Delaware | 52-1166660 | |
(State or other jurisdiction of | (I.R.S. Employer Identification No.) | |
incorporation or organization) |
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). |
Emerging growth company ¨
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨ |
Exhibit Number
|
Description
|
|
99.1 |
Press release dated August 2, 2017: Urban One, Inc. Reports Second Quarter Results.
|
RADIO ONE, INC. | ||
|
/s/ Peter D. Thompson
|
|
August 02, 2017 | Peter D. Thompson | |
Chief Financial Officer and Principal Accounting Officer
|
RESULTS OF OPERATIONS
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
STATEMENT OF OPERATIONS
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||
(in thousands, except share data)
|
(in thousands, except share data)
|
|||||||||||||||
NET REVENUE
|
$ | 117,638 | $ | 122,719 | $ | 218,927 | $ | 231,807 | ||||||||
OPERATING EXPENSES
|
||||||||||||||||
Programming and technical, excluding stock-based compensation
|
33,009 | 30,693 | 64,906 | 64,696 | ||||||||||||
Selling, general and administrative, excluding stock-based compensation
|
42,847 | 43,092 | 77,302 | 78,541 | ||||||||||||
Corporate selling, general and administrative, excluding stock-based compensation
|
8,328 | 11,878 | 18,367 | 23,252 | ||||||||||||
Stock-based compensation
|
158 | 765 | 291 | 1,537 | ||||||||||||
Depreciation and amortization
|
8,432 | 8,572 | 16,744 | 17,254 | ||||||||||||
Impairment of long-lived assets
|
12,756 | - | 12,756 | - | ||||||||||||
Total operating expenses
|
105,530 | 95,000 | 190,366 | 185,280 | ||||||||||||
Operating income
|
12,108 | 27,719 | 28,561 | 46,527 | ||||||||||||
INTEREST INCOME
|
45 | 55 | 148 | 123 | ||||||||||||
INTEREST EXPENSE
|
19,863 | 20,531 | 40,209 | 41,169 | ||||||||||||
GAIN ON SALE-LEASEBACK
|
(14,411 | ) | - | (14,411 | ) | - | ||||||||||
LOSS (GAIN) ON RETIREMENT OF DEBT
|
7,083 | (2,646 | ) | 7,083 | (2,646 | ) | ||||||||||
OTHER (INCOME), net
|
(1,574 | ) | (43 | ) | (2,895 | ) | (54 | ) | ||||||||
Income (loss) before provision for income taxes and noncontrolling interest in income of subsidiaries
|
1,192 | 9,932 | (1,277 | ) | 8,181 | |||||||||||
PROVISION FOR INCOME TAXES
|
182 | 2,183 | 70 | 3,958 | ||||||||||||
CONSOLIDATED NET INCOME (LOSS)
|
1,010 | 7,749 | (1,347 | ) | 4,223 | |||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
208 | 435 | 164 | 856 | ||||||||||||
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 802 | $ | 7,314 | $ | (1,511 | ) | $ | 3,367 | |||||||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
||||||||||||||||
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 802 | $ | 7,314 | $ | (1,511 | ) | $ | 3,367 | |||||||
Weighted average shares outstanding - basic3
|
47,816,723 | 48,110,440 | 47,890,618 | 48,387,482 | ||||||||||||
Weighted average shares outstanding - diluted4
|
48,237,113 | 49,279,142 | 47,890,618 | 49,561,381 |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
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)
|
$ | 0.02 | $ | 0.15 | $ | (0.03 | ) | $ | 0.07 | |||||||
Consolidated net income (loss) attributable to common stockholders (diluted)
|
$ | 0.02 | $ | 0.15 | $ | (0.03 | ) | $ | 0.07 | |||||||
SELECTED OTHER DATA
|
||||||||||||||||
Broadcast and digital operating income 1
|
$ | 41,782 | $ | 48,934 | $ | 76,719 | $ | 88,570 | ||||||||
Broadcast and digital operating income margin (% of net revenue)
|
35.5 | % | 39.9 | % | 35.0 | % | 38.2 | % | ||||||||
Broadcast and digital operating income reconciliation:
|
||||||||||||||||
Consolidated net income (loss) attributable to common stockholders
|
$ | 802 | $ | 7,314 | $ | (1,511 | ) | $ | 3,367 | |||||||
Add back non-broadcast and digital operating income items included in consolidated net income (loss):
|
||||||||||||||||
Interest income
|
(45 | ) | (55 | ) | (148 | ) | (123 | ) | ||||||||
Interest expense
|
19,863 | 20,531 | 40,209 | 41,169 | ||||||||||||
Provision for income taxes
|
182 | 2,183 | 70 | 3,958 | ||||||||||||
Corporate selling, general and administrative expenses
|
8,328 | 11,878 | 18,367 | 23,252 | ||||||||||||
Stock-based compensation
|
158 | 765 | 291 | 1,537 | ||||||||||||
Gain on sale-leaseback
|
(14,411 | ) | - | (14,411 | ) | - | ||||||||||
Loss (gain) on retirement of debt
|
7,083 | (2,646 | ) | 7,083 | (2,646 | ) | ||||||||||
Other (income), net
|
(1,574 | ) | (43 | ) | (2,895 | ) | (54 | ) | ||||||||
Depreciation and amortization
|
8,432 | 8,572 | 16,744 | 17,254 | ||||||||||||
Noncontrolling interest in income of subsidiaries
|
208 | 435 | 164 | 856 | ||||||||||||
Impairment of long-lived assets
|
12,756 | - | 12,756 | - | ||||||||||||
Broadcast and digital operating income
|
$ | 41,782 | $ | 48,934 | $ | 76,719 | $ | 88,570 | ||||||||
Adjusted EBITDA5
|
$ | 36,653 | $ | 39,933 | $ | 64,398 | $ | 70,666 | ||||||||
Adjusted EBITDA reconciliation:
|
||||||||||||||||
Consolidated net income (loss) attributable to common stockholders:
|
$ | 802 | $ | 7,314 | $ | (1,511 | ) | $ | 3,367 | |||||||
Interest income
|
(45 | ) | (55 | ) | (148 | ) | (123 | ) | ||||||||
Interest expense
|
19,863 | 20,531 | 40,209 | 41,169 | ||||||||||||
Provision for income taxes
|
182 | 2,183 | 70 | 3,958 | ||||||||||||
Depreciation and amortization
|
8,432 | 8,572 | 16,744 | 17,254 | ||||||||||||
EBITDA
|
$ | 29,234 | $ | 38,545 | $ | 55,364 | $ | 65,625 | ||||||||
Stock-based compensation
|
158 | 765 | 291 | 1,537 | ||||||||||||
Gain on sale-leaseback
|
(14,411 | ) | - | (14,411 | ) | - | ||||||||||
Loss (gain) on retirement of debt
|
7,083 | (2,646 | ) | 7,083 | (2,646 | ) | ||||||||||
Other (income), net
|
(1,574 | ) | (43 | ) | (2,895 | ) | (54 | ) | ||||||||
Noncontrolling interest in income of subsidiaries
|
208 | 435 | 164 | 856 | ||||||||||||
Employment Agreement Award and incentive plan award expenses
|
1,443 | 2,536 | 2,484 | 4,775 | ||||||||||||
Severance-related costs
|
250 | 341 | 603 | 573 | ||||||||||||
Cost method investment income
|
1,506 | - | 2,959 | - | ||||||||||||
Impairment of long-lived assets
|
12,756 | - | 12,756 | - | ||||||||||||
Adjusted EBITDA
|
$ | 36,653 | $ | 39,933 | $ | 64,398 | $ | 70,666 |
June 30, 2017
|
December 31, 2016
|
||||||
(unaudited)
|
|||||||
(in thousands)
|
|||||||
SELECTED BALANCE SHEET DATA:
|
|||||||
Cash and cash equivalents and restricted cash
|
$ | 65,488 | $ | 46,781 | |||
Intangible assets, net
|
1,001,878 | 1,018,333 | |||||
Total assets
|
1,361,830 | 1,358,786 | |||||
Total debt (including current portion, net of original issue discount and issuance costs)
|
1,010,935 | 1,006,236 | |||||
Total liabilities
|
1,424,635 | 1,417,502 | |||||
Total stockholders' deficit
|
(73,408 | ) | (71,126 | ) | |||
Redeemable noncontrolling interest
|
10,603 | 12,410 | |||||
June 30, 2017
|
Applicable
Interest Rate
|
||||||
(in thousands) | |||||||
SELECTED LEVERAGE DATA:
|
|||||||
2017 Credit Facility, net of original issue discount and issuance costs of approximately $8.6 million (subject to variable rates) (a)
|
$ | 340,516 | 5.30 | % | |||
9.25% senior subordinated notes due February 2020, net of original issue discount and issuance costs of approximately $1.9 million (fixed rate)
|
313,112 | 9.25 | % | ||||
7.375% senior secured notes due April 2022, net of original issue discount and issuance costs of approximately $4.6 million (fixed rate)
|
345,435 | 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.
|
Three Months Ended June 30,
|
||||||||||||||||
2017
|
2016
|
$ Change
|
% Change
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Net Revenue:
|
||||||||||||||||
Radio Advertising
|
$ | 52,017 | $ | 55,988 | $ | (3,971 | ) | -7.1 | % | |||||||
Political Advertising
|
731 | 932 | (201 | ) | -21.6 | % | ||||||||||
Digital Advertising
|
6,740 | 6,065 | 675 | 11.1 | % | |||||||||||
Cable Television Advertising
|
18,988 | 20,170 | (1,182 | ) | -5.9 | % | ||||||||||
Cable Television Affiliate Fees
|
26,140 | 27,403 | (1,263 | ) | -4.6 | % | ||||||||||
Event Revenues & Other
|
13,022 | 12,161 | 861 | 7.1 | % | |||||||||||
Net Revenue (as reported)
|
$ | 117,638 | $ | 122,719 | $ | (5,081 | ) | -4.1 | % |
Three Months Ended June 30, 2017
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$ | 117,638 | $ | 48,161 | $ | 17,528 | $ | 6,740 | $ | 45,369 | $ | (160 | ) | |||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
33,009 | 9,220 | 5,633 | 3,510 | 14,667 | (21 | ) | |||||||||||||||||
Selling, general and administrative
|
42,847 | 19,894 | 9,764 | 4,707 | 8,621 | (139 | ) | |||||||||||||||||
Corporate selling, general and administrative
|
8,328 | - | 463 | - | 830 | 7,035 | ||||||||||||||||||
Stock-based compensation
|
158 | 63 | - | - | - | 95 | ||||||||||||||||||
Depreciation and amortization
|
8,432 | 939 | 52 | 463 | 6,568 | 410 | ||||||||||||||||||
Impairment of long-lived assets
|
12,756 | 12,756 | - | - | - | - | ||||||||||||||||||
Total operating expenses
|
105,530 | 42,872 | 15,912 | 8,680 | 30,686 | 7,380 | ||||||||||||||||||
Operating income (loss)
|
12,108 | 5,289 | 1,616 | (1,940 | ) | 14,683 | (7,540 | ) | ||||||||||||||||
INTEREST INCOME
|
45 | - | - | - | - | 45 | ||||||||||||||||||
INTEREST EXPENSE
|
19,863 | 368 | - | - | 1,919 | 17,576 | ||||||||||||||||||
GAIN ON SALE-LEASEBACK
|
(14,411 | ) | (14,411 | ) | - | - | - | - | ||||||||||||||||
LOSS ON RETIREMENT OF DEBT
|
7,083 | - | - | - | - | 7,083 | ||||||||||||||||||
OTHER INCOME, net
|
(1,574 | ) | (153 | ) | - | - | - | (1,421 | ) | |||||||||||||||
Income (loss) before provision for (benefit from) income taxes and noncontrolling interest in income of subsidiaries
|
1,192 | 19,485 | 1,616 | (1,940 | ) | 12,764 | (30,733 | ) | ||||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES
|
182 | 7,650 | 584 | 72 | 4,841 | (12,965 | ) | |||||||||||||||||
CONSOLIDATED NET INCOME (LOSS)
|
1,010 | 11,835 | 1,032 | (2,012 | ) | 7,923 | (17,768 | ) | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
208 | - | - | - | - | 208 | ||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 802 | $ | 11,835 | $ | 1,032 | $ | (2,012 | ) | $ | 7,923 | $ | (17,976 | ) | ||||||||||
Adjusted EBITDA5
|
$ | 36,653 | $ | 19,243 | $ | 1,686 | $ | (1,447 | ) | $ | 21,257 | $ | (4,086 | ) |
Three Months Ended June 30, 2016
|
||||||||||||||||||||||||
(in thousands, unaudited, as reclassified2)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$ | 122,719 | $ | 50,714 | $ | 18,448 | $ | 6,065 | $ | 47,552 | $ | (60 | ) | |||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
30,693 | 8,933 | 5,443 | 2,254 | 14,063 | - | ||||||||||||||||||
Selling, general and administrative
|
43,092 | 20,171 | 9,680 | 3,989 | 9,311 | (59 | ) | |||||||||||||||||
Corporate selling, general and administrative
|
11,878 | - | 1,129 | - | 2,855 | 7,894 | ||||||||||||||||||
Stock-based compensation
|
765 | 55 | 10 | 3 | - | 697 | ||||||||||||||||||
Depreciation and amortization
|
8,572 | 1,077 | 47 | 438 | 6,552 | 458 | ||||||||||||||||||
Total operating expenses
|
95,000 | 30,236 | 16,309 | 6,684 | 32,781 | 8,990 | ||||||||||||||||||
Operating income (loss)
|
27,719 | 20,478 | 2,139 | (619 | ) | 14,771 | (9,050 | ) | ||||||||||||||||
INTEREST INCOME
|
55 | - | - | - | - | 55 | ||||||||||||||||||
INTEREST EXPENSE
|
20,531 | 330 | - | - | 1,919 | 18,282 | ||||||||||||||||||
GAIN ON RETIREMENT OF DEBT
|
(2,646 | ) | - | - | - | - | (2,646 | ) | ||||||||||||||||
OTHER INCOME, net
|
(43 | ) | (5 | ) | - | - | - | (38 | ) | |||||||||||||||
Income (loss) before provision for income taxes and noncontrolling interest in income of subsidiaries
|
9,932 | 20,153 | 2,139 | (619 | ) | 12,852 | (24,593 | ) | ||||||||||||||||
PROVISION FOR INCOME TAXES
|
2,183 | 2,116 | 37 | 20 | 10 | - | ||||||||||||||||||
CONSOLIDATED NET INCOME (LOSS)
|
7,749 | 18,037 | 2,102 | (639 | ) | 12,842 | (24,593 | ) | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
435 | - | - | - | - | 435 | ||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 7,314 | $ | 18,037 | $ | 2,102 | $ | (639 | ) | $ | 12,842 | $ | (25,028 | ) | ||||||||||
Adjusted EBITDA5
|
$ | 39,933 | $ | 21,902 | $ | 2,237 | $ | (176 | ) | $ | 21,322 | $ | (5,352 | ) |
Six Months Ended June 30, 2017
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$ | 218,927 | $ | 87,898 | $ | 25,191 | $ | 12,246 | $ | 93,924 | $ | (332 | ) | |||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
64,906 | 17,137 | 10,826 | 6,113 | 30,858 | (28 | ) | |||||||||||||||||
Selling, general and administrative
|
77,302 | 38,230 | 11,262 | 8,749 | 19,305 | (244 | ) | |||||||||||||||||
Corporate selling, general and administrative
|
18,367 | - | 1,686 | - | 3,142 | 13,539 | ||||||||||||||||||
Stock-based compensation
|
291 | 127 | - | - | - | 164 | ||||||||||||||||||
Depreciation and amortization
|
16,744 | 1,896 | 106 | 804 | 13,129 | 809 | ||||||||||||||||||
Impairment of long-lived assets
|
12,756 | 12,756 | - | - | - | - | ||||||||||||||||||
Total operating expenses
|
190,366 | 70,146 | 23,880 | 15,666 | 66,434 | 14,240 | ||||||||||||||||||
Operating income (loss)
|
28,561 | 17,752 | 1,311 | (3,420 | ) | 27,490 | (14,572 | ) | ||||||||||||||||
INTEREST INCOME
|
148 | - | - | - | - | 148 | ||||||||||||||||||
INTEREST EXPENSE
|
40,209 | 705 | - | - | 3,838 | 35,666 | ||||||||||||||||||
GAIN ON SALE-LEASEBACK
|
(14,411 | ) | (14,411 | ) | - | - | - | - | ||||||||||||||||
LOSS ON RETIREMENT OF DEBT
|
7,083 | - | - | - | - | 7,083 | ||||||||||||||||||
OTHER INCOME, net
|
(2,895 | ) | (178 | ) | - | - | - | (2,717 | ) | |||||||||||||||
(Loss) income before provision for (benefit from) income taxes and noncontrolling interest in income of subsidiaries
|
(1,277 | ) | 31,636 | 1,311 | (3,420 | ) | 23,652 | (54,456 | ) | |||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES
|
70 | 12,312 | 462 | 93 | 9,066 | (21,863 | ) | |||||||||||||||||
CONSOLIDATED NET (LOSS ) INCOME
|
(1,347 | ) | 19,324 | 849 | (3,513 | ) | 14,586 | (32,593 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
164 | - | - | - | - | 164 | ||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (1,511 | ) | $ | 19,324 | $ | 849 | $ | (3,513 | ) | $ | 14,586 | $ | (32,757 | ) | |||||||||
Adjusted EBITDA5
|
$ | 64,398 | $ | 32,992 | $ | 1,477 | $ | (2,580 | ) | $ | 40,653 | $ | (8,144 | ) |
Six Months Ended June 30, 2016
|
||||||||||||||||||||||||
(in thousands, unaudited, as reclassified2)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$ | 231,807 | $ | 93,447 | $ | 28,902 | $ | 12,546 | $ | 97,026 | $ | (114 | ) | |||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
64,696 | 17,824 | 10,893 | 4,433 | 31,546 | - | ||||||||||||||||||
Selling, general and administrative
|
78,541 | 38,619 | 11,719 | 8,073 | 20,243 | (113 | ) | |||||||||||||||||
Corporate selling, general and administrative
|
23,252 | - | 2,076 | (28 | ) | 5,317 | 15,887 | |||||||||||||||||
Stock-based compensation
|
1,537 | 139 | 20 | 6 | - | 1,372 | ||||||||||||||||||
Depreciation and amortization
|
17,254 | 2,221 | 89 | 882 | 13,105 | 957 | ||||||||||||||||||
Total operating expenses
|
185,280 | 58,803 | 24,797 | 13,366 | 70,211 | 18,103 | ||||||||||||||||||
Operating income (loss)
|
46,527 | 34,644 | 4,105 | (820 | ) | 26,815 | (18,217 | ) | ||||||||||||||||
INTEREST INCOME
|
123 | - | - | - | - | 123 | ||||||||||||||||||
INTEREST EXPENSE
|
41,169 | 671 | - | - | 3,838 | 36,660 | ||||||||||||||||||
GAIN ON RETIREMENT OF DEBT
|
(2,646 | ) | - | - | - | - | (2,646 | ) | ||||||||||||||||
OTHER INCOME, net
|
(54 | ) | (5 | ) | - | - | - | (49 | ) | |||||||||||||||
Income (loss) before provision for income taxes and noncontrolling interest in income of subsidiaries
|
8,181 | 33,978 | 4,105 | (820 | ) | 22,977 | (52,059 | ) | ||||||||||||||||
PROVISION FOR INCOME TAXES
|
3,958 | 3,845 | 74 | 20 | 19 | - | ||||||||||||||||||
CONSOLIDATED NET INCOME (LOSS)
|
4,223 | 30,133 | 4,031 | (840 | ) | 22,958 | (52,059 | ) | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
856 | - | - | - | - | 856 | ||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 3,367 | $ | 30,133 | $ | 4,031 | $ | (840 | ) | $ | 22,958 | $ | (52,915 | ) | ||||||||||
Adjusted EBITDA5
|
$ | 70,666 | $ | 37,476 | $ | 4,276 | $ | 77 | $ | 39,916 | $ | (11,079 | ) |
Three Months Ended September 30, 2016
|
||||||||||||||||||||||||
(in thousands, unaudited, as reclassified2)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$ | 110,856 | $ | 45,524 | $ | 12,153 | $ | 6,417 | $ | 46,811 | $ | (49 | ) | |||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
32,093 | 7,348 | 5,343 | 2,325 | 17,077 | - | ||||||||||||||||||
Selling, general and administrative
|
35,806 | 18,144 | 4,292 | 4,265 | 9,154 | (49 | ) | |||||||||||||||||
Corporate selling, general and administrative
|
9,173 | - | 415 | 3 | 2,279 | 6,476 | ||||||||||||||||||
Stock-based compensation
|
782 | 49 | 11 | - | - | 722 | ||||||||||||||||||
Depreciation and amortization
|
8,469 | 1,035 | 59 | 417 | 6,559 | 399 | ||||||||||||||||||
Total operating expenses
|
86,323 | 26,576 | 10,120 | 7,010 | 35,069 | 7,548 | ||||||||||||||||||
Operating income (loss)
|
24,533 | 18,948 | 2,033 | (593 | ) | 11,742 | (7,597 | ) | ||||||||||||||||
INTEREST INCOME
|
51 | - | - | - | - | 51 | ||||||||||||||||||
INTEREST EXPENSE
|
20,319 | 330 | - | - | 1,918 | 18,071 | ||||||||||||||||||
OTHER INCOME, net
|
(22 | ) | (16 | ) | - | - | - | (6 | ) | |||||||||||||||
Income (loss) before provision for income taxes and noncontrolling interest in income of subsidiaries
|
4,287 | 18,634 | 2,033 | (593 | ) | 9,824 | (25,611 | ) | ||||||||||||||||
PROVISION FOR INCOME TAXES
|
4,307 | 4,212 | 34 | 12 | 49 | - | ||||||||||||||||||
CONSOLIDATED NET (LOSS) INCOME
|
(20 | ) | 14,422 | 1,999 | (605 | ) | 9,775 | (25,611 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
403 | - | - | - | - | 403 | ||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (423 | ) | $ | 14,422 | $ | 1,999 | $ | (605 | ) | $ | 9,775 | $ | (26,014 | ) | |||||||||
Adjusted EBITDA5
|
$ | 34,883 | $ | 20,100 | $ | 2,103 | $ | (176 | ) | $ | 18,305 | $ | (5,449 | ) |
Three Months Ended December 31, 2016
|
||||||||||||||||||||||||
(in thousands, unaudited, as reclassified2)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$ | 113,556 | $ | 47,173 | $ | 11,255 | $ | 7,268 | $ | 47,969 | $ | (109 | ) | |||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
37,211 | 8,925 | 5,249 | 2,363 | 20,674 | - | ||||||||||||||||||
Selling, general and administrative
|
33,252 | 18,947 | 2,117 | 5,121 | 7,177 | (110 | ) | |||||||||||||||||
Corporate selling, general and administrative
|
15,107 | - | 1,162 | 19 | 2,445 | 11,481 | ||||||||||||||||||
Stock-based compensation
|
1,091 | 116 | 17 | (4 | ) | - | 962 | |||||||||||||||||
Depreciation and amortization
|
8,524 | 1,093 | 62 | 395 | 6,560 | 414 | ||||||||||||||||||
Impairment of long-lived assets
|
1,287 | 1,287 | - | - | - | - | ||||||||||||||||||
Total operating expenses
|
96,472 | 30,368 | 8,607 | 7,894 | 36,856 | 12,747 | ||||||||||||||||||
Operating income (loss)
|
17,084 | 16,805 | 2,648 | (626 | ) | 11,113 | (12,856 | ) | ||||||||||||||||
INTEREST INCOME
|
40 | - | - | - | - | 40 | ||||||||||||||||||
INTEREST EXPENSE
|
20,148 | 330 | - | - | 1,919 | 17,899 | ||||||||||||||||||
OTHER INCOME, net
|
(852 | ) | (379 | ) | - | - | - | (473 | ) | |||||||||||||||
(Loss) income before provision for (benefit from) income taxes and noncontrolling interest in loss of subsidiaries
|
(2,172 | ) | 16,854 | 2,648 | (626 | ) | 9,194 | (30,242 | ) | |||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES
|
1,315 | (2,264 | ) | 3,206 | 27 | 16,300 | (15,954 | ) | ||||||||||||||||
CONSOLIDATED NET (LOSS) INCOME
|
(3,487 | ) | 19,118 | (558 | ) | (653 | ) | (7,106 | ) | (14,288 | ) | |||||||||||||
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
(120 | ) | - | - | - | - | (120 | ) | ||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (3,367 | ) | $ | 19,118 | $ | (558 | ) | $ | (653 | ) | $ | (7,106 | ) | $ | (14,168 | ) | |||||||
Adjusted EBITDA5
|
$ | 30,638 | $ | 19,485 | $ | 2,727 | $ | (216 | ) | $ | 17,682 | $ | (9,040 | ) |
Year Ended December 31, 2016
|
||||||||||||||||||||||||
(in thousands, unaudited, as reclassified2)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$ | 456,219 | $ | 186,144 | $ | 52,310 | $ | 26,231 | $ | 191,806 | $ | (272 | ) | |||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
134,000 | 34,096 | 21,486 | 9,121 | 69,297 | - | ||||||||||||||||||
Selling, general and administrative
|
147,599 | 75,711 | 18,127 | 17,459 | 36,575 | (273 | ) | |||||||||||||||||
Corporate selling, general and administrative
|
47,532 | - | 3,653 | (6 | ) | 10,040 | 33,845 | |||||||||||||||||
Stock-based compensation
|
3,410 | 304 | 48 | 2 | - | 3,056 | ||||||||||||||||||
Depreciation and amortization
|
34,247 | 4,349 | 210 | 1,694 | 26,224 | 1,770 | ||||||||||||||||||
Impairment of long-lived assets
|
1,287 | 1,287 | - | - | - | - | ||||||||||||||||||
Total operating expenses
|
368,075 | 115,747 | 43,524 | 28,270 | 142,136 | 38,398 | ||||||||||||||||||
Operating income (loss)
|
88,144 | 70,397 | 8,786 | (2,039 | ) | 49,670 | (38,670 | ) | ||||||||||||||||
INTEREST INCOME
|
214 | - | - | - | - | 214 | ||||||||||||||||||
INTEREST EXPENSE
|
81,636 | 1,331 | - | - | 7,675 | 72,630 | ||||||||||||||||||
GAIN ON RETIREMENT OF DEBT
|
(2,646 | ) | - | - | - | - | (2,646 | ) | ||||||||||||||||
OTHER INCOME, net
|
(928 | ) | (401 | ) | - | - | - | (527 | ) | |||||||||||||||
Income (loss) before provision for (benefit from) income taxes and noncontrolling interest in income of subsidiaries
|
10,296 | 69,467 | 8,786 | (2,039 | ) | 41,995 | (107,913 | ) | ||||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES
|
9,580 | (2,264 | ) | 3,315 | 59 | 16,368 | (7,898 | ) | ||||||||||||||||
CONSOLIDATED NET INCOME (LOSS)
|
716 | 71,731 | 5,471 | (2,098 | ) | 25,627 | (100,015 | ) | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
1,139 | - | - | - | - | 1,139 | ||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (423 | ) | $ | 71,731 | $ | 5,471 | $ | (2,098 | ) | $ | 25,627 | $ | (101,154 | ) | |||||||||
Adjusted EBITDA5
|
$ | 136,186 | $ | 77,061 | $ | 9,106 | $ | (316 | ) | $ | 75,903 | $ | (25,568 | ) |