XML 54 R43.htm IDEA: XBRL DOCUMENT v3.25.2
Segments - Holdings (Tables)
6 Months Ended
Jun. 30, 2025
Segment Reporting [Abstract]  
Selected Financial Information by Reportable Operating Segment

The following tables set forth a breakdown of selected financial information by reportable segment for Holdings for the periods presented, and include a reconciliation to Adjusted EBITDA.

 

 

Three Months Ended June 30, 2025

 

 

Six Months Ended June 30, 2025

 

 

 

U.S. Reportable Segment

 

 

International Reportable Segment

 

 

Consolidated

 

 

U.S. Reportable Segment

 

 

International Reportable Segment

 

 

Consolidated

 

Revenue

 

$

762.9

 

 

$

181.2

 

 

$

944.1

 

 

$

1,182.2

 

 

$

304.8

 

 

$

1,487.0

 

Elimination of intersegment revenue

 

 

(3.6

)

 

 

 

 

 

(3.6

)

 

 

(5.8

)

 

 

 

 

 

(5.8

)

Total Revenue

 

 

759.3

 

 

 

181.2

 

 

 

940.5

 

 

 

1,176.4

 

 

 

304.8

 

 

 

1,481.2

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Film rentals and advertising

 

 

227.7

 

 

 

43.1

 

 

 

270.8

 

 

 

340.9

 

 

 

71.3

 

 

 

412.2

 

Concession supplies

 

 

57.0

 

 

 

16.1

 

 

 

73.1

 

 

 

90.8

 

 

 

26.6

 

 

 

117.4

 

Salaries and wages

 

 

90.9

 

 

 

18.5

 

 

 

109.4

 

 

 

165.5

 

 

 

34.2

 

 

 

199.7

 

Facility lease expense

 

 

62.2

 

 

 

20.7

 

 

 

82.9

 

 

 

122.4

 

 

 

38.8

 

 

 

161.2

 

Utilities and other (1)

 

 

97.7

 

 

 

27.0

 

 

 

124.7

 

 

 

179.5

 

 

 

50.9

 

 

 

230.4

 

General and administrative

 

 

42.4

 

 

 

11.7

 

 

 

54.1

 

 

 

86.1

 

 

 

22.5

 

 

 

108.6

 

Other segment items (2)

 

 

(6.7

)

 

 

 

 

 

(6.7

)

 

 

(16.9

)

 

 

 

 

 

(16.9

)

Adjusted EBITDA (3)

 

$

188.1

 

 

$

44.1

 

 

$

232.2

 

 

$

208.1

 

 

$

60.5

 

 

$

268.6

 

 

 

 

Three Months Ended June 30, 2024

 

 

Six Months Ended June 30, 2024

 

 

 

U.S. Reportable Segment

 

 

International Reportable Segment

 

 

Consolidated

 

 

U.S. Reportable Segment

 

 

International Reportable Segment

 

 

Consolidated

 

Revenue

 

$

575.1

 

 

$

162.2

 

 

$

737.3

 

 

$

1,034.2

 

 

$

284.4

 

 

$

1,318.6

 

Elimination of intersegment revenue

 

 

(3.1

)

 

 

 

 

 

(3.1

)

 

 

(5.2

)

 

 

 

 

 

(5.2

)

Total Revenue

 

 

572.0

 

 

 

162.2

 

 

 

734.2

 

 

 

1,029.0

 

 

 

284.4

 

 

 

1,313.4

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Film rentals and advertising

 

 

164.6

 

 

 

39.4

 

 

 

204.0

 

 

 

290.9

 

 

 

67.4

 

 

 

358.3

 

Concession supplies

 

 

43.2

 

 

 

13.4

 

 

 

56.6

 

 

 

77.5

 

 

 

23.1

 

 

 

100.6

 

Salaries and wages

 

 

80.8

 

 

 

16.5

 

 

 

97.3

 

 

 

153.3

 

 

 

30.9

 

 

 

184.2

 

Facility lease expense

 

 

60.0

 

 

 

21.5

 

 

 

81.5

 

 

 

120.5

 

 

 

38.3

 

 

 

158.8

 

Utilities and other (1)

 

 

80.1

 

 

 

24.6

 

 

 

104.7

 

 

 

158.4

 

 

 

46.7

 

 

 

205.1

 

General and administrative

 

 

41.8

 

 

 

13.9

 

 

 

55.7

 

 

 

80.9

 

 

 

23.7

 

 

 

104.6

 

Other segment items (2)

 

 

(7.3

)

 

 

(0.4

)

 

 

(7.7

)

 

 

(10.4

)

 

 

(0.6

)

 

 

(11.0

)

Adjusted EBITDA (3)

 

$

108.8

 

 

$

33.3

 

 

$

142.1

 

 

$

157.9

 

 

$

54.9

 

 

$

212.8

 

(1)
Utilities and other for the International reportable segment is shown net of intersegment expenses $3.6 and $3.1 for the three months ended June 30, 2025 and 2024, respectively. Utilities and other for the International reportable segment is shown net of intersegment expenses of $5.8 and $5.2 for the six months ended June 30, 2025 and 2024, respectively.
(2)
Other segment items for each reportable segment includes non-cash rent, share-based compensation expense and cash distributions from equity investees (reported entirely within the U.S. reportable segment).
(3)
See the table below for a reconciliation of net income to Adjusted EBITDA.

The following table is a breakdown of capital expenditures by reportable segment for Holdings:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Capital expenditures

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

25.0

 

 

$

16.1

 

 

$

41.9

 

 

$

34.2

 

International

 

 

5.1

 

 

 

7.6

 

 

 

10.3

 

 

 

13.0

 

Total capital expenditures

 

$

30.1

 

 

$

23.7

 

 

$

52.2

 

 

$

47.2

 

Reconciliation of Net Income to Adjusted EBITDA

The following table sets forth a reconciliation of net income to Adjusted EBITDA for Holdings:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

94.7

 

 

$

46.6

 

 

$

56.1

 

 

$

71.9

 

Add (deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

42.5

 

 

 

(0.9

)

 

 

27.8

 

 

 

(28.6

)

Interest expense (1)

 

 

39.4

 

 

 

34.6

 

 

 

77.9

 

 

 

72.3

 

Other (income) loss, net (2)

 

 

(4.6

)

 

 

0.1

 

 

 

(9.0

)

 

 

(17.6

)

Cash distributions from equity investees (3)

 

 

1.9

 

 

 

1.6

 

 

 

6.7

 

 

 

2.9

 

Depreciation and amortization

 

 

49.4

 

 

 

49.8

 

 

 

98.9

 

 

 

99.2

 

Impairment of long-lived and other assets

 

 

1.6

 

 

 

 

 

 

1.6

 

 

 

 

Loss (gain) on disposal of assets and other

 

 

1.0

 

 

 

1.7

 

 

 

(3.1

)

 

 

2.1

 

Loss on debt amendments and extinguishments

 

 

1.5

 

 

 

2.5

 

 

 

1.5

 

 

 

2.5

 

Non-cash rent expense

 

 

(2.8

)

 

 

(3.2

)

 

 

(5.6

)

 

 

(7.6

)

Share-based awards compensation expense

 

 

7.6

 

 

 

9.3

 

 

 

15.8

 

 

 

15.7

 

Adjusted EBITDA

 

$

232.2

 

 

$

142.1

 

 

$

268.6

 

 

$

212.8

 

(1)
Includes amortization of debt issuance costs, amortization of original issue discount, and amortization of accumulated (losses) gains for amended swap agreements.
(2)
Includes interest income, foreign currency exchange loss, interest expense - NCM, equity in income of affiliates, net (loss) gain on investment in NCMI and distributions from NCMI/NCM.
(3)
Reflects cash distributions received from equity investees that were recorded as a reduction of the respective investment balances. These distributions are reported entirely within the U.S. reportable segment.

Capital Expenditures by Reportable Segment

The following table is a breakdown of capital expenditures by reportable segment for Holdings:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Capital expenditures

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

25.0

 

 

$

16.1

 

 

$

41.9

 

 

$

34.2

 

International

 

 

5.1

 

 

 

7.6

 

 

 

10.3

 

 

 

13.0

 

Total capital expenditures

 

$

30.1

 

 

$

23.7

 

 

$

52.2

 

 

$

47.2

 

Selected Financial Information by Geographic Area

Below is a breakdown of selected financial information by geographic area:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

Revenue

 

2025

 

 

2024

 

 

2025

 

 

2024

 

U.S.

 

$

762.9

 

 

$

575.1

 

 

$

1,182.2

 

 

$

1,034.2

 

Brazil

 

 

59.6

 

 

 

58.6

 

 

 

108.9

 

 

 

112.9

 

Other international countries

 

 

121.6

 

 

 

103.6

 

 

 

195.9

 

 

 

171.5

 

Eliminations

 

 

(3.6

)

 

 

(3.1

)

 

 

(5.8

)

 

 

(5.2

)

Total

 

$

940.5

 

 

$

734.2

 

 

$

1,481.2

 

 

$

1,313.4

 

 

 

 

As of

 

 

As of

 

Theater properties and equipment, net

 

June 30, 2025

 

 

December 31, 2024

 

U.S.

 

$

965.1

 

 

$

996.1

 

Brazil

 

 

52.3

 

 

 

47.2

 

Other international countries

 

 

100.9

 

 

 

101.8

 

Total

 

$

1,118.3

 

 

$

1,145.1