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))
|
|
|
|
|
|
|
Exhibit Number
|
|
Description
|
|
|
|
|
|
|
|
99.1
|
|
|
Press release dated March 6, 2018: Urban One, Inc. Reports Fourth Quarter Results.
|
|
RESULTS OF OPERATIONS
|
||||||||||||||||
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
STATEMENT OF OPERATIONS
|
(unaudited)
|
(unaudited)
|
||||||||||||||
(in thousands, except share data)
|
(in thousands, except share data)
|
|||||||||||||||
NET REVENUE
|
$
|
109,036
|
$
|
113,556
|
$
|
440,041
|
$
|
456,219
|
||||||||
OPERATING EXPENSES
|
||||||||||||||||
Programming and technical, excluding stock-based compensation
|
30,619
|
37,211
|
130,417
|
134,000
|
||||||||||||
Selling, general and administrative, excluding stock-based compensation
|
34,096
|
33,252
|
147,923
|
147,599
|
||||||||||||
Corporate selling, general and administrative, excluding stock-based compensation
|
12,525
|
15,107
|
41,171
|
47,532
|
||||||||||||
Stock-based compensation
|
2,701
|
1,091
|
4,647
|
3,410
|
||||||||||||
Depreciation and amortization
|
8,468
|
8,524
|
34,016
|
34,247
|
||||||||||||
Impairment of long-lived assets
|
-
|
1,287
|
29,148
|
1,287
|
||||||||||||
Total operating expenses
|
88,409
|
96,472
|
387,322
|
368,075
|
||||||||||||
Operating income
|
20,627
|
17,084
|
52,719
|
88,144
|
||||||||||||
INTEREST INCOME
|
40
|
40
|
200
|
214
|
||||||||||||
INTEREST EXPENSE
|
19,273
|
20,148
|
79,420
|
81,636
|
||||||||||||
GAIN ON SALE-LEASEBACK
|
-
|
-
|
(14,411
|
)
|
-
|
|||||||||||
(GAIN) LOSS ON RETIREMENT OF DEBT
|
(1,174
|
)
|
-
|
5,219
|
(2,646
|
)
|
||||||||||
OTHER INCOME, net
|
(1,863
|
)
|
(852
|
)
|
(6,608
|
)
|
(928
|
)
|
||||||||
Income (loss) before (benefit from) provision for income taxes and noncontrolling interest in income of subsidiaries
|
4,431
|
(2,172
|
)
|
(10,701
|
)
|
10,296
|
||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES
|
(117,196
|
)
|
1,315
|
(123,163
|
)
|
9,580
|
||||||||||
CONSOLIDATED NET INCOME (LOSS)
|
121,627
|
(3,487
|
)
|
112,462
|
716
|
|||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
343
|
(120
|
)
|
575
|
1,139
|
|||||||||||
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
121,284
|
$
|
(3,367
|
)
|
$
|
111,887
|
$
|
(423
|
)
|
||||||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
||||||||||||||||
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
121,284
|
$
|
(3,367
|
)
|
$
|
111,887
|
$
|
(423
|
)
|
||||||
Weighted average shares outstanding - basic3
|
46,198,362
|
47,463,258
|
47,169,682
|
47,924,609
|
||||||||||||
Weighted average shares outstanding - diluted4
|
48,527,664
|
47,463,258
|
49,632,884
|
47,924,609
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
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)
|
$
|
2.63
|
$
|
(0.07
|
)
|
$
|
2.37
|
$
|
(0.01
|
)
|
||||||
Consolidated net income (loss) attributable to common stockholders (diluted)
|
$
|
2.50
|
$
|
(0.07
|
)
|
$
|
2.25
|
$
|
(0.01
|
)
|
||||||
SELECTED OTHER DATA
|
||||||||||||||||
Broadcast and digital operating income 1
|
$
|
44,321
|
$
|
43,093
|
$
|
161,701
|
$
|
174,620
|
||||||||
Broadcast and digital operating income margin (% of net revenue)
|
40.6
|
%
|
37.9
|
%
|
36.7
|
%
|
38.3
|
%
|
||||||||
Broadcast and digital operating income reconciliation:
|
||||||||||||||||
Consolidated net income (loss) attributable to common stockholders
|
$
|
121,284
|
$
|
(3,367
|
)
|
$
|
111,887
|
$
|
(423
|
)
|
||||||
Add back non-broadcast and digital operating income items included in consolidated net income (loss):
|
||||||||||||||||
Interest income
|
(40
|
)
|
(40
|
)
|
(200
|
)
|
(214
|
)
|
||||||||
Interest expense
|
19,273
|
20,148
|
79,420
|
81,636
|
||||||||||||
(Benefit from) provision for income taxes
|
(117,196
|
)
|
1,315
|
(123,163
|
)
|
9,580
|
||||||||||
Corporate selling, general and administrative expenses
|
12,525
|
15,107
|
41,171
|
47,532
|
||||||||||||
Stock-based compensation
|
2,701
|
1,091
|
4,647
|
3,410
|
||||||||||||
Gain on sale-leaseback
|
-
|
-
|
(14,411
|
)
|
-
|
|||||||||||
(Gain) loss on retirement of debt
|
(1,174
|
)
|
-
|
5,219
|
(2,646
|
)
|
||||||||||
Other income, net
|
(1,863
|
)
|
(852
|
)
|
(6,608
|
)
|
(928
|
)
|
||||||||
Depreciation and amortization
|
8,468
|
8,524
|
34,016
|
34,247
|
||||||||||||
Noncontrolling interest in income (loss) of subsidiaries
|
343
|
(120
|
)
|
575
|
1,139
|
|||||||||||
Impairment of long-lived assets
|
-
|
1,287
|
29,148
|
1,287
|
||||||||||||
Broadcast and digital operating income
|
$
|
44,321
|
$
|
43,093
|
$
|
161,701
|
$
|
174,620
|
||||||||
Adjusted EBITDA2
|
$
|
38,744
|
$
|
30,857
|
$
|
137,098
|
$
|
136,405
|
||||||||
Adjusted EBITDA reconciliation:
|
||||||||||||||||
Consolidated net income (loss) attributable to common stockholders:
|
$
|
121,284
|
$
|
(3,367
|
)
|
$
|
111,887
|
$
|
(423
|
)
|
||||||
Interest income
|
(40
|
)
|
(40
|
)
|
(200
|
)
|
(214
|
)
|
||||||||
Interest expense
|
19,273
|
20,148
|
79,420
|
81,636
|
||||||||||||
(Benefit from) provision for income taxes
|
(117,196
|
)
|
1,315
|
(123,163
|
)
|
9,580
|
||||||||||
Depreciation and amortization
|
8,468
|
8,524
|
34,016
|
34,247
|
||||||||||||
EBITDA
|
$
|
31,789
|
$
|
26,580
|
$
|
101,960
|
$
|
124,826
|
||||||||
Stock-based compensation
|
2,701
|
1,091
|
4,647
|
3,410
|
||||||||||||
Gain on sale-leaseback
|
-
|
-
|
(14,411
|
)
|
-
|
|||||||||||
(Gain) loss on retirement of debt
|
(1,174
|
)
|
-
|
5,219
|
(2,646
|
)
|
||||||||||
Other income, net
|
(1,863
|
)
|
(852
|
)
|
(6,608
|
)
|
(928
|
)
|
||||||||
Noncontrolling interest in income (loss) of subsidiaries
|
343
|
(120
|
)
|
575
|
1,139
|
|||||||||||
Employment Agreement Award, incentive plan award expenses and other compensation*
|
4,984
|
2,240
|
8,858
|
8,042
|
||||||||||||
Severance-related costs
|
373
|
212
|
1,629
|
856
|
||||||||||||
Cost method investment income
|
1,591
|
419
|
6,081
|
419
|
||||||||||||
Impairment of long-lived assets
|
-
|
1,287
|
29,148
|
1,287
|
||||||||||||
Adjusted EBITDA
|
$
|
38,744
|
$
|
30,857
|
$
|
137,098
|
$
|
136,405
|
||||||||
* Certain reclassifications have been made to prior year balances to conform to the current year presentation.
|
||||||||||||||||
These reclassifications had no effect on previously reported consolidated net income or loss or any other statement of operations, balance sheet or cash flow amounts.
|
December 31, 2017
|
December 31, 2016
|
|||||||
(unaudited)
|
||||||||
(in thousands)
|
||||||||
SELECTED BALANCE SHEET DATA:
|
||||||||
Cash and cash equivalents and restricted cash
|
$
|
37,811
|
$
|
46,781
|
||||
Intangible assets, net
|
971,484
|
1,018,333
|
||||||
Total assets
|
1,316,755
|
1,358,786
|
||||||
Total debt (including current portion, net of original issue discount and issuance costs)
|
970,666
|
1,006,236
|
||||||
Total liabilities
|
1,263,320
|
1,417,502
|
||||||
Total stockholders' equity (deficit)
|
42,655
|
(71,126
|
)
|
|||||
Redeemable noncontrolling interest
|
10,780
|
12,410
|
||||||
December 31, 2017
|
Applicable Interest Rate
|
|||||||
(in thousands)
|
||||||||
SELECTED LEVERAGE DATA:
|
||||||||
2017 Credit Facility, net of original issue discount and issuance costs of approximately $8.1 million (subject to variable rates) (a)
|
$
|
339,289
|
5.70
|
%
|
||||
9.25% senior subordinated notes due February 2020, net of original issue discount and issuance costs of approximately $1.3 million (fixed rate)
|
273,672
|
9.25
|
%
|
|||||
7.375% senior secured notes due April 2022, net of original issue discount and issuance costs of approximately $4.2 million (fixed rate)
|
345,833
|
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 December 31,
|
|||||||||||||||
|
2017 | 2016 |
$ Change
|
% Change
|
||||||||||||
|
(Unaudited)
|
|||||||||||||||
|
(in thousands)
|
|||||||||||||||
Net Revenue:
|
||||||||||||||||
Radio Advertising
|
$
|
51,330
|
$
|
51,025
|
$
|
305
|
0.6
|
%
|
||||||||
Political Advertising
|
835
|
5,719
|
(4,884
|
)
|
-85.4
|
%
|
||||||||||
Digital Advertising
|
10,382
|
7,290
|
3,092
|
42.4
|
%
|
|||||||||||
Cable Television Advertising
|
18,502
|
22,687
|
(4,185
|
)
|
-18.4
|
%
|
||||||||||
Cable Television Affiliate Fees
|
26,289
|
25,326
|
963
|
3.8
|
%
|
|||||||||||
Event Revenues & Other
|
1,698
|
1,509
|
189
|
12.5
|
%
|
|||||||||||
Net Revenue (as reported)
|
$
|
109,036
|
$
|
113,556
|
$
|
(4,520
|
)
|
-4.0
|
%
|
Three Months Ended December 31, 2017
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$
|
109,036
|
$
|
43,634
|
$
|
9,847
|
$
|
10,401
|
$
|
45,182
|
$
|
(28
|
)
|
|||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
30,619
|
9,516
|
5,530
|
3,177
|
12,417
|
(21
|
)
|
|||||||||||||||||
Selling, general and administrative
|
34,096
|
18,571
|
1,322
|
6,037
|
8,192
|
(26
|
)
|
|||||||||||||||||
Corporate selling, general and administrative
|
12,525
|
-
|
569
|
-
|
1,854
|
10,102
|
||||||||||||||||||
Stock-based compensation
|
2,701
|
345
|
38
|
-
|
5
|
2,313
|
||||||||||||||||||
Depreciation and amortization
|
8,468
|
942
|
56
|
537
|
6,567
|
366
|
||||||||||||||||||
Total operating expenses
|
88,409
|
29,374
|
7,515
|
9,751
|
29,035
|
12,734
|
||||||||||||||||||
Operating income (loss)
|
20,627
|
14,260
|
2,332
|
650
|
16,147
|
(12,762
|
)
|
|||||||||||||||||
INTEREST INCOME
|
40
|
-
|
-
|
-
|
(5
|
)
|
45
|
|||||||||||||||||
INTEREST EXPENSE
|
19,273
|
356
|
-
|
-
|
1,918
|
16,999
|
||||||||||||||||||
GAIN ON RETIREMENT OF DEBT
|
(1,174
|
)
|
-
|
-
|
-
|
-
|
(1,174
|
)
|
||||||||||||||||
OTHER INCOME, net
|
(1,863
|
)
|
(219
|
)
|
-
|
-
|
-
|
(1,644
|
)
|
|||||||||||||||
Income (loss) before (benefit from) provision for income taxes and noncontrolling interest in income of subsidiaries
|
4,431
|
14,123
|
2,332
|
650
|
14,224
|
(26,898
|
)
|
|||||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES
|
(117,196
|
)
|
9,129
|
917
|
(35
|
)
|
5,271
|
(132,478
|
)
|
|||||||||||||||
CONSOLIDATED NET INCOME
|
121,627
|
4,994
|
1,415
|
685
|
8,953
|
105,580
|
||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
343
|
-
|
-
|
-
|
-
|
343
|
||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
121,284
|
$
|
4,994
|
$
|
1,415
|
$
|
685
|
$
|
8,953
|
$
|
105,237
|
||||||||||||
Adjusted EBITDA2
|
$
|
38,744
|
$
|
15,669
|
$
|
2,439
|
$
|
1,134
|
$
|
23,351
|
$
|
(3,849
|
)
|
Three Months Ended December 31, 2016
|
||||||||||||||||||||||||
(in thousands, unaudited, as reclassified5)
|
||||||||||||||||||||||||
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 income 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 EBITDA2
|
$
|
30,857
|
$
|
19,485
|
$
|
2,727
|
$
|
(216
|
)
|
$
|
17,901
|
$
|
(9,040
|
)
|
Year Ended December 31, 2017
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$
|
440,041
|
$
|
176,716
|
$
|
45,529
|
$
|
30,754
|
$
|
187,480
|
$
|
(438
|
)
|
|||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
130,417
|
35,574
|
21,797
|
12,686
|
60,430
|
(70
|
)
|
|||||||||||||||||
Selling, general and administrative
|
147,923
|
75,645
|
16,228
|
19,564
|
36,813
|
(327
|
)
|
|||||||||||||||||
Corporate selling, general and administrative
|
41,171
|
-
|
3,183
|
4
|
7,350
|
30,634
|
||||||||||||||||||
Stock-based compensation
|
4,647
|
594
|
43
|
-
|
209
|
3,801
|
||||||||||||||||||
Depreciation and amortization
|
34,016
|
3,761
|
214
|
2,153
|
26,263
|
1,625
|
||||||||||||||||||
Impairment of long-lived assets
|
29,148
|
29,148
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total operating expenses
|
387,322
|
144,722
|
41,465
|
34,407
|
131,065
|
35,663
|
||||||||||||||||||
Operating income (loss)
|
52,719
|
31,994
|
4,064
|
(3,653
|
)
|
56,415
|
(36,101
|
)
|
||||||||||||||||
INTEREST INCOME
|
200
|
-
|
-
|
-
|
(5
|
)
|
205
|
|||||||||||||||||
INTEREST EXPENSE
|
79,420
|
1,438
|
-
|
-
|
7,675
|
70,307
|
||||||||||||||||||
GAIN ON SALE-LEASEBACK
|
(14,411
|
)
|
(14,411
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||
LOSS ON RETIREMENT OF DEBT
|
5,219
|
-
|
-
|
-
|
-
|
5,219
|
||||||||||||||||||
OTHER INCOME, net
|
(6,608
|
)
|
(605
|
)
|
-
|
-
|
-
|
(6,003
|
)
|
|||||||||||||||
(Loss) income before (benefit from) provision for income taxes and noncontrolling interest in income of subsidiaries
|
(10,701
|
)
|
45,572
|
4,064
|
(3,653
|
)
|
48,735
|
(105,419
|
)
|
|||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES
|
(123,163
|
)
|
21,420
|
1,567
|
45
|
18,373
|
(164,568
|
)
|
||||||||||||||||
CONSOLIDATED NET INCOME (LOSS)
|
112,462
|
24,152
|
2,497
|
(3,698
|
)
|
30,362
|
59,149
|
|||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
575
|
-
|
-
|
-
|
-
|
575
|
||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
111,887
|
$
|
24,152
|
$
|
2,497
|
$
|
(3,698
|
)
|
$
|
30,362
|
$
|
58,574
|
|||||||||||
Adjusted EBITDA2
|
$
|
137,098
|
$
|
66,208
|
$
|
4,549
|
$
|
(1,507
|
)
|
$
|
83,862
|
$
|
(16,014
|
)
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||
(in thousands, unaudited, as reclassified5)
|
||||||||||||||||||||||||
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 EBITDA2
|
$
|
136,405
|
$
|
77,061
|
$
|
9,106
|
$
|
(316
|
)
|
$
|
76,122
|
$
|
(25,568
|
)
|