National CineMedia, Inc. Reports Results for Fiscal Fourth Quarter and Full Year 2018
Announces Quarterly Cash Dividend of
Provides Full Year 2019 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
the Company’s regular quarterly cash dividend of
Commenting on the Company’s 2018 operating results and 2019 positioning,
NCM President and Interim CEO
2019 Outlook
For the full year 2019, the Company expects total revenue to be up 1.9%
to 5.3% and Adjusted OIBDA to be up 0.8% to 5.6% from the full year
2018. 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 2019. 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) technological
changes and innovations; 6) economic conditions, including the level of
expenditures on cinema advertising; 7) our ability to renew or replace
expiring advertising and content contracts; 8) our need for additional
funding, risks and uncertainties relating to our significant
indebtedness; 9) reinvestment in our network and product offerings may
require significant funding and resulting reallocation of resources; 10)
fluctuations in operating costs; and 11) 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 27, |
December 28, |
December 27, |
December 28, |
||||||||||||||
Revenue | $ | 137.4 | $ | 140.7 | $ | 441.4 | $ | 426.1 | |||||||||
OPERATING EXPENSES: | |||||||||||||||||
Advertising operating costs | 10.9 | 11.0 | 37.4 | 32.4 | |||||||||||||
Network costs | 3.3 | 3.9 | 13.3 | 15.8 | |||||||||||||
Theater access fees-founding members | 19.9 | 19.1 | 81.7 | 76.5 | |||||||||||||
Selling and marketing costs | 18.5 | 17.8 | 66.5 | 72.0 | |||||||||||||
Administrative and other costs | 13.6 | 9.3 | 48.3 | 37.9 | |||||||||||||
Depreciation and amortization | 10.4 | 9.4 | 39.9 | 37.6 | |||||||||||||
Total | 76.6 | 70.5 | 287.1 | 272.2 | |||||||||||||
OPERATING INCOME | 60.8 | 70.2 | 154.3 | 153.9 | |||||||||||||
NON-OPERATING EXPENSES: | |||||||||||||||||
Interest on borrowings | 13.1 | 13.4 | 55.4 | 52.8 | |||||||||||||
Interest income | (0.5 | ) | (0.2 | ) | (1.5 | ) | (1.2 | ) | |||||||||
(Gain) loss on early retirement of debt, net | (0.2 | ) | — | 0.7 | — | ||||||||||||
Loss (gain) on re-measurement of the payable to founding members under the tax receivable agreement (1) | 0.8 | (191.6 | ) | (3.8 | ) | (192.2 | ) | ||||||||||
Other non-operating (income) expense | (0.1 | ) | (0.2 | ) | (0.2 | ) | (0.3 | ) | |||||||||
Total | 13.1 | (178.6 | ) | 50.6 | (140.9 | ) | |||||||||||
INCOME BEFORE INCOME TAXES (1) | 47.7 | 248.8 | 103.7 | 294.8 | |||||||||||||
Income tax expense (1) | 6.8 | 179.3 | 23.5 | 180.3 | |||||||||||||
CONSOLIDATED NET INCOME (1) | 40.9 | 69.5 | 80.2 | 114.5 | |||||||||||||
Less: Net income attributable to noncontrolling interests | 24.6 | 28.8 | 50.4 | 56.2 | |||||||||||||
NET INCOME ATTRIBUTABLE TO NCM, INC. (1) | $ | 16.3 | $ | 40.7 | $ | 29.8 | $ | 58.3 | |||||||||
NET INCOME PER NCM, INC. COMMON SHARE: (1) | |||||||||||||||||
Basic | $ | 0.21 | $ | 0.54 | $ | 0.39 | $ | 0.89 | |||||||||
Diluted | $ | 0.21 | $ | 0.30 | $ | 0.37 | $ | 0.48 | |||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING: | |||||||||||||||||
Basic | 76,958,864 | 75,994,932 | 76,859,087 | 65,226,817 | |||||||||||||
Diluted | 77,570,008 | 154,534,523 | 157,403,910 | 151,067,270 | |||||||||||||
Dividends declared per common share | $ | 0.17 | $ | 0.22 | $ | 0.68 | $ | 0.88 |
(1) | These 2017 balances have been adjusted to reflect the change in accounting principle adopted in the first quarter of 2018 and applied retrospectively to all prior periods related to the presentation of the Company’s payable to founding members under the tax receivable agreement whereby the Company is no longer discounting the payable. This change resulted in a $0.31 and $0.46 increase in diluted earnings per share for the quarter and year ended December 28, 2017, respectively. Refer to the Company’s Form 10-K for the year ended December 27, 2018, expected to be filed with the SEC on February 21, 2019, for further discussion of the nature and amount of the changes. | |
NATIONAL CINEMEDIA, INC. | ||||||||||
Selected Condensed Balance Sheet Data | ||||||||||
Unaudited ($ in millions) | ||||||||||
As of | ||||||||||
December 27, 2018 | December 28, 2017 | |||||||||
Cash, cash equivalents and marketable securities | $ | 75.6 | $ | 59.5 | ||||||
Receivables, net | 149.9 | 160.6 | ||||||||
Property and equipment, net | 33.6 | 30.7 | ||||||||
Total assets | 1,141.8 | 1,173.1 | ||||||||
Borrowings, gross | 931.4 | 932.0 | ||||||||
Total equity/(deficit) | (89.2 | ) | (74.8 | ) | ||||||
Total liabilities and equity | 1,141.8 | 1,173.1 | ||||||||
NATIONAL CINEMEDIA, INC. | ||||||
Operating Data | ||||||
Unaudited | ||||||
Year Ended | ||||||
December 27, 2018 | December 28, 2017 | |||||
Total Screens (100% Digital) at Period End (1)(6) | 21,172 | 20,850 | ||||
Founding Member Screens at Period End (2)(6) | 16,768 | 16,808 | ||||
DCN (Digital Content Network) Screens at Period End (3)(6) | 20,741 | 20,419 |
Quarter Ended | Year Ended | |||||||||||||
(in millions) |
December 27, |
December 28, |
December 27, |
December 28, |
||||||||||
Total Attendance for Period (4)(6) | 169.4 | 163.7 | 705.1 | 655.8 | ||||||||||
Founding Member Attendance for Period (5)(6) | 138.4 | 135.4 | 580.8 | 545.6 | ||||||||||
Capital Expenditures | $ | 4.4 | $ | 4.3 | $ | 15.4 | $ | 12.3 |
(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 all periods presented. | |
NATIONAL CINEMEDIA, INC. | ||||||||||||||||||
Operating Data | ||||||||||||||||||
Unaudited | ||||||||||||||||||
(In millions, except advertising revenue per attendee, margin and per share data) | ||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||
December 27, |
December 28, |
December 27, |
December 28, |
|||||||||||||||
Revenue breakout: | ||||||||||||||||||
National advertising revenue | $ | 97.6 | $ | 101.4 | $ | 312.0 | $ | 296.3 | ||||||||||
Local and regional advertising revenue | 32.4 | 32.1 | 98.0 | 99.9 | ||||||||||||||
Total advertising revenue (excluding beverage) | $ | 130.0 | $ | 133.5 | $ | 410.0 | $ | 396.2 | ||||||||||
Total revenue | $ | 137.4 | $ | 140.7 | $ | 441.4 | $ | 426.1 | ||||||||||
Per attendee data: | ||||||||||||||||||
National advertising revenue per attendee | $ | 0.576 | $ | 0.619 | $ | 0.442 | $ | 0.452 | ||||||||||
Local and regional advertising revenue per attendee | $ | 0.191 | $ | 0.196 | $ | 0.139 | $ | 0.152 | ||||||||||
Total advertising revenue (excluding beverage)
per attendee |
$ | 0.767 | $ | 0.816 | $ | 0.581 | $ | 0.604 | ||||||||||
Total revenue per attendee | $ | 0.811 | $ | 0.859 | $ | 0.626 | $ | 0.650 | ||||||||||
Total attendance (1) | 169.4 | 163.7 | 705.1 | 655.8 | ||||||||||||||
Other operating data: | ||||||||||||||||||
Operating income | $ | 60.8 | $ | 70.2 | $ | 154.3 | $ | 153.9 | ||||||||||
OIBDA (2) | $ | 71.2 | $ | 79.6 | $ | 194.2 | $ | 191.5 | ||||||||||
Adjusted OIBDA (2) | $ | 76.2 | $ | 82.6 | $ | 205.4 | $ | 205.1 | ||||||||||
Adjusted OIBDA margin (2) | 55.5 | % | 58.7 | % | 46.5 | % | 48.1 | % | ||||||||||
Earnings per share - basic | $ | 0.21 | $ | 0.54 | $ | 0.39 | $ | 0.89 | ||||||||||
Earnings per share - diluted | $ | 0.21 | $ | 0.30 | $ | 0.37 | $ | 0.48 | ||||||||||
Adjusted income per share - diluted (2) | $ | 0.23 | $ | 0.13 | $ | 0.37 | $ | 0.29 |
(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 all periods presented. | |
(2) | OIBDA, 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
OIBDA, Adjusted OIBDA and Adjusted OIBDA Margin
Operating Income Before Depreciation and Amortization (“OIBDA”),
Adjusted OIBDA and Adjusted OIBDA margin are not financial measures
calculated in accordance with GAAP in
The following tables reconcile operating income to OIBDA and Adjusted OIBDA for the periods presented (dollars in millions):
Quarter Ended | Year Ended | |||||||||||||||||
December 27, |
December 28, |
December 27, |
December 28, |
|||||||||||||||
Operating income | $ | 60.8 | $ | 70.2 | $ | 154.3 | $ | 153.9 | ||||||||||
Depreciation and amortization | 10.4 | 9.4 | 39.9 | 37.6 | ||||||||||||||
OIBDA | $ | 71.2 | $ | 79.6 | $ | 194.2 | $ | 191.5 | ||||||||||
Share-based compensation costs (1) | 1.6 | 2.9 | 7.8 | 11.2 | ||||||||||||||
CEO transition costs (2) | 3.4 | 0.1 | 3.4 | 0.6 | ||||||||||||||
Early lease termination expense (3) | — | — | — | 1.8 | ||||||||||||||
Adjusted OIBDA | $ | 76.2 | $ | 82.6 | $ | 205.4 | $ | 205.1 | ||||||||||
Total revenue | $ | 137.4 | $ | 140.7 | $ | 441.4 | $ | 426.1 | ||||||||||
Adjusted OIBDA margin | 55.5 | % | 58.7 | % | 46.5 | % | 48.1 | % | ||||||||||
Adjusted OIBDA | $ | 76.2 | $ | 82.6 | $ | 205.4 | $ | 205.1 | ||||||||||
Carmike and Rave Theaters integration and other encumbered theater payments | 8.1 | 9.3 | 21.4 | 20.9 | ||||||||||||||
Adjusted OIBDA after integration and other encumbered theater payments | $ | 84.3 | $ | 91.9 | $ | 226.8 | $ | 226.0 |
(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 27, |
December 28, |
December 27, |
December 28, |
|||||||||||
Share-based compensation costs included in network costs | $ | 0.2 | $ | 0.3 | $ | 0.6 | $ | 1.0 | ||||||
Share-based compensation costs included in selling and marketing costs | 0.4 | 1.0 | 2.5 | 4.1 | ||||||||||
Share-based compensation costs included in administrative and other costs | 1.0 | 1.6 | 4.7 | 6.1 | ||||||||||
Total share-based compensation costs | $ | 1.6 | $ | 2.9 | $ | 7.8 | $ | 11.2 |
(2) | Chief Executive Officer transition costs represent severance, consulting and related other costs and are included in administrative expense in the accompanying financial tables. | |
(3) | Early lease termination expense represents an expense recorded upon the early termination of the lease of our previous corporate headquarters because the early termination payment made by the Company was reimbursed by the landlord of the new building. This expense is included in administrative expense in the accompanying financial statements. | |
Outlook (in millions)
Year Ending | ||||||||||
December 26, 2019 | ||||||||||
NCM, Inc. | ||||||||||
Low | High | |||||||||
Operating income | $ | 163.5 | $ | 168.0 | ||||||
Depreciation and amortization | 38.0 | 42.0 | ||||||||
OIBDA | 201.5 | 210.0 | ||||||||
Share-based compensation costs (1) | 5.0 | 6.0 | ||||||||
CEO transition costs (2) | 0.5 | 1.0 | ||||||||
Adjusted OIBDA | $ | 207.0 | $ | 217.0 | ||||||
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) | Chief Executive Officer transition costs represent severance, consulting and related other costs and are included in administrative expense in the accompanying financial tables. | |
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 net income as previously reported to net income as reported reflecting the impact of the change in accounting principle. In addition, as reported net income and income per share are reconciled to adjusted net income and income per share excluding the CEO transition-related costs, early lease termination expense, and reversal of reserve for uncertain tax positions for the periods presented (dollars in millions):
Quarter Ended | Year Ended | |||||||||||||||||||
December 27, |
December 28, |
December 27, |
December 28, |
|||||||||||||||||
Net (loss) income as previously reported | $ | (0.9 | ) | $ | 2.5 | |||||||||||||||
Adjustment due to change in accounting principle | 41.6 | 55.8 | ||||||||||||||||||
Net income as reported | $ | 16.3 | $ | 40.7 | $ | 29.8 | $ | 58.3 | ||||||||||||
CEO transition costs (1) | 3.4 | 0.1 | 3.4 | 0.6 | ||||||||||||||||
Early lease termination expense (2) | — | — | — | 1.8 | ||||||||||||||||
Reversal of reserve for uncertain tax positions (3) | — | — | (0.3 | ) | (1.7 | ) | ||||||||||||||
Effect of noncontrolling interests (51.2%, 50.5%, 51.2% and 55.8%, respectively) |
(1.7 | ) | (0.1 | ) | (1.7 | ) | (1.3 | ) | ||||||||||||
Effect of provision for income taxes (29.4%, 81.5%, 44.1% and 75.6%, respectively) (4) |
(0.5 | ) | — | (0.7 | ) | (0.8 | ) | |||||||||||||
Gain on re-measurement of the payable to founding members under the tax receivable agreement (5) |
— | (191.0 | ) | — | (191.0 | ) | ||||||||||||||
Income tax expense related to re-measurement of deferred tax balances and TRA payable to founding members (5) |
— | 164.8 | — | 164.8 | ||||||||||||||||
Net income attributable to noncontrolling interests (net of estimated taxes of $0.0, $23.5, $22.2, and $42.5, respectively) (6) |
— | 5.3 | 28.2 | 13.7 | ||||||||||||||||
Net effect of adjusting items | $ | 1.2 | $ | (20.9 | ) | $ | 28.8 | $ | (13.9 | ) | ||||||||||
Diluted net income excluding adjusting items | $ | 17.5 | $ | 19.8 | $ | 58.6 | $ | 44.4 | ||||||||||||
Weighted Average Shares Outstanding as reported and as adjusted |
||||||||||||||||||||
Diluted (6) | 77,570,008 | 154,534,523 | 157,403,910 | 151,067,270 | ||||||||||||||||
Diluted income per share as reported (7) | $ | 0.21 | $ | 0.30 | $ | 0.37 | 0.48 | |||||||||||||
Net effect of adjusting items | 0.02 | (0.17 | ) | — | (0.19 | ) | ||||||||||||||
Diluted income per share excluding adjusting items |
$ | 0.23 | $ | 0.13 | $ | 0.37 | $ | 0.29 |
(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) | Early lease termination expense represents a non-cash expense recorded upon the early termination of the lease of our previous corporate headquarters because the early termination payment made by the Company was reimbursed by the landlord of the new building. | |
(3) | During the year ended 2018 and 2017, NCM, Inc. reversed a portion and then 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. | |
(4) | The rates utilized to tax effect the adjusting items represent the effective tax rates for the respective periods. | |
(5) | The gain on the re-measurement of the payable to the founding members and the income tax expense related to the re-measurement of the deferred tax balances were due to the reduction of the U.S. federal corporate tax rate from 35 percent to 21 percent by the Tax Cuts and Jobs Act enacted on December 22, 2017. | |
(6) |
The diluted weighted average shares outstanding for the quarter and year ended December 28, 2017 and 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 the quarter and year ended December 28, 2017 and year ended December 27, 2018 of 81.5%, 75.6%, and 44.1%, respectively. The effect of the exchangeable NCM LLC common units held by the founding members for the 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. |
|
(7) | The impact of the change in accounting principle was a $0.31 and $0.46 increase in diluted earnings per share for the quarter and year ended December 28, 2017, respectively. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20190221005931/en/
Source:
INVESTOR CONTACT:
Ted Watson
800-844-0935
investors@ncm.com
MEDIA
CONTACT:
Amy Jane Finnerty
212-931-8117
amy.finnerty@ncm.com