1) For each quarter of data, decompose AMCs ROE into the following component ratios; Net Profit Margin, Total asset turnover, Return on assets, Financial leverage, Return on equity
Return on Equity Decomposition:
ROE = Net Profit Margin * Total Asset Turnover * Financial Leverage
= (Net Income/ Revenues) * (Revenues / Assets) * (Total Assets / Total Shareholder Equity)
4.30 - AMC Holdings - Quarterly Income Statements (in Millions, except share and per share Three Months Ended amounts) March 31 June 30 September 30 December 31 March 31 June 30 September 30 December 31 March 31 June 30 September 30 December 31 March 31 2017 2017 2017 2017 2018 2018 2014 2018 2019 2019 20119 2019 2020 Revenues Admissions $ 817.30 $ 761.40 $ 753.50 $ 897.30 $ 875.00 897.30 $ 875.00 $ 896.30 $ 751.40 S 862.30 $ 731.50 $ 895.50 $ 797.30 $ 877.00 $ 568.00 Food and beverage 397.90 374.10 361.40 415.00 405.80 445.80 384.80 435.10 368.80 492.50 420.00 438.00 288.10 Other theatre 68.20 66.80 63.80 102.50 102.80 100.40 85.20 115.90 100.10 118.10 99.50 132.40 85.40 Total revenues 1,283.40 1,202.30 1,178.70 1.414.80 1,383.60 1.412.50 1.221.40 1.413.30 1,200.40 1,506.10 1,316.80 1.447.70 941.50 Operating costs and expenses Fim exhibition costs 420.70 379.80 364.80 439.00 426.50 471.40 378.80 433.50 365.30 482.50 416.80 434.50 271.70 Food Food and beverage costs 60.60 62.10 60.70 68.70 66.20 72.20 63.60 68.90 61.50 76.40 67.20 73.60 53.40 Operating expense, excluding depreciation and amortization below 363.90 389.20 383.20 411.70 411.90 424.50 100.50 1,654.70 402.80 437.10 419.00 427,40 356.90 Rent 182.60 199.80 200.70 211.30 189.70 199.70 203.70 (14.60) 242.00 245.90 238.70 241.20 237.80 General and administrative: Merger, acquisition and transaction costs 40.40 11.50 5.60 5.50 4.70 4.30 18.10 4.20 3.30 3.20 4.70 4.30 0.20 Other, excluding depreciation and amortization 46.10 32.80 78.90 below 34.50 98.70 44.20 43.00 48.40 43.70 46.20 43.20 37.50 26.10 33.20 Depreciation and amortization 125.30 133.30 135.20 144.80 130.50 137.70 130.20 139.40 113.00 112.00 112.10 112.90 122.50 Impairment of long-lived assets, definite and indefinite-lived 43.60 intangible assets and goodwill 13.80 84.30 1,851.90 Operating costs and expenses 1,228.00 1,221.80 1,183.00 1,344.40 1,273.70 1,352.80 1,243.30 1,326.00 1,234.10 1.400.60 1,296.00 1,404.30 2,927.60 Operating income 55.40 (19.50) (4.30) 70.40 109.90 89.70 (21.90) 87.30 (33.70) 105.50 20.80 43.40 (1.986.10 Other expense (Income): Othor oxponse (incomo) (2.70) 1.10 (0.60) 0.70 1.20 2.20 54.10 (165.60) (23.40) (1.30) 38.10 26.90 Interest expense: pense 29.80 (29.80) Corporate borrowings 51.10 59.60 60.80 60.10 61.70 62.20 64.30 74.10 71.30 74.20 73.20 74.10 71.30 Capital and financing lease obligations 10.80 10.30 10.60 10.70 10.30 9.80 9.40 9.00 2.10 2.10 1.80 1.60 1.60 Non-cash NCM exhibitor service agreement 10.50 10.40 10.30 10.30 10.20 10.10 10.10 10.00 9.90 Equity in Income (loss) of non-consolidated entities 2.30 195.00 1.80 13.90 9.00 (13.00) (70.00) (12.70) (6.50) (10.20) (7.50) (6.40) 2.90 Investment income (5.30 0.60 (16.60) 1.30 (5.20) (1.50) (0.70) 1.20 (16.10) (2.10) (0.50) 2.70 9.40 Total other Total other expense 56.20 266.60 56.00 56.30 87.50 70.10 67.40 (83.70 90.80 50.70 75.80 9.03 122.00 Eamings (loss) before income taxes (0.80) (286.10) (60.30) 14.10 22.40 19.60 (89.30) 171.00 (124.50) 54.80 (55.00) (46.90) (2.108.10 Income tax provision (benefit) (9.20) (109.60) (17.60) 290.50 4.70 (2.60) 11.10 0.40 5.70 . 5.40 (0.20) (33.40) 68.20 Net earnings (loss) $ 8.40 $ (176.50) $ (12.70) $ (276.40) S 17.70 $ 22.20 $ (100.40) $ 170.60 $ (130.20) $ 49.40 (54.80) $ (13.50) Eamings (loss) per share attributable to AMC Entertainment Holdings, Basic $ 0.07 $ (1.35) $ (0.33) $ (2.19) S 0.14 $ 0.17 $ (0.82) S 1.42 $ (1.25) $ 0.48 $ (0.53) $ (0.14) $ (20.88 Diluted $ 0.07 $ (1.35) $ (0.33) $ (2.19) S 0.14 $ 0.17 $ (0.82) $ 0.92 $ (1.25) $ 0.17 S (0.53) S (0.17) $ 20.88 Average shares outstanding: Basic (in thousands) 121.358 131.166 131,077 128,246 128.046 128,039 123,126 120,621 103,783 103.845 103.850 103,832 104,245 Diluted (in thousands) 121,401 131,166 131,077 128,246 128.046 128,105 123,126 130,105 103,783 135,528 103,850 103,832 104,245 Dividends declared per basic and diluted common share $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 1.55 $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 0.03 0.20 $ 4.30 - AMC Holdings - Quarterly Income Statements (in Millions, except share and per share Three Months Ended amounts) March 31 June 30 September 30 December 31 March 31 June 30 September 30 December 31 March 31 June 30 September 30 December 31 March 31 2017 2017 2017 2017 2018 2018 2014 2018 2019 2019 20119 2019 2020 Revenues Admissions $ 817.30 $ 761.40 $ 753.50 $ 897.30 $ 875.00 897.30 $ 875.00 $ 896.30 $ 751.40 S 862.30 $ 731.50 $ 895.50 $ 797.30 $ 877.00 $ 568.00 Food and beverage 397.90 374.10 361.40 415.00 405.80 445.80 384.80 435.10 368.80 492.50 420.00 438.00 288.10 Other theatre 68.20 66.80 63.80 102.50 102.80 100.40 85.20 115.90 100.10 118.10 99.50 132.40 85.40 Total revenues 1,283.40 1,202.30 1,178.70 1.414.80 1,383.60 1.412.50 1.221.40 1.413.30 1,200.40 1,506.10 1,316.80 1.447.70 941.50 Operating costs and expenses Fim exhibition costs 420.70 379.80 364.80 439.00 426.50 471.40 378.80 433.50 365.30 482.50 416.80 434.50 271.70 Food Food and beverage costs 60.60 62.10 60.70 68.70 66.20 72.20 63.60 68.90 61.50 76.40 67.20 73.60 53.40 Operating expense, excluding depreciation and amortization below 363.90 389.20 383.20 411.70 411.90 424.50 100.50 1,654.70 402.80 437.10 419.00 427,40 356.90 Rent 182.60 199.80 200.70 211.30 189.70 199.70 203.70 (14.60) 242.00 245.90 238.70 241.20 237.80 General and administrative: Merger, acquisition and transaction costs 40.40 11.50 5.60 5.50 4.70 4.30 18.10 4.20 3.30 3.20 4.70 4.30 0.20 Other, excluding depreciation and amortization 46.10 32.80 78.90 below 34.50 98.70 44.20 43.00 48.40 43.70 46.20 43.20 37.50 26.10 33.20 Depreciation and amortization 125.30 133.30 135.20 144.80 130.50 137.70 130.20 139.40 113.00 112.00 112.10 112.90 122.50 Impairment of long-lived assets, definite and indefinite-lived 43.60 intangible assets and goodwill 13.80 84.30 1,851.90 Operating costs and expenses 1,228.00 1,221.80 1,183.00 1,344.40 1,273.70 1,352.80 1,243.30 1,326.00 1,234.10 1.400.60 1,296.00 1,404.30 2,927.60 Operating income 55.40 (19.50) (4.30) 70.40 109.90 89.70 (21.90) 87.30 (33.70) 105.50 20.80 43.40 (1.986.10 Other expense (Income): Othor oxponse (incomo) (2.70) 1.10 (0.60) 0.70 1.20 2.20 54.10 (165.60) (23.40) (1.30) 38.10 26.90 Interest expense: pense 29.80 (29.80) Corporate borrowings 51.10 59.60 60.80 60.10 61.70 62.20 64.30 74.10 71.30 74.20 73.20 74.10 71.30 Capital and financing lease obligations 10.80 10.30 10.60 10.70 10.30 9.80 9.40 9.00 2.10 2.10 1.80 1.60 1.60 Non-cash NCM exhibitor service agreement 10.50 10.40 10.30 10.30 10.20 10.10 10.10 10.00 9.90 Equity in Income (loss) of non-consolidated entities 2.30 195.00 1.80 13.90 9.00 (13.00) (70.00) (12.70) (6.50) (10.20) (7.50) (6.40) 2.90 Investment income (5.30 0.60 (16.60) 1.30 (5.20) (1.50) (0.70) 1.20 (16.10) (2.10) (0.50) 2.70 9.40 Total other Total other expense 56.20 266.60 56.00 56.30 87.50 70.10 67.40 (83.70 90.80 50.70 75.80 9.03 122.00 Eamings (loss) before income taxes (0.80) (286.10) (60.30) 14.10 22.40 19.60 (89.30) 171.00 (124.50) 54.80 (55.00) (46.90) (2.108.10 Income tax provision (benefit) (9.20) (109.60) (17.60) 290.50 4.70 (2.60) 11.10 0.40 5.70 . 5.40 (0.20) (33.40) 68.20 Net earnings (loss) $ 8.40 $ (176.50) $ (12.70) $ (276.40) S 17.70 $ 22.20 $ (100.40) $ 170.60 $ (130.20) $ 49.40 (54.80) $ (13.50) Eamings (loss) per share attributable to AMC Entertainment Holdings, Basic $ 0.07 $ (1.35) $ (0.33) $ (2.19) S 0.14 $ 0.17 $ (0.82) S 1.42 $ (1.25) $ 0.48 $ (0.53) $ (0.14) $ (20.88 Diluted $ 0.07 $ (1.35) $ (0.33) $ (2.19) S 0.14 $ 0.17 $ (0.82) $ 0.92 $ (1.25) $ 0.17 S (0.53) S (0.17) $ 20.88 Average shares outstanding: Basic (in thousands) 121.358 131.166 131,077 128,246 128.046 128,039 123,126 120,621 103,783 103.845 103.850 103,832 104,245 Diluted (in thousands) 121,401 131,166 131,077 128,246 128.046 128,105 123,126 130,105 103,783 135,528 103,850 103,832 104,245 Dividends declared per basic and diluted common share $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 1.55 $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 0.03 0.20 $
