XML 43 R18.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries
9 Months Ended
Sep. 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 September 30, 2012 and December 31, 2011 and for the three and nine months ended September 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 September 30, 2012  
    Carmike     Guarantor              
    Cinemas, Inc.     Subsidiaries     Eliminations     Consolidated  

Assets:

                               

Current assets:

                               

Cash and cash equivalents

  $ 71,106     $ 10,937     $ —       $ 82,043  

Restricted cash

    58       —         —         58  

Accounts receivable

    4,554       152       —         4,706  

Inventories

    649       2,211       —         2,860  

Prepaid expenses and other assets

    9,194       4,660       (3,976     9,878  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    85,561       17,960       (3,976     99,545  
   

 

 

   

 

 

   

 

 

   

 

 

 

Property and equipment:

                               

Land

    12,079       40,567       —         52,646  

Buildings and building improvements

    45,558       223,458       —         269,016  

Leasehold improvements

    19,375       102,478       —         121,853  

Assets under capital leases

    8,675       36,295       —         44,970  

Equipment

    65,161       155,640       —         220,801  

Construction in progress

    1,076       6,390       —         7,466  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total property and equipment

    151,924       564,828       —         716,752  

Accumulated depreciation and amortization

    (77,068     (288,190     —         (365,258
   

 

 

   

 

 

   

 

 

   

 

 

 

Property and equipment, net of accumulated depreciation

    74,856       276,638       —         351,494  
         

Intercompany receivables

    102,346       —         (102,346     —    

Investments in subsidiaries

    90,553       —         (90,553     —    

Goodwill

    —         8,087       —         8,087  

Intangible assets, net of accumulated amortization

    —         1,088       —         1,088  

Investments in unconsolidated affiliates

    7,011       949       —         7,960  

Other assets

    14,926       6,094       —         21,020  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 375,253     $ 310,816     $ (196,875   $ 489,194  
   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and stockholders’ equity:

                               

Current liabilities:

                               

Accounts payable

  $ 18,250     $ 1,825     $ —       $ 20,075  

Accrued expenses

    23,370       17,277       (3,976     36,671  

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

    420       1,796       —         2,216  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    42,040       20,898       (3,976     58,962  
   

 

 

   

 

 

   

 

 

   

 

 

 

Long-term liabilities:

                               

Long-term debt, less current maturities

    209,530       —         —         209,530  

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

    27,970       85,267       —         113,237  

Intercompany liabilities

    —         102,346       (102,346     —    

Deferred revenue

    33,273       —         —         33,273  

Other

    5,272       11,752       —         17,024  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total long-term liabilities

    276,045       199,365       (102,346     373,064  
   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity:

                               

Preferred stock

    —         —         —         —    

Common stock

    539       1       (1     539  

Treasury stock

    (11,740     —         —         (11,740

Paid-in capital

    349,046       237,800       (237,800     349,046  

Accumulated deficit

    (280,677     (147,248     147,248       (280,677
   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

    57,168       90,553       (90,553     57,168  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 375,253     $ 310,816     $ (196,875   $ 489,194  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING BALANCE SHEET

 

                                 
    As of December 31, 2011  
    Carmike     Guarantor              
    Cinemas, Inc     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 September 30, 2012  
    Carmike     Guarantor              
    Cinemas, Inc.     Subsidiaries     Eliminations     Consolidated  

Revenues:

                               

Admissions

  $ 12,946     $ 67,463     $ —       $ 80,409  

Concessions and other

    14,062       39,168       (6,163     47,067  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

    27,008       106,631       (6,163     127,476  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

                               

Film exhibition costs

    7,163       36,983       —         44,146  

Concession costs

    975       4,793       —         5,768  

Other theatre operating costs

    10,402       49,141       (6,163     53,380  

General and administrative expenses

    5,094       556       —         5,650  

Severance agreement charges

    95       —         —         95  

Depreciation and amortization

    1,925       6,563       —         8,488  

Loss (gain) on sale of property and equipment

    718       (19     —         699  

Impairment of long-lived assets

    579       1,256       —         1,835  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

    26,951       99,273       (6,163     120,061  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    57       7,358       —         7,415  

Interest expense

    2,117       6,488       —         8,605  

Equity in earnings of subsidiaries

    (284     —         284       —    
   

 

 

   

 

 

   

 

 

   

 

 

 

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

    (1,776     870       (284     (1,190

Income tax (benefit) expense

    (157     621       —         464  

Income from unconsolidated affiliates

    1,870       80       —         1,950  
   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

    251       329       (284     296  

Loss from discontinued operations

    (18     (45     —         (63
   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 233     $ 284     $ (284   $ 233  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

 

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

Revenues:

                               

Admissions

  $ 14,045     $ 72,036     $ —       $ 86,081  

Concessions and other

    14,247       39,450       (6,444     47,253  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

    28,292       111,486       (6,444     133,334  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

                               

Film exhibition costs

    7,764       39,232       —         46,996  

Concession costs

    980       4,691       —         5,671  

Other theatre operating costs

    10,905       49,632       (6,444     54,093  

General and administrative expenses

    3,922       536       —         4,458  

Depreciation and amortization

    1,686       6,560       —         8,246  

Loss (gain) on sale of property and equipment

    51       (4     —         47  

Impairment of long-lived assets

    —         18       —         18  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

    25,308       100,665       (6,444     119,529  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    2,984       10,821       —         13,805  

Interest expense

    2,267       5,783       —         8,050  

Equity in earnings of subsidiaries

    (5,173     —         5,173       —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax and income from unconsolidated affiliates

    5,890       5,038       (5,173     5,755  

Income tax expense (benefit)

    3,999       (63     —         3,936  

Income from unconsolidated affiliates

    1,189       102       —         1,291  
   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

    3,080       5,203       (5,173     3,110  

Income (loss) from discontinued operations

    10       (30     —         (20
   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 3,090     $ 5,173     $ (5,173   $ 3,090  
   

 

 

   

 

 

   

 

 

   

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

 

                                 
    Nine Months Ended September 30, 2012  
    Carmike
Cinemas, Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Revenues:

                               

Admissions

  $ 40,863     $ 209,560     $ —       $ 250,423  

Concessions and other

    43,815       119,156       (19,083     143,888  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

    84,678       328,716       (19,083     394,311  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

                               

Film exhibition costs

    22,341       113,785       —         136,126  

Concession costs

    2,983       13,880       —         16,863  

Other theatre operating costs

    31,763       145,785       (19,083     158,465  

General and administrative expenses

    14,112       1,714       —         15,826  

Severance agreement charges

    588       —         —         588  

Depreciation and amortization

    5,348       18,680       —         24,028  

Loss on sale of property and equipment

    739       209       —         948  

Impairment of long-lived assets

    593       2,778       —         3,371  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

    78,467       296,831       (19,083     356,215  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    6,211       31,885       —         38,096  

Interest expense

    6,998       18,480       —         25,478  

Loss on extinguishment of debt

    4,961       —         —         4,961  

Equity in earnings of subsidiaries

    (7,570     —         7,570       —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax and income from unconsolidated affiliates

    1,822       13,405       (7,570     7,657  

Income tax (benefit) expense

    (2,240     6,062       —         3,822  

Income from unconsolidated affiliates

    698       260       —         958  
   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

    4,760       7,603       (7,570     4,793  

Loss from discontinued operations

    (97     (33     —         (130
   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 4,663     $ 7,570     $ (7,570   $ 4,663  
   

 

 

   

 

 

   

 

 

   

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

 

                                 
    Nine Months Ended September 30, 2011  
    Carmike
Cinemas, Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Revenues:

                               

Admissions

  $ 39,046     $ 192,631     $ —       $ 231,677  

Concessions and other

    40,490       105,885       (17,710     128,665  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

    79,536       298,516       (17,710     360,342  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

                               

Film exhibition costs

    21,352       104,275       —         125,627  

Concession costs

    2,688       12,170       —         14,858  

Other theatre operating costs

    31,146       138,949       (17,710     152,385  

General and administrative expenses

    12,091       1,596       —         13,687  

Severance agreement charges

    845       —         —         845  

Depreciation and amortization

    4,975       18,930       —         23,905  

Loss (gain) on sale of property and equipment

    118       (10     —         108  

Write-off of note receivable

    750       —         —         750  

Impairment of long-lived assets

    907       435       —         1,342  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

    74,872       276,345       (17,710     333,507  
   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    4,664       22,171       —         26,835  

Interest expense

    8,242       17,591       —         25,833  

Equity in earnings of subsidiaries

    (4,621     —         4,621       —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax and income from unconsolidated affiliates

    1,043       4,580       (4,621     1,002  

Income tax expense (benefit)

    11,255       (4     —         11,251  

Income from unconsolidated affiliates

    744       243       —         987  
   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations

    (9,468     4,827       (4,621     (9,262

Income (loss) from discontinued operations

    43       (206     —         (163
   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

  $ (9,425   $ 4,621     $ (4,621   $ (9,425
   

 

 

   

 

 

   

 

 

   

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

 

                                 
    For the Nine Months Ended September 30, 2012  
    Carmike
Cinemas, Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Net cash provided by operating activities:

  $ 1,288     $ 34,927     $ —       $ 36,215  
         

Cash flows from investing activities:

                               

Purchases of property and equipment

    (13,768     (12,155     —         (25,923

Theatre acquistion

    —         (702     —         (702

Investment in unconsolidated affiliates

    —         (54     —         (54

Proceeds from sale of property and equipment

    2,059       798       —         2,857  

Other investing activities

    273       —         —         273  
   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (11,436     (12,113             (23,549
         

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

    (8,621     —         —         (8,621

Repayments of capital leases and long-term financing obligations

    (252     (1,145     —         (1,397

Issuance of common stock

    56,565       —         —         56,565  

Purchase of treasury stock

    (57     —         —         (57

Intercompany receivable/payable

    20,725       (20,725     —         —    
   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

    77,631       (21,870     —         55,761  
   

 

 

   

 

 

   

 

 

   

 

 

 

Increase in cash and cash equivalents

    67,483       944       —         68,427  

Cash and cash equivalents at beginning of period

    3,623       9,993       —         13,616  
   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 71,106     $ 10,937     $  —       $ 82,043  
   

 

 

   

 

 

   

 

 

   

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

 

                                 
    For the Nine Months Ended September 30, 2011  
    Carmike
Cinemas, Inc.
    Guarantor
Subsidiaries
    Eliminations     Consolidated  

Net cash provided by operating activities:

  $ 21,830     $ 27,693     $ —       $ 49,523  
         

Cash flows from investing activities:

                               

Purchases of property and equipment

    (1,527     (10,779             (12,306

Theatre acquistion

    (2,550     —         —         (2,550

Investment in unconsolidated affiliates

    (718     —         —         (718

Proceeds from sale of property and equipment

    6       438               444  

Other investing activities

    260       —                 260  
   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (4,529     (10,341             (14,870
         

Cash flows from financing activities:

                               

Repayments of long-term debt

    (26,698     —                 (26,698

Intercompany receivable/payable

    19,188       (19,188             —    

Repayments of capital lease and long-term financing obligations

    (182     (1,226             (1,408

Other financing activities

    (614     —                 (614
   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

    (8,306     (20,414     —         (28,720
   

 

 

   

 

 

   

 

 

   

 

 

 

Increase / (decrease) in cash and cash equivalents

    8,995       (3,062     —         5,933  

Cash and cash equivalents at beginning of period

    3,418       9,648               13,066  
   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 12,413     $ 6,586     $ —       $ 18,999