2020 2019
Q4
Q3
Q2 Q1 Q4 Q3 Q2
Restated
Q1
Restated
Revenues
Box office revenues $ 7,260 $ 14,531 $ 27 $ 111,002 $ 181,789 $ 177,865 $ 189,371 $ 156,496
Food service revenues 10,543 15,468 3,256 79,365 125,159 125,550 129,563 103,058
Media revenues 12,496 12,825 7,880 32,157 69,545 43,308 49,196 34,706
Amusement revenues 13,597 13,236 3,731 47,337 53,471 58,143 58,117 58,500
Other revenues 8,556 4,962 7,094 12,940 13,256 13,582 12,608 11,864
52,452 61,022 21,988 282,801 443,220 418,448 438,855 364,624
Expenses
Film cost 3,151 7,261 10 56,500 93,925 93,735 103,005 78,721
Cost of food service 3,989 3,680 789 22,209 27,701 27,439 28,247 23,436
Depreciation - right-of-use assets 28,136 30,539 34,185 35,533 36,471 36,456 36,557 36,462
Depreciation and amortization - other 28,750 30,375 31,759 33,962 33,135 31,712 32,403 31,633
(Gain) loss on disposal of assets (283) (14,113) 478 817 868 303 116 477
Other costs 77,213 78,754 62,175 157,548 214,922 190,955 192,988 183,828
Impairment of long-lived assets and
goodwill 56,175 65,634 — 173,054 — — — —
197,131 202,130 129,396 479,623 407,022 380,600 393,316 354,557
(Loss) income from continuing
operations
$ 36,198 $ 37,848 $ 45,539 $ 10,067
Adjusted EBITDA (i)
$ (28,928) $ (41,313) $ 46,472
$ 78,742
Adjusted EBITDAaL (i) (ii) $ (65,948) $ (46,725) $ (72,532) $ 2,390 $ 62,327 $ 62,312 $ 70,255 $ 35,652
Net (loss) income from continuing
operations
$ (98,234)
$ 4,668 $ 15,100 $ 22,077 $ (5,329)
Net loss from discontinued operations — — (693) (4,259) (1,196) (1,718) (2,680) (2,031)
Net (loss) income
$ (98,927)
$ 3,472 $ 13,382 $ 19,397 $ (7,360)
EPS - basic and diluted from continuing
operations $ (3.64) $ (1.91) $ (1.55) $ (2.75) $ 0.08 $ 0.24 $ 0.35 $ (0.09)
EPS - basic and diluted from
discontinued operations — — (0.01) (0.07) (0.02) (0.03) (0.04) (0.03)
EPS - basic and diluted $ (3.64) $ (1.91) $ (1.56) $ (2.82) $ 0.06 $ 0.21 $ 0.31 $ (0.12)
Cash (used in) provided by operating
activities (ii) $ (61,041) $ (86,558) $ 18,095 $ 23,190 $ 124,133 $ 77,760 $ 58,346 $ 61,426
Cash provided by (used in) investing
activities (ii) 50,492 11,384 (8,947) (26,219) (46,443) (25,791) (24,851) (27,768)
Cash provided by (used in) financing
activities 12,977 74,252 (2,793) (12,819) (84,850) (52,336) (24,447) (34,277)
Effect of exchange rate differences on
cash 650 292 560 (950) 345 (158) 235 61
Net change in cash $ 3,078 $ (630) $ 6,915 $ (16,798) $ (6,815) $ (525) $ 9,283 $ (558)
Cash flows used in discontinued
operations $ — $ — $ (253) $ (2,138) $ 2,821 $ (1,441) $ (1,120) $ (807)
BPP (i) $ 9.23 $ 9.30 $ 4.50 $ 10.36 $ 10.79 $ 10.16 $ 11.13 $ 10.44
CPP (i) $ 9.06 $ 7.37 $ 10.33 $ 6.79 $ 6.81 $ 6.68 $ 7.04 $ 6.35
Film cost percentage (i) 43.4 % 50.0 % 37.0 % 50.9 % 51.7 % 52.7 % 54.4 % 50.3 %
Theatre attendance (in thousands of
patrons) (i) 786 1,563 6 10,710 16,849 17,512 17,011 14,988
Theatre locations (at period end) 162 164 164 164 165 165 165 165
Theatre screens (at period end) 1,667 1,687 1,687 1,687 1,693 1,695 1,695 1,692
(i) See section 18, Non-GAAP measures.
(ii) Prior period figures have been revised to current period presentation. See Section 19, Reconciliation for further details.
Cineplex Inc.
Management’s Discussion and Analysis
—————————————————————————————————————————————
CINEPLEX INC. 2020 ANNUAL REPORT
MANAGEMENT’S DISCUSSION & ANALYSIS 51
CINEPLEX INC. 2020 ANNUAL REPORT
MANAGEMENT'S DISCUSSION AND ANALYSIS
59
Cineplex Inc.
Management's Discussion and Analysis