AMC Other Presentation Deck
Executive 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
4View entire presentation