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
Date of Report (Date of earliest event reported): October 31, 2024 |
CINEMARK HOLDINGS, INC.
(Exact name of Registrant as Specified in Its Charter)
Delaware |
001-33401 |
20-5490327 |
||
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
3900 Dallas Parkway |
|
|||
Plano, Texas |
|
75093 |
||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: 972 665-1000 |
|
|
|
(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:
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 Stock, par value $.001 per share |
|
CNK |
|
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 2.02 Results of Operations and Financial Condition.
On October 31, 2024, we announced our financial results for the quarter ended September 30, 2024. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and incorporated herein by reference.
Item 7.01 Regulation FD Disclosure.
On October 31, 2024, we announced our financial results for the quarter ended September 30, 2024. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and incorporated herein by reference.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. |
|
Exhibit Description |
|
|
|
99.1 |
|
|
|
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
The information furnished pursuant to Items 2.02 and 7.01 of this Current Report on Form 8-K, including the exhibits, shall not be deemed to be incorporated by reference into any of our filings with the SEC under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in any such filing, and shall not be deemed to be “filed” with the SEC under the Securities Exchange Act of 1934, as amended.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
CINEMARK HOLDINGS, INC. |
||
|
|
|
|
Date: October 31, 2024 |
By: |
|
/s/ Michael D. Cavalier |
|
Name: |
|
Michael D. Cavalier |
|
Title: |
|
Executive Vice President - General Counsel |
Exhibit 99.1
CINEMARK HOLDINGS, INC. REPORTS THIRD QUARTER 2024 RESULTS
Delivered record-high third quarter revenue of $922 million that grew 5% year-over-year
Reported $189 million of net income and record-high third quarter
Adjusted EBITDA of $221 million with a robust 23.9% Adjusted EBITDA margin
Plano, TX, October 31, 2024 – Cinemark Holdings, Inc. (NYSE: CNK), one of the largest and most influential theatrical exhibition companies in the world, today reported results for the three and nine months ended September 30, 2024.
“Strong, sustained consumer enthusiasm for shared, larger-than-life, theatrical experiences was once again on full display in the third quarter as film results far outpaced expectations, delivering the highest quarterly box office since the pandemic, which climbed to within 4% of 3Q19,” stated Sean Gamble, Cinemark’s President and CEO. “Propelled by one break-out hit after the next as a steadier cadence of compelling titles were released into theaters, the third quarter’s results clearly underscore that movie-going begets movie-going and further illustrate the heightened level of impact a theatrical release provides all categories of content. We commend our studio partners for their outstanding work producing and releasing such captivating films that will clearly leave a meaningful imprint on movie-goers for many years to come.”
Mr. Gamble continued, “I’d also like to commend our sensational Cinemark team for capitalizing on the quarter’s box office strength and once again delivering exceptional results that surpassed industry benchmarks and generated record-high third quarter revenue and Adjusted EBITDA. These solid results are a direct reflection of our highly skilled and resourceful global team, the continued benefits we are deriving from our ongoing strategic initiatives, and Cinemark's many distinctive advantages that we believe will continue to position us for future growth and success.”
Q3 2024 Earnings Highlights
1
Financial Results
Cinemark Holdings, Inc.’s total revenue for the three months ended September 30, 2024 increased 5.4% to $921.8 million compared with $874.8 million for the three months ended September 30, 2023. For the three months ended September 30, 2024, admissions revenue increased 3.7% to $460.4 million and concession revenue increased 8.1% to $367.3 million. Worldwide average ticket price was $7.62 and concession revenue per patron was $6.08.
Net income attributable to Cinemark Holdings, Inc. for the three months ended September 30, 2024 was $187.8 million compared with net income of $90.2 million for the three months ended September 30, 2023. Diluted earnings per share for the three months ended September 30, 2024 was $1.19 compared with diluted earnings per share of $0.61 for the three months ended September 30, 2023. Net income for the three months ended September 30, 2024 included a $42.7 million tax benefit primarily related to the partial release of valuation allowances previously recorded in the U.S.
Adjusted EBITDA for the three months ended September 30, 2024 was $220.5 million compared with $196.8 million for the three months ended September 30, 2023. Reconciliations of non-GAAP financial measures are provided in the financial schedules accompanying this press release and at https://ir.cinemark.com.
Cinemark Holdings, Inc.’s total revenue for the nine months ended September 30, 2024 decreased 7.9% to $2,235.2 million compared with $2,427.8 million for the nine months ended September 30, 2023. For the nine months ended September 30, 2024, admissions revenue decreased 9.5% to $1,116.0 million and concession revenue decreased 6.8% to $884.4 million, driven by an 11.3% decrease in attendance to 150.1 million patrons. Worldwide average ticket price was $7.44 and concession revenue per patron was $5.89.
Net income attributable to Cinemark Holdings, Inc. for the nine months ended September 30, 2024 was $258.4 million compared with net income of $206.2 million for the nine months ended September 30, 2023. Diluted earnings per share for the nine months ended September 30, 2024 was $1.73 compared with diluted earnings per share of $1.43 for the nine months ended September 30, 2023. Net income for the nine months ended September 30, 2024 included a $71.3 million tax benefit primarily related to the release of certain valuation allowances.
Adjusted EBITDA for the nine months ended September 30, 2024 was $433.3 million compared with $514.5 million for the nine months ended September 30, 2023. Reconciliations of non-GAAP financial measures are provided in the financial schedules accompanying this press release and at https://ir.cinemark.com.
Webcast – Today at 8:30 AM ET
Live Webcast/Replay: Available at https://ir.cinemark.com. A replay will be available following the call and archived for a limited time.
2
About Cinemark Holdings, Inc.
Headquartered in Plano, TX, Cinemark (NYSE: CNK) is one of the largest and most influential movie theatre companies in the world. Cinemark’s circuit, comprised of various brands that also include Century, Tinseltown and Rave, as of September 30, 2024 operated 499 theaters with 5,680 screens in 42 states domestically and 13 countries throughout South and Central America. Cinemark consistently provides an extraordinary guest experience from the initial ticket purchase to the closing credits, including Movie Club, the first U.S. exhibitor-launched subscription program; the highest Luxury Lounger recliner seat penetration among the major players; XD - the No. 1 exhibitor-brand premium large format; and expansive food and beverage options to further enhance the moviegoing experience. For more information go to https://ir.cinemark.com.
Investor Relations Contact:
Chanda Brashears – 972-665-1671 or cbrashears@cinemark.com
Media Contact:
Julia McCartha – 972-665-1322 or pr@cinemark.com
3
Forward-looking Statements
This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on information currently available as well as management’s assumptions and beliefs today. These statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from the results expressed or implied by the statements, and investors should not place undue reliance on them. Risks and uncertainties that could cause actual results to differ materially from such statements include:
You can identify forward-looking statements by the use of words such as “may,” “should,” “could,” “estimates,” “predicts,” “potential,” “continue,” “anticipates,” “believes,” “plans,” “expects,” “future” and “intends” and similar expressions which are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict. Such risks and uncertainties could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements. In evaluating forward-looking statements, you should carefully consider the risks and uncertainties described in the “Risk Factors” section or other sections in the Company's Annual Report on Form 10-K filed February 16, 2024. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements and risk factors. Forward-looking statements contained in this press release reflect our view only as of the date of this press release. We undertake no obligation, other than as required by law, to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
4
Cinemark Holdings, Inc.
Financial and Operating Summary
(unaudited, in millions, except per share amounts)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Statement of income data: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Admissions |
|
$ |
460.4 |
|
|
$ |
443.8 |
|
|
$ |
1,116.0 |
|
|
$ |
1,233.2 |
|
Concession |
|
|
367.3 |
|
|
|
339.8 |
|
|
|
884.4 |
|
|
|
949.0 |
|
Other |
|
|
94.1 |
|
|
|
91.2 |
|
|
|
234.8 |
|
|
|
245.6 |
|
Total revenue |
|
$ |
921.8 |
|
|
$ |
874.8 |
|
|
$ |
2,235.2 |
|
|
$ |
2,427.8 |
|
Cost of operations |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Film rentals and advertising |
|
|
265.6 |
|
|
|
248.2 |
|
|
|
623.9 |
|
|
|
692.9 |
|
Concession supplies |
|
|
64.5 |
|
|
|
63.0 |
|
|
|
165.1 |
|
|
|
174.0 |
|
Salaries and wages |
|
|
109.9 |
|
|
|
107.9 |
|
|
|
294.1 |
|
|
|
306.2 |
|
Facility lease expense |
|
|
85.9 |
|
|
|
84.4 |
|
|
|
244.7 |
|
|
|
250.9 |
|
Utilities and other |
|
|
127.0 |
|
|
|
129.5 |
|
|
|
332.1 |
|
|
|
353.5 |
|
General and administrative expenses |
|
|
56.4 |
|
|
|
48.2 |
|
|
|
161.0 |
|
|
|
144.7 |
|
Depreciation and amortization |
|
|
49.1 |
|
|
|
51.9 |
|
|
|
148.3 |
|
|
|
159.6 |
|
Impairment of long-lived and other assets |
|
|
— |
|
|
|
2.0 |
|
|
|
— |
|
|
|
12.1 |
|
(Gain) loss on disposal of assets and other |
|
|
(0.1 |
) |
|
|
(6.1 |
) |
|
|
2.0 |
|
|
|
(8.8 |
) |
Total cost of operations |
|
|
758.3 |
|
|
|
729.0 |
|
|
|
1,971.2 |
|
|
|
2,085.1 |
|
Operating income |
|
|
163.5 |
|
|
|
145.8 |
|
|
|
264.0 |
|
|
|
342.7 |
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
(36.7 |
) |
|
|
(38.1 |
) |
|
|
(109.0 |
) |
|
|
(112.0 |
) |
Interest income |
|
|
14.2 |
|
|
|
15.3 |
|
|
|
40.3 |
|
|
|
40.2 |
|
Loss on debt amendments and extinguishments |
|
|
(3.0 |
) |
|
|
— |
|
|
|
(5.5 |
) |
|
|
(10.7 |
) |
Foreign currency exchange and other related loss |
|
|
(3.0 |
) |
|
|
(11.0 |
) |
|
|
(7.9 |
) |
|
|
(19.4 |
) |
Interest expense - NCM |
|
|
(5.4 |
) |
|
|
(5.6 |
) |
|
|
(16.5 |
) |
|
|
(17.0 |
) |
Equity in income of affiliates |
|
|
5.0 |
|
|
|
1.5 |
|
|
|
11.3 |
|
|
|
1.2 |
|
Net gain on investment in NCMI |
|
|
11.6 |
|
|
|
4.7 |
|
|
|
12.8 |
|
|
|
13.9 |
|
Income before income taxes |
|
|
146.2 |
|
|
|
112.6 |
|
|
|
189.5 |
|
|
|
238.9 |
|
Income tax (benefit) expense |
|
|
(42.7 |
) |
|
|
21.4 |
|
|
|
(71.3 |
) |
|
|
29.8 |
|
Net income |
|
$ |
188.9 |
|
|
$ |
91.2 |
|
|
$ |
260.8 |
|
|
$ |
209.1 |
|
Less: Net income attributable to noncontrolling interests |
|
|
1.1 |
|
|
|
1.0 |
|
|
|
2.4 |
|
|
|
2.9 |
|
Net income attributable to Cinemark Holdings, Inc. |
|
$ |
187.8 |
|
|
$ |
90.2 |
|
|
$ |
258.4 |
|
|
$ |
206.2 |
|
Net income per share attributable to Cinemark Holdings, Inc.'s common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
1.54 |
|
|
$ |
0.74 |
|
|
$ |
2.11 |
|
|
$ |
1.70 |
|
Diluted |
|
$ |
1.19 |
|
|
$ |
0.61 |
|
|
$ |
1.73 |
|
|
$ |
1.43 |
|
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
120.0 |
|
|
|
119.2 |
|
|
|
119.8 |
|
|
|
119.0 |
|
Diluted |
|
|
158.2 |
|
|
|
152.0 |
|
|
|
153.7 |
|
|
|
151.8 |
|
5
Other Operating Data
(unaudited, in millions)
|
|
As of |
|
|||||
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||
Balance sheet data: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
928.3 |
|
|
$ |
849.1 |
|
Theatre properties and equipment, net |
|
$ |
1,121.2 |
|
|
$ |
1,161.7 |
|
Total assets |
|
$ |
4,934.9 |
|
|
$ |
4,836.8 |
|
Total long-term debt, net of unamortized debt issuance costs and original issue discount |
|
$ |
2,333.8 |
|
|
$ |
2,399.1 |
|
Total equity |
|
$ |
567.9 |
|
|
$ |
318.8 |
|
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Cash flows provided by (used for): |
|
|
|
|
|
|
||
Operating activities (1) |
|
$ |
269.6 |
|
|
$ |
335.8 |
|
Investing activities |
|
$ |
(89.1 |
) |
|
$ |
(74.9 |
) |
Financing activities |
|
$ |
(94.7 |
) |
|
$ |
(118.0 |
) |
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Reconciliation of free cash flow: |
|
|
|
|
|
|
||
Cash flows provided by operating activities |
|
$ |
269.6 |
|
|
$ |
335.8 |
|
Less: capital expenditures |
|
|
90.2 |
|
|
|
89.7 |
|
Free cash flow |
|
$ |
179.4 |
|
|
$ |
246.1 |
|
Segment Information
(unaudited, in millions, except per patron data)
|
U.S. Operating Segment |
|
|
International Operating Segment |
|
|
Consolidated |
|
|||||||||||||||||||
|
Three Months Ended September 30, |
|
|
Three Months Ended September 30, |
|
|
Three Months Ended September 30, |
|
|||||||||||||||||||
Revenue and Attendance |
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
Constant |
|
|
2024 |
|
|
2023 |
|
|||||||
Admissions revenue |
$ |
375.2 |
|
|
$ |
350.4 |
|
|
$ |
85.2 |
|
|
$ |
93.4 |
|
|
$ |
131.8 |
|
|
$ |
460.4 |
|
|
$ |
443.8 |
|
Concession revenue |
|
299.6 |
|
|
|
268.0 |
|
|
|
67.7 |
|
|
|
71.8 |
|
|
|
103.0 |
|
|
|
367.3 |
|
|
|
339.8 |
|
Other revenue |
|
66.6 |
|
|
|
64.1 |
|
|
|
27.5 |
|
|
|
27.1 |
|
|
|
42.3 |
|
|
|
94.1 |
|
|
|
91.2 |
|
Total revenue |
$ |
741.4 |
|
|
$ |
682.5 |
|
|
$ |
180.4 |
|
|
$ |
192.3 |
|
|
$ |
277.1 |
|
|
$ |
921.8 |
|
|
$ |
874.8 |
|
Attendance |
|
37.6 |
|
|
|
37.5 |
|
|
|
22.8 |
|
|
|
24.4 |
|
|
|
|
|
|
60.4 |
|
|
|
61.9 |
|
|
Average ticket price |
$ |
9.98 |
|
|
$ |
9.34 |
|
|
$ |
3.74 |
|
|
$ |
3.83 |
|
|
$ |
5.78 |
|
|
$ |
7.62 |
|
|
$ |
7.17 |
|
Concession revenue per patron |
$ |
7.97 |
|
|
$ |
7.15 |
|
|
$ |
2.97 |
|
|
$ |
2.94 |
|
|
$ |
4.52 |
|
|
$ |
6.08 |
|
|
$ |
5.49 |
|
Cost of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Film rentals and advertising |
$ |
222.3 |
|
|
$ |
201.1 |
|
|
$ |
43.3 |
|
|
$ |
47.1 |
|
|
$ |
67.7 |
|
|
$ |
265.6 |
|
|
$ |
248.2 |
|
Concession supplies |
$ |
49.3 |
|
|
$ |
47.7 |
|
|
$ |
15.2 |
|
|
$ |
15.3 |
|
|
$ |
23.0 |
|
|
$ |
64.5 |
|
|
$ |
63.0 |
|
Salaries and wages |
$ |
91.1 |
|
|
$ |
89.0 |
|
|
$ |
18.8 |
|
|
$ |
18.9 |
|
|
$ |
29.4 |
|
|
$ |
109.9 |
|
|
$ |
107.9 |
|
Facility lease expense |
$ |
63.5 |
|
|
$ |
61.0 |
|
|
$ |
22.4 |
|
|
$ |
23.4 |
|
|
$ |
31.0 |
|
|
$ |
85.9 |
|
|
$ |
84.4 |
|
Utilities and other |
$ |
97.3 |
|
|
$ |
98.9 |
|
|
$ |
29.7 |
|
|
$ |
30.6 |
|
|
$ |
46.3 |
|
|
$ |
127.0 |
|
|
$ |
129.5 |
|
|
U.S. Operating Segment |
|
|
International Operating Segment |
|
|
Consolidated |
|
|||||||||||||||||||
|
Nine Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|||||||||||||||||||
Revenue and Attendance |
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
Constant |
|
|
2024 |
|
|
2023 |
|
|||||||
Admissions revenue |
$ |
894.4 |
|
|
$ |
968.5 |
|
|
$ |
221.6 |
|
|
$ |
264.7 |
|
|
$ |
340.9 |
|
|
$ |
1,116.0 |
|
|
$ |
1,233.2 |
|
Concession revenue |
|
709.6 |
|
|
|
751.1 |
|
|
|
174.8 |
|
|
|
197.9 |
|
|
|
265.2 |
|
|
|
884.4 |
|
|
|
949.0 |
|
Other revenue |
|
166.4 |
|
|
|
176.9 |
|
|
|
68.4 |
|
|
|
68.7 |
|
|
|
104.0 |
|
|
|
234.8 |
|
|
|
245.6 |
|
Total revenue |
$ |
1,770.4 |
|
|
$ |
1,896.5 |
|
|
$ |
464.8 |
|
|
$ |
531.3 |
|
|
$ |
710.1 |
|
|
$ |
2,235.2 |
|
|
$ |
2,427.8 |
|
Attendance |
|
90.3 |
|
|
|
101.5 |
|
|
|
59.8 |
|
|
|
67.7 |
|
|
|
|
|
|
150.1 |
|
|
|
169.2 |
|
|
Average ticket price |
$ |
9.90 |
|
|
$ |
9.54 |
|
|
$ |
3.71 |
|
|
$ |
3.91 |
|
|
$ |
5.70 |
|
|
$ |
7.44 |
|
|
$ |
7.29 |
|
Concession revenue per patron |
$ |
7.86 |
|
|
$ |
7.40 |
|
|
$ |
2.92 |
|
|
$ |
2.92 |
|
|
$ |
4.43 |
|
|
$ |
5.89 |
|
|
$ |
5.61 |
|
Cost of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Film rentals and advertising |
$ |
513.2 |
|
|
$ |
558.6 |
|
|
$ |
110.7 |
|
|
$ |
134.3 |
|
|
$ |
173.0 |
|
|
$ |
623.9 |
|
|
$ |
692.9 |
|
Concession supplies |
$ |
126.8 |
|
|
$ |
131.0 |
|
|
$ |
38.3 |
|
|
$ |
43.0 |
|
|
$ |
57.8 |
|
|
$ |
165.1 |
|
|
$ |
174.0 |
|
Salaries and wages |
$ |
244.4 |
|
|
$ |
253.0 |
|
|
$ |
49.7 |
|
|
$ |
53.2 |
|
|
$ |
80.4 |
|
|
$ |
294.1 |
|
|
$ |
306.2 |
|
Facility lease expense |
$ |
184.0 |
|
|
$ |
184.9 |
|
|
$ |
60.7 |
|
|
$ |
66.0 |
|
|
$ |
81.4 |
|
|
$ |
244.7 |
|
|
$ |
250.9 |
|
Utilities and other |
$ |
255.7 |
|
|
$ |
269.7 |
|
|
$ |
76.4 |
|
|
$ |
83.8 |
|
|
$ |
120.6 |
|
|
$ |
332.1 |
|
|
$ |
353.5 |
|
6
Other Segment Information
(unaudited, in millions)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Adjusted EBITDA (1) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. |
|
$ |
180.7 |
|
|
$ |
151.2 |
|
|
$ |
338.6 |
|
|
$ |
395.4 |
|
International |
|
|
39.8 |
|
|
|
45.6 |
|
|
|
94.7 |
|
|
|
119.1 |
|
Total Adjusted EBITDA (1) |
|
$ |
220.5 |
|
|
$ |
196.8 |
|
|
$ |
433.3 |
|
|
$ |
514.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. |
|
$ |
33.5 |
|
|
$ |
26.9 |
|
|
$ |
67.7 |
|
|
$ |
70.7 |
|
International |
|
|
9.5 |
|
|
|
8.2 |
|
|
|
22.5 |
|
|
|
19.0 |
|
Total capital expenditures |
|
$ |
43.0 |
|
|
$ |
35.1 |
|
|
$ |
90.2 |
|
|
$ |
89.7 |
|
Reconciliation of Adjusted EBITDA
(unaudited, in millions)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net income |
|
$ |
188.9 |
|
|
$ |
91.2 |
|
|
$ |
260.8 |
|
|
$ |
209.1 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax (benefit) expense |
|
|
(42.7 |
) |
|
|
21.4 |
|
|
|
(71.3 |
) |
|
|
29.8 |
|
Interest expense (1) |
|
|
36.7 |
|
|
|
38.1 |
|
|
|
109.0 |
|
|
|
112.0 |
|
Other income, net (2) |
|
|
(22.4 |
) |
|
|
(4.9 |
) |
|
|
(40.0 |
) |
|
|
(18.9 |
) |
Cash distributions from equity investees (3) |
|
|
2.2 |
|
|
|
1.6 |
|
|
|
5.1 |
|
|
|
3.2 |
|
Depreciation and amortization |
|
|
49.1 |
|
|
|
51.9 |
|
|
|
148.3 |
|
|
|
159.6 |
|
Impairment of long-lived and other assets |
|
|
— |
|
|
|
2.0 |
|
|
|
— |
|
|
|
12.1 |
|
(Gain) loss on disposal of assets and other |
|
|
(0.1 |
) |
|
|
(6.1 |
) |
|
|
2.0 |
|
|
|
(8.8 |
) |
Loss on debt amendments and extinguishments |
|
|
3.0 |
|
|
|
— |
|
|
|
5.5 |
|
|
|
10.7 |
|
Non-cash rent expense |
|
|
(2.6 |
) |
|
|
(4.8 |
) |
|
|
(10.2 |
) |
|
|
(13.2 |
) |
Share-based awards compensation expense (4) |
|
|
8.4 |
|
|
|
6.4 |
|
|
|
24.1 |
|
|
|
18.9 |
|
Adjusted EBITDA |
|
$ |
220.5 |
|
|
$ |
196.8 |
|
|
$ |
433.3 |
|
|
$ |
514.5 |
|
7