10-Q Filing

NATIONAL CINEMEDIA, INC. CIK: 1377630 Q3 2020

Filing Information

Form Type	10-Q
Accession Number	`0001377630-20-000161`
Period End Date	20200930
Filing Date	20201102
Fiscal Year	2020
Fiscal Period	Q3
XBRL Instance	ncmllc-20200924_htm.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 98 Income Statement 104 Cash Flow Statement 106 Stockholders Equity 45 Comprehensive Income 4

Balance Sheet 98 line items

Line Item	Tag	Value	Unit	Period
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$55.90M	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$217.70M	USD	Point-in-time
Short-term marketable securities	`AvailableForSaleSecuritiesDebtSecuritiesCurrent`	$17.50M	USD	Point-in-time
Short-term marketable securities	`AvailableForSaleSecuritiesDebtSecuritiesCurrent`	$1.30M	USD	Point-in-time
Receivables, net of allowance of $2.4 and $6.2, respectively	`AccountsReceivableNetCurrent`	$10.80M	USD	Point-in-time
Receivables, net of allowance of $2.4 and $6.2, respectively	`AccountsReceivableNetCurrent`	$170.80M	USD	Point-in-time
Allowance for doubtful accounts receivable	`AllowanceForDoubtfulAccountsReceivableCurrent`	$2.40M	USD	Point-in-time
Amounts due from founding members, net	`DueFromFoundingMembersCurrent`	-	USD	Point-in-time
Allowance for doubtful accounts receivable	`AllowanceForDoubtfulAccountsReceivableCurrent`	$6.20M	USD	Point-in-time
Amounts due from founding members, net	`DueFromFoundingMembersCurrent`	$6.60M	USD	Point-in-time
Accumulated depreciation, property and equipment	`AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment`	$70.70M	USD	Point-in-time
Accumulated depreciation, property and equipment	`AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment`	$77.30M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$3.50M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$3.60M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$254.30M	USD	Point-in-time
Accumulated amortization, intangible assets	`FiniteLivedIntangibleAssetsAccumulatedAmortization`	$217.10M	USD	Point-in-time
Accumulated amortization, intangible assets	`FiniteLivedIntangibleAssetsAccumulatedAmortization`	$198.90M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$233.40M	USD	Point-in-time
Deferred tax assets, valuation allowance	`DeferredTaxAssetsValuationAllowance`	$81.60M	USD	Point-in-time
Deferred tax assets, valuation allowance	`DeferredTaxAssetsValuationAllowance`	$72.70M	USD	Point-in-time
Property and equipment, net of accumulated depreciation of $77.3 and $70.7, respectively	`PropertyPlantAndEquipmentNet`	$33.20M	USD	Point-in-time
Current payable to founding members under tax receivable agreement	`PayableToFoundingMembersUnderTaxSharingAgreementCurrent`	$1.40M	USD	Point-in-time
Property and equipment, net of accumulated depreciation of $77.3 and $70.7, respectively	`PropertyPlantAndEquipmentNet`	$28.30M	USD	Point-in-time
Current payable to founding members under tax receivable agreement	`PayableToFoundingMembersUnderTaxSharingAgreementCurrent`	$14.20M	USD	Point-in-time
Long-term payable to founding members under tax receivable agreement	`PayableToFoundingMembersUnderTaxSharingAgreementNoncurrent`	$184.10M	USD	Point-in-time
Intangible assets, net of accumulated amortization of $217.1 and $198.9, respectively	`FiniteLivedIntangibleAssetsNet`	$643.70M	USD	Point-in-time
Intangible assets, net of accumulated amortization of $217.1 and $198.9, respectively	`FiniteLivedIntangibleAssetsNet`	$634.40M	USD	Point-in-time
Long-term payable to founding members under tax receivable agreement	`PayableToFoundingMembersUnderTaxSharingAgreementNoncurrent`	$183.80M	USD	Point-in-time
Debt issuance costs, long-term	`DeferredFinanceCostsNoncurrentNet`	$8.40M	USD	Point-in-time
Deferred tax assets, net of valuation allowance of $72.7 and $81.6, respectively	`DeferredIncomeTaxAssetsNet`	$170.10M	USD	Point-in-time
Debt issuance costs, long-term	`DeferredFinanceCostsNoncurrentNet`	$9.00M	USD	Point-in-time
Deferred tax assets, net of valuation allowance of $72.7 and $81.6, respectively	`DeferredIncomeTaxAssetsNet`	$162.10M	USD	Point-in-time
Other investments	`OtherLongTermInvestments`	$1.00M	USD	Point-in-time
Other investments	`OtherLongTermInvestments`	$900.00K	USD	Point-in-time
Preferred stock, par value (in usd per share)	`PreferredStockParOrStatedValuePerShare`	$0.01	USD	Point-in-time
Long-term marketable securities	`AvailableForSaleSecuritiesDebtSecuritiesNoncurrent`	$7.50M	USD	Point-in-time
Preferred stock, shares authorized (in shares)	`PreferredStockSharesAuthorized`	10.00M	shares	Point-in-time
Long-term marketable securities	`AvailableForSaleSecuritiesDebtSecuritiesNoncurrent`	$1.70M	USD	Point-in-time
Debt issuance costs, net	`DebtIssuanceCostsLineOfCreditArrangementsNet`	$3.90M	USD	Point-in-time
Debt issuance costs, net	`DebtIssuanceCostsLineOfCreditArrangementsNet`	$3.60M	USD	Point-in-time
Common stock, par value (in usd per share)	`CommonStockParOrStatedValuePerShare`	$0.01	USD	Point-in-time
Common stock, shares authorized (in shares)	`CommonStockSharesAuthorized`	175.00M	shares	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$24.30M	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$25.40M	USD	Point-in-time
Common stock, shares issued (in shares)	`CommonStockSharesIssued`	78.04M	shares	Point-in-time
Total non-current assets	`AssetsNoncurrent`	$864.40M	USD	Point-in-time
Common stock, shares issued (in shares)	`CommonStockSharesIssued`	77.57M	shares	Point-in-time
Total non-current assets	`AssetsNoncurrent`	$875.70M	USD	Point-in-time
TOTAL ASSETS	`Assets`	$1.10B	USD	Point-in-time
TOTAL ASSETS	`Assets`	$1.13B	USD	Point-in-time
Amounts due to founding members, net	`DueToRelatedPartiesCurrent`	$1.60M	USD	Point-in-time
Amounts due to founding members, net	`DueToRelatedPartiesCurrent`	$36.80M	USD	Point-in-time
Payable to founding members under tax receivable agreement (including payables to related parties of $1.0 and $10.3, respectively)	`PayableToFoundingMembersUnderTaxSharingAgreementCurrent`	$1.40M	USD	Point-in-time
Payable to founding members under tax receivable agreement (including payables to related parties of $1.0 and $10.3, respectively)	`PayableToFoundingMembersUnderTaxSharingAgreementCurrent`	$14.20M	USD	Point-in-time
Accrued expenses	`AccruedLiabilitiesCurrent`	$22.10M	USD	Point-in-time
Accrued expenses	`AccruedLiabilitiesCurrent`	$21.40M	USD	Point-in-time
Accrued payroll and related expenses	`EmployeeRelatedLiabilitiesCurrent`	$13.80M	USD	Point-in-time
Accrued payroll and related expenses	`EmployeeRelatedLiabilitiesCurrent`	$5.10M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$20.70M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$9.40M	USD	Point-in-time
Deferred revenue	`ContractWithCustomerLiabilityCurrent`	$7.00M	USD	Point-in-time
Deferred revenue	`ContractWithCustomerLiabilityCurrent`	$7.60M	USD	Point-in-time
Short-term debt	`ShortTermBorrowings`	$2.70M	USD	Point-in-time
Short-term debt	`ShortTermBorrowings`	$2.70M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$1.60M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$1.80M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$50.40M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$119.50M	USD	Point-in-time
Long-term debt, net of debt issuance costs of $8.4 and $9.0, respectively	`LongTermDebtNoncurrent`	$1.05B	USD	Point-in-time
Long-term debt, net of debt issuance costs of $8.4 and $9.0, respectively	`LongTermDebtNoncurrent`	$923.90M	USD	Point-in-time
Payable to founding members under tax receivable agreement (including payables to related parties of $133.6 and $133.5, respectively)	`PayableToFoundingMembersUnderTaxSharingAgreementNoncurrent`	$184.10M	USD	Point-in-time
Payable to founding members under tax receivable agreement (including payables to related parties of $133.6 and $133.5, respectively)	`PayableToFoundingMembersUnderTaxSharingAgreementNoncurrent`	$183.80M	USD	Point-in-time
Other liabilities	`OtherLiabilitiesNoncurrent`	$24.00M	USD	Point-in-time
Other liabilities	`OtherLiabilitiesNoncurrent`	$23.20M	USD	Point-in-time
Total non-current liabilities	`LiabilitiesNoncurrent`	$1.26B	USD	Point-in-time
Total non-current liabilities	`LiabilitiesNoncurrent`	$1.13B	USD	Point-in-time
Total liabilities	`Liabilities`	$1.31B	USD	Point-in-time
Total liabilities	`Liabilities`	$1.25B	USD	Point-in-time
Preferred stock, $0.01 par value; 10,000,000 shares authorized, none issued and outstanding, respectively	`PreferredStockValue`	-	USD	Point-in-time
Preferred stock, $0.01 par value; 10,000,000 shares authorized, none issued and outstanding, respectively	`PreferredStockValue`	-	USD	Point-in-time
Common stock, $0.01 par value; 175,000,000 shares authorized, 78,037,611 and 77,568,986 issued and outstanding, respectively	`CommonStockValue`	$800.00K	USD	Point-in-time
Common stock, $0.01 par value; 175,000,000 shares authorized, 78,037,611 and 77,568,986 issued and outstanding, respectively	`CommonStockValue`	$800.00K	USD	Point-in-time
Additional paid in capital/(deficit)	`AdditionalPaidInCapitalAndAccumulatedDeficitCommonStock`	$-209.20M	USD	Point-in-time
Additional paid in capital/(deficit)	`AdditionalPaidInCapitalAndAccumulatedDeficitCommonStock`	$-208.40M	USD	Point-in-time
Retained earnings (distributions in excess of earnings)	`RetainedEarningsAccumulatedDeficit`	$-225.60M	USD	Point-in-time
Retained earnings (distributions in excess of earnings)	`RetainedEarningsAccumulatedDeficit`	$-171.10M	USD	Point-in-time
Total NCM, Inc. stockholders equity/(deficit)	`StockholdersEquity`	$-379.50M	USD	Point-in-time
Total NCM, Inc. stockholders equity/(deficit)	`StockholdersEquity`	$-433.20M	USD	Point-in-time
Noncontrolling interests	`MinorityInterest`	$258.30M	USD	Point-in-time
Noncontrolling interests	`MinorityInterest`	$222.80M	USD	Point-in-time
Total equity/(deficit)	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-110.50M	USD	Point-in-time
Total equity/(deficit)	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-122.30M	USD	Point-in-time
Total equity/(deficit)	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-210.40M	USD	Point-in-time
Total equity/(deficit)	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-121.20M	USD	Point-in-time
Total equity/(deficit)	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-175.00M	USD	Point-in-time
Total equity/(deficit)	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-89.20M	USD	Point-in-time
TOTAL LIABILITIES AND EQUITY/(DEFICIT)	`LiabilitiesAndStockholdersEquity`	$1.10B	USD	Point-in-time
TOTAL LIABILITIES AND EQUITY/(DEFICIT)	`LiabilitiesAndStockholdersEquity`	$1.13B	USD	Point-in-time

Income Statement 104 line items

Line Item	Tag	Value	Unit	Period
REVENUE (including revenue from related parties of $0.2, $5.7, $4.5 and $17.5, respectively)	`RevenueFromContractWithCustomerExcludingAssessedTax`	$297.60M	USD	3 Qtrs
REVENUE (including revenue from related parties of $0.2, $5.7, $4.5 and $17.5, respectively)	`RevenueFromContractWithCustomerExcludingAssessedTax`	$110.50M	USD	1 Quarter
REVENUE (including revenue from related parties of $0.2, $5.7, $4.5 and $17.5, respectively)	`RevenueFromContractWithCustomerExcludingAssessedTax`	$74.70M	USD	3 Qtrs
REVENUE (including revenue from related parties of $0.2, $5.7, $4.5 and $17.5, respectively)	`RevenueFromContractWithCustomerExcludingAssessedTax`	$6.00M	USD	1 Quarter
Advertising operating costs	`CostOfGoodsAndServicesSold`	$8.40M	USD	3 Qtrs
Advertising operating costs	`CostOfGoodsAndServicesSold`	$26.80M	USD	3 Qtrs
Advertising operating costs	`CostOfGoodsAndServicesSold`	$9.60M	USD	1 Quarter
Advertising operating costs	`CostOfGoodsAndServicesSold`	$1.10M	USD	1 Quarter
Network costs	`NetworkCosts`	$6.30M	USD	3 Qtrs
Network costs	`NetworkCosts`	$1.80M	USD	1 Quarter
Network costs	`NetworkCosts`	$3.20M	USD	1 Quarter
Network costs	`NetworkCosts`	$10.10M	USD	3 Qtrs
Theater access fees and revenue share to founding members (including fees to related parties of $1.0, $13.5, $13.6 and $40.9, respectively)	`TheaterAccessFees`	$19.50M	USD	3 Qtrs
Theater access fees and revenue share to founding members (including fees to related parties of $1.0, $13.5, $13.6 and $40.9, respectively)	`TheaterAccessFees`	$1.80M	USD	1 Quarter
Theater access fees and revenue share to founding members (including fees to related parties of $1.0, $13.5, $13.6 and $40.9, respectively)	`TheaterAccessFees`	$20.10M	USD	1 Quarter
Theater access fees and revenue share to founding members (including fees to related parties of $1.0, $13.5, $13.6 and $40.9, respectively)	`TheaterAccessFees`	$60.80M	USD	3 Qtrs
Selling and marketing costs	`SellingAndMarketingExpense`	$7.50M	USD	1 Quarter
Selling and marketing costs	`SellingAndMarketingExpense`	$48.40M	USD	3 Qtrs
Selling and marketing costs	`SellingAndMarketingExpense`	$28.10M	USD	3 Qtrs
Selling and marketing costs	`SellingAndMarketingExpense`	$17.00M	USD	1 Quarter
Administrative and other costs	`GeneralAndAdministrativeExpense`	$10.40M	USD	1 Quarter
Administrative and other costs	`GeneralAndAdministrativeExpense`	$23.00M	USD	3 Qtrs
Administrative and other costs	`GeneralAndAdministrativeExpense`	$5.80M	USD	1 Quarter
Administrative and other costs	`GeneralAndAdministrativeExpense`	$32.20M	USD	3 Qtrs
Asset Impairment Charges	`AssetImpairmentCharges`	-	USD	1 Quarter
Asset Impairment Charges	`AssetImpairmentCharges`	-	USD	3 Qtrs
Asset Impairment Charges	`AssetImpairmentCharges`	$1.70M	USD	3 Qtrs
Asset Impairment Charges	`AssetImpairmentCharges`	-	USD	1 Quarter
Depreciation expense	`DepreciationNonproduction`	$10.00M	USD	3 Qtrs
Depreciation expense	`DepreciationNonproduction`	$9.50M	USD	3 Qtrs
Depreciation expense	`DepreciationNonproduction`	$3.40M	USD	1 Quarter
Depreciation expense	`DepreciationNonproduction`	$3.10M	USD	1 Quarter
Amortization of intangibles recorded for network theater screen leases	`AmortizationOfLeasedAsset`	$18.40M	USD	3 Qtrs
Amortization of intangibles recorded for network theater screen leases	`AmortizationOfLeasedAsset`	$6.20M	USD	1 Quarter
Amortization of intangibles recorded for network theater screen leases	`AmortizationOfLeasedAsset`	$6.80M	USD	1 Quarter
Amortization of intangibles recorded for network theater screen leases	`AmortizationOfLeasedAsset`	$20.70M	USD	3 Qtrs
Total	`CostsAndExpenses`	$70.50M	USD	1 Quarter
Total	`CostsAndExpenses`	$114.90M	USD	3 Qtrs
Total	`CostsAndExpenses`	$27.30M	USD	1 Quarter
Total	`CostsAndExpenses`	$209.00M	USD	3 Qtrs
OPERATING (LOSS) INCOME	`OperatingIncomeLoss`	$-21.30M	USD	1 Quarter
OPERATING (LOSS) INCOME	`OperatingIncomeLoss`	$40.00M	USD	1 Quarter
OPERATING (LOSS) INCOME	`OperatingIncomeLoss`	$-40.20M	USD	3 Qtrs
OPERATING (LOSS) INCOME	`OperatingIncomeLoss`	$88.60M	USD	3 Qtrs
Interest on borrowings	`InterestExpenseDebt`	$42.40M	USD	3 Qtrs
Interest on borrowings	`InterestExpenseDebt`	$13.80M	USD	1 Quarter
Interest on borrowings	`InterestExpenseDebt`	$40.90M	USD	3 Qtrs
Interest on borrowings	`InterestExpenseDebt`	$13.70M	USD	1 Quarter
Interest income	`InterestAndOtherIncome`	$1.40M	USD	3 Qtrs
Interest income	`InterestAndOtherIncome`	$400.00K	USD	1 Quarter
Interest income	`InterestAndOtherIncome`	$600.00K	USD	3 Qtrs
Interest income	`InterestAndOtherIncome`	$100.00K	USD	1 Quarter
(Gain) loss on re-measurement of the payable to founding members under the tax receivable agreement	`GainLossOnReMeasurementOfPayableToFoundingMembersUnderTaxSharingAgreement`	$1.00M	USD	1 Quarter
(Gain) loss on re-measurement of the payable to founding members under the tax receivable agreement	`GainLossOnReMeasurementOfPayableToFoundingMembersUnderTaxSharingAgreement`	$700.00K	USD	3 Qtrs
(Gain) loss on re-measurement of the payable to founding members under the tax receivable agreement	`GainLossOnReMeasurementOfPayableToFoundingMembersUnderTaxSharingAgreement`	$-1.00M	USD	3 Qtrs
(Gain) loss on re-measurement of the payable to founding members under the tax receivable agreement	`GainLossOnReMeasurementOfPayableToFoundingMembersUnderTaxSharingAgreement`	$500.00K	USD	1 Quarter
Other non-operating expense (income)	`OtherNonoperatingIncomeExpense`	$-100.00K	USD	3 Qtrs
Other non-operating expense (income)	`OtherNonoperatingIncomeExpense`	-	USD	1 Quarter
Other non-operating expense (income)	`OtherNonoperatingIncomeExpense`	$-100.00K	USD	1 Quarter
Other non-operating expense (income)	`OtherNonoperatingIncomeExpense`	$300.00K	USD	3 Qtrs
Total	`NonoperatingIncomeExpense`	$-12.70M	USD	1 Quarter
Total	`NonoperatingIncomeExpense`	$-40.00M	USD	3 Qtrs
Total	`NonoperatingIncomeExpense`	$-12.90M	USD	1 Quarter
Total	`NonoperatingIncomeExpense`	$-41.40M	USD	3 Qtrs
(LOSS) INCOME BEFORE INCOME TAXES	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$-34.00M	USD	1 Quarter
(LOSS) INCOME BEFORE INCOME TAXES	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$-80.20M	USD	3 Qtrs
(LOSS) INCOME BEFORE INCOME TAXES	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$27.10M	USD	1 Quarter
(LOSS) INCOME BEFORE INCOME TAXES	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$47.20M	USD	3 Qtrs
Income tax (benefit) expense	`IncomeTaxExpenseBenefit`	$-3.10M	USD	1 Quarter
Income tax (benefit) expense	`IncomeTaxExpenseBenefit`	$6.00M	USD	3 Qtrs
Income tax (benefit) expense	`IncomeTaxExpenseBenefit`	$-7.70M	USD	3 Qtrs
Income tax (benefit) expense	`IncomeTaxExpenseBenefit`	$4.30M	USD	1 Quarter
CONSOLIDATED NET (LOSS) INCOME	`IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest`	$41.20M	USD	3 Qtrs
CONSOLIDATED NET (LOSS) INCOME	`IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest`	$-72.50M	USD	3 Qtrs
CONSOLIDATED NET (LOSS) INCOME	`IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest`	$22.80M	USD	1 Quarter
CONSOLIDATED NET (LOSS) INCOME	`IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest`	$-30.90M	USD	1 Quarter
Less: Net (loss) income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$24.20M	USD	3 Qtrs
Less: Net (loss) income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$-42.30M	USD	3 Qtrs
Less: Net (loss) income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$13.60M	USD	1 Quarter
Less: Net (loss) income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$-18.20M	USD	1 Quarter
NET (LOSS) INCOME ATTRIBUTABLE TO NCM, INC.	`NetIncomeLoss`	$9.20M	USD	1 Quarter
NET (LOSS) INCOME ATTRIBUTABLE TO NCM, INC.	`NetIncomeLoss`	$-30.20M	USD	3 Qtrs
NET (LOSS) INCOME ATTRIBUTABLE TO NCM, INC.	`NetIncomeLoss`	$-12.70M	USD	1 Quarter
NET (LOSS) INCOME ATTRIBUTABLE TO NCM, INC.	`NetIncomeLoss`	$17.00M	USD	3 Qtrs
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO NCM, INC.	`ComprehensiveIncomeNetOfTax`	$-30.20M	USD	3 Qtrs
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO NCM, INC.	`ComprehensiveIncomeNetOfTax`	$9.20M	USD	1 Quarter
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO NCM, INC.	`ComprehensiveIncomeNetOfTax`	$-12.70M	USD	1 Quarter
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO NCM, INC.	`ComprehensiveIncomeNetOfTax`	$17.00M	USD	3 Qtrs
Basic (in usd per share)	`EarningsPerShareBasic`	$0.12	USD	1 Quarter
Basic (in usd per share)	`EarningsPerShareBasic`	$-0.16	USD	1 Quarter
Basic (in usd per share)	`EarningsPerShareBasic`	$0.22	USD	3 Qtrs
Basic (in usd per share)	`EarningsPerShareBasic`	$-0.39	USD	3 Qtrs
Diluted (in usd per share)	`EarningsPerShareDiluted`	$-0.39	USD	3 Qtrs
Diluted (in usd per share)	`EarningsPerShareDiluted`	$0.12	USD	1 Quarter
Diluted (in usd per share)	`EarningsPerShareDiluted`	$-0.16	USD	1 Quarter
Diluted (in usd per share)	`EarningsPerShareDiluted`	$0.22	USD	3 Qtrs
Basic (in shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	78.02M	shares	1 Quarter
Basic (in shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	77.93M	shares	3 Qtrs
Basic (in shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	77.36M	shares	1 Quarter
Basic (in shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	77.29M	shares	3 Qtrs
Diluted (in shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	77.69M	shares	3 Qtrs
Diluted (in shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	77.88M	shares	1 Quarter
Diluted (in shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	78.02M	shares	1 Quarter
Diluted (in shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	77.93M	shares	3 Qtrs

Cash Flow Statement 106 line items

Line Item	Tag	Value	Unit	Period
Proceeds From Integration And Other Encumbered Theater Payments Made By Affiliates, Operating Activities	`ProceedsFromIntegrationAndOtherEncumberedTheaterPaymentsMadeByAffiliatesOperatingActivities`	$16.30M	USD	3 Qtrs
Proceeds From Integration And Other Encumbered Theater Payments Made By Affiliates, Operating Activities	`ProceedsFromIntegrationAndOtherEncumberedTheaterPaymentsMadeByAffiliatesOperatingActivities`	$9.70M	USD	3 Qtrs
Payment To Founding Members Under Tax Sharing Arrangement	`PaymentToFoundingMembersUnderTaxSharingArrangement`	$-14.00M	USD	3 Qtrs
Payment To Founding Members Under Tax Sharing Arrangement	`PaymentToFoundingMembersUnderTaxSharingArrangement`	$-12.80M	USD	3 Qtrs
Proceeds from related parties	`ProceedsFromCollectionOfLongtermLoansToRelatedParties`	$1.40M	USD	3 Qtrs
Proceeds from related parties	`ProceedsFromCollectionOfLongtermLoansToRelatedParties`	-	USD	3 Qtrs
Accrued Integration And Other Encumbered Theater Payments Due From Founding Members, Financing Activities	`AccruedIntegrationAndOtherEncumberedTheaterPaymentsDueFromFoundingMembersFinancingActivities`	-	USD	3 Qtrs
Deferred income tax (benefit) expense	`DeferredIncomeTaxExpenseBenefit`	$6.00M	USD	3 Qtrs
Accrued Integration And Other Encumbered Theater Payments Due From Founding Members, Financing Activities	`AccruedIntegrationAndOtherEncumberedTheaterPaymentsDueFromFoundingMembersFinancingActivities`	$5.20M	USD	3 Qtrs
Deferred income tax (benefit) expense	`DeferredIncomeTaxExpenseBenefit`	$-7.70M	USD	3 Qtrs
Depreciation expense	`DepreciationNonproduction`	$10.00M	USD	3 Qtrs
Depreciation expense	`DepreciationNonproduction`	$9.50M	USD	3 Qtrs
Depreciation expense	`DepreciationNonproduction`	$3.40M	USD	1 Quarter
Depreciation expense	`DepreciationNonproduction`	$3.10M	USD	1 Quarter
Amortization of intangibles recorded for network theater screen leases	`AmortizationOfLeasedAsset`	$18.40M	USD	3 Qtrs
Amortization of intangibles recorded for network theater screen leases	`AmortizationOfLeasedAsset`	$6.20M	USD	1 Quarter
Amortization of intangibles recorded for network theater screen leases	`AmortizationOfLeasedAsset`	$6.80M	USD	1 Quarter
Amortization of intangibles recorded for network theater screen leases	`AmortizationOfLeasedAsset`	$20.70M	USD	3 Qtrs
Non-cash share-based compensation	`ShareBasedCompensation`	$1.10M	USD	3 Qtrs
Non-cash share-based compensation	`ShareBasedCompensation`	$4.20M	USD	3 Qtrs
Asset Impairment Charges	`AssetImpairmentCharges`	-	USD	1 Quarter
Asset Impairment Charges	`AssetImpairmentCharges`	-	USD	3 Qtrs
Asset Impairment Charges	`AssetImpairmentCharges`	$1.70M	USD	3 Qtrs
Asset Impairment Charges	`AssetImpairmentCharges`	-	USD	1 Quarter
Other than Temporary Impairment Losses, Investments	`ImpairmentOnInvestment`	-	USD	3 Qtrs
Other than Temporary Impairment Losses, Investments	`ImpairmentOnInvestment`	$2.00M	USD	3 Qtrs
Amortization of debt issuance costs	`AmortizationOfFinancingCosts`	$1.90M	USD	3 Qtrs
Amortization of debt issuance costs	`AmortizationOfFinancingCosts`	$1.90M	USD	3 Qtrs
Non-cash (gain) loss on re-measurement of the payable to founding members under the tax receivable agreement	`NonCashGainLossOnReMeasurementOfPayableToFoundingMembersUnderTaxSharingAgreement`	$700.00K	USD	3 Qtrs
Non-cash (gain) loss on re-measurement of the payable to founding members under the tax receivable agreement	`NonCashGainLossOnReMeasurementOfPayableToFoundingMembersUnderTaxSharingAgreement`	$-1.00M	USD	3 Qtrs
Other	`OtherNoncashIncomeExpense`	-	USD	3 Qtrs
Other	`OtherNoncashIncomeExpense`	$900.00K	USD	3 Qtrs
Payments to Third Parties for Extension of Intangible Assets	`PaymentsToThirdPartiesForExtensionOfIntangibleAssets`	$-600.00K	USD	3 Qtrs
Payments to Third Parties for Extension of Intangible Assets	`PaymentsToThirdPartiesForExtensionOfIntangibleAssets`	-	USD	3 Qtrs
Cost of Goods and Services Sold	`Proceedsfromdispositionofintangibleassetsbynetworkaffiliates`	$500.00K	USD	3 Qtrs
Cost of Goods and Services Sold	`Proceedsfromdispositionofintangibleassetsbynetworkaffiliates`	-	USD	3 Qtrs
Other cash flows from operating activities	`ProceedsFromIntegrationAndOtherEncumberedTheaterPaymentsMadeByAffiliatesOperatingActivities`	$16.30M	USD	3 Qtrs
Other cash flows from operating activities	`ProceedsFromIntegrationAndOtherEncumberedTheaterPaymentsMadeByAffiliatesOperatingActivities`	$9.70M	USD	3 Qtrs
Payment To Founding Members Under Tax Sharing Arrangement	`PaymentToFoundingMembersUnderTaxSharingArrangement`	$-14.00M	USD	3 Qtrs
Payment To Founding Members Under Tax Sharing Arrangement	`PaymentToFoundingMembersUnderTaxSharingArrangement`	$-12.80M	USD	3 Qtrs
Consolidated net (loss) income	`IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest`	$41.20M	USD	3 Qtrs
Consolidated net (loss) income	`IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest`	$-72.50M	USD	3 Qtrs
Consolidated net (loss) income	`IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest`	$22.80M	USD	1 Quarter
Consolidated net (loss) income	`IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest`	$-30.90M	USD	1 Quarter
Receivables, net	`IncreaseDecreaseInAccountsReceivable`	$-163.30M	USD	3 Qtrs
Receivables, net	`IncreaseDecreaseInAccountsReceivable`	$-28.30M	USD	3 Qtrs
Accounts payable and accrued expenses	`IncreaseDecreaseInAccountsPayableAndAccruedLiabilities`	$-3.00M	USD	3 Qtrs
Accounts payable and accrued expenses	`IncreaseDecreaseInAccountsPayableAndAccruedLiabilities`	$-18.70M	USD	3 Qtrs
Amounts due to/from founding members, net	`IncreaseDecreaseInDueToRelatedPartiesCurrent`	$-200.00K	USD	3 Qtrs
Amounts due to/from founding members, net	`IncreaseDecreaseInDueToRelatedPartiesCurrent`	$-4.70M	USD	3 Qtrs
Deferred revenue	`IncreaseDecreaseInContractWithCustomerLiability`	$-600.00K	USD	3 Qtrs
Deferred revenue	`IncreaseDecreaseInContractWithCustomerLiability`	$3.10M	USD	3 Qtrs
Other, net	`IncreaseDecreaseInOtherOperatingCapitalNet`	$2.60M	USD	3 Qtrs
Other, net	`IncreaseDecreaseInOtherOperatingCapitalNet`	$2.30M	USD	3 Qtrs
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$85.90M	USD	3 Qtrs
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$113.60M	USD	3 Qtrs
Purchases of property and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$9.80M	USD	3 Qtrs
Purchases of property and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$6.60M	USD	3 Qtrs
Purchases of marketable securities	`PaymentsToAcquireAvailableForSaleSecurities`	$8.20M	USD	3 Qtrs
Purchases of marketable securities	`PaymentsToAcquireAvailableForSaleSecurities`	$9.90M	USD	3 Qtrs
Proceeds from sale and maturities of marketable securities	`ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities`	$28.30M	USD	3 Qtrs
Proceeds from sale and maturities of marketable securities	`ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities`	$30.30M	USD	3 Qtrs
Proceeds from notes receivable - founding members (including payments from related parties of $0.0 and $1.4, respectively)	`ProceedsFromCollectionOfLongtermLoansToRelatedParties`	$1.40M	USD	3 Qtrs
Proceeds from notes receivable - founding members (including payments from related parties of $0.0 and $1.4, respectively)	`ProceedsFromCollectionOfLongtermLoansToRelatedParties`	-	USD	3 Qtrs
Net cash provided by investing activities	`NetCashProvidedByUsedInInvestingActivities`	$10.00M	USD	3 Qtrs
Net cash provided by investing activities	`NetCashProvidedByUsedInInvestingActivities`	$15.50M	USD	3 Qtrs
CHANGE IN CASH AND CASH EQUIVALENTS:	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$4.90M	USD	3 Qtrs
CHANGE IN CASH AND CASH EQUIVALENTS:	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$161.80M	USD	3 Qtrs
Cash and cash equivalents at beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$41.40M	USD	Point-in-time
Cash and cash equivalents at beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$217.70M	USD	Point-in-time
Cash and cash equivalents at beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$55.90M	USD	Point-in-time
Cash and cash equivalents at beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$46.30M	USD	Point-in-time
Cash and cash equivalents at end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$41.40M	USD	Point-in-time
Cash and cash equivalents at end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$217.70M	USD	Point-in-time
Cash and cash equivalents at end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$55.90M	USD	Point-in-time
Cash and cash equivalents at end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$46.30M	USD	Point-in-time
Payment of dividends	`PaymentsOfDividendsCommonStock`	$40.40M	USD	3 Qtrs
Payment of dividends	`PaymentsOfDividendsCommonStock`	$26.50M	USD	3 Qtrs
Proceeds from revolving credit facility	`ProceedsFromLongTermLinesOfCredit`	$210.00M	USD	3 Qtrs
Proceeds from revolving credit facility	`ProceedsFromLongTermLinesOfCredit`	$100.00M	USD	3 Qtrs
Repayments of revolving credit facility	`RepaymentsOfLongTermLinesOfCredit`	$121.00M	USD	3 Qtrs
Repayments of revolving credit facility	`RepaymentsOfLongTermLinesOfCredit`	$82.00M	USD	3 Qtrs
Repayment of term loan facility	`RepaymentsOfNotesPayable`	$2.00M	USD	3 Qtrs
Repayment of term loan facility	`RepaymentsOfNotesPayable`	$2.00M	USD	3 Qtrs
Repayment of Senior Notes due 2026	`RepaymentsOfSeniorDebt`	$4.60M	USD	3 Qtrs
Repayment of Senior Notes due 2026	`RepaymentsOfSeniorDebt`	-	USD	3 Qtrs
Payment of debt issuance costs	`PaymentsOfDebtIssuanceCosts`	-	USD	3 Qtrs
Payment of debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$1.30M	USD	3 Qtrs
Distributions to founding members	`PaymentsOfDistributionsToAffiliates`	$49.40M	USD	3 Qtrs
Distributions to founding members	`PaymentsOfDistributionsToAffiliates`	$36.80M	USD	3 Qtrs
Repurchase of stock for restricted stock tax withholding	`PaymentsRelatedToTaxWithholdingForShareBasedCompensation`	$1.00M	USD	3 Qtrs
Repurchase of stock for restricted stock tax withholding	`PaymentsRelatedToTaxWithholdingForShareBasedCompensation`	$1.30M	USD	3 Qtrs
Net cash provided by (used in) financing activities	`NetCashProvidedByUsedInFinancingActivities`	$60.40M	USD	3 Qtrs
Net cash provided by (used in) financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-118.70M	USD	3 Qtrs
Purchase of an intangible asset with NCM LLC equity	`NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1`	$7.60M	USD	3 Qtrs
Purchase of an intangible asset with NCM LLC equity	`NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1`	$10.50M	USD	3 Qtrs
Accrued distributions to founding members (including accrued distributions to related parties of $0.0 and $22.4, respectively)	`NoncashDistributionsToFoundingMembers`	-	USD	3 Qtrs
Accrued distributions to founding members (including accrued distributions to related parties of $0.0 and $22.4, respectively)	`NoncashDistributionsToFoundingMembers`	$22.50M	USD	3 Qtrs
Accrued integration and other encumbered theater payments due from founding members	`AccruedIntegrationAndOtherEncumberedTheaterPaymentsDueFromFoundingMembersFinancingActivities`	-	USD	3 Qtrs
Accrued integration and other encumbered theater payments due from founding members	`AccruedIntegrationAndOtherEncumberedTheaterPaymentsDueFromFoundingMembersFinancingActivities`	$5.20M	USD	3 Qtrs
(Decrease) increase in dividend equivalent accrual not requiring cash in the period	`IncreaseDecreaseInDividendsNotRequiringCash`	$800.00K	USD	3 Qtrs
(Decrease) increase in dividend equivalent accrual not requiring cash in the period	`IncreaseDecreaseInDividendsNotRequiringCash`	$-200.00K	USD	3 Qtrs
Cash paid for interest	`InterestPaidNet`	$37.60M	USD	3 Qtrs
Cash paid for interest	`InterestPaidNet`	$37.10M	USD	3 Qtrs
Cash paid for income taxes, net of refunds	`IncomeTaxesPaidNet`	$500.00K	USD	3 Qtrs
Cash paid for income taxes, net of refunds	`IncomeTaxesPaidNet`	$300.00K	USD	3 Qtrs

Stockholders Equity 45 line items

Line Item	Tag	Value	Unit	Period
Dividends per share (in usd per share)	`CommonStockDividendsPerShareDeclared`	$0.17	USD	1 Quarter
Dividends per share (in usd per share)	`CommonStockDividendsPerShareDeclared`	$0.07	USD	1 Quarter
Dividends per share (in usd per share)	`CommonStockDividendsPerShareDeclared`	$0.33	USD	3 Qtrs
Dividends per share (in usd per share)	`CommonStockDividendsPerShareDeclared`	$0.51	USD	3 Qtrs
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-110.50M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-122.30M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-210.40M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-121.20M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-175.00M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-89.20M	USD	Point-in-time
Distributions to founding members	`MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders`	$4.40M	USD	3 Qtrs
Distributions to founding members	`MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders`	$44.00M	USD	3 Qtrs
Distributions to founding members	`MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders`	$22.50M	USD	1 Quarter
Cumulative Effect of New Accounting Principle in Period of Adoption (Deprecated 2020-01-31)	`CumulativeEffectofAdoptionofASU201613AdjustmenttoRetainedEarnings`	$2.90M	USD	3 Qtrs
NCM LLC equity issued for purchase of intangible asset	`NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance`	$7.60M	USD	3 Qtrs
NCM LLC equity issued for purchase of intangible asset	`NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance`	$10.50M	USD	3 Qtrs
Income tax and other impacts of NCM LLC ownership changes	`AdjustmentsToAdditionalPaidInCapitalOther`	$-500.00K	USD	3 Qtrs
Income tax and other impacts of NCM LLC ownership changes	`AdjustmentsToAdditionalPaidInCapitalOther`	-	USD	1 Quarter
Income tax and other impacts of NCM LLC ownership changes	`AdjustmentsToAdditionalPaidInCapitalOther`	$-600.00K	USD	3 Qtrs
Comprehensive income, net of tax	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$22.80M	USD	1 Quarter
Comprehensive income, net of tax	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$-30.90M	USD	1 Quarter
Comprehensive income, net of tax	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$-72.50M	USD	3 Qtrs
Comprehensive income, net of tax	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$41.20M	USD	3 Qtrs
Share-based compensation issued	`StockIssuedDuringPeriodValueShareBasedCompensation`	-	USD	1 Quarter
Share-based compensation issued	`StockIssuedDuringPeriodValueShareBasedCompensation`	$-1.00M	USD	3 Qtrs
Share-based compensation issued	`StockIssuedDuringPeriodValueShareBasedCompensation`	$-1.30M	USD	3 Qtrs
Share-based compensation issued	`StockIssuedDuringPeriodValueShareBasedCompensation`	-	USD	1 Quarter
Share-based compensation expense/capitalized	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$1.30M	USD	3 Qtrs
Share-based compensation expense/capitalized	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$4.30M	USD	3 Qtrs
Share-based compensation expense/capitalized	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$1.40M	USD	1 Quarter
Share-based compensation expense/capitalized	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$1.00M	USD	1 Quarter
Cash dividends declared	`DividendsCommonStockCash`	$13.50M	USD	1 Quarter
Cash dividends declared	`DividendsCommonStockCash`	$5.50M	USD	1 Quarter
Cash dividends declared	`DividendsCommonStockCash`	$25.50M	USD	3 Qtrs
Cash dividends declared	`DividendsCommonStockCash`	$40.30M	USD	3 Qtrs
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-110.50M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-122.30M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-210.40M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-121.20M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-175.00M	USD	Point-in-time
Balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$-89.20M	USD	Point-in-time
Common Stock, Dividends, Per Share, Declared	`CommonStockDividendsPerShareDeclared`	$0.17	USD	1 Quarter
Common Stock, Dividends, Per Share, Declared	`CommonStockDividendsPerShareDeclared`	$0.07	USD	1 Quarter
Common Stock, Dividends, Per Share, Declared	`CommonStockDividendsPerShareDeclared`	$0.33	USD	3 Qtrs
Common Stock, Dividends, Per Share, Declared	`CommonStockDividendsPerShareDeclared`	$0.51	USD	3 Qtrs

Comprehensive Income 4 line items

Line Item	Tag	Value	Unit	Period
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	$297.60M	USD	3 Qtrs
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	$110.50M	USD	1 Quarter
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	$74.70M	USD	3 Qtrs
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	$6.00M	USD	1 Quarter

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.