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 06, 2019: Urban One, Inc. Reports Fourth Quarter Results.
|
RESULTS OF OPERATIONS
|
||||||||||||
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||
STATEMENT OF OPERATIONS
|
(unaudited)
|
(unaudited)
|
||||||||||
(in thousands, except share data)
|
(in thousands, except share data)
|
|||||||||||
NET REVENUE
|
$
|
113,541
|
$
|
109,036
|
$
|
439,098
|
$
|
440,041
|
||||
OPERATING EXPENSES
|
||||||||||||
Programming and technical, excluding stock-based compensation
|
31,842
|
30,619
|
125,316
|
130,417
|
||||||||
Selling, general and administrative, excluding stock-based compensation
|
37,136
|
34,096
|
148,967
|
147,923
|
||||||||
Corporate selling, general and administrative, excluding stock-based compensation
|
11,056
|
12,525
|
32,019
|
41,171
|
||||||||
Stock-based compensation
|
1,076
|
2,701
|
4,711
|
4,647
|
||||||||
Depreciation and amortization
|
8,320
|
8,468
|
33,189
|
34,016
|
||||||||
Impairment of long-lived assets
|
14,700
|
-
|
21,256
|
29,148
|
||||||||
Total operating expenses
|
104,130
|
88,409
|
365,458
|
387,322
|
||||||||
Operating income
|
9,411
|
20,627
|
73,640
|
52,719
|
||||||||
INTEREST INCOME
|
46
|
40
|
240
|
200
|
||||||||
INTEREST EXPENSE
|
19,244
|
19,273
|
76,667
|
79,420
|
||||||||
GAIN ON SALE-LEASEBACK
|
-
|
-
|
-
|
(14,411
|
)
|
|||||||
LOSS (GAIN) ON RETIREMENT OF DEBT
|
2,794
|
(1,174
|
)
|
1,809
|
5,219
|
|||||||
OTHER INCOME, net
|
(2,152
|
)
|
(1,863
|
)
|
(8,002
|
)
|
(6,608
|
)
|
||||
(Loss) income before benefit from income taxes and noncontrolling interest in income of subsidiaries
|
(10,429
|
)
|
4,431
|
3,406
|
(10,701
|
)
|
||||||
BENEFIT FROM INCOME TAXES
|
(127,844
|
)
|
(117,196
|
)
|
(138,758
|
)
|
(123,163
|
)
|
||||
CONSOLIDATED NET INCOME
|
117,415
|
121,627
|
142,164
|
112,462
|
||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
493
|
343
|
1,163
|
575
|
||||||||
CONSOLIDATED NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
116,922
|
$
|
121,284
|
$
|
141,001
|
$
|
111,887
|
||||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
||||||||||||
CONSOLIDATED NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
116,922
|
$
|
121,284
|
$
|
141,001
|
$
|
111,887
|
||||
Weighted average shares outstanding - basic3
|
44,663,033
|
46,198,362
|
45,647,696
|
47,169,682
|
||||||||
Weighted average shares outstanding - diluted4
|
46,874,741
|
48,527,664
|
48,000,957
|
49,632,884
|
Three Months Ended December 31,
|
Year Ended December 31,
|
||||||||||||||
2018
|
2017
|
2018
|
2017
|
||||||||||||
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 attributable to common stockholders (basic)
|
$
|
2.62
|
$
|
2.63
|
$
|
3.09
|
$
|
2.37
|
|||||||
Consolidated net income attributable to common stockholders (diluted)
|
$
|
2.49
|
$
|
2.50
|
$
|
2.94
|
$
|
2.25
|
|||||||
SELECTED OTHER DATA
|
|||||||||||||||
Broadcast and digital operating income 1
|
$
|
44,563
|
$
|
44,321
|
$
|
164,815
|
$
|
161,701
|
|||||||
Broadcast and digital operating income margin (% of net revenue)
|
39.2
|
%
|
40.6
|
%
|
37.5
|
%
|
36.7
|
%
|
|||||||
Broadcast and digital operating income reconciliation:
|
|||||||||||||||
Consolidated net income attributable to common
stockholders
|
$
|
116,922
|
$
|
121,284
|
$
|
141,001
|
$
|
111,887
|
|||||||
Add back non-broadcast and digital operating income items
included in consolidated net income:
|
|||||||||||||||
Interest income
|
(46
|
)
|
(40
|
)
|
(240
|
)
|
(200
|
)
|
|||||||
Interest expense
|
19,244
|
19,273
|
76,667
|
79,420
|
|||||||||||
Benefit from income taxes
|
(127,844
|
)
|
(117,196
|
)
|
(138,758
|
)
|
(123,163
|
)
|
|||||||
Corporate selling, general and administrative expenses
|
11,056
|
12,525
|
32,019
|
41,171
|
|||||||||||
Stock-based compensation
|
1,076
|
2,701
|
4,711
|
4,647
|
|||||||||||
Gain on sale-leaseback
|
-
|
-
|
-
|
(14,411
|
)
|
||||||||||
Loss (gain) on retirement of debt
|
2,794
|
(1,174
|
)
|
1,809
|
5,219
|
||||||||||
Other income, net
|
(2,152
|
)
|
(1,863
|
)
|
(8,002
|
)
|
(6,608
|
)
|
|||||||
Depreciation and amortization
|
8,320
|
8,468
|
33,189
|
34,016
|
|||||||||||
Noncontrolling interest in income of subsidiaries
|
493
|
343
|
1,163
|
575
|
|||||||||||
Impairment of long-lived assets
|
14,700
|
-
|
21,256
|
29,148
|
|||||||||||
Broadcast and digital operating income
|
$
|
44,563
|
$
|
44,321
|
$
|
164,815
|
$
|
161,701
|
|||||||
Adjusted EBITDA2
|
$
|
35,335
|
$
|
38,744
|
$
|
140,622
|
$
|
137,098
|
|||||||
Adjusted EBITDA reconciliation:
|
|||||||||||||||
Consolidated net income attributable to common
stockholders:
|
$
|
116,922
|
$
|
121,284
|
$
|
141,001
|
$
|
111,887
|
|||||||
Interest income
|
(46
|
)
|
(40
|
)
|
(240
|
)
|
(200
|
)
|
|||||||
Interest expense
|
19,244
|
19,273
|
76,667
|
79,420
|
|||||||||||
Benefit from income taxes
|
(127,844
|
)
|
(117,196
|
)
|
(138,758
|
)
|
(123,163
|
)
|
|||||||
Depreciation and amortization
|
8,320
|
8,468
|
33,189
|
34,016
|
|||||||||||
EBITDA
|
$
|
16,596
|
$
|
31,789
|
$
|
111,859
|
$
|
101,960
|
|||||||
Stock-based compensation
|
1,076
|
2,701
|
4,711
|
4,647
|
|||||||||||
Gain on sale-leaseback
|
-
|
-
|
-
|
(14,411
|
)
|
||||||||||
Loss (gain) on retirement of debt
|
2,794
|
(1,174
|
)
|
1,809
|
5,219
|
||||||||||
Other income, net
|
(2,152
|
)
|
(1,863
|
)
|
(8,002
|
)
|
(6,608
|
)
|
|||||||
Noncontrolling interest in income of subsidiaries
|
493
|
343
|
1,163
|
575
|
|||||||||||
Employment Agreement Award, incentive plan award
expenses and other compensation
|
(1,173
|
)
|
5,210
|
(3,654
|
)
|
9,084
|
|||||||||
Contingent consideration from acquisition
|
684
|
(226
|
)
|
2,399
|
(226
|
)
|
|||||||||
Severance-related costs
|
411
|
373
|
2,032
|
1,629
|
|||||||||||
Cost method investment income from
MGM National Harbor
|
1,906
|
1,591
|
7,049
|
6,081
|
|||||||||||
Impairment of long-lived assets
|
14,700
|
-
|
21,256
|
29,148
|
|||||||||||
Adjusted EBITDA
|
$
|
35,335
|
$
|
38,744
|
$
|
140,622
|
$
|
137,098
|
December 31, 2018
|
December 31, 2017
|
|||||
(unaudited)
|
||||||
(in thousands)
|
||||||
SELECTED BALANCE SHEET DATA:
|
||||||
Cash and cash equivalents and restricted cash
|
$
|
15,890
|
$
|
37,811
|
||
Intangible assets, net
|
916,824
|
971,484
|
||||
Total assets
|
1,237,409
|
1,316,755
|
||||
Total debt (including current portion, net of original issue discount and issuance costs)
|
912,463
|
970,666
|
||||
Total liabilities
|
1,048,477
|
1,263,320
|
||||
Total stockholders' equity
|
178,700
|
42,655
|
||||
Redeemable noncontrolling interest
|
10,232
|
10,780
|
||||
December 31, 2018
|
Applicable Interest Rate
|
|||||
(in thousands)
|
||||||
SELECTED LEVERAGE DATA:
|
||||||
2017 Credit Facility, net of original issue discount and issuance costs of approximately $6.8 million (subject to variable rates) (a)
|
$
|
317,154
|
6.53
|
%
|
||
9.25% senior subordinated notes due February 2020, net of original issue discount and issuance costs of $0 (fixed rate) (b)
|
2,037
|
9.25
|
%
|
|||
7.375% senior secured notes due April 2022, net of original issue discount and issuance costs of approximately $3.3 million (fixed rate)
|
346,675
|
7.375
|
%
|
|||
Comcast Note due April 2019 (fixed rate) (b)
|
11,872
|
10.47
|
%
|
|||
2018 Credit Facility, net of original issue discount and issuance costs of approximately $4.7 million (fixed rate)
|
187,314
|
12.875
|
%
|
|||
MGM National Harbor Loan, net of original issue discount and issuance costs of approximately $2.7 million (fixed rate)
|
47,411
|
11.00
|
%
|
(a)
|
Subject to variable Libor plus a spread that is incorporated into the applicable interest rate set forth above.
|
(b)
|
On February 15, 2019, the remaining 2020 Notes were redeemed and the Comcast Note was paid in full and retired.
|
|
Three Months Ended December 31,
|
|||||||||||||||
|
2018
|
2017
|
$ Change
|
% Change
|
||||||||||||
|
(Unaudited)
|
|||||||||||||||
|
(in thousands)
|
|||||||||||||||
Net Revenue:
|
||||||||||||||||
Radio Advertising
|
$
|
53,238
|
$
|
51,330
|
$
|
1,908
|
3.7
|
%
|
||||||||
Political Advertising
|
4,268
|
835
|
3,433
|
411.1
|
%
|
|||||||||||
Digital Advertising
|
8,071
|
10,382
|
(2,311
|
)
|
-22.3
|
%
|
||||||||||
Cable Television Advertising
|
20,218
|
18,502
|
1,716
|
9.3
|
%
|
|||||||||||
Cable Television Affiliate Fees
|
25,764
|
26,289
|
(525
|
)
|
-2.0
|
%
|
||||||||||
Event Revenues & Other
|
1,982
|
1,698
|
284
|
16.7
|
%
|
|||||||||||
Net Revenue (as reported)
|
$
|
113,541
|
$
|
109,036
|
$
|
4,505
|
4.1
|
%
|
Three Months Ended December 31, 2018
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$
|
113,541
|
$
|
50,841
|
$
|
9,264
|
$
|
8,123
|
$
|
45,883
|
$
|
(570
|
)
|
|||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
31,842
|
10,327
|
4,493
|
3,033
|
14,092
|
(103
|
)
|
|||||||||||||||||
Selling, general and administrative
|
37,136
|
21,376
|
743
|
5,723
|
9,762
|
(468
|
)
|
|||||||||||||||||
Corporate selling, general and administrative
|
11,056
|
-
|
1,117
|
-
|
3,177
|
6,762
|
||||||||||||||||||
Stock-based compensation
|
1,076
|
136
|
11
|
31
|
1
|
897
|
||||||||||||||||||
Depreciation and amortization
|
8,320
|
894
|
61
|
472
|
6,569
|
324
|
||||||||||||||||||
Impairment of long-lived assets
|
14,700
|
14,700
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total operating expenses
|
104,130
|
47,433
|
6,425
|
9,259
|
33,601
|
7,412
|
||||||||||||||||||
Operating income (loss)
|
9,411
|
3,408
|
2,839
|
(1,136
|
)
|
12,282
|
(7,982
|
)
|
||||||||||||||||
INTEREST INCOME
|
46
|
-
|
-
|
-
|
-
|
46
|
||||||||||||||||||
INTEREST EXPENSE
|
19,244
|
338
|
-
|
-
|
1,919
|
16,987
|
||||||||||||||||||
LOSS ON RETIREMENT OF DEBT
|
2,794
|
-
|
-
|
-
|
-
|
2,794
|
||||||||||||||||||
OTHER INCOME, net
|
(2,152
|
)
|
(233
|
)
|
-
|
-
|
-
|
(1,919
|
)
|
|||||||||||||||
(Loss) income before (benefit from) provision for income taxes and noncontrolling interest in income of subsidiaries
|
(10,429
|
)
|
3,303
|
2,839
|
(1,136
|
)
|
10,363
|
(25,798
|
)
|
|||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES
|
(127,844
|
)
|
4,811
|
681
|
643
|
2,144
|
(136,123
|
)
|
||||||||||||||||
CONSOLIDATED NET INCOME (LOSS)
|
117,415
|
(1,508
|
)
|
2,158
|
(1,779
|
)
|
8,219
|
110,325
|
||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
493
|
-
|
-
|
-
|
-
|
493
|
||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
116,922
|
$
|
(1,508
|
)
|
$
|
2,158
|
$
|
(1,779
|
)
|
$
|
8,219
|
$
|
109,832
|
||||||||||
Adjusted EBITDA2
|
$
|
35,335
|
$
|
19,398
|
$
|
2,911
|
$
|
142
|
$
|
19,116
|
$
|
(6,232
|
)
|
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
|
)
|
Year Ended December 31, 2018
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$
|
439,098
|
$
|
182,765
|
$
|
42,984
|
$
|
31,577
|
$
|
184,298
|
$
|
(2,526
|
)
|
|||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
125,316
|
40,165
|
17,294
|
13,289
|
55,054
|
(486
|
)
|
|||||||||||||||||
Selling, general and administrative
|
148,967
|
76,648
|
15,205
|
24,208
|
34,963
|
(2,057
|
)
|
|||||||||||||||||
Corporate selling, general and administrative
|
32,019
|
-
|
3,512
|
6
|
9,076
|
19,425
|
||||||||||||||||||
Stock-based compensation
|
4,711
|
614
|
53
|
114
|
11
|
3,919
|
||||||||||||||||||
Depreciation and amortization
|
33,189
|
3,484
|
250
|
1,907
|
26,259
|
1,289
|
||||||||||||||||||
Impairment of long-lived assets
|
21,256
|
21,256
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total operating expenses
|
365,458
|
142,167
|
36,314
|
39,524
|
125,363
|
22,090
|
||||||||||||||||||
Operating income (loss)
|
73,640
|
40,598
|
6,670
|
(7,947
|
)
|
58,935
|
(24,616
|
)
|
||||||||||||||||
INTEREST INCOME
|
240
|
-
|
-
|
-
|
-
|
240
|
||||||||||||||||||
INTEREST EXPENSE
|
76,667
|
1,363
|
-
|
-
|
7,676
|
67,628
|
||||||||||||||||||
LOSS ON RETIREMENT OF DEBT
|
1,809
|
-
|
-
|
-
|
-
|
1,809
|
||||||||||||||||||
OTHER INCOME, net
|
(8,002
|
)
|
(876
|
)
|
-
|
-
|
(2
|
)
|
(7,124
|
)
|
||||||||||||||
Income (loss) before (benefit from) provision for income taxes and noncontrolling interest in income of subsidiaries
|
3,406
|
40,111
|
6,670
|
(7,947
|
)
|
51,261
|
(86,689
|
)
|
||||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES
|
(138,758
|
)
|
13,561
|
1,622
|
13
|
12,285
|
(166,239
|
)
|
||||||||||||||||
CONSOLIDATED NET INCOME (LOSS)
|
142,164
|
26,550
|
5,048
|
(7,960
|
)
|
38,976
|
79,550
|
|||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
1,163
|
-
|
-
|
-
|
-
|
1,163
|
||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
141,001
|
$
|
26,550
|
$
|
5,048
|
$
|
(7,960
|
)
|
$
|
38,976
|
$
|
78,387
|
|||||||||||
Adjusted EBITDA2
|
$
|
140,622
|
$
|
66,679
|
$
|
6,986
|
$
|
(3,101
|
)
|
$
|
86,975
|
$
|
(16,917
|
)
|
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
|
)
|