AMC Other Presentation Deck

Made public by

sourced by PitchSend

2 of 17

Category

Communication

Published

April 2019

Slides

Transcriptions

#1amc A WANDA GROUP COMPANY amc Lease Accounting April 24, 2019#2Disclaimer AMC's consolidated financial statements are prepared and presented in accordance with generally accepted accounting principles ("GAAP"). Certain items contained in this presentation, including Adjusted EBITDA, Adjusted EBITDAR, Net Debt, and Adjusted Free Cash Flow, are non-GAAP financial measures and are provided as a supplement and should not be considered an alternative to any GAAP measure of our operating performance, liquidity or profitability. The presentation of these financial measures is not intended to be a substitute for or superior to any financial information prepared and presented in accordance with GAAP. While management believes such non-GAAP measures provide recipients with useful supplemental information, there are material limitations associated with the use of non-GAAP financial measures as an analytical tool, and these measures may be different from non-GAAP financial measures (even those similarly-titled) used by other companies. Such non-GAAP measures are presented here because we believe they are widely used by investors and analysts to measure performance or to value our company. Our management also uses such measures for their internal analysis. The non-GAAP financial measures included in this presentation should be reviewed in conjunction with AMC's financial statements and related footnotes contained in documents filed with the SEC. For definitions and reconciliations of these non-GAAP financial measures to the nearest comparable GAAP measure, see the Non-GAAP Financial Information and Supplemental Pro Forma Information posted on the investor relations section of our website at www.amctheatres.com, furnished on a Form 8-K earlier today, and presented in the Appendix of this presentation. This presentation includes "forward-looking statements". Forward-looking statements may be identified by the use of words such as "forecast," "plan," "estimate," "will," "would," "project," "maintain," "intend," "expect," "anticipate," "strategy," "future," "likely," "may," "should," "believe," "continue," and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements are based on information available at the time the statements are made and/or management's good faith belief as of that time with respect to future events, and are subject to risks, trends, uncertainties and other facts that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements. These risks, trends, uncertainties and facts include, but are not limited to, risks related to: motion picture production and performance; AMC's lack of control over distributors of films; intense competition in the geographic areas in which AMC operates; AMC Stubs A-List not meeting anticipated revenue projections impacting projected incremental adjusted EBITDA; increased use of alternative film delivery methods or other forms of entertainment; shrinking exclusive theatrical release windows; general and international economic, political, social and financial market conditions and other risks including the effects of the exit of the United Kingdom from the European Union; risks and uncertainties relating to AMC's significant indebtedness; limitations on the availability of capital; certain covenants in the agreements that govern AMC's indebtedness may limit its ability to take advantage of certain business opportunities; risks relating to AMC's inability to achieve the expected benefits and performance from its recent acquisitions; AMC's ability to refinance its indebtedness on favorable terms; optimizing AMC's theatre circuit through construction and the transformation of its existing theatres may be subject to delay and unanticipated costs; failures, unavailability or security breaches of AMC's information systems; risks relating to impairment losses and theatre and other closure charges; AMC's ability to utilize net operating loss carryforwards to reduce its future tax liability or valuation allowances taken with respect to deferred tax assets; review by antitrust authorities in connection with acquisition opportunities; risks relating to unexpected costs or unknown liabilities relating to recently completed acquisitions; risks relating to the incurrence of legal liability including costs associated with pending class action lawsuits; dependence on key personnel for current and future performance and our ability to attract and retain senior executives and other key personnel; poor financial results preventing AMC from deploying strategic initiatives; operating a business in unfamiliar international markets; increased costs to comply or resulting from a failure to comply with governmental regulations, including the General Data Protection Regulation ("GDPR") and pending future domestic privacy laws and regulations; and other risks, trends, uncertainties and other facts discussed in the reports AMC has filed with the SEC. Should one or more of these risks, trends, uncertainties or facts materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by the forward-looking statements contained herein. Accordingly, you are cautioned not to place undue reliance on these forward- looking statements, which speak only as of the date they are made. Forward-looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. For a detailed discussion of risks, trends and uncertainties facing AMC, see the section entitled "Risk Factors" in the documents AMC has filed with the SEC, and the risks, trends and uncertainties identified in their other public filings. AMC does not intend, and undertakes no duty, to update any information contained herein to reflect future events or circumstances, except as required by applicable law. amc A WANDA GROUP COMPANY 2#3Executive Summary ✓ ASC 842 new lease accounting rules came into effect on January 1st, 2019 ✔ Accounting change with no impact on the business or total cash flows amc A WANDA GROUP COMPANY New rule will result in certain presentation changes to the income and cash flow statements... ... and an increase in both assets and non-debt liabilities on the balance sheet, offset by a reduction in financing lease obligations 3#4Executive Summary (Cont'd) Importantly, this accounting change will have a non-operational impact on several of our key investor metrics. For example, assuming implementation of ASC 842 in 2018: amc Net Debt: $427.3M decrease → legacy financing lease obligations (FLOs) reclassified as operating lease liabilities A WANDA GROUP COMPANY Adjusted EBITDA: $93.3M decrease → principal payments and interest expense from legacy FLOs reclassified as rent expense Adjusted Free Cash Flow: $57.6M decrease → legacy FLO principal payments in cash flow used in financing activities reclassified and captured in cash flow used in operating activities Net Change in Cash: $0 ➜no impact This change will cause a shift in our Adjusted EBITDA valuation multiple (re-rate), despite no change to the underlying business or total cash flows: EV / LTM Adjusted EBITDAR A = +0.3x 7.9x EV / LTM Adjusted EBITDA 8.2x 3-Year Average A = +0.3x 7.6x 7.3x Current Illustrative Case Study: Under IFRS 16 (ASC 842 equivalent), our current EV / LTM Adj. EBITDA would be 7.1x (A = -0.2x) A = None 7.2x 7.2x 3-Year Average Prior (ASC 840) New (ASC 842) Note: Current as of 4/19/19 and wholly based on 2018A financials, except share price (as of 4/19/19) and outstanding shares (as of 3/13/19) 3-Year average based on average of valuation multiples at year-end 2016, 2017, and 2018 (see appendix, website, and 8-K for definitions and reconciliations) A = None 6.8x 6.8x Current 4#5Changes Under New Lease Accounting Standard Under ASC 842, AMC's operating leases will be reported on the balance sheet and its legacy financing lease obligations will be reclassified as operating leases ● ● Operating Leases Prior GAAP (ASC 840) B/S: None P&L: Rent expense Financing Lease Obligations / FLOS Capital Leases / CLOS amc A WANDA GROUP COMPANY ● ● ● ● ● B/S: PP&E & Debt P&L: Interest & Depreciation B/S: PP&E & Debt P&L: Interest & Depreciation Operating Leases Financing Leases New GAAP (ASC 842) ● B/S: ROU Asset & Operating Lease Liability P&L: Rent expense Operating leases are now capitalized on the balance sheet as right-of-use assets and operating lease liabilities Financing lease obligations / FLOs are reclassified as operating leases, shifting interest expense and principal payments to rent expense Capital leases are renamed as financing leases; no changes in accounting B/S: PP&E & Debt P&L: Interest & Depreciation ASC 842 has no impact on AMC's operations, cash generation, or compliance with debt covenants / rating agency considerations LO 5#6ASC 842 Adjustments: Income Statement Reclassification of legacy financing lease obligations to operating leases shifts interest expense and principal payments to rent expense, thereby reducing Adjusted EBITDA amc A WANDA GROUP COMPANY Line Item Revenue Rent Expense Adjusted EBITDA D&A Interest Expense Non-Cash Rent Expense - Purchase Accounting Net Income 2018A PF Impact ($M) $93.3 ($93.3) ($105.7) ($29.5) $38.5 $3.4 Commentary ■ ■ No revenue impact Reclassification of legacy financing leases (FLOS (¹)) to operating leases shifts interest expense and principal payments to rent expense, thereby reducing Adjusted EBITDA FLO building assets are written off to retained earnings and replaced with an operating right-of-use asset, eliminating previous depreciation expense → this drives the preponderance of the D&A impact Non-cash rent expense is the amortization of purchase accounting rent adjustments that have no effect on Adjusted EBITDA Note: Positive value reflects increase in line item and vice versa. See the appendix, website, and Form 8-K for definitions and reconciliations of non-GAAP financial measures. (1) FLOS were largely assumed as part of AMC's acquisition of Odeon and Carmike whose build-to-suit lease arrangements requiring deemed accounting ownership resulted in failed sale leaseback transactions CO#7ASC 842 Adjustments: Cash Flow Statement While ASC 842 has no impact on total change in cash, principal payments for legacy financing lease obligations in cash flow from financing are reclassified and captured in cash flow from operations Net Income Deferred Rent (1) D&A Line Item Non-Cash Rent Expense - Purchase Accounting (1) Cash Flow Used In Operating Activities Principal Payment Under FLO Cash Flow Provided By Financing Activities Change In Cash amc A WANDA GROUP COMPANY 2018A PF Impact ($M) $3.4 $6.2 ($105.7) $38.5 ($57.6) $57.6 $57.6 Note: Positive value reflects increase in line item and vice versa (1) Increase in add-back primarily related to P&L impact of non-cash items / amounts Commentary ■ ■ Reclassification of legacy FLOs to operating leases shifts FLO principal payments to cash flow used in operating activities Adjusted Free Cash Flow is reduced, commensurate with the reduction in operating cash flows Non-cash rent and depreciation adjust net income to a cash basis equal to the principal payment amount No impact on change in cash 7#8ASC 842 Adjustments: Balance Sheet Operating leases are capitalized on the balance sheet; while net debt is reduced, leverage ratio remains approximately unchanged Assets Liabilities amc A WANDA GROUP COMPANY Line Item ROU Operating Lease Assets Operating Lease Liabilities. Lease Obligations (Legacy FLO) Net Debt Net Debt Adjusted EBITDA Leverage Ratio 2018A PF Impact ($M) 5.5x $4,832.0 $5,358.0 Memo: Leverage Ratio Adj. PF 2018A 2018A $5,114.7 ($427.3) $4,687.4 $929.2 ($93.3) $835.9 ($427.3) ($427.3) 5.6x Commentary Operating leases are capitalized on the balance. sheet, resulting in the creation of right-of-use (ROU) assets and operating lease liabilities ■ ■ ■ - ROU operating lease assets are reported net of deferred rent, landlord allowances, and any related purchase accounting adjustments Reclassification of legacy FLOS to operating leases reduces outstanding FLOs and net debt Leverage ratio remains approximately unchanged after the adoption of ASC 842 Rating agencies typically capitalize all leases in their evaluation of credit profiles expected change to AMC's credit rating following the lease accounting change Note: Positive value reflects increase in line item and vice versa. See the appendix, website, and Form 8-K for definitions and reconciliations of non-GAAP financial measures. co#9Valuation Multiples To adjust for non-cash lease accounting changes, Adjusted EBITDA valuation multiples should re-rate upwards by 0.3x; Adjusted EBITDAR multiples remain consistent pre- and post-change TEV / LTM Adjusted EBITDA Current TEV & Multiple Calculation A = +0.3x 8.2x 7.9x amc A WANDA GROUP COMPANY 3-Year Average Prior (ASC 840) A = None 7.2x 7.2x 3-Year Average A = +0.3x 7.6x 7.3x Current New (ASC 842) A = None 6.8x 6.8x Adjusted EBITDA multiples should increase by 0.3x TEV / LTM Adjusted EBITDAR Current Illustrative Case Study: Under IFRS 16 (ASC 842 equivalent), our current EV / LTM Adj. EBITDA would be 7.1x (A = -0.2x) No change under Adjusted EBITDAR multiple approach EBITDAR provides a more consistent valuation pre- and post-change Note: Current as of 4/19/2019 and based on 2018A financials; 3-Year average based on average of valuation multiples at year-end 2016, 2017, and 2018; See the appendix, website, and Form 8-K for definitions and reconciliations of non- GAAP financial measures. Prior (ASC 840) New (ASC 842) Share Price (x) Fully Diluted Shares Equity Value (+) Net Debt TEV (Adj. EBITDA) (+) Operating Lease Liab. TEV (Adj. EBITDAR) 2018 Adj. EBITDA 2018 Adj. EBITDAR TEV / LTM Adj. EBITDA TEV / LTM Adj. EBITDAR Equity Value (+) Net Debt (Adj. for FLO) TEV (Adj. EBITDA) (+) Operating Lease Liab. (Adj. for FLO) TEV (Adj. EBITDAR) 2018 Adj. EBITDA (New) 2018 Adj. EBITDAR (New) TEV / LTM Adj. EBITDA TEV / LTM Adj. EBITDAR Current $16.05 105.8 $1,697.7 $5,114.7 $6,812.4 $4,930.7 $11,743.1 $929.2 $1,727.0 7.3x 6.8x $1,697.7 $4,687.4 $6,385.1 $5,358.0 $11,743.1 $835.9 $1,727.0 7.6x 6.8x#10Medium to Long-Term Financial Targets: Original Total Revenue Growth Capital Expenditures amc Adjusted EBITDA Margin A WANDA GROUP COMPANY Net Leverage Medium to Long-Term Target 3% - 5% (2% -3% box office growth + 1% -2% industry outperformance) 17% -19% (Up to ~200 bps of margin expansion) $250-300M of net capex within 3-5 years ($150M maintenance + $100-150M net growth capex) 3.5x4.5x 3-year target ~3x long-term target Rationale Outperformance driven by the AMC Platform (e.g., Stubs, A-List, premium food & beverage, high ROI growth capex) Margin expansion from operating leverage Reversion to normalized capex level as highest ROI projects are executed Cash generation and Adjusted EBITDA growth enable deleveraging Due to ramp of A-List program, 2019 is expected to be a transitionary year with dollar Adjusted EBITDA growth / accretion, but limited margin expansion 10#11Med. to Long-Term Financial Targets: Revised for ASC 842 Total Revenue Growth Capital Expenditures amc Adjusted EBITDA Margin A WANDA GROUP COMPANY Net Leverage Medium to Long-Term Target 3% - 5% (2% -3% box office growth + 1% -2% industry outperformance) 16% - 18% (Up to 200 bps+ of margin expansion) $250-300M of net capex within 3-5 years ($150M maintenance + $100-150M net growth capex) 3.5x4.5x 3-year target -3x long-term target Revisions None Non-operational reduction in Adjusted EBITDA as a result of rent expense increase from lease reclassification None No material changes to leverage ratio under ASC 842 (reduction in debt commensurate with Adjusted EBITDA decrease) Due to ramp of A-List program, 2019 is expected to be a transitionary year with dollar Adjusted EBITDA growth / accretion, but limited margin expansion 11#12Appendix amc A WANDA GROUP COMPANY 12#13Summary of Key ASC 842 Adjustments amc A WANDA GROUP COMPANY Income Statement Cash Flow Statement Balance Sheet • Rent Expense ● ● ● ● Key Inputs ● ● Depreciation & Amortization Interest Expense Net Income (¹) • FLO Principal Payments Depreciation & Amortization ROU Assets 个 Operating Lease Liabilities 个 Financing Lease Obligations ↓ ↑ (1) New lease accounting standard has a nominal impact on net income ● ● ● ● Adjusted EBITDA Net Income Impact • CF Used In Operations • Adjusted Free Cash Flow • CF Provided By Financing T Change in Cash (1) • Net Debt Balance Sheet Size 个 I 13#14Summary Valuation Multiple Reconciliation (Pre-ASC 842) amc A WANDA GROUP COMPANY Share Price Shares Outstanding Class A (Total) Class B Total Shares Year Ended: Share Price as of: Non-Vested Restricted Stock Units Convertible Note Dilution Fully Diluted Shares Outstanding Equity Value Corporate Borrowings & CLOs / FLOs (+) Debt issuance costs (-) Net discounts / (premiums) (-) Derivative liability Total Debt (Face Value) Memo: Capital and financing lease obligations (CLOS / FLOS) Cash and cash equivalents Net Debt TEV (Adj. EBITDA) Operating lease adjustment TEV (Adj. EBITDAR) Adj. EBITDA Rent Expense Adj. EBITDAR TEV/LTM Adj. EBITDA TEV / LTM Adj. EBITDAR Pre- ASC 842 PF 2016 12/30/2016 $33.65 34.3 75.8 110.2 0.6 110.7 $3,725.8 $4,436.3 82.9 (9.4) $4,509.8 $675.4 PF 2017 12/29/2017 $15.10 51.9 75.8 127.7 1.1 128.8 $1,944.9 8.9x 7.8x $4,886.7 103.7 (26.8) $4,963.6 $651.4 $207.1 $310.0 $4,302.7 $4,653.6 $903.9 $843.6 $796.4 $800.3 $1,700.3 $1,643.9 2018A 12/31/2018 $12.28 7.8x 7.2x 51.7 51.8 103.5 1.9 105.4 $1,294.9 $5,283.2 104.4 64.4 (24.0) $8,028.5 $6,598.5 $6,409.6 $5,213.0 $5,247.1 $4,930.7 $13,241.5 $11,845.6 $11,340.3 $5,428.0 $560.3 $313.3 $5,114.7 $929.2 $797.8 $1,727.0 6.9x 6.6x 2018A 4/19/2019 $16.05 52.1 51.8 103.8 1.9 105.8 $1,697.7 $5,283.2 104.4 64.4 (24.0) $5,428.0 $560.3 $313.3 $5,114.7 $6,812.4 $4,930.7 $11,743.1 $929.2 $797.8 $1,727.0 7.3x 6.8x Convertible note was issued in Sept. 2018; only dilutive to equity value if share price is in the money (>$18.95); otherwise debt treatment 3-Year Average 7.9x 7.2x Note: 3-Year average based on average of valuation multiples at year-end 2016, 2017, and 2018 4/19/19 valuation wholly based on 2018A financials, except share price (as of 4/19/19) and outstanding shares (as of 3/13/19) For detailed definitions and reconciliations of all non-GAAP financial measures, see the investor relations section of our website at www.amctheatres.com and our Form 8-K furnished earlier today 14#15Summary Valuation Multiple Reconciliation (Post-ASC 842) amc A WANDA GROUP COMPANY Equity Value Year Ended: Share Price as of: Historical Net Debt FLO Adjustment (ASC 842 Adj.) Net Debt (Post-ASC 842) TEV (Adj. EBITDA) Operating Lease Liability TEV (Adj. EBITDAR) Historical Adj. EBITDA Rent Expense Adj. (ASC 842 Adj.) Adj. EBITDA (Post-ASC 842) Rent Expense (GAAP Rent with ASC 842 Adj.) Adj. EBITDAR (Post-ASC 842) TEV / LTM Adj. EBITDA TEV / LTM Adj. EBITDAR Post- ASC 842 PF 2016 12/30/2016 $3,725.8 $7,494.9 $5,746.6 $13,241.5 $4,302.7 $4,653.6 $5,114.7 (499.5) (427.3) (533.6) $3,769.1 $4,154.1 $4,687.4 $903.9 ($88.4) $815.5 $884.8 $1,700.3 2018A 2018A PF 2017 12/29/2017 12/31/2018 4/19/2019 9.2x 7.8x $1,944.9 $1,294.9 $6,099.0 $5,982.3 $5,746.6 $5,358.0 $11,845.6 $11,340.3 $843.6 $929.2 ($95.5) ($93.3) $748.1 $835.9 $895.8 $891.1 $1,643.9 $1,727.0 8.2x 7.2x 7.2x 6.6x $1,697.7 $5,114.7 (427.3) $4,687.4 $6,385.1 $5,358.0 $11,743.1 $929.2 ($93.3) $835.9 $891.1 $1,727.0 7.6x 6.8x 3-Year Average 8.2x 7.2x Note: 3-Year average based on average of valuation multiples at year-end 2016, 2017, and 2018 4/19/19 valuation wholly based on 2018A financials, except share price (as of 4/19/19) and outstanding shares (as of 3/13/19) For detailed definitions and reconciliations of all non-GAAP financial measures, see the investor relations section of our website at www.amctheatres.com and our Form 8-K furnished earlier today 15#16ASC 842 Adjustments By Quarter Rent Expense: Cash rent expense legacy FLO's Deferred rent from deferred gain amortization Subtotal: Adjusted EBITDA Impact Non-cash rent expense - purchase accounting Rent Expense Depreciation & Amortization: Non-cash rent expense - purchase accounting FLO building asset depreciation Depreciation & Amortization Interest Expense: FLO interest expense Interest Expense Net income impact Cash flow used In operating activities Cash flow provided by financing activities Change in Cash amc A WANDA GROUP COMPANY $ Adjustments to Income Statement Three Months Ended June 30, 2018 Three Months Ended March 31, 2018 $ 22.4 1.3 23.7 9.9 33.6 (3.7) (24.4) (28.1) (7.8) (7.8) 2.3 Three Months Ended March 31, 2018 $ (14.6) 14.6 $ 22.1 1.3 23.4 9.7 33.1 (3.5) (23.6) (27.1) (7.7) (7.7) 1.7 $ Adjustments to Cash Flow Statement Three Months Ended June 30, 2018 (14.4) 14.4 $ Three Months Ended Sept. 30, 2018 $ 21.4 1.8 23.2 9.5 32.7 (3.4) (23.1) (26.5) (7.1) (7.1) 0.9 Three Months Ended Sept. 30, 2018 (14.3) 14.3 $ $ Three Months Ended Dec. 31, 2018 21.2 1.8 23.0 9.4 32.4 (3.3) (20.7) (24.0) (6.9) (6.9) (1.5) Three Months Ended Dec. 31, 2018 (14.3) 14.3 $ Year Ended Dec. 31, 2018 87.1 6.2 93.3 38.5 131.8 (13.9) (91.8) (105.7) (29.5) (29.5) 3.4 Year Ended Dec. 31, 2018 (57.6) 57.6 For detailed definitions and reconciliations of all non-GAAP financial measures, see the investor relations section of our website at www.amctheatres.com and our Form 8-K furnished earlier today 16

Download to PowerPoint

Download presentation as an editable powerpoint.

Related

Investor Presentation March 2024 image

Investor Presentation March 2024

Communication

Maximising Long-Term Value and Strategic Growth image

Maximising Long-Term Value and Strategic Growth

Communication

Sequans Capitalization and 5G Taurus Launch image

Sequans Capitalization and 5G Taurus Launch

Communication

Vodafone Company Presentation image

Vodafone Company Presentation

Communication

First Quarter 2023 Earnings Conference Call image

First Quarter 2023 Earnings Conference Call

Communication

Liberty Global Results Presentation Deck image

Liberty Global Results Presentation Deck

Communication

Third Quarter 2019 Results image

Third Quarter 2019 Results

Communication

Nextdoor SPAC Presentation Deck image

Nextdoor SPAC Presentation Deck

Communication