National CineMedia, Inc. Reports Results for Fiscal Fourth Quarter and Full Year 2019
Announced Increase in Quarterly Cash Dividend to
Provides Full Year 2020 Outlook
Total revenue for the fourth quarter ended
Total revenue for the year ended
The Company announced today that its Board of Directors has authorized an increase in the Company’s quarterly cash dividend to
Commenting on the Company’s 2019 operating results and 2020 positioning, NCM CEO
2020 Outlook
For the full year 2020, the Company expects total revenue to be up 1.2% to 4.5% and Adjusted OIBDA to be down 2.7% to up 2.2% from the full year 2019. The Company expects total revenue in the range of
Supplemental Information
Integration and other encumbered theater payments due from Cinemark and AMC associated primarily with Rave Theaters and Carmike Theaters for the quarters ended
Conference Call
The Company will host a conference call and audio webcast with investors, analysts and other interested parties
The replay of the conference call will be available until
About
Forward-Looking Statements
This press release contains various forward-looking statements that reflect management’s current expectations or beliefs regarding future events, including statements providing guidance and projections for the full year 2020. Investors are cautioned that reliance on these forward-looking statements involves risks and uncertainties. Although the Company believes that the assumptions used in the forward-looking statements are reasonable, any of these assumptions could prove to be inaccurate and, as a result, actual results could differ materially from those expressed or implied in the forward-looking statements. The factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements are, among others, 1) level of theater attendance or viewership of the Noovie pre-show; 2) increased competition for advertising expenditures; 3) changes to relationships with NCM LLC’s founding members; 4) inability to implement or achieve new revenue opportunities; 5) failure to realize the anticipated benefits of the 2019 ESA Amendments; 6) technological changes and innovations; 7) economic conditions, including the level of expenditures on cinema advertising; 8) our ability to renew or replace expiring advertising and content contracts; 9) our need for additional funding, risks and uncertainties relating to our significant indebtedness; 10) reinvestment in our network and product offerings may require significant funding and resulting reallocation of resources; 11) fluctuations in operating costs; and 12) changes in interest rates. In addition, the outlook provided does not include the impact of any future unusual or infrequent transactions; sales and acquisitions of operating assets and investments; any future non-cash impairments of intangible and fixed assets; amounts related to litigation or the related impact of taxes that may occur from time to time due to management decisions and changing business circumstances. The Company is currently unable to forecast precisely the timing and/or magnitude of any such amounts or events. Please refer to the Company’s
NATIONAL CINEMEDIA, INC. Condensed Consolidated Statements of Income Unaudited ($ in millions, except per share data) |
|||||||||||||||||||
|
Quarter Ended |
|
Year Ended |
||||||||||||||||
|
December 26,
|
|
December 27,
|
|
December 26,
|
|
December 27,
|
||||||||||||
Revenue |
$ |
147.2 |
|
|
|
$ |
137.4 |
|
|
|
$ |
444.8 |
|
|
|
$ |
441.4 |
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
||||||||||||
Advertising operating costs |
11.5 |
|
|
|
10.9 |
|
|
|
38.3 |
|
|
|
37.4 |
|
|
||||
Network costs |
3.4 |
|
|
|
3.3 |
|
|
|
13.5 |
|
|
|
13.3 |
|
|
||||
Theater access fees and revenue share to founding members |
21.9 |
|
|
|
19.9 |
|
|
|
82.7 |
|
|
|
81.7 |
|
|
||||
Selling and marketing costs |
16.5 |
|
|
|
18.5 |
|
|
|
64.9 |
|
|
|
66.5 |
|
|
||||
Administrative and other costs |
11.6 |
|
|
|
13.6 |
|
|
|
43.8 |
|
|
|
48.3 |
|
|
||||
Depreciation expense |
3.6 |
|
|
|
3.6 |
|
|
|
13.6 |
|
|
|
12.6 |
|
|
||||
Amortization expense |
— |
|
|
6.8 |
|
|
|
— |
|
|
27.3 |
|
|
||||||
Amortization of intangibles recorded for network theater
|
6.0 |
|
|
|
— |
|
|
26.7 |
|
|
|
— |
|
||||||
Total |
74.5 |
|
|
|
76.6 |
|
|
|
283.5 |
|
|
|
287.1 |
|
|
||||
OPERATING INCOME |
72.7 |
|
|
|
60.8 |
|
|
|
161.3 |
|
|
|
154.3 |
|
|
||||
NON-OPERATING EXPENSES: |
|
|
|
|
|
|
|
||||||||||||
Interest on borrowings |
15.6 |
|
|
|
13.1 |
|
|
|
58.0 |
|
|
|
55.4 |
|
|
||||
Interest income |
(0.7 |
) |
|
|
(0.5 |
) |
|
|
(2.1 |
) |
|
|
(1.5 |
) |
|
||||
Loss (gain) on early retirement of debt, net |
5.9 |
|
|
|
(0.2 |
) |
|
|
5.6 |
|
|
|
0.7 |
|
|
||||
Loss (gain) on re-measurement of the payable to founding members under the tax receivable agreement |
0.1 |
|
|
|
0.8 |
|
|
|
1.1 |
|
|
|
(3.8 |
) |
|
||||
Other non-operating income |
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(0.4 |
) |
|
|
(0.2 |
) |
|
||||
Total |
20.8 |
|
|
|
13.1 |
|
|
|
62.2 |
|
|
|
50.6 |
|
|
||||
INCOME BEFORE INCOME TAXES |
51.9 |
|
|
|
47.7 |
|
|
|
99.1 |
|
|
|
103.7 |
|
|
||||
Income tax expense |
6.4 |
|
|
|
6.8 |
|
|
|
12.4 |
|
|
|
23.5 |
|
|
||||
CONSOLIDATED NET INCOME |
45.5 |
|
|
|
40.9 |
|
|
|
86.7 |
|
|
|
80.2 |
|
|
||||
Less: Net income attributable to noncontrolling interests |
26.4 |
|
|
|
24.6 |
|
|
|
50.6 |
|
|
|
50.4 |
|
|
||||
NET INCOME ATTRIBUTABLE TO NCM, INC. |
$ |
19.1 |
|
|
|
$ |
16.3 |
|
|
|
$ |
36.1 |
|
|
|
$ |
29.8 |
|
|
|
|
|
|
|
|
|
|
||||||||||||
NET INCOME PER NCM, INC. COMMON SHARE |
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
0.25 |
|
|
|
$ |
0.21 |
|
|
|
$ |
0.47 |
|
|
|
$ |
0.39 |
|
|
Diluted |
$ |
0.24 |
|
|
|
$ |
0.21 |
|
|
|
$ |
0.46 |
|
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
||||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING: |
|
|
|
|
|
|
|
||||||||||||
Basic |
77,502,606 |
|
|
|
76,958,864 |
|
|
|
77,345,577 |
|
|
|
76,859,087 |
|
|
||||
Diluted |
78,206,454 |
|
|
|
77,570,008 |
|
|
|
77,782,567 |
|
|
|
157,403,910 |
|
|
||||
|
|
|
|
|
|
|
|
||||||||||||
Dividends declared per common share |
$ |
0.17 |
|
|
|
$ |
0.17 |
|
|
|
$ |
0.68 |
|
|
|
$ |
0.68 |
|
|
NATIONAL CINEMEDIA, INC. Selected Condensed Balance Sheet Data Unaudited ($ in millions) |
|||||||||
|
As of |
||||||||
|
December 26, 2019 |
|
December 27, 2018 |
||||||
Cash, cash equivalents and marketable securities |
$ |
80.9 |
|
|
|
$ |
75.6 |
|
|
Receivables, net |
170.8 |
|
|
|
149.9 |
|
|
||
Property and equipment, net |
33.2 |
|
|
|
33.6 |
|
|
||
Total assets |
1,130.0 |
|
|
|
1,141.8 |
|
|
||
Borrowings, gross |
935.6 |
|
|
|
931.4 |
|
|
||
Total equity/(deficit) |
(121.2 |
) |
|
|
(89.2 |
) |
|
||
Total liabilities and equity |
1,130.0 |
|
|
|
1,141.8 |
|
|
NATIONAL CINEMEDIA, INC. Operating Data Unaudited |
|||||
|
Year Ended |
||||
|
December 26, 2019 |
|
December 27, 2018 |
||
Total Screens (100% Digital) at Period End (1)(6) |
21,208 |
|
|
21,172 |
|
Founding Member Screens at Period End (2)(6) |
16,880 |
|
|
16,768 |
|
DCN (Digital Content Network) Screens at Period End (3)(6) |
20,770 |
|
|
20,741 |
|
|
Quarter Ended |
|
Year Ended |
||||||||||||
(in millions) |
December 26,
|
|
December 27,
|
|
December 26,
|
|
December 27,
|
||||||||
Total Attendance for Period (4)(6) |
154.0 |
|
|
169.4 |
|
|
651.4 |
|
|
705.1 |
|
||||
Founding Member Attendance for Period (5)(6) |
127.1 |
|
|
138.4 |
|
|
539.7 |
|
|
580.8 |
|
||||
Capital Expenditures (7) |
$ |
4.8 |
|
|
$ |
4.4 |
|
|
$ |
15.3 |
|
|
$ |
15.4 |
|
|
|
|
|
|
|
|
|
(1) |
Represents the total screens within NCM LLC’s advertising network. |
(2) |
Represents the total founding member screens. |
(3) |
Represents the total number of screens that are connected to the Digital Content Network. |
(4) |
Represents the total attendance within NCM LLC’s advertising network. |
(5) |
Represents the total attendance within NCM LLC’s advertising network in theaters operated by the founding members. |
(6) |
Excludes screens and attendance associated with certain AMC Carmike, AMC Rave and Cinemark Rave theaters for certain periods presented. |
(7) |
Includes certain other implementation costs associated with Cloud Computing Arrangements. |
NATIONAL CINEMEDIA, INC. Operating Data Unaudited
(In millions, except advertising revenue per attendee, margin and per share data)
|
|||||||||||||||
|
Quarter Ended |
|
Year Ended |
||||||||||||
|
December 26,
|
|
December 27,
|
|
December 26,
|
|
December 27,
|
||||||||
Revenue breakout: |
|
|
|
|
|
|
|
||||||||
National advertising revenue |
$ |
110.3 |
|
|
$ |
97.6 |
|
|
$ |
324.2 |
|
|
$ |
312.0 |
|
Local advertising revenue |
19.6 |
|
|
21.7 |
|
|
66.9 |
|
|
70.7 |
|
||||
Regional advertising revenue |
10.5 |
|
|
10.7 |
|
|
24.7 |
|
|
27.3 |
|
||||
Total advertising revenue (excluding beverage) |
$ |
140.4 |
|
|
$ |
130.0 |
|
|
$ |
415.8 |
|
|
$ |
410.0 |
|
|
|
|
|
|
|
|
|
||||||||
Total revenue |
$ |
147.2 |
|
|
$ |
137.4 |
|
|
$ |
444.8 |
|
|
$ |
441.4 |
|
|
|
|
|
|
|
|
|
||||||||
Per attendee data: |
|
|
|
|
|
|
|
||||||||
National advertising revenue per attendee |
$ |
0.716 |
|
|
$ |
0.576 |
|
|
$ |
0.498 |
|
|
$ |
0.442 |
|
Local advertising revenue per attendee |
$ |
0.127 |
|
|
$ |
0.128 |
|
|
$ |
0.103 |
|
|
$ |
0.100 |
|
Regional advertising revenue per attendee |
$ |
0.068 |
|
|
$ |
0.063 |
|
|
$ |
0.038 |
|
|
$ |
0.039 |
|
Total advertising revenue (excluding beverage) per attendee |
$ |
0.912 |
|
|
$ |
0.767 |
|
|
$ |
0.638 |
|
|
$ |
0.581 |
|
Total revenue per attendee |
$ |
0.956 |
|
|
$ |
0.811 |
|
|
$ |
0.683 |
|
|
$ |
0.626 |
|
Total attendance (1) |
154.0 |
|
|
169.4 |
|
|
651.4 |
|
|
705.1 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Other operating data: |
|
|
|
|
|
|
|
||||||||
Operating income |
$ |
72.7 |
|
|
$ |
60.8 |
|
|
$ |
161.3 |
|
|
$ |
154.3 |
|
Adjusted OIBDA (2) |
$ |
83.5 |
|
|
$ |
76.2 |
|
|
$ |
207.5 |
|
|
$ |
205.4 |
|
Adjusted OIBDA margin (2) |
56.7 |
% |
|
55.5 |
% |
|
46.7 |
% |
|
46.5 |
% |
||||
|
|
|
|
|
|
|
|
||||||||
Earnings per share - basic |
$ |
0.25 |
|
|
$ |
0.21 |
|
|
$ |
0.47 |
|
|
$ |
0.39 |
|
Earnings per share - diluted |
$ |
0.24 |
|
|
$ |
0.21 |
|
|
$ |
0.46 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted income per share - diluted (2) |
$ |
0.24 |
|
|
$ |
0.23 |
|
|
$ |
0.47 |
|
|
$ |
0.37 |
|
(1) |
Represents the total attendance within NCM LLC’s advertising network. Excludes screens and attendance associated with certain AMC Carmike, AMC Rave and Cinemark Rave theaters for certain periods presented. |
(2) |
Adjusted OIBDA, Adjusted OIBDA margin and adjusted income per share are not financial measures calculated in accordance with GAAP in the United States. See attached tables for the non-GAAP reconciliations. |
Non-GAAP Reconciliations
Unaudited
Adjusted OIBDA and Adjusted OIBDA Margin
Adjusted Operating Income Before Depreciation and Amortization (“Adjusted OIBDA”) and Adjusted OIBDA margin are not financial measures calculated in accordance with GAAP in
The following tables reconcile operating income to Adjusted OIBDA for the periods presented (dollars in millions):
|
Quarter Ended |
|
Year Ended |
|
||||||||||||
|
December 26,
|
|
December 27,
|
|
December 26,
|
|
December 27,
|
|
||||||||
Operating income |
$ |
72.7 |
|
|
$ |
60.8 |
|
|
$ |
161.3 |
|
|
$ |
154.3 |
|
|
Depreciation expense |
3.6 |
|
|
3.6 |
|
|
13.6 |
|
|
12.6 |
|
|
||||
Amortization expense |
— |
|
|
6.8 |
|
|
— |
|
|
27.3 |
|
|
||||
Amortization of intangibles recorded for network theater
|
6.0 |
|
|
— |
|
|
26.7 |
|
|
— |
|
|
||||
Share-based compensation costs (1) |
1.2 |
|
|
1.6 |
|
|
5.5 |
|
|
7.8 |
|
|
||||
CEO transition costs |
— |
|
|
3.4 |
|
|
0.4 |
|
|
3.4 |
|
|
||||
Adjusted OIBDA |
$ |
83.5 |
|
|
$ |
76.2 |
|
|
$ |
207.5 |
|
|
$ |
205.4 |
|
|
Total revenue |
$ |
147.2 |
|
|
$ |
137.4 |
|
|
$ |
444.8 |
|
|
$ |
441.4 |
|
|
Adjusted OIBDA margin |
56.7 |
% |
|
55.5 |
% |
|
46.7 |
% |
|
46.5 |
% |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Adjusted OIBDA |
$ |
83.5 |
|
|
$ |
76.2 |
|
|
$ |
207.5 |
|
|
$ |
205.4 |
|
|
Carmike and Rave Theaters integration and encumbered theater
|
8.6 |
|
|
8.1 |
|
|
22.3 |
|
|
21.4 |
|
|
||||
Adjusted OIBDA after integration and encumbered theater payments |
$ |
92.1 |
|
|
$ |
84.3 |
|
|
$ |
229.8 |
|
|
$ |
226.8 |
|
|
(1) |
Share-based compensation costs are included in network operations, selling and marketing and administrative expense in the accompanying financial tables as shown in the following table (dollars in millions). |
|
Quarter Ended |
|
Year Ended |
||||||||||||
|
December 26,
|
|
December 27,
|
|
December 26,
|
|
December 27,
|
||||||||
Share-based compensation costs included in network costs |
$ |
0.1 |
|
|
$ |
0.2 |
|
|
$ |
0.4 |
|
|
$ |
0.6 |
|
Share-based compensation costs included in selling and
|
0.3 |
|
|
0.4 |
|
|
1.4 |
|
|
2.5 |
|
||||
Share-based compensation costs included in administrative
|
0.8 |
|
|
1.0 |
|
|
3.7 |
|
|
4.7 |
|
||||
Total share-based compensation costs |
$ |
1.2 |
|
|
$ |
1.6 |
|
|
$ |
5.5 |
|
|
$ |
7.8 |
|
Outlook (in millions) |
|||||||
Year Ending December 31, 2020 |
|||||||
NCM, Inc. |
|||||||
|
Low |
|
High |
||||
Operating income |
$ |
160.3 |
|
|
$ |
166.8 |
|
Depreciation expense |
12.5 |
|
|
13.5 |
|
||
Amortization of intangibles recorded for network theater screen leases |
23.5 |
|
|
24.5 |
|
||
Share-based compensation costs (1) |
4.5 |
|
|
5.5 |
|
||
Non-recurring operating expenses related to system implementation (2) |
1.2 |
|
|
1.7 |
|
||
Adjusted OIBDA |
$ |
202.0 |
|
|
$ |
212.0 |
|
Total revenue |
$ |
450.0 |
|
|
$ |
465.0 |
|
(1) |
Share-based compensation costs are included in network operations, selling and marketing and administrative expense in the accompanying financial tables. |
(2) |
Non-recurring operating expenses related to system implementation represent severance, retention, and instructional design costs. |
Adjusted Net Income and Income per Share
Adjusted net income and income per share are not financial measures calculated in accordance with GAAP in
The following table reconciles as reported net income and income per share to adjusted net income and income per share excluding the CEO transition-related costs and the reversal of reserve for uncertain tax positions for the periods presented (dollars in millions):
|
Quarter Ended |
|
Year Ended |
|||||||||||||||
|
December 26,
|
|
December 27,
|
|
December 26,
|
|
December 27,
|
|||||||||||
Net income as reported |
$ |
19.1 |
|
|
$ |
16.3 |
|
|
|
$ |
36.1 |
|
|
|
$ |
29.8 |
|
|
CEO transition costs (1) |
— |
|
|
3.4 |
|
|
|
0.4 |
|
|
|
3.4 |
|
|
||||
Reversal of reserve for uncertain tax positions (2) |
— |
|
|
— |
|
|
— |
|
|
(0.3 |
) |
|
||||||
Effect of noncontrolling interests (51.2% for all periods presented) |
— |
|
|
(1.7 |
) |
|
|
(0.2 |
) |
|
|
(1.7 |
) |
|
||||
Effect of provision for income taxes (25.0%, 29.4%, 25.6%, 44.1%, respectively) (3) |
— |
|
|
(0.5 |
) |
|
|
— |
|
|
(0.7 |
) |
|
|||||
Net income attributable to noncontrolling interests (net of estimated taxes of $0.0, $0.0, $0.0 and $22.2, respectively) (4) |
— |
|
|
— |
|
|
— |
|
|
28.2 |
|
|
||||||
Net effect of adjusting items |
$ |
— |
|
|
$ |
1.2 |
|
|
|
$ |
0.2 |
|
|
|
$ |
28.8 |
|
|
Diluted net income excluding adjusting items |
$ |
19.1 |
|
|
$ |
17.5 |
|
|
|
$ |
36.3 |
|
|
|
$ |
58.6 |
|
|
|
|
|
|
|
|
|
|
|||||||||||
Weighted Average Shares Outstanding as reported: |
|
|
|
|
|
|
|
|||||||||||
Diluted (4) |
78,206,454 |
|
|
77,570,008 |
|
|
|
77,782,567 |
|
|
|
157,403,910 |
|
|
||||
|
|
|
|
|
|
|
|
|||||||||||
Diluted income per share as reported |
$ |
0.24 |
|
|
$ |
0.21 |
|
|
|
$ |
0.46 |
|
|
|
$ |
0.37 |
|
|
Net effect of adjusting items |
— |
|
|
0.02 |
|
|
|
0.01 |
|
|
|
— |
|
|||||
Diluted income per share excluding adjusting items |
$ |
0.24 |
|
|
$ |
0.23 |
|
|
|
$ |
0.47 |
|
|
|
$ |
0.37 |
|
|
(1) |
Chief Executive Officer transition costs represent severance, consulting and related other costs and are included in administrative expense in the accompanying financial tables. |
(2) |
During the year ended 2018, NCM, Inc. reversed the remainder of its contingency reserve for material, known tax exposures, including accrued interest and penalties due to the expiration of certain statutes of limitations. The reserve reversal has no noncontrolling interest effect because it is only recorded at NCM, Inc. |
(3) |
The rates utilized to tax effect the adjusting items represent the effective tax rates for the respective periods. |
(4) |
The diluted weighted average shares outstanding for the year ended December 27, 2018 assumes the conversion of all founding member common units to NCM, Inc. shares. Upon the conversion of all common units, all consolidated net income would be attributable to NCM, Inc. and thus the tax effected noncontrolling interest income has been added to the numerator of the diluted EPS calculation for these periods. Adjusted consolidated net income has been tax effected utilizing the effective tax rate for year ended December 27, 2018 of 44.1%. The effect of the exchangeable NCM LLC common units held by the founding members for the quarter and year ended December 26, 2019 and quarter ended December 27, 2018 were excluded from the calculation of diluted weighted average shares and earnings per NCM, Inc. share as they were antidilutive in the period. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20200220005909/en/
Source:
INVESTOR CONTACT:
Ted Watson
800-844-0935
investors@ncm.com
MEDIA CONTACT:
Amy Jane Finnerty
212-931-8117
amy.finnerty@ncm.com