Radio One, Inc. Reports First Quarter Results
RESULTS OF OPERATIONS |
||||
Three Months Ended March 31, |
||||
2016 |
2015 |
|||
STATEMENT OF OPERATIONS |
(unaudited) |
(unaudited, as reclassified2) |
||
(in thousands, except share data) |
||||
NET REVENUE |
$ 109,088 |
$ 105,763 |
||
OPERATING EXPENSES |
||||
Programming and technical, excluding stock-based compensation |
34,003 |
34,457 |
||
Selling, general and administrative, excluding stock-based compensation |
35,449 |
35,314 |
||
Corporate selling, general and administrative, excluding stock-based compensation |
11,374 |
9,730 |
||
Stock-based compensation |
772 |
1,581 |
||
Depreciation and amortization |
8,682 |
9,088 |
||
Total operating expenses |
90,280 |
90,170 |
||
Operating income |
18,808 |
15,593 |
||
INTEREST INCOME |
68 |
7 |
||
INTEREST EXPENSE |
20,638 |
19,245 |
||
OTHER INCOME, net |
(11) |
(152) |
||
Loss before provision for income taxes and noncontrolling interest in income of subsidiaries |
(1,751) |
(3,493) |
||
PROVISION FOR INCOME TAXES |
1,775 |
8,530 |
||
CONSOLIDATED NET LOSS |
(3,526) |
(12,023) |
||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
421 |
6,466 |
||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (3,947) |
$ (18,489) |
||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
||||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (3,947) |
$ (18,489) |
||
Weighted average shares outstanding - basic and diluted3 |
48,664,524 |
47,608,038 |
Three Months Ended March 31, |
|||
2016 |
2015 |
||
PER SHARE DATA - basic and diluted: |
(unaudited) |
(unaudited, as reclassified2) |
|
(in thousands, except per share data) |
|||
Consolidated net loss attributable to common stockholders (basic and diluted) |
$ (0.08) |
$ (0.39) |
|
SELECTED OTHER DATA |
|||
Station operating income 1 |
$ 39,636 |
$ 35,992 |
|
Station operating income margin (% of net revenue) |
36.3% |
34.0% |
|
Station operating income reconciliation: |
|||
Consolidated net loss attributable to common stockholders |
$ (3,947) |
$ (18,489) |
|
Add back non-station operating income items included in consolidated net loss: |
|||
Interest income |
(68) |
(7) |
|
Interest expense |
20,638 |
19,245 |
|
Provision for income taxes |
1,775 |
8,530 |
|
Corporate selling, general and administrative expenses |
11,374 |
9,730 |
|
Stock-based compensation |
772 |
1,581 |
|
Other income, net |
(11) |
(152) |
|
Depreciation and amortization |
8,682 |
9,088 |
|
Noncontrolling interest in income of subsidiaries |
421 |
6,466 |
|
Station operating income |
$ 39,636 |
$ 35,992 |
|
Adjusted EBITDA4 |
$ 30,732 |
$ 27,105 |
|
Adjusted EBITDA reconciliation: |
|||
Consolidated net loss attributable to common stockholders |
$ (3,947) |
$ (18,489) |
|
Interest income |
(68) |
(7) |
|
Interest expense |
20,638 |
19,245 |
|
Provision for income taxes |
1,775 |
8,530 |
|
Depreciation and amortization |
8,682 |
9,088 |
|
EBITDA |
$ 27,080 |
$ 18,367 |
|
Stock-based compensation |
772 |
1,581 |
|
Other income, net |
(11) |
(152) |
|
Noncontrolling interest in income of subsidiaries |
421 |
6,466 |
|
Employment Agreement Award and incentive plan award expenses |
2,239 |
368 |
|
Severance related costs* |
231 |
475 |
|
Adjusted EBITDA |
$ 30,732 |
$ 27,105 |
|
*The Company has modified the definition of Adjusted EBITDA for the inclusion of severance related costs. |
|||
All prior periods have been reclassified to conform to current period presentation. |
March 31, 2016 |
December 31, 2015 |
|||
(unaudited) |
||||
(in thousands) |
||||
SELECTED BALANCE SHEET DATA: |
||||
Cash and cash equivalents |
$ 72,667 |
$ 67,376 |
||
Intangible assets, net |
1,038,438 |
1,042,956 |
||
Total assets |
1,342,790 |
1,346,524 |
||
Total debt (including current portion, net of original issue discount and issuance costs) |
1,024,744 |
1,024,337 |
||
Total liabilities |
1,406,731 |
1,407,062 |
||
Total deficit |
(76,025) |
(71,824) |
||
Redeemable noncontrolling interest |
12,084 |
11,286 |
||
Current Amount Outstanding |
Applicable Interest Rate |
|||
(in thousands) |
||||
SELECTED LEVERAGE DATA: |
||||
2015 Credit Facility, net of original issue discount and issuance costs of approximately $11.0 million (subject to variable rates) (a) |
$ 336,377 |
5.11% |
||
9.25% senior subordinated notes due February 2020, net of original issue discount and issuance costs of approximately $3.0 million (fixed rate) |
331,990 |
9.25% |
||
7.375% senior secured notes due April 2022, net of original issue discount and issuance costs of approximately $5.5 million (fixed rate) |
344,505 |
7.375% |
||
Comcast Note due April 2019 (fixed rate) |
11,872 |
10.47% |
||
(a) Subject to variable LIBOR plus a spread that is incorporated into the applicable interest rate set forth above. |
Cautionary Note Regarding Forward-Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements represent management's current expectations and are based upon information available to
Net revenue consists of gross revenue, net of local and national agency and outside sales representative commissions. Agency and outside sales representative commissions are calculated based on a stated percentage applied to gross billing.
Three Months Ended March 31, |
|||||||||||||
2016 |
2015 |
$ Change |
% Change |
||||||||||
(Unaudited) |
|||||||||||||
(in thousands) |
|||||||||||||
Net Revenue: |
|||||||||||||
Radio Advertising |
$ |
50,566 |
$ |
51,284 |
$ |
(718) |
-1.4% |
||||||
Political Advertising |
1,526 |
56 |
1,470 |
2625.0% |
|||||||||
Digital Advertising |
6,482 |
7,191 |
(709) |
-9.9% |
|||||||||
Cable Television Advertising |
21,954 |
21,207 |
747 |
3.5% |
|||||||||
Cable Television Affiliate Fees |
27,410 |
24,411 |
2,999 |
12.3% |
|||||||||
Event Revenues & Other |
1,150 |
1,614 |
(464) |
-28.7% |
|||||||||
Net Revenue (as reported) |
$ |
109,088 |
$ |
105,763 |
$ |
3,325 |
3.1% |
Net revenue increased to approximately
Operating expenses, excluding depreciation and amortization, stock-based compensation and impairment of long-lived assets, increased to approximately
Depreciation and amortization expense decreased to approximately
Interest expense increased to approximately
For the three months ended
The decrease in noncontrolling interests in income of subsidiaries is due primarily to our increased ownership percentage of TV One.
Other pertinent financial information includes capital expenditures of approximately
Supplemental Financial Information:
For comparative purposes, the following more detailed, unaudited statements of operations for the three months ended
Three Months Ended March 31, 2016 |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
Corporate/ |
|||||||||||||||
Radio |
Reach |
Cable |
Eliminations/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Internet |
Television |
Other |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
109,088 |
$ |
44,759 |
$ |
10,970 |
$ |
5,420 |
$ |
49,483 |
$ |
(1,544) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
34,003 |
9,896 |
5,788 |
1,817 |
17,582 |
(1,080) |
|||||||||
Selling, general and administrative |
35,449 |
19,550 |
2,039 |
3,392 |
10,932 |
(464) |
|||||||||
Corporate selling, general and administrative |
11,374 |
- |
947 |
- |
2,462 |
7,965 |
|||||||||
Stock-based compensation |
772 |
84 |
10 |
3 |
- |
675 |
|||||||||
Depreciation and amortization |
8,682 |
1,144 |
42 |
444 |
6,553 |
499 |
|||||||||
Total operating expenses |
90,280 |
30,674 |
8,826 |
5,656 |
37,529 |
7,595 |
|||||||||
Operating income (loss) |
18,808 |
14,085 |
2,144 |
(236) |
11,954 |
(9,139) |
|||||||||
INTEREST INCOME |
68 |
- |
- |
- |
- |
68 |
|||||||||
INTEREST EXPENSE |
20,638 |
341 |
- |
- |
1,919 |
18,378 |
|||||||||
OTHER INCOME, net |
(11) |
- |
- |
- |
- |
(11) |
|||||||||
(Loss) income before provision for income taxes and |
(1,751) |
13,744 |
2,144 |
(236) |
10,035 |
(27,438) |
|||||||||
PROVISION FOR INCOME TAXES |
1,775 |
1,729 |
37 |
- |
9 |
- |
|||||||||
CONSOLIDATED NET (LOSS) INCOME |
(3,526) |
12,015 |
2,107 |
(236) |
10,026 |
(27,438) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
421 |
- |
- |
- |
- |
421 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
(3,947) |
$ |
12,015 |
$ |
2,107 |
$ |
(236) |
$ |
10,026 |
$ |
(27,859) |
|||
Adjusted EBITDA4 |
$ |
30,732 |
$ |
15,493 |
$ |
2,217 |
$ |
217 |
$ |
18,504 |
$ |
(5,699) |
Three Months Ended March 31, 2015 |
|||||||||||||||
(in thousands, unaudited, as reclassified2) |
|||||||||||||||
Corporate/ |
|||||||||||||||
Radio |
Reach |
Cable |
Eliminations/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Internet |
Television |
Other |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
105,763 |
$ |
44,969 |
$ |
10,707 |
$ |
5,744 |
$ |
45,733 |
$ |
(1,390) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
34,457 |
10,176 |
5,650 |
2,303 |
17,449 |
(1,121) |
|||||||||
Selling, general and administrative |
35,314 |
21,252 |
2,171 |
3,386 |
9,393 |
(888) |
|||||||||
Corporate selling, general and administrative |
9,730 |
- |
880 |
- |
2,947 |
5,903 |
|||||||||
Stock-based compensation |
1,581 |
107 |
- |
21 |
- |
1,453 |
|||||||||
Depreciation and amortization |
9,088 |
1,156 |
263 |
640 |
6,504 |
525 |
|||||||||
Total operating expenses |
90,170 |
32,691 |
8,964 |
6,350 |
36,293 |
5,872 |
|||||||||
Operating income (loss) |
15,593 |
12,278 |
1,743 |
(606) |
9,440 |
(7,262) |
|||||||||
INTEREST INCOME |
7 |
- |
- |
- |
(82) |
89 |
|||||||||
INTEREST EXPENSE |
19,245 |
305 |
- |
- |
3,039 |
15,901 |
|||||||||
OTHER (INCOME) EXPENSE, net |
(152) |
27 |
- |
- |
- |
(179) |
|||||||||
(Loss) income before provision for income taxes and noncontrolling |
(3,493) |
11,946 |
1,743 |
(606) |
6,319 |
(22,895) |
|||||||||
PROVISION FOR INCOME TAXES |
8,530 |
8,500 |
30 |
- |
- |
- |
|||||||||
CONSOLIDATED NET (LOSS) INCOME |
(12,023) |
3,446 |
1,713 |
(606) |
6,319 |
(22,895) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
6,466 |
- |
- |
- |
- |
6,466 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
(18,489) |
$ |
3,446 |
$ |
1,713 |
$ |
(606) |
$ |
6,319 |
$ |
(29,361) |
|||
Adjusted EBITDA4 |
$ |
27,105 |
$ |
13,950 |
$ |
2,008 |
$ |
73 |
$ |
15,982 |
$ |
(4,908) |
A replay of the conference call will be available from
Beyond its core radio broadcasting franchise,
Notes:
1 "Station operating income" consists of net loss before depreciation and amortization, corporate expenses, stock-based compensation, income taxes, noncontrolling interest in income (loss) of subsidiaries, interest expense, impairment of long-lived assets, other (income) expense, loss (gain) on retirement of debt, (income) loss from discontinued operations, net of tax, and interest income. Station operating income is not a measure of financial performance under generally accepted accounting principles. Nevertheless station operating income is a significant basis used by our management to measure the operating performance of our stations within the various markets because station operating income provides helpful information about our results of operations apart from expenses associated with our fixed assets and long-lived intangible assets, income taxes, investments, debt financings and retirements, overhead, stock-based compensation, impairment charges, and asset sales. Our measure of station operating income may not be comparable to similarly titled measures of other companies as our definition includes the results of all four segments (
2 Certain reclassifications have been made to prior year balances to conform to the current year presentation. These reclassifications had no effect on any other previously reported or consolidated net income or loss or any other statement of operations, balance sheet or cash flow amounts. Where applicable, these financial statements have been identified as "As Reclassified."
3 For the three months ended
4 "Adjusted EBITDA" consists of net loss plus (1) depreciation, amortization, income taxes, interest expense, noncontrolling interest in income of subsidiaries, impairment of long-lived assets, stock-based compensation, loss on retirement of debt, Employment Agreement and incentive plan award expenses, severance related costs, less (2) other income and interest income. Net income before interest income, interest expense, income taxes, depreciation and amortization is commonly referred to in our business as "EBITDA." Adjusted EBITDA and EBITDA are not measures of financial performance under generally accepted accounting principles. However, we believe Adjusted EBITDA is often a useful measure of a company's operating performance and is a significant basis used by our management to measure the operating performance of our business because Adjusted EBITDA excludes charges for depreciation, amortization and interest expense that have resulted from our acquisitions and debt financing, our taxes, impairment charges, gain on retirements of debt, and any discontinued operations. Accordingly, we believe that Adjusted EBITDA provides useful information about the operating performance of our business, apart from the expenses associated with our fixed assets and long-lived intangible assets, capital structure or the results of our affiliated company. Adjusted EBITDA is frequently used as one of the bases for comparing businesses in our industry, although our measure of Adjusted EBITDA may not be comparable to similarly titled measures of other companies, including, but not limited to the fact that our definition includes the results of all four segments (
Logo - http://photos.prnewswire.com/prnh/20090806/PH57529LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/radio-one-inc-reports-first-quarter-results-300263125.html
SOURCE
Peter D. Thompson, EVP and CFO, (301) 429-4638