Welcome!

Microsoft Cloud Authors: David H Deans, Yeshim Deniz, Janakiram MSV, Andreas Grabner, Stackify Blog

News Feed Item

LIONSGATE REPORTS REVENUE OF $743.6 MILLION, EBITDA OF $66.2 MILLION, ADJUSTED EBITDA OF $87.2 MILLION AND NET INCOME OF $37.8 MILLION OR $0.28 PER BASIC SHARE IN THE THIRD QUARTER OF FISCAL 2013

Third Quarter Results Driven By Domestic Theatrical Releases of THE TWILIGHT SAGA: BREAKING DAWN - PART 2 And Other Films As Well As Home Entertainment And International Operations

SANTA MONICA, Calif. and VANCOUVER, Feb. 11, 2013 /PRNewswire/ -- Lionsgate (NYSE: LGF) today reported revenue of $743.6 million, EBITDA of $66.2 million, adjusted EBITDA of $87.2 million  and net income of $37.8 million or $0.28 per basic share for the third quarter of Fiscal 2013 (quarter ended December 31, 2012).

(Logo: http://photos.prnewswire.com/prnh/20110919/LA70620LOGO)

Revenue of $743.6 million in the third quarter increased by 130% compared to $323.0 million in the prior year quarter, driven by the domestic theatrical box office performance of THE TWILIGHT SAGA: BREAKING DAWN – PART 2 and several other films, continued strong home entertainment and international revenue and increased pay television revenue.

EBITDA of $66.2 million and adjusted EBITDA of $87.2 million in the third quarter compared to EBITDA of $16.6 million and adjusted EBITDA of $27.3 million in the prior year quarter.

Net income of $37.8 million in the third quarter compared to net loss of $(1.4) million in the prior year quarter.  The Company noted that, excluding the $14.7 million noncash expense for extinguishment of debt related to the early payment of the balance of the Summit term loan, net income as adjusted was $52.4 million or $0.39 per basic share.

Profitability and EBITDA growth in the third quarter compared to the prior year quarter was attributable to strong performances of the Company's theatrical, home entertainment and international businesses which more than offset increased marketing costs for a larger slate of films.

Basic net income per common share for the third quarter was $0.28 on 135.0 million weighted average common shares outstanding, compared to basic net loss per common share of $(0.01) on 126.5 million weighted average common shares outstanding in the prior year quarter.

The Company reported $125.2 million in free cash flow in the third quarter compared to free cash flow of negative $(37.0) million in the prior year quarter.

Revenue for the nine months ended December 31, 2012 was $1.92 billion compared to $942.4 million in the prior year nine-month period.  EBITDA of $156.9 million and adjusted EBITDA of $214.1 million for the nine-month period compared to EBITDA of $38.4 million and adjusted EBITDA of $41.5 million for the prior year nine-month period.

Net income of $69.2 million or $0.52 basic net income per common share for the nine months ended December 31, 2012 compared to net loss of $(16.4) million or $(0.12) basic net loss per common share for the prior year nine-month period.

Lionsgate's filmed entertainment backlog, or already contracted future revenue not yet recorded, was $1.2 billion at December 31, 2012.

"The quarter reflected not only the impact of our young adult franchises but strong contributions from the rest of our theatrical releases and our home entertainment and international operations," said Lionsgate Chief Executive Officer Jon Feltheimer.  "Our revenue growth compared to the prior year quarter was matched by continued strong EBITDA and free cash flow that will enable us to continue our focus on optimizing our capital structure and deleveraging our balance sheet."     

Overall motion picture revenue for the third quarter was $673.5 million, an increase of 189% from the prior year quarter reflecting strong gains in most categories.  Within the motion picture segment, theatrical revenue in the quarter was $192.9 million compared to $8.4 million in the prior year quarter, an increase attributable to the box office performance of THE TWILIGHT SAGA: BREAKING DAWN – PART 2, SINISTER, THE IMPOSSIBLE and several other titles.  The TWILIGHT SAGA BREAKING DAWN – PART 2 will have a March 2, 2013 home entertainment release.

Lionsgate's home entertainment revenue from both motion pictures and television was $233.0 million in the third quarter, a 43% increase from the prior year quarter driven by a diverse mix of titles including THE EXPENDABLES 2, STEP UP REVOLUTION, MADEA'S WITNESS PROTECTION, CABIN IN THE WOODS, WHAT TO EXPECT WHEN YOU'RE EXPECTING, ARBITRAGE and continued revenue from THE HUNGER GAMES, released on DVD and digital in August.  

Television revenue included in motion picture revenue was $98.8 million in the third quarter, a fourfold increase from the prior year quarter driven by contributions from THE HUNGER GAMES, THE TWILIGHT SAGA: BREAKING DAWN – PART 1 and GOOD DEEDS.

International motion picture revenue of $89.5 million (excluding Lionsgate U.K.) for the third quarter increased six times over from the prior year quarter driven by the strong international theatrical performances of THE TWILIGHT SAGA: BREAKING DAWN – PART 2 and STEP UP REVOLUTION.

Lionsgate U.K. revenue was $36.6 million, an increase of 120% from the prior year quarter, on the strength of a diversified theatrical slate driven by THE EXPENDABLES 2 and WHAT TO EXPECT WHEN YOU'RE EXPECTING, Lionsgate U.K. and third-party titles MAGIC MIKE and KEITH LEMON: THE FILM and the continued strong performance of THE HUNGER GAMES. 

Television production revenue was $70.1 million in the third quarter, a decline of 22% compared to the prior year quarter, as strong international sales of ANGER MANAGEMENT, MAD MEN Seasons 3, 4 and 5 and WEEDS Season 8 were offset by revenue declines in domestic series licensing due to timing.

Lionsgate senior management will hold its analyst and investor conference call to discuss its third quarter fiscal 2013 results at 9:00 A.M. ET/6:00 A.M. PT on Tuesday, February 12, 2013. Interested parties may participate live in the conference call by calling 1-800-230-1074 (612-234-9959 outside the U.S. and Canada).  A full digital replay will be available from Tuesday morning, February 12, through Tuesday, February 19, by dialing 1-800-475-6701 (320-365-3844 outside the U.S. and Canada) and using access code 279710.

ABOUT LIONSGATE:
Lionsgate is a leading global entertainment company with a strong and diversified presence in motion picture production and distribution, television programming and syndication, home entertainment, family entertainment, digital distribution, new channel platforms and international distribution and sales.  The Company has built a strong television presence in production of primetime cable and broadcast network series, distribution and syndication of programming and an array of channel assets. Lionsgate currently has 26 shows on 19 networks spanning its primetime production, distribution and syndication businesses, including the multiple Emmy Award-winning Mad Men, the critically acclaimed series Weeds, Nurse Jackie, Anger Management, which has been picked up for another 90 episodes by FX, the network series Nashville, the syndication successes Tyler Perry's House of Payne, its spinoff Meet the Browns, For Better Or Worse, The Wendy Williams Show, Are We There Yet? and the upcoming Orange Is The New Black, an original series for Netflix.

Its feature film business has been fueled by such recent successes as the blockbuster first installment of The Hunger Games franchise, the 13th highest-grossing domestic release of all time, The Twilight Saga Breaking Dawn – Part 2, which has grossed more than $800 million at the worldwide box office, Warm Bodies, Texas Chainsaw 3D, The Possession, Sinister, The Expendables 2, Cabin in the Woods, Tyler Perry's Madea's Witness Protection and Arbitrage.  With the January 2012 acquisition of Summit Entertainment, the Company has now added the blockbuster Twilight Saga, which has grossed more than $3.3 billion at the worldwide box office, to its current slate, giving the Company the two premier young adult franchises in the world.

Lionsgate's home entertainment business is an industry leader in box office-to-DVD and box office-to-VOD revenue conversion rate. Lionsgate handles a prestigious and prolific library of approximately 15,000 motion picture and television titles that is an important source of recurring revenue and serves as the foundation for the growth of the Company's core businesses. The Lionsgate and Summit brands remain synonymous with original, daring, quality entertainment in markets around the world.

For further information, please contact:
Peter D. Wilkes
310-255-3726
pwilkes@lionsgate.com

The matters discussed in this press release include forward-looking statements, including those regarding the performance of future fiscal years.  Such statements are subject to a number of risks and uncertainties. Actual results in the future could differ materially and adversely from those described in the forward-looking statements as a result of various important factors, including the substantial investment of capital required to produce and market films and television series, increased costs for producing and marketing feature films and television series, budget overruns, limitations imposed by our credit facility and notes, unpredictability of the commercial success of our motion pictures and television programming, the cost of defending our intellectual property, difficulties in integrating acquired businesses, risks related to our acquisition strategy and integration of acquired businesses, the effects of disposition of businesses or assets, technological changes and other trends affecting the entertainment industry, and the risk factors as set forth in Lionsgate's Annual Report on Form 10-K, filed with the Securities and Exchange Commission (the "SEC") on May 30, 2012,as amended, which risk factors are incorporated herein by reference.  The Company undertakes no obligation to publicly release the result of any revisions to these forward-looking statements that may be made to reflect any future events or circumstances.

 

 

 

LIONS GATE ENTERTAINMENT CORP.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS






December 31,
2012


March 31,
2012


(Amounts in thousands,

except share amounts)

ASSETS




Cash and cash equivalents

$

48,188


$

64,298

Restricted cash

16,581


11,936

Accounts receivable, net of reserves for returns and allowances of $94,449 (March 31, 2012 - $93,860) and provision for doubtful accounts of $5,582 (March 31, 2012 - $4,551)

656,862


784,530

Investment in films and television programs, net

1,367,302


1,329,053

Property and equipment, net

9,092


9,772

Equity method investments

169,094


171,262

Goodwill

323,328


326,633

Other assets

82,279


90,511

Total assets

$

2,672,726


$

2,787,995

LIABILITIES




Senior revolving credit facility

$

446,474


$

99,750

Senior secured second-priority notes

432,076


431,510

Term loan


477,514

Accounts payable and accrued liabilities

329,104


371,092

Participations and residuals

404,309


420,325

Film obligations and production loans

487,898


561,150

Convertible senior subordinated notes and other financing obligations

85,958


108,276

Deferred revenue

294,418


228,593

Total liabilities

2,480,237


2,698,210

Commitments and contingencies




SHAREHOLDERS' EQUITY




Common shares, no par value, 500,000,000 shares authorized, 135,164,345 and 143,980,754 shares issued at December 31, 2012 and March 31, 2012, respectively

667,255


712,623

Accumulated deficit

(472,880)


(542,039)

Accumulated other comprehensive loss

(1,886)


(3,711)


192,489


166,873

Treasury shares, no par value, 11,040,493 shares at March 31, 2012


(77,088)

Total shareholders' equity

192,489


89,785

Total liabilities and shareholders' equity

$

2,672,726


$

2,787,995

 

 

 

LIONS GATE ENTERTAINMENT CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS










Three Months
Ended


Three Months
Ended


Nine Months
Ended


Nine Months
Ended


December 31,
2012


December 31,
2011


December 31,
2012


December 31,
2011




As adjusted

(Note 1)




As adjusted

(Note 1)


(Amounts in thousands, except per share amounts)

Revenues

$

743,645


$

323,026


$

1,922,433


$

942,366

Expenses:








Direct operating

402,334


201,957


971,382


547,659

Distribution and marketing

210,053


72,806


625,204


279,194

General and administration

46,900


35,801


143,274


93,151

Gain on sale of asset disposal group




(10,967)

Depreciation and amortization

2,020


688


6,240


2,603

Total expenses

661,307


311,252


1,746,100


911,640

Operating income

82,338


11,774


176,333


30,726

Other expenses (income):








Interest expense








Contractual cash based interest

18,166


14,468


59,802


40,343

Amortization of debt discount (premium) and deferred financing costs

4,608


2,767


13,747


10,796

Total interest expense

22,774


17,235


73,549


51,139

Interest and other income

(1,079)


(490)


(3,058)


(1,860)

Loss on extinguishment of debt

14,652



23,811


967

Total other expenses, net

36,347


16,745


94,302


50,246

Income (loss) before equity interests and income taxes

45,991


(4,971)


82,031


(19,520)

Equity interests income (loss)

(3,512)


4,156


(1,902)


6,005

Income (loss) before income taxes

42,479


(815)


80,129


(13,515)

Income tax provision

4,649


585


10,970


2,857

Net income (loss)

$

37,830


$

(1,400)


$

69,159


$

(16,372)

Basic Net Income (Loss) Per Common Share

$

0.28


$

(0.01)


$

0.52


$

(0.12)

Diluted Net Income (Loss) Per Common Share

$

0.27


$

(0.01)


$

0.51


$

(0.12)

Weighted average number of common shares outstanding:








Basic

135,030


126,451


134,222


132,389

Diluted

149,807


126,451


136,735


132,389










(1)

In the quarter ended March 31, 2012, the Company eliminated the lag in recording its share of EPIX's results. Due to the elimination of the lag in recording the Company's share of EPIX's results, prior period amounts presented have been adjusted to eliminate the lag in reporting. The elimination of the lag in reporting of EPIX decreased net loss for the three months ended December 31, 2011 by $0.3 million and increased the net loss for the nine months ended December 31, 2011 by $2.3 million. 

 

 

 

LIONS GATE ENTERTAINMENT CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)










Three Months Ended


Three Months Ended


Nine Months Ended


Nine Months Ended


December 31,
2012


December 31,
2011


December 31,
2012


December 31,
2011




As adjusted (1)




As adjusted (1)


(Amounts in thousands)

Net income (loss)

$

37,830


$

(1,400)


$

69,159


$

(16,372)

Foreign currency translation adjustments

657


106


1,735


(4,253)

Net unrealized gain (loss) on foreign exchange contracts

107


(188)


90


474

Comprehensive income (loss)

$

38,594


$

(1,482)


$

70,984


$

(20,151)








(1)

See footnote on Unaudited Condensed Consolidated Statements of Operations table

 

 

 

LIONS GATE ENTERTAINMENT CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS










Three Months Ended


Three Months Ended


Nine Months Ended


Nine Months Ended


December 31,
2012


December 31,
2011


December 31,
2012


December 31,
2011




As adjusted (1)




As adjusted (1)


(Amounts in thousands)

Operating Activities:








Net income (loss)

$

37,830


$

(1,400)


$

69,159


$

(16,372)

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:








Depreciation of property and equipment

743


618


2,268


2,383

Amortization of intangible assets

1,277


70


3,972


220

Amortization of films and television programs

264,211


135,997


658,875


355,211

Amortization of debt discount (premium) and deferred financing costs

4,608


2,767


13,747


10,796

Non-cash stock-based compensation

5,967


2,797


16,884


7,599

Gain on sale of asset disposal group




(10,967)

Loss on extinguishment of debt

14,652



23,811


967

Equity interests (income) loss

3,512


(4,156)


1,902


(6,005)

Changes in operating assets and liabilities:








Restricted cash

2,822


(6,003)


8,124


17,993

Accounts receivable, net

44,291


(33,547)


128,317


(56,928)

Investment in films and television programs

(280,755)


(118,422)


(703,875)


(551,806)

Other assets

(6,406)


176


(7,950)


1,698

Accounts payable and accrued liabilities

(41,140)


(67,192)


(38,991)


(51,767)

Participations and residuals

(11,568)


(28,172)


(12,583)


(15,841)

Film obligations

114


41,393


(13,706)


52,391

Deferred revenue

35,966


3,784


68,305


48,576

Net Cash Flows Provided By (Used In) Operating Activities

76,124


(71,290)


218,259


(211,852)

Investing Activities:








Purchases of investments

(2,022)



(2,022)


Proceeds from the sale of investments

6,354



6,354


Proceeds from the sale of asset disposal group, net of transaction costs and cash disposed of $3,943




9,119

Investment in equity method investees


(202)



(1,030)

Increase in loans receivable




(1,500)

Repayment of loans receivable



4,274


Purchases of property and equipment

(1,110)


(296)


(2,086)


(1,549)

Net Cash Flows Provided By Investing Activities

3,222


(498)


6,520


5,040

Financing Activities:








Exercise of stock options

2,845


151


2,897


151

Tax withholding required on equity awards

(934)


(698)


(4,939)


(2,630)

Repurchase of common shares




(77,088)

Senior revolving credit facility - borrowings

423,500


110,000


1,104,924


263,650

Senior revolving credit facility - repayments

(245,750)


(38,500)


(758,200)


(238,900)

Senior revolving credit facility - deferred financing costs

(606)



(15,804)


Individual production loans - borrowings

150,182


63,278


259,130


198,148

Individual production loans - repayments

(99,618)


(11,112)


(282,548)


(133,998)

Film credit facility - borrowings

97


10,712


3,994


43,714

Film credit facility - repayments


(14,331)


(39,055)


(23,518)

Pennsylvania Regional Center credit facility - repayments

(500)



(500)


Change in restricted cash collateral associated with financing activities

(12,769)


3,043


(12,769)


Term Loan - repayments

(299,160)




(484,664)


Senior secured second-priority notes - consent fee

(3,270)



(3,270)


Senior secured second-priority notes - borrowings, net of deferred financing costs




201,955

Senior secured second-priority notes - repurchases




(9,852)

Convertible senior subordinated notes - repurchases


(26,583)


(7,639)


(46,059)

Other financing obligations - repayments



(3,710)


Net Cash Flows Provided By (Used In) Financing Activities

(85,983)


95,960


(242,153)


175,573

Net Change In Cash And Cash Equivalents

(6,637)


24,172


(17,374)


(31,239)

Foreign Exchange Effects on Cash

426


(847)


1,264


(2,329)

Cash and Cash Equivalents - Beginning Of Period

54,399


29,526


64,298


86,419

Cash and Cash Equivalents - End Of Period

$

48,188


$

52,851


$

48,188


$

52,851








(1)

See footnote on Unaudited Condensed Consolidated Statements of Operations table

 

 

LIONS GATE ENTERTAINMENT CORP.

RECONCILIATION OF NET INCOME (LOSS) TO EBITDA AND EBITDA, AS ADJUSTED










Three Months Ended


Three Months Ended


Nine Months Ended


Nine Months Ended


December 31,
2012


December 31,
2011


December 31,
2012


December 31,
2011




As adjusted (1)




As adjusted (1)


(Amounts in thousands)

Net income (loss)

$

37,830


$

(1,400)


$

69,159


$

(16,372)

Depreciation and amortization

2,020


688


6,240


2,603

Contractual cash based interest

18,166


14,468


59,802


40,343

Noncash interest expense

4,608


2,767


13,747


10,796

Interest and other income

(1,079)


(490)


(3,058)


(1,860)

Income tax provision

4,649


585


10,970


2,857

EBITDA

$

66,194


$

16,618


$

156,860


$

38,367









Gain on sale of asset disposal group




(10,967)

Loss on extinguishment of debt

14,652



23,811


967

Stock-based compensation

8,997


4,745


25,645


9,732

Acquisition related charges


2,325


2,027


2,325

Corporate defense charges (2)


3,091



1,044

Non-risk prints and advertising expense

(2,596)


569


5,709


78

EBITDA, as adjusted

$

87,247


$

27,348


$

214,052


$

41,546









(1)

See footnote on Unaudited Condensed Consolidated Statements of Operations table

(2)

The nine months ended December 31, 2011 includes a benefit for charges associated with a shareholder activist matter of $2.0 million related to a negotiated settlement with a vendor of costs incurred and recorded in fiscal year 2011, and insurance recoveries of related litigation offset by other costs.

EBITDA is defined as earnings before interest, income tax provision, and depreciation and amortization. EBITDA is a non-GAAP financial measure.

EBITDA, as adjusted represents EBITDA as defined above adjusted for a gain on sale of asset disposal group, loss on extinguishment of debt, stock-based compensation, acquisition related charges, certain corporate defense and related charges, and non-risk prints and advertising expense. Stock-based compensation represents compensation expenses associated with stock options, restricted share units and stock appreciation rights. Acquisition related charges represent severance and transaction costs associated with the acquisition of Summit. Corporate defense and related charges represent legal fees, other professional fees, and certain other costs associated with a shareholder activist matter. Non-risk prints and advertising expense represents the amount of theatrical marketing expense for third party titles that the Company funded and expensed for which a third party provides a guarantee that such expense will be recouped from the performance of the film (i.e. there is no risk of loss to the company) net of an amount of the estimated amortization of participation expense that would have been recorded if such amount had not been expensed. The amount is subtracted from EBITDA in the three months ended December 31, 2012 because there was no non-risk prints and advertising expense incurred and the amount represents the estimated amortization of participation expense that would have been recorded if such prior period amounts had not been expensed.

Management believes EBITDA and EBITDA, as adjusted to be a meaningful indicator of our performance that provides useful information to investors regarding our financial condition and results of operations. Presentation of EBITDA and EBITDA, as adjusted is a non-GAAP financial measure commonly used in the entertainment industry and by financial analysts and others who follow the industry to measure operating performance. While management considers EBITDA and EBITDA, as adjusted to be an important measure of comparative operating performance, it should be considered in addition to, but not as a substitute for, net income and other measures of financial performance reported in accordance with Generally Accepted Accounting Principles. EBITDA and EBITDA, as adjusted do not reflect cash available to fund cash requirements. Not all companies calculate EBITDA or EBITDA, as adjusted in the same manner and the measure as presented may not be comparable to similarly-titled measures presented by other companies.

 

 

 

LIONS GATE ENTERTAINMENT CORP.

RECONCILIATION OF FREE CASH FLOW TO NET CASH

FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES










Three Months Ended


Three Months Ended


Nine Months Ended


Nine Months Ended


December 31,
2012


December 31,
2011


December 31,
2012


December 31,
2011


(Amounts in thousands)

Net Cash Flows Provided By (Used In) Operating Activities

76,124


(71,290)


218,259


(211,852)

Purchases of property and equipment

(1,110)


(296)


(2,086)


(1,549)

Net borrowings under and (repayment) of production loans

50,161


48,547


(58,979)


84,346

Restricted cash held in trust


(13,992)



(13,992)

Free Cash Flow, as defined

$

125,175


$

(37,031)


$

157,194


$

(143,047)

 

Free cash flow is defined as net cash flows provided by (used in) operating activities, less purchases of property and equipment, plus or minus the net increase or decrease in production loans including production loan activity under the Company's Film Credit Facility, plus the decrease in restricted cash held in a trust for certain obligations until December 31, 2011. The adjustment for the production loans is made because the GAAP based cash flows from operations reflects a non-cash reduction of cash flows for the cost of films associated with production loans prior to the time the Company actually pays for the film. The Company believes that it is more meaningful to reflect the impact of the payment for these films in its free cash flow when the payments are actually made.

Free cash flow is a non-GAAP financial measure as defined in Regulation G promulgated by the Securities and Exchange Commission. This non-GAAP financial measure is in addition to, not a substitute for, or superior to, measures of financial performance prepared in accordance with Generally Accepted Accounting Principles.

Management believes this non-GAAP measure provides useful information to investors regarding cash that our operating businesses generate whether classified as operating or financing activity (related to the production of our films) within our GAAP based statement of cash flows, before taking into account cash movements that are non-operational. Free cash flow is a non-GAAP financial measure commonly used in the entertainment industry and by financial analysts and others who follow the industry. Not all companies calculate free cash flow in the same manner and the measure as presented may not be comparable to similarly titled measures presented by other companies.

LIONS GATE ENTERTAINMENT CORP.

RECONCILIATION OF EBITDA TO FREE CASH FLOW










Three Months Ended


Three Months Ended


Nine Months Ended


Nine Months Ended


December 31,
2012


December 31,
2011


December 31,
2012


December 31,
2011




As adjusted (1)




As adjusted (1)


(Amounts in thousands)

EBITDA

$

66,194


$

16,618


$

156,860


$

38,367









Plus: Amortization of film and television programs

264,211


135,997


658,875


355,211

Less: Cash paid for film and television programs (1)

(230,480)


(28,482)


(776,560)


(415,069)

Amortization of film and television programs in excess of cash paid

33,731


107,515


(117,685)


(59,858)









Plus: Non-cash stock-based compensation

5,967


2,797


16,884


7,599

Less: Gain on sale of asset disposal group




(10,967)

Plus: Equity interests (income) loss

3,512


(4,156)


1,902


(6,005)

Plus: Loss on extinguishment of debt

14,652



23,811


967

EBITDA adjusted for net investment in film and television programs, non-cash stock-based compensation, equity interests loss, and loss on extinguishment of debt

124,056


122,774


81,772


(29,897)









Changes in other operating assets and liabilities:








Restricted cash excluding funds held in trust

2,822


(19,995)


8,124


4,001

Accounts receivable, net

44,291


(33,547)


128,317


(56,928)

Other assets

(6,406)


176


(7,950)


1,698

Accounts payable and accrued liabilities

(41,140)


(67,192)


(38,991)


(51,767)

Participations and residuals

(11,568)


(28,172)


(12,583)


(15,841)

Deferred revenue

35,966


3,784


68,305


48,576


23,965


(144,946)


145,222


(70,261)









Purchases of property and equipment

(1,110)


(296)


(2,086)


(1,549)

Interest, taxes and other (2)

(21,736)


(14,563)


(67,714)


(41,340)









Free Cash Flow, as defined

$

125,175


$

(37,031)


$

157,194


$

(143,047)

_________________________








(1) Cash paid for film and television programs is calculated using the following amounts as presented in our consolidated statement of cash flows:

Change in investment in film and television programs

(280,755)


(118,422)


(703,875)


(551,806)

Change in film obligations

114


41,393


(13,706)


52,391

Borrowings under individual production loans

150,182


63,278


259,130


198,148

Repayment of individual production loans

(99,618)


(11,112)


(282,548)


(133,998)

Production loan repayments under Pennsylvania Regional Center credit facility

(500)



(500)


Production loan borrowings under film credit facility

97


10,712


3,994


43,714

Production loan repayments under film credit facility


(14,331)


(39,055)


(23,518)

Total cash paid for film and television programs

$

(230,480)


$

(28,482)


$

(776,560)


$

(415,069)









(2) Interest, taxes and other consists of the following:








Contractual cash based interest

(18,166)


(14,468)


(59,802)


(40,343)

Interest and other income

1,079


490


3,058


1,860

Income tax provision

(4,649)


(585)


(10,970)


(2,857)

Total interest, taxes and other

$

(21,736)


$

(14,563)


$

(67,714)


$

(41,340)









(1)

See footnote on Unaudited Condensed Consolidated Statements of Operations table

This reconciliation is provided to illustrate the difference between our EBITDA and free cash flow which are both separately reconciled to their corresponding GAAP metrics.

 

LIONS GATE ENTERTAINMENT CORP.

RECONCILIATION OF NET INCOME AND EARNINGS PER SHARE, AS REPORTED

TO NET INCOME AND EARNINGS PER SHARE, AS ADJUSTED




Three Months Ended


December 31,
2012


(Amounts in
thousands, except per
share amounts)



Net income, as reported

$

37,830

Loss on extinguishment of debt

14,652

Income tax effect of loss on extinguishment of debt

(108)

Net income, as adjusted

$

52,374



Basic Net Income Per Common Share, as reported

$

0.28

Loss on extinguishment of debt per share, net of tax

0.11

Basic Net Income Per Common Share, as adjusted

$

0.39



Diluted Net Income Per Common Share, as reported

$

0.27

Loss on extinguishment of debt per share, net of tax

0.10

Diluted Net Income Per Common Share, as adjusted

$

0.37



Weighted average number of common shares outstanding:


Basic

135,030

Diluted

149,807



 

Net income, as adjusted is defined as net income, as reported, adjusted for the loss on early extinguishment of debt, net of tax. The adjustment for the loss on early extinguishment of debt, net of tax, reflects a non-cash charge associated with the early extinguishment of debt. Earnings per share, as adjusted is defined as net income, as adjusted per weighted average shares outstanding.

Management believes that these non-GAAP measures provide useful information to investors regarding our results before taking into account certain non-operating non-cash charges. Not all companies calculate net income, as adjusted in the same manner and the measure as presented may not be comparable to similarly titled measures presented by other companies.

SOURCE Lionsgate

More Stories By PR Newswire

Copyright © 2007 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

@ThingsExpo Stories
SYS-CON Events announced today that Pulzze Systems will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place October 31-November 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Pulzze Systems Inc, provides the software product "The Interactor" that uniquely simplifies building IoT, Web and Smart Enterprise Solutions. It is a Silicon Valley startup funded by US government agencies, NSF and DHS to bring innovative solutions to market.
In his session at @ThingsExpo, Dr. Robert Cohen, an economist and senior fellow at the Economic Strategy Institute, presented the findings of a series of six detailed case studies of how large corporations are implementing IoT. The session explored how IoT has improved their economic performance, had major impacts on business models and resulted in impressive ROIs. The companies covered span manufacturing and services firms. He also explored servicification, how manufacturing firms shift from se...
SYS-CON Events announced today that Elastifile will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 - Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Elastifile Cloud File System (ECFS) is software-defined data infrastructure designed for seamless and efficient management of dynamic workloads across heterogeneous environments. Elastifile provides the architecture needed to optimize your hybrid cloud environment, by facilitating efficient...
SYS-CON Events announced today that Golden Gate University will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Since 1901, non-profit Golden Gate University (GGU) has been helping adults achieve their professional goals by providing high quality, practice-based undergraduate and graduate educational programs in law, taxation, business and related professions. Many of its courses are taug...
SYS-CON Events announced today that CAST Software will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 - Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. CAST was founded more than 25 years ago to make the invisible visible. Built around the idea that even the best analytics on the market still leave blind spots for technical teams looking to deliver better software and prevent outages, CAST provides the software intelligence that matter ...
Recently, WebRTC has a lot of eyes from market. The use cases of WebRTC are expanding - video chat, online education, online health care etc. Not only for human-to-human communication, but also IoT use cases such as machine to human use cases can be seen recently. One of the typical use-case is remote camera monitoring. With WebRTC, people can have interoperability and flexibility for deploying monitoring service. However, the benefit of WebRTC for IoT is not only its convenience and interopera...
SYS-CON Events announced today that CA Technologies has been named “Platinum Sponsor” of SYS-CON's 21st International Cloud Expo®, which will take place October 31-November 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. CA Technologies helps customers succeed in a future where every business – from apparel to energy – is being rewritten by software. From planning to development to management to security, CA creates software that fuels transformation for companies in the applic...
When shopping for a new data processing platform for IoT solutions, many development teams want to be able to test-drive options before making a choice. Yet when evaluating an IoT solution, it’s simply not feasible to do so at scale with physical devices. Building a sensor simulator is the next best choice; however, generating a realistic simulation at very high TPS with ease of configurability is a formidable challenge. When dealing with multiple application or transport protocols, you would be...
WebRTC is the future of browser-to-browser communications, and continues to make inroads into the traditional, difficult, plug-in web communications world. The 6th WebRTC Summit continues our tradition of delivering the latest and greatest presentations within the world of WebRTC. Topics include voice calling, video chat, P2P file sharing, and use cases that have already leveraged the power and convenience of WebRTC.
An increasing number of companies are creating products that combine data with analytical capabilities. Running interactive queries on Big Data requires complex architectures to store and query data effectively, typically involving data streams, an choosing efficient file format/database and multiple independent systems that are tied together through custom-engineered pipelines. In his session at @BigDataExpo at @ThingsExpo, Tomer Levi, a senior software engineer at Intel’s Advanced Analytics ...
SYS-CON Events announced today that Secure Channels, a cybersecurity firm, will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Secure Channels, Inc. offers several products and solutions to its many clients, helping them protect critical data from being compromised and access to computer networks from the unauthorized. The company develops comprehensive data encryption security strategie...
Internet-of-Things discussions can end up either going down the consumer gadget rabbit hole or focused on the sort of data logging that industrial manufacturers have been doing forever. However, in fact, companies today are already using IoT data both to optimize their operational technology and to improve the experience of customer interactions in novel ways. In his session at @ThingsExpo, Gordon Haff, Red Hat Technology Evangelist, shared examples from a wide range of industries – including en...
Detecting internal user threats in the Big Data eco-system is challenging and cumbersome. Many organizations monitor internal usage of the Big Data eco-system using a set of alerts. This is not a scalable process given the increase in the number of alerts with the accelerating growth in data volume and user base. Organizations are increasingly leveraging machine learning to monitor only those data elements that are sensitive and critical, autonomously establish monitoring policies, and to detect...
"We're a cybersecurity firm that specializes in engineering security solutions both at the software and hardware level. Security cannot be an after-the-fact afterthought, which is what it's become," stated Richard Blech, Chief Executive Officer at Secure Channels, in this SYS-CON.tv interview at @ThingsExpo, held November 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA.
To get the most out of their data, successful companies are not focusing on queries and data lakes, they are actively integrating analytics into their operations with a data-first application development approach. Real-time adjustments to improve revenues, reduce costs, or mitigate risk rely on applications that minimize latency on a variety of data sources. Jack Norris reviews best practices to show how companies develop, deploy, and dynamically update these applications and how this data-first...
Intelligent Automation is now one of the key business imperatives for CIOs and CISOs impacting all areas of business today. In his session at 21st Cloud Expo, Brian Boeggeman, VP Alliances & Partnerships at Ayehu, will talk about how business value is created and delivered through intelligent automation to today’s enterprises. The open ecosystem platform approach toward Intelligent Automation that Ayehu delivers to the market is core to enabling the creation of the self-driving enterprise.
The question before companies today is not whether to become intelligent, it’s a question of how and how fast. The key is to adopt and deploy an intelligent application strategy while simultaneously preparing to scale that intelligence. In her session at 21st Cloud Expo, Sangeeta Chakraborty, Chief Customer Officer at Ayasdi, will provide a tactical framework to become a truly intelligent enterprise, including how to identify the right applications for AI, how to build a Center of Excellence to ...
SYS-CON Events announced today that Massive Networks will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Massive Networks mission is simple. To help your business operate seamlessly with fast, reliable, and secure internet and network solutions. Improve your customer's experience with outstanding connections to your cloud.
SYS-CON Events announced today that Datera, that offers a radically new data management architecture, has been named "Exhibitor" of SYS-CON's 21st International Cloud Expo ®, which will take place on Oct 31 - Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Datera is transforming the traditional datacenter model through modern cloud simplicity. The technology industry is at another major inflection point. The rise of mobile, the Internet of Things, data storage and Big...
Everything run by electricity will eventually be connected to the Internet. Get ahead of the Internet of Things revolution and join Akvelon expert and IoT industry leader, Sergey Grebnov, in his session at @ThingsExpo, for an educational dive into the world of managing your home, workplace and all the devices they contain with the power of machine-based AI and intelligent Bot services for a completely streamlined experience.