Urban One, Inc. Reports Second Quarter Results
RESULTS OF OPERATIONS |
||||||||
Three Months Ended |
Six Months Ended |
|||||||
2020 |
2019 |
2020 |
2019 |
|||||
STATEMENT OF OPERATIONS |
(unaudited) |
(unaudited) |
||||||
(in thousands, except share data) |
(in thousands, except share data) |
|||||||
NET REVENUE |
$ 76,008 |
$ 121,571 |
$ 170,883 |
$ 220,020 |
||||
OPERATING EXPENSES |
||||||||
Programming and technical, excluding stock-based compensation |
23,620 |
31,225 |
51,482 |
62,742 |
||||
Selling, general and administrative, excluding stock-based compensation |
22,216 |
45,233 |
51,593 |
78,800 |
||||
Corporate selling, general and administrative, excluding stock-based compensation |
7,140 |
8,408 |
15,472 |
18,192 |
||||
Stock-based compensation |
268 |
200 |
661 |
711 |
||||
Depreciation and amortization |
2,382 |
3,584 |
4,930 |
11,858 |
||||
Impairment of long-lived assets |
- |
3,800 |
53,650 |
3,800 |
||||
Total operating expenses |
55,626 |
92,450 |
177,788 |
176,103 |
||||
Operating income (loss) |
20,382 |
29,121 |
(6,905) |
43,917 |
||||
INTEREST INCOME |
26 |
63 |
34 |
86 |
||||
INTEREST EXPENSE |
18,395 |
20,578 |
37,533 |
41,408 |
||||
OTHER INCOME, net |
(94) |
(1,649) |
(1,598) |
(3,370) |
||||
Income (loss) before provision for (benefit from) income taxes and noncontrolling interest in income of subsidiaries |
2,107 |
10,255 |
(42,806) |
5,965 |
||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
465 |
3,118 |
(21,390) |
1,807 |
||||
CONSOLIDATED NET INCOME (LOSS) |
1,642 |
7,137 |
(21,416) |
4,158 |
||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
222 |
546 |
351 |
671 |
||||
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ 1,420 |
$ 6,591 |
$ (21,767) |
$ 3,487 |
||||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
||||||||
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ 1,420 |
$ 6,591 |
$ (21,767) |
$ 3,487 |
||||
Weighted average shares outstanding - basic3 |
44,806,219 |
45,061,821 |
45,025,471 |
45,175,521 |
||||
Weighted average shares outstanding - diluted4 |
48,154,262 |
45,701,655 |
45,025,471 |
45,984,939 |
Three Months Ended |
Six Months Ended |
||||||
2020 |
2019 |
2020 |
2019 |
||||
PER SHARE DATA - basic and diluted: |
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
|||
(in thousands, except per share data) |
(in thousands, except per share data) |
||||||
Consolidated net income (loss) attributable to common stockholders (basic) |
$ 0.03 |
$ 0.15 |
$ (0.48) |
$ 0.08 |
|||
Consolidated net income (loss) attributable to common stockholders (diluted) |
$ 0.03 |
$ 0.14 |
$ (0.48) |
$ 0.08 |
|||
SELECTED OTHER DATA |
|||||||
Broadcast and digital operating income 1 |
$ 30,172 |
$ 45,113 |
$ 67,808 |
$ 78,478 |
|||
Broadcast and digital operating income margin (% of net revenue) |
39.7% |
37.1% |
39.7% |
35.7% |
|||
Broadcast and digital operating income reconciliation: |
|||||||
Consolidated net income (loss) attributable to common stockholders |
$ 1,420 |
$ 6,591 |
$ (21,767) |
$ 3,487 |
|||
Add back non-broadcast and digital operating income items included in consolidated net income (loss): |
|||||||
Interest income |
(26) |
(63) |
(34) |
(86) |
|||
Interest expense |
18,395 |
20,578 |
37,533 |
41,408 |
|||
Provision for (benefit from) income taxes |
465 |
3,118 |
(21,390) |
1,807 |
|||
Corporate selling, general and administrative expenses |
7,140 |
8,408 |
15,472 |
18,192 |
|||
Stock-based compensation |
268 |
200 |
661 |
711 |
|||
Other income, net |
(94) |
(1,649) |
(1,598) |
(3,370) |
|||
Depreciation and amortization |
2,382 |
3,584 |
4,930 |
11,858 |
|||
Noncontrolling interest in income of subsidiaries |
222 |
546 |
351 |
671 |
|||
Impairment of long-lived assets |
- |
3,800 |
53,650 |
3,800 |
|||
Broadcast and digital operating income |
$ 30,172 |
$ 45,113 |
$ 67,808 |
$ 78,478 |
|||
Adjusted EBITDA2 |
$ 24,537 |
$ 39,630 |
$ 56,797 |
$ 67,346 |
|||
Adjusted EBITDA reconciliation: |
|||||||
Consolidated net income (loss) attributable to common stockholders |
$ 1,420 |
$ 6,591 |
$ (21,767) |
$ 3,487 |
|||
Interest income |
(26) |
(63) |
(34) |
(86) |
|||
Interest expense |
18,395 |
20,578 |
37,533 |
41,408 |
|||
Provision for (benefit from) income taxes |
465 |
3,118 |
(21,390) |
1,807 |
|||
Depreciation and amortization |
2,382 |
3,584 |
4,930 |
11,858 |
|||
EBITDA |
$ 22,636 |
$ 33,808 |
$ (728) |
$ 58,474 |
|||
Stock-based compensation |
268 |
200 |
661 |
711 |
|||
Other income, net |
(94) |
(1,649) |
(1,598) |
(3,370) |
|||
Noncontrolling interest in income of subsidiaries |
222 |
546 |
351 |
671 |
|||
Employment Agreement Award, incentive plan award expenses and other compensation |
98 |
806 |
1,311 |
2,713 |
|||
Contingent consideration from acquisition |
66 |
90 |
(7) |
167 |
|||
Severance-related costs |
1,261 |
401 |
1,587 |
822 |
|||
Cost method investment income from |
80 |
1,628 |
1,570 |
3,358 |
|||
Impairment of long-lived assets |
- |
3,800 |
53,650 |
3,800 |
|||
Adjusted EBITDA |
$ 24,537 |
$ 39,630 |
$ 56,797 |
$ 67,346 |
|
|
|||
(unaudited) |
||||
(in thousands) |
||||
SELECTED BALANCE SHEET DATA: |
||||
Cash and cash equivalents and restricted cash |
$ 70,171 |
$ 33,546 |
||
Intangible assets, net |
825,951 |
881,708 |
||
Total assets |
1,209,045 |
1,249,919 |
||
Total debt (including current portion, net of original issue discount and issuance costs) |
888,381 |
876,253 |
||
Total liabilities |
1,038,786 |
1,056,280 |
||
Total stockholders' equity |
159,460 |
183,075 |
||
Redeemable noncontrolling interest |
10,799 |
10,564 |
||
|
Applicable Interest Rate |
|||
(in thousands) |
||||
SELECTED LEVERAGE DATA: |
||||
2017 Credit Facility, net of original issue discount and issuance costs of approximately |
$ 314,369 |
5.00% |
||
7.375% senior secured notes due |
348,067 |
7.375% |
||
2018 Credit Facility, net of original issue discount and issuance costs of approximately |
143,563 |
12.875% |
||
|
54,882 |
11.00% |
||
Asset-backed credit facility (subject to variable rates) (a) |
27,500 |
1.94% |
||
(a) Subject to variable Libor or Prime 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
Beginning in
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 |
||||||||||||
2020 |
2019 |
$ Change |
% Change |
|||||||||
(Unaudited) |
||||||||||||
(in thousands) |
||||||||||||
Net Revenue: |
||||||||||||
|
$ |
25,358 |
$ |
51,771 |
$ |
(26,413) |
-51.0% |
|||||
|
361 |
317 |
44 |
13.9% |
||||||||
|
6,104 |
7,663 |
(1,559) |
-20.3% |
||||||||
|
18,941 |
19,816 |
(875) |
-4.4% |
||||||||
Cable Television Affiliate Fees |
24,619 |
26,599 |
(1,980) |
-7.4% |
||||||||
Event Revenues & Other |
625 |
15,405 |
(14,780) |
-95.9% |
||||||||
Net Revenue (as reported) |
$ |
76,008 |
$ |
121,571 |
$ |
(45,563) |
-37.5% |
Net revenue decreased to approximately
Operating expenses, excluding depreciation and amortization, stock-based compensation and impairment of long-lived assets, decreased to approximately
During the quarter ended
Depreciation and amortization expense decreased to approximately
Interest expense decreased to approximately
The impairment of long-lived assets for the three months ended
During the three months ended
Other income, net, was
The decrease in noncontrolling interests in income of subsidiaries was due primarily to lower net income recognized by Reach Media during the three months ended
Other pertinent financial information includes capital expenditures of approximately
During the three months ended
The Company, in connection with its prior 2009 stock option and restricted stock plan and its current 2019 Equity and Performance Incentive Plan (the "2019 Plan"), is authorized to purchase shares of Class D common stock to satisfy employee tax obligations in connection with the vesting of share grants under the plan. During the three months ended
Supplemental Financial Information:
For comparative purposes, the following more detailed, unaudited statements of operations for the three and six months ended
Three Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
76,008 |
$ |
20,505 |
$ |
6,268 |
$ |
6,104 |
$ |
43,761 |
$ |
(630) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
23,620 |
7,597 |
2,968 |
2,442 |
10,994 |
(381) |
|||||||||
Selling, general and administrative |
22,216 |
12,985 |
1,303 |
3,262 |
4,900 |
(234) |
|||||||||
Corporate selling, general and administrative |
7,140 |
- |
620 |
19 |
1,059 |
5,442 |
|||||||||
Stock-based compensation |
268 |
32 |
50 |
- |
- |
186 |
|||||||||
Depreciation and amortization |
2,382 |
766 |
60 |
277 |
940 |
339 |
|||||||||
Total operating expenses |
55,626 |
21,380 |
5,001 |
6,000 |
17,893 |
5,352 |
|||||||||
Operating income (loss) |
20,382 |
(875) |
1,267 |
104 |
25,868 |
(5,982) |
|||||||||
INTEREST INCOME |
26 |
- |
- |
- |
- |
26 |
|||||||||
INTEREST EXPENSE |
18,395 |
- |
- |
79 |
1,919 |
16,397 |
|||||||||
OTHER INCOME, net |
(94) |
- |
- |
- |
- |
(94) |
|||||||||
Income (loss) before provision for (benefit from) income taxes and noncontrolling interest in income of subsidiaries |
2,107 |
(875) |
1,267 |
25 |
23,949 |
(22,259) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
465 |
(23) |
391 |
- |
5,985 |
(5,888) |
|||||||||
CONSOLIDATED NET INCOME (LOSS) |
1,642 |
(852) |
876 |
25 |
17,964 |
(16,371) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
222 |
- |
- |
- |
- |
222 |
|||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
1,420 |
$ |
(852) |
$ |
876 |
$ |
25 |
$ |
17,964 |
$ |
(16,593) |
|||
Adjusted EBITDA2 |
$ |
24,537 |
$ |
813 |
$ |
1,577 |
$ |
519 |
$ |
26,871 |
$ |
(5,243) |
Three Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
121,571 |
$ |
49,312 |
$ |
18,770 |
$ |
7,673 |
$ |
46,430 |
$ |
(614) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
31,225 |
10,680 |
4,015 |
2,643 |
14,327 |
(440) |
|||||||||
Selling, general and administrative |
45,233 |
20,850 |
10,762 |
4,510 |
9,125 |
(14) |
|||||||||
Corporate selling, general and administrative |
8,408 |
- |
732 |
1 |
1,733 |
5,942 |
|||||||||
Stock-based compensation |
200 |
93 |
6 |
11 |
3 |
87 |
|||||||||
Depreciation and amortization |
3,584 |
851 |
59 |
460 |
1,901 |
313 |
|||||||||
Impairment of long-lived assets |
3,800 |
3,800 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
92,450 |
36,274 |
15,574 |
7,625 |
27,089 |
5,888 |
|||||||||
Operating income (loss) |
29,121 |
13,038 |
3,196 |
48 |
19,341 |
(6,502) |
|||||||||
INTEREST INCOME |
63 |
- |
- |
- |
- |
63 |
|||||||||
INTEREST EXPENSE |
20,578 |
338 |
- |
- |
1,919 |
18,321 |
|||||||||
OTHER INCOME, net |
(1,649) |
(1) |
- |
- |
- |
(1,648) |
|||||||||
Income (loss) before provision for (benefit from) income taxes and noncontrolling interest in income of subsidiaries |
10,255 |
12,701 |
3,196 |
48 |
17,422 |
(23,112) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
3,118 |
3,260 |
745 |
- |
4,369 |
(5,256) |
|||||||||
CONSOLIDATED NET INCOME (LOSS) |
7,137 |
9,441 |
2,451 |
48 |
13,053 |
(17,856) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
546 |
- |
- |
- |
- |
546 |
|||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
6,591 |
$ |
9,441 |
$ |
2,451 |
$ |
48 |
$ |
13,053 |
$ |
(18,402) |
|||
Adjusted EBITDA2 |
$ |
39,630 |
$ |
17,917 |
$ |
3,261 |
$ |
648 |
$ |
21,356 |
$ |
(3,552) |
Six Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
170,883 |
$ |
55,421 |
$ |
12,958 |
$ |
12,393 |
$ |
91,257 |
$ |
(1,146) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
51,482 |
17,478 |
6,385 |
5,562 |
22,820 |
(763) |
|||||||||
Selling, general and administrative |
51,593 |
29,418 |
3,054 |
7,331 |
12,151 |
(361) |
|||||||||
Corporate selling, general and administrative |
15,472 |
- |
1,338 |
19 |
2,381 |
11,734 |
|||||||||
Stock-based compensation |
661 |
110 |
59 |
6 |
- |
486 |
|||||||||
Depreciation and amortization |
4,930 |
1,506 |
119 |
765 |
1,883 |
657 |
|||||||||
Impairment of long-lived assets |
53,650 |
53,650 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
177,788 |
102,162 |
10,955 |
13,683 |
39,235 |
11,753 |
|||||||||
Operating (loss) income |
(6,905) |
(46,741) |
2,003 |
(1,290) |
52,022 |
(12,899) |
|||||||||
INTEREST INCOME |
34 |
- |
- |
- |
- |
34 |
|||||||||
INTEREST EXPENSE |
37,533 |
3 |
- |
158 |
3,838 |
33,534 |
|||||||||
OTHER INCOME, net |
(1,598) |
(1) |
- |
- |
- |
(1,597) |
|||||||||
(Loss) income before (benefit from) provision for income taxes and noncontrolling interest in income of subsidiaries |
(42,806) |
(46,743) |
2,003 |
(1,448) |
48,184 |
(44,802) |
|||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES |
(21,390) |
(9,872) |
574 |
- |
12,040 |
(24,132) |
|||||||||
CONSOLIDATED NET (LOSS) INCOME |
(21,416) |
(36,871) |
1,429 |
(1,448) |
36,144 |
(20,670) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
351 |
- |
- |
- |
- |
351 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
(21,767) |
$ |
(36,871) |
$ |
1,429 |
$ |
(1,448) |
$ |
36,144 |
$ |
(21,021) |
|||
Adjusted EBITDA2 |
$ |
56,797 |
$ |
9,564 |
$ |
2,380 |
$ |
(291) |
$ |
53,974 |
$ |
(8,830) |
Six Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
220,020 |
$ |
86,061 |
$ |
25,743 |
$ |
15,110 |
$ |
94,253 |
$ |
(1,147) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
62,742 |
20,892 |
8,081 |
5,538 |
29,148 |
(917) |
|||||||||
Selling, general and administrative |
78,800 |
38,287 |
12,300 |
9,213 |
19,065 |
(65) |
|||||||||
Corporate selling, general and administrative |
18,192 |
- |
1,543 |
1 |
3,142 |
13,506 |
|||||||||
Stock-based compensation |
711 |
188 |
20 |
28 |
8 |
467 |
|||||||||
Depreciation and amortization |
11,858 |
1,719 |
118 |
921 |
8,477 |
623 |
|||||||||
Impairment of long-lived assets |
3,800 |
3,800 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
176,103 |
64,886 |
22,062 |
15,701 |
59,840 |
13,614 |
|||||||||
Operating income (loss) |
43,917 |
21,175 |
3,681 |
(591) |
34,413 |
(14,761) |
|||||||||
INTEREST INCOME |
86 |
- |
- |
- |
- |
86 |
|||||||||
INTEREST EXPENSE |
41,408 |
675 |
- |
- |
3,838 |
36,895 |
|||||||||
OTHER (INCOME) EXPENSE, net |
(3,370) |
2 |
- |
- |
- |
(3,372) |
|||||||||
Income (loss) before provision for (benefit from) income taxes and noncontrolling interest in income of subsidiaries |
5,965 |
20,498 |
3,681 |
(591) |
30,575 |
(48,198) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
1,807 |
5,253 |
858 |
2 |
7,667 |
(11,973) |
|||||||||
CONSOLIDATED NET INCOME (LOSS) |
4,158 |
15,245 |
2,823 |
(593) |
22,908 |
(36,225) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
671 |
- |
- |
- |
- |
671 |
|||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
3,487 |
$ |
15,245 |
$ |
2,823 |
$ |
(593) |
$ |
22,908 |
$ |
(36,896) |
|||
Adjusted EBITDA2 |
$ |
67,346 |
$ |
27,184 |
$ |
3,837 |
$ |
750 |
$ |
43,024 |
$ |
(7,449) |
A replay of the conference call will be available from
Access to live audio and a replay of the conference call will also be available on
Notes:
1 "Broadcast and digital operating income" consists of net (loss) income before depreciation and amortization, corporate selling, general and administrative 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, gain on sale-leaseback and interest income. Broadcast and digital operating income is not a measure of financial performance under generally accepted accounting principles. Nevertheless, broadcast and digital operating income is a significant measure used by our management to evaluate the operating performance of our core operating segments because broadcast and digital 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 broadcast and digital operating income is similar to industry use of station operating income; however, it reflects our more diverse business and therefore is not completely analogous to "station operating income" or other similarly titled measures used by other companies. Broadcast and digital 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 income (loss) to broadcast and digital operating income has been provided in this release.
2 "Adjusted EBITDA" consists of net loss plus (1) depreciation, amortization, income taxes, interest expense, noncontrolling interest in (loss) income of subsidiaries, impairment of long-lived assets, stock-based compensation, (gain) loss on retirement of debt, gain on sale-leaseback, Employment Agreement and incentive plan award expenses and other compensation, contingent consideration from acquisition, severance-related costs, cost investment income, 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 measure used by our management to evaluate 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, and gain on retirements of debt. 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 or capital structure. EBITDA is frequently used as one of the measures for comparing businesses in the broadcasting 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 (radio broadcasting, Reach Media, digital and cable television). 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 income (loss) to EBITDA and Adjusted EBITDA has been provided in this release.
3 For the three months ended
4 For the three months ended
View original content to download multimedia:http://www.prnewswire.com/news-releases/urban-one-inc-reports-second-quarter-results-301102699.html
SOURCE
Peter D. Thompson, EVP and CFO, (301) 429-4638