imax-8k_20220223.htm
false 0000921582 0000921582 2022-02-23 2022-02-23 0000921582 dei:OtherAddressMember 2022-02-23 2022-02-23

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

February 23, 2022

 

Date of report (Date of earliest event reported)

 

IMAX Corporation

(Exact Name of Registrant as Specified in Its Charter)

 

 

Canada

 

001-35066

 

98-0140269

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification Number)

 

2525 Speakman Drive

902 Broadway, Floor 20

Mississauga, Ontario, Canada L5K 1B1

New York, New York, USA 10010

(905) 403-6500

(212) 821-0100

 

(Address of principal executive offices, zip code, telephone numbers)

N/A

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

 

Common Shares, no par value

 

IMAX

 

The New York Stock Exchange

 

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter):

 

Emerging growth company  

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 


 

 

Item 2.02Results of Operations and Financial Condition

 

On February 23, 2022, IMAX Corporation (the “Company”) issued a press release announcing the Company’s financial and operating results for the quarter and year ended December 31, 2021, a copy of which is attached as Exhibit 99.1.

 

The information in this current report on Form 8-K, including the Exhibit attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01Financial Statements and Exhibits

 

(d)Exhibits

 

Exhibit

No.

 

Description

 

 

 

99.1

 

Press Release dated February 23, 2022.

 

 

 

104

 

Cover Page Interactive Data File (formatted as inline XBRL).

 

2


 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

IMAX Corporation

 

(Registrant)

 

 

 

Date: February 23, 2022

By:

/s/ Richard L. Gelfond

 

Name:

Richard L. Gelfond

 

Title:

Chief Executive Officer & Director

 

3

imax-ex991_6.htm

Exhibit 99.1

 

 

IMAX CORPORATION REPORTS Q4 AND FULL-YEAR 2021 RESULTS

 

 

Strongest Quarterly Revenue, Operating Income, and Earnings Per Share since 2019 Underscore Company’s Position as a Premier Global Technology Platform for Entertainment and Events

 

 

Full-Year 2021 Results Demonstrate Strong Momentum, with 146% Growth in Global Box Office, as  IMAX Captures its Highest Share Ever of Yearly Global Box Office

 

 

IMAX Continues to Evolve Core Business and Expand Ability to ‘Eventize‘ Content with Live and Interactive Events, Highlighted by Partnerships with Amazon Music, Apple, Disney, and Warner Bros. and the Company‘s First-Ever Live Concert featuring Kanye West and Drake

 

 

Landmark IMAX Enhanced on Disney+ Agreement Dramatically Expands Company’s In-Home Entertainment Footprint to more than 80 Million subscribers

 

 

Growth in IMAX DNA, Local Language, and Blockbusters Drive IMAX Global Market Share to Record 3.0% in 2021 — Up from 2.6% in 2019 — Peaking at 3.5% Globally and 5.6% Domestically in Q4

 

NEW YORK, NY — February 23, 2022 — IMAX Corporation (NYSE: IMAX) today reported financial results for the fourth quarter and full-year 2021 demonstrating its superiority at the global box office and the increasing diversification of its business — across platforms and around the world.

 

For the full-year 2021, IMAX drove solid improvement in results over the prior year, with net loss attributable to common shareholders improving from ($143.8) million to ($22.3) million and Adjusted EBITDA(1)increasing to $68.6 million from ($13.1) million in the prior year.

 

The Company’s fourth quarter was highlighted by its strongest quarterly results since 2019 across key financial metrics, including: revenue growth of 94% to $108.6 million; improvement in net income attributable to common shareholders to $10.1 million, or $0.17 per share, versus a loss of ($21.2) million, or ($0.36) per share, in the prior-year period; improvement in adjusted net income attributable to common shareholders(1) to $18.4 million, or $0.31 per share, versus an adjusted loss(1) of ($12.7) million, or ($0.21) per share, in the prior-year period; improvement in Adjusted EBITDA(1) to $44.0 million versus $10.0 million in the prior-year period.

 

Notably, the Company’s quarterly results met or exceeded pre-pandemic levels across key metrics. IMAX delivered Operating Income, Global Box Office, and Gross Margin in the fourth quarter of 2021 that exceeded the fourth quarter of 2019; as well as quarterly Adjusted EPS(1) and Adjusted EBITDA(1) substantially in-line with the fourth quarter of 2019.

 

(1)

Non-GAAP Financial Measure. See the discussion at the end of this earnings release for a description of these non-GAAP financial measures and reconciliations to the most comparable GAAP amounts.

 


 


 

“In the fourth quarter alone, IMAX turned in a dominating performance at the global box office, launched a major streaming partnership with Disney+, and created a series of exclusive events connecting theatrical and streaming in a way that few brands can,” said Richard L. Gelfond, CEO of IMAX Corporation. “World-class creators of all types are choosing our technology and platform to connect with fans around the globe — opening a world of opportunity to reimagine and grow The IMAX Experience®.”

 

“Our results for the fourth quarter underscore that IMAX is a premier, global technology platform for entertainment and events. The fact that IMAX is driving results at or above what we achieved in 2019 — which was by many measures, our best year ever — reaffirms that we are not an exhibitor and have moved beyond recovery mode. With strong a balance sheet that affords us security and capital allocation flexibility, we are well-positioned to capitalize on our momentum and continue to evolve and grow our business.”

 

“Our full-year results are highlighted by a dramatic, positive swing in profitability of more than $80 million in Adjusted EBITDA(1). Furthermore, IMAX captured a greater share of the global box office than ever in 2021.

These achievements demonstrate our ability to quickly capitalize on improving market trends, and underscore how well-positioned IMAX remains for the highly- anticipated 2022 film slate, which boasts more expected IMAX DNA than ever.”

 

“Global audiences are choosing IMAX, and we’re meeting that demand with our most dynamic, diverse content portfolio ever. We’re delivering more ‘IMAX DNA’ in the biggest Hollywood blockbusters; a rapidly expanding slate of local language films from studios and filmmakers across China, Japan, India, Russia, and France; exclusive events and experiences with creators and artists ranging from Kanye West to The Beatles; and a growing library of IMAX Enhanced™ content to streaming platforms and consumer devices.”

 

Fourth Quarter and December Year-to-Date Financial Highlights

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

In thousands except per share data

 

2021

 

 

2020

 

 

YoY %

Change

 

 

2021

 

 

2020

 

 

YoY %

Change

 

Total Revenue

 

$

108.6

 

 

$

56.0

 

 

 

94

%

 

$

254.9

 

 

$

137.0

 

 

 

86

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin

 

$

64.0

 

 

$

20.3

 

 

 

215

%

 

$

134.4

 

 

$

21.5

 

 

 

524

%

Gross Margin (%)

 

 

59

%

 

 

36

%

 

 

 

 

 

 

53

%

 

 

16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) attributable to common shareholders

 

$

10.1

 

 

$

(21.2

)

 

N/A

 

 

$

(22.3

)

 

$

(143.8

)

 

N/A

 

Diluted Net Income (Loss) per share attributable to common shareholders

 

$

0.17

 

 

$

(0.36

)

 

N/A

 

 

$

(0.38

)

 

$

(2.43

)

 

N/A

 

Adjusted Net Income (Loss) attributable to common shareholders(1)

 

$

18.4

 

 

$

(12.7

)

 

N/A

 

 

$

(8.4

)

 

$

(112.1

)

 

N/A

 

Adjusted Net Income (Loss) per share attributable to common shareholders(1)

 

$

0.31

 

 

$

(0.21

)

 

N/A

 

 

$

(0.14

)

 

$

(1.89

)

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA per Credit Facility attributable to common shareholders(1)

 

$

44.0

 

 

$

10.0

 

 

 

340

%

 

$

68.6

 

 

$

(13.1

)

 

N/A

 

Adjusted EBITDA Margin attributable to common shareholders (%) (1)

 

 

45.0

%

 

 

20.8

%

 

 

116

%

 

 

31.0

%

 

 

(10.8

%)

 

N/A

 

_______________

(1)

Non-GAAP Financial Measure. See the discussion at the end of this earnings release for a description of these non-GAAP financial measures and reconciliations to the most comparable GAAP amounts.

 


 


 

Fourth Quarter and December Year-to-Date Segment Results(1)

 

 

IMAX Technology Network

 

 

IMAX Technology Sales and Maintenance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

Gross Margin

 

 

Gross Margin %

 

 

Revenue

 

 

Gross Margin

 

 

Gross Margin %

 

4Q21

 

$

51.3

 

 

$

36.8

 

 

 

72

%

 

$

53.4

 

 

 

$

26.2

 

 

 

49

%

4Q20

 

17.7

 

 

 

7.3

 

 

 

41

%

 

36.4

 

 

 

 

13.6

 

 

 

37

%

% change

 

 

190

%

 

 

404

%

 

 

 

 

 

 

47

%

 

 

 

93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 4Q21

 

$

116.8

 

 

$

66.5

 

 

 

57

%

 

$

126.8

 

 

 

$

64.3

 

 

 

51

%

YTD 4Q20

 

46.1

 

 

 

4.2

 

 

 

9

%

 

 

79.8

 

 

 

 

28.0

 

 

 

35

%

% change

 

 

153

%

 

 

1,483

%

 

 

 

 

 

 

59

%

 

 

 

130

%

 

 

 

 

_______________

(1)

Please refer to the Company’s Form 10-K for the year ended December 31, 2021 for additional segment information.

 

IMAX Technology Network

 

IMAX Technology Network revenues increased to $51.3 million in the fourth quarter of 2021, compared to $17.7 million in the prior-year period. The strong performance of Hollywood releases drove the increase in gross box office and revenue.

 

Gross margin for the IMAX Technology Network of $36.8 million in the fourth quarter of 2021, compared to $7.3 million in the prior-year period as improved box office performance drove higher revenue and margin expansion.

IMAX Technology Sales and Maintenance

 

IMAX Technology Sales and Maintenance revenues increased to $53.4 million in the fourth quarter of 2021, compared with $36.4 million in the prior year period due to the continued global reopening of the IMAX® theater network and the resumption of normal operations, which led to a higher level of IMAX Theater System installations. Also, due to the recovery of the theatrical exhibition industry and the strength of the fourth quarter IMAX Network GBO, which exceeded pre-COVID fourth quarter of 2019 levels, the Company ended the temporary relief program for its exhibitor customers and, as a result, recognized maintenance revenue of $6.3 million that had been deferred due to uncertainties associated with the COVID-19 global pandemic, including $2.5 million that had been deferred from 2020 with the remainder from the first nine months of 2021.

 

Gross margin for IMAX Technology Sales and Maintenance increased to $26.2 million compared to $13.6 million in the prior-year period. The increase in gross margin was the result of higher maintenance and IMAX System installation revenue.

 

Cash Balances and Outstanding Debt

Total cash and cash equivalents as of December 31, 2021 were $189.7 million. Total debt, excluding deferred financing costs was $233.6 million as of December 31, 2021.

 

Share Count and Capital Return

Weighted average basic and diluted shares outstanding in the fourth quarter of 2021 were 58.9 million and 59.8 million, respectively, compared to 58.9 million of basic and diluted shares outstanding in the fourth quarter of 2020. During the fourth quarter of 2021, the Company repurchased 524,519 of its shares at an average price of $17.70 for a total of $9.3 million. IMAX China repurchased 3.1 million shares at an average price of $1.61 per share for a total of $5.0 million. A total of $75.5 million remains available under the Company’s outstanding share repurchase authorization, which was extended an additional year through to June 2022.

 

 


 

Supplemental Materials

For more information about the Company’s results, please refer to the IMAX Investor Relations website located at investors.imax.com.

 

Investor Relations Website and Social Media

On a weekly basis, the Company posts quarter-to-date box office results on the IMAX Investor Relations website located at investors.imax.com. The Company expects to provide such updates on Friday of each week, although the Company may change this timing without notice. Results will be displayed with a one-week lag.

 

The Company may post additional information on the Company’s corporate and Investor Relations website which may be material to investors. Accordingly, investors, media and others interested in the Company should monitor the Company’s website in addition to the Company’s press releases, SEC filings and public conference calls and webcasts, for additional information about the Company

 

Conference Call

The Company will host a conference call today at 5:00 PM ET to discuss its fourth quarter 2021 financial results. This call is being webcast by PGI and can be accessed at investors.imax.com. To access the call via telephone, interested parties in the US and Canada should dial (800) 220-8474 approximately 5 to 10 minutes before the call begins. Other international callers should dial (647) 484-0475. The conference ID for the call is 6273867. A replay of the call will be available via webcast at investors.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 6273867.

 

About IMAX Corporation

IMAX is a premier global technology platform for entertainment and events. Through its proprietary software, theater architecture, patented intellectual property, and specialized equipment, IMAX offers a unique end-to-end solution to create superior, immersive content experiences for which the IMAX® brand is globally renown. Top filmmakers, movie studios, artists, and creators utilize the cutting-edge visual and sound technology of IMAX to connect with audiences in innovative ways. As a result, IMAX is among the most important and successful global distribution platforms for domestic and international tentpole films and, increasingly, exclusive experiences ranging from live performances to interactive events with leading artists and creators.

 

IMAX is headquartered in New York, Toronto, and Los Angeles, with additional offices in London, Dublin, Tokyo, and Shanghai. As of December 31, 2021, there were 1,683 IMAX theater systems (1,599 commercial multiplexes, 12 commercial destinations, 72 institutional) operating in 87 countries and territories. Shares of IMAX China Holding, Inc., a subsidiary of IMAX Corporation, trade on the Hong Kong Stock Exchange under the stock code “HK.1970.”

 

IMAX®, IMAX® Dome, IMAX® 3D, IMAX® 3D Dome, Experience It In IMAX®, The IMAX Experience®, An IMAX Experience®, An IMAX 3D Experience®, IMAX DMR®, DMR®, IMAX Enhanced, IMAX nXos® and Films to the Fullest®, are trademarks and trade names of the Company or its subsidiaries that are registered or otherwise protected under laws of various jurisdictions. More information about the Company can be found at www.imax.com. You may also connect with IMAX on Instagram (https://www.instagram.com/imax), Facebook (www.facebook.com/imax), Twitter (www.twitter.com/imax) and YouTube (www.youtube.com/imaxmovies).

 

For additional information please contact:

 

Investors:

IMAX Corporation, New York

Brett Harriss

212-821-0187

bharriss@IMAX.com

 

 

Media:

IMAX Corporation, New York

Mark Jafar

212-821-0102

mjafar@imax.com

 

 

 


 

 

###

 

 

Forward-Looking Statements

 

This earnings 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. These forward-looking statements include, but are not limited to, references to business and technology strategies and measures to implement strategies, competitive strengths, goals, expansion and growth of business, operations and technology, future capital expenditures (including the amount and nature thereof), industry prospects and consumer behavior, plans and references to the future success of IMAX Corporation together with its consolidated subsidiaries (the "Company") and expectations regarding the Company's future operating, financial and technological results. These forward-looking statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate in the circumstances. However, whether actual results and developments will conform with the expectations and predictions of the Company is subject to a number of risks and uncertainties, including, but not limited to, risks related to the adverse impact of the COVID-19 pandemic; 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 performance of IMAX DMR® films; the signing of IMAX Theater System agreements; conditions, changes and developments in the commercial exhibition industry; risks related to currency fluctuations; the potential impact of increased competition in the markets within which the Company operates, including competitive actions by other companies; the failure to respond to change and advancements in digital technology; risks relating to consolidation among commercial exhibitors and studios; risks related to brand extensions and new business initiatives; conditions in the in-home and out-of-home entertainment industries; the opportunities (or lack thereof) that may be presented to and pursued by the Company; risks related to cyber-security and data privacy; risks related to the Company’s inability to protect the Company’s intellectual property; risks related to climate change; risks related to weather conditions and natural disasters that may disrupt or harm the Company’s business; risks related to the Company’s indebtedness and compliance with its debt agreements; general economic, market or business conditions; the failure to convert IMAX Theater System backlog into revenue; changes in laws or regulations; any statements of belief and any statements of assumptions underlying any of the foregoing; other factors and risks outlined in our periodic filings with the SEC; and other factors, many of which are beyond the control of the Company. Consequently, all of the forward-looking statements made in this earnings release are qualified by these cautionary statements, and actual results or anticipated developments by the Company may not be realized, and even if substantially realized, may not have the expected consequences to, or effects on, the Company. These factors, other risks and uncertainties and financial details are discussed in IMAX’s most recent Annual Report on Form 10-K. The Company undertakes no obligation to update publicly or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 


 


 

Primary Reporting Groups

The Company has the following reportable segments: (i) IMAX DMR; (ii) Joint Revenue Sharing Arrangements; (iii) IMAX Systems, (iv) IMAX Maintenance; (v) Other Theater Business; (vi) Film Distribution; and (vii) Film Post-Production; and (viii) New Business Initiatives. The Company organizes its reportable segments into the following four categories, identified by the nature of the product sold or service provided:

 

 

(i)

IMAX Technology Network, which earns revenue based on contingent box office receipts and includes the IMAX DMR segment and contingent rent from the Joint Revenue Sharing Arrangements (“JRSA”) segment;

 

 

(ii)

IMAX Technology Sales and Maintenance, which includes results from the IMAX Systems, IMAX Maintenance and Other Theater Business segments, as well as fixed revenues from the JRSA segment;

 

 

(iii)

Film Distribution and Post-Production, which includes activities related to the distribution of large-format documentary films, primarily to institutional theaters, and the distribution of exclusive experiences ranging from live performances to interactive events with leading artists and creators (through the Film Distribution segment) and the provision of film post-production and quality control services (through the Film Post-Production segment); and

 

 

(iv)

New Business Initiatives, which is a segment that includes activities related to the expansion of the IMAX brand across new lines of business and new initiatives.


 


 

IMAX Network and Backlog

 

 

Year

Ended December 31,

 

 

Theater System Signings:

 

2021

 

 

 

2020

 

 

New IMAX Theater Systems

 

 

 

 

 

 

 

 

 

 

Sales and sales-type lease arrangements

 

 

20

 

 

 

 

28

 

 

Hybrid joint revenue sharing lease arrangements

 

 

 

 

 

 

18

 

 

Traditional joint revenue sharing arrangements

 

 

9

 

 

 

 

2

 

 

         Total new IMAX Theater Systems

 

 

29

 

 

 

 

48

 

 

Upgrades of IMAX Theater Systems

 

 

7

 

 

 

 

17

 

 

   Total IMAX Theater System signings

 

 

36

 

 

 

 

65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

Ended December 31,

 

 

Theater System Installations:

 

2021

 

 

 

2020

 

 

New IMAX Theater Systems(1)

 

 

 

 

 

 

 

 

 

 

Sales and sales-type lease arrangements

 

 

35

 

 

 

 

27

 

 

Hybrid joint revenue sharing lease arrangements

 

 

9

 

 

 

 

5

 

 

Traditional joint revenue sharing arrangements

 

 

18

 

 

 

 

23

 

 

         Total new IMAX Theater Systems

 

 

62

 

 

 

 

55

 

 

Upgrades of IMAX Theater Systems

 

 

13

 

 

 

 

16

 

 

   Total IMAX Theater System installations

 

 

75

 

 

 

 

71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

Ended December 31,

 

 

Theater Sales Backlog:

 

2021

 

 

 

2020

 

 

Sales and sales-type lease arrangements

 

 

173

 

 

 

 

185

 

 

Hybrid joint revenue sharing lease arrangements

 

 

132

 

 

 

 

147

 

 

Traditional joint revenue sharing lease arrangements

 

 

184

 

(2)

 

 

195

 

(2)

Total Theater backlog

 

 

489

 

(3)

 

 

527

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

Ended December 31,

 

 

Theater Network:

 

2021

 

 

 

2020

 

 

Commercial Multiplex Theaters

 

 

 

 

 

 

 

 

 

 

Sales and sales-type lease arrangements

 

 

690

 

 

 

 

672

 

 

Hybrid joint revenue sharing lease arrangements

 

 

146

 

 

 

 

140

 

 

Traditional joint revenue sharing lease arrangements

 

 

763

 

 

 

 

750

 

 

Total Commercial Multiplex Theaters

 

 

1,599

 

 

 

 

1,562

 

 

Commercial Destination Theaters

 

 

12

 

 

 

 

12

 

 

Institutional Theaters

 

 

72

 

 

 

 

76

 

 

Total Theater network(5)

 

 

1,683

 

 

 

 

1,650

 

 

_______________

(1)

Includes nine IMAX Xenon Theater Systems that were relocated from their original location (2020 ― three). When a theater system under a sales or sales-type lease arrangement is relocated, the amount of revenue earned by the Company may vary from transaction-to-transaction and is usually less than the amount earned for a new sale. In certain situations when a theater system is relocated, the original location is upgraded to an IMAX Laser Theater System.

(2)

Includes 44 IMAX Theater Systems where the customer has the option to convert from a joint revenue sharing arrangement to a sales arrangement (2020 — 46).

 


(3)

Includes 158 new IMAX with Laser projection system configurations and 92 upgrades of existing locations to IMAX Laser Theater Systems configurations.

(4)

Includes 157 new IMAX with Laser projection system configurations and 97 upgrades of existing locations to IMAX Laser Theater Systems configurations.

(5)

Period-to-period changes are reported net of the effect of permanently closed theaters.

 

 


 

 

IMAX CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except per share amounts)

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

Year Ended

 

 

 

 

(Unaudited)

 

 

December 31,

 

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology sales

 

$

31,645

 

 

$

25,626

 

 

$

66,153

 

 

$

49,728

 

Image enhancement and maintenance services

 

 

54,234

 

 

 

20,209

 

 

 

131,148

 

 

 

59,318

 

Technology rentals

 

 

20,082

 

 

 

7,534

 

 

 

46,790

 

 

 

17,841

 

Finance income

 

 

2,611

 

 

 

2,621

 

 

 

10,792

 

 

 

10,116

 

 

 

 

 

108,572

 

 

 

55,990

 

 

 

254,883

 

 

 

137,003

 

Costs and expenses applicable to revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology sales

 

 

19,260

 

 

 

17,533

 

 

 

37,039

 

 

 

33,170

 

Image enhancement and maintenance services

 

 

19,480

 

 

 

11,549

 

 

 

58,062

 

 

 

53,598

 

Technology rentals

 

 

5,797

 

 

 

6,595

 

 

 

25,376

 

 

 

28,695

 

 

 

 

 

44,537

 

 

 

35,677

 

 

 

120,477

 

 

 

115,463

 

Gross margin

 

 

64,035

 

 

 

20,313

 

 

 

134,406

 

 

 

21,540

 

Selling, general and administrative expenses

 

 

34,929

 

 

 

25,238

 

 

 

117,322

 

 

 

108,485

 

Research and development

 

 

1,248

 

 

 

1,056

 

 

 

6,944

 

 

 

5,618

 

Amortization of intangibles

 

 

1,291

 

 

 

1,380

 

 

 

4,877

 

 

 

5,394

 

Credit loss expense (reversal), net

 

 

933

 

 

 

3,026

 

 

 

(3,951

)

 

 

18,608

 

Asset impairments

 

 

 

 

 

 

 

 

 

 

 

1,151

 

Legal judgment and arbitration awards

 

 

 

 

 

4,105

 

 

 

(1,770

)

 

 

4,105

 

Income (loss) from operations

 

 

25,634

 

 

 

(14,492

)

 

 

10,984

 

 

 

(121,821

)

Realized and unrealized investment gains (losses)

 

 

29

 

 

 

(1,142

)

 

 

5,340

 

 

 

(2,081

)

Retirement benefits non-service expense

 

 

(116

)

 

 

(168

)

 

 

(463

)

 

 

(600

)

Interest income

 

 

538

 

 

 

546

 

 

 

2,218

 

 

 

2,388

 

Interest expense

 

 

(1,558

)

 

 

(2,390

)

 

 

(7,092

)

 

 

(7,010

)

Income (loss) before taxes

 

 

24,527

 

 

 

(17,646

)

 

 

10,987

 

 

 

(129,124

)

Income tax expense

 

 

(11,148

)

 

 

(1,898

)

 

 

(20,564

)

 

 

(26,504

)

Equity in losses of investees, net of tax

 

 

 

 

 

 

 

 

 

 

(1,858

)

Net income (loss)

 

 

13,379

 

 

 

(19,544

)

 

 

(9,577

)

 

 

(157,486

)

Net (income) loss attributable to non-controlling interests

 

 

(3,279

)

 

 

(1,701

)

 

 

(12,752

)

 

 

13,711

 

Net income (loss) attributable to common shareholders

 

$

10,100

 

 

$

(21,245

)

 

$

(22,329

)

 

$

(143,775

)

Net income (loss) per share attributable to common shareholders -

      basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share — basic and diluted

 

$

0.17

 

 

$

(0.36

)

 

$

(0.38

)

 

$

(2.43

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding (000's):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

58,886

 

 

 

58,872

 

 

 

59,126

 

 

 

59,237

 

 

Diluted

 

 

59,805

 

 

 

58,872

 

 

 

59,126

 

 

 

59,237

 

Additional Disclosure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

15,512

 

 

$

12,005

 

 

$

56,082

 

 

$

52,704

 

Amortization of deferred financing costs

 

$

764

 

 

$

307

 

 

$

2,513

 

 

$

902

 

 

9


 

IMAX CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands of dollars, except share amounts)

 

 

 

 

As of December 31,

 

 

 

2021

 

 

2020

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

189,711

 

 

$

317,379

 

Accounts receivable, net of allowance for credit losses

 

 

110,050

 

 

 

56,300

 

Financing receivables, net of allowance for credit losses

 

 

141,049

 

 

 

131,810

 

Variable consideration receivable, net of allowance for credit losses

 

 

44,218

 

 

 

40,526

 

Inventories

 

 

26,924

 

 

 

39,580

 

Prepaid expenses

 

 

11,802

 

 

 

10,420

 

Film assets, net of accumulated amortization

 

 

4,241

 

 

 

5,777

 

Property, plant and equipment, net of accumulated depreciation

 

 

260,353

 

 

 

277,397

 

Investment in equity securities

 

 

1,087

 

 

 

13,633

 

Other assets

 

 

17,799

 

 

 

21,673

 

Deferred income tax assets, net of valuation allowance

 

 

13,906

 

 

 

17,983

 

Other intangible assets, net of accumulated amortization

 

 

23,080

 

 

 

26,245

 

Goodwill

 

 

39,027

 

 

 

39,027

 

Total assets

 

$

883,247

 

 

$

997,750

 

Liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

15,943

 

 

$

20,837

 

Accrued and other liabilities

 

 

111,896

 

 

 

99,354

 

Revolving credit facility borrowings, net of unamortized debt issuance costs

 

 

2,472

 

 

 

305,676

 

Convertible notes, net of unamortized discounts and debt issuance costs

 

 

223,641

 

 

 

 

Deferred revenue

 

 

81,281

 

 

 

87,982

 

Deferred income tax liabilities

 

 

17,642

 

 

 

19,134

 

Total liabilities

 

 

452,875

 

 

 

532,983

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

758

 

 

 

759

 

Shareholders' equity

 

 

 

 

 

 

 

 

Capital stock common shares — no par value. Authorized — unlimited number.

 

 

 

 

 

 

 

 

58,653,642 issued and outstanding (December 31, 2020 — 58,921,731 issued and 58,921,008 outstanding)

 

 

409,979

 

 

 

407,031

 

Less: Treasury stock, nil shares at cost (December 31, 2020 — 723)

 

 

 

 

 

(11

)

Other equity

 

 

174,620

 

 

 

188,845

 

Statutory surplus reserve

 

 

3,932

 

 

 

 

Accumulated deficit

 

 

(234,975

)

 

 

(202,849

)

Accumulated other comprehensive income

 

 

2,527

 

 

 

988

 

Total shareholders' equity attributable to common shareholders

 

 

356,083

 

 

 

394,004

 

Non-controlling interests

 

 

73,531

 

 

 

70,004

 

Total shareholders' equity

 

 

429,614

 

 

 

464,008

 

Total liabilities and shareholders' equity

 

$

883,247

 

 

$

997,750

 

10


 

IMAX CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of dollars)

 

 

 

 

 

Years Ended December 31,

 

 

 

2021

 

 

2020

 

Operating Activities

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

 

(9,577

)

 

$

 

(157,486

)

Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

56,082

 

 

 

 

52,704

 

Amortization of deferred financing costs

 

 

 

2,513

 

 

 

 

902

 

Credit loss (reversal) expense, net

 

 

 

(3,951

)

 

 

 

18,608

 

Write-downs

 

 

 

1,764

 

 

 

 

17,729

 

Deferred income tax expense

 

 

 

2,996

 

 

 

 

23,618

 

Share-based and other non-cash compensation

 

 

 

26,079

 

 

 

 

22,038

 

Unrealized foreign currency exchange loss (gain)

 

 

 

256

 

 

 

 

(1,355

)

Realized and unrealized investment (gains) losses

 

 

 

(5,340

)

 

 

 

2,081

 

Equity in losses of investees

 

 

 

 

 

 

 

1,858

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

(52,453

)

 

 

 

33,597

 

Inventories

 

 

 

11,451

 

 

 

 

1,637

 

Film assets

 

 

 

(14,810

)

 

 

 

(7,665

)

Deferred revenue

 

 

 

(6,591

)

 

 

 

(6,637

)

Changes in other operating assets and liabilities

 

 

 

(2,354

)

 

 

 

(24,640

)

Net cash provided by (used in) operating activities

 

 

 

6,065

 

 

 

 

(23,011

)

Investing Activities

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

 

(3,590

)

 

 

 

(697

)

Investment in equipment for joint revenue sharing arrangements

 

 

 

(10,094

)

 

 

 

(6,654

)

Acquisition of other intangible assets

 

 

 

(4,092

)

 

 

 

(1,904

)

Proceeds from sale of equity securities

 

 

 

17,769

 

 

 

 

 

Net cash used in investing activities

 

 

 

(7

)

 

 

 

(9,255

)

Financing Activities

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of convertible notes, net

 

 

 

223,675

 

 

 

 

 

Debt issuance costs related to convertible notes

 

 

 

(1,161

)

 

 

 

 

Purchase of capped calls related to convertible notes

 

 

 

(19,067

)

 

 

 

 

Revolving credit facility borrowings

 

 

 

3,600

 

 

 

 

287,610

 

Repayment of revolving credit facility borrowings

 

 

 

(307,609

)

 

 

 

 

Credit facility amendment fees paid

 

 

 

(527

)

 

 

 

(1,073

)

Repurchase of common shares, IMAX Corporation

 

 

 

(13,905

)

 

 

 

(36,624

)

Repurchase of common shares, IMAX China

 

 

 

(10,060

)

 

 

 

(1,534

)

Treasury stock purchased for future settlement of restricted share units

 

 

 

 

 

 

 

(3,086

)

Taxes withheld and paid on employee stock awards vested

 

 

 

(3,660

)

 

 

 

(512

)

Common shares issued - stock options exercised

 

 

 

883

 

 

 

 

 

Dividends paid to IMAX China non-controlling interests

 

 

 

(4,889

)

 

 

 

(4,214

)

Net cash (used in) provided by financing activities

 

 

 

(132,720

)

 

 

 

240,567

 

Effects of exchange rate changes on cash

 

 

 

(1,006

)

 

 

 

(406

)

(Decrease) increase in cash and cash equivalents during year

 

 

 

(127,668

)

 

 

 

207,895

 

Cash and cash equivalents, beginning of year

 

 

 

317,379

 

 

 

 

109,484

 

Cash and cash equivalents, end of year

 

$

 

189,711

 

 

$

 

317,379

 

 

 

 

11


 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX Technology Network

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX DMR

 

$

31,221

 

 

$

10,204

 

 

$

70,659

 

 

$

28,265

 

Joint revenue sharing arrangements, contingent rent

 

 

20,076

 

 

 

7,534

 

 

 

46,184

 

 

 

17,841

 

 

 

 

51,297

 

 

 

17,738

 

 

 

116,843

 

 

 

46,106

 

IMAX Technology Sales and Maintenance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX Systems

 

 

30,543

 

 

 

26,381

 

 

 

65,660

 

 

 

54,055

 

Joint revenue sharing arrangements, fixed fees

 

 

1,630

 

 

 

860

 

 

 

5,406

 

 

 

2,056

 

IMAX Maintenance

 

 

20,143

 

 

 

8,774

 

 

 

53,339

 

 

 

21,999

 

Other Theater Business(1)

 

 

1,080

 

 

 

405

 

 

 

2,363

 

 

 

1,666

 

 

 

 

53,396

 

 

 

36,420

 

 

 

126,768

 

 

 

79,776

 

Film Distribution and Post-Production

 

 

1,723

 

 

 

1,178

 

 

 

5,724

 

 

 

8,719

 

New Business Initiatives

 

 

1,150

 

 

 

738

 

 

 

3,704

 

 

 

2,226

 

Sub-total for reportable segments

 

 

107,566

 

 

 

56,074

 

 

 

253,039

 

 

 

136,827

 

Other

 

 

1,006

 

 

 

(84

)

 

 

1,844

 

 

 

176

 

Total

 

$

108,572

 

 

$

55,990

 

 

$

254,883

 

 

$

137,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin (Margin Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX Technology Network

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX DMR

 

$

22,377

 

 

$

6,239

 

 

$

44,782

 

 

$

13,731

 

Joint revenue sharing arrangements, contingent rent

 

 

14,462

 

 

 

1,110

 

 

 

21,761

 

 

 

(9,500

)

 

 

 

36,839

 

 

 

7,349

 

 

 

66,543

 

 

 

4,231

 

IMAX Technology Sales and Maintenance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX Systems

 

 

13,335

 

 

 

10,319

 

 

 

34,981

 

 

 

24,816

 

Joint revenue sharing arrangements, fixed fees

 

 

560

 

 

 

419

 

 

 

1,343

 

 

 

529

 

IMAX Maintenance

 

 

12,212

 

 

 

3,423

 

 

 

27,572

 

 

 

3,068

 

Other Theater Business

 

 

129

 

 

 

(515

)

 

 

398

 

 

 

(438

)

 

 

 

26,236

 

 

 

13,646

 

 

 

64,294

 

 

 

27,975

 

Film Distribution and Post-Production(2)

 

 

(149

)

 

 

(806

)

 

 

848

 

 

 

(10,198

)

New Business Initiatives

 

 

1,118

 

 

 

633

 

 

 

3,399

 

 

 

1,878

 

Sub-total for reportable segments

 

 

64,044

 

 

 

20,822

 

 

 

135,084

 

 

 

23,886

 

Other

 

 

(9

)

 

 

(509

)

 

 

(678

)

 

 

(2,346

)

Total

 

$

64,035

 

 

$

20,313

 

 

$

134,406

 

 

$

21,540

 

_______________

(1)

The revenue from this segment principally includes after-market sales of IMAX projection system parts and 3D glasses.

(2)

During the three months and year ended December 31, 2020, Film Distribution segment results include impairment losses of $0.1 million and $10.0 million, respectively, to write-down the carrying value of certain documentary and alternative content film assets due to a decrease in projected box office totals and related revenues based on management’s regular quarterly recoverability assessments. No such charges incurred in the three months and year ended December 31, 2021.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12


 

IMAX CORPORATION

NON-GAAP FINANCIAL MEASURES

(in thousands of U.S. dollars)

In this release, the Company presents adjusted net income (loss) attributable to common shareholders and adjusted net income (loss) attributable to common shareholders per basic and diluted share, EBITDA, Adjusted EBITDA per Credit Facility, Adjusted EBITDA margin, and free cash flow as supplemental measures of the Company’s performance, which are not recognized under U.S. GAAP. Adjusted net income (loss) attributable to common shareholders and adjusted net income (loss) attributable to common shareholders per basic and diluted share exclude, where applicable: (i) share-based compensation; (ii) COVID-19 government relief benefits, net, (iii) legal judgment and arbitration awards; (iv) realized and unrealized investment gains or losses, as well as the related tax impact of these adjustments, and (v) income taxes resulting from management’s decision to no longer indefinitely reinvest the historical earnings of certain foreign subsidiaries.

The Company believes that these non-GAAP financial measures are important supplemental measures that allow management and users of the Company’s financial statements to view operating trends and analyze controllable operating performance on a comparable basis between periods without the after-tax impact of share-based compensation and certain unusual items included in net income (loss) attributable to common shareholders. Although share-based compensation is an important aspect of the Company’s employee and executive compensation packages, it is a non-cash expense and is excluded from certain internal business performance measures.

A reconciliation from net income (loss) attributable to common shareholders and the associated per share amounts to adjusted net income (loss) attributable to common shareholders and adjusted net income (loss) attributable to common shareholders per diluted share is presented in the table below. Net income (loss) attributable to common shareholders and the associated per share amounts are the most directly comparable GAAP measures because they reflect the earnings relevant to the Company’s shareholders, rather than the earnings attributable to non-controlling interests.

In addition to the non-GAAP financial measures discussed above, management also uses “EBITDA,” as such term is defined in the Company’s Credit Agreement, and which is referred to herein as “Adjusted EBITDA per Credit Facility.” As allowed by the Credit Agreement, Adjusted EBITDA per Credit Facility includes adjustments in addition to the exclusion of interest, taxes, depreciation and amortization. Adjusted EBITDA per Credit Facility measure is presented to allow a more comprehensive analysis of the Company’s operating performance and to provide additional information with respect to the Company’s compliance against its Credit Agreement requirements when applicable. In addition, the Company believes that Adjusted EBITDA per Credit Facility presents relevant and useful information widely used by analysts, investors and other interested parties in the Company’s industry to evaluate, assess and benchmark the Company’s results.

EBITDA is defined as net income or loss excluding (i) income tax expense or benefit; (ii) interest expense, net of interest income; (iii) depreciation and amortization, including film asset amortization; and (iv) amortization of deferred financing costs. Adjusted EBITDA per Credit Facility is defined as EBITDA excluding: (i) share-based and other non-cash compensation; (ii) realized and unrealized investment gains or losses; (iii) write-downs, net of recoveries, including asset impairments and credit loss expense; (iv) legal judgment and arbitration awards; and (v) the gain or loss from equity accounted investments.

A reconciliation of net income (loss) attributable to common shareholders, which is the most directly comparable GAAP measure, to EBITDA and Adjusted EBITDA per Credit Facility is presented in the table below. Net income (loss) attributable to common shareholders is the most directly comparable GAAP measure because it reflects the earnings relevant to the Company’s shareholders, rather than the earnings attributable to non-controlling interests.

Free cash flow is defined as net cash provided by or used in operating activities minus cash used in investing activities (from the Consolidated Statements of Cash Flows). 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 below.

These non-GAAP measures may not be comparable to similarly titled amounts reported by other companies. Additionally, the non-GAAP financial measures used by the Company should not be considered as a substitute for, or superior to, the comparable GAAP amounts.


13


Adjusted EBITDA per Credit Facility

 

 

For the Three Months Ended December 31, 2021 (1)

 

 

For the Three Months Ended December 31, 2020 (1)

 

 

 

Attributable to

Non-controlling

 

 

Less:

 

 

 

 

 

Attributable to

Non-controlling

 

 

Less:

 

 

 

 

 

 

Interests and

 

 

Attributable to

 

 

Attributable to

 

 

Interests and

 

 

Attributable to

 

 

Attributable to

 

 

 

Common

 

 

Non-controlling

 

 

Common

 

 

Common

 

 

Non-controlling

 

 

Common

 

 

 

Shareholders

 

 

Interests

 

 

Shareholders

 

 

Shareholders

 

 

Interests

 

 

Shareholders

 

(In thousands of U.S. Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported net income (loss)

 

$

 

13,379

 

 

$

 

3,279

 

 

$

 

10,100

 

 

$

 

(19,544

)

 

$

 

1,701

 

 

$

 

(21,245

)

Add (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

11,148

 

 

 

 

1,557

 

 

 

 

9,591

 

 

 

 

1,898

 

 

 

 

717

 

 

 

 

1,181

 

Interest expense, net of interest income

 

 

 

257

 

 

 

 

(91

)

 

 

 

348

 

 

 

 

1,537

 

 

 

 

(90

)

 

 

 

1,627

 

Depreciation and amortization, including film asset amortization

 

 

 

15,512

 

 

 

 

1,345

 

 

 

 

14,167

 

 

 

 

12,005

 

 

 

 

1,099

 

 

 

 

10,906

 

Amortization of deferred financing costs(2)

 

 

 

764

 

 

 

 

 

 

 

 

764

 

 

 

 

307

 

 

 

 

 

 

 

 

307

 

EBITDA

 

$

 

41,060

 

 

$

 

6,090

 

 

$

 

34,970

 

 

$

 

(3,797

)

 

$

 

3,427

 

 

$

 

(7,224

)

Stock and other non-cash compensation

 

 

 

7,521

 

 

 

 

290

 

 

 

 

7,231

 

 

 

 

5,693

 

 

 

 

226

 

 

 

 

5,467

 

Realized and unrealized investment (gains) losses

 

 

 

(29

)

 

 

 

 

 

 

 

(29

)

 

 

 

1,142

 

 

 

 

353

 

 

 

 

789

 

Write-downs, including asset impairments and credit loss expense

 

 

 

1,819

 

 

 

 

(23

)

 

 

 

1,842

 

 

 

 

7,416

 

 

 

 

533

 

 

 

 

6,883

 

Legal judgment and arbitration awards

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,105

 

 

 

 

 

 

 

 

4,105

 

Adjusted EBITDA per Credit Facility

 

$

 

50,371

 

 

$

 

6,357

 

 

$

 

44,014

 

 

$

 

14,559

 

 

$

 

4,539

 

 

$

 

10,020

 

Revenues attributable to common

   shareholders(3)

 

 

 

108,572

 

 

 

 

10,738

 

 

 

 

97,834

 

 

 

 

55,990

 

 

 

 

7,926

 

 

 

 

48,064

 

Adjusted EBITDA margin attributable to common

   shareholders

 

 

 

46.4

%

 

 

 

59.2

%

 

 

 

45.0

%

 

 

 

26.0

%

 

 

 

57.3

%

 

 

 

20.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended December 31, 2021 (1)

 

 

For the Twelve Months Ended December 31, 2020 (1)

 

 

 

Attributable to

Non-controlling

 

 

Less:

 

 

 

 

 

Attributable to

Non-controlling

 

 

Less:

 

 

 

 

 

 

Interests and

 

 

Attributable to

 

 

Attributable to

 

 

Interests and

 

 

Attributable to

 

 

Attributable to

 

 

 

Common

 

 

Non-controlling

 

 

Common

 

 

Common

 

 

Non-controlling

 

 

Common

 

 

 

Shareholders

 

 

Interests

 

 

Shareholders

 

 

Shareholders

 

 

Interests

 

 

Shareholders

 

(In thousands of U.S. Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported net loss

 

$

 

(9,577

)

 

$

 

12,752

 

 

$

 

(22,329

)

 

$

 

(157,486

)

 

$

 

(13,711

)

 

$

 

(143,775

)

Add (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

20,564

 

 

 

 

4,049

 

 

 

 

16,515

 

 

 

 

26,504

 

 

 

 

5,408

 

 

 

 

21,096

 

Interest expense, net of interest income

 

 

 

2,362

 

 

 

 

(356

)

 

 

 

2,718

 

 

 

 

3,720

 

 

 

 

(370

)

 

 

 

4,090

 

Depreciation and amortization, including film asset

   amortization

 

 

 

56,082

 

 

 

 

5,255

 

 

 

 

50,827

 

 

 

 

52,704

 

 

 

 

4,570

 

 

 

 

48,134

 

Amortization of deferred financing costs(2)

 

 

 

2,513

 

 

 

 

 

 

 

 

2,513

 

 

 

 

902

 

 

 

 

 

 

 

 

902

 

EBITDA

 

$

 

71,944

 

 

$

 

21,700

 

 

$

 

50,244

 

 

$

 

(73,656

)

 

$

 

(4,103

)

 

$

 

(69,553

)

Stock and other non-cash compensation

 

 

 

26,079

 

 

 

 

1,114

 

 

 

 

24,965

 

 

 

 

22,038

 

 

 

 

968

 

 

 

 

21,070

 

Realized and unrealized investment (gains) losses

 

 

 

(5,340

)

 

 

 

(1,571

)

 

 

 

(3,769

)

 

 

 

2,081

 

 

 

 

631

 

 

 

 

1,450

 

(Recoveries) write-downs, including asset impairments and credit loss expense

 

 

 

(2,187

)

 

 

 

(1,159

)

 

 

 

(1,028

)

 

 

 

36,337

 

 

 

 

8,364

 

 

 

 

27,973

 

Legal arbitration award

 

 

 

(1,770

)

 

 

 

 

 

 

 

(1,770

)

 

 

 

4,105

 

 

 

 

 

 

 

 

4,105

 

Loss from equity accounted investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,858

 

 

 

 

 

 

 

 

1,858

 

Adjusted EBITDA per Credit Facility

 

$

 

88,726

 

 

$

 

20,084

 

 

$

 

68,642

 

 

$

 

(7,237

)

 

$

 

5,860

 

 

$

 

(13,097

)

Revenues attributable to common

   shareholders(3)

 

 

 

254,883

 

 

 

 

33,556

 

 

 

 

221,327

 

 

 

 

137,003

 

 

 

 

15,767

 

 

 

 

121,236

 

Adjusted EBITDA margin attributable to common

   shareholders

 

 

 

34.8

%

 

 

 

59.9

%

 

 

 

31.0

%

 

 

 

(5.3

%)

 

 

 

37.2

%

 

 

 

(10.8

%)

_______________

(1)

The Senior Secured Net Leverage Ratio in the Company’s Credit Agreement is calculated using Adjusted EBITDA per Credit Facility determined on a trailing twelve-month basis. During the first quarter of 2021, the Company entered into the Second Amendment to the Credit Facility Agreement which, among other things, suspends the Senior Secured Net Leverage Ratio financial covenant in the Credit Agreement through the first quarter of 2022 and, once re-established, permits the Company to use EBITDA from the third and fourth quarters of 2019 in lieu of EBITDA for the corresponding quarters of 2021.

(2)

The amortization of deferred financing costs is recorded within Interest Expense in the Consolidated Statements of Operations.


14


 

(3)

 

 

Three months ended

December 31, 2021

 

 

Three months ended

December 31, 2020

 

 

Twelve months ended

December 31, 2021

 

 

Twelve months ended

December 31, 2020

 

Total revenues

 

 

 

 

 

 

$

 

108,572

 

 

 

 

 

 

 

$

 

55,990

 

 

 

 

 

 

 

$

 

254,883

 

 

 

 

 

 

$

 

137,003

 

Greater China revenues

 

$

 

37,167

 

 

 

 

 

 

 

$

 

26,323

 

 

 

 

 

 

 

$

 

112,801

 

 

 

 

 

 

 

$

 

52,331

 

 

 

 

 

Non-controlling interest ownership percentage(4)

 

 

 

28.89

%

 

 

 

 

 

 

 

 

30.11

%

 

 

 

 

 

 

 

 

29.75

%

 

 

 

 

 

 

 

 

30.13

%

 

 

 

 

Deduction for non-controlling interest share of revenues

 

 

 

 

 

 

 

 

(10,738

)

 

 

 

 

 

 

 

 

(7,926

)

 

 

 

 

 

 

 

 

(33,556

)

 

 

 

 

 

 

 

(15,767

)

Revenues attributable to common shareholders

 

 

 

 

 

 

$

 

97,834

 

 

 

 

 

 

 

$

 

48,064

 

 

 

 

 

 

 

$

 

221,327

 

 

 

 

 

 

$

 

121,236

 

(4)

Weighted average ownership percentage for change in non-controlling interest share

 

Adjusted Net Income (Loss) Attributable to Common Shareholders and Adjusted Diluted Per Share Calculations

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

December 31, 2021

 

 

December 31, 2020

 

(In thousands of U.S. dollars, except per share amounts)

 

Net Income

 

 

Diluted EPS

 

 

Net Loss

 

 

Diluted EPS

 

Net income (loss) attributable to common shareholders

 

$

10,100

 

 

$

0.17

 

 

$

(21,245

)

 

$

(0.36

)

Adjustments(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

7,140

 

 

 

0.12

 

 

 

5,296

 

 

 

0.09

 

COVID-19 government relief benefits, net

 

 

1,674

 

 

 

0.03

 

 

 

(1,880

)

 

 

(0.03

)

Legal judgment and arbitration awards

 

 

 

 

 

 

 

 

4,105

 

 

 

0.07

 

Realized and unrealized investment (gains) losses

 

 

(29

)

 

 

 

 

 

789

 

 

 

0.01

 

Tax impact on items listed above

 

 

(492

)

 

 

(0.01

)

 

 

(46

)

 

 

 

Income taxes resulting from management's decision to no longer indefinitely reinvest the historical earnings of certain foreign subsidiaries

 

 

 

 

 

 

 

 

330

 

 

 

0.01

 

Adjusted net income (loss)(1)

 

$

18,393

 

 

$

0.31

 

 

$

(12,651

)

 

$

(0.21

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average basic shares outstanding

 

 

 

 

 

 

58,886

 

 

 

 

 

 

 

58,872

 

Weighted average diluted shares outstanding

 

 

 

 

 

 

59,805

 

 

 

 

 

 

 

58,872

 

 

 

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31, 2021

 

 

December 31, 2020

 

(In thousands of U.S. dollars, except per share amounts)

 

Net Loss

 

 

Diluted EPS

 

 

Net Loss

 

 

Diluted EPS

 

Net loss attributable to common shareholders

 

$

(22,329

)

 

$

(0.38

)

 

$

(143,775

)

 

$

(2.43

)

Adjustments(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

24,815

 

 

 

0.42

 

 

 

20,558

 

 

 

0.35

 

COVID-19 government relief benefits, net

 

 

(3,839

)

 

 

(0.06

)

 

 

(7,115

)

 

 

(0.12

)

Legal judgment and arbitration awards

 

 

(1,770

)

 

 

(0.03

)

 

 

4,105

 

 

 

0.07

 

Realized and unrealized investment (gains) losses

 

 

(3,769

)

 

 

(0.06

)

 

 

1,450

 

 

 

0.02

 

Tax impact on items listed above

 

 

(1,909

)

 

 

(0.03

)

 

 

(630

)

 

 

(0.01

)

Income taxes resulting from management's decision to no longer indefinitely reinvest the historical earnings of certain foreign subsidiaries

 

 

381

 

 

 

0.01

 

 

 

13,344

 

 

 

0.23

 

Adjusted net loss (1)

 

$

(8,420

)

 

$

(0.14

)

 

$

(112,063

)

 

$

(1.89

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic and diluted

 

 

 

 

 

 

59,126

 

 

 

 

 

 

 

59,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_______________

(1)

Reflects amounts attributable to common shareholders.

 

 

 

 

15


 

 

Free Cash Flow

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31, 2021

 

 

December 31, 2021

 

Net cash provided by operating activities

 

$

 

25,647

 

 

$

 

6,065

 

Net cash used in investing activities

 

 

 

(6,663

)

 

 

 

(7

)

Free cash flow

 

$

 

18,984

 

 

$

 

6,058

 

 

16