AMC Other Presentation Deck
Summary 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
15View entire presentation