Delaware
|
52-1166660
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Class
|
Outstanding
at August 1,
2008
|
Class A
Common Stock, $.001 Par Value
|
3,078,434
|
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
|
88,026,704
|
Page
|
||
PART
I. FINANCIAL INFORMATION
|
||
Item
1.
|
Consolidated
Statements of Operations for the Three Months and Six Months Ended
June
30, 2008 and 2007 (Unaudited)
|
4
|
Consolidated
Balance Sheets as of June 30, 2008 (Unaudited) and December 31, 2007
(As
Adjusted)
|
5
|
|
Consolidated
Statement of Changes in Stockholders’ Equity for the Six Months Ended June
30, 2008 (Unaudited)
|
6
|
|
Consolidated
Statements of Cash Flows for the Six Months Ended June 30, 2008 and
2007
(Unaudited)
|
7
|
|
Notes
to Consolidated Financial Statements
(Unaudited)
|
8
|
|
Consolidating
Financial
Statements
|
23 | |
Consolidating
Statement of Operations for the Three Months Ended June 30, 2008
(Unaudited)
|
24 | |
Consolidating
Statement of Operations for the Three Months Ended June 30, 2007
(Unaudited)
|
25 | |
Consolidating
Statement of Operations for the Six Months Ended June 30, 2008
(Unaudited)
|
26 | |
Consolidating
Statement of Operations for the Six Months Ended June 30, 2007
(Unaudited)
|
27 | |
Consolidating
Balance Sheet as of June 30, 2008
(Unaudited)
|
28 | |
Consolidating
Balance Sheet as of December 31, 2007
(Unaudited)
|
29 | |
Consolidating
Statement of Cash Flows for the Six Months Ended June 30, 2008
(Unaudited)
|
30 | |
Consolidating
Statement of Cash Flows for the Six Months Ended June 30, 2007
(Unaudited)
|
31 | |
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
32 |
Item
3.
|
Quantitative
and Qualitative Disclosures About Market
Risk
|
48 |
Item
4.
|
Controls
and
Procedures
|
48 |
PART
II. OTHER INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
49 |
Item
1A.
|
Risk
Factors
|
49 |
Item
2.
|
Unregistered
Sales of Equity Securities and Use of
Proceeds
|
49 |
Item
3.
|
Defaults
Upon Senior
Securities
|
49 |
Item
4.
|
Submission
of Matters to a Vote of Security
Holders
|
50 |
Item
5.
|
Other
Information
|
50 |
Item
6.
|
Exhibits
160;
|
50 |
SIGNATURES
|
51 |
|
•
|
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 June 30,
|
Six
Months Ended June 30,
|
||||||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||||||
(Unaudited)
|
|||||||||||||||||
(As
Adjusted – See Note 1)
|
(As
Adjusted – See Note 1)
|
||||||||||||||||
(In
thousands, except share data)
|
|||||||||||||||||
NET
REVENUE
|
$
|
83,432
|
$
|
82,620
|
$
|
155,930
|
$
|
156,660
|
|||||||||
OPERATING
EXPENSES:
|
|||||||||||||||||
Programming
and technical
|
20,853
|
17,969
|
39,918
|
36,174
|
|||||||||||||
Selling,
general and administrative
|
27,773
|
25,852
|
52,463
|
48,107
|
|||||||||||||
Corporate
selling, general and
administrative
|
17,807
|
8,376
|
24,337
|
16,219
|
|||||||||||||
Depreciation
and amortization
|
5,171
|
3,667
|
8,835
|
7,383
|
|||||||||||||
Impairment
of long-lived assets
|
—
|
5,506
|
—
|
5,506
|
|||||||||||||
Total
operating expenses
|
71,604
|
61,370
|
125,553
|
113,389
|
|||||||||||||
Operating
income
|
11,828
|
21,250
|
30,377
|
43,271
|
|||||||||||||
INTEREST
INCOME
|
130
|
294
|
331
|
561
|
|||||||||||||
INTEREST
EXPENSE
|
15,160
|
18,577
|
32,419
|
36,647
|
|||||||||||||
EQUITY
IN
(INCOME) LOSS OF AFFILIATED COMPANY
|
(29
|
)
|
3,088
|
2,799
|
7,306
|
||||||||||||
OTHER
INCOME (EXPENSE),
net
|
982
|
—
|
971
|
(8
|
)
|
||||||||||||
Loss
before provision (benefit)
for income taxes, minority interest in income of subsidiaries and
discontinued operations
|
(2,191
|
)
|
(121
|
)
|
(3,539
|
)
|
(129
|
)
|
|||||||||
PROVISION
(BENEFIT) FOR INCOME TAXES
|
9,761
|
(801
|
)
|
18,659
|
651
|
||||||||||||
MINORITY
INTEREST IN INCOME OF SUBSIDIARIES
|
1,058
|
919
|
1,881
|
1,825
|
|||||||||||||
Net
loss from continuing
operations
|
(13,010
|
)
|
(239
|
)
|
(24,079
|
)
|
(2,605
|
)
|
|||||||||
INCOME
(LOSS)
FROM DISCONTINUED OPERATIONS, net of tax
|
1,334
|
(4,832
|
)
|
(6,447
|
)
|
(5,448
|
)
|
||||||||||
NET
LOSS
|
$
|
(11,676
|
)
|
$
|
(5,071
|
)
|
$
|
(30,526
|
)
|
$
|
(8,053
|
)
|
|||||
BASIC
AND
DILUTED NET LOSS FROM CONTINUING OPERATIONS PER COMMON
SHARE
|
$
|
(0.13
|
)
|
$
|
—
|
$
|
(0.24
|
)
|
$
|
(0.03
|
)*
|
||||||
BASIC
AND DILUTED NET INCOME (LOSS) FROM DISCONTINUED OPERATIONS PER COMMON
SHARE
|
$
|
0.01
|
$
|
(0.05
|
)
|
$
|
(0.07
|
)
|
$
|
(0.06
|
)*
|
||||||
BASIC
AND DILUTED NET LOSS PER COMMON SHARE
|
$
|
(0.12
|
)
|
$
|
(0.05
|
)
|
$
|
(0.31
|
)
|
$
|
(0.08
|
)*
|
|||||
WEIGHTED
AVERAGE SHARES OUTSTANDING:
|
|||||||||||||||||
Basic
|
98,403,298
|
98,710,633
|
98,560,790
|
98,710,633
|
|||||||||||||
Diluted
|
98,403,298
|
98,710,633
|
98,560,790
|
98,710,633
|
June
30, 2008
|
December 31,
2007
|
|||||||
(Unaudited)
|
(As
Adjusted-
|
|||||||
See
Note 1)
|
||||||||
(In
thousands, except share data)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$
|
10,681
|
$
|
24,247
|
||||
Trade
accounts receivable, net of allowance for doubtful accounts of $1,988
and
$2,021, respectively
|
59,383
|
50,425
|
||||||
Prepaid
expenses and other current assets
|
5,185
|
6,118
|
||||||
Deferred
income tax asset
|
14,919
|
15,147
|
||||||
Current
assets from discontinued operations
|
688
|
3,249
|
||||||
Total
current assets
|
90,856
|
99,186
|
||||||
PROPERTY
AND EQUIPMENT,
net
|
50,869
|
44,740
|
||||||
GOODWILL
|
164,727
|
146,156
|
||||||
RADIO
BROADCASTING LICENSES,
net
|
1,152,684
|
1,118,747
|
||||||
OTHER
INTANGIBLE ASSETS,
net
|
55,734
|
45,418
|
||||||
INVESTMENT
IN AFFILIATED COMPANY
|
47,319
|
48,399
|
||||||
OTHER
ASSETS
|
8,167
|
8,573
|
||||||
NON-CURRENT
ASSETS FROM DISCONTINUED OPERATIONS
|
72
|
152,123
|
||||||
Total
assets
|
$
|
1,570,428
|
$
|
1,663,342
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$
|
3,904
|
$
|
4,958
|
||||
Accrued
interest
|
18,200
|
19,004
|
||||||
Accrued
compensation and related benefits
|
21,115
|
16,319
|
||||||
Income
taxes payable
|
1,430
|
4,463
|
||||||
Other
current liabilities
|
11,807
|
12,124
|
||||||
Current
portion of long-term debt
|
39,297
|
26,004
|
||||||
Current
liabilities from discontinued operations
|
977
|
2,704
|
||||||
Total
current liabilities
|
96,730
|
85,576
|
||||||
LONG-TERM
DEBT, net of
current portion
|
704,825
|
789,500
|
||||||
OTHER
LONG-TERM LIABILITIES
|
4,424
|
5,227
|
||||||
DEFERRED
INCOME TAX LIABILITY
|
167,290
|
149,950
|
||||||
NON-CURRENT
LIABILITIES FROM DISCONTINUED OPERATIONS
|
—
|
483
|
||||||
Total
liabilities
|
973,269
|
1,030,736
|
||||||
MINORITY
INTEREST IN SUBSIDIARIES
|
2,313
|
3,889
|
||||||
STOCKHOLDERS’
EQUITY:
|
||||||||
Convertible
preferred stock, $.001 par value, 1,000,000 shares authorized;
no shares outstanding at June 30, 2008 and December 31,
2007
|
—
|
—
|
||||||
Common
stock — Class A, $.001 par value, 30,000,000 shares
authorized; 3,439,761 and 4,321,378 shares issued and outstanding as
of June 30, 2008 and December 31, 2007, respectively
|
3
|
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 June 30, 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 June 30,
2008
and December 31, 2007, respectively
|
3
|
3
|
||||||
Common
stock — Class D, $.001 par value, 150,000,000 shares
authorized; 88,161,704 and 88,638,576 shares issued and outstanding
as of June 30, 2008 and December 31, 2007,
respectively
|
88
|
89
|
||||||
Accumulated
other comprehensive (loss) income
|
(822
|
)
|
644
|
|||||
Stock
subscriptions receivable
|
(1,737
|
)
|
(1,717
|
)
|
||||
Additional
paid-in capital
|
1,042,416
|
1,044,273
|
||||||
Accumulated
deficit
|
(445,108
|
)
|
(414,582
|
)
|
||||
Total
stockholders’ equity
|
594,846
|
628,717
|
||||||
Total
liabilities and stockholders’ equity
|
$
|
1,570,428
|
$
|
1,663,342
|
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 (Loss)
|
Stock
Subscriptions Receivable
|
Additional
Paid-In Capital
|
Accumulated
Deficit
|
Total
Stockholders’ Equity
|
|||||||||||||||||||||||||||||
(As
Adjusted – See Note 1)
|
|||||||||||||||||||||||||||||||||||||||
(In
thousands, except share data)
|
|||||||||||||||||||||||||||||||||||||||
BALANCE,
as of December 31, 2007
|
$
|
—
|
$
|
4
|
$
|
3
|
$
|
3
|
$
|
89
|
$
|
644
|
$
|
(1,717
|
)
|
$
|
1,044,273
|
$
|
(414,582
|
)
|
$
|
628,717
|
|||||||||||||||||
Comprehensive
loss:
|
|||||||||||||||||||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
$
|
(30,526
|
)
|
—
|
—
|
—
|
(30,526
|
)
|
(30,526
|
)
|
||||||||||||||||||||||||
Change
in unrealized loss on derivative and hedging activities, net of
taxes
|
—
|
—
|
—
|
—
|
—
|
(1,466
|
)
|
(1,466
|
)
|
—
|
—
|
—
|
(1,466
|
)
|
|||||||||||||||||||||||||
Comprehensive
loss
|
$
|
(31,992
|
)
|
||||||||||||||||||||||||||||||||||||
Repurchase
of 187,369 shares of Class A and 1,884,860 shares of Class
D
|
—
|
(1
|
)
|
—
|
—
|
(1
|
)
|
—
|
—
|
(2,773
|
)
|
—
|
(2,775
|
)
|
|||||||||||||||||||||||||
Vesting
of non-employee restricted stock
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
90
|
—
|
90
|
|||||||||||||||||||||||||||||
Stock-based
compensation expense
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
826
|
—
|
826
|
|||||||||||||||||||||||||||||
Interest
income on stock subscriptions receivable
|
—
|
—
|
—
|
—
|
—
|
—
|
(20
|
)
|
—
|
—
|
(20
|
)
|
|||||||||||||||||||||||||||
BALANCE,
as of June 30, 2008
|
$
|
—
|
$
|
3
|
$
|
3
|
$
|
3
|
$
|
88
|
$
|
(822
|
)
|
$
|
(1,737
|
)
|
$
|
1,042,416
|
$
|
(445,108
|
)
|
$
|
594,846
|
RADIO
ONE, INC. AND SUBSIDIARIES
|
|||||||||
CONSOLIDATED
STATEMENT
OF CASH FLOWS
|
|||||||||
For
the Six Months Ended June
30,
|
|||||||||
2008
|
2007
|
||||||||
(As
Adjusted - See Note
1)
|
|||||||||
(In
thousands)
|
|||||||||
|
|||||||||
CASH
FLOWS FROM OPERATING
ACTIVITIES:
|
|||||||||
Net
loss
|
$
|
(30,526
|
)
|
$
|
(8,053
|
)
|
|||
Adjustments
to reconcile loss to
net cash from operating activities:
|
|||||||||
Depreciation
and
amortization
|
8,835
|
7,383
|
|||||||
Amortization
of debt financing
costs
|
1,361
|
1,069
|
|||||||
Amortization
of production
content
|
—
|
332
|
|||||||
Deferred
income
taxes
|
17,592
|
(6,983
|
)
|
||||||
Impairment
of long-lived
assets
|
—
|
5,506
|
|||||||
Equity
in loss of affiliated
company
|
2,799
|
7,306
|
|||||||
Minority
interest in income of
subsidiaries
|
1,881
|
1,825
|
|||||||
Stock-based
compensation and other
non-cash compensation
|
849
|
1,949
|
|||||||
Amortization
of contract
inducement and termination fee
|
(947
|
)
|
(906
|
)
|
|||||
Change
in interest due on stock
subscription receivable
|
(20
|
)
|
(39
|
)
|
|||||
Effect
of change in operating
assets and liabilities, net of assets acquired:
|
|||||||||
Trade
accounts receivable,
net
|
(3,811
|
)
|
(1,822
|
)
|
|||||
Prepaid
expenses and other current
assets
|
1,525
|
(1,687
|
)
|
||||||
Income
tax
receivable
|
—
|
1,296
|
|||||||
Other
assets
|
(4,301
|
)
|
(1,595
|
)
|
|||||
Accounts
payable
|
(3,480
|
)
|
(6,322
|
)
|
|||||
Accrued
interest
|
(804
|
)
|
(31
|
)
|
|||||
Accrued
compensation and related
benefits
|
4,863
|
(302
|
)
|
||||||
Income
taxes
payable
|
(3,033
|
)
|
538
|
||||||
Other
liabilities
|
(2,453
|
)
|
1,602
|
||||||
Net
cash flows provided from
operating activities from discontinued operations
|
814
|
13,816
|
|||||||
Net
cash flows (used in) provided
from operating activities
|
(8,856
|
)
|
14,882
|
||||||
CASH
FLOWS FROM INVESTING
ACTIVITIES:
|
|||||||||
Purchase
of property and
equipment
|
(4,036
|
)
|
(3,879
|
)
|
|||||
Equity
investments
|
—
|
|
(10,714
|
)
|
|||||
Acquisitions
|
(70,426
|
)
|
—
|
||||||
Purchase
of other intangible
assets
|
(1,046
|
)
|
(80
|
)
|
|||||
Proceeds
from sale of
assets
|
150,224
|
—
|
|||||||
Deposits
and payments for station
purchases and other assets
|
161
|
(3,668
|
)
|
||||||
Net
cash flows provided from (used
in) investing activities
|
74,877
|
(18,341
|
)
|
||||||
CASH
FLOWS FROM FINANCING
ACTIVITIES:
|
|||||||||
Repayment
of other
debt
|
(987
|
)
|
—
|
||||||
Repayment
of credit
facility
|
(150,909
|
)
|
(27
|
)
|
|||||
Proceeds
from credit
facility
|
79,000
|
—
|
|||||||
Repurchase
of common
stock
|
(2,775
|
)
|
—
|
||||||
Payment
of
dividend to minority
interest
shareholders
|
(3,916
|
)
|
(2,940
|
) | |||||
Net
cash flows used in financing
activities
|
(79,587
|
)
|
(2,967
|
)
|
|||||
DECREASE
IN CASH AND CASH
EQUIVALENTS
|
(13,566
|
)
|
(6,426
|
)
|
|||||
CASH
AND CASH EQUIVALENTS,
beginning of period
|
24,247
|
32,406
|
|||||||
CASH
AND CASH EQUIVALENTS, end of
period
|
$
|
10,681
|
$
|
25,980
|
|||||
SUPPLEMENTAL
DISCLOSURE OF CASH
FLOW INFORMATION:
|
|||||||||
Cash
paid
for:
|
|||||||||
Interest
|
$
|
33,223
|
$
|
36,714
|
|||||
Income
taxes
|
$
|
5,408
|
$
|
2,932
|
|||||
Supplemental
Note: In
July 2007, a seller financed loan of $2.6 million was incurred when
the
Company acquired the assets of WDBZ-AM, a radio station located
in the Cincinnati metropolitan area. The balance as of
June 30, 2008 is $17,000.
|
|||||||||
The
accompanying notes are an
integral part of these consolidated financial
statements.
|
Selected Balance Sheet Data | ||||||||||||
As
Previously Reported,
December
31, 2007
|
Adjustments
|
As
Adjusted,
December
31, 2007
|
||||||||||
Investment
in Affiliated Company
|
$ | 52,782 | $ | (4,383 | ) | $ | 48,399 | |||||
Total
Assets
|
$ | 1,667,725 | $ | (4,383 | ) | $ | 1,663,342 | |||||
Accumulated
Deficit
|
$ | (410,199 | ) | $ | (4,383 | ) | $ | (414,582 | ) | |||
Total
Stockholders’ Equity
|
$ | 633,100 | $ | (4,383 | ) | $ | 628,717 |
Selected Statement of Operations Data | ||||||||||||||||||||||||
Three
Months Ended June 30, 2007
|
Six
Months Ended June 30, 2007
|
|||||||||||||||||||||||
As
Previously Reported**
|
Adjustments
|
As
Adjusted
|
As
Previously Reported**
|
Adjustments
|
As
Adjusted
|
|||||||||||||||||||
Equity
in Loss of Affiliated Company
|
$ | 4,271 | $ | (1,183 | ) | $ | 3,088 | $ | 4,763 | $ | 2,543 | $ | 7,306 | |||||||||||
Loss
before benefit for income taxes, minority interest in income of
subsidiaries and discontinued operations
|
$ | (1,304 | ) | $ | 1,183 | $ | (121 | ) | $ | 2,414 | $ | (2,543 | ) | $ | (129 | ) | ||||||||
Net
loss from continuing operations
|
$ | (1,422 | ) | $ | 1,183 | $ | (239 | ) | $ | (62 | ) | $ | (2,543 | ) | $ | (2,605 | ) | |||||||
Net
loss
|
$ | (6,254 | ) | $ | 1,183 | $ | (5,071 | ) | $ | (5,509 | ) | $ | (2,543 | ) | $ | (8,052 | ) | |||||||
Basic
and Diluted Net Loss from Continuing Operations per Common
Share
|
$ | (0.01 | ) | $ | 0.01 | * | $ | 0.00 | $ | 0.00 | $ | (0.03 | ) | $ | (0.03 | )* | ||||||||
Basic
and Diluted Net Loss from Discontinued Operations per Common
Share
|
(0.05 | ) | 0.00 | * | (0.05 | ) | (0.06 | ) | 0.00 | (0.06 | )* | |||||||||||||
Basic
and Diluted Net Loss per Common Share
|
$ | (0.06 | ) | $ | 0.01 | * | $ | (0.05 | ) | $ | (0.06 | ) | $ | (0.03 | ) | $ | (0.08 | )* |
Three
Months
EndedJune 30,
|
Six
Months
EndedJune 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
(In
thousands)
|
|||||||||||||||
Net
loss
|
$
|
(11,676
|
)
|
$
|
(5,071
|
)
|
$
|
(30,526
|
)
|
$
|
(8,053
|
)
|
||||
Other
comprehensive income
(loss) (net of tax benefit of $0 and $270, and tax provision of
$0 of $71, respectively):
|
||||||||||||||||
Derivative
and hedging activities
|
1,682
|
408
|
(1,466
|
)
|
166
|
|||||||||||
Comprehensive
loss
|
$
|
(9,994
|
)
|
$
|
(4,663
|
)
|
$
|
(31,992
|
)
|
$
|
(7,887
|
)
|
|
(g) Fair
Value Measurements
|
|
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 in active
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
thousands)
|
|
|||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|||||||
Interest
rate swaps
(a)
|
$
|
824
|
$
|
—
|
$
|
824
|
$
|
—
|
||||||
Employment
agreement award
(b)
|
|
4,554
|
|
—
|
—
|
|
|
4,554
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total
liabilities
|
|
$
|
5,378
|
|
$
|
—
|
$
|
824
|
|
$
|
4,554
|
|
||
(a) Based
on London Interbank
Offered Rate
(“LIBOR”).
|
|
|||||||||||||
(b)
Pursuant to an
employment agreement (“the Employment Agreement”) executed in April 2008,
the Chief Executive Officer (“CEO”) will be eligible to receive an award
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. The Company’s obligation to pay the award will be triggered only
after the Company’s recovery of the aggregate amount of its capital
contribution in TV One and only upon actual receipt of distributions
of
cash or marketable securities or proceeds from a liquidity event
with
respect to the Company’s membership interest in TV One. The CEO was fully
vested in the award upon execution of the Employment Agreement, and
the
award lapses upon expiration of the Employment Agreement or earlier
if the
CEO voluntarily leaves the Company or is terminated for cause. The
Company
engaged an independent third party to perform a fair valuation of
the
award. (See Note 6 – Derivative
Instruments.)
|
|
(h)
Software Development Costs
|
|
(i) Impact
of Recently Issued
Accounting Pronouncements
|
|
Three
Months Ended
June 30,
|
|
|
Six
Months Ended
June 30,
|
|
|||||||||||
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
|||||
|
(In
thousands)
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
revenue
|
|
$
|
(57
|
)
|
|
$
|
9,887
|
|
|
$
|
2,361
|
|
|
$
|
18,354
|
|
Station
operating
expenses
|
|
|
133
|
|
|
|
8,407
|
|
|
|
4,220
|
|
|
|
17,505
|
|
Depreciation
and
amortization
|
|
|
—
|
|
|
|
522
|
|
|
|
79
|
|
|
|
1,002
|
|
Impairment
of long-lived
assets
|
|
|
—
|
|
|
|
10,395
|
|
|
|
5,076
|
|
|
|
10,395
|
|
Other
income
(expense)
|
|
|
18
|
|
|
|
(131
|
)
|
|
|
116
|
|
|
|
(131
|
)
|
Gain on
sale of
assets
|
|
|
1,857
|
|
|
|
—
|
|
|
|
1,632
|
|
|
|
—
|
|
Income
(loss) before income
taxes
|
|
|
1,685
|
|
|
|
(9,568
|
)
|
|
|
(5,266
|
)
|
|
|
(10,679
|
)
|
Provision
(benefit) for income
taxes
|
|
|
351
|
|
|
|
(4,736
|
)
|
|
|
1,181
|
|
|
|
(5,231
|
)
|
Income
(loss) from discontinued
operations, net of tax
|
|
$
|
1,334
|
|
|
$
|
(4,832
|
)
|
|
$
|
(6,447
|
)
|
|
$
|
(5,448
|
)
|
|
June
30,
2008
|
|
|
December 31,
2007
|
|
|||
|
|
(In
thousands)
|
|
|||||
Currents
assets:
|
|
|
|
|
||||
Accounts
receivable, net of allowance for doubtful accounts
|
|
$
|
688
|
|
|
$
|
2,725
|
|
Prepaid
expenses and other current assets
|
|
|
—
|
|
|
524
|
|
|
Total
current assets
|
|
|
688
|
|
|
|
3,249
|
|
Property
and equipment, net
|
|
|
71
|
|
|
|
3,349
|
|
Intangible
assets, net
|
|
|
—
|
|
|
|
148,388
|
|
Other
assets
|
|
|
1
|
|
|
|
386
|
|
Total
assets
|
|
$
|
760
|
|
|
$
|
155,372
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
Other
current liabilities
|
|
$
|
977
|
|
|
$
|
2,704
|
|
Total
current liabilities
|
|
|
977
|
|
|
|
2,704
|
|
Other
long-term liabilities
|
|
|
—
|
|
|
|
483
|
|
Total
liabilities
|
|
$
|
977
|
|
|
$
|
3,187
|
|
June 30,
2008
|
December 31,
2007
|
Period of
Amortization
|
|||||||
(In
thousands)
|
|||||||||
Trade
names
|
$
|
17,024
|
$
|
16,848
|
2-5 Years
|
||||
Talent
agreements
|
19,549
|
19,549
|
10 Years
|
||||||
Debt
financing costs
|
20,828
|
20,850
|
Term
of debt
|
||||||
Intellectual
property
|
14,686
|
14,532
|
4-10 Years
|
||||||
Affiliate
agreements
|
7,769
|
7,769
|
1-10 Years
|
||||||
Acquired
income leases
|
1,236
|
—
|
3-9
years
|
||||||
Non-compete
agreements
|
1,048
|
—
|
1-3
years
|
||||||
Advertiser
agreements, relationships and lists
|
4,199
|
—
|
2-7
years
|
||||||
Favorable
office and transmitter leases
|
5,489
|
—
|
Term
of lease
|
||||||
Registered
membership lists
|
6,851
|
—
|
2.5
years
|
||||||
Other
intangibles
|
1,430
|
5,651
|
6-60 Years
|
||||||
100,109
|
85,199
|
||||||||
Less:
Accumulated amortization
|
(44,375
|
)
|
(39,781
|
)
|
|||||
Other
intangible assets, net
|
$
|
55,734
|
$
|
45,418
|
(In
thousands)
|
||||
July
– December 2008
|
$
|
7,505
|
||
2009
|
$
|
9,407
|
||
2010
|
$
|
7,952
|
||
2011
|
$
|
5,098
|
||
2012
|
$
|
4,811
|
6.
|
DERIVATIVE
INSTRUMENT AND HEDGING ACTIVITIES:
|
Agreement
|
Notional
Amount
|
Expiration
|
Fixed
Rate
|
|||
No. 1
|
$25.0
million
|
June
16, 2010
|
4.27%
|
|||
No. 2
|
$25.0
million
|
June
16, 2012
|
4.47%
|
June 30,
2008
|
December 31,
2007
|
|||||||
(In
thousands)
|
||||||||
87/8% senior
subordinated notes
|
$
|
292,000
|
$
|
300,000
|
||||
63/8% senior
subordinated notes
|
200,000
|
200,000
|
||||||
Credit
facilities
|
251,578
|
314,500
|
||||||
Capital
lease
|
527
|
—
|
||||||
Seller
financed acquisition loan
|
17
|
1,004
|
||||||
Total
long-term debt
|
744,122
|
815,504
|
||||||
Less:
current portion
|
39,297
|
26,004
|
||||||
Long
term debt, net of current portion
|
$
|
704,825
|
$
|
789,500
|
Senior
Subordinated Notes
|
Credit
and Other Facilities
|
|||||||
(In
thousands)
|
||||||||
July —
December 2008
|
$
|
—
|
$
|
19,706
|
||||
2009
|
—
|
43,811
|
||||||
2010
|
—
|
48,442
|
||||||
2011
|
292,000
|
48,442
|
||||||
2012
|
—
|
91,721
|
||||||
2013
and thereafter
|
200,000
|
—
|
||||||
Total
long-term debt
|
$
|
492,000
|
$
|
252,122
|
For
the Three
Months Ended
June 30,
|
For
the Six Months Ended June 30,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Average
risk-free interest rate
|
3.37
|
%
|
—
|
3.37
|
%
|
4.81
|
%
|
||||||
Expected
dividend yield
|
0.00
|
%
|
—
|
0.00
|
%
|
0.00
|
%
|
||||||
Expected
lives
|
6.5
years
|
—
|
6.5
years
|
7.7
years
|
|||||||||
Expected
volatility
|
49.66
|
%
|
—
|
49.66
|
%
|
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
|
1,913,000
|
1.41
|
—
|
—
|
|||||||||
Exercised
|
—
|
—
|
—
|
—
|
|||||||||
Forfeited,
Cancelled
|
341,000
|
14.50
|
—
|
—
|
|||||||||
Balance
as of June 30, 2008
|
5,956,000
|
$
|
9.96
|
7.05
|
—
|
||||||||
Vested
and expected to vest as of
June 30, 2008
|
5,536,000
|
$
|
9.96
|
7.05
|
—
|
||||||||
Unvested
as of June 30, 2008
|
2,335,000
|
$
|
2.79
|
9.56
|
—
|
||||||||
Exercisable
as of June 30, 2008
|
3,621,000
|
$
|
14.58
|
5.43
|
—
|
Number
of
Restricted
Shares
|
Weighted-Average
Fair Value at Grant Date
|
|||||||
Unvested
as of December 31, 2007
|
232,000
|
$
|
6.20
|
|||||
Granted
|
525,000
|
$
|
1.41
|
|||||
Vested
|
(49,000
|
)
|
$
|
7.42
|
||||
Forfeited,
Cancelled, Expired
|
—
|
$
|
—
|
|||||
Unvested
as of June 30, 2008
|
708,000
|
$
|
2.56
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
||||||||||||||||
SEGMENTED
CONSOLIDATING STATEMENT OF OPERATIONS
|
||||||||||||||||
FOR
THE THREE MONTHS ENDED JUNE
30, 2008
|
||||||||||||||||
|
Corporate/
|
|
||||||||||||||
|
Radio
|
|
|
Internet/
|
|
|
Eliminations/
|
|
||||||||
|
Broadcasting
|
|
|
Publishing
|
|
|
Other
|
|
|
Consolidated
|
|
|||||
|
(Unaudited)
|
|||||||||||||||
|
(In
thousands)
|
|||||||||||||||
NET
REVENUE
|
|
$
|
80,282
|
|
|
$
|
4,187
|
|
|
$
|
(1,037
|
)
|
|
$
|
83,432
|
|
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and
technical
|
|
|
18,912
|
|
|
|
2,796
|
|
|
|
(944
|
)
|
|
|
20,764
|
|
Selling,
general and
administrative
|
|
|
23,639
|
|
|
|
4,604
|
|
|
|
(754
|
)
|
|
|
27,489
|
|
Corporate
selling, general and
administrative
|
|
|
1,897
|
|
|
|
—
|
|
|
|
15,654
|
|
|
|
17,551
|
|
Stock-based
compensation
|
|
|
322
|
|
|
|
51
|
|
|
|
256
|
|
|
|
629
|
|
Depreciation
and
amortization
|
|
|
3,311
|
|
|
|
1,502
|
|
|
|
358
|
|
|
|
5,171
|
|
Total
operating
expenses
|
|
|
48,081
|
|
|
|
8,953
|
|
|
|
14,570
|
|
|
|
71,604
|
|
Operating
income (loss)
|
|
|
32,201
|
|
|
|
(4,766
|
)
|
|
|
(15,607
|
)
|
|
|
11,828
|
|
INTEREST
INCOME
|
|
|
19
|
|
|
|
—
|
|
|
111
|
|
|
|
130
|
|
|
INTEREST
EXPENSE
|
|
|
51
|
|
|
|
10
|
|
|
|
15,099
|
|
|
|
15,160
|
|
EQUITY
IN INCOME OF
AFFILIATED
COMPANY
|
|
|
—
|
|
|
|
—
|
|
|
|
(29
|
)
|
|
|
(29
|
)
|
OTHER
(EXPENSE) INCOME,
net
|
|
|
—
|
|
|
|
(32
|
)
|
|
|
1,014
|
|
|
|
982
|
|
Income
(loss)
before
provision for income taxes
and minority interest in income of subsidiary and discontinued
operations
|
|
|
32,169
|
|
|
|
(4,808
|
)
|
|
|
(29,552
|
)
|
|
|
(2,191
|
)
|
PROVISION
FOR INCOME
TAXES
|
|
|
9,761
|
|
|
|
—
|
|
|
|
—
|
|
|
|
9,761
|
|
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
|
|
—
|
|
|
|
—
|
|
|
|
1,058
|
|
|
|
1,058
|
|
Net
income (loss) from
continuing operations
|
|
|
22,408
|
|
|
|
(4,808
|
)
|
|
|
(30,610
|
)
|
|
|
(13,010
|
)
|
INCOME
FROM
DISCONTINUED
OPERATIONS, net of tax
|
|
|
1,334
|
|
|
|
—
|
|
|
|
—
|
|
|
1,334
|
|
|
Net
income (loss)
|
|
$
|
23,742
|
|
|
$
|
(4,808
|
)
|
|
$
|
(30,610
|
)
|
|
$
|
(11,676
|
)
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
|||||||||||||||
SELECTED
BALANCE SHEET INFORMATION
|
|||||||||||||||
AS
OF JUNE 30,
2008
|
|||||||||||||||
|
Corporate/
|
|
|||||||||||||
|
Radio
|
|
|
Internet/
|
|
|
Eliminations/
|
|
|||||||
|
Broadcasting
|
|
|
Publishing
|
|
|
Other
|
|
|
Consolidated
|
|||||
|
(Unaudited)
|
||||||||||||||
|
(In
thousands)
|
||||||||||||||
Total
Assets
|
|
$
|
1,441,069
|
|
|
$
|
43,336
|
|
$
|
86,023
|
|
$
|
1,570,428
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
||||||||||||||||
SEGMENTED
CONSOLIDATING STATEMENT OF OPERATIONS
|
||||||||||||||||
FOR
THE THREE MONTHS ENDED JUNE
30, 2007
|
|
|||||||||||||||
|
Corporate/
|
|
||||||||||||||
|
Radio
|
|
|
Internet/
|
|
|
Eliminations/
|
|
||||||||
|
Broadcasting
|
|
|
Publishing
|
|
|
Other
|
|
|
Consolidated
|
|
|||||
|
(Unaudited)
|
|
||||||||||||||
|
(As
Adjusted - See Note
1)
|
|
||||||||||||||
|
(In
thousands)
|
|
||||||||||||||
NET
REVENUE
|
|
$
|
82,895
|
|
|
$
|
319
|
|
|
$
|
(594
|
)
|
|
$
|
82,620
|
|
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and
technical
|
|
|
17,935
|
|
|
|
806
|
|
|
|
(897
|
)
|
|
|
17,844
|
|
Selling,
general and
administrative
|
|
|
24,986
|
|
|
|
596
|
|
|
|
(116
|
)
|
|
|
25,466
|
|
Corporate
selling, general and
administrative
|
|
|
1,952
|
|
|
|
—
|
|
|
|
6,158
|
|
|
|
8,110
|
|
Stock-based
compensation
|
|
|
484
|
|
|
|
27
|
|
|
|
266
|
|
|
|
777
|
|
Depreciation
and
amortization
|
|
|
3,355
|
|
|
|
22
|
|
|
|
290
|
|
|
|
3,667
|
|
Impairment
of long-lived
assets
|
|
|
5,506
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,506
|
|
Total
operating
expenses
|
|
|
54,218
|
|
|
|
1,451
|
|
|
|
5,701
|
|
|
|
61,370
|
|
Operating
income (loss)
|
|
|
28,677
|
|
|
|
(1,132
|
)
|
|
|
(6,295
|
)
|
|
|
21,250
|
|
INTEREST
INCOME
|
|
|
2
|
|
|
|
—
|
|
|
|
292
|
|
|
|
294
|
|
INTEREST
EXPENSE
|
|
|
301
|
|
|
|
—
|
|
|
|
18,276
|
|
|
|
18,577
|
|
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
|
|
—
|
|
|
|
—
|
|
|
|
3,088
|
|
|
|
3,088
|
|
Income
(loss)
before benefit
from income
taxes and minority interest in income of subsidiary and discontinued
operations
|
|
|
28,378
|
|
|
|
(1,132
|
)
|
|
|
(27,367
|
)
|
|
|
(121
|
)
|
BENEFIT FROM
INCOME
TAXES
|
|
|
(801
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(801
|
)
|
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
|
|
—
|
|
|
|
—
|
|
|
|
919
|
|
|
|
919
|
|
Net
income (loss) from
continuing
operations
|
|
|
29,179
|
|
|
|
(1,132
|
)
|
|
|
(28,286
|
)
|
|
|
(239
|
)
|
LOSS
FROM
DISCONTINUED OPERATIONS, net
of tax
|
|
|
(4,832
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(4,832
|
)
|
Net
income (loss)
|
|
$
|
24,347
|
|
|
$
|
(1,132
|
)
|
|
$
|
(28,286
|
)
|
|
$
|
(5,071
|
)
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
|||||||||||||||
SELECTED
BALANCE SHEET INFORMATION
|
|||||||||||||||
AS
OF JUNE 30, 2007
|
|||||||||||||||
|
Corporate/
|
|
|||||||||||||
|
Radio
|
|
|
Internet/
|
|
|
Eliminations/
|
|
|||||||
|
Broadcasting
|
|
|
Publishing
|
|
|
Other
|
|
|
Consolidated
|
|||||
|
(Unaudited)
|
||||||||||||||
|
(In
thousands)
|
||||||||||||||
Total
Assets
|
|
$
|
2,080,417
|
|
|
$
|
1,520
|
|
$
|
96,176
|
|
$
|
2,178,113
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
||||||||||||||||
SEGMENTED
CONSOLIDATING STATEMENT OF OPERATIONS
|
||||||||||||||||
FOR
THE SIX MONTHS ENDED JUNE 30,
2008
|
||||||||||||||||
|
Corporate/
|
|
||||||||||||||
|
Radio
|
|
|
Internet/
|
|
|
Eliminations/
|
|
||||||||
|
Broadcasting
|
|
|
Publishing
|
|
|
Other
|
|
|
Consolidated
|
|
|||||
|
(Unaudited)
|
|||||||||||||||
|
(In
thousands)
|
|||||||||||||||
NET
REVENUE
|
|
$
|
152,924
|
|
|
$
|
5,038
|
|
|
$
|
(2,032
|
)
|
|
$
|
155,930
|
|
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and
technical
|
|
|
37,643
|
|
|
|
4,043
|
|
|
|
(1,890
|
)
|
|
|
39,796
|
|
Selling,
general and
administrative
|
|
|
46,870
|
|
|
|
6,598
|
|
|
|
(1,461
|
)
|
|
|
52,007
|
|
Corporate
selling, general and
administrative
|
|
|
3,829
|
|
|
|
—
|
|
|
|
20,129
|
|
|
|
23,958
|
|
Stock-based
compensation
|
|
|
489
|
|
|
|
89
|
|
|
|
379
|
|
|
|
957
|
|
Depreciation
and
amortization
|
|
|
6,543
|
|
|
|
1,527
|
|
|
|
765
|
|
|
|
8,835
|
|
Total
operating
expenses
|
|
|
95,374
|
|
|
|
12,257
|
|
|
|
17,922
|
|
|
|
125,553
|
|
Operating
income (loss)
|
|
|
57,550
|
|
|
|
(7,219
|
)
|
|
|
(19,954
|
)
|
|
|
30,377
|
|
INTEREST
INCOME
|
|
|
60
|
|
|
|
—
|
|
|
|
271
|
|
|
|
331
|
|
INTEREST
EXPENSE
|
|
|
711
|
|
|
|
10
|
|
|
|
31,698
|
|
|
|
32,419
|
|
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
|
|
—
|
|
|
|
—
|
|
|
|
2,799
|
|
|
|
2,799
|
|
OTHER (EXPENSE)
INCOME,
net
|
|
|
—
|
|
|
|
(46
|
)
|
|
|
1,017
|
|
|
|
971
|
|
Income
(loss)
before
provision for income taxes
and minority interest in income of subsidiary and discontinued
operations
|
|
|
56,899
|
|
|
|
(7,275
|
)
|
|
|
(53,163
|
)
|
|
|
(3,539
|
)
|
PROVISION
FOR INCOME
TAXES
|
|
|
18,659
|
|
|
|
—
|
|
|
|
—
|
|
|
|
18,659
|
|
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
|
|
—
|
|
|
|
—
|
|
|
|
1,881
|
|
|
|
1,881
|
|
Net
income (loss) from
continuing
operations
|
|
|
38,240
|
|
|
|
(7,275
|
)
|
|
|
(55,044
|
)
|
|
|
(24,079
|
)
|
LOSS
FROM
DISCONTINUED OPERATIONS, net
of tax
|
|
|
(6,447
|
)
|
|
|
—
|
|
|
|
—
|
|
|
(6,447
|
)
|
|
Net
income (loss)
|
|
$
|
31,793
|
|
|
$
|
(7,275
|
)
|
|
$
|
(55,044
|
)
|
|
$
|
(30,526
|
)
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
||||||||||||||||
SEGMENTED
CONSOLIDATING STATEMENT OF OPERATIONS
|
||||||||||||||||
FOR
THE SIX MONTHS ENDED JUNE 30,
2007
|
||||||||||||||||
|
Corporate/
|
|
||||||||||||||
|
Radio
|
|
|
Internet/
|
|
|
Eliminations/
|
|
||||||||
|
Broadcasting
|
|
|
Publishing
|
|
|
Other
|
|
|
Consolidated
|
|
|||||
|
(Unaudited)
|
|||||||||||||||
|
(As
Adjusted - See Note
1)
|
|||||||||||||||
|
(In
thousands)
|
|||||||||||||||
NET
REVENUE
|
|
$
|
156,011
|
|
|
$
|
1,686
|
|
|
$
|
(1,037
|
)
|
|
$
|
156,660
|
|
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and
technical
|
|
|
35,914
|
|
|
|
1,794
|
|
|
|
(1,794
|
)
|
|
|
35,914
|
|
Selling,
general and
administrative
|
|
|
46,468
|
|
|
|
992
|
|
|
|
(126
|
)
|
|
|
47,334
|
|
Corporate
selling, general and
administrative
|
|
|
3,926
|
|
|
|
—
|
|
|
|
11,734
|
|
|
|
15,660
|
|
Stock-based
compensation
|
|
|
1,007
|
|
|
|
27
|
|
|
|
558
|
|
|
|
1,592
|
|
Depreciation
and
amortization
|
|
|
6,774
|
|
|
|
44
|
|
|
|
565
|
|
|
|
7,383
|
|
Impairment
of long-lived
assets
|
|
|
5,506
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,506
|
|
Total
operating
expenses
|
|
|
99,595
|
|
|
|
2,857
|
|
|
|
10,937
|
|
|
|
113,389
|
|
Operating
income (loss)
|
|
|
56,416
|
|
|
|
(1,171
|
)
|
|
|
(11,974
|
)
|
|
|
43,271
|
|
INTEREST
INCOME
|
|
|
16
|
|
|
|
—
|
|
|
|
545
|
|
|
|
561
|
|
INTEREST
EXPENSE
|
|
|
301
|
|
|
|
—
|
|
|
|
36,346
|
|
|
|
36,647
|
|
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
|
|
—
|
|
|
|
—
|
|
|
|
7,306
|
|
|
|
7,306
|
|
OTHER
EXPENSE
|
|
|
(6
|
)
|
|
|
—
|
|
|
|
(2
|
)
|
|
|
(8
|
)
|
Income
(loss)
before
provision for income taxes
and minority interest in income of subsidiary and discontinued
operations
|
|
|
56,125
|
|
|
|
(1,171
|
)
|
|
|
(55,083
|
)
|
|
|
(129
|
)
|
PROVISION
FOR INCOME
TAXES
|
|
|
651
|
|
|
|
—
|
|
|
|
—
|
|
|
|
651
|
|
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
|
|
—
|
|
|
|
—
|
|
|
|
1,825
|
|
|
|
1,825
|
|
Net
income (loss) from
continuing
operations
|
|
|
55,474
|
|
|
|
(1,171
|
)
|
|
|
(56,908
|
)
|
|
|
(2,605
|
)
|
LOSS
FROM
DISCONTINUED OPERATIONS, net
of tax
|
|
|
(5,448
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,448
|
)
|
Net
income (loss)
|
|
$
|
50,026
|
|
|
$
|
(1,171
|
)
|
|
$
|
(56,908
|
)
|
|
$
|
(8,053
|
)
|
Combined
Guarantor
Subsidiaries
|
Radio
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
NET
REVENUE
|
$
|
38,734
|
$
|
44,698
|
$
|
—
|
$
|
83,432
|
||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and technical
|
10,042
|
10,811
|
—
|
20,853
|
||||||||||||
Selling,
general and administrative
|
16,905
|
10,868
|
—
|
27,773
|
||||||||||||
Corporate
selling, general and administrative
|
—
|
17,807
|
—
|
17,807
|
||||||||||||
Depreciation
and amortization
|
2,996
|
2,175
|
—
|
5,171
|
||||||||||||
Total
operating expenses
|
29,943
|
41,661
|
—
|
71,604
|
||||||||||||
Operating
income
|
8,791
|
3,037
|
—
|
11,828
|
||||||||||||
INTEREST
INCOME
|
2
|
128
|
—
|
130
|
||||||||||||
INTEREST
EXPENSE
|
10
|
15,150
|
—
|
15,160
|
||||||||||||
EQUITY
IN INCOME OF AFFILIATED COMPANY
|
—
|
(29
|
)
|
—
|
(29
|
)
|
||||||||||
OTHER
INCOME
|
—
|
982
|
—
|
982
|
||||||||||||
Income
(loss) before provision
for income taxes, minority interest in income of subsidiaries and
discontinued operations
|
8,783
|
(10,974
|
)
|
—
|
(2,191
|
)
|
||||||||||
PROVISION
FOR INCOME TAXES
|
6,793
|
2,968
|
—
|
9,761
|
||||||||||||
MINORITY
INTEREST IN INCOME OF SUBSIDIARIES
|
—
|
1,058
|
—
|
1,058
|
||||||||||||
Net
income (loss) before equity
in income of subsidiaries and discontinued
operations
|
1,990
|
(15,000
|
)
|
—
|
(13,010
|
)
|
||||||||||
EQUITY
IN INCOME OF
SUBSIDIARIES
|
—
|
1,887
|
(1,887
|
)
|
—
|
|||||||||||
Net
income (loss) from continuing operations
|
1,990
|
(13,113
|
)
|
(1,887
|
)
|
(13,010
|
)
|
|||||||||
(LOSS)
INCOME FROM DISCONTINUED
OPERATIONS, net of tax
|
(103
|
)
|
1,437
|
—
|
1,334
|
|||||||||||
Net
income (loss)
|
$
|
1,887
|
$
|
(11,676
|
)
|
$
|
(1,887
|
)
|
$
|
(11,676
|
)
|
Combined
Guarantor
Subsidiaries
|
Radio
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(As
Adjusted – See Note 1)
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||
NET
REVENUE
|
$
|
37,232
|
$
|
45,388
|
$
|
—
|
$
|
82,620
|
||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and technical
|
7,512
|
10,457
|
—
|
17,969
|
||||||||||||
Selling,
general and administrative
|
13,663
|
12,189
|
—
|
25,852
|
||||||||||||
Corporate
selling, general and administrative
|
—
|
8,376
|
—
|
8,376
|
||||||||||||
Depreciation
and amortization
|
1,474
|
2,193
|
—
|
3,667
|
||||||||||||
Impairment
of long-lived assets
|
5,506
|
—
|
—
|
5,506
|
||||||||||||
Total
operating expenses
|
28,155
|
33,215
|
—
|
61,370
|
||||||||||||
Operating
income
|
9,077
|
12,173
|
—
|
21,250
|
||||||||||||
INTEREST
INCOME
|
—
|
294
|
—
|
294
|
||||||||||||
INTEREST
EXPENSE
|
1
|
18,576
|
—
|
18,577
|
||||||||||||
EQUITY
IN LOSS OF AFFILIATED COMPANY
|
—
|
3,088
|
—
|
3,088
|
||||||||||||
Income
(loss) before provision (benefit) for income taxes, minority interest
in
income of subsidiaries and discontinued operations
|
9,076
|
(9,197
|
)
|
—
|
(121
|
)
|
||||||||||
PROVISION
(BENEFIT) FOR INCOME TAXES
|
5,061
|
(5,862
|
)
|
—
|
(801
|
)
|
||||||||||
MINORITY
INTEREST IN INCOME OF SUBSIDIARIES
|
—
|
919
|
—
|
919
|
||||||||||||
Net
income (loss) before equity in income of subsidiaries and discontinued
operations
|
4,015
|
(4,254
|
)
|
—
|
(239
|
)
|
||||||||||
EQUITY
IN INCOME OF SUBSIDIARIES
|
—
|
(1,339
|
)
|
1,339
|
—
|
|||||||||||
Net
income (loss) from continuing operations
|
4,015
|
(5,593
|
)
|
1,339
|
(239
|
)
|
||||||||||
(LOSS)
INCOME FROM DISCONTINUED OPERATIONS, net of tax
|
(5,354
|
)
|
522
|
—
|
(4,832
|
)
|
||||||||||
Net
loss
|
$
|
(1,339)
|
$
|
(5,071
|
)
|
$
|
1,339
|
$
|
(5,071
|
)
|
Combined
Guarantor
Subsidiaries
|
Radio
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
NET
REVENUE
|
$
|
70,700
|
$
|
85,230
|
$
|
—
|
$
|
155,930
|
||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and technical
|
18,391
|
21,527
|
—
|
39,918
|
||||||||||||
Selling,
general and administrative
|
30,129
|
22,334
|
—
|
52,463
|
||||||||||||
Corporate
selling, general and administrative
|
—
|
24,337
|
—
|
24,337
|
||||||||||||
Depreciation
and amortization
|
4,404
|
4,431
|
—
|
8,835
|
||||||||||||
Total
operating expenses
|
52,924
|
72,629
|
—
|
125,553
|
||||||||||||
Operating
income
|
17,776
|
12,601
|
—
|
30,377
|
||||||||||||
INTEREST
INCOME
|
2
|
329
|
—
|
331
|
||||||||||||
INTEREST
EXPENSE
|
10
|
32,409
|
—
|
32,419
|
||||||||||||
EQUITY
IN LOSS OF AFFILIATED COMPANY
|
—
|
2,799
|
—
|
2,799
|
||||||||||||
OTHER
INCOME
|
—
|
971
|
—
|
971
|
||||||||||||
Income
(loss) before provision for income taxes, minority interest in income
of
subsidiaries and discontinued operations
|
17,768
|
(21,307
|
)
|
—
|
(3,539
|
)
|
||||||||||
PROVISION
FOR INCOME TAXES
|
12,801
|
5,858
|
—
|
18,659
|
||||||||||||
MINORITY
INTEREST IN INCOME OF SUBSIDIARIES
|
—
|
1,881
|
—
|
1,881
|
||||||||||||
Net
income (loss) before equity in income of subsidiaries and discontinued
operations
|
4,967
|
(29,046
|
)
|
—
|
(24,079
|
)
|
||||||||||
EQUITY
IN INCOME OF SUBSIDIARIES
|
—
|
5,007
|
(5,007
|
)
|
—
|
|||||||||||
Net
income (loss) from continuing operations
|
4,967
|
(24,039
|
)
|
(5,007
|
)
|
(24,079
|
)
|
|||||||||
INCOME
(LOSS) FROM DISCONTINUED OPERATIONS, net of tax
|
40
|
(6,487
|
)
|
—
|
(6,447
|
)
|
||||||||||
Net
income (loss)
|
$
|
5,007
|
$
|
(30,526
|
)
|
$
|
(5,007
|
)
|
$
|
(30,526
|
)
|
Combined
Guarantor
Subsidiaries
|
Radio
One,
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(As
Adjusted – See Note 1)
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||
NET
REVENUE
|
$
|
71,320
|
$
|
85,340
|
$
|
—
|
$
|
156,660
|
||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and technical
|
14,909
|
21,265
|
—
|
36,174
|
||||||||||||
Selling,
general and administrative
|
25,903
|
22,204
|
—
|
48,107
|
||||||||||||
Corporate
selling, general and administrative
|
—
|
16,219
|
—
|
16,219
|
||||||||||||
Depreciation
and amortization
|
2,982
|
4,401
|
—
|
7,383
|
||||||||||||
Impairment
of long-lived assets
|
5,506
|
—
|
—
|
5,506
|
||||||||||||
Total
operating expenses
|
49,300
|
64,089
|
—
|
113,389
|
||||||||||||
Operating
income
|
22,020
|
21,251
|
—
|
43,271
|
||||||||||||
INTEREST
INCOME
|
—
|
561
|
—
|
561
|
||||||||||||
INTEREST
EXPENSE
|
1
|
36,646
|
—
|
36,647
|
||||||||||||
EQUITY
IN LOSS OF AFFILIATED COMPANY
|
—
|
7,306
|
—
|
7,306
|
||||||||||||
OTHER
EXPENSE
|
—
|
(8
|
)
|
—
|
(8
|
)
|
||||||||||
Income
(loss) before provision (benefit) for income taxes, minority interest
in
income of subsidiaries and discontinued operations
|
22,019
|
(22,148
|
)
|
—
|
(129
|
)
|
||||||||||
PROVISION
(BENEFIT) FOR INCOME TAXES
|
5,910
|
(5,259
|
)
|
—
|
651
|
|||||||||||
MINORITY
INTEREST IN INCOME OF SUBSIDIARIES
|
—
|
1,825
|
—
|
1,825
|
||||||||||||
Net
income (loss) before equity in income of subsidiaries and discontinued
operations
|
16,109
|
(18,714
|
)
|
—
|
(2,605
|
)
|
||||||||||
EQUITY
IN INCOME OF SUBSIDIARIES
|
—
|
12,305
|
(12,305
|
)
|
—
|
|||||||||||
Net
income (loss) from continuing operations
|
16,109
|
(6,409
|
)
|
(12,305
|
)
|
(2,605
|
)
|
|||||||||
LOSS
FROM DISCONTINUED OPERATIONS, net of tax
|
(3,804
|
)
|
(1,644
|
)
|
—
|
(5,448
|
)
|
|||||||||
Net
income (loss)
|
$
|
12,305
|
$
|
(8,053
|
)
|
$
|
(12,305
|
)
|
$
|
(8,053
|
)
|
Combined
Guarantor
Subsidiaries
|
Radio
One,
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
ASSETS
|
||||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
2,290
|
$
|
8,391
|
$
|
—
|
$
|
10,681
|
||||||||
Trade
accounts receivable, net of allowance for doubtful
accounts
|
31,180
|
28,203
|
—
|
59,383
|
||||||||||||
Prepaid
expenses and other current assets
|
2,347
|
2,838
|
—
|
5,185
|
||||||||||||
Deferred
income tax asset
|
2,282
|
12,637
|
—
|
14,919
|
||||||||||||
Current
assets from discontinued operations
|
201
|
487
|
—
|
688
|
||||||||||||
Total
current assets
|
38,300
|
52,556
|
—
|
90,856
|
||||||||||||
PROPERTY
AND EQUIPMENT, net
|
28,689
|
22,180
|
—
|
50,869
|
||||||||||||
INTANGIBLE
ASSETS, net
|
956,323
|
416,822
|
—
|
1,373,145
|
||||||||||||
INVESTMENT
IN SUBSIDIARIES
|
—
|
959,679
|
(959,679
|
)
|
—
|
|||||||||||
INVESTMENT
IN AFFILIATED COMPANY
|
—
|
47,319
|
—
|
47,319
|
||||||||||||
OTHER
ASSETS
|
—
|
8,167
|
—
|
8,167
|
||||||||||||
NON-CURRENT
ASSETS FROM DISCONTINUED OPERATIONS
|
62
|
10
|
—
|
72
|
||||||||||||
Total
assets
|
$
|
1,023,374
|
$
|
1,506,733
|
$
|
(959,679
|
)
|
$
|
1,570,428
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||
Accounts
payable
|
$
|
1,395
|
$
|
2,509
|
$
|
—
|
$
|
3,904
|
||||||||
Accrued
interest
|
—
|
18,200
|
—
|
18,200
|
||||||||||||
Accrued
compensation and related benefits
|
3,656
|
17,459
|
—
|
21,115
|
||||||||||||
Income
taxes payable
|
—
|
1,430
|
—
|
1,430
|
||||||||||||
Other
current liabilities
|
33,073
|
(21,266
|
)
|
—
|
11,807
|
|||||||||||
Current
portion of long-term debt
|
—
|
39,297
|
—
|
39,297
|
||||||||||||
Current
liabilities from discontinued operations
|
(17,557
|
)
|
18,534
|
—
|
977
|
|||||||||||
Total
current liabilities
|
20,567
|
76,163
|
—
|
96,730
|
||||||||||||
LONG-TERM
DEBT, net of current portion
|
—
|
704,825
|
—
|
704,825
|
||||||||||||
OTHER
LONG-TERM LIABILITIES
|
—
|
4,424
|
—
|
4,424
|
||||||||||||
DEFERRED
INCOME TAX LIABILITY
|
43,128
|
124,162
|
—
|
167,290
|
||||||||||||
Total
liabilities
|
63,695
|
909,574
|
—
|
973,269
|
||||||||||||
MINORITY
INTEREST IN SUBSIDIARIES
|
—
|
2,313
|
—
|
2,313
|
||||||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||||||||||
Common
stock
|
—
|
97
|
—
|
97
|
||||||||||||
Accumulated
other comprehensive loss
|
—
|
(822
|
)
|
—
|
(822
|
)
|
||||||||||
Stock
subscriptions receivable
|
—
|
(1,737
|
)
|
—
|
(1,737
|
)
|
||||||||||
Additional
paid-in capital
|
276,663
|
1,042,416
|
(276,663
|
)
|
1,042,416
|
|||||||||||
Retained
earnings (accumulated deficit)
|
683,016
|
(445,108
|
)
|
(683,016
|
)
|
(445,108
|
)
|
|||||||||
Total
stockholders’ equity
|
959,679
|
594,846
|
(959,679
|
)
|
594,846
|
|||||||||||
Total
liabilities and stockholders’ equity
|
$
|
1,023,374
|
$
|
1,506,733
|
$
|
(959,679
|
)
|
$
|
1,570,428
|
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
|
—
|
48,399
|
—
|
48,399
|
||||||||||||
OTHER
ASSETS
|
631
|
7,942
|
—
|
8,573
|
||||||||||||
NON-CURRENT
ASSETS FROM DISCONTINUED OPERATIONS
|
65
|
152,058
|
—
|
152,123
|
||||||||||||
Total
assets
|
$
|
983,973
|
$
|
1,616,639
|
$
|
(937,270
|
)
|
$
|
1,663,342
|
|||||||
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
|
(414,582
|
)
|
(660,096
|
)
|
(414,582
|
)
|
|||||||||
Total
stockholders’ equity
|
937,270
|
628,717
|
(937,270
|
)
|
628,717
|
|||||||||||
Total
liabilities and stockholders’ equity
|
$
|
983,973
|
$
|
1,616,639
|
$
|
(937,270
|
)
|
$
|
1,663,342
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATING
STATEMENT OF CASH
FLOWS
|
||||||||||||||||
FOR
THE SIX MONTHS ENDED JUNE 30,
2008
|
||||||||||||||||
|
Combined
|
|
||||||||||||||
|
Guarantor
|
|
|
Radio
|
|
|||||||||||
|
Subsidiaries
|
|
|
One,
Inc.
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|||||
|
(In
thousands)
|
|||||||||||||||
|
||||||||||||||||
CASH
FLOWS FROM OPERATING
ACTIVITIES:
|
||||||||||||||||
Net
income
(loss)
|
|
$
|
5,007
|
|
|
$
|
(30,526
|
)
|
|
$
|
(5,007
|
)
|
|
$
|
(30,526
|
)
|
Adjustments
to reconcile income
(loss) to net cash from operating activities:
|
||||||||||||||||
Depreciation
and
amortization
|
|
|
4,404
|
|
|
|
4,431
|
|
|
|
—
|
|
|
|
8,835
|
|
Amortization
of debt financing
costs
|
|
|
—
|
|
|
|
1,361
|
|
|
|
—
|
|
|
|
1,361
|
|
Deferred
income
taxes
|
|
|
—
|
|
|
|
17,592
|
|
|
|
—
|
|
|
|
17,592
|
|
Equity
in loss of affiliated
company
|
|
|
—
|
|
|
|
2,799
|
|
|
|
—
|
|
|
|
2,799
|
|
Minority
interest in income of
subsidiaries
|
|
|
—
|
|
|
|
1,881
|
|
|
|
—
|
|
|
|
1,881
|
|
Stock-based
compensation and other
non-cash compensation
|
|
|
—
|
|
|
|
849
|
|
|
|
—
|
|
|
|
849
|
|
Amortization
of contract
inducement and termination fee
|
|
|
—
|
|
|
|
(947
|
)
|
|
|
—
|
|
|
|
(947
|
)
|
Change
in interest due on stock
subscription receivable
|
|
|
—
|
|
|
|
(20
|
)
|
|
|
—
|
|
|
|
(20
|
)
|
Effect
of change in operating
assets and liabilities, net of assets acquired:
|
||||||||||||||||
Trade
accounts receivable,
net
|
|
|
(5,883
|
)
|
|
|
2,072
|
|
|
|
—
|
|
|
|
(3,811
|
)
|
Prepaid
expenses and other current
assets
|
|
|
(7
|
)
|
|
|
1,532
|
|
|
|
—
|
|
|
|
1,525
|
|
Other
assets
|
|
|
—
|
|
|
|
(4,301
|
)
|
|
|
—
|
|
|
|
(4,301
|
)
|
Due
to corporate/from
subsidiaries
|
|
|
(3,071
|
)
|
|
|
3,071
|
|
|
|
—
|
|
|
|
—
|
|
Accounts
payable
|
|
|
369
|
|
|
|
(3,849
|
)
|
|
|
—
|
|
|
|
(3,480
|
)
|
Accrued
interest
|
|
|
—
|
|
|
|
(804
|
)
|
|
|
—
|
|
|
|
(804
|
)
|
Accrued
compensation and related
benefits
|
|
|
649
|
|
|
|
4,214
|
|
|
|
—
|
|
|
|
4,863
|
|
Income
taxes
payable
|
|
|
—
|
|
|
|
(3,033
|
)
|
|
|
—
|
|
|
|
(3,033
|
)
|
Other
liabilities
|
|
|
—
|
|
|
|
(2,453
|
)
|
|
|
—
|
|
|
|
(2,453
|
)
|
Net
cash flows provided from
operating activities from discontinued operations
|
|
|
—
|
|
|
|
814
|
|
|
|
—
|
|
|
|
814
|
|
Net
cash flows provided from (used
in) operating activities
|
|
|
1,468
|
|
|
|
(5,317
|
)
|
|
|
(5,007
|
)
|
|
|
(8,856
|
)
|
CASH
FLOWS FROM INVESTING
ACTIVITIES:
|
||||||||||||||||
Purchase
of property and
equipment
|
|
|
—
|
|
|
|
(4,036
|
)
|
|
|
—
|
|
|
|
(4,036
|
)
|
Acquisitions
|
|
|
—
|
|
|
|
(70,426
|
)
|
|
|
—
|
|
|
|
(70,426
|
)
|
Investment
in
subsidiaries
|
|
|
—
|
|
|
|
(5,007
|
)
|
|
|
5,007
|
|
|
|
—
|
|
Purchase
of other intangible
assets
|
|
|
—
|
|
|
|
(1,046
|
)
|
|
|
—
|
|
|
|
(1,046
|
)
|
Proceeds
from sale of
assets
|
|
|
—
|
|
|
|
150,224
|
|
|
|
—
|
|
|
|
150,224
|
|
Deposits
and payments for station
purchases and other assets
|
|
|
—
|
|
|
|
161
|
|
|
|
—
|
|
|
|
161
|
|
Net
cash flows provided from
investing activities
|
|
|
—
|
|
|
|
69,870
|
|
|
|
5,007
|
|
|
|
74,877
|
|
CASH
FLOWS FROM FINANCING
ACTIVITIES:
|
—
|
|||||||||||||||
Repayment
of other
debt
|
|
|
—
|
|
|
|
(987
|
)
|
|
|
—
|
|
|
|
(987
|
)
|
Repayment
of credit
facility
|
|
|
—
|
|
|
|
(150,909
|
)
|
|
|
—
|
|
|
|
(150,909
|
)
|
Proceeds
from credit
facility
|
|
|
—
|
|
|
|
79,000
|
|
|
|
—
|
|
|
|
79,000
|
|
Repurchase
of common
stock
|
|
|
—
|
|
|
|
(2,775
|
)
|
|
|
—
|
|
|
|
(2,775
|
)
|
Payment
of dividend to minority
interest shareholders
|
|
|
—
|
|
|
|
(3,916
|
)
|
|
|
—
|
|
|
|
(3,916
|
)
|
Net
cash flows used in financing
activities
|
|
|
—
|
|
|
|
(79,587
|
)
|
|
|
—
|
|
|
|
(79,587
|
)
|
INCREASE
(DECREASE) IN CASH AND
CASH EQUIVALENTS
|
|
|
1,468
|
|
|
|
(15,034
|
)
|
|
|
—
|
|
|
|
(13,566
|
)
|
CASH
AND CASH EQUIVALENTS,
beginning of period
|
|
|
822
|
|
|
|
23,425
|
|
|
|
—
|
|
|
|
24,247
|
|
CASH
AND CASH EQUIVALENTS, end of
period
|
|
$
|
2,290
|
|
|
$
|
8,391
|
|
|
$
|
—
|
|
|
$
|
10,681
|
|
The
accompanying notes are an
integral part of these consolidated financial
statements.
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATING
STATEMENT OF CASH
FLOWS
|
||||||||||||||||
FOR THE
SIX MONTHS
ENDED JUNE
30,
2007
|
||||||||||||||||
|
Combined
|
|
||||||||||||||
|
Guarantor
|
|
|
Radio
|
|
|||||||||||
|
Subsidiaries
|
|
|
One,
Inc.
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|||||||
(As
Adjusted – See Note
1)
|
||||||||||||||||
|
(In
thousands)
|
|||||||||||||||
CASH
FLOWS FROM OPERATING
ACTIVITIES:
|
||||||||||||||||
Net
income
(loss)
|
|
$
|
12,305
|
|
|
$
|
(8,053
|
)
|
|
$
|
(12,305
|
)
|
|
$
|
(8,053
|
)
|
Adjustments
to reconcile net
income (loss) to net cash from operating
activities:
|
||||||||||||||||
Depreciation
and
amortization
|
|
|
2,982
|
|
|
|
4,401
|
|
|
|
|
|
|
7,383
|
|
|
Amortization
of debt financing
costs
|
|
|
—
|
|
|
|
1,069
|
|
|
|
—
|
|
|
|
1,069
|
|
Amortization
of production
content
|
|
|
—
|
|
|
|
332
|
|
|
|
—
|
|
|
|
332
|
|
Deferred
income
taxes
|
|
|
—
|
|
|
|
(6,983
|
)
|
|
|
—
|
|
|
|
(6,983
|
)
|
Impairment
of long-lived
assets
|
|
|
5,506
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,506
|
|
Equity
in loss of affiliated
company
|
|
|
—
|
|
|
|
7,306
|
|
|
|
—
|
|
|
|
7,306
|
|
Minority
interest in income of
subsidiaries
|
|
|
—
|
|
|
|
1,825
|
|
|
|
—
|
|
|
|
1,825
|
|
Stock-based
compensation and other
non-cash compensation
|
|
|
410
|
|
|
|
1,539
|
|
|
|
—
|
|
|
|
1,949
|
|
Amortization
of contract
inducement and termination fee
|
|
|
(906
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(906
|
)
|
Change
in interest due on stock
subscription receivable
|
|
|
—
|
|
|
|
(39
|
)
|
|
|
—
|
|
|
|
(39
|
)
|
Effect
of change in operating
assets and liabilities, net of assets acquired:
|
||||||||||||||||
Trade
accounts receivable,
net
|
|
|
(2,468
|
)
|
|
|
646
|
|
|
|
—
|
|
|
|
(1,822
|
)
|
Prepaid
expenses and other current
assets
|
|
|
(414
|
)
|
|
|
(1,273
|
)
|
|
|
—
|
|
|
|
(1,687
|
)
|
Income
tax
receivable
|
|
|
—
|
|
|
|
1,296
|
|
|
|
—
|
|
|
|
1,296
|
|
Other
assets
|
|
|
39
|
|
|
|
(1,634
|
)
|
|
|
—
|
|
|
|
(1,595
|
)
|
Due
to corporate/from
subsidiaries
|
|
|
(32,265
|
)
|
|
|
32,265
|
|
|
|
—
|
|
|
|
—
|
|
Accounts
payable
|
|
|
(232
|
)
|
|
|
(6,090
|
)
|
|
|
—
|
|
|
|
(6,322
|
)
|
Accrued
interest
|
|
|
—
|
|
|
|
(31
|
)
|
|
|
—
|
|
|
|
(31
|
)
|
Accrued
compensation and related
benefits
|
|
|
(448
|
)
|
|
|
146
|
|
|
|
—
|
|
|
|
(302
|
)
|
Income
taxes
payable
|
|
|
—
|
|
|
|
538
|
|
|
|
—
|
|
|
|
538
|
|
Other
liabilities
|
|
|
127
|
|
|
|
1,475
|
|
|
|
—
|
|
|
|
1,602
|
|
Net
cash provided from (used in)
operating activities from discontinued operations
|
|
|
15,376
|
|
|
|
(1,560
|
)
|
|
|
—
|
|
|
|
13,816
|
|
Net
cash flows provided from (used
in) operating activities
|
|
|
12
|
|
|
|
27,175
|
|
|
|
(12,305
|
)
|
|
|
14,882
|
|
CASH
FLOWS FROM INVESTING
ACTIVITIES:
|
||||||||||||||||
Purchase
of property and
equipment
|
|
|
—
|
|
|
|
(3,879
|
)
|
|
|
—
|
|
|
|
(3,879
|
)
|
Equity
investments
|
|
|
—
|
|
|
|
(10,714
|
)
|
|
|
—
|
|
|
|
(10,714
|
)
|
Investment
in
subsidiaries
|
|
|
—
|
|
|
|
(12,305
|
)
|
|
|
12,305
|
|
|
|
—
|
|
Purchase
of other intangible
assets
|
|
|
—
|
|
|
|
(80
|
)
|
|
|
—
|
|
|
|
(80
|
)
|
Deposits
and payments for station
purchases and other assets
|
|
|
—
|
|
|
|
(3,668
|
)
|
|
|
—
|
|
|
|
(3,668
|
)
|
Net
cash flows used (in from)
provided from investing activities
|
|
|
—
|
|
|
|
(30,646
|
)
|
|
|
12,305
|
|
|
|
(18,341
|
)
|
CASH
FLOWS FROM FINANCING
ACTIVITIES:
|
||||||||||||||||
Repayment
of credit
facility
|
—
|
(27 | ) |
—
|
(27 | ) | ||||||||||
Payment
of dividend to minority
interest shareholders
|
|
|
—
|
|
|
|
(2,940
|
)
|
|
|
—
|
|
|
|
(2,940
|
)
|
Net
cash flows used in financing
activities
|
|
|
—
|
|
|
|
(2,967
|
)
|
|
|
—
|
|
|
|
(2,967
|
)
|
INCREASE
(DECREASE) IN CASH AND
CASH EQUIVALENTS
|
|
|
12
|
|
|
|
(6,438
|
)
|
|
|
—
|
|
|
|
(6,426
|
)
|
CASH
AND CASH EQUIVALENTS,
beginning of period
|
|
|
884
|
|
|
|
31,522
|
|
|
|
—
|
|
|
|
32,406
|
|
CASH
AND CASH EQUIVALENTS, end of
period
|
|
$
|
896
|
|
|
$
|
25,084
|
|
|
$
|
—
|
|
|
$
|
25,980
|
|
The
accompanying notes are an
integral part of these consolidated financial
statements.
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands, except margin data)
|
||||||||||||||||
Net revenue
|
$
|
83,432
|
$
|
82,620
|
$
|
155,930
|
$
|
156,660
|
||||||||
Station
operating income
|
35,179
|
39,310
|
64,127
|
73,412
|
||||||||||||
Station
operating income margin
|
42.2
|
%
|
47.6
|
%
|
41.1
|
%
|
46.9
|
%
|
||||||||
Net
loss
|
$
|
(11,676
|
)
|
$
|
(5,071
|
)
|
$
|
(30,526
|
)
|
$
|
(8,053
|
)
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Net
loss as reported
|
$
|
(11,676
|
)
|
$
|
(5,071
|
)
|
$
|
(30,526
|
)
|
$
|
(8,053
|
)
|
||||
Add
back non-station operating
income items included in net loss:
|
||||||||||||||||
Interest
income
|
(130
|
)
|
(294
|
)
|
(331
|
)
|
(561
|
)
|
||||||||
Interest
expense
|
15,160
|
18,577
|
32,419
|
36,647
|
||||||||||||
Provision
(benefit) for income taxes
|
9,761
|
(801
|
)
|
18,659
|
651
|
|||||||||||
Corporate
selling, general and
administrative, excluding non-cash and stock-based
compensation
|
17,551
|
8,110
|
23,958
|
15,660
|
||||||||||||
Stock-based
compensation
|
629
|
777
|
957
|
1,592
|
||||||||||||
Equity
in (income) loss of affiliated company
|
(29
|
)
|
3,088
|
2,799
|
7,306
|
|||||||||||
Gain
on retirement of debt
|
(1,015
|
)
|
—
|
(1,015
|
)
|
—
|
||||||||||
Other
expense, net
|
33
|
—
|
44
|
8
|
||||||||||||
Depreciation
and amortization
|
5,171
|
3,667
|
8,835
|
7,383
|
||||||||||||
Minority
interest in income of subsidiaries
|
1,058
|
919
|
1,881
|
1,825
|
||||||||||||
Impairment
of long-lived assets
|
—
|
5,506
|
—
|
5,506
|
||||||||||||
(Income)
loss from
discontinued operations, net of tax
|
(1,334
|
)
|
4,832
|
6,447
|
5,448
|
|||||||||||
Station
operating income
|
$
|
35,179
|
$
|
39,310
|
$
|
64,127
|
$
|
73,412
|
Three
Months Ended June 30,
|
||||||||||||||
2008
|
2007
(1) (2)
|
Increase/(Decrease)
|
||||||||||||
(Unaudited)
|
||||||||||||||
Statements
of Operations:
|
||||||||||||||
Net
revenue
|
$
|
83,432
|
$
|
82,620
|
$
|
812
|
1.0
|
%
|
||||||
Operating
expenses:
|
||||||||||||||
Programming
and technical, excluding stock-based compensation
|
20,764
|
17,844
|
2,920
|
16.4
|
||||||||||
Selling,
general and administrative, excluding stock-based
compensation
|
27,489
|
25,466
|
2,023
|
7.9
|
||||||||||
Corporate
selling, general and administrative, excluding stock-based
compensation
|
17,551
|
8,110
|
9,441
|
116.4
|
||||||||||
Stock-based
compensation
|
629
|
777
|
(148
|
) |
(19.0
|
)
|
||||||||
Depreciation
and amortization
|
5,171
|
3,667
|
1,504
|
41.0
|
||||||||||
Impairment
of long-lived assets
|
—
|
5,506
|
(5,506
|
) |
(100.0
|
)
|
||||||||
Total
operating expenses
|
71,604
|
61,370
|
10,234
|
16.7
|
||||||||||
Operating
income
|
11,828
|
21,250
|
(9,422
|
) |
(44.3
|
)
|
||||||||
Interest
income
|
130
|
294
|
(164
|
) |
(55.8
|
)
|
||||||||
Interest
expense
|
15,160
|
18,577
|
(3,417
|
) |
(18.4
|
)
|
||||||||
Gain
on retirement of debt
|
1,015
|
—
|
1,015
|
—
|
||||||||||
Equity
in (income) loss of affiliated company
|
(29
|
)
|
3,088
|
(3,117
|
) |
(100.9
|
)
|
|||||||
Other
expense, net
|
(33
|
)
|
—
|
(33
|
) |
—
|
||||||||
Loss
before provision/(benefit) for income taxes, minority interest in
income
of subsidiaries and discontinued operations
|
(2,191
|
)
|
(121
|
)
|
(2,070
|
) |
(1,710.7
|
)
|
||||||
Provision/(benefit)
for income taxes
|
9,761
|
(801
|
)
|
10,562
|
1,318.6
|
|||||||||
Minority
interest in income of subsidiaries
|
1,058
|
919
|
139
|
15.1
|
||||||||||
Net
loss from continuing operations
|
(13,010
|
)
|
(239
|
)
|
(12,771
|
) |
(5,343.5
|
)
|
||||||
Income
(loss) from discontinued operations, net of tax
|
1,334
|
(4,832
|
)
|
6,166
|
127.6
|
|||||||||
Net
loss
|
$
|
(11,676
|
)
|
$
|
(5,071
|
)
|
$
|
(6,605
|
) |
(130.3
|
)%
|
(1) |
Certain
reclassifications associated with
accounting for discontinued operations have been made to the accompanying
prior period financial statements to conform to the current period
presentation. These reclassifications had no effect on previously
reported net income or loss, or any other previously reported statements
of operations, balance sheet or cash flow amounts.
|
|
(2) |
During the second
quarter of
2008, Radio One was advised that prior period financial statements
of TV
One, LLC (“TV One”), an affiliate accounted for under the equity method,
had been restated to correct certain errors that affected the reported
amount of members’ equity and liabilities. These restatement
adjustments had a corresponding effect on the Company’s share of the
earnings of TV One reported in prior periods. We have adjusted
certain previously reported amounts in the accompanying 2007 interim
consolidated financial statements.
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$83,432
|
$82,620
|
$812
|
1.0%
|
Programming
and technical, excluding stock-based
compensation
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$20,764
|
$17,844
|
$2,920
|
16.4%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$27,489
|
$25,466
|
$2,023
|
7.9%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$17,551
|
$8,110
|
$9,441
|
116.4%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$629
|
$777
|
$(148)
|
(19.0)%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$5,171
|
$3,667
|
$1,504
|
41.0%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$—
|
$5,506
|
$(5,506)
|
(100.0)%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$130
|
$294
|
$(164)
|
(55.8)%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$15,160
|
$18,577
|
$(3,417)
|
(18.4)%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$1,015
|
$—
|
$1,015
|
—
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$(29)
|
$3,088
|
$(3,117)
|
(100.9)%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$9,761
|
$(801)
|
$10,562
|
1,318.6%
|
Three
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$1,058
|
$919
|
$139
|
15.1%
|
Three
Months Ended June
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$1,334
|
$(4,832)
|
$6,166
|
127.6%
|
Six
Months Ended June 30,
|
||||||||||||||||
2008
|
2007
(1) (2)
|
Increase/(Decrease)
|
||||||||||||||
(Unaudited)
|
||||||||||||||||
|
||||||||||||||||
Statements
of Operations:
|
||||||||||||||||
Net
revenue
|
$
|
155,930
|
$
|
156,660
|
$
|
(730
|
)
|
(0.5
|
)%
|
|||||||
Operating
expenses:
|
||||||||||||||||
Programming
and technical, excluding stock-based compensation
|
39,796
|
35,914
|
3,882
|
10.8
|
||||||||||||
Selling,
general and administrative, excluding stock-based
compensation
|
52,007
|
47,334
|
4,673
|
9.9
|
||||||||||||
Corporate
selling, general and administrative, excluding stock-based
compensation
|
23,958
|
15,660
|
8,298
|
53.0
|
||||||||||||
Stock-based
compensation
|
957
|
1,592
|
(635
|
)
|
(39.9
|
)
|
||||||||||
Depreciation
and amortization
|
8,835
|
7,383
|
1,452
|
19.7
|
||||||||||||
Impairment
of long-lived assets
|
—
|
5,506
|
(5,506
|
)
|
(100.0
|
)
|
||||||||||
Total
operating expenses
|
125,553
|
113,389
|
12,164
|
10.7
|
||||||||||||
Operating
income
|
30,377
|
43,271
|
(12,894
|
)
|
(29.8
|
)
|
||||||||||
Interest
income
|
331
|
561
|
(230
|
)
|
(41.0
|
)
|
||||||||||
Interest
expense
|
32,419
|
36,647
|
(4,228
|
)
|
(11.5
|
)
|
||||||||||
Gain
on retirement of debt
|
1,015
|
—
|
1,015
|
—
|
||||||||||||
Equity
in loss of affiliated company
|
2,799
|
7,306
|
(4,507
|
)
|
(61.7
|
)
|
||||||||||
Other expense,
net
|
(44
|
)
|
(8
|
)
|
(36
|
)
|
(450.0
|
)
|
||||||||
Loss
before provision for income taxes, minority interest in income of
subsidiaries and discontinued operations
|
(3,539
|
)
|
(129
|
)
|
(3,410
|
)
|
(2,643.4
|
)
|
||||||||
Provision
for income taxes
|
18,659
|
651
|
18,008
|
2,766.2
|
||||||||||||
Minority
interest in income of subsidiaries
|
1,881
|
1,825
|
56
|
3.1
|
||||||||||||
Net
loss from continuing operations
|
(24,079
|
)
|
(2,605
|
)
|
(21,474
|
)
|
(824.3
|
)
|
||||||||
Loss from
discontinued operations, net of tax
|
(6,447
|
)
|
(5,448
|
)
|
(999
|
)
|
(18.3
|
)
|
||||||||
Net
loss
|
$
|
(30,526
|
)
|
$
|
(8,053
|
)
|
$
|
(22,473
|
)
|
(279.1
|
)%
|
(1) |
Certain
reclassifications associated with
accounting for discontinued operations have been made to the
accompanying
prior period financial statements to conform to the current period
presentation. These reclassifications had no effect on previously
reported net income or loss, or any other previously reported
statements
of operations, balance sheet or cash flow amounts.
|
|
(2) | During the second quarter of 2008, Radio One was advised that prior period financial statements of TV One, LLC (“TV One”), an affiliate accounted for under the equity method, had been restated to correct certain errors that affected the reported amount of members’ equity and liabilities. These restatement adjustments had a corresponding effect on the Company’s share of the earnings of TV One reported in prior periods. We have adjusted certain previously reported amounts in the accompanying 2007 interim consolidated financial statements. |
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$155,930
|
$156,660
|
$(730)
|
(0.5)%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$39,796
|
$35,914
|
$3,882
|
10.8%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$52,007
|
$47,334
|
$4,673
|
9.9%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$23,958
|
$15,660
|
$8,298
|
53.0%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$957
|
$1,592
|
$(635)
|
(39.9)%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$8,835
|
$7,383
|
$1,452
|
19.7%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$—
|
$5,506
|
$(5,506)
|
(100.0)%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$331
|
$561
|
$(230)
|
(41.0)%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$32,419
|
$36,647
|
$(4,228)
|
(11.5)%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$1,015
|
$—
|
$1,015
|
—
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$2,799
|
$7,306
|
$(4,507)
|
(61.7)%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$18,659
|
$651
|
$18,008
|
2,766.2%
|
Six
Months Ended June 30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$1,881
|
$1,825
|
$56
|
3.1%
|
Six
Months Ended June
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$(6,447)
|
$(5,448)
|
$(999)
|
(18.3)%
|
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 (subject to variable interest rates)(2)
|
$ | 134.1 | 5.13 | % | ||||
Senior
bank revolving debt (subject to variable interest
rates)(2)
|
$ | 67.5 | 5.13 | % | ||||
87/8% senior
subordinated notes (fixed rate)
|
$ | 292.0 | 8.88 | % | ||||
63/8% senior
subordinated notes (fixed rate)
|
$ | 200.0 | 6.38 | % |
(1)
|
A
total of $50.0 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%; incorporated
into the applicable interest rate set forth
above.
|
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
Net
cash flows (used in) provided from operating activities
|
$ | (8,856 | ) | $ | 14,882 | |||
Net
cash flows provided from (used in) investing activities
|
$ | 74,877 | $ | (18,341 | ) | |||
Net
cash flows (used in) from financing activities
|
$ | (79,587 | ) | $ | (2,967 | ) |
|
Stock-Based
Compensation
|
|
Goodwill
and
Radio Broadcasting Licenses
|
|
•
|
the
carrying value of goodwill and
radio broadcasting licenses 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.
|
|
Impairment
of Intangible Assets
Excluding Goodwill and Radio Broadcasting
Licenses
|
|
Revenue
Recognition
|
|
Equity
Accounting
|
|
Contingencies
and
Litigation
|
|
Estimate
of Effective Tax
Rates
|
Payments
Due by Period
|
||||||||||||||||||||||||||||
Contractual
Obligations
|
2008
|
2009
|
2010
|
2011
|
2012
|
2013
and Beyond
|
Total
|
|||||||||||||||||||||
(In
thousands)
|
||||||||||||||||||||||||||||
87/8% Senior
subordinated notes(1)
|
$
|
12,958
|
$
|
25,915
|
$
|
25,915
|
$
|
304,958
|
$
|
—
|
$
|
—
|
$
|
369,746
|
||||||||||||||
63/8% Senior
subordinated notes(1)
|
6,375
|
12,750
|
12,750
|
12,750
|
12,750
|
206,375
|
263,750
|
|||||||||||||||||||||
Credit
facilities(2)
|
27,707
|
58,799
|
61,250
|
58,367
|
99,366
|
—
|
305,489
|
|||||||||||||||||||||
Capital
lease obligation
|
317
|
225
|
9
|
—
|
—
|
—
|
551
|
|||||||||||||||||||||
Other
operating contracts/ agreements(3)(4)(5)
|
31,188
|
38,835
|
21,477
|
22,014
|
21,979
|
22,484
|
157,977
|
|||||||||||||||||||||
Operating
lease obligations
|
4,375
|
8,126
|
7,047
|
5,716
|
4,086
|
13,065
|
42,415
|
|||||||||||||||||||||
Total
|
$
|
82,920
|
$
|
144,650
|
$
|
128,448
|
$
|
403,805
|
$
|
138,181
|
$
|
241,924
|
$
|
1,139,928
|
(1)
|
Includes
interest obligations
based on current effective interest rate on senior subordinated notes
outstanding as of June 30, 2008.
|
(2)
|
Includes
interest obligations
based on current effective interest rate and projected interest expense
on
credit facilities outstanding as of June 30,
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 paid to the former
Chief Financial Officer (“Former CFO”). Pursuant to the Former
CFO’s employment agreement, the Former CFO was entitled to
a $7.0 million retention bonus for remaining employed with the Company
for
ten years or a pro rata portion of the $7.0 million if his employment
terminated earlier. The $3.1 million amount is a pro rata portion
based on
the number of days of employment between October 18, 2005 and December 31,
2007. In July 2008, the Former CFO settled an outstanding
loan in the amount of approximately $1.7 million by offsetting the
loan
with his after-tax proceeds from the $3.1 million retention
bonus. (See Note 12 – Related Party
Transactions.)
|
|
|
|
|
|
|
|
|
|
|
|
(d)
|
||||||
|
|
|
|
|
|
|
|
|
|
(c)
|
|
Maximum
|
|||||
|
|
|
|
|
|
|
Total
Number of
Shares
|
|
Approximate
Dollar
|
||||||||
|
|
(a)
|
|
(b)
|
|
Purchased
as
Part
|
|
Value
of Shares that
May
|
|||||||||
|
|
Total
Number
of
|
|
Average
Price
|
|
of
Publicly
Announced
|
|
Yet
Be Purchased
Under
|
|||||||||
Period
|
|
Shares
Purchased
(1)
|
|
Paid
per
Share
|
|
Plans
or
Programs
|
|
The
Plans or
Programs
|
|||||||||
June 1,
2008 — June 30,
2008
|
|
187,369
|
Class
A
|
|
$
|
1.39
|
|
|
|
187,369
|
|
|
$
|
69,225,165
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 1,
2008 — June 30,
2008
|
|
1,884,860
|
Class
D
|
|
$
|
1.33
|
|
|
|
1,884,860
|
|
|
|
69,225,165
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
2,072,229
|
|
|
|
|
|
|
|
2,072,229
|
|
|
$
|
69,225,165
|
|
(1) | In March 2008, the Company’s board of directors authorized a repurchase of shares of the Company’s Class A and Class D common stock through December 31, 2009 of up to $150.0 million, the maximum amount allowable under the Credit Agreement. The amount and timing of such repurchases will be based on pricing, general economic and market conditions, and the restrictions contained in the agreements governing the Company’s credit facilities and subordinated debt and certain other factors. As of June 30, 2008, the Company repurchased 187,369 shares of Class A common stock at an average price of $1.39 and 1.9 million shares of Class D common stock at an average price of $1.33. As of June 30, 2008, the Company had $69.2 million in capacity available under the share repurchase program. |
|
|
|
|
|
|
|
|
|
|
|
|
Number
of
Votes
|
|||||||||||
Class
A
|
Class
B
|
||||||||||
|
|||||||||||
Proposal 1
|
|||||||||||
Jones
|
For
|
2,671,864
|
|||||||||
Withhold
Authority
|
144,794
|
||||||||||
McNeill
|
For
|
1,894,970
|
|||||||||
Withhold
Authority
|
921,687
|
||||||||||
Proposal 2
|
|||||||||||
Hughes
|
For
|
2,039,065
|
28,618,430
|
||||||||
Withhold
Authority
|
777,593
|
||||||||||
Liggins
|
For
|
2,027,807
|
28,618,430
|
||||||||
Withhold
Authority
|
788,850
|
||||||||||
Armstrong
|
For
|
2,687,752
|
28,618,430
|
||||||||
Withhold
Authority
|
128,906
|
||||||||||
Blaylock
|
For
|
2,687,709
|
28,618,430
|
||||||||
Withhold
Authority
|
128,949
|
||||||||||
Mitchell
|
For
|
2,687,698
|
28,618,430
|
||||||||
Withhold
Authority
|
128,959
|
||||||||||
Proposal 3
|
For
|
2,664,990
|
28,618,430
|
||||||||
Against
|
68,073
|
||||||||||
Abstain
|
83,594
|
Exhibit
Number
|
Description
|
2.1
|
Agreement
and Plan of Merger, dated as of April 10, 2008 among Radio One, Inc.,
CCI
Acquisition Sub, Inc. and Community Connect Inc. (incorporated by
reference to Radio One’s Current Report on Form 8-K filed April 15,
2008 (File No. 000-25969)).
|
10.16
|
Employment
Agreement dated as of March 31, 2008 between Radio One, Inc. and
Peter D.
Thompson. (incorporated by reference to Radio One’s
Current Report on Form 8-K filed April 2, 2008 (File No.
000-25969)).
|
10.17
|
Employment
Agreement between Radio One, Inc. and Alfred C. Liggins, III dated
April
16, 2008 (incorporated by reference to Radio One’s Current Report on
Form 8-K filed April 18, 2008 (File No.
000-25969)).
|
10.18
|
Employment
Agreement between Radio One, Inc. and Catherine L. Hughes dated April
16,
2008 (incorporated by reference to Radio One’s Current Report on
Form 8-K filed April 18, 2008 (File No.
000-25969)).
|
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:
August 11, 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:
August 11, 2008
|
|
|
(i)
|
|
the
accompanying Quarterly Report
on Form 10-Q of the Company for the quarter ended June 30, 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:
August 11, 2008
|
|
(i)
|
|
The
accompanying Quarterly Report
on Form 10-Q of the Company for the quarter ended June 30, 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:
August 11, 2008
|