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 May 09, 2019: Urban One, Inc. Reports First Quarter Results.
|
RESULTS OF OPERATIONS
|
||||||||||
Three Months Ended March 31,
|
||||||||||
2019
|
2018
|
|||||||||
STATEMENT OF OPERATIONS
|
(unaudited)
|
|||||||||
(in thousands, except share data)
|
||||||||||
NET REVENUE
|
$
|
98,449
|
$
|
99,621
|
||||||
OPERATING EXPENSES
|
||||||||||
Programming and technical, excluding stock-based compensation
|
30,930
|
32,147
|
||||||||
Selling, general and administrative, excluding stock-based compensation
|
33,028
|
34,977
|
||||||||
Corporate selling, general and administrative, excluding stock-based compensation
|
9,589
|
8,962
|
||||||||
Stock-based compensation
|
511
|
1,376
|
||||||||
Depreciation and amortization
|
8,274
|
8,288
|
||||||||
Impairment of long-lived assets
|
-
|
6,556
|
||||||||
Total operating expenses
|
82,332
|
92,306
|
||||||||
Operating income
|
16,117
|
7,315
|
||||||||
INTEREST INCOME
|
23
|
144
|
||||||||
INTEREST EXPENSE
|
22,151
|
19,281
|
||||||||
GAIN ON RETIREMENT OF DEBT
|
-
|
(239
|
)
|
|||||||
OTHER INCOME, net
|
(1,721
|
)
|
(1,901
|
)
|
||||||
Loss before provision for income taxes and noncontrolling interest in income of subsidiaries
|
(4,290
|
)
|
(9,682
|
)
|
||||||
PROVISION FOR INCOME TAXES
|
2,248
|
12,840
|
||||||||
CONSOLIDATED NET LOSS
|
(6,538
|
)
|
(22,522
|
)
|
||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
125
|
33
|
||||||||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(6,663
|
)
|
$
|
(22,555
|
)
|
||||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
||||||||||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(6,663
|
)
|
$
|
(22,555
|
)
|
||||
Weighted average shares outstanding - basic3
|
45,001,767
|
46,757,386
|
||||||||
Weighted average shares outstanding - diluted4
|
45,001,767
|
46,757,386
|
Three Months Ended March 31,
|
||||||||
2019
|
2018
|
|||||||
PER SHARE DATA - basic and diluted:
|
(unaudited)
|
(unaudited)
|
||||||
(in thousands, except per share data)
|
||||||||
Consolidated net loss attributable to common stockholders (basic)
|
$
|
(0.15
|
)
|
$
|
(0.48
|
)
|
||
Consolidated net loss attributable to common stockholders (diluted)
|
$
|
(0.15
|
)
|
$
|
(0.48
|
)
|
||
SELECTED OTHER DATA
|
||||||||
Broadcast and digital operating income 1
|
$
|
34,491
|
$
|
32,497
|
||||
Broadcast and digital operating income margin (% of net revenue)
|
35.0
|
%
|
32.6
|
%
|
||||
Broadcast and digital operating income reconciliation:
|
||||||||
Consolidated net loss attributable to common stockholders
|
$
|
(6,663
|
)
|
$
|
(22,555
|
)
|
||
Add back non-broadcast and digital operating income items included in consolidated net loss:
|
||||||||
Interest income
|
(23
|
)
|
(144
|
)
|
||||
Interest expense
|
22,151
|
19,281
|
||||||
Provision for income taxes
|
2,248
|
12,840
|
||||||
Corporate selling, general and administrative expenses
|
9,589
|
8,962
|
||||||
Stock-based compensation
|
511
|
1,376
|
||||||
Gain on retirement of debt
|
-
|
(239
|
)
|
|||||
Other income, net
|
(1,721
|
)
|
(1,901
|
)
|
||||
Depreciation and amortization
|
8,274
|
8,288
|
||||||
Noncontrolling interest in income of subsidiaries
|
125
|
33
|
||||||
Impairment of long-lived assets
|
-
|
6,556
|
||||||
Broadcast and digital operating income
|
$
|
34,491
|
$
|
32,497
|
||||
Adjusted EBITDA2
|
$
|
29,037
|
$
|
28,489
|
||||
Adjusted EBITDA reconciliation:
|
||||||||
Consolidated net loss attributable to common stockholders:
|
$
|
(6,663
|
)
|
$
|
(22,555
|
)
|
||
Interest income
|
(23
|
)
|
(144
|
)
|
||||
Interest expense
|
22,151
|
19,281
|
||||||
Provision for income taxes
|
2,248
|
12,840
|
||||||
Depreciation and amortization
|
8,274
|
8,288
|
||||||
EBITDA
|
$
|
25,987
|
$
|
17,710
|
||||
Stock-based compensation
|
511
|
1,376
|
||||||
Gain on retirement of debt
|
-
|
(239
|
)
|
|||||
Other income, net
|
(1,721
|
)
|
(1,901
|
)
|
||||
Noncontrolling interest in income of subsidiaries
|
125
|
33
|
||||||
Employment Agreement Award, incentive plan award expenses and other compensation
|
1,909
|
1,588
|
||||||
Contingent consideration from acquisition
|
77
|
1,530
|
||||||
Severance-related costs
|
420
|
198
|
||||||
Cost method investment income from MGM National Harbor
|
1,729
|
1,638
|
||||||
Impairment of long-lived assets
|
-
|
6,556
|
||||||
Adjusted EBITDA
|
$
|
29,037
|
$
|
28,489
|
March 31, 2019
|
December 31, 2018
|
|||||
(unaudited)
|
||||||
(in thousands)
|
||||||
SELECTED BALANCE SHEET DATA:
|
||||||
Cash and cash equivalents and restricted cash
|
$
|
6,445
|
$
|
15,890
|
||
Intangible assets, net
|
909,840
|
916,824
|
||||
Total assets
|
1,265,217
|
1,237,409
|
||||
Total debt (including current portion, net of original issue discount and issuance costs)
|
891,572
|
912,463
|
||||
Total liabilities
|
1,077,319
|
1,048,477
|
||||
Total stockholders' equity
|
177,497
|
178,700
|
||||
Redeemable noncontrolling interest
|
10,401
|
10,232
|
||||
March 31, 2019
|
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)
|
$
|
316,677
|
6.50
|
%
|
||
7.375% senior secured notes due April 2022, net of original issue discount and issuance costs of approximately $3.3 million (fixed rate)
|
346,896
|
7.375
|
%
|
|||
2018 Credit Facility, net of original issue discount and issuance costs of approximately $4.7 million (fixed rate)
|
176,976
|
12.875
|
%
|
|||
MGM National Harbor Loan, net of original issue discount and issuance costs of approximately $2.7 million (fixed rate)
|
48,023
|
11.00
|
%
|
|||
Asset-backed credit facility (subject to variable rates) (a)
|
3,000
|
6.00
|
%
|
(a)
|
Subject to variable Libor or Prime plus a spread that is incorporated into the applicable interest rate set forth above.
|
|
Three Months Ended March 31,
|
|||||||||||||||
|
2019
|
2018
|
$ Change
|
% Change
|
||||||||||||
|
(Unaudited)
|
|||||||||||||||
|
(in thousands)
|
|||||||||||||||
Net Revenue:
|
||||||||||||||||
Radio Advertising
|
$
|
42,439
|
$
|
44,622
|
$
|
(2,183
|
)
|
-4.9
|
%
|
|||||||
Political Advertising
|
123
|
200
|
(77
|
)
|
-38.5
|
%
|
||||||||||
Digital Advertising
|
7,437
|
8,146
|
(709
|
)
|
-8.7
|
%
|
||||||||||
Cable Television Advertising
|
20,193
|
18,936
|
1,257
|
6.6
|
%
|
|||||||||||
Cable Television Affiliate Fees
|
27,475
|
27,250
|
225
|
0.8
|
%
|
|||||||||||
Event Revenues & Other
|
782
|
467
|
315
|
67.5
|
%
|
|||||||||||
Net Revenue (as reported)
|
$
|
98,449
|
$
|
99,621
|
$
|
(1,172
|
)
|
-1.2
|
%
|
Three Months Ended March 31, 2019
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Corporate/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Digital
|
Television
|
Eliminations
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$
|
98,449
|
$
|
36,749
|
$
|
6,973
|
$
|
7,437
|
$
|
47,823
|
$
|
(533
|
)
|
|||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
30,930
|
9,696
|
4,064
|
2,897
|
14,749
|
(476
|
)
|
|||||||||||||||||
Selling, general and administrative
|
33,028
|
17,096
|
1,539
|
4,631
|
9,813
|
(51
|
)
|
|||||||||||||||||
Corporate selling, general and administrative
|
9,589
|
-
|
735
|
1
|
1,408
|
7,445
|
||||||||||||||||||
Stock-based compensation
|
511
|
95
|
14
|
16
|
6
|
380
|
||||||||||||||||||
Depreciation and amortization
|
8,274
|
869
|
59
|
461
|
6,575
|
310
|
||||||||||||||||||
Total operating expenses
|
82,332
|
27,756
|
6,411
|
8,006
|
32,551
|
7,608
|
||||||||||||||||||
Operating income (loss)
|
16,117
|
8,993
|
562
|
(569
|
)
|
15,272
|
(8,141
|
)
|
||||||||||||||||
INTEREST INCOME
|
23
|
-
|
-
|
-
|
-
|
23
|
||||||||||||||||||
INTEREST EXPENSE
|
22,151
|
1,194
|
77
|
71
|
2,117
|
18,692
|
||||||||||||||||||
OTHER INCOME, net
|
(1,721
|
)
|
2
|
-
|
-
|
-
|
(1,723
|
)
|
||||||||||||||||
(Loss) income before provision for (benefit from) income taxes and noncontrolling interest in income of subsidiaries
|
(4,290
|
)
|
7,797
|
485
|
(640
|
)
|
13,155
|
(25,087
|
)
|
|||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES
|
2,248
|
1,993
|
113
|
2
|
3,298
|
(3,158
|
)
|
|||||||||||||||||
CONSOLIDATED NET (LOSS) INCOME
|
(6,538
|
)
|
5,804
|
372
|
(642
|
)
|
9,857
|
(21,929
|
)
|
|||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
125
|
-
|
-
|
-
|
-
|
125
|
||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(6,663
|
)
|
$
|
5,804
|
$
|
372
|
$
|
(642
|
)
|
$
|
9,857
|
$
|
(22,054
|
)
|
|||||||||
Adjusted EBITDA2
|
$
|
29,037
|
$
|
10,124
|
$
|
653
|
$
|
170
|
$
|
21,868
|
$
|
(3,778
|
)
|
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
|
)
|