Delaware
|
52-1166660
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Class
|
Outstanding
at April 30,
2008
|
|
Class A
Common Stock, $.001 Par Value
|
3,439,761
|
|
Class B
Common Stock, $.001 Par Value
|
2,861,843
|
|
Class C
Common Stock, $.001 Par Value
|
3,121,048
|
|
Class D
Common Stock, $.001 Par Value
|
89,520,194
|
Page
|
|
PART
I. FINANCIAL INFORMATION
|
|
Item 1. Consolidated
Statements of Operations for the Three Months Ended March 31, 2008
and 2007 (Unaudited)
|
4
|
Consolidated
Balance Sheets as of March 31, 2008 (Unaudited) and December 31,
2007 (As Adjusted)
|
5
|
Consolidated
Statement of Changes in Stockholders’ Equity for the Three Months Ended
March 31, 2008 (Unaudited)
|
6
|
Consolidated
Statements of Cash Flows for the Three Months Ended March 31, 2008
and 2007 (Unaudited)
|
7
|
Notes
to Consolidated Financial Statements (Unaudited)
|
8
|
Consolidating
Financial Statements
|
17
|
Consolidating
Statement of Operations for the Three Months Ended March 31, 2008
(Unaudited)
|
18
|
Consolidating
Statement of Operations for the Three Months Ended March 31, 2007
(Unaudited)
|
19
|
Consolidating
Balance Sheet as of March 31, 2008 (Unaudited)
|
20
|
Consolidating
Balance Sheet as of December 31, 2007 (Unaudited)
|
21
|
Consolidating
Statement of Cash Flows for the Three Months Ended March 31, 2008
(Unaudited)
|
22
|
Consolidating
Statement of Cash Flows for the Three Months Ended March 31, 2007
(Unaudited)
|
23
|
Item 2. Management’s
Discussion and Analysis of Financial Condition and Results
of Operations
|
24
|
Item 3. Quantitative
and Qualitative Disclosures About Market Risk
|
36
|
Item 4. Controls
and Procedures
|
36
|
PART
II. OTHER INFORMATION
|
|
Item 1. Legal
Proceedings
|
37
|
Item 1A.
Risk Factors
|
37
|
Item 2. Unregistered
Sales of Equity Securities and Use of Proceeds
|
37
|
Item 3. Defaults
Upon Senior Securities
|
37
|
Item 4. Submission
of Matters to a Vote of Security Holders
|
37
|
Item 5. Other
Information
|
37
|
Item 6. Exhibits
|
37
|
SIGNATURES
|
38
|
|
•
|
economic
conditions, both generally and relative to the radio broadcasting
and
media industries;
|
|
•
|
fluctuations
in the demand for advertising across our various media;
|
|
•
|
risks
associated with the implementation and execution of our business
diversification strategy;
|
|
•
|
increased
competition in our markets and in the radio broadcasting and media
industries;
|
|
•
|
changes
in media audience measurement methodologies;
|
|
•
|
changes
in our key personnel and on-air talent;
|
|
•
|
increases
in the costs of our programming, including on-air talent;
|
|
•
|
increased
competition from new technologies;
|
|
•
|
the
impact of our acquisitions, dispositions and similar transactions;
|
|
•
|
our
high degree of leverage; and
|
|
•
|
other
factors mentioned in our filings with the Securities and Exchange
Commission including the factors discussed in detail in Item 1A,
“Risk Factors,” in our 2007 report on Form 10-K.
|
Three
Months Ended March
31,
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
(As
Adjusted-
|
||||||||
See
Note 1)
|
||||||||
(In
thousands, except share data)
|
||||||||
NET
REVENUE
|
$ | 72,498 | $ | 74,040 | ||||
OPERATING
EXPENSES:
|
||||||||
Programming
and technical
|
19,065 | 18,205 | ||||||
Selling,
general and administrative
|
24,690 | 22,255 | ||||||
Corporate
selling, general and administrative
|
6,530 | 7,843 | ||||||
Depreciation
and amortization
|
3,664 | 3,716 | ||||||
Total
operating expenses
|
53,949 | 52,019 | ||||||
Operating
income
|
18,549 | 22,021 | ||||||
INTEREST
INCOME
|
201 | 267 | ||||||
INTEREST
EXPENSE
|
17,259 | 18,070 | ||||||
EQUITY
IN LOSS OF AFFILIATED COMPANY
|
2,285 | 492 | ||||||
OTHER
EXPENSE,
net
|
11 | 8 | ||||||
(Loss)
Income before provision for income taxes, minority interest in
income of
subsidiaries and loss from discontinued operations
|
(805 | ) | 3,718 | |||||
PROVISION
FOR INCOME TAXES
|
8,898 | 1,452 | ||||||
MINORITY
INTEREST IN INCOME OF SUBSIDIARIES
|
823 | 906 | ||||||
Net
(loss) income from continuing operations
|
(10,526 | ) | 1,360 | |||||
LOSS
FROM DISCONTINUED OPERATIONS, net of tax
|
(7,781 | ) | (616 | ) | ||||
NET
(LOSS) INCOME APPLICABLE TO COMMON STOCKHOLDERS
|
$ | (18,307 | ) | $ | 744 | |||
BASIC
AND DILUTED (LOSS) INCOME FROM CONTINUING OPERATIONS PER COMMON
SHARE
|
$ | (0.11 | ) | $ | 0.01 | * | ||
BASIC
AND DILUTED NET LOSS FROM DISCONTINUED OPERATIONS PER COMMON
SHARE
|
$ | (0.08 | ) | $ | (0.01 | ) * | ||
BASIC
AND DILUTED NET (LOSS) INCOME PER COMMON SHARE
|
$ | (0.19 | ) | $ | 0.01 | * | ||
WEIGHTED
AVERAGE SHARES OUTSTANDING:
|
||||||||
Basic
|
98,728,411 | 98,710,633 | ||||||
Diluted
|
98,728,411 | 98,710,633 |
March 31,
2008
|
December 31,
2007
|
|||||||
(Unaudited)
|
(As
Adjusted-
|
|||||||
See
Note 1)
|
||||||||
(In
thousands, except share data)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 7,730 | $ | 24,247 | ||||
Trade
accounts receivable, net of allowance for doubtful accounts of
$1,823 and
$2,021, respectively
|
47,022 | 50,425 | ||||||
Prepaid
expenses and other current assets
|
5,209 | 6,118 | ||||||
Deferred
income tax asset
|
14,919 | 15,147 | ||||||
Current
assets from discontinued operations
|
2,297 | 3,249 | ||||||
Total
current assets
|
77,177 | 99,186 | ||||||
PROPERTY
AND
EQUIPMENT, net
|
45,909 | 44,740 | ||||||
GOODWILL
|
146,171 | 146,156 | ||||||
RADIO
BROADCASTING LICENSES
|
1,118,765 | 1,118,747 | ||||||
OTHER
INTANGIBLE ASSETS, net
|
43,794 | 45,418 | ||||||
INVESTMENT
IN AFFILIATED COMPANY
|
51,494 | 52,782 | ||||||
OTHER
ASSETS
|
9,228 | 8,573 | ||||||
NON-CURRENT
ASSETS FROM DISCONTINUED OPERATIONS
|
146,851 | 152,123 | ||||||
Total
assets
|
$ | 1,639,389 | $ | 1,667,725 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$ | 3,121 | $ | 4,958 | ||||
Accrued
interest
|
9,018 | 19,004 | ||||||
Accrued
compensation and related benefits
|
15,166 | 16,319 | ||||||
Income
taxes payable
|
5,179 | 4,463 | ||||||
Other
current liabilities
|
11,693 | 12,124 | ||||||
Current
portion of long-term debt
|
33,014 | 26,004 | ||||||
Current
liabilities from discontinued operations
|
2,562 | 2,704 | ||||||
Total
current liabilities
|
79,753 | 85,576 | ||||||
LONG-TERM
DEBT,
net of current portion
|
780,500 | 789,500 | ||||||
OTHER
LONG-TERM LIABILITIES
|
6,869 | 5,227 | ||||||
DEFERRED
INCOME TAX LIABILITY
|
158,709 | 149,950 | ||||||
NON-CURRENT
LIABILITIES FROM DISCONTINUED OPERATIONS
|
374 | 483 | ||||||
Total
liabilities
|
1,026,205 | 1,030,736 | ||||||
MINORITY
INTEREST IN SUBSIDIARIES
|
1,255 | 3,889 | ||||||
STOCKHOLDERS’
EQUITY:
|
||||||||
Convertible
preferred stock, $.001 par value, 1,000,000 shares authorized;
no shares outstanding at March 31, 2008 and December 31,
2007
|
— | — | ||||||
Common
stock — Class A, $.001 par value, 30,000,000 shares
authorized; 3,814,761 and 4,321,378 shares issued and outstanding as
of March 31, 2008 and December 31, 2007,
respectively
|
4 | 4 | ||||||
Common
stock — Class B, $.001 par value, 150,000,000 shares
authorized; 2,861,843 and 2,861,863 shares issued and outstanding as
of March 31, 2008 and December 31, 2007, respectively
|
3 | 3 | ||||||
Common
stock — Class C, $.001 par value, 150,000,000 shares
authorized; 3,121,048 shares issued and outstanding as of March
31, 2008
and December 31, 2007, respectively
|
3 | 3 | ||||||
Common
stock — Class D, $.001 par value, 150,000,000 shares
authorized; 89,145,194 and 88,638,576 shares issued and outstanding
as of March 31, 2008 and December 31, 2007,
respectively
|
89 | 89 | ||||||
Accumulated
other comprehensive (loss) income
|
(2,504 | ) | 644 | |||||
Stock
subscriptions receivable
|
(1,722 | ) | (1,717 | ) | ||||
Additional
paid-in capital
|
1,044,562 | 1,044,273 | ||||||
Accumulated
deficit
|
(428,506 | ) | (410,199 | ) | ||||
Total
stockholders’ equity
|
611,929 | 633,100 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 1,639,389 | $ | 1,667,725 |
Convertible
Preferred
Stock
|
Common
Stock
Class
A
|
Common
Stock
Class
B
|
Common
Stock
Class
C
|
Common
Stock
Class
D
|
Comprehensive
Loss
|
Accumulated
Other
Comprehensive
Income
|
Stock
Subscriptions
Receivable
|
Additional
Paid-In
Capital
|
Accumulated
Deficit
|
Total
Stockholders’
Equity
|
||||||||||||||||||||||||||||||||||
(In
thousands, except share data)
|
||||||||||||||||||||||||||||||||||||||||||||
BALANCE,
as of December 31, 2007
|
$ | — | $ | 4 | $ | 3 | $ | 3 | $ | 89 | $ | 644 | $ | (1,717 | ) | $ | 1,044,273 | $ | (410,199 | ) | $ | 633,100 | ||||||||||||||||||||||
Comprehensive
loss:
|
||||||||||||||||||||||||||||||||||||||||||||
Net
loss
|
— | — | — | — | — | $ | (18,307 | ) | — | — | — | (18,307 | ) | (18,307 | ) | |||||||||||||||||||||||||||||
Change
in unrealized income on derivative and hedging activities, net
of
taxes
|
— | — | — | — | — | (3,148 | ) | (3,148 | ) | — | — | — | (3,148 | ) | ||||||||||||||||||||||||||||||
Comprehensive
loss
|
$ | (21,455 | ) | |||||||||||||||||||||||||||||||||||||||||
Vesting
of non-employee restricted stock
|
— | — | — | — | — | — | — | 39 | — | 39 | ||||||||||||||||||||||||||||||||||
Stock-based
compensation expense
|
— | — | — | — | — | — | — | 250 | — | 250 | ||||||||||||||||||||||||||||||||||
Interest
income on stock subscriptions receivable
|
— | — | — | — | — | — | (5 | ) | — | — | (5 | ) | ||||||||||||||||||||||||||||||||
BALANCE,
as of March 31, 2008
|
$ | — | $ | 4 | $ | 3 | $ | 3 | $ | 89 | $ | (2,504 | ) | $ | (1,722 | ) | $ | 1,044,562 | $ | (428,506 | ) | $ | 611,929 |
Three
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
(As
Adjusted-
|
||||||||
See
Note 1)
|
||||||||
(In
thousands)
|
||||||||
CASH
FLOWS (USED IN) FROM OPERATING ACTIVITIES:
|
||||||||
Net
(loss) income
|
$ | (18,307 | ) | $ | 744 | |||
Adjustments
to reconcile net (loss) income to net cash from operating
activities:
|
||||||||
Depreciation
and amortization
|
3,664 | 3,716 | ||||||
Amortization
of debt financing costs
|
689 | 536 | ||||||
Amortization
of production content
|
— | 159 | ||||||
Deferred
income taxes
|
8,997 | (216 | ) | |||||
Equity
in loss of affiliated company
|
2,285 | 492 | ||||||
Minority
interest in income of subsidiaries
|
823 | 906 | ||||||
Stock-based
and other compensation
|
368 | 1,072 | ||||||
Change
in interest due on stock subscriptions receivable
|
(5 | ) | (20 | ) | ||||
Amortization
of contract inducement and termination fee
|
(515 | ) | (496 | ) | ||||
Effect
of change in operating assets and liabilities, net of assets
acquired:
|
||||||||
Trade
accounts receivable
|
3,403 | 10,981 | ||||||
Prepaid
expenses and other assets
|
1,134 | (200 | ) | |||||
Income
tax receivable
|
— | 1,296 | ||||||
Other
assets
|
(976 | ) | (322 | ) | ||||
Accounts
payable
|
(1,628 | ) | (3,017 | ) | ||||
Accrued
interest
|
(9,986 | ) | (10,277 | ) | ||||
Accrued
compensation and related benefits
|
(1,233 | ) | (77 | ) | ||||
Income
taxes payable
|
716 | (1,050 | ) | |||||
Other
liabilities
|
(803 | ) | 2,976 | |||||
Net
cash flows from operating activities of discontinued operations
|
5,768 | (715 | ) | |||||
Net
cash flows (used in) from operating activities
|
(5,606 | ) | 6,488 | |||||
CASH
FLOWS USED IN INVESTING ACTIVITIES:
|
||||||||
Purchases
of property and equipment
|
(3,270 | ) | (1,567 | ) | ||||
Equity
investments
|
(997 | ) | (1,000 | ) | ||||
Purchase
of other intangible assets
|
(221 | ) | (21 | ) | ||||
Deposits
for station equipment and purchases and other assets
|
(517 | ) | (2,121 | ) | ||||
Net
cash flows from investing activities from discontinued operations
|
— | 263 | ||||||
Net
cash flows used in investing activities
|
(5,005 | ) | (4,446 | ) | ||||
CASH
FLOWS USED IN FROM FINANCING ACTIVITIES:
|
||||||||
Repayment
of other debt
|
(490 | ) | (3 | ) | ||||
Proceeds
from credit facility
|
10,000 | — | ||||||
Repayment
of credit facility
|
(11,500 | ) | — | |||||
Payment
of dividend to minority interest shareholders
|
(3,916 | ) | (2,940 | ) | ||||
Net
cash flows used in financing activities
|
(5,906 | ) | (2,943 | ) | ||||
DECREASE
IN CASH AND CASH EQUIVALENTS
|
(16,517 | ) | (901 | ) | ||||
CASH
AND CASH
EQUIVALENTS, beginning of period
|
24,247 | 32,406 | ||||||
CASH
AND CASH
EQUIVALENTS, end of period
|
$ | 7,730 | $ | 31,505 | ||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Cash
paid for:
|
||||||||
Interest
|
$ | 27,245 | $ | 27,291 | ||||
Income
taxes
|
$ | 128 | $ | 106 |
(d)
|
Revenue
Recognition
|
Three
Months Ended March
31,
|
||||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
Net
(loss) income
|
$ | (18,307 | ) | $ | 744 | |||
Other
comprehensive loss (net of tax benefit of $0 and $199,
respectively):
|
||||||||
Derivative
and hedging activities
|
(3,148 | ) | (242 | ) | ||||
Comprehensive
(loss) income
|
$ | (21,455 | ) | $ | 502 |
|
Level
1:
Inputs
are
unadjusted
quoted
prices in active markets for identical assets and liabilities that
can be
accessed at measurement date.
|
|
Level
2:
Observable inputs other than those included in Level 1. For example,
quoted prices for similar assets or liabilities inactive
markets
|
or quoted prices for identical assets or liabilities in inactive markets. | |
Level 3: Unobservable inputs reflecting management’s own assumptions about the inputs used in pricing the asset or liability. |
Total
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||||
(In
millions)
|
||||||||||||||||
Liabilities
|
||||||||||||||||
Interest
rate swaps (a)
|
$ | 2.5 | — | $ | 2.5 | — | ||||||||||
Total
liabilities
|
$ | 2.5 | — | $ | 2.5 | — | ||||||||||
(a)
Based on London Interbank Offered Rate (‘LIBOR”)
|
2.
|
ACQUISITIONS:
|
Three
Months Ended March
31,
|
||||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
Net
revenue
|
$ | 2,377 | $ | 8,431 | ||||
Station
operating expenses
|
4,046 | 9,062 | ||||||
Depreciation
and amortization
|
79 | 480 | ||||||
Impairment
of long-lived assets
|
5,076 | — | ||||||
Other
income
|
98 | — | ||||||
Loss
on sale of assets
|
225 | — | ||||||
Loss
before income taxes
|
(6,951 | ) | (1,111 | ) | ||||
Provision
(benefit) for income taxes
|
830 | (495 | ) | |||||
Loss
from discontinued operations, net of tax
|
$ | (7,781 | ) | $ | (616 | ) |
March
31, 2008
|
December 31,
2007
|
|||||||
(In
thousands)
|
||||||||
Currents
assets:
|
||||||||
Accounts
receivable, net of allowance for doubtful accounts
|
$ | 1,858 | $ | 2,725 | ||||
Prepaid
expenses and other current assets
|
439 | 524 | ||||||
Total
current assets
|
2,297 | 3,249 | ||||||
Property
and equipment, net
|
3,252 | 3,349 | ||||||
Intangible
assets, net
|
143,311 | 148,388 | ||||||
Other
assets
|
288 | 386 | ||||||
Total
assets
|
$ | 149,148 | $ | 155,372 | ||||
Current
liabilities:
|
||||||||
Other
current liabilities
|
$ | 2,562 | $ | 2,704 | ||||
Total
current liabilities
|
2,562 | 2,704 | ||||||
Other
long-term liabilities
|
374 | 483 | ||||||
Total
liabilities
|
$ | 2,936 | $ | 3,187 |
March 31,
2008
|
December 31,
2007
|
Period
of
Amortization
|
|||||||
(In
thousands)
|
|||||||||
Trade
names
|
$ | 17,004 | $ | 16,848 |
2-5 Years
|
||||
Talent
agreement
|
19,549 | 19,549 |
10 Years
|
||||||
Debt
financing costs
|
20,860 | 20,850 |
Term
of debt
|
||||||
Intellectual
property
|
14,532 | 14,532 |
4-10 Years
|
||||||
Affiliate
agreements
|
7,769 | 7,769 |
1-10 Years
|
||||||
Favorable
transmitter leases and other intangibles
|
5,672 | 5,651 |
6-60 Years
|
||||||
85,386 | 85,199 | ||||||||
Less:
Accumulated amortization
|
(41,592 | ) | (39,781 | ) | |||||
Other
intangible assets, net
|
$ | 43,794 | $ | 45,418 |
(In
thousands)
|
||||
2008
160;
|
$ | 4,501 | ||
2009
160;
|
4,470 | |||
2010
160;
|
4,390 | |||
2011
160;
|
4,312 | |||
2012
160;
|
4,261 |
Agreement
|
Notional
Amount
|
Expiration
|
Fixed
Rate
|
|||||
No. 1
|
$25.0
million
|
June
16, 2008
|
4.13 | % | ||||
No. 2
|
$25.0
million
|
June
16, 2010
|
4.27 | % | ||||
No. 3
|
$25.0
million
|
June
16, 2012
|
4.47 | % |
March 31,
2008
|
December 31,
2007
|
|||||||
(In
thousands)
|
||||||||
87/8% senior
subordinated notes
|
$ | 300,000 | $ | 300,000 | ||||
63/8% senior
subordinated notes
|
200,000 | 200,000 | ||||||
Credit
facilities
|
313,000 | 314,500 | ||||||
Seller
financed acquisition loan
|
514 | 1,004 | ||||||
Total
long-term debt
|
813,514 | 815,504 | ||||||
Less:
current portion
|
(33,014 | ) | (26,004 | ) | ||||
Long
term debt, net of current portion
|
$ | 780,500 | $ | 789,500 |
Senior
Subordinated Notes
|
Credit
Facilities and
Other
|
|||||||
(In
thousands)
|
||||||||
April —
December
2008
|
$ | — | $ | 23,014 | ||||
2009
|
— | 45,000 | ||||||
2010
|
— | 50,000 | ||||||
2011
|
300,000 | 50,000 | ||||||
2012
|
— | 145,500 | ||||||
2013
and
thereafter
|
200,000 | — | ||||||
Total
long-term
debt
|
$ | 500,000 | $ | 313,514 |
For
the Three Months Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Average
risk-free interest
rate
|
— | 4.81 | % | |||||
Expected
dividend
yield
|
— | 0.00 | % | |||||
Expected
lives
|
— |
7.7
years
|
||||||
Expected
volatility
|
— | 40.00 | % |
Number
of Options
|
Weighted-Average
Exercise
Price
|
Weighted-Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
|||||||||||||
(In
years)
|
||||||||||||||||
Balance
as of December 31, 2007
|
4,384,000 | $ | 14.04 | |||||||||||||
Granted
|
— | — | — | |||||||||||||
Exercised
|
— | — | — | |||||||||||||
Forfeited
or Cancelled
|
218,000 | 14.96 | — | |||||||||||||
Balance
as of March 31, 2008
|
4,166,000 | $ | 14.00 | 5.94 | — | |||||||||||
Vested
and expected to vest as of March 31, 2008
|
3,872,000 | $ | 14.00 | 5.94 | — | |||||||||||
Unvested
as of March 31, 2008
|
609,000 | $ | 9.82 | 7.90 | — | |||||||||||
Exercisable
as of March 31, 2008
|
3,557,000 | $ | 14.71 | 5.61 | — |
Number
of Restricted
Shares
(1)
|
Weighted-Average
Fair
Value at Grant
Date
|
|||||||
Unvested
as of December 31, 2007
|
232,000 | $ | 6.20 | |||||
Granted
|
— | — | ||||||
Vested
|
27,000 | $ | 7.80 | |||||
Forfeited,
Cancelled, Expired
|
— | — | ||||||
Unvested
as of March 31, 2008
|
205,000 | $ | 5.99 |
(1)
|
The
restricted stock grants were included in the Company’s outstanding share
numbers on the effective date of
grant.
|
|
The
Hughes Employment Agreement is a three year agreement that provides
for:
|
·
|
an
annual base salary of $750,000 that may be increased at the discretion
of
the compensation committee;
|
·
|
up
to a $250,000 annual incentive bonus to be awarded at the discretion
of
the compensation committee; and
|
·
|
options
to purchase 600,000 shares of Class D common stock and a grant
of 150,000 restricted shares of the Company’s Class D common
stock.
|
|
The
Liggins Employment Agreement is also a three year agreement and
provides
for:
|
·
|
an
annual base salary of $980,000 to be increased at the discretion of the
compensation committee;
|
·
|
eligibility
for an annual incentive bonus comprised of two parts: 50% based on
achievement of pre-established individual and Company performance
goals
(as determined by the compensation committee in consultation with
Mr.
Liggins) and 50% determined by the compensation committee, but
in
aggregate not to exceed annual base
salary;
|
·
|
a
$1.0 million “signing bonus” as compensation for being underpaid for the
last three years, payable in cash within 60 days and subject to
reduction,
payment in installments or delay necessitated by Company credit
agreements;
|
·
|
a
“make whole” bonus of $4.8 million to compensate him for losses associated
with his past employment contract, payable in cash within 60 days
and
subject to reduction, payment in installments or delay necessitated
by
Company credit agreements;
|
·
|
eligibility
to receive an amount equal to 8% of any proceeds from distributions
or
other liquidity events in excess of the return of the Company’s aggregate
investment in TV One, which will be triggered (i) only after the
Company’s
recovery of the aggregate amount of its capital contribution in
TV One and
(ii) only upon actual receipt of (A) distributions of cash or marketable
securities or (B) proceeds from a liquidity event with respect
to the
Company’s membership interest in TV One;
and
|
·
|
options
to purchase 1,150,000 shares of Class D common stock and a grant
of 300,000 restricted shares of the Company’s Class D common
stock.
|
Combined
Guarantor
Subsidiaries
|
Radio
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
NET
REVENUE
|
$ | 31,966 | $ | 40,532 | $ | — | $ | 72,498 | ||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and technical
|
8,349 | 10,716 | — | 19,065 | ||||||||||||
Selling,
general and administrative
|
13,224 | 11,466 | — | 24,690 | ||||||||||||
Corporate
selling, general and administrative
|
— | 6,530 | — | 6,530 | ||||||||||||
Depreciation
and amortization
|
1,453 | 2,211 | — | 3,664 | ||||||||||||
Total
operating expenses
|
23,026 | 30,923 | — | 53,949 | ||||||||||||
Operating
income
|
8,940 | 9,609 | — | 18,549 | ||||||||||||
INTEREST
INCOME
|
— | 201 | — | 201 | ||||||||||||
INTEREST
EXPENSE
|
— | 17,259 | — | 17,259 | ||||||||||||
EQUITY
IN NET LOSS OF AFFILIATED COMPANY
|
— | 2,285 | — | 2,285 | ||||||||||||
OTHER
EXPENSE, net
|
— | 11 | — | 11 | ||||||||||||
Income
(Loss) before provision for income taxes, minority interest in
income of
subsidiaries and income (loss) from discontinued
operations
|
8,940 | (9,745 | ) | — | (805 | ) | ||||||||||
PROVISION
FOR INCOME TAXES
|
6,008 | 2,890 | — | 8,898 | ||||||||||||
MINORITY
INTEREST IN INCOME OF SUBSIDIARIES
|
— | 823 | — | 823 | ||||||||||||
Net
income (loss) before equity in income of subsidiaries and income
(loss)
from discontinued operations
|
2,932 | (13,458 | ) | — | (10,526 | ) | ||||||||||
EQUITY
IN INCOME OF SUBSIDIARIES
|
— | 3,075 | (3,075 | ) | — | |||||||||||
Net
income (loss) from continuing operations
|
2,932 | (10,383 | ) | (3,075 | ) | (10,526 | ) | |||||||||
INCOME
(LOSS) FROM DISCONTINUED OPERATIONS, net of tax
|
143 | (7,924 | ) | — | (7,781 | ) | ||||||||||
Net
income (loss)
|
$ | 3,075 | $ | (18,307 | ) | $ | (3,075 | ) | $ | (18,307 | ) |
Combined
Guarantor
Subsidiaries
|
Radio
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(As
Adjusted - See Note 1)
(In
thousands)
|
||||||||||||||||
NET
REVENUE
|
$ | 34,052 | $ | 39,988 | $ | — | $ | 74,040 | ||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and technical
|
7,439 | 10,766 | — | 18,205 | ||||||||||||
Selling,
general and administrative
|
12,241 | 10,014 | — | 22,255 | ||||||||||||
Corporate
selling, general and administrative
|
— | 7,843 | — | 7,843 | ||||||||||||
Depreciation
and amortization
|
1,508 | 2,208 | — | 3,716 | ||||||||||||
Total
operating expenses
|
21,188 | 30,831 | — | 52,019 | ||||||||||||
Operating
income
|
12,864 | 9,157 | — | 22,021 | ||||||||||||
INTEREST
INCOME
|
— | 267 | — | 267 | ||||||||||||
INTEREST
EXPENSE
|
— | 18,070 | — | 18,070 | ||||||||||||
EQUITY
IN NET LOSS OF AFFILIATED COMPANY
|
— | 492 | — | 492 | ||||||||||||
OTHER
EXPENSE, net
|
— | 8 | — | 8 | ||||||||||||
Income
(loss) before provision for income taxes, minority interest in
income of
subsidiaries and income (loss) from discontinued
operations
|
12,864 | (9,146 | ) | — | 3,718 | |||||||||||
PROVISION
FOR INCOME TAXES
|
849 | 603 | — | 1,452 | ||||||||||||
MINORITY
INTEREST IN INCOME OF SUBSIDIARIES
|
— | 906 | — | 906 | ||||||||||||
Net
income (loss) before equity in income of subsidiaries and income
(loss)
from discontinued operations
|
12,015 | (10,655 | ) | — | 1,360 | |||||||||||
EQUITY
IN INCOME OF SUBSIDIARIES
|
— | 13,070 | (13,070 | ) | — | |||||||||||
Net
income from continuing operations
|
12,015 | 2,415 | (13,070 | ) | 1,360 | |||||||||||
INCOME
(LOSS) FROM DISCONTINUED OPERATIONS, net of tax
|
1,055 | (1,671 | ) | — | (616 | ) | ||||||||||
Net
income
|
$ | 13,070 | $ | 744 | $ | (13,070 | ) | $ | 744 |
Combined
Guarantor
Subsidiaries
|
Radio
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
ASSETS
|
||||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 70 | $ | 7,660 | $ | — | $ | 7,730 | ||||||||
Trade
accounts receivable, net of allowance for doubtful
accounts
|
24,168 | 22,854 | — | 47,022 | ||||||||||||
Prepaid
expenses and other current assets
|
2,770 | 2,439 | — | 5,209 | ||||||||||||
Deferred
income tax asset
|
2,282 | 12,637 | — | 14,919 | ||||||||||||
Current
assets from discontinued operations
|
102 | 2,195 | — | 2,297 | ||||||||||||
Total
current assets
|
29,392 | 47,785 | — | 77,177 | ||||||||||||
PROPERTY
AND EQUIPMENT, net
|
25,138 | 20,771 | — | 45,909 | ||||||||||||
INTANGIBLE
ASSETS, net
|
926,594 | 382,136 | — | 1,308,730 | ||||||||||||
INVESTMENT
IN SUBSIDIARIES
|
— | 932,099 | (932,099 | ) | — | |||||||||||
INVESTMENT
IN AFFILIATED COMPANY
|
— | 51,494 | — | 51,494 | ||||||||||||
OTHER
ASSETS
|
— | 9,228 | 9,228 | |||||||||||||
NON-CURRENT
ASSETS FROM DISCONTINUED OPERATIONS
|
63 | 146,788 | — | 146,851 | ||||||||||||
Total
assets
|
$ | 981,187 | $ | 1,590,301 | $ | (932,099 | ) | $ | 1,639,389 | |||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||
Accounts
payable
|
$ | 444 | $ | 2,677 | $ | — | $ | 3,121 | ||||||||
Accrued
interest
|
— | 9,018 | — | 9,018 | ||||||||||||
Accrued
compensation and related benefits
|
3,367 | 11,799 | — | 15,166 | ||||||||||||
Income
taxes payable
|
(1 | ) | 5,180 | — | 5,179 | |||||||||||
Other
current liabilities
|
26,149 | (14,456 | ) | — | 11,693 | |||||||||||
Current
portion of long-term debt
|
— | 33,014 | — | 33,014 | ||||||||||||
Current
liabilities from discontinued operations
|
(17,758 | ) | 20,320 | — | 2,562 | |||||||||||
Total
current liabilities
|
12,201 | 67,552 | — | 79,753 | ||||||||||||
LONG-TERM
DEBT, net of current portion
|
— | 780,500 | — | 780,500 | ||||||||||||
OTHER
LONG-TERM LIABILITIES
|
— | 6,869 | — | 6,869 | ||||||||||||
DEFERRED
INCOME TAX LIABILITY
|
36,887 | 121,822 | — | 158,709 | ||||||||||||
NON-CURRENT
LIABILITIES FROM DISCONTINUED OPERATIONS
|
— | 374 | — | 374 | ||||||||||||
Total
liabilities
|
49,088 | 977,117 | — | 1,026,205 | ||||||||||||
MINORITY
INTEREST IN SUBSIDIARIES
|
— | 1,255 | — | 1,255 | ||||||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||||||||||
Common
stock
|
— | 99 | — | 99 | ||||||||||||
Accumulated
other comprehensive loss
|
— | (2,504 | ) | — | (2,504 | ) | ||||||||||
Stock
subscriptions receivable
|
— | (1,722 | ) | — | (1,722 | ) | ||||||||||
Additional
paid-in capital
|
266,802 | 1,044,562 | (266,802 | ) | 1,044,562 | |||||||||||
Retained
earnings (accumulated deficit)
|
665,297 | (428,506 | ) | (665,297 | ) | (428,506 | ) | |||||||||
Total
stockholders’ equity
|
932,099 | 611,929 | ( 932,099 | ) | 611,929 | |||||||||||
Total
liabilities and stockholders’ equity
|
$ | 981,187 | $ | 1,590,301 | $ | (932,099 | ) | $ | 1,639,389 |
Combined
Guarantor
Subsidiaries
|
Radio
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(As
Adjusted – See Note 1)
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||
ASSETS
|
||||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 822 | $ | 23,425 | $ | — | $ | 24,247 | ||||||||
Trade
accounts receivable, net of allowance for doubtful
accounts
|
25,297 | 25,128 | — | 50,425 | ||||||||||||
Prepaid
expenses and other current assets
|
2,340 | 3,778 | — | 6,118 | ||||||||||||
Deferred
income tax asset
|
2,282 | 12,865 | — | 15,147 | ||||||||||||
Current
assets from discontinued operations
|
622 | 2,627 | — | 3,249 | ||||||||||||
Total
current assets
|
31,363 | 67,823 | — | 99,186 | ||||||||||||
PROPERTY
AND EQUIPMENT, net
|
25,203 | 19,537 | — | 44,740 | ||||||||||||
INTANGIBLE
ASSETS, net
|
926,711 | 383,610 | — | 1,310,321 | ||||||||||||
INVESTMENT
IN SUBSIDIARIES
|
— | 937,270 | (937,270 | ) | — | |||||||||||
INVESTMENT
IN AFFILIATED COMPANY
|
— | 52,782 | — | 52,782 | ||||||||||||
OTHER
ASSETS
|
631 | 7,942 | — | 8,573 | ||||||||||||
NON-CURRENT
ASSETS FROM DISCONTINUED OPERATIONS
|
65 | 152,058 | — | 152,123 | ||||||||||||
Total
assets
|
$ | 983,973 | $ | 1,621,022 | $ | (937,270 | ) | $ | 1,667,725 | |||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||
Accounts
payable
|
$ | 1,026 | $ | 3,932 | $ | — | $ | 4,958 | ||||||||
Accrued
interest
|
— | 19,004 | — | 19,004 | ||||||||||||
Accrued
compensation and related benefits
|
3,007 | 13,312 | — | 16,319 | ||||||||||||
Income
taxes payable
|
(1 | ) | 4,464 | — | 4,463 | |||||||||||
Other
current liabilities
|
3,447 | 8,677 | — | 12,124 | ||||||||||||
Current
portion of long-term debt
|
— | 26,004 | — | 26,004 | ||||||||||||
Current
liabilities from discontinued operations
|
343 | 2,361 | — | 2,704 | ||||||||||||
Total
current liabilities
|
7,822 | 77,754 | — | 85,576 | ||||||||||||
LONG-TERM
DEBT, net of current portion
|
— | 789,500 | — | 789,500 | ||||||||||||
OTHER
LONG-TERM LIABILITIES
|
1,994 | 3,233 | — | 5,227 | ||||||||||||
DEFERRED
INCOME TAX LIABILITY
|
36,887 | 113,063 | — | 149,950 | ||||||||||||
NON-CURRENT
LIABILITIES FROM DISCONTINUED OPERATIONS
|
— | 483 | — | 483 | ||||||||||||
Total
liabilities
|
46,703 | 984,033 | — | 1,030,736 | ||||||||||||
MINORITY
INTEREST IN SUBSIDIARIES
|
— | 3,889 | — | 3,889 | ||||||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||||||||||
Common
stock
|
— | 99 | — | 99 | ||||||||||||
Accumulated
other comprehensive income
|
— | 644 | — | 644 | ||||||||||||
Stock
subscriptions receivable
|
— | (1,717 | ) | — | (1,717 | ) | ||||||||||
Additional
paid-in capital
|
277,174 | 1,044,273 | (277,174 | ) | 1,044,273 | |||||||||||
Retained
earnings (accumulated deficit)
|
660,096 | (410,199 | ) | (660,096 | ) | (410,199 | ) | |||||||||
Total
stockholders’ equity
|
937,270 | 633,100 | (937,270 | ) | 633,100 | |||||||||||
Total
liabilities and stockholders’ equity
|
$ | 983,973 | $ | 1,621,022 | $ | (937,270 | ) | $ | 1,667,725 |
Combined
Guarantor
Subsidiaries
|
Radio
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
CASH
FLOWS (USED IN) FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
income (loss)
|
$ | 3,075 | $ | (18,307 | ) | $ | (3,075 | ) | $ | (18,307 | ) | |||||
Adjustments
to reconcile net income (loss) to net cash from operating
activities:
|
||||||||||||||||
Depreciation
and amortization
|
1,453 | 2,211 | — | 3,664 | ||||||||||||
Amortization
of debt financing costs
|
— | 689 | — | 689 | ||||||||||||
Deferred
income taxes
|
— | 8,997 | — | 8,997 | ||||||||||||
Equity
in net loss of affiliated company
|
— | 2,285 | — | 2,285 | ||||||||||||
Minority
interest in income of subsidiaries
|
— | 823 | — | 823 | ||||||||||||
Stock-based
compensation and other compensation
|
148 | 220 | — | 368 | ||||||||||||
Amortization
of contract inducement and termination fee
|
(224 | ) | (291 | ) | — | (515 | ) | |||||||||
Change
in interest due on stock subscriptions receivable
|
— | (5 | ) | — | (5 | ) | ||||||||||
Effect
of change in operating assets and liabilities, net of assets
acquired:
|
||||||||||||||||
Trade
accounts receivable
|
533 | 2,870 | — | 3,403 | ||||||||||||
Prepaid
expenses and other current assets
|
431 | 703 | — | 1,134 | ||||||||||||
Other
assets
|
— | (976 | ) | — | (976 | ) | ||||||||||
Due
to corporate/from subsidiaries
|
(3,386 | ) | 3,386 | — | — | |||||||||||
Accounts
payable
|
(715 | ) | (913 | ) | — | (1,628 | ) | |||||||||
Accrued
interest
|
— | (9,986 | ) | — | (9,986 | ) | ||||||||||
Accrued
compensation and related benefits
|
512 | (1,745 | ) | — | (1,233 | ) | ||||||||||
Income
taxes payable
|
— | 716 | — | 716 | ||||||||||||
Other
liabilities
|
2,139 | (2,942 | ) | — | (803 | ) | ||||||||||
Net
cash from (used in) from operating activities of discontinued
operations
|
(4,721 | ) | 10,489 | — | 5,768 | |||||||||||
Net
cash flows used in operating activities
|
(755 | ) | (1,776 | ) | (3,075 | ) | (5,606 | ) | ||||||||
CASH
FLOWS FROM (USED IN) INVESTING ACTIVITIES:
|
||||||||||||||||
Purchase
of property and equipment
|
— | (3,270 | ) | — | (3,270 | ) | ||||||||||
Equity
investments
|
— | (997 | ) | — | (997 | ) | ||||||||||
Investment
in subsidiaries
|
— | (3,075 | ) | 3,075 | — | |||||||||||
Purchase
of other intangible assets
|
— | (221 | ) | — | (221 | ) | ||||||||||
Deposits
for station equipment and purchases and other assets
|
— | (517 | ) | — | (517 | ) | ||||||||||
Net
cash from investing activities of discontinued operations
|
3 | (3 | ) | — | — | |||||||||||
Net
cash flows from (used in) investing activities
|
3 | (8,083 | ) | 3,075 | (5,005 | ) | ||||||||||
CASH
FLOWS USED IN FINANCING ACTIVITIES:
|
||||||||||||||||
Repayment
of other debt
|
— | (490 | ) | — | (490 | ) | ||||||||||
Proceeds
from credit facility
|
— | 10,000 | — | 10,000 | ||||||||||||
Repayment
of credit facility
|
— | (11,500 | ) | — | (11,500 | ) | ||||||||||
Payment
of dividend to minority interest shareholders
|
— | (3,916 | ) | — | (3,916 | ) | ||||||||||
Net
cash flows used in financing activities
|
— | (5,906 | ) | — | (5,906 | ) | ||||||||||
DECREASE
IN CASH AND CASH EQUIVALENTS
|
(752 | ) | (15,765 | ) | — | (16,517 | ) | |||||||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
822 | 23,425 | — | 24,247 | ||||||||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 70 | $ | 7,660 | $ | — | $ | 7,730 |
Combined
Guarantor
Subsidiaries
|
Radio
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(As
Adjusted - See Note 1)
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
income
|
$ | 13,070 | $ | 744 | $ | (13,070 | ) | $ | 744 | |||||||
Adjustments
to reconcile net income to net cash from operating
activities:
|
||||||||||||||||
Depreciation
and amortization
|
1,508 | 2,208 | — | 3,716 | ||||||||||||
Amortization
of debt financing costs
|
— | 536 | — | 536 | ||||||||||||
Amortization
of production content
|
— | 159 | — | 159 | ||||||||||||
Deferred
income taxes
|
— | (216 | ) | — | (216 | ) | ||||||||||
Equity
in net losses of affiliated company
|
— | 492 | — | 492 | ||||||||||||
Minority
interest in income of subsidiaries
|
— | 906 | — | 906 | ||||||||||||
Stock-based
compensation and other compensation
|
339 | 733 | — | 1,072 | ||||||||||||
Amortization
of contract inducement and termination fee
|
(538 | ) | 42 | — | (496 | ) | ||||||||||
Change
in interest due on stock subscriptions receivable
|
— | (20 | ) | — | (20 | ) | ||||||||||
Effect
of change in operating assets and liabilities, net of assets
acquired:
|
||||||||||||||||
Trade
accounts receivable, net
|
4,256 | 6,725 | — | 10,981 | ||||||||||||
Prepaid
expenses and other current assets
|
(558 | ) | 358 | — | (200 | ) | ||||||||||
Income
tax receivable
|
— | 1,296 | — | 1,296 | ||||||||||||
Other
assets
|
5 | (327 | ) | — | (322 | ) | ||||||||||
Due
to corporate/from subsidiaries
|
(18,660 | ) | 18,660 | — | — | |||||||||||
Accounts
payable
|
(1,616 | ) | (1,401 | ) | — | (3,017 | ) | |||||||||
Accrued
interest
|
— | (10,277 | ) | — | (10,277 | ) | ||||||||||
Accrued
compensation and related benefits
|
207 | (284 | ) | — | (77 | ) | ||||||||||
Income
taxes payable
|
— | (1,050 | ) | — | (1,050 | ) | ||||||||||
Other
liabilities
|
(705 | ) | 3,681 | — | 2,976 | |||||||||||
Net
cash from (used in) operating activities from discontinued
operations
|
673 | (1,388 | ) | — | (715 | ) | ||||||||||
Net
cash flows (used in) from operating activities
|
(2,019 | ) | 21,577 | (13,070 | ) | 6,488 | ||||||||||
CASH
FLOWS FROM (USED IN) INVESTING ACTIVITIES:
|
||||||||||||||||
Purchase
of property and equipment
|
1,491 | (3,058 | ) | — | (1,567 | ) | ||||||||||
Equity
investments
|
— | (1,000 | ) | — | (1,000 | ) | ||||||||||
Investment
in subsidiaries
|
— | (13,070 | ) | 13,070 | — | |||||||||||
Purchase
of other intangible assets
|
210 | (231 | ) | — | (21 | ) | ||||||||||
Deposits
for station equipment and purchases and other assets
|
— | (2,121 | ) | — | (2,121 | ) | ||||||||||
Net
cash from investing activities from discontinued
operations
|
8 | 255 | — | 263 | ||||||||||||
Net
cash flows from (used in) investing activities
|
1,709 | (19,225 | ) | 13,070 | (4,446 | ) | ||||||||||
CASH
FLOWS USED IN FINANCING ACTIVITIES:
|
||||||||||||||||
Repayment
of other debt
|
— | (3 | ) | — | (3 | ) | ||||||||||
Payment
of dividend to minority interest shareholders
|
— | (2,940 | ) | — | (2,940 | ) | ||||||||||
Net
cash flows used in financing activities
|
— | (2,943 | ) | — | (2,943 | ) | ||||||||||
DECREASE
IN CASH AND CASH EQUIVALENTS
|
(310 | ) | (591 | ) | — | (901 | ) | |||||||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
884 | 31,522 | — | 32,406 | ||||||||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 574 | $ | 30,931 | $ | — | $ | 31,505 |
Three
Months Ended March
31,
|
||||||||
2008
|
2007
|
|||||||
(In
thousands, except margin data)
|
||||||||
Net
revenue
|
$ | 72,498 | $ | 74,040 | ||||
Station
operating
income
|
28,948 | 34,102 | ||||||
Station
operating income
margin
|
39.9 | % | 46.1 | % | ||||
Net
(loss)
income
|
$ | (18,307 | ) | $ | 744 |
Three
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
Net
(loss) income as reported
|
$ | (18,307 | ) | $ | 744 | |||
Add
back non-station operating income items included in net
income:
|
||||||||
Interest
income
|
(201 | ) | (267 | ) | ||||
Interest
expense
|
17,259 | 18,070 | ||||||
Provision
for income taxes
|
8,898 | 1,452 | ||||||
Corporate
selling, general and administrative, excluding stock-based
compensation
|
6,407 | 7,550 | ||||||
Stock-based
compensation
|
328 | 815 | ||||||
Equity
in loss of affiliated company
|
2,285 | 492 | ||||||
Other
expense, net
|
11 | 8 | ||||||
Depreciation
and amortization
|
3,664 | 3,716 | ||||||
Minority
interest in income of subsidiaries
|
823 | 906 | ||||||
Loss
from discontinued operations, net of tax
|
7,781 | 616 | ||||||
Station
operating income
|
$ | 28,948 | $ | 34,102 |
Three
Months Ended March 31,
|
||||||||||||||||
2008
|
2007
|
Increase/(Decrease)
|
||||||||||||||
(Unaudited)
|
||||||||||||||||
(As
Adjusted -
|
||||||||||||||||
See
Note 1)
|
||||||||||||||||
Statements
of Operations:
|
||||||||||||||||
Net
revenue
|
$ | 72,498 | $ | 74,040 | $ | (1,542 | ) | (2.1 | )% | |||||||
Operating
expenses:
|
||||||||||||||||
Programming
and technical, excluding stock-based compensation
|
19,032 | 18,070 | 962 | 5.3 | ||||||||||||
Selling,
general and administrative, excluding stock-based
compensation
|
24,518 | 21,868 | 2,650 | 12.1 | ||||||||||||
Corporate
selling, general and administrative, excluding stock-based
Compensation
|
6,407 | 7,550 | (1,143 | ) | (15.1 | ) | ||||||||||
Stock-based
compensation
|
328 | 815 | (487 | ) | (59.8 | ) | ||||||||||
Depreciation
and amortization
|
3,664 | 3,716 | (52 | ) | (1.4 | ) | ||||||||||
Total
operating expenses
|
53,949 | 52,019 | 1,930 | 3.7 | ||||||||||||
Operating
income
|
18,549 | 22,021 | (3,472 | ) | (15.8 | ) | ||||||||||
Interest
income
|
201 | 267 | (66 | ) | (24.7 | ) | ||||||||||
Interest
expense
|
17,259 | 18,070 | (811 | ) | (4.5 | ) | ||||||||||
Equity
in loss of affiliated company
|
2,285 | 492 | 1,793 | 364.4 | ||||||||||||
Other
expense, net
|
11 | 8 | 3 | 37.5 | ||||||||||||
(Loss)
Income before provision for income taxes, minority interest in
income of
subsidiaries and discontinued operations
|
(805 | ) | 3,718 | (4,523 | ) | (121.7 | ) | |||||||||
Provision
for income taxes
|
8,898 | 1,452 | 7,446 | 512.8 | ||||||||||||
Minority
interest in income of subsidiaries
|
823 | 906 | (83 | ) | (9.2 | ) | ||||||||||
Net
(loss) income from continuing operations
|
(10,526 | ) | 1,360 | (11,886 | ) | (874.0 | ) | |||||||||
Loss
from discontinued operations, net of tax
|
(7,781 | ) | (616 | ) | (7,165) | (1,163.1) | ||||||||||
Net
(loss) income
|
$ | (18,307 | ) | $ | 744 | $ | (19,051 | ) | (2,560.6 | )% |
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$72,498
|
$74,040
|
$(1,542)
|
(2.1)%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$19,032
|
$18,070
|
$962
|
5.3%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$24,518
|
$21,868
|
$2,650
|
12.1%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$6,407
|
$7,550
|
$(1,143)
|
(15.1)%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$328
|
$815
|
$(487)
|
(59.8)%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$3,664
|
$3,716
|
$(52)
|
(1.4)%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$201
|
$267
|
$(66)
|
(24.7)%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$17,259
|
$18,070
|
$(811)
|
(4.5)%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$2,285
|
$492
|
$1,793
|
364.4%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$8,898
|
$1,452
|
$7,446
|
512.8%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$823
|
$906
|
$(83)
|
(9.2)%
|
Three
Months Ended March 31,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$7,781
|
$616
|
$(7,165)
|
(1,163.1)%
|
Type
of Debt
|
Amount
Outstanding
|
Applicable
Interest
Rate
|
||||||
(In
millions)
|
||||||||
Senior
bank term debt (swap matures June 16, 2012)(1)
|
$ | 25.0 | 6.72 | % | ||||
Senior
bank term debt (swap matures June 16, 2010)(1)
|
$ | 25.0 | 6.52 | % | ||||
Senior
bank term debt (swap matures June 16, 2008)(1)
|
$ | 25.0 | 6.38 | % | ||||
Senior
bank term debt (subject to variable interest rates)(2)
|
$ | 117.5 | 5.00 | % | ||||
Senior
bank revolving debt (subject to variable interest rates)(2)
|
$ | 120.5 | 5.00 | % | ||||
87/8% senior
subordinated notes (fixed rate)
|
$ | 300.0 | 8.88 | % | ||||
63/8% senior
subordinated notes (fixed rate)
|
$ | 200.0 | 6.38 | % | ||||
Seller
financed acquisition loan
|
$ | 0.5 | 5.10 | % |
(1)
|
A
total of $75.0 million is subject to fixed rate swap agreements that
became effective in June 2005. Under our fixed rate swap agreements,
we
pay a fixed rate plus a spread based on our leverage ratio, as
defined in
our Credit Agreement. That spread is currently set at 2.25% and
is
incorporated into the applicable interest rates set forth
above.
|
(2)
|
Subject
to rolling 90-day LIBOR plus a spread currently at 2.25% and incorporated
into the applicable interest rate set forth
above.
|
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
Net
cash flows (used in) from operating activities
|
$ | (5,606 | ) | $ | 6,488 | |||
Net
cash flows used in investing activities
|
(5,005 | ) | (4,446 | ) | ||||
Net
cash flows used in financing activities
|
(5,906 | ) | (2,943 | ) |
|
•
|
the
carrying value of radio broadcasting licenses and goodwill is significant
in relation to our total assets;
|
|
•
|
the
estimate is highly judgmental and contains assumptions incorporating
variables including, but not limited to, discounted cash flows,
market
revenue and growth projections, stations performance, profitability
margins, capital expenditures, multiples for station sales, the
weighted-average cost of capital and terminal values; and
|
|
•
|
our
recent asset dispositions and corresponding multiples and sale
prices
have, and could continue to result in impairment of these assets.
|
Payments
Due by Period
|
||||||||||||||||||||||||||||
Contractual
Obligations
|
2008
|
2009
|
2010
|
2011
|
2012
|
2013
and Beyond
|
Total
|
|||||||||||||||||||||
(In
thousands)
|
||||||||||||||||||||||||||||
87/8% Senior
subordinated notes(1)
|
$ | 26,625 | $ | 26,625 | $ | 26,625 | $ | 313,313 | $ | — | $ | — | $ | 393,188 | ||||||||||||||
63/8% Senior
subordinated notes(1)
|
12,750 | 12,750 | 12,750 | 12,750 | 12,750 | 206,375 | 270,125 | |||||||||||||||||||||
Credit
facilities(2)
|
38,402 | 60,871 | 63,400 | 60,834 | 153,987 | — | 377,494 | |||||||||||||||||||||
Other
operating contracts/ agreements(3)(4)(5)
|
41,223 | 37,237 | 19,949 | 21,033 | 21,980 | 22,483 | 163,905 | |||||||||||||||||||||
Operating
lease obligations
|
5,630 | 6,757 | 5,893 | 5,171 | 3,530 | 11,299 | 38,280 | |||||||||||||||||||||
Total
|
$ | 124,630 | $ | 144,240 | $ | 128,617 | $ | 413,101 | $ | 192,247 | $ | 240,157 | $ | 1,242,992 |
(1)
|
Includes
interest obligations based on current effective interest rate on
senior
subordinated notes outstanding as of March 31,
2008.
|
(2)
|
Includes
interest obligations based on current effective interest rate and
projected interest expense on credit facilities outstanding as
of
March 31, 2008.
|
(3)
|
Includes
employment contracts, severance obligations, on-air talent contracts,
consulting agreements, equipment rental agreements, programming
related
agreements, and other general operating agreements.
|
(4)
|
Includes
a retention bonus of approximately $2.0 million pursuant to an
employment agreement with the Chief Administrative Officer (“CAO”) for
remaining employed with the Company through and including October 31,
2008. If the CAO’s employment ends before October 31, 2008, the
amount paid will be a pro rata portion of the retention bonus based
on the
number of days of employment between October 31, 2004 and
October 31, 2008.
|
(5)
|
Includes
a retention bonus of approximately $3.1 million pursuant to an
employment agreement with the former Chief Financial Officer (“CFO”) for
remaining employed with the Company until his departure on December
31,
2007. This amount to be paid in July 2008, is a pro rata
portion of a $7.0 million retention bonus, had he remained employed
with
the Company for ten years, and is based on the number of days of
employment between October 18, 2005 and December 31,
2007.
|
|
•
|
an
annual base salary of $375,000, and annual increases of not less
than 3%;
|
|
•
|
an
annual discretionary bonus potential up to $75,000, as to be determined
by
the Company’s Chief Executive Officer;
|
|
•
|
a
signing bonus of $20,000;
|
|
•
|
a
restricted stock grant of 75,000 shares of Class D common stock
(the “Restricted Shares”), vesting in three equal annual increments or
upon a change in control; and
|
|
•
|
options
to purchase 75,000 shares of the Company’s Class D common stock
(the “Option Shares”), at an exercise price equal to the closing price of
the stock on the grant date vesting in three equal annual increments
or
upon a change in control.
|
|
•
|
a
pro rata portion of any bonus earned, if employment is terminated
due to
death or disability; and
|
|
•
|
in
the event of termination without cause, severance in the amount
of
$93,750.
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
32.1
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. § 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
32.2
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. § 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|
1.
|
|
I
have reviewed this quarterly
report on Form 10-Q of Radio One, Inc.;
|
|||
|
2.
|
|
Based
on my knowledge, this report
does not contain any untrue statement of a material fact or omit
to state
a material fact necessary to make the statements made, in light
of the
circumstances under which such statements were made, not misleading
with
respect to the period covered by this report;
|
|||
|
3.
|
|
Based
on my knowledge, the
financial statements, and other financial information included
in this
report, fairly present in all material respects the financial condition,
results of operations and cash flows of the registrant as of, and
for, the
periods presented in this report;
|
|||
|
4.
|
|
The
registrant’s other certifying
officer and I are responsible for establishing and maintaining
disclosure
controls and procedures (as defined in Exchange Act Rules 13a-15(e)
and 15d-15(e) and internal control over financial reporting (as
defined in
Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and
have:
|
|||
|
a)
|
|
designed
such disclosure controls
and procedures, or caused such disclosure controls and procedures
to be
designed under our supervision, to ensure that material information
relating to the registrant, including its consolidated subsidiaries,
is
made known to us by others within those entities, particularly
during the
period in which this report is being prepared;
|
|||
|
b)
|
|
designed
such internal control
over financial reporting, or caused such internal control over
financial
reporting to be designed under our supervision, to provide reasonable
assurance regarding the reliability of financial reporting and
the
preparation of financial statements for external purposes in accordance
with generally accepted accounting principles;
|
|||
|
c)
|
|
evaluated
the effectiveness of the
registrant’s disclosure controls and procedures and presented in this
report our conclusions about the effectiveness of the disclosure
controls
and procedures, as of the end of the period covered by this report
based
on such evaluation; and
|
|||
|
d)
|
|
disclosed
in this report any
change in the registrant’s internal control over financial reporting that
occurred during the registrant’s most recent fiscal quarter (the
registrant’s fourth fiscal quarter in the case of this report) that has
materially affected, or is reasonably likely to materially affect,
the
registrant’s internal control over financial reporting;
and
|
|||
|
5.
|
|
The
registrant’s other certifying
officer and I have disclosed, based on our most recent evaluation
of
internal control over financial reporting, to the registrant’s auditors
and the audit committee of the registrant’s board of directors (or persons
performing the equivalent functions):
|
|||
|
a)
|
|
all
significant deficiencies and
material weaknesses in the design or operation of internal control
over
financial reporting which are reasonably likely to adversely affect
the
registrant’s ability to record, process, summarize and report financial
information; and
|
|||
|
b)
|
|
any
fraud, whether or not
material, that involves management or other employees who have
a
significant role in the registrant’s internal control over financial
reporting.
|
|||
By:
/s/ Alfred C. Liggins,
III
|
||||||
Alfred
C. Liggins, III
|
||||||
President
and Chief Executive Officer
|
||||||
Date:
May 12, 2008
|
|
1.
|
|
I
have reviewed this quarterly
report on Form 10-Q of Radio One, Inc.;
|
|
2.
|
|
Based
on my knowledge, this report
does not contain any untrue statement of a material fact or omit
to state
a material fact necessary to make the statements made, in light of
the
circumstances under which such statements were made, not misleading
with
respect to the period covered by this report;
|
|
3.
|
|
Based
on my knowledge, the
financial statements, and other financial information included in
this
report, fairly present in all material respects the financial condition,
results of operations and cash flows of the registrant as of, and
for, the
periods presented in this report;
|
|
4.
|
|
The
registrant’s other certifying
officer and I are responsible for establishing and maintaining disclosure
controls and procedures (as defined in Exchange Act Rules 13a-15(e)
and 15d-15(e) and internal control over financial reporting (as defined
in
Exchange Act Rules 13a-15(f) and 15d-15(i) for the registrant and
have:
|
|
a)
|
|
designed
such disclosure controls
and procedures, or caused such disclosure controls and procedures
to be
designed under our supervision, to ensure that material information
relating to the registrant, including its consolidated subsidiaries,
is
made known to us by others within those entities, particularly during
the
period in which this report is being prepared;
|
|
b)
|
|
designed
such internal control
over financial reporting, or caused such internal control over financial
reporting to be designed under our supervision, to provide reasonable
assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance
with generally accepted accounting principles;
|
|
c)
|
|
evaluated
the effectiveness of the
registrant’s disclosure controls and procedures and presented in this
report our conclusions about the effectiveness of the disclosure
controls
and procedures, as of the end of the period covered by this report
based
on such evaluation; and
|
|
d)
|
|
disclosed
in this report any
change in the registrant’s internal control over financial reporting that
occurred during the registrant’s most recent fiscal quarter (the
registrant’s fourth fiscal quarter in the case of this report) that has
materially affected, or is reasonably likely to materially affect,
the
registrant’s internal control over financial reporting;
and
|
|
5.
|
|
The
registrant’s other certifying
officers and I have disclosed, based on our most recent evaluation
of
internal control over financial reporting, to the registrant’s auditors
and the audit committee of the registrant’s board of directors (or persons
performing the equivalent functions):
|
|
a)
|
|
All
significant deficiencies and
material weaknesses in the design or operation of internal control
over
financial reporting which are reasonably likely to adversely affect
the
registrant’s ability to record, process, summarize and report financial
information; and
|
|
b)
|
|
any
fraud, whether or not
material, that involves management or other employees who have a
significant role in the registrant’s internal control over financial
reporting.
|
By:
/s/ Peter D.
Thompson
|
||||
Peter
D. Thompson
|
||||
Executive
Vice President,
|
||||
Chief
Financial Officer and Principal
Accounting Officer
|
||||
Date:
May 12, 2008
|
|
|
(i)
|
|
the
accompanying Quarterly Report
on Form 10-Q of the Company for the quarter ended March 31, 2008
(the
“Report”) fully complies with the requirements of Section 13(a) or
Section 15(d), as applicable, of the Securities Exchange Act of 1934,
as amended; and
|
|
(ii)
|
|
the
information contained in the
Report fairly presents, in all material respects, the financial
condition
and results of operations of the
Company.
|
By:
/s/ Alfred C. Liggins,
III
|
||||
Name:
Alfred C. Liggins, III
|
||||
Title:
President and Chief Executive Officer
|
||||
Date:
May 12, 2008
|
|
(i)
|
|
The
accompanying Quarterly Report
on Form 10-Q of the Company for the quarter ended March 31, 2008
(the
“Report”) fully complies with the requirements of Section 13(a) or
Section 15(d), as applicable, of the Securities Exchange Act of 1934,
as amended; and
|
|
(ii)
|
|
the
information contained in the
Report fairly presents, in all material respects, the financial
condition
and results of operations of the Company.
|
By:
/s/ Peter D.
Thompson
|
||||||
Name:
Peter D. Thompson
|
||||||
Title:
Executive Vice President and Chief Financial Officer
|
||||||
Date:
May 12, 2008
|