XML 44 R18.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries
6 Months Ended
Jun. 30, 2012
Guarantor Subsidiaries [Abstract]  
GUARANTOR SUBSIDIARIES

NOTE 13—GUARANTOR SUBSIDIARIES

The Company’s Senior Secured Notes, the offering of which was registered under the Securities Act of 1933, as amended, are 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 June 30, 2012 and December 31, 2011 and for the three and six months ended June 30, 2012 and 2011 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

 

                                 
    As of June 30, 2012  
    Carmike
Cinemas,  Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Assets:

                               

Current assets:

                               

Cash and cash equivalents

  $ 72,966     $ 12,813     $ —       $ 85,779  

Restricted cash

    17       —         —         17  

Accounts receivable

    4,855       804       —         5,659  

Inventories

    719       2,226       —         2,945  

Prepaid expenses and other assets

    4,375       4,619       —         8,994  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    82,932       20,462       —         103,394  
   

 

 

   

 

 

   

 

 

   

 

 

 
         

Property and equipment:

                               

Land

    12,716       40,979       —         53,695  

Buildings and building improvements

    46,923       226,225       —         273,148  

Leasehold improvements

    19,625       101,982       —         121,607  

Assets under capital leases

    8,675       36,295       —         44,970  

Equipment

    58,972       155,692       —         214,664  

Construction in progress

    1,535       2,000       —         3,535  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total property and equipment

    148,446       563,173       —         711,619  

Accumulated depreciation and amortization

    (79,054     (285,005     —         (364,059
   

 

 

   

 

 

   

 

 

   

 

 

 

Property and equipment, net of accumulated depreciation

    69,392       278,168       —         347,560  
         

Intercompany receivables

    104,155       —         (104,155     —    

Investments in subsidiaries

    90,268       —         (90,268     —    

Goodwill

    —         8,087       —         8,087  

Intangible assets, net of accumulated amortization

    —         1,115       —         1,115  

Investments in unconsolidated affiliates

    5,546       957       —         6,503  

Other assets

    15,639       6,185       —         21,824  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 367,932     $ 314,974     $ (194,423   $ 488,483  
   

 

 

   

 

 

   

 

 

   

 

 

 
         

Liabilities and stockholders’ equity:

                               

Current liabilities:

                               

Accounts payable

  $ 19,784       2,865       —         22,649  

Accrued expenses

    14,837       18,344       —         33,181  

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

    398       1,724       —         2,122  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    35,019       22,933       —         57,952  
   

 

 

   

 

 

   

 

 

   

 

 

 

Long-term liabilities:

                               

Long-term debt, less current maturities

    209,512       —         —         209,512  

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

    28,058       85,662       —         113,720  

Intercompany liabilities

    —         104,155       (104,155     —    

Deferred revenue

    33,567       —         —         33,567  

Other

    5,295       11,956       —         17,251  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total long-term liabilities

    276,432       201,773       (104,155     374,050  
   

 

 

   

 

 

   

 

 

   

 

 

 
         

Stockholders’ equity:

                               

Preferred stock

    —         —         —         —    

Common stock

    539       1       (1     539  

Treasury stock

    (11,740     —         —         (11,740

Paid-in capital

    348,593       237,800       (237,800     348,593  

Accumulated deficit

    (280,911     (147,533     147,533       (280,911
   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

    56,481       90,268       (90,268     56,481  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 367,932     $ 314,974     $ (194,423   $ 488,483  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING BALANCE SHEET

 

                                 
    As of 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’ (deficit) 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 STATEMENT OF OPERATIONS

 

                                 
    Three Months Ended June 30, 2012  
    Carmike
Cinemas,  Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Revenues:

                               

Admissions

  $ 14,254     $ 72,682     $ —       $ 86,936  

Concessions and other

    14,982       40,980       (6,607     49,355  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

    29,236       113,662       (6,607     136,291  
   

 

 

   

 

 

   

 

 

   

 

 

 
         

Operating costs and expenses:

                               

Film exhibition costs

    8,006       40,527       —         48,533  

Concession costs

    999       4,511       —         5,510  

Other theatre operating costs

    10,337       48,977       (6,607     52,707  

General and administrative expenses

    4,588       586       —         5,174  

Severance agreement charges

    493       —         —         493  

Depreciation and amortization

    1,716       6,040       —         7,756  

Impairment of long-lived assets

    4       46       —         50  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

    26,143       100,687       (6,607     120,223  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    3,093       12,975       —         16,068  

Interest expense

    2,363       6,248       —         8,611  

Loss on extinguishment of debt

    4,961       —         —         4,961  

Equity in earnings of subsidiaries

    (3,912     —         3,912       —    
   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income tax and (loss) income from unconsolidated affiliates

    (319     6,727       (3,912     2,496  

Income tax (benefit) expense

    (2,034     2,952       —         918  

(Loss) income from unconsolidated affiliates

    (518     70       —         (448
   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

    1,197       3,845       (3,912     1,130  

Income from discontinued operations

    1       67       —         68  
   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 1,198     $ 3,912     $ (3,912   $ 1,198  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

 

                                 
    Three Months Ended June 30, 2011  
    Carmike
Cinemas,  Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Revenues:

                               

Admissions

  $ 14,131     $ 70,549     $ —       $ 84,680  

Concessions and other

    14,623       38,534       (6,363     46,794  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

    28,754       109,083       (6,363     131,474  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

                               

Film exhibition costs

    7,836       38,787       —         46,623  

Concession costs

    972       4,357       —         5,329  

Other theatre operating costs

    10,382       45,429       (6,363     49,448  

General and administrative expenses

    3,984       512       —         4,496  

Severance agreement charges

    845       —         —         845  

Depreciation and amortization

    1,691       6,183       —         7,874  

Loss on sale of property and equipment

    67       13       —         80  

Write-off of note receivable

    750       —         —         750  

Impairment of long-lived assets

    786       378       —         1,164  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

    27,313       95,659       (6,363     116,609  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    1,441       13,424       —         14,865  

Interest expense

    2,738       5,893       —         8,631  

Equity in earnings of subsidiaries

    (7,493     —         7,493       —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax and income from unconsolidated affiliates

    6,196       7,531       (7,493     6,234  

Income tax expense

    794       —         —         794  

Income from unconsolidated affiliates

    405       92       —         497  
   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

    5,807       7,623       (7,493     5,937  

Income (loss) from discontinued operations

    76       (130     —         (54
   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 5,883     $ 7,493     $ (7,493   $ 5,883  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

 

                                 
    Six Months Ended June 30, 2012  
    Carmike
Cinemas,  Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Revenues:

                               

Admissions

  $ 28,029     $ 142,097     $ —       $ 170,126  

Concessions and other

    29,804       79,988       (12,920     96,872  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

    57,833       222,085       (12,920     266,998  
   

 

 

   

 

 

   

 

 

   

 

 

 
         

Operating costs and expenses:

                               

Film exhibition costs

    15,238       76,802       —         92,040  

Concession costs

    2,014       9,088       —         11,102  

Other theatre operating costs

    21,530       96,644       (12,920     105,254  

General and administrative expenses

    9,016       1,158       —         10,174  

Severance agreement charges

    493       —         —         493  

Depreciation and amortization

    3,425       12,117       —         15,542  

Loss on sale of property and equipment

    20       228       —         248  

Impairment of long-lived assets

    13       1,523       —         1,536  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

    51,749       197,560       (12,920     236,389  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    6,084       24,525       —         30,609  

Interest expense

    4,882       11,992       —         16,874  

Loss on extinguishment of debt

    4,961       —         —         4,961  

Equity in earnings of subsidiaries

    (7,306     —         7,306       —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax and (loss) income from unconsolidated affiliates

    3,547       12,533       (7,306     8,774  

Income tax (benefit) expense

    (2,109     5,441       —         3,332  

(Loss) income from unconsolidated affiliates

    (1,172     180       —         (992
   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

    4,484       7,272       (7,306     4,450  

(Loss) income from discontinued operations

    (55     34       —         (21
   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 4,429     $ 7,306     $ (7,306   $ 4,429  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

 

                                 
    Six Months Ended June 30, 2011  
    Carmike
Cinemas,  Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Revenues:

                               

Admissions

  $ 25,124     $ 120,596     $ —       $ 145,720  

Concessions and other

    26,298       66,434       (11,265     81,467  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

    51,422       187,030       (11,265     227,187  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

                               

Film exhibition costs

    13,656       65,043       —         78,699  

Concession costs

    1,716       7,479       —         9,195  

Other theatre operating costs

    20,408       89,318       (11,265     98,461  

General and administrative expenses

    8,169       1,060       —         9,229  

Severance agreement charges

    845       —         —         845  

Depreciation and amortization

    3,294       12,368       —         15,662  

Loss (gain) on sale of property and equipment

    67       (7     —         60  

Write-off of note receivable

    750       —         —         750  

Impairment of long-lived assets

    908       417       —         1,325  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

    49,813       175,678       (11,265     214,226  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    1,609       11,352       —         12,961  

Interest expense

    5,976       11,808       —         17,784  

Equity in loss of subsidiaries

    519       —         (519     —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income tax and (loss) income from unconsolidated affiliates

    (4,886     (456     519       (4,823

Income tax expense

    7,289       —         —         7,289  

(Loss) income from unconsolidated affiliates

    (445     141       —         (304
   

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

    (12,620     (315     519       (12,416

Income (loss) from discontinued operations

    105       (204     —         (99
   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

  $ (12,515   $ (519   $ 519     $ (12,515
   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

 

                                 
    For the Six Months Ended June 30, 2012  
    Carmike
Cinemas,  Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Net cash (used in) provided by operating activities

    (2,151     28,280       —         26,129  
         

Cash flows from investing activities:

                               

Purchases of property and equipment

    (4,855     (5,771     —         (10,626

Purchase acquistion

    —         (702     —         (702

Proceeds from sale of property and equipment

    33       667       —         700  

Other investing activities

    314       —         —         314  
   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (4,508     (5,806     —         (10,314
         

Cash flows from financing activities:

                               

Short-term borrowings

    5,000       —         —         5,000  

Repayments of short term borrowings

    (5,000     —         —         (5,000

Issuance of long-term debt

    209,500       —         —         209,500  

Repayments of long-term debt

    (200,229     —         —         (200,229

Debt issuance costs

    (8,599     —         —         (8,599

Repayments of capital leases and long-term financing obligations

    (162     (738     —         (900

Issuance of common stock

    56,633       —         —         56,633  

Purchase of treasury stock

    (57     —         —         (57

Intercompany receivable/payable

    18,916       (18,916     —         —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

    76,002       (19,654     —         56,348  
   

 

 

   

 

 

   

 

 

   

 

 

 
         

Increase in cash and cash equivalents

    69,343       2,820       —         72,163  

Cash and cash equivalents at beginning of period

    3,623       9,993       —         13,616  
   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

    72,966       12,813       —         85,779  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

 

                                 
    For the Six Months Ended June 30, 2011  
    Carmike
Cinemas, Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Net cash provided by operating activities

  $ 24,870     $ 16,534     $ —       $ 41,404  
         

Cash flows from investing activities:

                               

Purchases of property and equipment

    (2,293     (3,955     —         (6,248

Proceeds from sale of property and equipment

    6       438       —         444  

Other investing activities

    279       —         —         279  
   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (2,008     (3,517             (5,525
         

Cash flows from financing activities:

                               

Repayments of long-term debt

    (26,279     (844     —         (27,123

Intercompany receivable/payable

    13,711       (13,711     —         —    

Other financing activities

    (588     —         —         (588
   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

    (13,156     (14,555     —         (27,711
   

 

 

   

 

 

   

 

 

   

 

 

 
         

Increase / (decrease) in cash and cash equivalents

    9,706       (1,538     —         8,168  

Cash and cash equivalents at beginning of period

    3,418       9,648       —         13,066  
   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 13,124     $ 8,110     $ —       $ 21,234