IMAX CORPORATION NEW YORK, July 24, 2014 /PRNewswire/ -- IMAX Corporation (NYSE: IMAX; TSX: IMX) today reported second quarter 2014 revenues of $79.1 million, adjusted EBITDA as calculated in accordance with the Company's credit facility of $32.8 million, adjusted net income, after non-controlling interest, of $17.2 million, or $0.25 per diluted share, and reported net income, after non-controlling interest, of $13.3 million, or $0.19 per diluted share.
http://photos.prnewswire.com/prnvar/20111107/MM01969LOGO
"During the second quarter, we showed operating leverage, delivering strong growth in net earnings, which translated to operating cash flow growth in the period. Our bottom line financials reflected expanding margins and continued cost controls," stated Richard L. Gelfond, Chief Executive Officer of IMAX Corporation. "We also made strides in the quarter with respect to key 2014 initiatives, including expanding the network, developing our world-class laser projection system and testing new marketing strategies, which we believe will help further position us to take full advantage of the potentially very strong film slates in 2015 and 2016."
Network Growth Update
The total IMAX® theater network consisted of 868 systems as of June 30, 2014, of which 735 were in commercial multiplexes. There were 419 theaters in backlog as of June 30, 2014, compared to 284 in backlog as of June 30, 2013. In the second quarter of 2014, the Company signed contracts for 24 theaters, of which 20 were for new locations and 4 were for upgrades. In the quarter, the Company installed 34 IMAX theater systems, 30 of which were for new theater locations and 12 of which were installed in China. For a breakdown of theater system signings, installations, network and backlog by type, please see the end of this press release.
"The IMAX network has grown significantly in China over the past several years, from just 9 theaters in 2008 to over 160 today, and just this week we announced another deal for 19 theaters in China with Shanghai Film Company," Gelfond continued. "Couple this with stellar box office performances from films such as Transformers 4, which has become our biggest grossing film ever in China, and I believe it is clear how strong our business and brand have become in China. It is with this in mind that we announced earlier in the quarter the strategic investment by two Chinese investors for 20% of our IMAX China business, which we believe can help us further grow that business and unlock significant value for our IMAX shareholders."
Second-Quarter Segment Results
-- Revenue from sales and sales-type leases was $14.5 million in the second
quarter of 2014, compared to $17.1 million in the second quarter of
2013, in connection with the installation of 11 full, new theater
systems under sales and sales-type lease arrangements in the most recent
second quarter, compared to the 11 sales and sales-type theaters the
Company installed in the second quarter of 2013. In addition, there
were 4 digital system upgrades, of which two were under a short term
operating lease, in existing locations in the second quarter of 2014,
compared to one upgrade in the second quarter of 2013.
-- Revenue from joint revenue-sharing arrangements was $19.4 million in the
quarter, compared to $18.3 million in the prior-year period. During the
quarter, the Company installed 19 new theaters under joint
revenue-sharing arrangements, compared to 18 in the year-ago period.
The Company had 408 theaters operating under joint revenue-sharing
arrangements as of June 30, 2014, as compared to 336 theaters one year
prior.
-- Production and IMAX DMR® (Digital Re-Mastering) revenues were $24.1
million in the second quarter of 2014, compared to $26.0 million in the
second quarter of 2013. Gross box office from DMR titles was $216.0
million in the second quarter of 2014, compared to $219.7 million in the
prior-year period. The average global DMR box office per screen in the
second quarter of 2014 was $299,800 compared to $353,300 in the
prior-year period.
Conference Call
The Company will host a conference call today at 8:30 AM ET to discuss its second quarter 2014 financial results. To access the call via telephone, interested parties in the US and Canada should dial (800) 524-8950 approximately 5 to 10 minutes before it begins. International callers should dial (416) 260-0113. The participant passcode for the call is 1883257. This call is also being webcast by Thomson Financial and can be accessed on the 'Investor Relations' section of www.imax.com. A replay of the call will be available via webcast on the 'Investor Relations' section of www.imax.com or via telephone by dialing (888) 203-1112 (US and Canada), or (647) 436-0148 (international). The Conference ID for the telephone replay is 1883257
About IMAX Corporation
IMAX, an innovator in entertainment technology, combines proprietary software, architecture and equipment to create experiences that take you beyond the edge of your seat to a world you've never imagined. Top filmmakers and studios are utilizing IMAX theaters to connect with audiences in extraordinary ways, and, as such, IMAX's network is among the most important and successful theatrical distribution platforms for major event films around the globe.
IMAX is headquartered in New York, Toronto and Los Angeles, with offices in London, Tokyo, Shanghai and Beijing. As of June 30, 2014, there were 868 IMAX theaters (735 commercial multiplexes, 19 commercial destinations and 114 institutions) in 59 countries.
IMAX®, IMAX® 3D, IMAX DMR®, Experience It In IMAX®, An IMAX 3D Experience®, The IMAX Experience®, IMAX Is Believing® and IMAX nXos® are trademarks of IMAX Corporation. More information about the Company can be found at www.imax.com. You may also connect with IMAX on Facebook (www.facebook.com/imax), Twitter (www.twitter.com/imax) and YouTube (www.youtube.com/imaxmovies).
This press release contains forward looking statements that are based on IMAX management's assumptions and existing information and involve certain risks and uncertainties which could cause actual results to differ materially from future results expressed or implied by such forward looking statements. Important factors that could affect these statements include, but are not limited to, general economic, market or business conditions; the opportunities (or lack thereof) that may be presented to and pursued by the Company; the performance of IMAX DMR films; competitive actions by other companies; conditions in the in-home and out-of-home entertainment industries; the signing of theater system agreements; changes in laws or regulations; conditions, changes and developments in the commercial exhibition industry; the failure to convert theater system backlog into revenue; risks associated with investments and operations in foreign jurisdictions and any future international expansion, including those related to economic, political and regulatory policies of local governments and laws and policies of the United States and Canada; risks related to the Company's growth and operations in China; the failure to respond to change and advancements in digital technology; risks related to the acquisition of AMC Entertainment Holdings, Inc. by Dalian Wanda Group Co., Ltd.; risks related to new business initiatives; the potential impact of increased competition in the markets within which the Company operates; risks related to the Company's inability to protect the Company's intellectual property; risks related to Eastman Kodak bankruptcy and the possibility of constrained film supply; risks related to the Company's implementation of a new enterprise resource planning system; risks related to the Company's prior restatements and the related litigation; and other factors, many of which are beyond the control of the Company. These factors, other risks and uncertainties and financial details are discussed in IMAX's most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q.
For additional information please contact:
Investors: Media:
IMAX Corporation, New York IMAX Corporation, New York
Teri Loxam Ann Sommerlath
212-821-0100 212-821-0155
tloxam@imax.com asommerlath@imax.com
Business Media: Entertainment Media:
Sloane & Company, New York Principal Communications Group, Los Angeles
Whit Clay Melissa Zuckerman/Paul Pflug
212-446-1864 323-658-1555
wclay@sloanepr.com melissa@pcommgroup.com
paul@pcommgroup.com
Additional Information
Signings and
Installations
--------------
June 30, 2014
Three Months
Ended June 30,
--------------
Theater Signings: 2014 2013
----
Full new sales and sales-type
lease arrangements 17 18 (1)
New joint revenue sharing
arrangements 3 7
---
Total new
theaters 20 25
Upgrades of IMAX theater systems 4 (2)(3) 9 (2)(3)
Total Theater
Signings 24 34
===
Three Months
Ended June 30,
--------------
Theater
Installations: 2014 2013
----
Full new sales and sales-type
lease arrangements 11 11
New joint revenue sharing
arrangements 19 18
--- ---
Total new
theaters 30 29
Upgrades of IMAX theater systems 4 (3) 1
Total Theater
Installations 34 30
===
As of June 30,
--------------
Theater Backlog: 2014 2013
----
New sales and sales-type lease
arrangements 155 140
New joint revenue sharing
arrangements 242 124
Total new
theaters 397 264
Upgrades of IMAX theater systems 22 20
Total Theaters in
Backlog 419 (4) 284 (5)
=== ===
As of June 30,
--------------
Theater Network: 2014 2013
----
Commercial
Multiplex
Theaters:
Sales and sales-type lease
arrangements 327 298
Joint revenue sharing arrangements 408 336
Total Commercial
Multiplex
Theaters 735 634
Commercial
Destination
Theaters 19 19
Institutional
Theaters 114 114
Total IMAX
Theater Network 868 767
===
(1) Includes one signing which replaced
theaters under an existing arrangement in
backlog.
(2) Includes two signings for the installation
of laser-based digital systems in
existing theater locations (2013 - five).
(3) Includes one signing and two installations
of upgrades to xenon-based digital
systems under short-term operating lease
arrangements (2013 - 3 signings).
(4) Includes 22 upgrades to a digital theater
system, in existing IMAX theater
locations (22 laser, of which 4 are under
joint revenue sharing arrangements).
(5) Includes 20 upgrades to a digital theater
system, in existing IMAX theater
locations (8 xenon and 12 laser, of which
3 are under joint revenue sharing
arrangements).
Additional Information (continued)
2014 DMR Films:
To date, IMAX has announced 26 titles so far to be released in 2014. The Company released 38 titles in 2013. The Company remains in discussions with virtually every major studio regarding future titles and expects the total number of titles in 2014 to be similar to that in 2013.
-- Jack Ryan: Shadow Recruit: The IMAX Experience (Paramount Pictures,
January 2014);
-- I, Frankenstein: An IMAX 3D Experience (Lionsgate, January 2014);
-- The Monkey King: The IMAX Experience (Global Star Productions, January
2014, China only);
-- Robocop: The IMAX Experience (Metro-Goldwyn-Mayer Studios, Inc.,
February 2014);
-- 300: Rise of an Empire: An IMAX 3D Experience (Warner Bros. Pictures,
March 2014);
-- Need for Speed: An IMAX 3D Experience (Walt Disney Studios, March 2014,
select international markets);
-- Divergent: The IMAX Experience (Summit Entertainment, March 2014);
-- Noah: The IMAX Experience (Paramount Pictures, March 2014);
-- Captain America: The Winter Soldier: An IMAX 3D Experience (Marvel
Entertainment, April 2014);
-- Transcendence: The IMAX Experience (Warner Bros. Pictures, April 2014);
-- The Amazing Spider-Man 2: An IMAX 3D Experience (Sony Pictures, May
2014);
-- Godzilla: An IMAX 3D Experience (Warner Bros. Pictures, May 2014);
-- Coming Home: The IMAX Experience (Le Vision Pictures, May 2014, China
Only);
-- Maleficent: An IMAX 3D Experience (Walt Disney Studios, May 2014);
-- Edge of Tomorrow: An IMAX 3D Experience (Warner Bros. Pictures, June
2014);
-- How to Train Your Dragon 2: An IMAX 3D Experience (DreamWorks
Animation, June 2014);
-- Transformers: Age of Extinction: An IMAX 3D Experience (Paramount
Pictures, June 2014);
-- Hercules: An IMAX 3D Experience (Paramount Pictures, July 2014);
-- Guardians of the Galaxy: An IMAX 3D Experience (Walt Disney Studios,
August 2014);
-- Teenage Mutant Ninja Turtles: An IMAX 3D Experience (Paramount Pictures,
August 2014, select international markets);
-- Lucy: The IMAX Experience (Universal Pictures, August 2014, select
international markets);
-- Forest Gump: The IMAX Experience (Paramount Pictures, September 2014);
-- The Equalizer: An IMAX 3D Experience (Sony Pictures, September 2014);
-- Dracula Untold: The IMAX Experience (Universal Studios, October 2014);
-- Interstellar: The IMAX Experience (Paramount Pictures and Warner Bros.
Pictures, November 2014); and
-- The Hobbit: The Battle of the Five Armies: An IMAX 3D Experience (Warner
Bros. Pictures, December 2014).
IMAX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
In accordance with United States Generally Accepted Accounting Principles
(In thousands of U.S. dollars, except per share amounts)
(Unaudited)
Three Months Six Months
Ended June 30, Ended June 30,
-------------- --------------
2014 2013 2014 2013
---- ---- ---- ----
Revenues
Equipment and product sales $19,502 $20,347 $25,856 $31,026
Services 39,742 41,519 68,614 68,175
Rentals 17,841 17,823 28,632 27,795
Finance income 2,060 2,024 4,240 4,008
Other - - - 375
--- --- --- ---
79,145 81,713 127,342 131,379
------ ------ ------- -------
Costs and expenses applicable to revenues
Equipment and product sales 9,366 11,416 13,085 16,475
Services 17,180 22,487 31,530 37,451
Rentals 4,805 4,175 8,525 7,628
31,351 38,078 53,140 61,554
------ ------ ------ ------
Gross margin 47,794 43,635 74,202 69,825
Selling, general and administrative expenses 23,498 22,110 44,810 41,771
(including share-based compensation expense of $4.7 million and
$7.9 million for the three and six months ended June 30, 2014,
respectively (2013- expense of $3.1 million and $5.9 million,
respectively))
Gain on curtailment of postretirement benefit plan - - - (2,185)
Research and development 3,309 3,659 6,908 7,293
Amortization of intangibles 416 373 818 737
Receivable provisions, net of recoveries 329 55 616 55
Impairment of available-for-sale investment 650 - 650 -
--- --- --- ---
Income from operations 19,592 17,438 20,400 22,154
Interest income 24 12 40 25
Interest expense (268) (348) (534) (693)
---- ---- ---- ----
Income from operations before income taxes 19,348 17,102 19,906 21,486
Provision for income taxes (5,407) (4,813) (5,479) (6,016)
Loss from equity-accounted investments, net of tax (162) (434) (424) (654)
---- ---- ---- ----
Income from continuing operations 13,779 11,855 14,003 14,816
Net (loss) income from discontinued operations, net of tax - (39) 355 (139)
--- --- --- ----
Net income 13,779 11,816 14,358 14,677
Less: Net income attributable to non-controlling interests (472) - (472) -
---- --- ---- ---
Net income attributable to Common Shareholders $13,307 $11,816 $13,886 $14,677
======= ======= ======= =======
Net income per share - basic:
Net income per share from continuing operations $0.19 (1) $ $0.20 (1) $0.22
0.18
Net income per share from discontinued operations - 0.01 -
-
---
$0.19 (1) $0.18 $0.21 (1) $0.22
===== ===== ===== =====
Net income per share - diluted:
Net income per share from continuing operations $0.19 (1) $ $0.19 (1) $0.21
0.17
Net income per share from discontinued operations - 0.01 -
-
---
$0.19 (1) $ $0.20 (1) $0.21
0.17
====
Weighted average number of shares outstanding (000's):
Basic 68,228 66,952 68,068 66,799
Fully diluted 69,452 69,448 68,769
68,893
Additional Disclosure:
Depreciation and amortization(2) $8,390 $11,610 $15,945 $20,201
(1) Includes impact of $0.1 million of accretion charges associated with redeemable common stock.
(2) Includes $0.1 million and $0.3 million of amortization of deferred financing costs charged to interest expense for the three and six months ended June 30, 2014, respectively (2013 - $0.1 million and $0.2 million, respectively).
IMAX CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
In accordance with United States Generally Accepted Accounting Principles
(in thousands of U.S. dollars)
(Unaudited)
As at As at
June 30, December 31,
2014 2013
---- ----
Assets
Cash and cash equivalents $75,087 $29,546
Accounts receivable, net of allowance for doubtful accounts of $837 (December 31, 2013 - $887) 73,023 73,074
Financing receivables 104,869 107,110
Inventories 16,764 9,825
Prepaid expenses 4,444 3,602
Film assets 6,994 7,076
Property, plant and equipment 150,819 132,847
Other assets 19,068 27,034
Deferred income taxes 21,158 24,259
Other intangible assets 26,979 27,745
Goodwill 39,027 39,027
Total assets $538,232 $481,145
======== ========
Liabilities
Accounts payable $12,488 $19,396
Accrued and other liabilities 56,192 65,232
Deferred revenue 88,134 76,932
Total liabilities 156,814 161,560
------- -------
Commitments and contingencies
Non-controlling interests 37,546 -
------ ---
Shareholders' equity
Capital stock, common shares - no par value. Authorized - unlimited number.
Issued and outstanding - 68,423,128 (December 31, 2013 - 67,841,233) 332,611 327,313
Other equity 41,056 36,452
Accumulated deficit (29,307) (43,051)
Accumulated other comprehensive loss (488) (1,129)
---- ------
Total shareholders' equity 343,872 319,585
------- -------
Total liabilities and shareholders' equity $538,232 $481,145
======== ========
IMAX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
In accordance with United States Generally Accepted Accounting Principles
(in thousands of U.S. dollars)
(Unaudited)
Six Months Ended June 30,
-------------------------
Cash provided by (used in): 2014 2013
---- ----
Operating Activities
Net income $14,358 $14,677
Net (income) loss from discontinued
operations (355) 139
Adjustments to reconcile net income to
cash from operations:
Depreciation and amortization 15,945 20,201
Write-downs, net of recoveries 1,579 55
Change in deferred income taxes 2,789 4,481
Stock and other non-cash
compensation 8,090 6,317
Gain on curtailment of
postretirement benefit plan - (2,185)
Unrealized foreign currency
exchange loss 64 874
Loss from equity-accounted
investments 574 654
Investment in film assets (5,147) (12,033)
Changes in other non-cash operating
assets and liabilities (3,219) (25,001)
Net cash provided by (used in) operating
activities from discontinued operations 572 (139)
--- ----
Net cash provided by operating
activities 35,250 8,040
Investing Activities
Purchase of property, plant and
equipment (16,581) (5,054)
Investment in joint revenue sharing
equipment (10,801) (10,393)
Investment in new business ventures - (1,000)
Acquisition of other intangible assets (970) (1,142)
---- ------
Net cash used in investing
activities (28,352) (17,589)
Financing Activities
Issuance of subsidiary shares to non-
controlling interests 40,491 -
Share issuance costs from the issuance
of subsidiary shares to non-
controlling interests (3,556) -
Common shares issued -stock options
exercised 2,657 3,992
Settlement of restricted share units (790) -
Increase in bank indebtedness - 12,000
Repayment of bank indebtedness - (5,000)
Credit facility amendment fees paid - (2,088)
Net cash provided by financing
activities 38,802 8,904
Effects of exchange rate changes on cash (159) 83
---- ---
Increase (decrease) in cash and cash
equivalents during the period 45,541 (562)
Cash and cash equivalents, beginning of
period 29,546 21,336
------ ------
Cash and cash equivalents,
end of period $75,087 $20,774
======= =======
IMAX CORPORATION
SELECTED FINANCIAL DATA
In accordance with United States Generally Accepted Accounting Principles
(in thousands of U.S. dollars)
The Company has seven reportable segments identified by category of product sold or service provided: IMAX systems; theater system maintenance; joint revenue sharing arrangements; film production and IMAX DMR; film distribution; film post-
production; and other. The IMAX systems segment designs, manufactures, sells or leases IMAX theater projection system equipment. The theater system maintenance segment maintains IMAX theater projection system equipment in the IMAX theater
network. The joint revenue sharing arrangements segment provides IMAX theater projection system equipment to an exhibitor in exchange for a share of box-office and concession revenues. The film production and IMAX DMR segment produces films
and performs film re-mastering services. The film distribution segment distributes films for which the Company has distribution rights. The film post-production segment provides film post-production and film print services. The other
segment includes certain IMAX theaters that the Company owns and operates, camera rentals and other miscellaneous items.
Three Months Six Months
Ended June 30, Ended June 30,
-------------- --------------
2014 2013 2014 2013
---- ---- ---- ----
Revenue
IMAX Theater Systems
IMAX Systems
Sales and sales-type leases $14,478 $17,105 $18,985 $26,902
Ongoing rent, fees, and finance income 3,518 3,687 6,771 6,628
Other 3,730 3,569 5,242 5,349
----- ----- ----- -----
21,726 24,361 30,998 38,879
------ ------ ------ ------
Theater system maintenance 8,673 7,952 16,868 15,741
Joint revenue sharing arrangements 19,363 18,336 30,219 27,712
Film
Production and IMAX DMR 24,050 25,952 39,235 40,307
Film distribution and post-production 5,333 5,112 10,022 8,740
29,383 31,064 49,257 49,047
------ ------ ------ ------
Total $79,145 $81,713 $127,342 $131,379
======= ======= ======== ========
Gross margins
IMAX Theater Systems
IMAX systems(1)
Sales and sales-type leases $8,255 $7,154 $9,914 $12,462
Ongoing rent, fees, and finance income 3,334 3,575 6,448 6,481
Other 454 681 16 483
--- --- --- ---
12,043 11,410 16,378 19,426
------ ------ ------ ------
Theater system maintenance 2,781 3,160 5,782 6,214
Joint revenue sharing arrangements(1) 13,378 13,507 20,661 19,643
Film
Production and IMAX DMR(1) 18,634 14,936 29,708 24,149
Film distribution and post-production 958 622 1,673 393
19,592 15,558 31,381 24,542
------ ------ ------ ------
Total $47,794 $43,635 $74,202 $69,825
======= ======= ======= =======
(1) IMAX systems include marketing and commission costs of $0.7 million and $0.9 million for the three and six months ended June 30, 2014, respectively (2013 -$0.4 million and $0.7 million, respectively). Joint revenue sharing arrangements
segment margins include advertising, marketing and commission costs of $1.0 million and $1.2 million for the three and six months ended June 30, 2014, respectively (2013 -$0.9 million and $1.1 million, respectively). Production and DMR
segment margins include marketing costs of $2.0 million and $3.2 million for the three and six months ended June 30, 2014, respectively (2013 -$1.4 million and $2.3 million, respectively). Distribution segment margins include marketing costs
of $0.2 million and $0.4 million for the three and six months ended June 30, 2014, respectively (2013 -less than $0.1 million and $0.1 million, respectively).
IMAX CORPORATION
OTHER INFORMATION
(in thousands of U.S. dollars)
Non-GAAP Financial Measures:
In this release, the Company presents adjusted EBITDA attributable to Common Shareholders, adjusted net income attributable to
Common Shareholders and adjusted net income attributable to Common Shareholders per diluted share as supplemental measures of
performance of the Company, which are not recognized under United States generally accepted accounting principles ("GAAP"). The
Company presents adjusted EBITDA attributable to Common Shareholders, adjusted net income attributable to Common Shareholders
and adjusted net income attributable to Common Shareholders per diluted share because it believes that they are important
supplemental measures of its comparable controllable operating performance and it wants to ensure that its investors fully
understand the impact of its variable share-based compensation, provision for arbitration award and deferred taxes on its net
income. Management uses these measures to review operating performance on a comparable basis from period to period. However,
these non-GAAP measures may not be comparable to similarly titled amounts reported by other companies. Adjusted EBITDA
attributable to Common Shareholders, adjusted net income attributable to Common Shareholders and adjusted net income
attributable to Common Shareholders per diluted share should be considered in addition to, and not as a substitute for, net
The Credit Facility provides that the Company will be required to maintain a Fixed Charge Coverage Ratio (as defined in the
Credit Agreement) of not less than 1.1:1. The Company will also be required to maintain minimum EBITDA (as defined in the
Credit Agreement) of $90.0 million on December 31, 2014, which requirement increases to $100.0 million on December 31, 2015.
The Company must also maintain a Maximum Total Leverage Ratio (as defined in the Credit Agreement) of 2.00:1 on December 31,
2014, which requirement decreases to 1.75:1 on December 31, 2015. The ratio of total debt to EBITDA was nil:1 as at June 30,
2014, where Total Debt (as defined in the Credit Agreement) is the sum of all obligations evidenced by notes, bonds, debentures
or similar instruments and was $nil. EBITDA is calculated as follows:
3 months ended 12 months ended
June 30, 2014 June 30, 2014(1)
------------- ---------------
(In thousands of U.S Dollars)
Net income $13,779 $43,796
Add (subtract):
Loss from equity accounted
investments 162 2,527
Provision for income taxes 5,407 16,221
Interest expense, net of interest
income 244 1,116
Depreciation and amortization,
including film asset amortization 8,258 32,392
Write-downs net of recoveries
including asset impairments and
receivable provisions 1,061 2,860
Stock and other non-cash
compensation 4,809 14,458
EBITDA attributable to non-
controlling interests (2) (889) (889)
$32,831 $112,481
======= ========
(1) Ratio of funded debt calculated using twelve months ended EBITDA.
(2) The EBITDA calculation specified for purposes of the minimum EBITDA covenant excludes the reduction in EBITDA from the
Company's non-controlling interests.
IMAX CORPORATION
OTHER INFORMATION
(in thousands of U.S. dollars)
Adjusted Net Income and Adjusted Diluted Per Share Calculations - Quarter Ended June 30, 2014 vs. 2013:
The Company reported net income attributable to Common Shareholders of $13.3 million or $0.19 per basic and diluted share for the second quarter of 2014, as compared to $11.8 million or $0.18 per basic share and $0.17 per diluted share for the second quarter of 2013.
Net income attributable to Common Shareholders for the second quarter of 2014 includes a $4.7 million charge, or $0.07 per diluted share, for stock-based compensation (2013 - $3.1 million or $0.05 per diluted share). Adjusted net income attributable to Common
Shareholders, which consists of net income attributable to Common Shareholders excluding stock-based compensation expense and the related tax impact, was $17.2 million, or $0.25 per diluted share, in the second quarter of 2014, as compared to adjusted net income
attributable to Common Shareholders of $15.0 million, or $0.22 per diluted share, for the second quarter of 2013. A reconciliation of net income attributable to Common Shareholders, the most directly comparable U.S. GAAP measure, to adjusted net income attributable
to Common Shareholders and adjusted net income attributable to Common Shareholders per diluted share is presented in the table below:
Three Months Ended Three Months Ended
June 30, 2014 June 30, 2013
------------- -------------
Net Income Diluted EPS Net Income Diluted EPS
---------- ----------- ---------- -----------
Reported net income attributable to Common Shareholders $13,307 $0.19 (1) $11,816 $0.17
Adjustments:
Stock-based compensation 4,715 0.07 3,125 0.05
Tax impact on items listed above (828) (0.01) 31 -
Adjusted net income attributable to Common Shareholders $17,194 $0.25 (1) $14,972 $0.22
======= ===== ======= =====
Weighted average diluted shares outstanding 69,452 68,893
====== ======
(1) Includes impact of $0.1 million of accretion charges associated with redeemable common stock.
Adjusted Net Income and Adjusted Diluted Per Share Calculations - Six Months Ended June 30, 2014 vs. 2013:
The Company reported net income attributable to Common Shareholders of $13.9 million or $0.21 per basic share and $0.20 per diluted share for the six months ended June 30, 2014, as compared to $14.7 million or $0.22 per basic share and $0.21 per diluted share for the six
months ended June 30, 2013. Net income attributable to Common Shareholders for the six months ended June 30, 2014 includes a $7.9 million charge, or $0.11 per diluted share, for stock-based compensation (2013 - $5.9 million or $0.09 per diluted share). Adjusted net income
attributable to Common Shareholders, which consists of net income attributable to Common Shareholders excluding stock-based compensation expense and the related tax expense, was $20.4 million, or $0.29 per diluted share, in the six months ended June 30, 2014, as compared to
adjusted net income attributable to Common Shareholders of $20.5 million, or $0.30 per diluted share, for the six months ended June 30, 2013. A reconciliation of net income attributable to Common Shareholders, the most directly comparable U.S. GAAP measure, to adjusted net
income attributable to Common Shareholders and adjusted net income attributable to Common Shareholders per diluted share is presented in the table below:
Six Months Ended Six Months Ended
June 30, 2014 June 30, 2013
------------- -------------
Net Income Diluted EPS Net Income Diluted EPS
---------- ----------- ---------- -----------
Reported net income attributable to Common Shareholders $13,886 $0.20 (1) $14,677 $0.21
Adjustments:
Stock-based compensation 7,903 0.11 5,933 0.09
Tax expense of items listed above (1,343) (0.02) (74) -
------ ----- --- ---
Adjusted net income attributable to Common Shareholders $20,446 $0.29 (1) $20,536 $0.30
======= ===== ======= =====
Weighted average diluted shares outstanding 69,448 68,769
====== ======
(1) Includes impact of $0.1 million of accretion charges associated with redeemable common stock.
Free Cash Flow:
Free cash flow is defined as cash
provided by operating activities
minus cash used in investing
activities (from the consolidated
statements of cash flows). Cash
provided by operating activities
consist of net income, plus
depreciation and amortization,
plus the change in deferred
income taxes, plus other non-
cash items, plus changes in
working capital, less investment
in film assets, plus other
changes in operating assets and
liabilities. Cash used in
investing activities includes
capital expenditures,
acquisitions and other cash used
in investing activities.
Management views free cash flow,
a non-GAAP measure, as a measure
of the Company's after-tax cash
flow available to reduce debt,
add to cash balances, and fund
other financing activities. A
reconciliation of cash provided
by operating activities to free
cash flow is presented in the
table below:
For the
6 months
ended
June 30, 2014
-------------
(In thousands of U.S. Dollars)
Net cash provided by operating
activities $35,250
Net cash used in investing
activities (28,352)
-------
Free cash flow $6,898
======
Logo- http://photos.prnewswire.com/prnh/20111107/MM01969LOGO
SOURCE IMAX Corporation
