IMAX Corporation Reports Second-Quarter 2016 Financial Results
"Demand for
Network Update:
During the quarter, the Company installed 40 theatres, of which 38 were for new theatre locations and two were upgrades. The Company also signed contracts for 95 theatres in the second quarter of 2016. The total
Box Office Update:
Gross box office from IMAX DMR® titles was
"While IMAX faced a challenging comparison to last year's second-quarter box office – which was the highest-grossing box office quarter in Company history – considering the strong outperformance in box office we saw in the first quarter, we believe our portfolio of titles released across the full year will result in an annual box office that is relatively consistent with our historical
Second-Quarter Segment Results
- Revenue from sales and sales-type leases was
$18.7 million in the second quarter of 2016, compared with$18.7 million in the second quarter of 2015. The Company installed 13 full theatre systems under sales and sales-type lease arrangements in the most recent quarter, compared with the 15 full sales-type theatres the Company installed in the second quarter of 2015. - Revenue from joint revenue-sharing arrangements was
$23.9 million in the quarter, compared with$31.6 million in the prior-year period. During the quarter, the Company installed 25 new theatres under joint revenue-sharing arrangements, compared with 20 in the second quarter of 2015. The Company had 559 theatres operating under joint revenue-sharing arrangements as ofJune 30, 2016 , as compared to 477 joint revenue-sharing theatres one year prior. - Production and DMR revenues were
$27.4 million in the second quarter of 2016, compared with$36.6 million in the second quarter of 2015. As mentioned above, gross box office from DMR titles was$260.8 million in the second quarter of 2016, compared with$343.0 million in the prior-year period, which was the highest grossing box office quarter in Company history and included Furious 7, Jurassic World, and Avengers: Age of Ultron last year. The global DMR per screen average in the second quarter of 2016 was$268,200 , compared with$414,600 in same period last year. - Gross margin of 54.8%, compared with 64.4% last year, primarily resulting from lower box office, higher DMR cost and a larger mix of hybrid sales in the quarter.
- Operating expenses (which include SG&A and R&D, and excludes stock-based compensation) were
$27.7 million in the quarter, compared with$26.3 million in the second quarter of 2015.
Share Buybacks
The Company repurchased 1,344,094 shares in the second quarter of 2016, which does not include 68,430 shares purchased in connection with the Company's long-term incentive plan. The Company purchased the shares at an average price of
Conference Call
The Company will host a conference call today at
About
IMAX®, IMAX® 3D, IMAX DMR®, Experience It In IMAX®, An IMAX 3D Experience®, The IMAX Experience®, IMAX Is Believing® and
This press release contains forward looking statements that are based on
Investors: |
Media: |
|
IMAX Corporation, New York |
IMAX Corporation, New York |
|
Jessica Kourakos |
Ann Sommerlath |
|
212-821-0100 |
212-821-0155 |
|
jkourakos@imax.com |
asommerlath@imax.com |
|
Michael Mougias |
Entertainment Media: |
|
Principal Communications Group, Los Angeles |
||
Melissa Zuckerman/Paul Pflug |
||
323-658-1555 |
||
Business Media: |
||
Sloane & Company, New York |
||
Whit Clay |
||
212-446-1864 |
||
Signings and Installations |
||||||
June 30, 2016 |
||||||
Three Months |
||||||
Ended June 30, |
||||||
Theater Signings: |
2016 |
2015 |
||||
Full new sales and sales-type lease arrangements |
19 |
19 |
(1) |
|||
New joint revenue sharing arrangements |
75 |
9 |
||||
Total new theaters |
94 |
28 |
||||
Upgrades of IMAX theater systems |
1 |
2 |
||||
Total Theater Signings |
95 |
30 |
||||
Three Months |
||||||
Ended June 30, |
||||||
Theater Installations: |
2016 |
2015 |
||||
Full new sales and sales-type lease arrangements |
13 |
(2) |
15 |
(2) |
||
New joint revenue sharing arrangements |
25 |
20 |
||||
Total new theaters |
38 |
35 |
||||
Upgrades of IMAX theater systems |
2 |
(3) |
- |
|||
Total Theater Installations |
40 |
35 |
||||
As of June 30, |
||||||
Theater Backlog: |
2016 |
2015 |
||||
New sales and sales-type lease arrangements |
178 |
181 |
||||
New joint revenue sharing arrangements |
264 |
210 |
||||
Total new theaters |
442 |
(4)(5) |
391 |
(4)(6) |
||
As of June 30, |
||||||
Theater Network: |
2016 |
2015 |
||||
Commercial Multiplex Theaters: |
||||||
Sales and sales-type lease arrangements |
431 |
375 |
||||
Joint revenue sharing arrangements |
559 |
477 |
||||
Total Commercial Multiplex Theaters |
990 |
852 |
||||
Commercial Destination Theaters |
16 |
20 |
||||
Institutional Theaters |
96 |
104 |
||||
Total IMAX Theater Network |
1,102 |
976 |
||||
(1) Includes one signing which replaced a theatre system under an existing arrangement in backlog.
(2) Includes one used theater system (2015 – one theater system).
(3) Includes one installation of an upgrade to a laser-based digital system and one upgrade to a xenon-based digital system under sales and sales-type lease arrangements.
(4) Includes 19 laser-based digital theater system configurations (2015 – 73), including upgrades. The Company continues to develop and roll out its laser-based digital projection system.
(5) Includes seven upgrades to a digital theater system, in existing
(6) Includes 24 upgrades to a digital theater system, in existing
Additional Information (continued)
In addition to the 21 IMAX DMR films released to the
- Ice Age: Collision Course: An IMAX 3D Experience (20th Century Fox,
July 2016 ); - The BFG: An IMAX 3D Experience (Walt Disney Studios,
July 2016 ); Jason Bourne : The IMAX Experience (Universal Studios,July 2016 );- Godzilla: Resurgence: The IMAX Experience (
Toho-Towa Company, Ltd. ,July 2016 ,Japan only); - Cold War 2: An IMAX 3D Experience (Edko Films,
July 2016 ,China only); - Ghostbusters: An IMAX 3D Experience (
Sony Pictures ,July 2016 ); - For A Few Bullets: The IMAX Experience (
Wanda Media Co. ,July 2016 ,China only); - Star Trek Beyond: An IMAX 3D Experience (
Paramount Pictures ,July 2016 ); - Skiptrace: An IMAX 3D Experience (Talent Int.,
August 2016 ,China only); - Time Raiders: An IMAX 3D Experience (Le Vision Pictures,
August 2016 ,China only); - Suicide Squad: An IMAX 3D Experience (
Warner Bros . Pictures,August 2016 ); - Ben-Hur: An IMAX 3D Experience (
Paramount Pictures ,August 2016 ); - Sully: The IMAX Experience (
Warner Bros . Pictures,September 2016 ); - The Magnificent Seven: The IMAX Experience (
Sony Pictures ,September 2016 ); - Deepwater Horizon: The IMAX Experience (
Lionsgate Entertainment ,September 2016 ); - Inferno: The IMAX Experience (
Sony Pictures ,October 2016 ); - Jack Reacher: Never Go Back: The IMAX Experience (
Paramount Pictures ,October 2016 ); - The Duelist: The IMAX Experience (
Non-Stop Production LLC ,October 2016 ,Russia only); - Doctor Strange: An IMAX 3D Experience (Walt Disney Studios,
November 2016 ); - Fantastic Beasts and Where to Find Them: An IMAX 3D Experience (
Warner Bros . Pictures,November 2016 ); and - Rogue One: A Star Wars Story: An IMAX 3D Experience (Walt Disney Studios,
December 2016 ).
In addition, the Company will be releasing an
To date, the Company has announced the following 13 titles to be released in 2017 to the
- Attraction: An IMAX 3D Experience (
Art Pictures Studio ,January 2017 ,Russia only); - God Particle: The IMAX Experience (
Paramount Pictures ,February 2017 ); - Untitled Wolverine Film: The IMAX Experience (
20th Century Fox ,March 2017 ); - Kong:
Skull Island : An IMAX 3D Experience (Warner Bros . Pictures,March 2017 ); - Ghost in the Shell: An IMAX 3D Experience (
Paramount Pictures ,March 2017 ); - Guardians of the Galaxy Vol. 2: An IMAX 3D Experience (Walt Disney Studios,
May 2017 ); - Pirates of the Caribbean: Dead Men Tell No Tales: An IMAX 3D Experience (Walt Disney Studios,
May 2017 ); - Transformers: The Last Knight: An IMAX 3D Experience (
Paramount Pictures ,June 2017 ); - Spider-Man: Homecoming: An IMAX 3D Experience (
Sony Pictures ,July 2017 ); Dunkirk : The IMAX Experience (Warner Bros . Pictures,July 2017 );- Thor: Ragnarök: An IMAX 3D Experience (Walt Disney Studios,
November 2017 ); Justice League : An IMAX 3D Experience (Warner Bros . Pictures,November 2017 ); and- Star Wars: Episode VIII: An IMAX 3D Experience (Walt Disney Studios,
December 2017 );
The Company remains in active negotiations with all of the major
IMAX CORPORATION |
|||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||
(In thousands of U.S. dollars, except per share amounts) |
|||||||||||||
(Unaudited) |
|||||||||||||
Three Months |
Six Months |
||||||||||||
Ended June 30, |
Ended June 30, |
||||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||||
Revenues |
|||||||||||||
Equipment and product sales |
$ |
26,489 |
$ |
25,305 |
$ |
50,229 |
$ |
39,741 |
|||||
Services |
41,385 |
50,958 |
85,658 |
82,674 |
|||||||||
Rentals |
20,752 |
28,527 |
42,531 |
42,341 |
|||||||||
Finance income |
2,367 |
2,229 |
4,703 |
4,474 |
|||||||||
Other |
750 |
141 |
750 |
141 |
|||||||||
91,743 |
107,160 |
183,871 |
169,371 |
||||||||||
Costs and expenses applicable to revenues |
|||||||||||||
Equipment and product sales |
15,594 |
13,521 |
33,385 |
21,061 |
|||||||||
Services |
20,528 |
19,495 |
38,124 |
34,302 |
|||||||||
Rentals |
5,298 |
5,109 |
9,863 |
8,992 |
|||||||||
Other |
46 |
- |
46 |
- |
|||||||||
41,466 |
38,125 |
81,418 |
64,355 |
||||||||||
Gross margin |
50,277 |
69,035 |
102,453 |
105,016 |
|||||||||
Selling, general and administrative expenses |
30,436 |
29,023 |
62,020 |
57,375 |
|||||||||
(including share-based compensation expense of $6.2 million and $14.7 million for the three and six months ended June 30, 2016, respectively (2015 - expense of $5.1 million and $10.7 million, respectively)) |
|||||||||||||
Research and development |
3,435 |
2,347 |
7,143 |
6,889 |
|||||||||
Amortization of intangibles |
515 |
443 |
1,006 |
873 |
|||||||||
Receivable provisions, net of recoveries |
230 |
343 |
356 |
348 |
|||||||||
Impairment of investments |
194 |
350 |
194 |
350 |
|||||||||
Income from operations |
15,467 |
36,529 |
31,734 |
39,181 |
|||||||||
Interest income |
380 |
259 |
847 |
505 |
|||||||||
Interest expense |
(458) |
(403) |
(856) |
(707) |
|||||||||
Income from operations before income taxes |
15,389 |
36,385 |
31,725 |
38,979 |
|||||||||
Provision for income taxes |
(3,366) |
(9,256) |
(7,084) |
(9,931) |
|||||||||
Loss from equity-accounted investments, net of tax |
(1,340) |
(749) |
(1,781) |
(1,183) |
|||||||||
Net income |
10,683 |
26,380 |
22,860 |
27,865 |
|||||||||
Less: net income attributable to non-controlling interests |
(2,892) |
(2,030) |
(5,542) |
(3,124) |
|||||||||
Net income attributable to common shareholders |
$ |
7,791 |
$ |
24,350 |
$ |
17,318 |
$ |
24,741 |
|||||
Net income per share attributable to common shareholders - basic & diluted: |
|||||||||||||
Net income per share - basic |
$ |
0.11 |
$ |
0.34 |
$ |
0.25 |
$ |
0.35 |
|||||
Net income per share - diluted |
$ |
0.11 |
$ |
0.34 |
$ |
0.25 |
$ |
0.34 |
|||||
Weighted average number of shares outstanding (000's): |
|||||||||||||
Basic |
67,768 |
69,843 |
68,540 |
69,526 |
|||||||||
Fully Diluted |
68,455 |
71,688 |
69,222 |
71,349 |
|||||||||
Additional Disclosure: |
|||||||||||||
Depreciation and amortization(1) |
$ |
11,626 |
$ |
11,091 |
$ |
22,064 |
$ |
20,724 |
|||||
(1) Includes $0.2 million and $0.3 million of amortization of deferred financing costs charged to interest expense for the three and six months ended June 30, 2016, respectively (2015 - $0.2 million and $0.4 million, respectively).
|
IMAX CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS
|
|||||
(In thousands of U.S. dollars) |
|||||
(Unaudited) |
|||||
As at |
As at |
||||
June 30 |
December 31 |
||||
2016 |
2015 |
||||
Assets |
|||||
Cash and cash equivalents |
$ |
228,081 |
$ |
317,449 |
|
Accounts receivable, net of allowance for doubtful accounts of $1,319 (December 31, 2015 — $1,146) |
94,687 |
97,981 |
|||
Financing receivables |
118,884 |
117,231 |
|||
Inventories |
44,776 |
38,753 |
|||
Prepaid expenses |
8,754 |
6,498 |
|||
Film assets |
16,859 |
14,571 |
|||
Property, plant and equipment |
234,480 |
218,267 |
|||
Other assets |
26,017 |
26,136 |
|||
Deferred income taxes |
25,893 |
26,666 |
|||
Other intangible assets |
29,279 |
28,950 |
|||
Goodwill |
39,027 |
39,027 |
|||
Total assets |
$ |
866,737 |
$ |
931,529 |
|
Liabilities |
|||||
Bank indebtedness |
$ |
28,296 |
$ |
29,276 |
|
Accounts payable |
21,451 |
23,455 |
|||
Accrued and other liabilities |
83,539 |
95,748 |
|||
Deferred revenue |
106,967 |
104,993 |
|||
Total liabilities |
240,253 |
253,472 |
|||
Commitments and contingencies |
|||||
Non-controlling interests |
3,221 |
3,307 |
|||
Shareholders' equity |
|||||
Capital stock common shares — no par value. Authorized — unlimited number. |
|||||
67,112,751 — issued and 67,112,358 — outstanding (December 31, 2015 — 69,673,244 — issued and outstanding) |
435,711 |
448,310 |
|||
Less: Treasury stock held in trust, 393 shares at cost |
(13) |
- |
|||
Other equity |
172,645 |
168,425 |
|||
Accumulated (deficit) earnings |
(34,923) |
15,499 |
|||
Accumulated other comprehensive loss |
(4,471) |
(7,443) |
|||
Total shareholders' equity attributable to common shareholders |
568,949 |
624,791 |
|||
Non-controlling interests |
54,314 |
49,959 |
|||
Total shareholders' equity |
623,263 |
674,750 |
|||
Total liabilities and shareholders' equity |
$ |
866,737 |
$ |
931,529 |
IMAX CORPORATION |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(In thousands of U.S. dollars) |
|||||||
(Unaudited) |
|||||||
Six Months Ended June 30, |
|||||||
2016 |
2015 |
||||||
Cash provided by (used in): |
|||||||
Operating Activities |
|||||||
Net income |
$ |
22,860 |
$ |
27,865 |
|||
Adjustments to reconcile net income to cash from operations: |
|||||||
Depreciation and amortization |
22,064 |
20,724 |
|||||
Write-downs, net of recoveries |
1,249 |
1,457 |
|||||
Change in deferred income taxes |
(29) |
2,232 |
|||||
Stock and other non-cash compensation |
15,014 |
10,861 |
|||||
Unrealized foreign currency exchange (gain) loss |
(583) |
851 |
|||||
Loss from equity-accounted investments |
1,980 |
1,923 |
|||||
Gain on non-cash contribution to equity-accounted investees |
(199) |
(740) |
|||||
Investment in film assets |
(10,890) |
(7,404) |
|||||
Changes in other non-cash operating assets and liabilities |
(15,399) |
(39,271) |
|||||
Net cash (used in) provided by operating activities |
36,067 |
18,498 |
|||||
Investing Activities |
|||||||
Purchase of property, plant and equipment |
(8,472) |
(34,920) |
|||||
Investment in joint revenue sharing equipment |
(20,700) |
(11,613) |
|||||
Acquisition of other intangible assets |
(1,691) |
(2,972) |
|||||
Net cash used in investing activities |
(30,863) |
(49,505) |
|||||
Financing Activities |
|||||||
Increase in bank indebtedness |
- |
17,568 |
|||||
Repayment of bank indebtedness |
(1,000) |
- |
|||||
Repurchase of common shares |
(85,714) |
- |
|||||
Settlement of restricted share units and options |
(8,369) |
(4,988) |
|||||
Common shares issued - stock options exercised |
3,582 |
22,850 |
|||||
Taxes paid on secondary sale and repatriation dividend |
(2,991) |
- |
|||||
Taxes withheld and paid on employee stock awards vested |
(73) |
- |
|||||
Treasury stock purchased for future settlement of restricted share units |
(13) |
(1,214) |
|||||
Credit facility amendment fees paid |
- |
(1,161) |
|||||
Issuance of subsidiary shares to non-controlling interests - private offering |
- |
40,000 |
|||||
Share issuance costs from the issuance of subsidiary shares to non-controlling |
|||||||
interests - private offering |
- |
(2,000) |
|||||
Net cash (used in) provided by financing activities |
(94,578) |
71,055 |
|||||
Effects of exchange rate changes on cash |
6 |
(168) |
|||||
(Decrease) increase in cash and cash equivalents during period |
(89,368) |
39,880 |
|||||
Cash and cash equivalents, beginning of period |
317,449 |
106,503 |
|||||
Cash and cash equivalents, end of period |
$ |
228,081 |
$ |
146,383 |
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:
Three Months |
Six Months |
|||||||||||||
Ended June 30, |
Ended June 30, |
|||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||
Revenue |
||||||||||||||
IMAX Theater Systems |
||||||||||||||
IMAX Systems |
||||||||||||||
Sales and sales-type leases |
$ |
18,720 |
$ |
18,674 |
$ |
36,718 |
$ |
27,289 |
||||||
Ongoing rent, fees, and finance income |
4,241 |
3,691 |
8,103 |
7,190 |
||||||||||
Other |
5,009 |
4,674 |
9,490 |
8,099 |
||||||||||
27,970 |
27,039 |
54,311 |
42,578 |
|||||||||||
Theater System Maintenance |
9,912 |
9,158 |
19,738 |
18,008 |
||||||||||
Joint Revenue Sharing Arrangements |
23,856 |
31,594 |
47,242 |
47,462 |
||||||||||
Film |
||||||||||||||
Production and IMAX DMR |
27,413 |
36,603 |
57,218 |
54,279 |
||||||||||
Film distribution and post-production |
2,592 |
2,766 |
5,362 |
7,044 |
||||||||||
30,005 |
39,369 |
62,580 |
61,323 |
|||||||||||
Total |
$ |
91,743 |
$ |
107,160 |
$ |
183,871 |
$ |
169,371 |
||||||
Gross margins |
||||||||||||||
IMAX Theater Systems |
||||||||||||||
IMAX systems(1) |
||||||||||||||
Sales and sales-type leases |
$ |
9,540 |
$ |
10,038 |
$ |
13,859 |
$ |
14,945 |
||||||
Ongoing rent, fees, and finance income |
4,135 |
3,499 |
7,650 |
6,777 |
||||||||||
Other |
162 |
(114) |
(320) |
(154) |
||||||||||
13,837 |
13,423 |
21,189 |
21,568 |
|||||||||||
Theater System Maintenance |
3,370 |
3,089 |
6,809 |
6,370 |
||||||||||
Joint Revenue Sharing Arrangements(1) |
15,744 |
24,069 |
33,736 |
34,686 |
||||||||||
Film |
||||||||||||||
Production and IMAX DMR(1) |
17,127 |
28,488 |
39,950 |
41,713 |
||||||||||
Film distribution and post-production(1) |
199 |
(34) |
769 |
679 |
||||||||||
17,326 |
28,454 |
40,719 |
42,392 |
|||||||||||
Total |
$ |
50,277 |
$ |
69,035 |
$ |
102,453 |
$ |
105,016 |
||||||
__________________ |
||||||||||||||
(1) |
IMAX systems include marketing and commission costs of $0.6 million and $1.1 million for the three and six months ended June 30, 2016, respectively (2015 - $0.6 million and $0.9 million, respectively). Joint revenue sharing arrangements segment margins include advertising, marketing and commission costs of $1.4 million and $1.5 million for the three and six months ended June 30, 2016, respectively (2015 - $1.3 million and $1.4 million, respectively). Production and DMR segment margins include marketing costs of $5.2 million and $7.5 million for the three and six months ended June 30, 2016, respectively (2015 - $3.6 million and $4.9 million, respectively). Distribution segment margins include marketing expense of $0.8 million and $1.5 million for the three and six months ended June 30, 2016, respectively (2015 - cost of less than $0.1 million and cost recovery of $0.1 million, respectively). |
OTHER INFORMATION
(in thousands of U.S. dollars)
Non-GAAP Financial Measures:
In this release, the Company presents adjusted net income, adjusted net income per diluted share, 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 U.S. GAAP. The Company presents adjusted net income and adjusted net income 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 stock-based compensation (net of any related tax impact) on net income. In addition, the Company presents 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 financial results and could potentially distort the analysis of trends in business performance and it wants to ensure that its investors fully understand the impact of net income attributable to non-controlling interests and its stock-based compensation (net of any related tax impact) in determining net income attributable to common shareholders. 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 net income, adjusted net income per diluted share, 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 income and net income attributable to common shareholders and other measures of financial performance reported in accordance with U.S. GAAP.
The Credit Facility provides that the Company will be required at all times to satisfy a Minimum Liquidity Test (as defined in the Credit Agreement) of at least
For the |
For the |
For the |
|||||||
3 months ended |
12 months ended |
3 months ended |
|||||||
June 30, 2016 |
June 30, 2016 |
(1) |
June 30, 2015 |
||||||
(In thousands of U.S. Dollars) |
|||||||||
Net income |
$ |
10,683 |
$ |
59,619 |
$ |
26,380 |
|||
Add (subtract): |
|||||||||
Loss from equity accounted investments |
1,340 |
3,000 |
749 |
||||||
Provision for income taxes |
3,366 |
17,205 |
9,256 |
||||||
Interest expense, net of interest income |
78 |
500 |
144 |
||||||
Depreciation and amortization, including film asset amortization |
11,496 |
43,252 |
10,861 |
||||||
Write-downs, net of recoveries including asset impairments and |
|||||||||
receivable provisions |
601 |
3,517 |
1,329 |
||||||
Stock and other non-cash compensation |
6,347 |
26,532 |
5,195 |
||||||
EBITDA before non-controlling interests |
33,911 |
153,625 |
53,914 |
||||||
EBITDA attributable to non-controlling interests(2) |
(4,876) |
(18,667) |
(3,538) |
||||||
EBITDA attributable to common shareholders |
$ |
29,035 |
$ |
134,958 |
$ |
50,376 |
|||
__________________ |
|||||||||
(1) |
Ratio of funded debt calculated using twelve months ended EBITDA. |
||||||||
(2) |
The EBITDA calculation specified for purpose of the minimum EBITDA covenant excludes the reduction in EBITDA from the Company's non-controlling interests. |
OTHER INFORMATION
(in thousands of U.S. dollars)
Adjusted Net Income and Adjusted Diluted Per Share Calculations – Quarter Ended
The Company reported net income of
Quarter Ended June 30, |
||||||||||||||
2016 |
2015 |
|||||||||||||
Net Income |
Diluted EPS |
Net Income |
Diluted EPS |
|||||||||||
Reported net income |
$ |
10,683 |
$ |
0.16 |
$ |
26,380 |
$ |
0.36 |
(1) |
|||||
Adjustments: |
||||||||||||||
Stock-based compensation |
6,205 |
0.09 |
5,103 |
0.07 |
||||||||||
Tax impact on items listed above |
(1,744) |
(0.03) |
(740) |
(0.01) |
||||||||||
Adjusted net income |
15,144 |
0.22 |
30,743 |
0.42 |
(1) |
|||||||||
Net income attributable to non-controlling interests |
(2,892) |
(0.04) |
(2,030) |
(0.02) |
||||||||||
Stock-based compensation (net of tax of less than $0.1 |
||||||||||||||
million) attributable to non-controlling interests |
(168) |
- |
- |
- |
||||||||||
Adjusted net income attributable to common shareholders |
$ |
12,084 |
$ |
0.18 |
$ |
28,713 |
$ |
0.40 |
(1) |
|||||
Weighted average diluted shares outstanding |
68,455 |
71,688 |
||||||||||||
_____________ |
||||||||||||||
(1) |
Includes impact of $0.3 million of accretion charges associated with redeemable Class C shares of IMAX China. |
Adjusted Net Income and Adjusted Diluted Per Share Calculations – Period Ended
The Company reported net income of
Six Months Ended June 30, |
||||||||||||||
2016 |
2015 |
|||||||||||||
Net Income |
Diluted EPS |
Net Income |
Diluted EPS |
|||||||||||
Reported net income |
$ |
22,860 |
$ |
0.33 |
$ |
27,865 |
$ |
0.38 |
(1) |
|||||
Adjustments: |
||||||||||||||
Stock-based compensation |
14,743 |
0.21 |
10,678 |
0.15 |
||||||||||
Tax impact on items listed above |
(4,184) |
(0.06) |
(1,702) |
(0.02) |
||||||||||
Adjusted net income |
33,419 |
0.48 |
36,841 |
0.51 |
(1) |
|||||||||
Net income attributable to non-controlling interests |
(5,542) |
(0.08) |
(3,124) |
(0.04) |
||||||||||
Stock-based compensation (net of tax of $0.1 million) |
||||||||||||||
attributable to non-controlling interests |
(293) |
- |
- |
- |
||||||||||
Adjusted net income attributable to common shareholders |
$ |
27,584 |
$ |
0.40 |
$ |
33,717 |
$ |
0.47 |
(1) |
|||||
Weighted average diluted shares outstanding |
69,222 |
71,349 |
||||||||||||
_____________ |
||||||||||||||
(1) |
Includes impact of $0.5 million of accretion charges associated with redeemable Class C shares of IMAX China. |
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. Free cash flow does not represent residual cash flow available for discretionary expenditures. A reconciliation of cash provided by operating activities to free cash flow is presented in the table below:
For the |
For the |
|||||
3 months ended |
6 months ended |
|||||
June 30, 2016 |
June 30, 2016 |
|||||
(In thousands of U.S. Dollars) |
||||||
Net cash provided by operating activities |
$ |
31,103 |
$ |
36,067 |
||
Net cash used in investing activities |
(21,520) |
(30,863) |
||||
Free cash flow |
$ |
9,583 |
$ |
5,204 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/imax-corporation-reports-second-quarter-2016-financial-results-300301695.html
SOURCE