
AMC Entertainment Holdings Inc
NYSE:AMC

Income Statement
Earnings Waterfall
AMC Entertainment Holdings Inc
Revenue
|
4.6B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
3.1B
USD
|
Operating Expenses
|
-3.1B
USD
|
Operating Income
|
-6.9m
USD
|
Other Expenses
|
-345.7m
USD
|
Net Income
|
-352.6m
USD
|
Income Statement
AMC Entertainment Holdings Inc
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 696
N/A
|
2 726
+1%
|
2 820
+3%
|
2 875
+2%
|
2 947
+2%
|
3 060
+4%
|
3 003
-2%
|
3 094
+3%
|
3 236
+5%
|
3 753
+16%
|
4 192
+12%
|
4 591
+10%
|
5 079
+11%
|
5 181
+2%
|
5 422
+5%
|
5 464
+1%
|
5 461
0%
|
5 278
-3%
|
5 341
+1%
|
5 437
+2%
|
5 471
+1%
|
5 212
-5%
|
3 725
-29%
|
2 528
-32%
|
1 242
-51%
|
449
-64%
|
875
+95%
|
1 519
+74%
|
2 528
+66%
|
3 165
+25%
|
3 887
+23%
|
4 092
+5%
|
3 911
-4%
|
4 080
+4%
|
4 262
+4%
|
4 699
+10%
|
4 813
+2%
|
4 810
0%
|
4 492
-7%
|
4 435
-1%
|
4 637
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 046)
|
(1 061)
|
(1 104)
|
(1 121)
|
(1 150)
|
(1 195)
|
(1 161)
|
(1 189)
|
(1 232)
|
(1 417)
|
(1 562)
|
(1 694)
|
(1 856)
|
(1 870)
|
(1 971)
|
(1 988)
|
(1 981)
|
(1 915)
|
(1 931)
|
(1 972)
|
(1 978)
|
(1 876)
|
(1 322)
|
(873)
|
(412)
|
(118)
|
(239)
|
(423)
|
(746)
|
(946)
|
(1 214)
|
(1 317)
|
(1 280)
|
(1 356)
|
(1 437)
|
(1 604)
|
(1 606)
|
(1 601)
|
(1 469)
|
(1 451)
|
(1 545)
|
|
Gross Profit |
1 649
N/A
|
1 665
+1%
|
1 716
+3%
|
1 754
+2%
|
1 797
+2%
|
1 865
+4%
|
1 842
-1%
|
1 905
+3%
|
2 004
+5%
|
2 337
+17%
|
2 630
+13%
|
2 897
+10%
|
3 223
+11%
|
3 312
+3%
|
3 450
+4%
|
3 476
+1%
|
3 480
+0%
|
3 362
-3%
|
3 411
+1%
|
3 465
+2%
|
3 493
+1%
|
3 336
-5%
|
2 403
-28%
|
1 654
-31%
|
831
-50%
|
331
-60%
|
636
+92%
|
1 096
+72%
|
1 782
+63%
|
2 219
+25%
|
2 673
+20%
|
2 776
+4%
|
2 631
-5%
|
2 725
+4%
|
2 825
+4%
|
3 095
+10%
|
3 206
+4%
|
3 209
+0%
|
3 024
-6%
|
2 984
-1%
|
3 092
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 470)
|
(1 470)
|
(1 495)
|
(1 526)
|
(1 555)
|
(1 593)
|
(1 603)
|
(1 631)
|
(1 738)
|
(2 038)
|
(2 401)
|
(2 737)
|
(3 014)
|
(3 084)
|
(3 121)
|
(3 151)
|
(3 170)
|
(3 197)
|
(3 231)
|
(3 255)
|
(3 257)
|
(3 204)
|
(2 849)
|
(2 605)
|
(2 395)
|
(2 182)
|
(2 310)
|
(2 435)
|
(2 621)
|
(2 804)
|
(2 981)
|
(3 055)
|
(3 018)
|
(3 053)
|
(3 051)
|
(3 107)
|
(3 172)
|
(3 175)
|
(3 123)
|
(3 111)
|
(3 099)
|
|
Selling, General & Administrative |
(520)
|
(510)
|
(514)
|
(523)
|
(526)
|
(546)
|
(557)
|
(564)
|
(596)
|
(670)
|
(773)
|
(865)
|
(928)
|
(937)
|
(934)
|
(952)
|
(977)
|
(1 049)
|
(1 119)
|
(1 155)
|
(1 201)
|
(1 180)
|
(1 120)
|
(1 082)
|
(1 069)
|
(1 028)
|
(1 041)
|
(1 065)
|
(1 095)
|
(1 122)
|
(1 168)
|
(1 175)
|
(1 196)
|
(1 170)
|
(1 161)
|
(1 182)
|
(1 242)
|
(1 206)
|
(1 194)
|
(1 163)
|
(1 225)
|
|
Depreciation & Amortization |
(216)
|
(219)
|
(225)
|
(229)
|
(233)
|
(236)
|
(241)
|
(246)
|
(268)
|
(333)
|
(404)
|
(476)
|
(539)
|
(544)
|
(548)
|
(543)
|
(538)
|
(519)
|
(493)
|
(475)
|
(450)
|
(460)
|
(467)
|
(479)
|
(498)
|
(490)
|
(476)
|
(456)
|
(425)
|
(410)
|
(401)
|
(395)
|
(396)
|
(391)
|
(390)
|
(382)
|
(365)
|
(353)
|
(335)
|
(327)
|
(320)
|
|
Other Operating Expenses |
(733)
|
(741)
|
(757)
|
(775)
|
(796)
|
(811)
|
(805)
|
(821)
|
(874)
|
(1 035)
|
(1 224)
|
(1 396)
|
(1 548)
|
(1 604)
|
(1 639)
|
(1 656)
|
(1 655)
|
(1 630)
|
(1 619)
|
(1 625)
|
(1 607)
|
(1 565)
|
(1 263)
|
(1 044)
|
(828)
|
(665)
|
(793)
|
(915)
|
(1 102)
|
(1 272)
|
(1 412)
|
(1 486)
|
(1 426)
|
(1 493)
|
(1 500)
|
(1 544)
|
(1 565)
|
(1 616)
|
(1 594)
|
(1 622)
|
(1 555)
|
|
Operating Income |
179
N/A
|
195
+9%
|
221
+13%
|
228
+3%
|
242
+6%
|
273
+13%
|
239
-12%
|
273
+14%
|
266
-3%
|
298
+12%
|
229
-23%
|
160
-30%
|
208
+30%
|
228
+9%
|
330
+45%
|
325
-2%
|
310
-4%
|
165
-47%
|
180
+9%
|
209
+16%
|
236
+13%
|
132
-44%
|
(446)
N/A
|
(950)
-113%
|
(1 564)
-65%
|
(1 851)
-18%
|
(1 674)
+10%
|
(1 339)
+20%
|
(839)
+37%
|
(585)
+30%
|
(309)
+47%
|
(279)
+9%
|
(387)
-39%
|
(329)
+15%
|
(227)
+31%
|
(12)
+95%
|
34
N/A
|
34
-1%
|
(99)
N/A
|
(127)
-29%
|
(7)
+95%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(86)
|
(79)
|
(75)
|
(73)
|
(64)
|
(54)
|
(51)
|
(52)
|
(64)
|
(110)
|
(360)
|
(402)
|
(437)
|
(454)
|
(246)
|
(192)
|
(98)
|
(154)
|
(200)
|
(266)
|
(250)
|
(328)
|
(308)
|
(426)
|
(448)
|
(499)
|
(504)
|
(400)
|
(390)
|
(270)
|
(323)
|
(348)
|
(345)
|
(369)
|
(316)
|
(310)
|
(318)
|
(350)
|
(343)
|
(249)
|
(310)
|
|
Non-Reccuring Items |
4
|
(1)
|
(5)
|
(6)
|
(14)
|
(8)
|
(13)
|
(18)
|
(53)
|
(89)
|
(95)
|
(96)
|
(107)
|
(71)
|
(64)
|
(77)
|
(45)
|
(44)
|
(43)
|
(29)
|
(100)
|
(1 956)
|
(1 950)
|
(2 129)
|
(2 422)
|
(557)
|
(522)
|
(329)
|
(18)
|
(156)
|
(146)
|
(149)
|
62
|
132
|
107
|
126
|
(76)
|
28
|
110
|
7
|
4
|
|
Total Other Income |
(0)
|
(0)
|
(9)
|
(9)
|
0
|
(11)
|
(1)
|
(1)
|
0
|
3
|
2
|
3
|
2
|
(13)
|
(24)
|
(89)
|
(44)
|
9
|
75
|
133
|
(57)
|
(3)
|
(73)
|
(119)
|
(95)
|
(88)
|
(78)
|
(34)
|
(33)
|
(33)
|
(37)
|
(37)
|
(301)
|
(302)
|
(301)
|
(302)
|
(33)
|
(33)
|
(31)
|
(30)
|
(38)
|
|
Pre-Tax Income |
97
N/A
|
115
+18%
|
131
+14%
|
140
+7%
|
164
+17%
|
200
+22%
|
173
-13%
|
202
+17%
|
150
-26%
|
103
-31%
|
(224)
N/A
|
(335)
-49%
|
(333)
+1%
|
(310)
+7%
|
(4)
+99%
|
(33)
-690%
|
124
N/A
|
(23)
N/A
|
12
N/A
|
46
+286%
|
(172)
N/A
|
(2 155)
-1 156%
|
(2 777)
-29%
|
(3 624)
-30%
|
(4 530)
-25%
|
(2 995)
+34%
|
(2 777)
+7%
|
(2 102)
+24%
|
(1 280)
+39%
|
(1 043)
+18%
|
(815)
+22%
|
(814)
+0%
|
(971)
-19%
|
(867)
+11%
|
(737)
+15%
|
(498)
+33%
|
(393)
+21%
|
(321)
+18%
|
(362)
-13%
|
(399)
-10%
|
(351)
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(34)
|
(41)
|
(44)
|
(48)
|
(60)
|
(74)
|
(67)
|
(78)
|
(38)
|
(11)
|
115
|
153
|
(276)
|
(290)
|
(397)
|
(426)
|
(14)
|
(15)
|
(23)
|
(11)
|
23
|
(40)
|
(29)
|
(33)
|
(60)
|
15
|
14
|
21
|
10
|
3
|
(3)
|
(6)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
(0)
|
(2)
|
|
Income from Continuing Operations |
64
|
75
|
87
|
92
|
104
|
126
|
106
|
124
|
112
|
92
|
(109)
|
(182)
|
(609)
|
(600)
|
(401)
|
(459)
|
110
|
(38)
|
(11)
|
35
|
(149)
|
(2 195)
|
(2 806)
|
(3 657)
|
(4 589)
|
(2 980)
|
(2 763)
|
(2 082)
|
(1 270)
|
(1 040)
|
(818)
|
(820)
|
(974)
|
(872)
|
(742)
|
(502)
|
(397)
|
(325)
|
(366)
|
(399)
|
(353)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
64
N/A
|
75
+17%
|
87
+17%
|
92
+6%
|
104
+13%
|
126
+21%
|
106
-16%
|
124
+17%
|
112
-10%
|
92
-18%
|
(109)
N/A
|
(182)
-67%
|
(487)
-168%
|
(478)
+2%
|
(279)
+42%
|
(337)
-21%
|
110
N/A
|
(38)
N/A
|
(11)
+72%
|
35
N/A
|
(149)
N/A
|
(2 195)
-1 372%
|
(2 806)
-28%
|
(3 657)
-30%
|
(4 589)
-25%
|
(2 980)
+35%
|
(2 762)
+7%
|
(2 081)
+25%
|
(1 269)
+39%
|
(1 040)
+18%
|
(818)
+21%
|
(820)
0%
|
(974)
-19%
|
(872)
+10%
|
(742)
+15%
|
(502)
+32%
|
(397)
+21%
|
(325)
+18%
|
(366)
-13%
|
(399)
-9%
|
(353)
+12%
|
|
EPS (Diluted) |
5.76
N/A
|
6.72
+17%
|
7.78
+16%
|
8.29
+7%
|
9.35
+13%
|
11.34
+21%
|
9.54
-16%
|
11.19
+17%
|
9.97
-11%
|
6.65
-33%
|
-7.29
N/A
|
-12.2
-67%
|
-33.6
-175%
|
-32.95
+2%
|
-19.25
+42%
|
-24.06
-25%
|
7.47
N/A
|
-3.2
N/A
|
-0.68
+79%
|
2.96
N/A
|
-12.63
N/A
|
-186.03
-1 373%
|
-237.77
-28%
|
-299.73
-26%
|
-345.04
-15%
|
-65.77
+81%
|
-50.68
+23%
|
-35.74
+29%
|
-23.46
+34%
|
-17.77
+24%
|
-13.95
+21%
|
-6.99
+50%
|
-8.2
-17%
|
-5.59
+32%
|
-4.32
+23%
|
-3.08
+29%
|
-2.37
+23%
|
-1.23
+48%
|
-1.13
+8%
|
-1.1
+3%
|
-1.06
+4%
|