Radio One, Inc. Reports Second Quarter Results
WASHINGTON, Aug 17, 2010 /PRNewswire via COMTEX/ --Radio One, Inc. (Nasdaq: ROIAK and ROIA) today reported its results for the quarter ended June 30, 2010. Net revenue was approximately $75.2 million, an increase of 7.6% from the same period in 2009. Station operating income(1) was approximately $28.4 million, a decrease of 5.0% from the same period in 2009. The Company reported operating income of approximately $13.8 million compared to operating income of approximately $18.8 million for the same period in 2009. Net income was approximately $2.0 million or $0.04 per share, compared to net income of approximately $7.2 million or $0.12 per share for the same period in 2009.
Alfred C. Liggins, III, Radio One's CEO and President stated, "the recovery in radio revenues continued in the second quarter, led by national business, which was up 17.5%. Our overall radio revenue growth of 8.4% was in line with expectations, however as I previously indicated we had upward pressure on the cost base, driven by a combination of contractual increases, such as in PPM fees, severance costs and non-cash compensation expenses. Reach Media made excellent progress with its in-house sales effort during the second quarter, although revenues and EBITDA were both adversely impacted by the lack of guaranteed revenues. Our internet business is growing strongly, with revenues up 48% from the second quarter of 2009, and we continue to believe that our on-line platform will be a major source of revenue and EBITDA growth for the future.
The volatility in the credit markets has made our refinancing much more complex than we could have anticipated when we started the process. While we have triggered certain defaults under the terms of our credit facility, our business remains viable and we are actively engaged in constructive dialogue with our lenders and bondholders. We are confident that we will be able to solve both for the defaults under the credit facility and for our upcoming debt maturities in a manner that permits the Company to maintain both strategic optionality and operational flexibility."
RESULTS OF OPERATIONS
---------------------
Three Months Ended
June 30,
------------------
2010 2009
---- ----
(as
adjusted)(2)
-------------
STATEMENT OF OPERATIONS (unaudited)
-----------
(in thousands, except
share data)
----------------------
NET REVENUE $75,194 $69,874
OPERATING EXPENSES
Programming and technical,
excluding stock-based
compensation 19,340 18,848
Selling, general and
administrative, excluding stock-
based compensation 27,487 21,173
Corporate selling, general and
administrative, excluding stock-
based compensation 7,764 5,199
Stock-based compensation 1,956 596
Depreciation and amortization 4,849 5,235
Impairment of long-lived assets - -
--- ---
Total operating expenses 61,396 51,051
------ ------
Operating income (loss) 13,798 18,823
INTEREST INCOME 43 47
INTEREST EXPENSE 9,703 9,033
GAIN ON RETIREMENT OF DEBT - -
EQUITY IN INCOME OF AFFILIATED
COMPANY 1,139 747
OTHER EXPENSE, net 2,406 115
----- ---
Income (loss) before provision for
(benefit from) income taxes,
noncontrolling 2,871 10,469
interest in income of subsidiaries
and loss from discontinued
operations
PROVISION FOR (BENEFIT FROM) INCOME
TAXES 233 1,777
--- -----
Net income (loss) from continuing
operations 2,638 8,692
LOSS FROM DISCONTINUED OPERATIONS,
net of tax (144) (412)
---- ----
CONSOLIDATED NET INCOME (LOSS) 2,494 8,280
NONCONTROLLING INTEREST IN INCOME
OF SUBSIDIARIES 446 1,067
--- -----
CONSOLIDATED NET INCOME (LOSS)
ATTRIBUTABLE TO COMMON $2,048 $7,213
STOCKHOLDERS ====== ======
AMOUNTS ATTRIBUTABLE TO COMMON
STOCKHOLDERS
NET INCOME (LOSS) FROM CONTINUING
OPERATIONS $2,192 $7,625
LOSS FROM DISCONTINUED OPERATIONS,
net of tax (144) (412)
---- ----
CONSOLIDATED NET INCOME (LOSS)
ATTRIBUTABLE TO COMMON $2,048 $7,213
STOCKHOLDERS ====== ======
Weighted average shares outstanding
-basic(3) 51,054,572 59,421,562
Weighted average shares outstanding
-diluted(4) 54,302,885 60,034,168
Six Months Ended June
30,
----------------------
2010 2009
---- ----
(as
adjusted)(2)
-------------
STATEMENT OF OPERATIONS (unaudited)
-----------
(in thousands, except
share data)
----------------------
NET REVENUE $134,212 $130,183
OPERATING EXPENSES
Programming and technical,
excluding stock-based
compensation 37,925 38,773
Selling, general and
administrative, excluding stock-
based compensation 50,091 44,578
Corporate selling, general and
administrative, excluding stock-
based compensation 15,049 10,332
Stock-based compensation 3,969 1,079
Depreciation and amortization 9,570 10,466
Impairment of long-lived assets 48,953
------
Total operating expenses 116,604 154,181
------- -------
Operating income (loss) 17,608 (23,998)
INTEREST INCOME 67 65
INTEREST EXPENSE 18,938 19,812
GAIN ON RETIREMENT OF DEBT - 1,221
EQUITY IN INCOME OF AFFILIATED
COMPANY 2,048 1,897
OTHER EXPENSE, net 2,883 64
----- ---
Income (loss) before provision for
(benefit from) income taxes,
noncontrolling (2,098) (40,691)
interest in income of subsidiaries
and loss from discontinued
operations
PROVISION FOR (BENEFIT FROM) INCOME
TAXES (75) 8,848
--- -----
Net income (loss) from continuing
operations (2,023) (49,539)
LOSS FROM DISCONTINUED OPERATIONS,
net of tax (80) (747)
--- ----
CONSOLIDATED NET INCOME (LOSS) (2,103) (50,286)
NONCONTROLLING INTEREST IN INCOME
OF SUBSIDIARIES 417 1,938
--- -----
CONSOLIDATED NET INCOME (LOSS)
ATTRIBUTABLE TO COMMON $(2,520) $(52,224)
STOCKHOLDERS ======= ========
AMOUNTS ATTRIBUTABLE TO COMMON
STOCKHOLDERS
NET INCOME (LOSS) FROM CONTINUING
OPERATIONS $(2,440) $(51,477)
LOSS FROM DISCONTINUED OPERATIONS,
net of tax (80) (747)
--- ----
CONSOLIDATED NET INCOME (LOSS)
ATTRIBUTABLE TO COMMON $(2,520) $(52,224)
STOCKHOLDERS ======= ========
Weighted average shares outstanding
-basic(3) 50,942,693 64,920,155
Weighted average shares outstanding
-diluted(4) 50,942,693 64,920,155
Three Months Ended
June 30,
------------------
2010 2009
---- ----
(as
adjusted)(2)
-------------
(unaudited)
-----------
(in thousands, except
per share data)
----------------------
PER SHARE DATA - basic and diluted:
Net income (loss) from continuing
operations (basic) $0.04 $0.13
Income (loss) from discontinued
operations, net of tax (basic) (0.00) (0.01)
----- -----
Consolidated net income (loss)
attributable to common stockholders
(basic) $0.04 $0.12
===== =====
Net income (loss) from continuing
operations (diluted) $0.04 $0.13
Income (loss) from discontinued
operations, net of tax (diluted) (0.00) (0.01)
----- -----
Consolidated net income (loss)
attributable to common stockholders
(diluted) $0.04 $0.12
===== =====
SELECTED OTHER DATA
Station operating income (1) $28,367 $29,853
Station operating income margin (% of
net revenue) 37.7% 42.7%
Station operating income
reconciliation:
Consolidated net income (loss)
attributable to common stockholders $2,048 $7,213
Add back non-station operating income
items included in consolidated net
income (loss):
Interest income (43) (47)
Interest expense 9,703 9,033
Provision for (benefit from) income
taxes 233 1,777
Corporate selling, general and
administrative expenses 7,764 5,199
Stock-based compensation 1,956 596
Gain on retirement of debt - -
Equity in income of affiliated company (1,139) (747)
Other expense, net 2,406 115
Depreciation and amortization 4,849 5,235
Noncontrolling interest in income of
subsidiaries 446 1,067
Impairment of long-lived assets - -
Loss from discontinued operations, net
of tax 144 412
Station operating income $28,367 $29,853
======= =======
Adjusted EBITDA(5) $20,603 $24,654
Adjusted EBITDA reconciliation:
Net income (loss) attributable to
common stockholders $2,048 $7,213
Interest income (43) (47)
Interest expense 9,703 9,033
Provision for (benefit from) income
taxes 233 1,777
Depreciation and amortization 4,849 5,235
----- -----
EBITDA $16,790 $23,211
Stock-based compensation 1,956 596
Gain on retirement of debt - -
Equity in income of affiliated company (1,139) (747)
Other expense, net 2,406 115
Noncontrolling interest in income of
subsidiaries 446 1,067
Impairment of long-lived assets - -
Loss from discontinued operations, net
of tax 144 412
--- ---
Adjusted EBITDA $20,603 $24,654
======= =======
Six Months Ended June
30,
----------------------
2010 2009
---- ----
(as
adjusted)(2)
-------------
(unaudited)
-----------
(in thousands, except
per share data)
----------------------
PER SHARE DATA - basic and diluted:
Net income (loss) from continuing
operations (basic) $(0.05) $(0.79)
Income (loss) from discontinued
operations, net of tax (basic) (0.00) (0.01)
----- -----
Consolidated net income (loss)
attributable to common stockholders
(basic) $(0.05) $(0.80)
====== ======
Net income (loss) from continuing
operations (diluted) $(0.05) $(0.79)
Income (loss) from discontinued
operations, net of tax (diluted) (0.00) (0.01)
----- -----
Consolidated net income (loss)
attributable to common stockholders
(diluted) $(0.05) $(0.80)
====== ======
SELECTED OTHER DATA
Station operating income (1) $46,196 $46,832
Station operating income margin (% of
net revenue) 34.4% 36.0%
Station operating income
reconciliation:
Consolidated net income (loss)
attributable to common stockholders $(2,520) $(52,224)
Add back non-station operating income
items included in consolidated net
income (loss):
Interest income (67) (65)
Interest expense 18,938 19,812
Provision for (benefit from) income
taxes (75) 8,848
Corporate selling, general and
administrative expenses 15,049 10,332
Stock-based compensation 3,969 1,079
Gain on retirement of debt - (1,221)
Equity in income of affiliated company (2,048) (1,897)
Other expense, net 2,883 64
Depreciation and amortization 9,570 10,466
Noncontrolling interest in income of
subsidiaries 417 1,938
Impairment of long-lived assets - 48,953
Loss from discontinued operations, net
of tax 80 747
Station operating income $46,196 $46,832
======= =======
Adjusted EBITDA(5) $31,147 $36,500
Adjusted EBITDA reconciliation:
Net income (loss) attributable to
common stockholders $(2,520) $(52,224)
Interest income (67) (65)
Interest expense 18,938 19,812
Provision for (benefit from) income
taxes (75) 8,848
Depreciation and amortization 9,570 10,466
----- ------
EBITDA $25,846 $(13,163)
Stock-based compensation 3,969 1,079
Gain on retirement of debt - (1,221)
Equity in income of affiliated company (2,048) (1,897)
Other expense, net 2,883 64
Noncontrolling interest in income of
subsidiaries 417 1,938
Impairment of long-lived assets - 48,953
Loss from discontinued operations, net
of tax 80 747
--- ---
Adjusted EBITDA $31,147 $36,500
======= =======
Applicable
Current Amount Interest Rate
Outstanding (a)
-------------- -------------
(in thousands)
--------------
SELECTED LEVERAGE AND SWAP DATA:
Senior bank term debt (swap matures June
16, 2012) (a) $25,000 6.72%
Senior bank revolving debt (subject to
variable rates) (b) 329,575 3.33%
8-7/8% senior subordinated notes (fixed
rate) 101,510 8.88%
6-3/8% senior subordinated notes (fixed
rate) 200,000 6.38%
Note payable (fixed rate) 1,000 7.00%
(a) A total of $25.0 million is subject to a fixed rate swap
agreement that became effective in June 2005. Under our fixed rate
swap agreement, we pay a fixed rate plus a spread based on our
leverage ratio, as defined in our Credit Agreement. That spread is
currently set at 2.25% and is incorporated into the applicable
interest rates set forth above.
(b) Subject to rolling one-month and three-month LIBOR and a 1.00%
LIBOR floor, plus a spread currently at 2.25% and the Prime rate
plus a spread currently at 1.25%, incorporated into the applicable
interest rate set forth above. This tranche is not covered by a
swap agreement described in footnote (a).
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 Radio One at the time of this release. These forward-looking statements involve known and unknown risks, uncertainties and other factors, some of which are beyond Radio One's control, that may cause the actual results to differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. Important factors that could cause actual results to differ materially are described in Radio One's reports on Form 10-K and other filings with the United States Securities and Exchange Commission (the "SEC"). Radio One does not undertake any duty to update any forward-looking statements.
Net revenue increased to approximately $75.2 million for the quarter ended June 30, 2010, from approximately $69.9 million for the same period in 2009, an increase of 7.6%. Improvement in the radio industry continued relative to last year, with the markets that we operate in growing 6.8% for the quarter, and the same for the first half of the year. National revenue continued to lead the recovery in our radio marketplaces for the quarter, with growth of 17.5%, while local revenue decreased 1.2%. On average, our radio clusters underperformed their marketplaces by 240 basis points this quarter, with a slight decline in local revenue and a modest underperformance in national revenue as well. More specifically, our Houston, Atlanta, Dallas, St. Louis and Detroit markets posted strong quarterly growth, while our Cleveland, Washington, DC and Baltimore markets declined. Total core radio revenue (radio stations and syndicated programs excluding Reach Media) grew 8.4% during the quarter, and was positively impacted by the Company's annual Gospel Cruise event being held in April of 2010 versus in March of 2009. While Reach Media's revenue declined 5.4% in the quarter, the decline was an improvement from the significant decline experienced during the first quarter of 2010. Reach Media revenues declined following the December 31, 2009 expiration of a sales representation agreement with Citadel Broadcasting Corporation ("Citadel") whereby a minimum level of revenue was guaranteed over the term of the agreement. Effective January 1, 2010, Reach Media's newly established sales organization began selling its inventory on the Tom Joyner Morning Show and under a new commission-based sales representation agreement with Citadel. Citadel sells certain inventory owned by Reach Media in connection with its 108 radio station affiliate agreements. We delivered very strong growth from our internet business, including Community Connect LLC ("CCI"), which posted over 48% growth for the quarter.
Operating expenses, excluding depreciation and amortization and stock-based compensation, increased to approximately $54.6 million for the quarter ended June 30, 2010, up 20.7% from the approximately $45.2 million incurred for the comparable quarter in 2009. Most of the spending increase occurred in selling, general and administrative and corporate departments. Specifically, approximately $2.2 million of the increase was associated with expenses being incurred in the second quarter 2010 versus the first quarter 2009 due to a change in the date of the Company's annual Gospel Cruise to April of 2010 from March of 2009. Other major reasons for the increase were the non-recurrence of vacation expense savings from mandatory office closings and changes to the Company's vacation plan in 2009, and the accrual of bonuses during 2010. In addition, increased spending occurred as a part of salary expense with the restoration of salaries from the 2009 reduced levels, additional commissions, bonuses and representative fees from higher revenues and additional spending for research, promotional activity and travel and entertainment. Lower music royalties partially offset the normalized and increased spending.
Stock-based compensation increased to approximately $2.0 million for the quarter ended June 30, 2010, compared to $596,000 for the same period in 2009. Increased stock-based compensation expense was due to a long-term incentive plan whereby officers and certain key employees were granted a total of 3,250,000 shares of restricted stock in January of 2010. Stock-based compensation requires measurement of compensation costs for all stock-based awards at fair value on date of grant and recognition of compensation over the service period for awards expected to vest.
Depreciation and amortization expense decreased to approximately $4.8 million compared to approximately $5.2 million for the quarters ended June 30, 2010 and 2009, respectively, a decrease of 7.4%. The decrease is attributable to the completion of amortization for certain CCI intangible assets and the completion of depreciation and amortization for certain assets.
Interest expense increased to approximately $9.7 million for the quarter ended June 30, 2010, from approximately $9.0 million for the same period in 2009, an increase of 7.4%. The increase in interest expense for the three months ended June 30, 2010 was due primarily to higher principal balances and higher interest rates that took effect as a result of entering into the third amendment to our Credit Agreement in March of 2010.
Other expense increased to approximately $2.4 million for the quarter ended June 30, 2010, compared to $115,000 for the comparable quarter in 2009. Increased other expense was principally due to a write off of a pro-rata portion of debt financing and modification costs in connection with the offering of Second-Priority Senior Secured Grid Notes ("Second Lien Notes"). The majority of the net proceeds from the Second Lien Notes were expected to fund the acquisition of additional equity interests in TV One, LLC ("TV One"). The subscription offer to holders for the Second Lien Notes ended in July 2010 and the Company made the determination not to further extend this subscription offer.
Equity in income of affiliated company increased to approximately $1.1 million for the quarter ended June 30, 2010, compared to $747,000 for the same period in 2009, an increase of 52.5%. The amounts are attributable primarily to additional net income generated by TV One, LLC for the second quarter of 2010 versus the comparable period in 2009, and inception to date dividend distributions made by TV One. The Company's share of the net income is driven by TV One's current capital structure and the Company's percentage ownership of the equity securities of TV One.
Income tax expense decreased to approximately $233,000 for the quarter ended June 30, 2010, compared to $1.8 million for the same quarter in 2009. Approximately $640,000 of the decrease is due to reduced pre-tax book income for Reach Media, and approximately $589,000 of the decrease is related to the change in the deferred tax liability ("DTL") for indefinite-lived intangibles. The Company continues to maintain a full valuation allowance for entities other than Reach Media for its deferred tax assets ("DTAs"), including the DTA associated with its net operating loss carryforward. The consolidated effective tax rate for the three months ended June 30, 2010 and 2009 was 8.1% and 17.0%, respectively.
Loss from discontinued operations, net of tax, includes the results of operations for our sold radio stations and Giant Magazine, which ceased publication in December 2009. The loss from discontinued operations, net of tax, for the quarter ended June 30, 2010 of $144,000 resulted from legal and litigation expenses incurred as a result of ongoing legal activity related to certain previously sold stations. Loss from discontinued operations, net of tax, for the comparable quarter in 2009 resulted primarily from operating losses incurred by Giant Magazine. The loss from discontinued operations, net of tax, also includes a tax provision of zero and $4,000 for the three months ended June 30, 2010 and 2009, respectively.
Other pertinent financial information includes capital expenditures of approximately $1.0 million and $1.4 million for the quarters ended June 30, 2010 and 2009, respectively. In addition, as of June 30, 2010, Radio One had total debt (net of cash balances) of approximately $636.0 million.
Certain Defaults and Entry into a Material Definitive Agreement
As of each of June 30, 2010 and July 1, 2010, we were not in compliance with the terms of our senior credit facility (the "Senior Credit Facility"). More specifically, (i) as of June 30, 2010, we failed to maintain a total leverage ratio of 7.25 to 1.00 and (ii) as of July 1, 2010, as a result of a step down of the total leverage ratio from no greater than 7.25 to 1.00 to no greater than 6.50 to 1.00 effective for the period July 1, 2010 to September 30, 2011, we also failed to maintain the requisite total leverage ratio. As previously disclosed in the Company's Current Report on Form 8-K, filed with the SEC on July 16, 2010, on July 15, 2010, the Company and its subsidiaries executed a forbearance agreement (the "Forbearance Agreement") with Wells Fargo Bank, N.A. (successor by merger to Wachovia Bank, National Association), as administrative agent (the "Agent"), and financial institutions constituting the majority of outstanding loans and commitments (the "Required Lenders") under our Senior Credit Facility, relating to the above noted existing defaults and events of default. On August 13, 2010, we entered into an amendment to the Forbearance Agreement (the "Forbearance Agreement Amendment") that, among other things, extended the termination date of the Forbearance Agreement to September 10, 2010, unless terminated earlier by its terms, and provided additional forbearance related to an anticipated default that may be caused by an opinion of Ernst & Young LLP that may raise substantial doubt about the Company's ability to continue as a going concern that may be issued in connection with the restatement of our financial statements (see below discussion). Under the Forbearance Agreement and the Forbearance Agreement Amendment, the Agent and the Required Lenders maintained the right to deliver "payment blockage notices" to the trustees for the holders of the 87/8% Senior Subordinated Notes due 2011 ("2011 Notes") and/or the 63/8% Senior Subordinated Notes due 2013 ("2013 Notes").
Receipt of Payment Blockage Notice
On August 5, 2010, the Agent delivered a payment blockage notice to The Bank of New York Mellon Trust Company, N.A., as trustee (the "Trustee") under the indenture (the "Indenture") governing our 2013 Notes. Under the terms of the Indenture, neither the Company nor any of its guaranteeing subsidiaries may make any payment or distribution of any kind or character in respect of obligations under the 2013 Notes, including, without limitation, the interest payment to the noteholders scheduled for August 15, 2010. The Indenture permits a 30-day grace period for the nonpayment of interest before such nonpayment constitutes an event of default, in which case the Trustee or holders of at least 25% in principal amount of the then outstanding 2013 Notes may declare the principal amount, and accrued and unpaid interest on all outstanding 2013 Notes to be due and payable immediately.
The lenders under the Senior Credit Facility have not accelerated the indebtedness thereunder and the Company continues to actively pursue various financing alternatives with its lenders and the members of an ad hoc group of the holders of its 2011 Notes and 2013 Notes.
Financial Statements Restatement
Today, we also filed a Notification of Late Filing on Form 12b-25 with respect to our Quarterly Report on Form 10-Q for the period ended June 30, 2010. As previously described in our Current Report on Form 8-K filed July 28, 2010, the Company is in the process of restating its consolidated financial statements for the years ended December 31, 2009, 2008 and 2007 (the "Annual Restatement Periods") and for each quarterly financial reporting period from January 1, 2009 through March 31, 2010 (the "Quarterly Restatement Periods"). The restatement is solely the result of an error of measurement and classification of a noncontrolling interest in Reach Media, Inc. as presented on the consolidated balance sheet and on the consolidated statement of changes in stockholders' equity. The effects of this error overstated consolidated stockholders' equity and understated mezzanine equity at the end of each reporting period by equal amounts. The adjustment did not affect any previously reported financial results in our consolidated statements of operations or consolidated statements of cash flows, and, hence, will not affect previously reported net income or earnings per share. The Company is working diligently to complete the restatement and its consolidated financial statements for the Annual Restatement Periods and for the Quarterly Restatement Periods. However, the Company was unable to complete this process and file its Form 10-Q for the quarter ended June 30, 2010 on or before the prescribed due date of August 16, 2010. The Company anticipates filing the Form 10-Q for the period ending June 30, 2010 by the extended deadline of August 23, 2010 (the five day extension would fall on Saturday August 21, 2010, a day on which the SEC is closed, thus, the extended deadline becomes August 23, 2010, the next business day that the SEC is open).
Supplemental Financial Information:
For comparative purposes, the following more detailed and unaudited statements of operations for the three and six months ended June 30, 2010 and 2009 are included. These detailed, unaudited and adjusted statements of operations include certain reclassifications associated with accounting for discontinued operations. These reclassifications had no effect on previously reported net income or loss, or any other previously reported statements of operations, balance sheet or cash flow amounts.
Three Months Ended June 30, 2010
--------------------------------
(in thousands, unaudited)
-------------------------
Reach
Radio
Consolidated One Media
------------ ------ -----
STATEMENT OF
OPERATIONS:
NET REVENUE $75,194 $62,390 $10,418
OPERATING EXPENSES:
Programming and
technical 19,340 13,482 5,038
Selling, general and
administrative 27,487 22,375 1,988
Corporate selling,
general and
administrative 7,764 - 1,762
Stock-based
compensation 1,956 222 -
Depreciation and
amortization 4,849 2,117 1,091
----- ----- -----
Total operating
expenses 61,396 38,196 9,879
------ ------ -----
Operating income
(loss) 13,798 24,194 539
INTEREST INCOME 43 - 12
INTEREST EXPENSE 9,703 - 17
EQUITY IN INCOME OF
AFFILIATED COMPANY 1,139 - -
OTHER EXPENSE
(INCOME), net 2,406 (1) -
----- --- ---
Income (loss) before
provision for income
taxes, 2,871 24,195 534
noncontrolling
interest in income
of subsidiaries and
loss
from discontinued
operations
PROVISION FOR INCOME
TAXES 233 33 200
--- --- ---
Net income (loss)
from continuing
operations 2,638 24,162 334
LOSS FROM
DISCONTINUED
OPERATIONS, net of
tax (144) (140) -
---- ---- ---
CONSOLIDATED NET
INCOME (LOSS) 2,494 24,022 334
NONCONTROLLING
INTEREST IN INCOME
OF SUBSIDIARIES 446 - -
--- --- ---
CONSOLIDATED NET
INCOME (LOSS)
ATTRIBUTABLE TO $2,048 $24,022 $334
COMMON STOCKHOLDERS ====== ======= ====
Three Months Ended June 30, 2010
--------------------------------
(in thousands, unaudited)
-------------------------
Corporate/
Eliminations/
Internet Other
-------- -----
STATEMENT OF OPERATIONS:
NET REVENUE $4,469 $(2,083)
OPERATING EXPENSES:
Programming and technical 2,421 (1,601)
Selling, general and
administrative 4,037 (913)
Corporate selling, general
and administrative - 6,002
Stock-based compensation 58 1,676
Depreciation and
amortization 1,360 281
----- ---
Total operating expenses 7,876 5,445
----- -----
Operating income (loss) (3,407) (7,528)
INTEREST INCOME - 31
INTEREST EXPENSE - 9,686
EQUITY IN INCOME OF
AFFILIATED COMPANY - 1,139
OTHER EXPENSE (INCOME), net (3) 2,410
--- -----
Income (loss) before
provision for income
taxes, (3,404) (18,454)
noncontrolling interest in
income of subsidiaries and
loss
from discontinued
operations
PROVISION FOR INCOME TAXES - -
--- ---
Net income (loss) from
continuing operations (3,404) (18,454)
LOSS FROM DISCONTINUED
OPERATIONS, net of tax (4) -
--- ---
CONSOLIDATED NET INCOME
(LOSS) (3,408) (18,454)
NONCONTROLLING INTEREST IN
INCOME OF SUBSIDIARIES - 446
--- ---
CONSOLIDATED NET INCOME
(LOSS) ATTRIBUTABLE TO $(3,408) $(18,900)
COMMON STOCKHOLDERS ======= ========
Three Months Ended June 30, 2009
--------------------------------
(in thousands, unaudited, as adjusted(2))
----------------------------------------
Reach
Radio
Consolidated One Media
------------ ------ -----
STATEMENT OF
OPERATIONS:
NET REVENUE $69,874 $57,467 $11,011
OPERATING EXPENSES:
Programming and
technical 18,848 13,065 4,516
Selling, general and
administrative 21,173 17,493 1,351
Corporate selling,
general and
administrative 5,199 - 1,677
Stock-based
compensation 596 187 -
Depreciation and
amortization 5,235 2,348 981
Total operating
expenses 51,051 33,093 8,525
------ ------ -----
Operating income
(loss) 18,823 24,374 2,486
INTEREST INCOME 47 - 12
INTEREST EXPENSE 9,033 - 1
EQUITY IN INCOME OF
AFFILIATED COMPANY 747 - -
OTHER EXPENSE, net 115 110 -
--- --- ---
Income (loss) before
provision for income
taxes, 10,469 24,264 2,497
noncontrolling
interest in income
of subsidiaries and
(loss) income
from discontinued
operations
PROVISION FOR INCOME
TAXES 1,777 899 878
----- --- ---
Net income (loss)
from continuing
operations 8,692 23,365 1,619
(LOSS) INCOME FROM
DISCONTINUED
OPERATIONS, net of
tax (412) (86) -
---- --- ---
CONSOLIDATED NET
INCOME (LOSS) 8,280 23,279 1,619
NONCONTROLLING
INTEREST IN INCOME
OF SUBSIDIARIES 1,067 - -
CONSOLIDATED NET
INCOME (LOSS)
ATTRIBUTABLE TO $7,213 $23,279 $1,619
COMMON STOCKHOLDERS ====== ======= ======
Three Months Ended June 30, 2009
--------------------------------
(in thousands, unaudited, as adjusted(2))
----------------------------------------
Corporate/
Eliminations/
Internet Other
-------- -----
STATEMENT OF
OPERATIONS:
NET REVENUE $3,016 $(1,620)
OPERATING EXPENSES:
Programming and
technical 2,225 (958)
Selling, general and
administrative 3,289 (960)
Corporate selling,
general and
administrative - 3,522
Stock-based
compensation - 409
Depreciation and
amortization 1,601 305
Total operating
expenses 7,115 2,318
----- -----
Operating income
(loss) (4,099) (3,938)
INTEREST INCOME - 35
INTEREST EXPENSE 1 9,031
EQUITY IN INCOME OF
AFFILIATED COMPANY - 747
OTHER EXPENSE, net 5 -
--- ---
Income (loss) before
provision for income
taxes, (4,105) (12,187)
noncontrolling
interest in income
of subsidiaries and
(loss) income
from discontinued
operations
PROVISION FOR INCOME
TAXES - -
--- ---
Net income (loss)
from continuing
operations (4,105) (12,187)
(LOSS) INCOME FROM
DISCONTINUED
OPERATIONS, net of
tax (462) 136
---- ---
CONSOLIDATED NET
INCOME (LOSS) (4,567) (12,051)
NONCONTROLLING
INTEREST IN INCOME
OF SUBSIDIARIES - 1,067
CONSOLIDATED NET
INCOME (LOSS)
ATTRIBUTABLE TO $(4,567) $(13,118)
COMMON STOCKHOLDERS ======= ========
Six Months Ended June 30, 2010
------------------------------
(in thousands, unaudited)
-------------------------
Radio
Consolidated One
------------ ------
STATEMENT OF
OPERATIONS:
NET REVENUE $134,212 $111,609
OPERATING EXPENSES:
Programming and
technical 37,925 26,176
Selling, general and
administrative 50,091 41,192
Corporate selling,
general and
administrative 15,049 -
Stock-based
compensation 3,969 570
Depreciation and
amortization 9,570 4,288
----- -----
Total operating
expenses 116,604 72,226
------- ------
Operating income
(loss) 17,608 39,383
INTEREST INCOME 67 -
INTEREST EXPENSE 18,938
EQUITY IN INCOME OF
AFFILIATED COMPANY 2,048 -
OTHER EXPENSE
(INCOME), net 2,883 (231)
----- ----
(Loss) income before
(benefit from)
provision for
income taxes, (2,098) 39,614
noncontrolling
interest in income
of subsidiaries and
(loss)
income from
discontinued
operations
(BENEFIT FROM)
PROVISION FOR
INCOME TAXES (75) 66
--- ---
Net (loss) income
from continuing
operations (2,023) 39,548
(LOSS) INCOME FROM
DISCONTINUED
OPERATIONS, net of
tax (80) (321)
--- ----
CONSOLIDATED NET
(LOSS) INCOME (2,103) 39,227
NONCONTROLLING
INTEREST IN INCOME
OF SUBSIDIARIES 417 -
--- ---
NET (LOSS) INCOME
ATTRIBUTABLE TO
COMMON $(2,520) $39,227
STOCKHOLDERS ======= =======
Six Months Ended June 30, 2010
------------------------------
(in thousands, unaudited)
-------------------------
Reach
Media Internet
----- --------
STATEMENT OF
OPERATIONS:
NET REVENUE $18,432 $7,948
OPERATING EXPENSES:
Programming and
technical 10,030 4,786
Selling, general and
administrative 3,249 7,240
Corporate selling,
general and
administrative 3,514 -
Stock-based
compensation - 112
Depreciation and
amortization 2,071 2,631
----- -----
Total operating
expenses 18,864 14,769
------ ------
Operating income
(loss) (432) (6,821)
INTEREST INCOME 35 -
INTEREST EXPENSE 37
EQUITY IN INCOME OF
AFFILIATED COMPANY -
OTHER EXPENSE
(INCOME), net - 112
--- ---
(Loss) income before
(benefit from)
provision for income
taxes, (434) (6,933)
noncontrolling
interest in income of
subsidiaries and
(loss)
income from
discontinued
operations
(BENEFIT FROM)
PROVISION FOR INCOME
TAXES (141) -
---- ---
Net (loss) income from
continuing operations (293) (6,933)
(LOSS) INCOME FROM
DISCONTINUED
OPERATIONS, net of
tax - 241
--- ---
CONSOLIDATED NET
(LOSS) INCOME (293) (6,692)
NONCONTROLLING
INTEREST IN INCOME OF
SUBSIDIARIES - -
--- ---
NET (LOSS) INCOME
ATTRIBUTABLE TO
COMMON $(293) $(6,692)
STOCKHOLDERS ===== =======
Six Months Ended June 30, 2010
------------------------------
(in thousands, unaudited)
-------------------------
Corporate/
Eliminations/
Other
-----
STATEMENT OF
OPERATIONS:
NET REVENUE $(3,777)
OPERATING
EXPENSES:
Programming
and technical (3,067)
Selling,
general and
administrative (1,590)
Corporate
selling,
general and
administrative 11,535
Stock-based
compensation 3,287
Depreciation
and
amortization 580
---
Total
operating
expenses 10,745
------
Operating
income (loss) (14,522)
INTEREST
INCOME 32
INTEREST
EXPENSE 18,901
EQUITY IN
INCOME OF
AFFILIATED
COMPANY 2,048
OTHER EXPENSE
(INCOME), net 3,002
-----
(Loss) income
before
(benefit
from)
provision for
income taxes, (34,345)
noncontrolling
interest in
income of
subsidiaries
and (loss)
income from
discontinued
operations
(BENEFIT FROM)
PROVISION FOR
INCOME TAXES -
---
Net (loss)
income from
continuing
operations (34,345)
(LOSS) INCOME
FROM
DISCONTINUED
OPERATIONS,
net of tax -
---
CONSOLIDATED
NET (LOSS)
INCOME (34,345)
NONCONTROLLING
INTEREST IN
INCOME OF
SUBSIDIARIES 417
---
NET (LOSS)
INCOME
ATTRIBUTABLE
TO COMMON $(34,762)
STOCKHOLDERS ========
Six Months Ended June 30, 2009
------------------------------
(in thousands, unaudited, as adjusted(2))
----------------------------------------
Reach
Radio
Consolidated One Media
------------ ------ -----
STATEMENT OF
OPERATIONS:
NET REVENUE $130,183 $104,809 $21,503
OPERATING EXPENSES:
Programming and
technical 38,773 26,576 9,378
Selling, general and
administrative 44,578 37,040 2,311
Corporate selling,
general and
administrative 10,332 - 3,522
Stock-based
compensation 1,079 313 -
Depreciation and
amortization 10,466 4,737 1,962
Impairment of long-
lived assets 48,953 48,953 -
------ ------ ---
Total operating
expenses 154,181 117,619 17,173
------- ------- ------
Operating (loss)
income (23,998) (12,810) 4,330
INTEREST INCOME 65 - 22
INTEREST EXPENSE 19,812 - 1
GAIN ON RETIREMENT OF
DEBT 1,221 - -
EQUITY IN INCOME OF
AFFILIATED COMPANY 1,897 - -
OTHER EXPENSE
(INCOME), net 64 109 -
--- --- ---
(Loss) income before
provision for income
taxes, (40,691) (12,919) 4,351
noncontrolling
interest in income
of subsidiaries and
(loss)
income from
discontinued
operations
PROVISION FOR INCOME
TAXES 8,848 7,314 1,534
----- ----- -----
Net (loss) income
from continuing
operations (49,539) (20,233) 2,817
(LOSS) INCOME FROM
DISCONTINUED
OPERATIONS, net of
tax (747) 160 -
---- --- ---
CONSOLIDATED NET
(LOSS) INCOME (50,286) (20,073) 2,817
NONCONTROLLING
INTEREST IN INCOME
OF SUBSIDIARIES 1,938 - -
NET (LOSS) INCOME
ATTRIBUTABLE TO
COMMON $(52,224) $(20,073) $2,817
STOCKHOLDERS ======== ======== ======
Six Months Ended June 30, 2009
------------------------------
(in thousands, unaudited, as adjusted(2))
----------------------------------------
Corporate/
Eliminations/
Internet Other
-------- -----
STATEMENT OF
OPERATIONS:
NET REVENUE $6,478 $(2,607)
OPERATING EXPENSES:
Programming and
technical 4,742 (1,923)
Selling, general and
administrative 6,599 (1,372)
Corporate selling,
general and
administrative - 6,810
Stock-based
compensation - 766
Depreciation and
amortization 3,169 598
Impairment of long-
lived assets - -
--- ---
Total operating
expenses 14,510 4,879
------ -----
Operating (loss)
income (8,032) (7,486)
INTEREST INCOME - 43
INTEREST EXPENSE 3 19,808
GAIN ON RETIREMENT OF
DEBT - 1,221
EQUITY IN INCOME OF
AFFILIATED COMPANY - 1,897
OTHER EXPENSE
(INCOME), net (71) 26
--- ---
(Loss) income before
provision for income
taxes, (7,964) (24,159)
noncontrolling
interest in income
of subsidiaries and
(loss)
income from
discontinued
operations
PROVISION FOR INCOME
TAXES - -
--- ---
Net (loss) income
from continuing
operations (7,964) (24,159)
(LOSS) INCOME FROM
DISCONTINUED
OPERATIONS, net of
tax (1,033) 126
------ ---
CONSOLIDATED NET
(LOSS) INCOME (8,997) (24,033)
NONCONTROLLING
INTEREST IN INCOME
OF SUBSIDIARIES - 1,938
NET (LOSS) INCOME
ATTRIBUTABLE TO
COMMON $(8,997) $(25,971)
STOCKHOLDERS ======= ========
The Company announced during its 2009 fourth quarter conference call that it would continue to hold only an annual conference call as opposed to quarterly conference calls for the fiscal year 2010. Thus, no conference call is scheduled for discussion of the second quarter results.
Radio One, Inc. (http://www.radio-one.com/) is a diversified media company that primarily targets African-American and urban consumers. The Company is one of the nation's largest radio broadcasting companies, currently owning 53 broadcast stations located in 16 urban markets in the United States. As a part of its core broadcasting business, Radio One operates syndicated programming including the Russ Parr Morning Show, the Yolanda Adams Morning Show, the Rickey Smiley Morning Show, CoCo Brother Live, CoCo Brother's "Spirit" program, Bishop T.D. Jakes' "Empowering Moments", the Reverend Al Sharpton Show, and the Warren Ballentine Show. The Company also owns a controlling interest in Reach Media, Inc. (http://www.blackamericaweb.com/), owner of the Tom Joyner Morning Show and other businesses associated with Tom Joyner. Beyond its core radio broadcasting business, Radio One owns Interactive One (http://www.interactiveone.com/), an online platform serving the African-American community through social content, news, information, and entertainment, which operates a number of branded sites, including News One, UrbanDaily, HelloBeautiful, Community Connect Inc. (http://www.communityconnect.com/), an online social networking company, which operates a number of branded websites, including BlackPlanet, MiGente, and Asian Avenue and an interest in TV One, LLC (http://www.tvoneonline.com/), a cable/satellite network programming primarily to African-Americans.
Notes:
(1) "Station operating income" consists of net loss before depreciation and amortization, corporate expenses, stock-based compensation, equity in income of affiliated company, income taxes, noncontrolling interest in income (loss) of subsidiaries, interest expense, impairment of long-lived assets, other (income) expense, 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 we believe station operating income is often a useful measure of a broadcasting company's operating performance and 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 physical plant, income taxes, investments, debt financings and retirements, overhead, stock-based compensation, impairment charges, and asset sales. Station operating income is frequently used as one of the bases for comparing businesses in our industry, although our measure of station operating income may not be comparable to similarly titled measures of other companies. Station operating income does not purport to represent operating income or cash flow from operating activities, as those terms are defined under generally accepted accounting principles, and should not be considered as an alternative to those measurements as an indicator of our performance. A reconciliation of net loss to station operating income has been provided in this release.
(2) Certain reclassifications associated with accounting for discontinued operations have been made to prior period balances to conform to the current 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 adjusted."
(3) For the three months ended June 30, 2010 and 2009, Radio One had 51,054,572 and 59,421,562 shares of common stock outstanding on a weighted average basis (basic), and 54,302,885 and 60,034,168 shares of common stock outstanding on a weighted average basis (fully diluted) for outstanding stock options, respectively.
(4) For the six months ended June 30, 2010 and 2009, Radio One had 50,942,693 and 64,920,155 shares of common stock outstanding on a weighted average basis, both basic and fully diluted for outstanding stock options, respectively.
(5) "Adjusted EBITDA" consists of net loss plus (1) depreciation, amortization, income taxes, interest expense, equity in income of affiliated company, noncontrolling interest in income (loss) of subsidiaries, impairment of long-lived assets, stock-based compensation, other (income) expense, (income) loss from discontinued operations, net of tax, less (2) interest income and gain on retirement of debt. 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. 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, as well as our equity in (income) loss of our affiliated company, 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 physical plant, 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. Adjusted EBITDA and EBITDA do not purport to represent operating income or cash flow from operating activities, as those terms are defined under generally accepted accounting principles, and should not be considered as alternatives to those measurements as an indicator of our performance. A reconciliation of net loss to EBITDA and Adjusted EBITDA has been provided in this release.
SOURCE Radio One