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
|
|
|
|
RESULTS OF OPERATIONS
|
|||||||||
Three Months Ended March 31,
|
|||||||||
2018
|
2017
|
||||||||
STATEMENT OF OPERATIONS
|
(unaudited)
|
||||||||
(in thousands, except share data)
|
|||||||||
NET REVENUE
|
$
|
99,621
|
$
|
101,289
|
|||||
OPERATING EXPENSES
|
|||||||||
Programming and technical, excluding stock-based compensation
|
32,147
|
31,897
|
|||||||
Selling, general and administrative, excluding stock-based compensation
|
34,977
|
34,455
|
|||||||
Corporate selling, general and administrative, excluding stock-based compensation
|
8,962
|
10,039
|
|||||||
Stock-based compensation
|
1,376
|
133
|
|||||||
Depreciation and amortization
|
8,288
|
8,312
|
|||||||
Impairment of long-lived assets
|
6,556
|
-
|
|||||||
Total operating expenses
|
92,306
|
84,836
|
|||||||
Operating income
|
7,315
|
16,453
|
|||||||
INTEREST INCOME
|
144
|
103
|
|||||||
INTEREST EXPENSE
|
19,281
|
20,346
|
|||||||
GAIN ON RETIREMENT OF DEBT
|
(239
|
)
|
-
|
||||||
OTHER INCOME, net
|
(1,901
|
)
|
(1,321
|
)
|
|||||
Loss before provision for (benefit from) income taxes and noncontrolling interest in income (loss) of subsidiaries
|
(9,682
|
)
|
(2,469
|
)
|
|||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES
|
12,840
|
(112
|
)
|
||||||
CONSOLIDATED NET LOSS
|
(22,522
|
)
|
(2,357
|
)
|
|||||
NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
33
|
(44
|
)
|
||||||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(22,555
|
)
|
$
|
(2,313
|
)
|
|||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
|||||||||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(22,555
|
)
|
$
|
(2,313
|
)
|
|||
Weighted average shares outstanding - basic3
|
46,757,386
|
47,965,189
|
|||||||
Weighted average shares outstanding - diluted4
|
46,757,386
|
47,965,189
|
|||||||
Three Months Ended March 31,
|
|||||||
2018
|
2017
|
||||||
PER SHARE DATA - basic and diluted:
|
(unaudited)
|
(unaudited)
|
|||||
(in thousands, except per share data)
|
|||||||
Consolidated net loss attributable to common stockholders (basic)
|
$
|
(0.48
|
)
|
$
|
(0.05
|
)
|
|
Consolidated net loss attributable to common stockholders (diluted)
|
$
|
(0.48
|
)
|
$
|
(0.05
|
)
|
|
SELECTED OTHER DATA
|
|||||||
Broadcast and digital operating income 1
|
$
|
32,497
|
$
|
34,937
|
|||
Broadcast and digital operating income margin (% of net revenue)
|
32.6
|
%
|
34.5
|
%
|
|||
Broadcast and digital operating income reconciliation:
|
|||||||
Consolidated net loss attributable to common stockholders
|
$
|
(22,555
|
)
|
$
|
(2,313
|
)
|
|
Add back non-broadcast and digital operating income items included in consolidated net loss:
|
|||||||
Interest income
|
(144
|
)
|
(103
|
)
|
|||
Interest expense
|
19,281
|
20,346
|
|||||
Provision for (benefit from) income taxes
|
12,840
|
(112
|
)
|
||||
Corporate selling, general and administrative expenses
|
8,962
|
10,039
|
|||||
Stock-based compensation
|
1,376
|
133
|
|||||
Gain on retirement of debt
|
(239
|
)
|
-
|
||||
Other income, net
|
(1,901
|
)
|
(1,321
|
)
|
|||
Depreciation and amortization
|
8,288
|
8,312
|
|||||
Noncontrolling interest in income (loss) of subsidiaries
|
33
|
(44
|
)
|
||||
Impairment of long-lived assets
|
6,556
|
-
|
|||||
Broadcast and digital operating income
|
$
|
32,497
|
$
|
34,937
|
|||
Adjusted EBITDA2
|
$
|
28,489
|
$
|
27,745
|
|||
Adjusted EBITDA reconciliation:
|
|||||||
Consolidated net loss attributable to common stockholders:
|
$
|
(22,555
|
)
|
$
|
(2,313
|
)
|
|
Interest income
|
(144
|
)
|
(103
|
)
|
|||
Interest expense
|
19,281
|
20,346
|
|||||
Provision for (benefit from) income taxes
|
12,840
|
(112
|
)
|
||||
Depreciation and amortization
|
8,288
|
8,312
|
|||||
EBITDA
|
$
|
17,710
|
$
|
26,130
|
|||
Stock-based compensation
|
1,376
|
133
|
|||||
Gain on retirement of debt
|
(239
|
)
|
-
|
||||
Other income, net
|
(1,901
|
)
|
(1,321
|
)
|
|||
Noncontrolling interest in income (loss) of subsidiaries
|
33
|
(44
|
)
|
||||
Employment Agreement Award, incentive plan award expenses and other compensation
|
1,588
|
1,041
|
|||||
Contingent consideration from acquisition
|
1,530
|
-
|
|||||
Severance-related costs
|
198
|
353
|
|||||
Cost method investment income
|
1,638
|
1,453
|
|||||
Impairment of long-lived assets
|
6,556
|
-
|
|||||
Adjusted EBITDA
|
$
|
28,489
|
$
|
27,745
|
March 31, 2018
|
December 31, 2017
|
|||||
(unaudited)
|
||||||
(in thousands)
|
||||||
SELECTED BALANCE SHEET DATA:
|
||||||
Cash and cash equivalents and restricted cash
|
$
|
44,092
|
$
|
37,811
|
||
Intangible assets, net
|
958,144
|
971,484
|
||||
Total assets
|
1,305,558
|
1,316,755
|
||||
Total debt (including current portion, net of original issue discount and issuance costs)
|
959,521
|
970,666
|
||||
Total liabilities
|
1,277,021
|
1,263,320
|
||||
Total stockholders' equity
|
17,323
|
42,655
|
||||
Redeemable noncontrolling interest
|
11,214
|
10,780
|
||||
March 31, 2018
|
Applicable Interest Rate
|
|||||
(in thousands)
|
||||||
SELECTED LEVERAGE DATA:
|
||||||
2017 Credit Facility, net of original issue discount and issuance costs of approximately $7.8 million (subject to variable rates) (a)
|
$
|
338,727
|
5.88
|
%
|
||
9.25% senior subordinated notes due February 2020, net of original issue discount and issuance costs of approximately $1.1 million (fixed rate)
|
262,884
|
9.25
|
%
|
|||
7.375% senior secured notes due April 2022, net of original issue discount and issuance costs of approximately $4.0 million (fixed rate)
|
346,038
|
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 March 31,
|
|||||||||||||||
|
2018 |
2017
|
$ Change
|
% Change
|
||||||||||||
|
(Unaudited)
|
|||||||||||||||
|
(in thousands)
|
|||||||||||||||
Net Revenue:
|
||||||||||||||||
Radio Advertising
|
$
|
44,622
|
$
|
46,187
|
$
|
(1,565
|
)
|
-3.4
|
%
|
|||||||
Political Advertising
|
200
|
243
|
(43
|
)
|
-17.7
|
%
|
||||||||||
Digital Advertising
|
8,146
|
5,506
|
2,640
|
47.9
|
%
|
|||||||||||
Cable Television Advertising
|
18,936
|
21,140
|
(2,204
|
)
|
-10.4
|
%
|
||||||||||
Cable Television Affiliate Fees
|
27,250
|
27,323
|
(73
|
)
|
-0.3
|
%
|
||||||||||
Event Revenues & Other
|
467
|
890
|
(423
|
)
|
-47.5
|
%
|
||||||||||
Net Revenue (as reported)
|
$
|
99,621
|
$
|
101,289
|
$
|
(1,668
|
)
|
-1.6
|
%
|
Three Months Ended March 31, 2018
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$
|
99,621
|
$
|
39,513
|
$
|
6,520
|
$
|
8,146
|
$
|
46,186
|
$
|
(744
|
)
|
|||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
32,147
|
9,643
|
4,286
|
3,479
|
14,811
|
(72
|
)
|
|||||||||||||||||
Selling, general and administrative
|
34,977
|
17,420
|
1,440
|
6,906
|
9,883
|
(672
|
)
|
|||||||||||||||||
Corporate selling, general and administrative
|
8,962
|
-
|
757
|
1
|
1,969
|
6,235
|
||||||||||||||||||
Stock-based compensation
|
1,376
|
178
|
18
|
59
|
3
|
1,118
|
||||||||||||||||||
Depreciation and amortization
|
8,288
|
870
|
63
|
476
|
6,557
|
322
|
||||||||||||||||||
Impairment of long-lived assets
|
6,556
|
6,556
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total operating expenses
|
92,306
|
34,667
|
6,564
|
10,921
|
33,223
|
6,931
|
||||||||||||||||||
Operating income (loss)
|
7,315
|
4,846
|
(44
|
)
|
(2,775
|
)
|
12,963
|
(7,675
|
)
|
|||||||||||||||
INTEREST INCOME
|
144
|
-
|
-
|
-
|
-
|
144
|
||||||||||||||||||
INTEREST EXPENSE
|
19,281
|
338
|
-
|
-
|
1,919
|
17,024
|
||||||||||||||||||
GAIN ON RETIREMENT OF DEBT
|
(239
|
)
|
-
|
-
|
-
|
-
|
(239
|
)
|
||||||||||||||||
OTHER INCOME, net
|
(1,901
|
)
|
(219
|
)
|
-
|
-
|
-
|
(1,682
|
)
|
|||||||||||||||
(Loss) income before provision for (benefit from) income taxes and noncontrolling interest in income of subsidiaries
|
(9,682
|
)
|
4,727
|
(44
|
)
|
(2,775
|
)
|
11,044
|
(22,634
|
)
|
||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES
|
12,840
|
1,116
|
50
|
(509
|
)
|
2,705
|
9,478
|
|||||||||||||||||
CONSOLIDATED NET (LOSS) INCOME
|
(22,522
|
)
|
3,611
|
(94
|
)
|
(2,266
|
)
|
8,339
|
(32,112
|
)
|
||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
33
|
-
|
-
|
-
|
-
|
33
|
||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(22,555
|
)
|
$
|
3,611
|
$
|
(94
|
)
|
$
|
(2,266
|
)
|
$
|
8,339
|
$
|
(32,145
|
)
|
||||||||
Adjusted EBITDA2
|
$
|
28,489
|
$
|
12,605
|
$
|
37
|
$
|
(696
|
)
|
$
|
19,920
|
$
|
(3,377
|
)
|
Three Months Ended March 31, 2017
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$
|
101,289
|
$
|
39,737
|
$
|
7,663
|
$
|
5,506
|
$
|
48,554
|
$
|
(171
|
)
|
|||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
31,897
|
7,917
|
5,194
|
2,603
|
16,191
|
(8
|
)
|
|||||||||||||||||
Selling, general and administrative
|
34,455
|
18,336
|
1,497
|
4,041
|
10,685
|
(104
|
)
|
|||||||||||||||||
Corporate selling, general and administrative
|
10,039
|
-
|
1,224
|
-
|
2,311
|
6,504
|
||||||||||||||||||
Stock-based compensation
|
133
|
64
|
-
|
-
|
-
|
69
|
||||||||||||||||||
Depreciation and amortization
|
8,312
|
957
|
54
|
341
|
6,561
|
399
|
||||||||||||||||||
Total operating expenses
|
84,836
|
27,274
|
7,969
|
6,985
|
35,748
|
6,860
|
||||||||||||||||||
Operating income (loss)
|
16,453
|
12,463
|
(306
|
)
|
(1,479
|
)
|
12,806
|
(7,031
|
)
|
|||||||||||||||
INTEREST INCOME
|
103
|
-
|
-
|
-
|
-
|
103
|
||||||||||||||||||
INTEREST EXPENSE
|
20,346
|
337
|
-
|
-
|
1,919
|
18,090
|
||||||||||||||||||
OTHER INCOME, net
|
(1,321
|
)
|
(25
|
)
|
-
|
-
|
-
|
(1,296
|
)
|
|||||||||||||||
(Loss) income before (benefit from) provision for income taxes and noncontrolling interest in loss of subsidiaries
|
(2,469
|
)
|
12,151
|
(306
|
)
|
(1,479
|
)
|
10,887
|
(23,722
|
)
|
||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES
|
(112
|
)
|
4,661
|
(122
|
)
|
22
|
4,225
|
(8,898
|
)
|
|||||||||||||||
CONSOLIDATED NET (LOSS) INCOME
|
(2,357
|
)
|
7,490
|
(184
|
)
|
(1,501
|
)
|
6,662
|
(14,824
|
)
|
||||||||||||||
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
(44
|
)
|
-
|
-
|
-
|
-
|
(44
|
)
|
||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(2,313
|
)
|
$
|
7,490
|
$
|
(184
|
)
|
$
|
(1,501
|
)
|
$
|
6,662
|
$
|
(14,780
|
)
|
||||||||
Adjusted EBITDA2
|
$
|
27,745
|
$
|
13,748
|
$
|
(211
|
)
|
$
|
(1,132
|
)
|
$
|
19,394
|
$
|
(4,054
|
)
|