Radio One, Inc. Reports First Quarter Results
RESULTS OF OPERATIONS |
|||||
Three Months Ended March 31, |
|||||
2014 |
2013 |
||||
(as adjusted)2 |
|||||
STATEMENT OF OPERATIONS |
(unaudited) |
||||
(in thousands, except share data) |
|||||
NET REVENUE |
$ 111,072 |
$ 99,112 |
|||
OPERATING EXPENSES |
|||||
Programming and technical, excluding stock-based compensation |
35,272 |
30,521 |
|||
Selling, general and administrative, excluding stock-based compensation |
40,613 |
32,724 |
|||
Corporate selling, general and administrative, excluding stock-based compensation |
10,041 |
9,448 |
|||
Stock-based compensation |
45 |
43 |
|||
Depreciation and amortization |
9,270 |
9,551 |
|||
Impairment of long-lived assets |
- |
1,370 |
|||
Total operating expenses |
95,241 |
83,657 |
|||
Operating income |
15,831 |
15,455 |
|||
INTEREST INCOME |
53 |
40 |
|||
INTEREST EXPENSE |
21,863 |
22,159 |
|||
LOSS ON RETIREMENT OF DEBT |
5,679 |
- |
|||
OTHER EXPENSE (INCOME), net |
66 |
(40) |
|||
Loss before provision for income taxes, noncontrolling interest in income of subsidiaries and income from discontinued operations |
(11,724) |
(6,624) |
|||
PROVISION FOR INCOME TAXES |
8,578 |
6,681 |
|||
Net loss from continuing operations |
(20,302) |
(13,305) |
|||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
890 |
|||
CONSOLIDATED NET LOSS |
(20,302) |
(12,415) |
|||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
4,881 |
5,691 |
|||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (25,183) |
$ (18,106) |
|||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
|||||
NET LOSS FROM CONTINUING OPERATIONS |
$ (25,183) |
$ (18,996) |
|||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
890 |
|||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (25,183) |
$ (18,106) |
|||
Weighted average shares outstanding - basic3 |
47,441,175 |
49,861,964 |
|||
Weighted average shares outstanding - diluted4 |
47,441,175 |
49,861,964 |
|||
Three Months Ended March 31, |
||||
2014 |
2013 |
|||
(as adjusted)2 |
||||
PER SHARE DATA - basic and diluted: |
(unaudited) |
|||
(in thousands, except per share data) |
||||
Net loss from continuing operations (basic) |
$ (0.53) |
$ (0.38) |
||
Income from discontinued operations, net of tax (basic) |
0.00 |
0.02 |
||
Consolidated net loss attributable to common stockholders (basic) |
$ (0.53) |
$ (0.36) |
||
Net loss from continuing operations (diluted) |
$ (0.53) |
$ (0.38) |
||
Income from discontinued operations, net of tax (diluted) |
0.00 |
0.02 |
||
Consolidated net loss attributable to common stockholders (diluted) |
$ (0.53) |
$ (0.36) |
||
SELECTED OTHER DATA |
||||
Station operating income 1 |
$ 35,187 |
$ 35,867 |
||
Station operating income margin (% of net revenue) |
31.7% |
36.2% |
||
Station operating income reconciliation: |
||||
Consolidated net loss attributable to common stockholders |
$ (25,183) |
$ (18,106) |
||
Add back non-station operating income items included in consolidated net loss: |
||||
Interest income |
(53) |
(40) |
||
Interest expense |
21,863 |
22,159 |
||
Provision for income taxes |
8,578 |
6,681 |
||
Corporate selling, general and administrative expenses |
10,041 |
9,448 |
||
Stock-based compensation |
45 |
43 |
||
Loss on retirement of debt |
5,679 |
- |
||
Other expense (income), net |
66 |
(40) |
||
Depreciation and amortization |
9,270 |
9,551 |
||
Noncontrolling interest in income of subsidiaries |
4,881 |
5,691 |
||
Impairment of long-lived assets |
- |
1,370 |
||
Income from discontinued operations, net of tax |
- |
(890) |
||
Station operating income |
$ 35,187 |
$ 35,867 |
||
Adjusted EBITDA5 |
$ 25,146 |
$ 26,419 |
||
Adjusted EBITDA reconciliation: |
||||
Consolidated net loss attributable to common stockholders |
$ (25,183) |
$ (18,106) |
||
Interest income |
(53) |
(40) |
||
Interest expense |
21,863 |
22,159 |
||
Provision for income taxes |
8,578 |
6,681 |
||
Depreciation and amortization |
9,270 |
9,551 |
||
EBITDA |
$ 14,475 |
$ 20,245 |
||
Stock-based compensation |
45 |
43 |
||
Loss on retirement of debt |
5,679 |
- |
||
Other expense (income), net |
66 |
(40) |
||
Noncontrolling interest in income of subsidiaries |
4,881 |
5,691 |
||
Impairment of long-lived assets |
- |
1,370 |
||
Income from discontinued operations, net of tax |
- |
(890) |
||
Adjusted EBITDA |
$ 25,146 |
$ 26,419 |
March 31, 2014 |
December 31, 2013 |
|||||
(unaudited) |
||||||
(in thousands) |
||||||
SELECTED BALANCE SHEET DATA: |
||||||
Cash and cash equivalents |
$ 45,804 |
$ 56,676 |
||||
Intangible assets, net |
1,146,962 |
1,147,017 |
||||
Total assets |
1,406,494 |
1,414,355 |
||||
Total debt (including current portion) |
823,036 |
815,635 |
||||
Total liabilities |
1,133,066 |
1,117,381 |
||||
Total equity |
261,973 |
284,975 |
||||
Redeemable noncontrolling interest |
11,455 |
11,999 |
||||
Noncontrolling interest |
208,488 |
207,026 |
||||
Current Amount Outstanding |
Applicable Interest Rate |
|||||
(in thousands) |
||||||
SELECTED LEVERAGE DATA: |
||||||
Senior bank term debt, net of original issue discount of approximately $3.5 million (subject to variable rates) (a) |
$ 369,036 |
7.50% |
||||
9.25% senior subordinated notes due February 2020 (fixed rate) |
335,000 |
9.25% |
||||
10% Senior Secured TV One Notes due March 2016 (fixed rate) |
119,000 |
10.00% |
||||
(a) Subject to variable Libor plus a spread currently at 7.50% and incorporated into the applicable interest rate set forth above. |
Cautionary Note Regarding Forward-Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements represent management's current expectations and are based upon information available to
Net revenue increased to approximately
Operating expenses, excluding depreciation and amortization, stock-based compensation and impairment of long-lived assets, increased to approximately
Depreciation and amortization expense decreased to approximately
Impairment of long-lived assets for the three months ended
Interest expense decreased to approximately
The loss on retirement of debt of approximately
The provision for income taxes for the quarter ended
The decrease in noncontrolling interests in income of subsidiaries is due primarily to lower net income generated by TV One during the three months ended
Other pertinent financial information includes capital expenditures of approximately
Supplemental Financial Information:
For comparative purposes, the following more detailed, unaudited statements of operations for the three months ended
Three Months Ended March 31, 2014 |
|||||||||||||||||
(in thousands, unaudited) |
|||||||||||||||||
Corporate/ |
|||||||||||||||||
Radio |
Reach |
Cable |
Eliminations/ |
||||||||||||||
Consolidated |
Broadcasting |
Media |
Internet |
Television |
Other |
||||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||||
NET REVENUE |
$ |
111,072 |
$ |
49,636 |
$ |
16,716 |
$ |
6,444 |
$ |
39,693 |
$ |
(1,417) |
|||||
OPERATING EXPENSES: |
|||||||||||||||||
Programming and technical |
35,272 |
10,668 |
8,001 |
2,364 |
15,527 |
(1,288) |
|||||||||||
Selling, general and administrative |
40,613 |
21,261 |
7,330 |
3,926 |
8,737 |
(641) |
|||||||||||
Corporate selling, general and administrative |
10,041 |
- |
1,247 |
- |
2,127 |
6,667 |
|||||||||||
Stock-based compensation |
45 |
5 |
- |
- |
- |
40 |
|||||||||||
Depreciation and amortization |
9,270 |
1,308 |
291 |
626 |
6,542 |
503 |
|||||||||||
Total operating expenses |
95,241 |
33,242 |
16,869 |
6,916 |
32,933 |
5,281 |
|||||||||||
Operating income (loss) |
15,831 |
16,394 |
(153) |
(472) |
6,760 |
(6,698) |
|||||||||||
INTEREST INCOME |
53 |
- |
- |
- |
12 |
41 |
|||||||||||
INTEREST EXPENSE |
21,863 |
350 |
- |
- |
3,039 |
18,474 |
|||||||||||
LOSS ON RETIREMENT OF DEBT |
5,679 |
- |
- |
- |
- |
5,679 |
|||||||||||
OTHER EXPENSE (INCOME), net |
66 |
1 |
- |
- |
96 |
(31) |
|||||||||||
(Loss) income before provision for income taxes, noncontrolling interest in income of subsidiaries and income from discontinued operations |
(11,724) |
16,043 |
(153) |
(472) |
3,637 |
(30,779) |
|||||||||||
PROVISION FOR INCOME TAXES |
8,578 |
8,564 |
14 |
- |
- |
- |
|||||||||||
Net (loss) income from continuing operations |
(20,302) |
7,479 |
(167) |
(472) |
3,637 |
(30,779) |
|||||||||||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
- |
- |
- |
- |
- |
|||||||||||
CONSOLIDATED NET (LOSS) INCOME |
(20,302) |
7,479 |
(167) |
(472) |
3,637 |
(30,779) |
|||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
4,881 |
- |
- |
- |
- |
4,881 |
|||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
(25,183) |
$ |
7,479 |
$ |
(167) |
$ |
(472) |
$ |
3,637 |
$ |
(35,660) |
|||||
Adjusted EBITDA5 |
$ |
25,146 |
$ |
17,707 |
$ |
138 |
$ |
154 |
$ |
13,302 |
$ |
(6,155) |
|||||
Three Months Ended March 31, 2013 |
||||||||||||||||
(in thousands, unaudited, as adjusted)2 |
||||||||||||||||
Corporate/ |
||||||||||||||||
Radio |
Reach |
Cable |
Eliminations/ |
|||||||||||||
Consolidated |
Broadcasting |
Media |
Internet |
Television |
Other |
|||||||||||
STATEMENT OF OPERATIONS: |
||||||||||||||||
NET REVENUE |
$ |
99,112 |
$ |
49,858 |
$ |
9,541 |
$ |
5,052 |
$ |
35,991 |
$ |
(1,330) |
||||
OPERATING EXPENSES: |
||||||||||||||||
Programming and technical |
30,521 |
10,953 |
7,464 |
1,931 |
11,374 |
(1,201) |
||||||||||
Selling, general and administrative |
32,724 |
20,716 |
1,744 |
3,621 |
6,983 |
(340) |
||||||||||
Corporate selling, general and administrative |
9,448 |
- |
1,139 |
- |
2,409 |
5,900 |
||||||||||
Stock-based compensation |
43 |
15 |
- |
- |
- |
28 |
||||||||||
Depreciation and amortization |
9,551 |
1,553 |
288 |
710 |
6,633 |
367 |
||||||||||
Impairment of long-lived assets |
1,370 |
1,370 |
- |
- |
- |
- |
||||||||||
Total operating expenses |
83,657 |
34,607 |
10,635 |
6,262 |
27,399 |
4,754 |
||||||||||
Operating income (loss) |
15,455 |
15,251 |
(1,094) |
(1,210) |
8,592 |
(6,084) |
||||||||||
INTEREST INCOME |
40 |
- |
- |
- |
11 |
29 |
||||||||||
INTEREST EXPENSE |
22,159 |
276 |
- |
- |
3,039 |
18,844 |
||||||||||
OTHER INCOME, net |
(40) |
(11) |
- |
- |
- |
(29) |
||||||||||
(Loss) income before provision for (benefit from) income taxes, noncontrolling interest in income of subsidiaries and income from discontinued operations |
(6,624) |
14,986 |
(1,094) |
(1,210) |
5,564 |
(24,870) |
||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
6,681 |
7,007 |
(326) |
- |
- |
- |
||||||||||
Net (loss) income from continuing operations |
(13,305) |
7,979 |
(768) |
(1,210) |
5,564 |
(24,870) |
||||||||||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
890 |
890 |
- |
- |
- |
- |
||||||||||
CONSOLIDATED NET (LOSS) INCOME |
(12,415) |
8,869 |
(768) |
(1,210) |
5,564 |
(24,870) |
||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
5,691 |
- |
- |
- |
- |
5,691 |
||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
(18,106) |
$ |
8,869 |
$ |
(768) |
$ |
(1,210) |
$ |
5,564 |
$ |
(30,561) |
||||
Adjusted EBITDA5 |
$ |
26,419 |
$ |
18,189 |
$ |
(806) |
$ |
(500) |
$ |
15,225 |
$ |
(5,689) |
||||
A replay of the conference call will be available from
Notes:
1 "Station operating income" consists of net loss before depreciation and amortization, corporate expenses, stock-based compensation, equity in income of affiliated company, income taxes, noncontrolling interest in income (loss) of subsidiaries, interest expense, impairment of long-lived assets, other (income) expense, loss (gain) on retirement of debt, (income) loss from discontinued operations, net of tax, interest income and gain on purchase of affiliated company. Station operating income is not a measure of financial performance under generally accepted accounting principles. Nevertheless station operating income is a significant basis used by our management to measure the operating performance of our stations within the various markets because station operating income provides helpful information about our results of operations apart from expenses associated with our fixed assets and long-lived intangible assets, income taxes, investments, debt financings and retirements, overhead, stock-based compensation, impairment charges, and asset sales. Our measure of station operating income may not be comparable to similarly titled measures of other companies as our definition includes the results of all four segments (
2 Certain reclassifications associated with accounting for discontinued operations have been made to prior period balances to conform to the current presentation. These reclassifications had no effect on any other previously reported or consolidated net income or loss or any other statement of operations, balance sheet or cash flow amounts. Where applicable, these financial statements have been identified as "as adjusted."
3 For the three months ended
4 For the three months ended
5 "Adjusted EBITDA" consists of net loss plus (1) depreciation, amortization, income taxes, interest expense, noncontrolling interest in income of subsidiaries, impairment of long-lived assets, stock-based compensation, loss on retirement of debt, loss from discontinued operations, net of tax, less (2) equity in income of affiliated company, other income, interest income, gain on retirement of debt and gain on purchase of affiliated company. Net income before interest income, interest expense, income taxes, depreciation and amortization is commonly referred to in our business as "EBITDA." Adjusted EBITDA and EBITDA are not measures of financial performance under generally accepted accounting principles. However, we believe Adjusted EBITDA is often a useful measure of a company's operating performance and is a significant basis used by our management to measure the operating performance of our business because Adjusted EBITDA excludes charges for depreciation, amortization and interest expense that have resulted from our acquisitions and debt financing, our taxes, impairment charges, as well as our equity in (income) loss of our affiliated company, gain on retirements of debt, and any discontinued operations. Accordingly, we believe that Adjusted EBITDA provides useful information about the operating performance of our business, apart from the expenses associated with our fixed assets and long-lived intangible assets, capital structure or the results of our affiliated company. Adjusted EBITDA is frequently used as one of the bases for comparing businesses in our industry, although our measure of Adjusted EBITDA may not be comparable to similarly titled measures of other companies as our definition includes the results of all four segments (
Logo - http://photos.prnewswire.com/prnh/20090806/PH57529LOGO
SOURCE
Peter D. Thompson, EVP and CFO, (301) 429-4638