IMAX Corporation Reports Second Quarter 2012 Financial Results
HIGHLIGHTS
- Q2 2012 Revenues Increased 23% to
$70.2 million - Q2 2012 Adjusted Net Income Increased 206% to
$14.1 million - New Theatre Signings Momentum Leads to Increase in 2012 Scheduled Installations
(Logo: http://photos.prnewswire.com/prnh/20111107/MM01969LOGO)
"Our second quarter financial results reflect growth in recurring revenues and gross margin, driven by the power and scale of our global network and the solid performance of a portfolio of films," said
Network Growth Update
In the second quarter of 2012, the Company signed contracts for 40 theatre systems and installed 20 theatre systems. Based on the number of recent theatre signings, the Company has increased its 2012 installations scheduled only from current backlog to approximately 110 new theatres, from its previous outlook of 95 to 100 new theatres from backlog. In addition, the Company may sign agreements for new theatres that install within that same year. The Company cautions that installations can slip from period to period, usually for reasons beyond its control.
There were 280 theatre systems in backlog as of
Second Quarter Segment Results
Second quarter 2012 total film revenue was
"Differentiation continues to be a key focus of our film strategy in 2012 and beyond," added Mr. Gelfond. "Several recent titles have featured various elements of
In the second quarter of 2012, revenue from joint revenue sharing arrangements was
In the second quarter of 2012,
Mr. Gelfond concluded, "Global demand for The IMAX Experience® is as strong as ever, as evidenced by our box office performance, our upcoming lineup of films and a robust pipeline of theatre deals. We are still in the early stages of our network expansion, having recently increased the estimated number of worldwide
Second quarter 2012 total revenues were
For the six months ended
Adjusted Net Income and Adjusted Earnings Per Diluted Share Calculation – Beginning Quarter Ended
Beginning in the third quarter of 2012, the Company intends to adopt a revised definition of "Adjusted Net Income" and "Adjusted Earnings Per Diluted Share" to exclude all stock-based compensation and one-time items. In addition, Adjusted Net Income and Adjusted Earnings Per Diluted Share will be fully tax-affected. The Company believes that this revised definition should provide for a more straightforward and conventional calculation of adjusted earnings.
Conference Call
The Company will host a conference call today at
About
IMAX®, IMAX® 3D, IMAX DMR®, Experience It In IMAX®, An IMAX 3D Experience®, The IMAX Experience® and IMAX Is Believing® are trademarks of
This press release contains forward looking statements that are based on
For additional information please contact:
Investors: IMAX Corporation, New York Heather Anthony/Blaire Lomasky 212-821-0100 Business Media: Sloane & Company, New York Whit Clay 212-446-1864 | Media: IMAX Corporation, New York Ann Sommerlath 212-821-0155 Entertainment Media: Principal Communications Group, Los Angeles Melissa Zuckerman/Paul Pflug 323-658-1555 |
Additional Information
2012 DMR Films Announced to Date
To date,
- The Amazing Spider-Man: An
IMAX 3DExperience (Sony ,July 2012 ); - The Dark Knight Rises: The
IMAX Experience (WB ,July 2012 ); - Total Recall: The
IMAX Experience (Sony ,August 2012 , late-breaking select international markets only); - The Bourne Legacy: The
IMAX Experience(Universal,August 2012 , late-breaking select international markets only); - Resident Evil: Retribution: An
IMAX 3DExperience (Sony ,September 2012 ); - Frankenweenie: An
IMAX 3DExperience (Disney ,October 2012 ); - Skyfall: The
IMAX Experience (Sony ,November 2012 ); - Remembering 1942: The
IMAX Experience(Huayi Brothers ,November 2012 ,Asia only); - CZ12: The
IMAX Experience(JCE Entertainment Ltd. ,Huayi Brothers & Emperor Motion Pictures,December 2012 ,Asia only); and - The Hobbit: An Unexpected Journey: An
IMAX 3DExperience (WB ,December 2012 ).
2013 DMR Films Announced to Date
To date,
- Jack the Giant Killer: An
IMAX 3D Experience (WB ,March 2013 ); - The Sequel to Star Trek: An
IMAX 3D Experience(Paramount ,May 2013 ); - Man of Steel: The
IMAX Experience(WB ,June 2013 ); - Gravity: An
IMAX 3D Experience (WB ,September 2013 ); - Stalingrad:An
IMAX 3D Experience(AR Films,October 2013 ,Russia and the CIS only); - The Hunger Games: Catching Fire: The
IMAX Experience(Lionsgate,November 2013 ); and - The Hobbit: There and Back Again: An
IMAX 3DExperience(WB ,December 2013 ).
The Company remains in discussions with virtually every major studio regarding future titles. For periodic box office updates, please visit the corporate news section of www.imax.com.
Theatre System Signings
In the second quarter of 2012, the Company signed contracts for 38 new theatre systems (28 under joint revenue sharing arrangements and 10 under sales and sales-type lease arrangements) and 2 digital upgrades, for a total of 40 theatre system signings. In the second quarter of 2011, the Company signed contracts for 39 new theatre systems (26 under joint revenue sharing arrangements and 13 under sales and sales-type lease arrangements) and 13 digital and other upgrades, for a total of 52 theatre system signings.
Through the first six months of 2012, the Company has signed contracts for 61 new theatre systems (33 under joint revenue sharing arrangements and 28 under sales and sales-type lease arrangements) and 2 digital upgrades, for a total of 63 theatre system signings. Through the first six months of 2011, the Company signed contracts for 138 new theatre systems (102 under joint revenue sharing arrangements and 36 under sales and sales-type lease arrangements) and 15 digital upgrades, for a total of 153 theatre system signings.
Theatre System Installations
In the second quarter of 2012, the Company installed 20 new theatre systems (9 under joint revenue sharing arrangements and 11 under sales and sales-type lease arrangements). In the second quarter of 2011, the Company installed 34 new theatre systems (23 under joint revenue sharing arrangements and 11 under sales and sales-type lease arrangements), 1 used system under a sales and sales-type lease arrangement and 6 digital upgrades, for a total of 41 theatre system installations.
Through the first six months of 2012, the Company installed 36 new theatre systems (17 under joint revenue sharing arrangements and 19 under sales and sales-type lease arrangements) and 10 upgrades (9 digital), for a total of 46 theatre system installations. Through the first six months of 2011, the Company installed 56 new theatre systems (33 systems under joint revenue arrangements and 23 sales and sales-type lease systems) and 28 digital upgrades, for a total of 84 theatre system installations.
Theatre System Backlog
As of
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
In accordance with United States Generally Accepted Accounting Principles
(In thousands of U.S. dollars, except per share amounts)
(Unaudited)
Three Months | Six Months | ||||||||||||
Ended June 30, | Ended June 30, | ||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||
Revenues | |||||||||||||
Equipment and product sales | $ | 17,050 | $ | 19,750 | $ | 31,429 | $ | 39,981 | |||||
Services | 34,929 | 26,993 | 61,996 | 45,267 | |||||||||
Rentals | 16,429 | 9,015 | 28,899 | 14,066 | |||||||||
Finance income | 1,802 | 1,474 | 3,482 | 2,828 | |||||||||
Other | - | - | - | 250 | |||||||||
70,210 | 57,232 | 125,806 | 102,392 | ||||||||||
Costs and expenses applicable to revenues | |||||||||||||
Equipment and product sales | 7,980 | 9,661 | 17,075 | 20,512 | |||||||||
Services | 18,651 | 17,525 | 34,271 | 28,902 | |||||||||
Rentals | 4,746 | 3,744 | 8,766 | 6,010 | |||||||||
Other | - | - | - | 20 | |||||||||
31,377 | 30,930 | 60,112 | 55,444 | ||||||||||
Gross margin | 38,833 | 26,302 | 65,694 | 46,948 | |||||||||
Selling, general and administrative expenses | 20,325 | 19,470 | 39,387 | 36,338 | |||||||||
(including share-based compensation expense of $3.7 million and $7.5 million for the three and six months ended June 30, 2011, respectively (2011 – expense of $4.6 million and $8.5 million, respectively)) | |||||||||||||
Provision for arbitration award | - | - | - | 2,055 | |||||||||
Research and development | 2,465 | 2,117 | 5,095 | 3,985 | |||||||||
Amortization of intangibles | 190 | 116 | 366 | 228 | |||||||||
Receivable provisions, net of recoveries | 137 | 151 | 588 | 359 | |||||||||
Impairment of available-for-sale investment | 150 | - | 150 | - | |||||||||
Income from operations | 15,566 | 4,448 | 20,108 | 3,983 | |||||||||
Interest income | 27 | 13 | 51 | 31 | |||||||||
Interest expense | (476) | (551) | (1,002) | (994) | |||||||||
Income from continuing operations before income taxes | 15,117 | 3,910 | 19,157 | 3,020 | |||||||||
Provision for income taxes | (3,792) | (1,634) | (4,785) | (1,325) | |||||||||
Loss from equity-accounted investments | (245) | (451) | (704) | (873) | |||||||||
Net income | $ | 11,080 | $ | 1,825 | $ | 13,668 | $ | 822 | |||||
Net income per share - basic & diluted: | |||||||||||||
Net income per share - basic | $ | 0.17 | $ | 0.03 | $ | 0.21 | $ | 0.01 | |||||
Net income per share - diluted | $ | 0.16 | $ | 0.03 | $ | 0.20 | $ | 0.01 | |||||
Weighted average number of shares outstanding (000's): | |||||||||||||
Basic | 65,822 | 64,376 | 65,612 | 64,282 | |||||||||
Fully Diluted | 68,374 | 68,699 | 68,190 | 68,378 | |||||||||
Additional Disclosure: | |||||||||||||
Depreciation and amortization(1) | $ | 9,200 | $ | 6,936 | $ | 16,666 | $ | 12,183 | |||||
(1) Includes less than $0.1 million and
CONDENSED CONSOLIDATED BALANCE SHEETS
In accordance with United States Generally Accepted Accounting Principles
(in thousands of U.S. dollars)
As at | As at | ||||
June 30, | December 31, | ||||
2012 | 2011 | ||||
(unaudited) | |||||
Assets | |||||
Cash and cash equivalents | $ | 23,580 | $ | 18,138 | |
Accounts receivable, net of allowance for doubtful accounts | 47,124 | 46,659 | |||
Financing receivables | 88,191 | 86,714 | |||
Inventories | 19,647 | 19,747 | |||
Prepaid expenses | 6,407 | 3,126 | |||
Film assets | 6,001 | 2,388 | |||
Property, plant and equipment | 107,459 | 101,253 | |||
Other assets | 14,736 | 14,238 | |||
Deferred income taxes | 46,193 | 50,033 | |||
Goodwill | 39,027 | 39,027 | |||
Other intangible assets | 27,111 | 24,913 | |||
Total assets | $ | 425,476 | $ | 406,236 | |
Liabilities | |||||
Bank indebtedness | $ | 55,000 | $ | 55,083 | |
Accounts payable | 20,001 | 28,985 | |||
Accrued and other liabilities | 51,540 | 54,803 | |||
Deferred revenue | 79,688 | 74,458 | |||
Total liabilities | 206,229 | 213,329 | |||
Commitments, contingencies and guarantees | |||||
Shareholders' equity | |||||
Capital stock, common shares — no par value. Authorized — | |||||
Issued and outstanding — 65,892,986 (December 31, | 308,953 | 303,395 | |||
Other equity | 23,783 | 17,510 | |||
Deficit | (111,998) | (125,666) | |||
Accumulated other comprehensive loss | (1,491) | (2,332) | |||
Total shareholders' equity | 219,247 | 192,907 | |||
Total liabilities and shareholders' equity | $ | 425,476 | $ | 406,236 | |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
In accordance with United States Generally Accepted Accounting Principles
(In thousands of U.S. dollars)
(Unaudited)
Six Months | ||||||
Ended June 30, | ||||||
2012 | 2011 | |||||
Cash provided by (used in): | ||||||
Operating Activities | ||||||
Net income | $ | 13,668 | $ | 822 | ||
Adjustments to reconcile net income to cash from operations: | ||||||
Depreciation and amortization | 16,666 | 12,183 | ||||
Write-downs, net of recoveries | 919 | 370 | ||||
Change in deferred income taxes | 3,665 | 1,104 | ||||
Stock and other non-cash compensation | 7,850 | 8,944 | ||||
Provision for arbitration award | - | 2,055 | ||||
Unrealized foreign currency exchange gain | (720) | (97) | ||||
Loss from equity-accounted investments | 704 | 873 | ||||
Gain on non-cash contribution to equity-accounted investees | - | (404) | ||||
Investment in film assets | (11,141) | (6,288) | ||||
Changes in other non-cash operating assets and liabilities | (11,769) | (30,002) | ||||
Net cash provided by (used in) operating activities | 19,842 | (10,440) | ||||
Investing Activities | ||||||
Purchase of property, plant and equipment | (1,775) | (2,227) | ||||
Investment in joint revenue sharing equipment | (13,024) | (14,886) | ||||
Investment in new business ventures | (381) | (760) | ||||
Acquisition of other intangible assets | (4,223) | (504) | ||||
Net cash used in investing activities | (19,403) | (18,377) | ||||
Financing Activities | ||||||
Increase in bank indebtedness | 9,917 | 49,583 | ||||
Repayment of bank indebtedness | (10,000) | (32,500) | ||||
Credit facility amendment fees paid | - | (259) | ||||
Common shares issued - stock options exercised | 5,039 | 5,095 | ||||
Net cash provided by financing activities | 4,956 | 21,919 | ||||
Effects of exchange rate changes on cash | 47 | (260) | ||||
Increase (decrease) in cash and cash equivalents during the period | 5,442 | (7,158) | ||||
Cash and cash equivalents, beginning of period | 18,138 | 30,390 | ||||
Cash and cash equivalents, end of period | $ | 23,580 | $ | 23,232 | ||
SELECTED FINANCIAL DATA
In accordance with United States Generally Accepted Accounting Principles
(in thousands of U.S. dollars)
The Company has seven reportable segments identified by category of product sold or service provided:
Three Months | Six Months | ||||||||||||
Ended June 30, | Ended June 30, | ||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||
Revenue | |||||||||||||
IMAX systems | |||||||||||||
Sales and sales-type leases | $ | 14,948 | $ | 17,857 | $ | 27,814 | $ | 37,165 | |||||
Ongoing rent, fees, and finance income | 3,099 | 2,613 | 5,891 | 5,564 | |||||||||
18,047 | 20,470 | 33,705 | 42,729 | ||||||||||
Theater system maintenance | 6,989 | 6,127 | 13,836 | 11,922 | |||||||||
Joint revenue sharing arrangements | 15,593 | 8,347 | 27,291 | 12,387 | |||||||||
Films | |||||||||||||
Production and IMAX DMR | 19,744 | 12,422 | 33,582 | 19,680 | |||||||||
Distribution | 4,725 | 5,275 | 7,863 | 7,892 | |||||||||
Post-production | 2,055 | 1,039 | 4,132 | 2,663 | |||||||||
26,524 | 18,736 | 45,577 | 30,235 | ||||||||||
Other | 3,057 | 3,552 | 5,397 | 5,119 | |||||||||
Total | $ | 70,210 | $ | 57,232 | $ | 125,806 | $ | 102,392 | |||||
Gross margins | |||||||||||||
IMAX systems(1) | |||||||||||||
Sales and sales-type leases | $ | 8,034 | $ | 8,892 | $ | 12,684 | $ | 17,834 | |||||
Ongoing rent, fees, and finance income | 3,073 | 2,548 | 5,835 | 5,341 | |||||||||
11,107 | 11,440 | 18,519 | 23,175 | ||||||||||
Theater system maintenance | 2,568 | 2,381 | 5,294 | 4,968 | |||||||||
Joint revenue sharing arrangements(1) | 11,117 | 4,881 | 19,054 | 7,059 | |||||||||
Films | |||||||||||||
Production and IMAX DMR(1) | 12,358 | 6,461 | 20,288 | 9,220 | |||||||||
Distribution(1) | 837 | 487 | 1,546 | 1,113 | |||||||||
Post-production | 666 | 307 | 1,270 | 1,996 | |||||||||
13,861 | 7,255 | 23,104 | 12,329 | ||||||||||
Other | 180 | 345 | (277) | (583) | |||||||||
Total | $ | 38,833 | $ | 26,302 | $ | 65,694 | $ | 46,948 | |||||
_________
(1)
OTHER INFORMATION
(in thousands of U.S. dollars)
Non-GAAP Financial Measures:
In this release, the Company presents adjusted EBITDA, adjusted net income and adjusted net income per diluted share as supplemental measures of performance of the Company, which are not recognized under
Adjusted EBITDA is calculated on a basis consistent with the Company's Credit Facility, which refers to Adjusted EBITDA as EBITDA. The Credit Facility provides that the Company will be required to maintain a ratio of funded debt (as defined in the Credit Agreement) to EBITDA (as defined in the Credit Agreement) of not more than 2:1. The Company will also be required to maintain a Fixed Charge Coverage Ratio (as defined in the Credit Agreement) of not less than 1.1:1.0. At all times under the terms of the Credit Facility, the Company is required to maintain minimum Excess Availability of not less than
For the | For the | ||||||
3 months ended | 12 months ended | ||||||
June 30, 2012 | June 30, 2012(1) | ||||||
(In thousands of U.S. Dollars) | |||||||
Net income | $ | 11,080 | $ | 28,389 | |||
Add (subtract): | |||||||
Loss from equity accounted investments | 245 | 1,622 | |||||
Provision for income taxes | 3,792 | 12,848 | |||||
Interest expense, net of interest income | 449 | 1,758 | |||||
Depreciation and amortization, including film asset amortization | 9,158 | 29,476 | |||||
Write-downs net of recoveries including asset impairments and receivable provisions | 438 | 2,502 | |||||
Stock and other non-cash compensation | 3,868 | 11,342 | |||||
$ | 29,030 | $ | 87,937 | ||||
(1) Ratio of funded debt calculated using twelve months ended EBITDA.
OTHER INFORMATION
(in thousands of U.S. dollars)
Adjusted Net Income and Adjusted Diluted Per Share Calculations – Quarter Ended
The Company reported net income of
Three Months Ended | Three Months Ended | |||||||||||
June 30, 2012 | June 30, 2011 | |||||||||||
Net Income | Diluted EPS | Net Income | Diluted EPS | |||||||||
Reported | $ | 11,080 | $ | 0.16 | $ | 1,825 | $ | 0.03 | ||||
Adjustments: | ||||||||||||
Variable stock compensation | (28) | - | 1,357 | 0.02 | ||||||||
Deferred tax provision | 3,014 | 0.05 | 1,419 | 0.02 | ||||||||
Adjusted | $ | 14,066 | $ | 0.21 | $ | 4,601 | $ | 0.07 | ||||
Weighted average diluted shares outstanding | 68,374 | 68,699 | ||||||||||
Adjusted Net Income and Adjusted Diluted Per Share Calculations – Six Months Ended
The Company reported net income of
Six Months | Six Months | |||||||||||
Ended June 30, 2012 | Ended June 30, 2011 | |||||||||||
Net Income | Diluted EPS | Net Income | Diluted EPS | |||||||||
Net income | $ | 13,668 | $ | 0.20 | $ | 822 | $ | 0.01 | ||||
Add: | ||||||||||||
Variable stock compensation | 754 | 0.01 | 3,160 | 0.05 | ||||||||
Deferred tax provision | 3,665 | 0.06 | 1,104 | 0.01 | ||||||||
Provision for arbitration award | - | - | 2,055 | 0.03 | ||||||||
Adjusted net income | $ | 18,087 | $ | 0.27 | $ | 7,141 | $ | 0.10 | ||||
Weighted average diluted shares outstanding | 68,190 | 68,378 | ||||||||||
SOURCE