.6
|
|
|
$
|
3,587.9
|
|
|
|
|
Amount of Commitment Expiration per Period
|
||||||||||||||||||
|
|
|
Total
Amounts
Available
|
|
Current
|
|
13 - 36 months
|
|
37 - 60 months
|
|
After
60 months
|
||||||||||
|
Other Commercial Commitments(7)
|
|
$
|
85.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
85.0
|
|
|
$
|
—
|
|
|
(1)
|
These amounts are included on our unaudited consolidated balance sheet as of
September 30, 2015
. Our Amended Senior Credit Facility provides for mandatory prepayments under certain scenarios as further described in Note 4—"Debt Obligations."
|
|
(2)
|
Future interest payments on the Company's unhedged debt obligations (consisting of approximately $511.1 million of variable interest rate borrowings under the New Term Facility, $775.0 million outstanding under the 5
3
/
4
% Senior Notes Due 2022, $250.0 million outstanding under the 5
3
/
4
% Senior Notes Due 2023, $250.0 million outstanding under the 5
3
/
4
% Senior Notes Due 2025 and approximately
$9.5 million
of other debt obligations) are based on the stated fixed rate or in the case of the $511.1 million of variable interest rate borrowings under the New Term Facility, the current interest rate specified in our Amended Senior Credit Facility as of
September 30, 2015
(3.75%). Future interest payments on the Company's hedged indebtedness as of
September 30, 2015
(the remaining $450.0 million of borrowings under the New Term Facility) are based on (1) the applicable margin (as defined in Note 4—"Debt Obligations") as of
September 30, 2015
(3.0%) and (2) the expected fixed interest payments under the Company's three effective interest rate swap agreements, which are described further detail under Note 11—"Derivative Instruments" to the accompanying unaudited condensed consolidated financial statements.
|
|
(3)
|
The present value of these obligations, excluding interest, is included on our consolidated balance sheet as of
September 30, 2015
. Future interest payments are calculated based on interest rates implicit in the underlying leases, which have a weighted average interest rate of 11.29%, maturing in various installments through 2028. Refer to Note 4—"Debt Obligations" to the accompanying unaudited condensed consolidated financial statements and Note 5 to the 2014 Audited Consolidated Financial Statements for additional information about our capital lease obligations and lease financing arrangements.
|
|
(4)
|
Includes estimated capital expenditures and investments to which we were committed as of
September 30, 2015
, including improvements associated with existing theatres (including luxury reclining seating), the construction of new theatres and investments in non-consolidated entities. With respect to our luxury reclining seating conversions, we expect to receive approximately $28.7 million in landlord contributions to partially cover the costs of such conversions.
|
|
(5)
|
We enter into operating leases in the ordinary course of business. Such lease agreements provide us with the option to renew the leases at defined or then fair value rental rates for various periods. Our future operating lease obligations would change if we exercised these renewal options or if we enter into additional operating lease agreements. Our operating lease obligations are further described in Note 6 to the 2014 Audited Consolidated Financial Statements.
|
|
(6)
|
The table does not include approximately $8.1 million of recorded liabilities associated with unrecognized state tax benefits because the timing of the related payments was not reasonably estimable as of
September 30, 2015
.
|
|
(7)
|
In addition, as of
September 30, 2015
, Regal Cinemas had approximately $82.3 million available for drawing under the $85.0 million New Revolving Facility. Regal Cinemas also maintains a sublimit within the New Revolving Facility of $10.0 million for short-term loans and $30.0 million for letters of credit.
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
|
|
31.1
|
|
|
Rule 13a-14(a) Certification of Chief Executive Officer of Regal
|
|
|
|
|
|
|
31.2
|
|
|
Rule 13a-14(a) Certification of Chief Financial Officer of Regal
|
|
|
|
|
|
|
32
|
|
|
Section 1350 Certifications
|
|
|
|
|
|
|
101
|
|
|
Financial statements from the quarterly report on Form 10-Q of Regal Entertainment Group for the quarter ended September 30, 2015, filed on November 9, 2015, formatted in XBRL: (i) the Unaudited Condensed Consolidated Balance Sheets, (ii) the Unaudited Condensed Consolidated Statements of Income, (iii) the Unaudited Condensed Consolidated Statements of Comprehensive Income, (iv) the Unaudited Condensed Consolidated Statements of Cash Flows and (v) the Notes to Unaudited Condensed Consolidated Financial Statements tagged as detailed text
|
|
|
REGAL ENTERTAINMENT GROUP
|
|
|
|
|
|
|
Date: November 9, 2015
|
By:
|
/s/ AMY E. MILES
|
|
|
|
Amy E. Miles
|
|
|
|
Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
Date: November 9, 2015
|
By:
|
/s/ DAVID H. OWNBY
|
|
|
|
David H. Ownby
|
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer)
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
|
|
31.1
|
|
|
Rule 13a-14(a) Certification of Chief Executive Officer of Regal
|
|
|
|
|
|
|
31.2
|
|
|
Rule 13a-14(a) Certification of Chief Financial Officer of Regal
|
|
|
|
|
|
|
32
|
|
|
Section 1350 Certifications
|
|
|
|
|
|
|
101
|
|
|
Financial statements from the quarterly report on Form 10-Q of Regal Entertainment Group for the quarter ended September 30, 2015, filed on November 9, 2015, formatted in XBRL: (i) the Unaudited Condensed Consolidated Balance Sheets, (ii) the Unaudited Condensed Consolidated Statements of Income, (iii) the Unaudited Condensed Consolidated Statements of Comprehensive Income, (iv) the Unaudited Condensed Consolidated Statements of Cash Flows and (v) the Notes to Unaudited Condensed Consolidated Financial Statements tagged as detailed text
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|