XML 48 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries
12 Months Ended
Dec. 31, 2011
Guarantor Subsidiaries [Abstract]  
Guarantor Subsidiaries

NOTE 21—GUARANTOR SUBSIDIARIES

The Company filed a registration statement which became effective in 2010. The registration statement registers certain securities, including debt securities which may be issued and guaranteed by certain of Carmike Cinemas, Inc.'s subsidiaries and may be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, as amended.

Carmike Cinemas, Inc. may sell debt securities and if so, it is expected that such securities would be fully and unconditionally guaranteed, on a joint and several basis, by the following 100% directly or indirectly owned subsidiaries: Eastwynn Theatres, Inc., George G. Kerasotes Corporation, GKC Indiana Theatres, Inc., GKC Michigan Theatres, Inc., GKC Theatres, Inc., and Military Services, Inc. Therefore, the Company is providing the following condensed consolidating financial statement information as of December 31, 2011 and December 31, 2010 and for years ended December 31, 2011, 2010 and 2009 in accordance with SEC Regulation S-X Rule 3-10, Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered:

 

CONDENSED CONSOLIDATING BALANCE SHEET

 

     December 31, 2011  
     Carmike
Cinemas, Inc
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Assets:

        

Current assets:

        

Cash and cash equivalents

   $ 3,623      $ 9,993      $ —        $ 13,616   

Restricted cash

     331        —          —          331   

Accounts receivable

     4,654        331        —          4,985   

Inventories

     722        2,233        —          2,955   

Prepaid expenses and other assets

     4,953        4,457        —          9,410   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     14,283        17,014        —          31,297   
  

 

 

   

 

 

   

 

 

   

 

 

 

Property and equipment:

        

Land

     12,716        41,193        —          53,909   

Buildings and building improvements

     46,676        229,545        —          276,221   

Leasehold improvements

     19,307        104,240        —          123,547   

Assets under capital leases

     8,675        36,295        —          44,970   

Equipment

     58,128        154,329        —          212,457   

Construction in progress

     159        2,190        —          2,349   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total property and equipment

     145,661        567,792        —          713,453   

Accumulated depreciation and amortization

     (75,760     (281,758     —          (357,518
  

 

 

   

 

 

   

 

 

   

 

 

 

Property and equipment, net of accumulated depreciation

     69,901        286,034        —          355,935   

Intercompany receivables

     123,071        —          (123,071     —     

Investment in subsidiaries

     82,985        —          (82,985     —     

Goodwill

     —          8,087        —          8,087   

Intangible assets, net of accumulated amortization

     —          1,169        —          1,169   

Investment in unconsolidated affiliates

     8,498        —          —          8,498   

Other

     10,536        7,334        —          17,870   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 309,274      $ 319,638      $ (206,056   $ 422,856   
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and stockholders' equity:

        

Current liabilities:

        

Accounts payable

   $ 27,598      $ 1,985      $ —        $ 29,583   

Accrued expenses

     19,752        11,384        —          31,136   

Current maturities of long-term debt, capital leases and long-term financing obligations

     2,391        1,568        —          3,959   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     49,741        14,937        —          64,678   
  

 

 

   

 

 

   

 

 

   

 

 

 

Long-term liabilities:

        

Long-term debt, less current maturities

     196,880        —          —          196,880   

Capital leases and long-term financing obligations, less current maturities

     28,223        86,385        —          114,608   

Intercompany liabilities

     —          123,071        (123,071     —     

Deferred revenue

     34,009        —          —          34,009   

Other

     6,045        12,261        —          18,306   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total long-term liabilities

     265,157        221,717        (123,071     363,803   
  

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders' (deficit) equity:

        

Preferred Stock

     —          —          —          —     

Common Stock

     401        1        (1     401   

Treasury stock

     (11,683     —          —          (11,683

Paid-in capital

     290,997        237,800        (237,800     290,997   

Accumulated deficit

     (285,340     (154,816     154,816        (285,340
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders' (deficit) equity

     (5,625     82,985        (82,985     (5,625
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders' (deficit) equity

   $ 309,274      $ 319,638      $ (206,056   $ 422,856   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING BALANCE SHEET

 

     December 31, 2010  
     Carmike
Cinemas, Inc
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Assets:

        

Current assets:

        

Cash and cash equivalents

   $ 3,418      $ 9,648      $ —        $ 13,066   

Restricted cash

     335        —          —          335   

Accounts receivable

     4,255        185        —          4,440   

Screenvision receivable

     30,000        —          —          30,000   

Inventories

     526        2,215        —          2,741   

Prepaid expenses and other assets

     2,402        4,294        —          6,696   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     40,936        16,342        —          57,278   
  

 

 

   

 

 

   

 

 

   

 

 

 

Property and equipment:

        

Land

     13,716        40,887        —          54,603   

Buildings and building improvements

     48,437        224,519        —          272,956   

Leasehold improvements

     16,523        103,797        —          120,320   

Assets under capital leases

     8,675        42,249        —          50,924   

Equipment

     56,788        153,541        —          210,329   

Construction in progress

     724        1,700        —          2,424   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total property and equipment

     144,863        566,693        —          711,556   

Accumulated depreciation and amortization

     (72,446     (270,926     —          (343,372
  

 

 

   

 

 

   

 

 

   

 

 

 

Property and equipment, net of accumulated depreciation

     72,417        295,767        —          368,184   

Intercompany receivables

     133,202        —          (133,202     —     

Investment in subsidiaries

     79,444        —          (79,444     —     

Intangible assets, net of accumulated amortization

     —          612        —          612   

Investments in unconsolidated affiliates

     8,093            8,093   

Other

     12,792        7,799        —          20,591   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 346,884      $ 320,520      $ (212,646   $ 454,758   
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and stockholders' equity:

        

Current liabilities:

        

Accounts payable

   $ 20,492      $ 1,168      $ —        $ 21,660   

Accrued expenses

     21,561        5,870        —          27,431   

Current maturities of long-term debt, capital leases and long-term financing obligations

     2,652        1,588        —          4,240   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     44,705        8,626        —          53,331   
  

 

 

   

 

 

   

 

 

   

 

 

 

Long-term liabilities:

        

Long-term debt, less current maturities

     233,092        —          —          233,092   

Capital leases and long-term financing obligations, less current maturities

     28,477        87,559        —          116,036   

Intercompany liabilities

     —          133,202        (133,202     —     

Deferred revenue

     35,150        —          —          35,150   

Other

     5,361        11,689        —          17,050   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total long-term liabilities

     302,080        232,450        (133,202     401,328   
  

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders' equity:

        

Preferred Stock

     —          —          —          —     

Common Stock

     400        1        (1     400   

Treasury stock

     (11,657     —          —          (11,657

Paid-in capital

     288,986        237,800        (237,800     288,986   

Accumulated deficit

     (277,630     (158,357     158,357        (277,630
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders' equity

     99        79,444        (79,444     99   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders' equity

   $ 346,884      $ 320,520      $ (212,646   $ 454,758   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

 

     Year Ended December 31, 2011  
     Carmike
Cinemas, Inc
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Revenues:

        

Admissions

   $ 54,399      $ 255,383      $ —        $ 309,782   

Concessions and other

     54,326        141,452        (23,351     172,427   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

     108,725        396,835        (23,351     482,209   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

        

Film exhibition costs

     28,845        138,540        —          167,385   

Concession costs

     3,630        16,265        —          19,895   

Other theatre operating costs

     41,463        184,900        (23,351     203,012   

General and administrative expenses

     16,961        2,123        —          19,084   

Severance agreement charges

     845        —          —          845   

Depreciation and amortization

     6,959        25,299        —          32,258   

Loss on sale of property and equipment

     173        160        —          333   

Write-off of note receivable

     750        —          —          750   

Impairment of long-lived assets

     937        2,552        —          3,489   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     100,563        369,839        (23,351     447,051   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     8,162        26,996        —          35,158   

Interest expense

     10,714        23,399        —          34,113   

Equity in earnings of subsidiaries

     (3,739     —          3,739        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax, income from unconsolidated affiliates and discontinued operations

     1,187        3,597        (3,739     1,045   

Income tax expense

     10,375        —          —          10,375   

Income from unconsolidated affiliates

     (1,478     (319     —          (1,797
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations

     (7,710     3,916        (3,739     (7,533

Loss from discontinued operations

     —          (177     —          (177
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (7,710   $ 3,739      $ (3,739   $ (7,710
  

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

 

     Year Ended December 31, 2010  
     Carmike
Cinemas, Inc
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Revenues:

        

Admissions

   $ 59,373      $ 265,992      $ —        $ 325,365   

Concessions and other

     53,491        132,586        (23,420     162,657   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

     112,864        398,578        (23,420     488,022   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

        

Film exhibition costs

     32,109        147,615        —          179,724   

Concession costs

     3,346        14,460        —          17,806   

Other theatre operating costs

     41,738        191,164        (23,420     209,482   

General and administrative expenses

     15,134        2,436        —          17,570   

Depreciation and amortization

     6,584        25,217        —          31,801   

(Gain) loss on sale of property and equipment

     67        (734     —          (667

Impairment of long-lived assets

     1,982        6,043        —          8,025   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     100,960        386,201        (23,420     463,741   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     11,904        12,377        —          24,281   

Interest expense

     10,501        25,484        —          35,985   

Equity in loss of subsidiaries

     13,050        —          (13,050     —     

Loss on extinguishment of debt

     2,573        —          —          2,573   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income tax, income from unconsolidated affiliates and discontinued operations

     (14,220     (13,107     13,050        (14,277

Income tax expense (benefit)

     (826     211        —          (615

Income from unconsolidated affiliates

     (817     (363     —          (1,181
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

     (12,576     (12,955     13,050        (12,481

Loss from discontinued operations

     (3     (95     —          (98
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (12,579   $ (13,050   $ 13,050      $ (12,579
  

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

 

     Year Ended December 31, 2009  
     Carmike
Cinemas, Inc
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Revenues:

        

Admissions

   $ 60,225      $ 281,327      $ —        $ 341,552   

Concessions and other

     54,532        137,070        (24,640     166,962   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

     114,757        418,397        (24,640     508,514   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

        

Film exhibition costs

     32,839        156,203        —          189,042   

Concession costs

     3,154        14,033        —          17,187   

Other theatre operating costs

     41,512        190,735        (24,640     207,607   

General and administrative expenses

     13,581        2,558        —          16,139   

Separation agreement charges

     5,452        10        —          5,462   

Depreciation and amortization

     6,821        27,046        —          33,867   

Gain on sale of property and equipment

     (126     (310     —          (436

Impairment of long-lived assets

     4,521        13,027        —          17,548   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     107,754        403,302        (24,640     486,416   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     7,003        15,095        —          22,098   

Interest expense

     8,666        24,401        —          33,067   

Equity in loss of subsidiaries

     12,114        —          (12,114     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income tax, income from unconsolidated affiliates and discontinued operations

     (13,777     (9,306     12,114        (10,969

Income tax expense

     1,632        2,618        —          4,250   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

     (15,409     (11,924     12,114        (15,219

Loss from discontinued operations

     (4     (190     —          (194
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (15,413   $ (12,114   $ 12,114      $ (15,413
  

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

 

     For the Year Ended December 31, 2011  
     Carmike
Cinemas, Inc.
    Guarantor
Subsidiaries
    Eliminations      Consolidated  

Net cash provided by operating activities:

   $ 32,637      $ 37,250        —         $ 69,887   

Cash flows from investing activities:

         

Purchases of property and equipment

     (5,497     (13,785     —           (19,282

Theatre acquistions

     —          (11,800     —           (11,800

Investment in unconsolidated affiliates

     (718     —          —           (718

Proceeds from sale of property and equipment

     1,748        438        —           2,186   

Release of restricted cash

     4        —          —           4   
  

 

 

   

 

 

   

 

 

    

 

 

 

Net cash used in investing activities

     (4,463     (25,147        (29,610

Cash flows from financing activities:

         

Short-term borrowings

     5,000        —          —           5,000   

Repayment of short-term borrowings

     (5,000     —          —           (5,000

Repayments of long-term debt

     (37,486     (1,627     —           (39,113

Intercompany receivable/payable

     10,131        (10,131     —           —     

Other financing activies

     (614     —          —           (614
  

 

 

   

 

 

   

 

 

    

 

 

 

Net cash used in financing activities

     (27,969     (11,758     —           (39,727
  

 

 

   

 

 

   

 

 

    

 

 

 

Increase in cash and cash equivalents

     205        345           550   

Cash and cash equivalents at beginning of year

     3,418        9,648           13,066   
  

 

 

   

 

 

   

 

 

    

 

 

 

Cash and cash equivalents at end of year

   $ 3,623      $ 9,993         $ 13,616   
  

 

 

   

 

 

   

 

 

    

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

 

     For the Year Ended December 31, 2010  
     Carmike
Cinemas, Inc.
    Guarantor
Subsidiaries
    Eliminations      Consolidated  

Net cash provided by operating activities

   $ 13,717      $ 13,968      $ —         $ 27,685   

Cash flows from investing activities:

         

Purchases of property and equipment

     (2,061     (14,842     —           (16,903

Proceeds from sale of property and equipment

     4        3,973        —           3,977   

Release of restricted cash

     68        —          —           68   
  

 

 

   

 

 

   

 

 

    

 

 

 

Net cash used in investing activities

     (1,989     (10,869        (12,858

Cash flows from financing activities:

         

Short-term borrowings

     12,500        —          —           12,500   

Repayment of short-term borrowings

     (12,500     —          —           (12,500

Issuance of long-term debt

     262,350        —          —           262,350   

Repayments of long-term debt

     (278,496     (1,486     —           (279,982

Intercompany receivable/payable

     1,429        (1,429     —           —     

Other financing activies

     (9,825     —          —           (9,825
  

 

 

   

 

 

   

 

 

    

 

 

 

Net cash used in financing activities

     (24,542     (2,915     —           (27,457
  

 

 

   

 

 

   

 

 

    

 

 

 

Increase / (decrease) in cash and cash equivalents

     (12,814     184        —           (12,630

Cash and cash equivalents at beginning of year

     16,232        9,464        —           25,696   
  

 

 

   

 

 

   

 

 

    

 

 

 

Cash and cash equivalents at end of year

   $ 3,418      $ 9,648      $ —         $ 13,066   
  

 

 

   

 

 

   

 

 

    

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

 

     For the Year Ended December 31, 2009  
     Carmike
Cinemas, Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Net cash provided by operating activities

   $ 15,770      $ 25,518      $ 8,565      $ 49,853   

Cash flows from investing activities:

        

Purchases of property and equipment

     (4,762     (8,784     —          (13,546

Proceeds from sale of property and equipment

     360        2,896        —          3,256   

Funding of restricted cash

     (219     —          —          (219
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (4,621     (5,888     —          (10,509

Cash flows from financing activities:

        

Short-term borrowings

     6,250        —          —          6,250   

Repayment of short-term borrowings

     (6,250     —          —          (6,250

Repayments of long-term debt

     (22,731     (1,459     —          (24,190

Change in intercompany receivable/liabilities

     28,139        (28,139     —          —     

Other financing activities

     (325     0        —          (325
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     5,083        (29,598     —          (24,515
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase / (decrease) in cash and cash equivalents

     16,232        (9,968     8,565        14,829   

Cash and cash equivalents at beginning of year

     —          19,432        (8,565     10,867   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 16,232      $ 9,464      $ —        $ 25,696