Delaware
|
52-1166660
|
(State
or other jurisdiction
of
|
(I.R.S.
Employer
|
incorporation
or
organization)
|
Identification
No.)
|
Class
|
Outstanding
at October 31,
2008
|
Class A
Common Stock, $.001
Par Value
|
3,016,730
|
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
|
80,481,225
|
|
|
Page
|
PART I.
FINANCIAL
INFORMATION
|
|
|
Item
1.
|
Consolidated
Statements of
Operations for the Three Months and Nine Months Ended September
30, 2008
and 2007 (Unaudited)
|
5
|
|
Consolidated
Balance Sheets as of
September 30, 2008 (Unaudited) and December 31, 2007 (As
Adjusted)
|
6
|
|
Consolidated
Statement of Changes
in Stockholders’ Equity for the Nine Months Ended September 30, 2008
(Unaudited)
|
7
|
|
Consolidated
Statements of Cash
Flows for the Nine Months Ended September 30, 2008 and 2007
(Unaudited)
|
8
|
|
Notes
to Consolidated Financial
Statements (Unaudited)
|
9
|
|
Consolidating
Financial Statements
|
29
|
|
Consolidating
Statement of
Operations for the Three Months Ended September 30, 2008
(Unaudited)
|
30
|
|
Consolidating
Statement of
Operations for the Three Months Ended September 30, 2007
(Unaudited)
|
31
|
|
Consolidating
Statement of
Operations for the Nine Months Ended September 30, 2008
(Unaudited)
|
32
|
|
Consolidating
Statement of
Operations for the Nine Months Ended September 30, 2007
(Unaudited)
|
33
|
|
Consolidating
Balance Sheet as of
September 30, 2008 (Unaudited)
|
34
|
|
Consolidating
Balance Sheet as of
December 31, 2007 (Unaudited)
|
35
|
|
Consolidating
Statement of Cash
Flows for the Nine Months Ended September 30, 2008
(Unaudited)
|
36
|
|
Consolidating
Statement of Cash
Flows for the Nine Months Ended September 30, 2007
(Unaudited)
|
37
|
Item
2.
|
Management’s
Discussion and
Analysis of Financial Condition and Results of
Operations
|
38
|
Item
3.
|
Quantitative
and Qualitative
Disclosures About Market Risk
|
58
|
Item
4.
|
Controls
and Procedures
|
58
|
PART
II. OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
59
|
Item
1A.
|
Risk
Factors
|
59
|
Item
2.
|
Unregistered
Sales of Equity
Securities and Use of Proceeds
|
60
|
Item
3.
|
Defaults
Upon Senior Securities
|
60
|
Item
4.
|
Submission
of Matters to a Vote of
Security Holders
|
60
|
Item
5.
|
Other
Information
|
60
|
Item
6.
|
Exhibits &
#160;
|
60
|
|
SIGNATURES
;
|
61
|
|
•
|
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 ratings
and measurement
methodologies;
|
|
•
|
regulation
by the Federal
Communications Commission relative to maintaining our broadcasting
licenses, enacting media ownership rules and enforcing of indecency
rules;
|
|
•
|
changes
in our key personnel and
on-air talent;
|
|
•
|
increases
in the costs of our
programming, including on-air
talent;
|
|
•
|
the
financial losses sustained due
to impairment charges against its broadcasting licenses, goodwill
and
other intangible assets;
|
|
•
|
increased
competition from new
technologies;
|
|
•
|
the
impact of our acquisitions,
dispositions and similar
transactions;
|
|
•
|
our
high degree of leverage and
potential inability to refinance our debt given current market
conditions;
|
|
•
|
our
current non-compliance with
NASDAQ rules for continued listing of our Class A and Class D common
stock;
|
|
•
|
the
current global financial
crisis and deteriorating U.S.economy
may have an impact on our
business and financial condition;
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 Annual
Report on Form 10-K.
|
Three
Months Ended
September 30,
|
Nine
Months Ended
September 30,
|
||||||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||||||
(Unaudited)
|
|||||||||||||||||
(As
Adjusted – See Note
1)
|
(As
Adjusted – See Note
1)
|
||||||||||||||||
(In
thousands, except share
data)
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
REVENUE
|
$
|
86,156
|
$
|
88,214
|
$
|
242,086
|
$
|
244,874
|
|||||||||
OPERATING
EXPENSES:
|
|||||||||||||||||
Programming
and
technical
|
21,512
|
18,661
|
61,430
|
54,835
|
|||||||||||||
Selling,
general and
administrative
|
30,042
|
28,169
|
82,505
|
76,276
|
|||||||||||||
Corporate
selling, general and
administrative
|
7,079
|
5,023
|
31,416
|
21,242
|
|||||||||||||
Depreciation
and
amortization
|
5,222
|
3,664
|
14,057
|
11,047
|
|||||||||||||
Impairment
of long-lived
assets
|
337,936
|
—
|
337,936
|
5,506
|
|||||||||||||
Total
operating
expenses
|
401,791
|
55,517
|
527,344
|
168,906
|
|||||||||||||
Operating
(loss)
income
|
(315,635
|
)
|
32,697
|
(285,258
|
)
|
75,968
|
|||||||||||
INTEREST
INCOME
|
111
|
292
|
442
|
853
|
|||||||||||||
INTEREST
EXPENSE
|
14,130
|
18,400
|
46,549
|
55,047
|
|||||||||||||
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
1,119
|
2,903
|
3,918
|
10,209
|
|||||||||||||
OTHER
INCOME
(EXPENSE),net
|
5,630
|
(15
|
)
|
6,601
|
(23
|
)
|
|||||||||||
(Loss)
income before (benefit)
provision from income taxes, minority interest in income of subsidiaries
and discontinued operations
|
(325,143
|
)
|
11,671
|
(328,682
|
)
|
11,542
|
|||||||||||
(BENEFIT)
PROVISION FROM INCOME
TAXES
|
(59,651
|
)
|
5,513
|
(40,992
|
)
|
6,164
|
|||||||||||
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
1,260
|
1,274
|
3,141
|
3,099
|
|||||||||||||
Net
(loss) income from continuing
operations
|
(266,752
|
)
|
4,884
|
(290,831
|
)
|
2,279
|
|||||||||||
INCOME
(LOSS)
FROM DISCONTINUED OPERATIONS, net of
tax
|
639
|
(194
|
)
|
(5,808
|
)
|
(5,642
|
)
|
||||||||||
NET
(LOSS)
INCOME
|
$
|
(266,113
|
)
|
$
|
4,690
|
$
|
(296,639
|
)
|
$
|
(3,363
|
)
|
||||||
BASIC
AND DILUTED NET (LOSS)
INCOME FROM CONTINUING OPERATIONS PER COMMON SHARE
|
$
|
(2.82
|
)
|
$
|
0.05
|
$
|
(2.99
|
)
|
$
|
0.02
|
*
|
||||||
BASIC
AND DILUTED NET INCOME
(LOSS) FROM DISCONTINUED OPERATIONS PER COMMON
SHARE
|
$
|
0.01
|
$
|
0.00
|
$
|
(0.06
|
)
|
$
|
(0.06
|
)*
|
|||||||
BASIC
AND DILUTED NET (LOSS)
INCOME PER COMMON SHARE
|
$
|
(2.81
|
)
|
$
|
0.05
|
$
|
(3.05
|
)
|
$
|
(0.03
|
)*
|
||||||
WEIGHTED
AVERAGE SHARES
OUTSTANDING:
|
|||||||||||||||||
Basic
|
94,537,081
|
98,710,633
|
97,219,115
|
98,710,633
|
|||||||||||||
Diluted
|
94,537,081
|
98,725,387
|
97,219,115
|
98,710,633
|
September
30,
2008
|
December 31,
2007
|
||||||||
(Unaudited)
|
(As
Adjusted-
|
||||||||
See
Note 1)
|
|||||||||
(In
thousands, except share
data)
|
|||||||||
ASSETS
|
|||||||||
CURRENT
ASSETS:
|
|||||||||
Cash
and cash
equivalents
|
$ | 30,393 | $ | 24,247 | |||||
Trade
accounts receivable, net of
allowance for doubtful accounts of $2,428 and $2,021,
respectively
|
56,760 | 50,425 | |||||||
Prepaid
expenses and other current
assets
|
5,462 | 6,118 | |||||||
Deferred
income tax
asset
|
14,918 | 15,147 | |||||||
Current
assets from discontinued
operations
|
309 | 3,249 | |||||||
Total
current
assets
|
107,842 | 99,186 | |||||||
PROPERTY
AND
EQUIPMENT, net
|
50,416 | 44,740 | |||||||
GOODWILL
|
164,803 | 146,156 | |||||||
RADIO
BROADCASTING LICENSES, net
|
814,792 | 1,118,747 | |||||||
OTHER
INTANGIBLE ASSETS, net
|
52,499 | 45,418 | |||||||
INVESTMENT
IN AFFILIATED
COMPANY
|
46,757 | 48,399 | |||||||
OTHER
ASSETS
|
9,035 | 8,573 | |||||||
NON-CURRENT
ASSETS FROM
DISCONTINUED OPERATIONS
|
61 | 152,123 | |||||||
Total
assets
|
$ | 1,246,205 | $ | 1,663,342 | |||||
LIABILITIES
AND STOCKHOLDERS’
EQUITY
|
|||||||||
CURRENT
LIABILITIES:
|
|||||||||
Accounts
payable
|
$ | 6,012 | $ | 4,958 | |||||
Accrued
interest
|
7,777 | 19,004 | |||||||
Accrued
compensation and related
benefits
|
18,313 | 16,319 | |||||||
Income
taxes
payable
|
— | 4,463 | |||||||
Other
current
liabilities
|
10,656 | 12,124 | |||||||
Current
portion of long-term
debt
|
41,536 | 26,004 | |||||||
Current
liabilities from
discontinued operations
|
700 | 2,704 | |||||||
Total
current
liabilities
|
84,994 | 85,576 | |||||||
LONG-TERM
DEBT,
net of current
portion
|
723,613 | 789,500 | |||||||
OTHER
LONG-TERM
LIABILITIES
|
4,769 | 5,227 | |||||||
DEFERRED
INCOME TAX
LIABILITY
|
107,500 | 149,950 | |||||||
NON-CURRENT
LIABILITIES FROM
DISCONTINUED OPERATIONS
|
— | 483 | |||||||
Total
liabilities
|
920,876 | 1,030,736 | |||||||
MINORITY
INTEREST IN
SUBSIDIARIES
|
1,125 | 3,889 | |||||||
STOCKHOLDERS’
EQUITY:
|
|||||||||
Convertible
preferred stock,
$.001 par value, 1,000,000 shares authorized; no shares
outstanding at September 30, 2008 and December 31,
2007
|
— | — | |||||||
Common
stock — Class A,
$.001 par value, 30,000,000 shares authorized; 3,016,730 and
4,321,378 shares issued and outstanding as of September 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 September 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 September 30, 2008 and December 31,
2007, respectively
|
3 | 3 | |||||||
Common
stock — Class D,
$.001 par value, 150,000,000 shares authorized; 82,077,346 and
88,638,576 shares issued and outstanding as of September 30, 2008 and
December 31, 2007, respectively
|
81 | 89 | |||||||
Accumulated
other comprehensive
(loss) income
|
(1,082 | ) | 644 | ||||||
Stock
subscriptions
receivable
|
— | (1,717 | ) | ||||||
Additional
paid-in
capital
|
1,036,417 | 1,044,273 | |||||||
Accumulated
deficit
|
(711,221 | ) | (414,582 | ) | |||||
Total
stockholders’
equity
|
324,204 | 628,717 | |||||||
Total
liabilities and
stockholders’ equity
|
$ | 1,246,205 | $ | 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
|
—
|
—
|
—
|
—
|
—
|
$
|
(296,639
|
)
|
—
|
—
|
—
|
(296,639
|
)
|
(296,639
|
)
|
|||||||||||||||||||||||||
Change
in unrealized loss on
derivative and hedging activities, net of taxes
|
—
|
—
|
—
|
—
|
—
|
(1,726
|
)
|
(1,726
|
)
|
—
|
—
|
—
|
(1,726
|
)
|
||||||||||||||||||||||||||
Comprehensive
loss
|
$
|
(298,365
|
)
|
|||||||||||||||||||||||||||||||||||||
Repurchase
of 421,661 shares of
Class A and 8,769,704 shares of Class D
|
—
|
(1
|
)
|
—
|
—
|
(8
|
)
|
—
|
—
|
(9,188
|
)
|
—
|
(9,197
|
)
|
||||||||||||||||||||||||||
Vesting
of non-employee restricted
stock
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
90
|
—
|
90
|
||||||||||||||||||||||||||||||
Repayment
of officer’s
loan
|
—
|
—
|
—
|
—
|
—
|
—
|
1,737
|
—
|
—
|
1,737
|
||||||||||||||||||||||||||||||
Stock-based
compensation
expense
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
1,242
|
—
|
1,242
|
||||||||||||||||||||||||||||||
Interest
income on stock
subscriptions receivable
|
—
|
—
|
—
|
—
|
—
|
—
|
(20
|
)
|
—
|
—
|
(20
|
)
|
||||||||||||||||||||||||||||
BALANCE,
as of September 30,
2008
|
$
|
—
|
$
|
3
|
$
|
3
|
$
|
3
|
$
|
81
|
$
|
(1,082
|
)
|
$
|
—
|
$
|
1,036,417
|
$
|
(711,221
|
)
|
$
|
324,204
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
||||||||||||
CONSOLIDATED
STATEMENT OF CASH
FLOWS
|
||||||||||||
|
||||||||||||
For
the Nine Months Ended
September 30,
|
||||||||||||
2008
|
2007
|
|||||||||||
(As
Adjusted - See Note
1)
|
||||||||||||
(In
thousands)
|
||||||||||||
|
|
|||||||||||
CASH
FLOWS FROM OPERATING
ACTIVITIES:
|
||||||||||||
Net
loss
|
$
|
(296,639
|
)
|
$
|
(3,363
|
)
|
||||||
Adjustments
to reconcile net loss
to net cash from operating activities:
|
||||||||||||
Depreciation
and
amortization
|
14,057
|
11,047
|
||||||||||
Amortization
of debt financing
costs
|
1,989
|
1,630
|
||||||||||
Amortization
of production
content
|
—
|
332
|
||||||||||
Deferred
income
taxes
|
(42,684
|
)
|
(912
|
)
|
||||||||
Impairment
of long-lived
assets
|
337,936
|
5,506
|
||||||||||
Equity
in loss of affiliated
company
|
3,918
|
10,209
|
||||||||||
Minority
interest in income of
subsidiaries
|
3,141
|
3,099
|
||||||||||
Stock-based
compensation and other
non-cash compensation
|
1,279
|
751
|
||||||||||
Gain
on retirement of
debt
|
(6,694
|
)
|
—
|
|||||||||
Amortization
of contract
inducement and termination fee
|
(1,421
|
)
|
(1,421
|
)
|
||||||||
Change
in interest due on stock
subscription receivable
|
(20
|
)
|
(59
|
)
|
||||||||
Effect
of change in operating
assets and liabilities, net of assets acquired:
|
||||||||||||
Trade
accounts receivable,
net
|
(6,335
|
)
|
(2,507
|
)
|
||||||||
Prepaid
expenses and other current
assets
|
703
|
|
196
|
|||||||||
Income
tax
receivable
|
—
|
1,296
|
||||||||||
Other
assets
|
(6,201
|
)
|
5
|
|||||||||
Accounts
payable
|
3,501
|
|
(5,669
|
)
|
||||||||
Accrued
interest
|
(11,227
|
)
|
(10,391
|
)
|
||||||||
Accrued
compensation and related
benefits
|
(941
|
)
|
1,309
|
|||||||||
Income
taxes
payable
|
(4,463
|
)
|
1,032
|
|||||||||
Other
liabilities
|
(1,630
|
)
|
(1,686
|
)
|
||||||||
Net
cash flows provided from
operating activities from discontinued operations
|
2,397
|
6,010
|
||||||||||
Net
cash flows (used in) provided
from operating activities
|
(9,334
|
)
|
16,414
|
|||||||||
CASH
FLOWS FROM INVESTING
ACTIVITIES:
|
||||||||||||
Purchase
of property and
equipment
|
(7,887
|
)
|
(6,183
|
)
|
||||||||
Equity
investments
|
—
|
|
(11,886
|
)
|
||||||||
Acquisitions,
net of cash
acquired
|
(70,426
|
)
|
—
|
|||||||||
Purchase
of other intangible
assets
|
(1,195
|
)
|
(5
|
)
|
||||||||
Proceeds
from sale of
assets
|
150,224
|
104,000
|
||||||||||
Deposits
and payments for station
purchases and other assets
|
161
|
(5,100
|
)
|
|||||||||
Net
cash flows provided from
investing activities in discontinued operations
|
—
|
365
|
||||||||||
Net
cash flows provided from
investing activities
|
70,877
|
81,191
|
||||||||||
CASH
FLOWS FROM FINANCING
ACTIVITIES:
|
||||||||||||
Repayment
of other
debt
|
(1,004
|
)
|
(27
|
)
|
||||||||
Repurchase
of Senior Subordinated
Notes
|
(44,406
|
)
|
—
|
|||||||||
Repayment
of credit
facility
|
(151,611
|
)
|
(102,500
|
)
|
||||||||
Proceeds
from credit
facility
|
153,000
|
—
|
||||||||||
Repurchase
of common
stock
|
(9,197
|
)
|
—
|
|||||||||
Repayment
of stock subscriptions
receivable
|
1,737
|
—
|
||||||||||
Debt
refinancing
costs
|
—
|
(3,004
|
)
|
|||||||||
Payment
of dividend to minority
interest shareholders
|
(3,916
|
)
|
(2,940
|
)
|
||||||||
Net
cash flows used in financing
activities
|
(55,397
|
)
|
(108,471
|
)
|
||||||||
INCREASE
(DECREASE) IN CASH AND
CASH EQUIVALENTS
|
6,146
|
|
(10,866
|
)
|
||||||||
CASH
AND CASH EQUIVALENTS,
beginning of period
|
24,247
|
32,406
|
||||||||||
CASH
AND CASH EQUIVALENTS, end of
period
|
$
|
30,393
|
$
|
21,540
|
||||||||
|
||||||||||||
SUPPLEMENTAL
DISCLOSURE OF CASH
FLOW INFORMATION:
|
||||||||||||
Cash
paid
for:
|
||||||||||||
Interest
|
$
|
57,776
|
$
|
64,754
|
||||||||
Income
taxes
|
$
|
6,747
|
$
|
4,574
|
||||||||
|
||||||||||||
Supplemental
Note: In July 2007,
a
seller financed loan of approximately $2.6 million was incurred
when the
Company acquired the assets of WDBZ-AM, a radio station located
in the Cincinnati metropolitan
area. As
of September 30, 2008, this loan was paid in full.
|
||||||||||||
|
||||||||||||
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 September 30,
2007
|
Nine
Months Ended September 30,
2007
|
||||||||||||||||||||||||
As
Previously
Reported*
|
Adjustments
|
As
Adjusted
|
As
Previously
Reported*
|
Adjustments
|
As
Adjusted
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Equity
in Loss of Affiliated
Company
|
$
|
2,793
|
$
|
110
|
$
|
2,903
|
$
|
7,551
|
$
|
2,658
|
$
|
10,209
|
|||||||||||||
Income
before benefit from income
taxes, minority interest in income of subsidiaries and discontinued
operations
|
$
|
11,781
|
$
|
(110
|
)
|
$
|
11,671
|
$
|
14,200
|
$
|
(2,658
|
)
|
$
|
11,542
|
|||||||||||
Net
income (loss) from continuing
operations
|
$
|
4,994
|
$
|
(110
|
)
|
$
|
4,884
|
$
|
4,937
|
$
|
(2,658
|
)
|
$
|
2,279
|
|||||||||||
Net
income
(loss)
|
$
|
4,801
|
$
|
(110
|
)
|
$
|
4,690
|
$
|
(704
|
)
|
$
|
(2,658
|
)
|
$
|
(3,363
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and Diluted Net Income from
Continuing Operations per Common Share
|
$
|
0.05
|
$
|
0.00
|
$
|
0.05
|
$
|
0.05
|
$
|
(0.03
|
)**
|
$
|
0.02
|
**
|
|||||||||||
Basic
and Diluted Net Income
(Loss) from Discontinued Operations per Common
Share
|
0.00
|
0.00
|
0.00
|
(0.06
|
)
|
0.00
|
**
|
(0.06
|
)**
|
||||||||||||||||
Basic
and Diluted Net Income per
Common Share
|
$
|
0.05
|
$
|
0.00
|
$
|
0.05
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)**
|
$
|
(0.03
|
)**
|
Three
Months Ended September
30,
|
Nine
Months Ended September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
(In
thousands)
|
|||||||||||||||
Net
(loss)
income
|
$
|
(266,113
|
)
|
$
|
4,690
|
$
|
(296,639
|
)
|
$
|
(3,363
|
)
|
|||||
Other
comprehensive loss (net
of tax benefit of $0 and $721, and tax provision of $0 and $644,
respectively):
|
||||||||||||||||
Derivative
and hedging
activities
|
(260
|
)
|
(810
|
)
|
(1,726
|
)
|
(644
|
)
|
||||||||
Comprehensive
(loss)
income
|
$
|
(266,373
|
)
|
$
|
3,880
|
$
|
(298,365
|
)
|
$
|
(4,007
|
)
|
|
(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)
|
$
|
1,084
|
$
|
—
|
$
|
1,084
|
$
|
—
|
||||||
Employment
agreement award
(b)
|
4,554
|
—
|
—
|
4,554
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
$
|
5,638
|
$
|
—
|
$
|
1,084
|
$
|
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 reviewed the factors underlying this award during the
quarter
ended September 30, 2008 and concluded there was no change to the
fair
value of the award. 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 in April 2011, 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 September
30,
|
Nine
Months Ended September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
revenue
|
$
|
2
|
$
|
7,510
|
$
|
2,363
|
$
|
25,833
|
||||||||
Station
operating
expenses
|
25
|
7,246
|
4,245
|
24,720
|
||||||||||||
Depreciation
and
amortization
|
2
|
385
|
81
|
1,387
|
||||||||||||
Impairment
of long-lived
assets
|
—
|
—
|
5,076
|
10,395
|
||||||||||||
Other
(expense)
income
|
(1
|
)
|
130
|
117
|
1
|
|||||||||||
(Loss)
gain on sale of
assets
|
(51
|
)
|
2,510
|
1,580
|
2,511
|
|||||||||||
(Loss)
income before income
taxes
|
(77
|
)
|
2,519
|
(5,342
|
)
|
(8,157
|
)
|
|||||||||
(Benefit)
provision from income
taxes
|
(716
|
)
|
2,713
|
466
|
(2,515
|
)
|
||||||||||
Income
(loss) from discontinued
operations, net of tax
|
$
|
639
|
$
|
(194
|
)
|
$
|
(5,808
|
)
|
$
|
(5,642
|
)
|
September
30,
2008
|
December 31,
2007
|
|||||||
(In
thousands)
|
||||||||
|
|
|
|
|
|
|
||
Currents
assets:
|
||||||||
Accounts
receivable, net of
allowance for doubtful accounts
|
$
|
309
|
$
|
2,725
|
||||
Prepaid
expenses and other current
assets
|
—
|
524
|
||||||
Total
current
assets
|
309
|
3,249
|
||||||
Property
and equipment,
net
|
61
|
3,349
|
||||||
Intangible
assets,
net
|
—
|
148,388
|
||||||
Other
assets
|
—
|
386
|
||||||
Total
assets
|
$
|
370
|
$
|
155,372
|
||||
Current
liabilities:
|
||||||||
Other
current
liabilities
|
$
|
700
|
$
|
2,704
|
||||
Total
current
liabilities
|
700
|
2,704
|
||||||
Other
long-term
liabilities
|
—
|
483
|
||||||
Total
liabilities
|
$
|
700
|
$
|
3,187
|
September
30,
2008
|
December 31,
2007
|
Period of
Amortization
|
|||||||
(In
thousands)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
Trade
names
|
$
|
17,063
|
$
|
16,848
|
2-5 years
|
||||
Talent
agreements
|
19,549
|
19,549
|
10 years
|
||||||
Debt
financing
costs
|
20,186
|
20,850
|
Term
of
debt
|
||||||
Intellectual
property
|
14,671
|
14,532
|
4-10 years
|
||||||
Affiliate
agreements
|
7,769
|
7,769
|
1-10 years
|
||||||
Acquired
income
leases
|
1,256
|
—
|
3-9
years
|
||||||
Non-compete
agreements
|
1,260
|
210
|
1-3
years
|
||||||
Advertiser
agreements,
relationships and lists
|
4,199
|
—
|
2-7
years
|
||||||
Favorable
office and transmitter
leases
|
5,489
|
4,296
|
2-60 years
|
||||||
Registered
membership
lists
|
6,851
|
—
|
2.5
years
|
||||||
Other
intangibles
|
1,229
|
1,145
|
1-5 years
|
||||||
99,522
|
85,199
|
||||||||
Less:
Accumulated
amortization
|
(47,023
|
)
|
(39,781
|
)
|
|||||
Other
intangible assets,
net
|
$
|
52,499
|
$
|
45,418
|
(In
thousands)
|
||||
|
|
|
|
|
October
–
December
2008
|
$
|
2,305
|
||
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 | % |
September
30,
2008
|
December 31,
2007
|
|||||||
(In
thousands)
|
||||||||
Credit
Facilities
|
||||||||
8
7/8% Senior
Subordinated Notes
due July 2011
|
$
|
248,899
|
$
|
300,000
|
||||
6
3/8% Senior
Subordinated Notes
due February 2013
|
200,000
|
200,000
|
||||||
Credit
facilities
|
315,889
|
314,500
|
||||||
Capital
lease
|
361
|
—
|
||||||
Seller
financed acquisition
loan
|
—
|
1,004
|
||||||
Total
long-term
debt
|
765,149
|
815,504
|
||||||
Less:
current
portion
|
41,536
|
26,004
|
||||||
Long
term debt, net of current
portion
|
$
|
723,613
|
$
|
789,500
|
Senior
Subordinated
Notes
|
Credit
and Other
Facilities
|
|||||||
(In
thousands)
|
||||||||
October —
December
2008
|
$
|
—
|
$
|
9,847
|
||||
2009
|
—
|
43,799
|
||||||
2010
|
—
|
48,442
|
||||||
2011
|
248,899
|
48,442
|
||||||
2012
|
—
|
165,720
|
||||||
2013
and
thereafter
|
200,000
|
—
|
||||||
Total
long-term
debt
|
$
|
448,899
|
$
|
316,250
|
For
the Three
Months Ended
September
30,
|
For
the Nine Months Ended
September 30,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
risk-free interest
rate
|
—
|
4.60
|
%
|
3.37
|
%
|
4.70
|
%
|
||||||
Expected
dividend
yield
|
—
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
||||||
Expected
lives
|
—
|
7.7
years
|
6.5
years
|
7.7
years
|
|||||||||
Expected
volatility
|
—
|
40.00
|
%
|
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
|
719,000
|
14.29
|
—
|
—
|
|||||||||
Balance
as of September 30,
2008
|
5,578,000
|
$
|
9.67
|
6.91
|
—
|
||||||||
Vested
and expected to vest as of
September 30, 2008
|
5,259,000
|
$
|
10.05
|
6.78
|
—
|
||||||||
Unvested
as of September 30,
2008
|
2,237,000
|
$
|
2.48
|
9.39
|
—
|
||||||||
Exercisable
as of September 30,
2008
|
3,341,000
|
$
|
14.47
|
5.26
|
—
|
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
|
(83,000
|
)
|
$
|
7.42
|
||||
Forfeited,
Cancelled,
Expired
|
—
|
$
|
—
|
|||||
Unvested
as of September 30,
2008
|
674,000
|
$
|
2.49
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
|||||||||||||||||
SEGMENTED
CONSOLIDATING STATEMENT
OF OPERATIONS
|
|||||||||||||||||
FOR
THE THREE MONTHS ENDED
SEPTEMBER 30, 2008
|
|||||||||||||||||
Corporate/
|
|||||||||||||||||
Radio
|
Internet/
|
Eliminations/
|
|||||||||||||||
Broadcasting
|
Publishing
|
Other
|
Consolidated
|
||||||||||||||
(Unaudited)
|
|||||||||||||||||
(In
thousands)
|
|||||||||||||||||
NET
REVENUE
|
$
|
81,679
|
$
|
5,576
|
$
|
(1,099
|
)
|
$
|
86,156
|
||||||||
OPERATING
EXPENSES:
|
|||||||||||||||||
Programming
and technical,
excluding stock-based compensation
|
19,054
|
3,373
|
(950
|
)
|
21,477
|
||||||||||||
Selling,
general and
administrative, excluding stock-based compensation
|
25,460
|
5,297
|
(745
|
)
|
30,012
|
||||||||||||
Corporate
selling, general and
administrative, excluding stock-based compensation
|
1,819
|
—
|
4,910
|
6,729
|
|||||||||||||
Stock-based
compensation
|
26
|
39
|
350
|
415
|
|||||||||||||
Depreciation
and
amortization
|
3,475
|
1,433
|
314
|
5,222
|
|||||||||||||
Impairment
of long-lived assets
|
337,936
|
—
|
—
|
337,936
|
|||||||||||||
Total
operating
expenses
|
387,770
|
10,142
|
3,879
|
401,791
|
|||||||||||||
Operating
loss
|
(306,091)
|
(4,566
|
)
|
(4,978
|
)
|
(315,635)
|
|||||||||||
INTEREST
INCOME
|
23
|
4
|
84
|
111
|
|||||||||||||
INTEREST
EXPENSE
|
—
|
8
|
14,122
|
14,130
|
|||||||||||||
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
—
|
—
|
1,119
|
1,119
|
|||||||||||||
OTHER
(EXPENSE) INCOME,
net
|
(49
|
)
|
—
|
5,679
|
5,630
|
||||||||||||
Loss
before benefit from income
taxes and minority interest in income of subsidiary and discontinued
operations
|
(306,117)
|
(4,570
|
)
|
(14,456
|
)
|
(325,143
|
)
|
||||||||||
BENEFIT
FROM INCOME
TAXES
|
(59,651)
|
—
|
—
|
(59,651
|
)
|
||||||||||||
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
1,254
|
—
|
6
|
1,260
|
|||||||||||||
Net
loss from continuing
operations
|
(247,720)
|
(4,570
|
)
|
(14,462
|
)
|
(266,752
|
)
|
||||||||||
INCOME
FROM DISCONTINUED
OPERATIONS, net of tax
|
639
|
—
|
—
|
639
|
|||||||||||||
Net
loss
|
$
|
(247,081)
|
$
|
(4,570
|
)
|
$
|
(14,462
|
)
|
$
|
(266,113
|
)
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
||||||||||||||||
SELECTED
BALANCE SHEET
INFORMATION
|
||||||||||||||||
AS
OF SEPTEMBER 30,
2008
|
||||||||||||||||
Corporate/
|
||||||||||||||||
Radio
|
Internet/
|
Eliminations/
|
||||||||||||||
Broadcasting
|
Publishing
|
Other
|
Consolidated
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||
Total
Assets
|
$
|
1,220,770
|
$
|
43,149
|
$
|
(17,714
|
)
|
$
|
1,246,205
|
* |
RADIO
ONE, INC. AND
SUBSIDIARIES
|
|||||||||||||||||
SEGMENTED
CONSOLIDATING STATEMENT
OF OPERATIONS
|
|||||||||||||||||
FOR
THE THREE MONTHS ENDED
SEPTEMBER 30, 2007
|
|||||||||||||||||
Corporate/
|
|||||||||||||||||
Radio
|
Internet/
|
Eliminations/
|
|||||||||||||||
Broadcasting
|
Publishing
|
Other
|
Consolidated
|
||||||||||||||
(Unaudited)
|
|||||||||||||||||
(As
Adjusted - See Note
1)
|
|||||||||||||||||
(In
thousands)
|
|||||||||||||||||
NET
REVENUE
|
$
|
87,905
|
$
|
1,083
|
$
|
(774
|
)
|
$
|
88,214
|
||||||||
OPERATING
EXPENSES:
|
|||||||||||||||||
Programming
and technical,
excluding stock-based compensation
|
18,618
|
838
|
(909
|
)
|
18,547
|
||||||||||||
Selling,
general and
administrative, excluding stock-based compensation
|
26,648
|
1,383
|
(271
|
)
|
27,760
|
||||||||||||
Corporate
selling, general and
administrative, excluding stock-based compensation
|
1,945
|
—
|
2,688
|
4,633
|
|||||||||||||
Stock-based
compensation
|
481
|
43
|
389
|
913
|
|||||||||||||
Depreciation
and
amortization
|
3,373
|
10
|
281
|
3,664
|
|||||||||||||
Total
operating
expenses
|
51,065
|
2,274
|
2,178
|
55,517
|
|||||||||||||
Operating
income
(loss)
|
36,840
|
(1,191
|
)
|
(2,952
|
)
|
32,697
|
|||||||||||
INTEREST
INCOME
|
2
|
—
|
290
|
292
|
|||||||||||||
INTEREST
EXPENSE
|
300
|
—
|
18,100
|
18,400
|
|||||||||||||
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
328
|
—
|
2,575
|
2,903
|
|||||||||||||
OTHER
EXPENSE,
net
|
2
|
13
|
—
|
15
|
|||||||||||||
Income
(loss)
before provision for income taxes and minority interest in income of
subsidiary and discontinued operations
|
36,212
|
(1,204
|
)
|
(23,337
|
)
|
11,671
|
|||||||||||
PROVISION FOR
INCOME
TAXES
|
5,513
|
—
|
—
|
5,513
|
|||||||||||||
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
1,282
|
—
|
(8
|
)
|
1,274
|
||||||||||||
Net
income (loss) from continuing
operations
|
29,417
|
(1,204
|
)
|
(23,329
|
)
|
4,884
|
|||||||||||
LOSS
FROM DISCONTINUED OPERATIONS,
net of tax
|
(194
|
)
|
—
|
—
|
(194
|
)
|
|||||||||||
Net
income
(loss)
|
$
|
29,223
|
$
|
(1,204
|
)
|
$
|
(23,329
|
)
|
$
|
4,690
|
|
||||||||||||||||
RADIO
ONE, INC. AND
SUBSIDIARIES
|
||||||||||||||||
SELECTED
BALANCE SHEET
INFORMATION
|
||||||||||||||||
AS
OF DECEMBER 31,
2007
|
||||||||||||||||
Corporate/
|
||||||||||||||||
Radio
|
Internet/
|
Eliminations/
|
||||||||||||||
Broadcasting
|
Publishing
|
Other
|
Consolidated
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||
Total
Assets
|
$
|
1,682,929
|
$
|
2,402
|
$
|
(21,989
|
) |
$
|
1,663,342
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
|||||||||||||||||
SEGMENTED
CONSOLIDATING STATEMENT
OF OPERATIONS
|
|||||||||||||||||
FOR
THE NINE MONTHS ENDED
SEPTEMBER 30, 2008
|
|||||||||||||||||
Corporate/
|
|||||||||||||||||
Radio
|
Internet/
|
Eliminations/
|
|||||||||||||||
Broadcasting
|
Publishing
|
Other
|
Consolidated
|
||||||||||||||
(Unaudited)
|
|||||||||||||||||
(As
Adjusted - See Note
1)
|
|||||||||||||||||
(In
thousands)
|
|||||||||||||||||
NET
REVENUE
|
$
|
234,603
|
$
|
10,613
|
$
|
(3,130
|
)
|
$
|
242,086
|
||||||||
OPERATING
EXPENSES:
|
|||||||||||||||||
Programming
and technical,
excluding stock-based compensation
|
56,696
|
7,416
|
(2,839
|
)
|
61,273
|
||||||||||||
Selling,
general and
administrative, excluding stock-based compensation
|
72,328
|
11,895
|
(2,204
|
)
|
82,019
|
||||||||||||
Corporate
selling, general and
administrative, excluding stock-based compensation
|
5,648
|
—
|
25,039
|
30,687
|
|||||||||||||
Stock-based
compensation
|
515
|
128
|
729
|
1,372
|
|||||||||||||
Depreciation
and
amortization
|
10,018
|
2,960
|
1,079
|
14,057
|
|||||||||||||
Impairment
of long-lived
assets
|
337,936
|
—
|
—
|
337,936
|
|||||||||||||
Total
operating
expenses
|
483,141
|
22,399
|
21,804
|
527,344
|
|||||||||||||
Operating loss
|
(248,538
|
) |
(11,786
|
)
|
(24,934
|
)
|
(285,258
|
) | |||||||||
INTEREST
INCOME
|
84
|
2
|
356
|
442
|
|||||||||||||
INTEREST
EXPENSE
|
711
|
18
|
45,820
|
46,549
|
|||||||||||||
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
—
|
—
|
3,918
|
3,918
|
|||||||||||||
OTHER
(EXPENSE) INCOME,
net
|
(49
|
) |
(44
|
) |
6,694
|
6,601
|
|||||||||||
Loss
before benefit from
income taxes and minority interest in income of subsidiary and
discontinued operations
|
(249,214
|
) |
(11,846
|
)
|
(67,622
|
)
|
(328,682
|
) | |||||||||
BENEFIT FROM
INCOME
TAXES
|
(40,992
|
) |
—
|
—
|
(40,992
|
) | |||||||||||
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
3,125
|
—
|
16
|
3,141
|
|||||||||||||
Net loss
from continuing
operations
|
(211,347
|
) |
(11,846
|
)
|
(67,638
|
)
|
(290,831
|
) | |||||||||
LOSS
FROM DISCONTINUED OPERATIONS,
net of tax
|
(5,808
|
)
|
—
|
—
|
(5,808
|
)
|
|||||||||||
Net loss
|
$
|
(217,155
|
) |
$
|
(11,846
|
)
|
$
|
(67,638
|
)
|
$
|
(296,639
|
)
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
|||||||||||||||||
SEGMENTED
CONSOLIDATING STATEMENT
OF OPERATIONS
|
|||||||||||||||||
FOR
THE NINE MONTHS ENDED
SEPTEMBER 30, 2007
|
|||||||||||||||||
Corporate/
|
|||||||||||||||||
Radio
|
Internet/
|
Eliminations/
|
|||||||||||||||
Broadcasting
|
Publishing
|
Other
|
Consolidated
|
||||||||||||||
(Unaudited)
|
|||||||||||||||||
(As
Adjusted - See Note
1)
|
|||||||||||||||||
(In
thousands)
|
|||||||||||||||||
NET
REVENUE
|
$
|
243,917
|
$
|
2,769
|
$
|
(1,812
|
)
|
$
|
244,874
|
||||||||
OPERATING
EXPENSES:
|
|||||||||||||||||
Programming
and technical,
excluding stock-based compensation
|
54,535
|
2,632
|
(2,706
|
)
|
54,461
|
||||||||||||
Selling,
general and
administrative, excluding stock-based compensation
|
73,115
|
2,374
|
(395
|
)
|
75,094
|
||||||||||||
Corporate
selling, general and
administrative, excluding stock-based compensation
|
5,870
|
—
|
14,423
|
20,293
|
|||||||||||||
Stock-based
compensation
|
1,489
|
69
|
947
|
2,505
|
|||||||||||||
Depreciation
and
amortization
|
10,148
|
53
|
846
|
11,047
|
|||||||||||||
Impairment
of long-lived
assets
|
5,506
|
—
|
—
|
5,506
|
|||||||||||||
Total
operating
expenses
|
150,663
|
5,128
|
13,115
|
168,906
|
|||||||||||||
Operating
income
(loss)
|
93,254
|
(2,359
|
)
|
(14,927
|
)
|
75,968
|
|||||||||||
INTEREST
INCOME
|
18
|
—
|
835
|
853
|
|||||||||||||
INTEREST
EXPENSE
|
601
|
—
|
54,446
|
55,047
|
|||||||||||||
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
1,071
|
—
|
9,138
|
10,209
|
|||||||||||||
OTHER
EXPENSE
|
8
|
13
|
2
|
23
|
|||||||||||||
Income
(loss) before provision for
income taxes and minority interest in income of subsidiary and
discontinued operations
|
91,592
|
(2,372
|
)
|
(77,678
|
)
|
11,542
|
|||||||||||
PROVISION
FOR INCOME
TAXES
|
6,164
|
—
|
—
|
6,164
|
|||||||||||||
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
3,067
|
—
|
32
|
3,099
|
|||||||||||||
Net
income (loss) from continuing
operations
|
82,361
|
(2,372
|
)
|
(77,710
|
)
|
2,279
|
|||||||||||
LOSS
FROM DISCONTINUED OPERATIONS,
net of tax
|
(5,642
|
)
|
—
|
—
|
(5,642
|
)
|
|||||||||||
Net
income
(loss)
|
$
|
76,719
|
$
|
(2,372
|
)
|
$
|
(77,710
|
)
|
$
|
(3,363
|
)
|
Combined
Guarantor
Subsidiaries
|
Radio
One,
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
REVENUE
|
$
|
39,700
|
$
|
46,456
|
$
|
—
|
$
|
86,156
|
||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and
technical
|
10,507
|
11,005
|
—
|
21,512
|
||||||||||||
Selling,
general and
administrative
|
16,388
|
13,654
|
—
|
30,042
|
||||||||||||
Corporate
selling, general and
administrative
|
—
|
7,079
|
—
|
7,079
|
||||||||||||
Depreciation
and
amortization
|
2,888
|
2,334
|
—
|
5,222
|
||||||||||||
Impairment
of long-lived assets
|
255,797
|
82,139
|
337,936
|
|||||||||||||
Total
operating
expenses
|
285,580
|
116,211
|
—
|
401,791
|
||||||||||||
Operating
loss
|
(245,880
|
)
|
(69,755
|
)
|
—
|
(315,635)
|
||||||||||
INTEREST
INCOME
|
(4
|
)
|
115
|
—
|
111
|
|||||||||||
INTEREST
EXPENSE
|
7
|
14,123
|
—
|
14,130
|
||||||||||||
GAIN
ON RETIREMENT OF
DEBT
|
—
|
5,679
|
5,679
|
|||||||||||||
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
—
|
1,119
|
—
|
1,119
|
||||||||||||
OTHER
EXPENSE
|
—
|
49
|
—
|
49
|
||||||||||||
Loss
before (benefit) provision
from income taxes, minority interest in income of subsidiaries
and
discontinued operations
|
(245,891
|
)
|
(79,252
|
)
|
—
|
(325,143
|
)
|
|||||||||
(BENEFIT)
PROVISION FROM INCOME
TAXES
|
(67,960
|
)
|
8,309
|
—
|
(59,651
|
)
|
||||||||||
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
—
|
1,260
|
—
|
1,260
|
||||||||||||
Net
loss before equity in income
of subsidiaries and discontinued operations
|
(177,931
|
)
|
(88,821
|
)
|
—
|
(266,752
|
)
|
|||||||||
EQUITY
IN INCOME OF
SUBSIDIARIES
|
—
|
(178,796
|
)
|
178,796
|
—
|
|||||||||||
Net
loss from continuing
operations
|
(177,931
|
)
|
(267,617
|
)
|
178,796
|
(266,752
|
)
|
|||||||||
(LOSS)
INCOME FROM DISCONTINUED
OPERATIONS, net of tax
|
(865
|
)
|
1,504
|
—
|
639
|
|||||||||||
Net
loss
|
$
|
(178,796
|
)
|
$
|
(266,113
|
)
|
$
|
178,796
|
$
|
(266,113
|
)
|
Combined
Guarantor
Subsidiaries
|
Radio
One,
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(As
Adjusted – See Note
1)
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
REVENUE
|
$
|
38,769
|
$
|
49,445
|
$
|
—
|
$
|
88,214
|
||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and
technical
|
7,774
|
10,887
|
—
|
18,661
|
||||||||||||
Selling,
general and
administrative
|
13,774
|
14,395
|
—
|
28,169
|
||||||||||||
Corporate
selling, general and
administrative
|
—
|
5,023
|
—
|
5,023
|
||||||||||||
Depreciation
and
amortization
|
1,452
|
2,212
|
—
|
3,664
|
||||||||||||
Total
operating
expenses
|
23,000
|
32,517
|
—
|
55,517
|
||||||||||||
Operating
income
|
15,769
|
16,928
|
—
|
32,697
|
||||||||||||
INTEREST
INCOME
|
—
|
292
|
—
|
292
|
||||||||||||
INTEREST
EXPENSE
|
—
|
18,400
|
—
|
18,400
|
||||||||||||
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
—
|
2,903
|
—
|
2,903
|
||||||||||||
OTHER
EXPENSE
|
—
|
15
|
15
|
|||||||||||||
Income
(loss) before provision
(benefit) for income taxes, minority interest in income of subsidiaries
and discontinued operations
|
15,769
|
(4,098
|
)
|
—
|
11,671
|
|||||||||||
PROVISION
(BENEFIT) FOR INCOME
TAXES
|
14,215
|
(8,702
|
)
|
—
|
5,513
|
|||||||||||
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
—
|
1,274
|
—
|
1,274
|
||||||||||||
Net
income before equity in income
of subsidiaries and discontinued operations
|
1,554
|
3,330
|
—
|
4,884
|
||||||||||||
EQUITY
IN INCOME OF
SUBSIDIARIES
|
—
|
1,605
|
(1,605
|
)
|
—
|
|||||||||||
Net
income from continuing
operations
|
1,554
|
4,935
|
(1,605
|
)
|
4,884
|
|||||||||||
INCOME
(LOSS) FROM DISCONTINUED
OPERATIONS, net of tax
|
51
|
(245
|
)
|
—
|
(194
|
)
|
||||||||||
Net
income
|
$
|
1,605
|
$
|
4,690
|
$
|
(1,605
|
)
|
$
|
4,690
|
Combined
Guarantor
Subsidiaries
|
Radio
One,
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
REVENUE
|
$
|
110,440
|
$
|
131,646
|
$
|
—
|
$
|
242,086
|
||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and
technical
|
28,898
|
32,532
|
—
|
61,430
|
||||||||||||
Selling,
general and
administrative
|
46,518
|
35,987
|
—
|
82,505
|
||||||||||||
Corporate
selling, general and
administrative
|
—
|
31,416
|
—
|
31,416
|
||||||||||||
Depreciation
and
amortization
|
7,292
|
6,765
|
—
|
14,057
|
||||||||||||
Impairment
of long-lived assets
|
255,797
|
82,139
|
337,936
|
|||||||||||||
Total
operating
expenses
|
338,505
|
188,839
|
—
|
527,344
|
||||||||||||
Operating
loss
|
(228,065
|
)
|
(57,193
|
)
|
—
|
(285,258
|
)
|
|||||||||
INTEREST
INCOME
|
(2
|
)
|
444
|
—
|
442
|
|||||||||||
INTEREST
EXPENSE
|
18
|
46,531
|
—
|
46,549
|
||||||||||||
GAIN
ON RETIREMENT OF
DEBT
|
—
|
6,694
|
—
|
6,694
|
||||||||||||
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
—
|
3,918
|
—
|
3,918
|
||||||||||||
OTHER
EXPENSE
|
—
|
93
|
—
|
93
|
||||||||||||
Loss
before (benefit) provision
from income taxes, minority interest in income of subsidiaries
and
discontinued operations
|
(228,085
|
)
|
(100,597
|
)
|
—
|
(328,682
|
)
|
|||||||||
(BENEFIT)
PROVISION FROM INCOME
TAXES
|
(55,159
|
)
|
14,167
|
—
|
(40,992
|
)
|
||||||||||
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
—
|
3,141
|
—
|
3,141
|
||||||||||||
Net
loss before equity in income
of subsidiaries and discontinued operations
|
(172,926)
|
(117,905
|
)
|
—
|
(290,831
|
)
|
||||||||||
EQUITY
IN INCOME OF
SUBSIDIARIES
|
—
|
(171,992
|
)
|
171,992
|
—
|
|||||||||||
Net
loss from continuing
operations
|
(172,926)
|
(289,897
|
)
|
171,992
|
(290,831
|
)
|
||||||||||
INCOME
(LOSS) FROM DISCONTINUED
OPERATIONS, net of tax
|
934
|
(6,742
|
)
|
—
|
(5,808
|
)
|
||||||||||
Net
loss
|
$
|
(171,992
|
)
|
$
|
(296,639
|
)
|
$
|
171,992
|
$
|
(296,639
|
)
|
Combined
Guarantor
Subsidiaries
|
Radio
One,
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(As
Adjusted – See Note
1)
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||
NET
REVENUE
|
$
|
109,938
|
$
|
134,936
|
$
|
—
|
$
|
244,874
|
||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Programming
and
technical
|
22,683
|
32,152
|
—
|
54,835
|
||||||||||||
Selling,
general and
administrative
|
39,627
|
36,649
|
—
|
76,276
|
||||||||||||
Corporate
selling, general and
administrative
|
—
|
21,242
|
—
|
21,242
|
||||||||||||
Depreciation
and
amortization
|
4,434
|
6,613
|
—
|
11,047
|
||||||||||||
Impairment
of long-lived
assets
|
5,506
|
—
|
—
|
5,506
|
||||||||||||
Total
operating
expenses
|
72,250
|
96,656
|
—
|
168,906
|
||||||||||||
Operating
income
|
37,688
|
38,280
|
—
|
75,968
|
||||||||||||
INTEREST
INCOME
|
—
|
853
|
—
|
853
|
||||||||||||
INTEREST
EXPENSE
|
—
|
55,047
|
—
|
55,047
|
||||||||||||
EQUITY
IN LOSS OF AFFILIATED
COMPANY
|
—
|
10,209
|
—
|
10,209
|
||||||||||||
OTHER
EXPENSE
|
—
|
23
|
—
|
23
|
||||||||||||
Income
(loss) before provision
(benefit) for income taxes, minority interest in income of subsidiaries
and discontinued operations
|
37,688
|
(26,146
|
)
|
—
|
11,542
|
|||||||||||
PROVISION
(BENEFIT) FOR INCOME
TAXES
|
20,124
|
(13,960
|
)
|
—
|
6,164
|
|||||||||||
MINORITY
INTEREST IN INCOME OF
SUBSIDIARIES
|
—
|
3,099
|
—
|
3,099
|
||||||||||||
Net
income (loss) before equity in
income of subsidiaries and discontinued operations
|
17,564
|
(15,285
|
)
|
—
|
2,279
|
|||||||||||
EQUITY
IN INCOME OF
SUBSIDIARIES
|
—
|
15,194
|
(15,194
|
)
|
—
|
|||||||||||
Net
income (loss) from continuing
operations
|
17,564
|
(91
|
)
|
(15,194
|
)
|
2,279
|
||||||||||
LOSS
FROM DISCONTINUED OPERATIONS,
net of tax
|
(2,370
|
)
|
(3,272
|
)
|
—
|
(5,642
|
) | |||||||||
Net
income
(loss)
|
$
|
15,194
|
$
|
(3,363
|
)
|
$
|
(15,194
|
)
|
$
|
(3,363
|
) |
Combined
Guarantor
Subsidiaries
|
Radio
One,
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
ASSETS
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
CURRENT
ASSETS:
|
||||||||||||||||
Cash
and cash
equivalents
|
$
|
2,779
|
$
|
27,614
|
$
|
—
|
$
|
30,393
|
||||||||
Trade
accounts receivable, net of
allowance for doubtful accounts
|
30,154
|
26,606
|
—
|
56,760
|
||||||||||||
Prepaid
expenses and other current
assets
|
2,289
|
3,173
|
—
|
5,462
|
||||||||||||
Deferred
income tax
asset
|
2,282
|
12,636
|
—
|
14,918
|
||||||||||||
Current
assets from discontinued
operations
|
205
|
104
|
—
|
309
|
||||||||||||
Total
current
assets
|
37,709
|
70,133
|
—
|
107,842
|
||||||||||||
PROPERTY
AND EQUIPMENT,
net
|
28,770
|
21,646
|
—
|
50,416
|
||||||||||||
INTANGIBLE
ASSETS,
net
|
699,343
|
332,751
|
—
|
1,032,094
|
||||||||||||
INVESTMENT
IN
SUBSIDIARIES
|
—
|
644,089
|
(644,089
|
)
|
—
|
|||||||||||
INVESTMENT
IN AFFILIATED
COMPANY
|
—
|
46,757
|
—
|
46,757
|
||||||||||||
OTHER
ASSETS
|
474
|
8,561
|
—
|
9,035
|
||||||||||||
NON-CURRENT
ASSETS FROM
DISCONTINUED OPERATIONS
|
61
|
—
|
—
|
61
|
||||||||||||
Total
assets
|
$
|
766,357
|
$
|
1,123,937
|
$
|
(644,089
|
)
|
$
|
1,246,205
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS’
EQUITY
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
||||||||||||||||
Accounts
payable
|
$
|
938
|
$
|
5,074
|
$
|
—
|
$
|
6,012
|
||||||||
Accrued
interest
|
—
|
7,777
|
—
|
7,777
|
||||||||||||
Accrued
compensation and related
benefits
|
3,127
|
15,186
|
—
|
18,313
|
||||||||||||
Other
current
liabilities
|
98,883
|
(88,227
|
)
|
—
|
10,656
|
|||||||||||
Current
portion of long-term
debt
|
—
|
41,536
|
—
|
41,536
|
||||||||||||
Current
liabilities from
discontinued operations
|
(17,566
|
)
|
18,266
|
—
|
700
|
|||||||||||
Total
current
liabilities
|
85,382
|
(388
|
)
|
—
|
84,994
|
|||||||||||
LONG-TERM
DEBT, net of current
portion
|
—
|
723,613
|
—
|
723,613
|
||||||||||||
OTHER
LONG-TERM
LIABILITIES
|
—
|
4,769
|
—
|
4,769
|
||||||||||||
DEFERRED
INCOME TAX
LIABILITY
|
36,886
|
70,614
|
—
|
107,500
|
||||||||||||
Total
liabilities
|
122,268
|
798,608
|
—
|
920,876
|
||||||||||||
MINORITY
INTEREST IN
SUBSIDIARIES
|
—
|
1,125
|
—
|
1,125
|
||||||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||||||||||
Common
stock
|
—
|
90
|
—
|
90
|
||||||||||||
Accumulated
other comprehensive
loss
|
—
|
(1,082
|
)
|
—
|
(1,082
|
)
|
||||||||||
Stock
subscriptions
receivable
|
—
|
—
|
—
|
—
|
||||||||||||
Additional
paid-in
capital
|
207,001
|
1,036,417
|
(207,001
|
)
|
1,036,417
|
|||||||||||
Retained
earnings (accumulated
deficit)
|
437,088
|
(711,221
|
)
|
(437,088
|
)
|
(711,221
|
)
|
|||||||||
Total
stockholders’ equity
|
644,089
|
324,204
|
(644,089
|
)
|
324,204
|
|||||||||||
Total
liabilities and stockholders’ equity
|
$
|
766,357
|
$
|
1,123,937
|
$
|
(644,089
|
)
|
$
|
1,246,205
|
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 NINE MONTHS ENDED
SEPTEMBER 30, 2008
|
||||||||||||||||||
Combined
|
||||||||||||||||||
Guarantor
|
Radio
|
|||||||||||||||||
Subsidiaries
|
One,
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
(In
thousands)
|
||||||||||||||||||
CASH
FLOWS FROM OPERATING
ACTIVITIES:
|
||||||||||||||||||
Net
loss
|
$
|
(171,992
|
)
|
$
|
(296,639
|
)
|
$
|
171,992
|
$
|
(296,639
|
)
|
|||||||
Adjustments
to reconcile loss to
net cash from operating activities:
|
||||||||||||||||||
Depreciation
and
amortization
|
7,292
|
6,765
|
—
|
14,057
|
||||||||||||||
Amortization
of debt financing
costs
|
—
|
1,989
|
—
|
1,989
|
||||||||||||||
Deferred
income
taxes
|
—
|
(42,684
|
)
|
—
|
(42,684
|
)
|
||||||||||||
Impairment
of long-lived
assets
|
255,797
|
82,139
|
—
|
337,936
|
||||||||||||||
Equity
in loss of affiliated
company
|
—
|
3,918
|
—
|
3,918
|
||||||||||||||
Minority
interest in income of
subsidiaries
|
—
|
3,141
|
—
|
3,141
|
||||||||||||||
Stock-based
compensation and other
non-cash compensation
|
—
|
1,279
|
—
|
1,279
|
||||||||||||||
Gain
on retirement of
debt
|
—
|
(6,694
|
)
|
—
|
(6,694
|
)
|
||||||||||||
Amortization
of contract
inducement and termination fee
|
—
|
(1,421
|
)
|
—
|
(1,421
|
)
|
||||||||||||
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
|
(4,857
|
)
|
(1,478
|
)
|
—
|
(6,335
|
)
|
|||||||||||
Prepaid
expenses and other current
assets
|
—
|
703
|
|
—
|
703
|
|
||||||||||||
Other
assets
|
—
|
(6,201
|
)
|
—
|
(6,201
|
)
|
||||||||||||
Due
to corporate/from
subsidiaries
|
(84,315
|
)
|
84,315
|
—
|
—
|
|||||||||||||
Accounts
payable
|
(88
|
)
|
3,589
|
—
|
3,501
|
|||||||||||||
Accrued
interest
|
—
|
(11,227
|
)
|
—
|
(11,227
|
)
|
||||||||||||
Accrued
compensation and related
benefits
|
120
|
(1,061
|
)
|
—
|
(941
|
)
|
||||||||||||
Income
taxes
payable
|
—
|
(4,463
|
)
|
—
|
(4,463
|
)
|
||||||||||||
Other
liabilities
|
—
|
(1,630
|
)
|
—
|
(1,630
|
)
|
||||||||||||
Net
cash flows provided from
operating activities from discontinued operations
|
—
|
2,397
|
—
|
2,397
|
||||||||||||||
Net
cash flows provided from (used
in) operating activities
|
1,957
|
(183,283
|
)
|
171,992
|
(9,334
|
)
|
||||||||||||
CASH
FLOWS FROM INVESTING
ACTIVITIES:
|
||||||||||||||||||
Purchase
of property and
equipment
|
—
|
(7,887
|
)
|
—
|
(7,887
|
)
|
||||||||||||
Equity
investments
|
—
|
—
|
|
—
|
—
|
|
||||||||||||
Acquisitions,
net of cash
acquired
|
—
|
(70,426
|
)
|
—
|
(70,426
|
)
|
||||||||||||
Investment
in
subsidiaries
|
—
|
171,992
|
(171,992
|
)
|
—
|
|||||||||||||
Purchase
of other intangible
assets
|
—
|
(1,195
|
)
|
—
|
(1,195
|
)
|
||||||||||||
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
|
—
|
242,869
|
(171,992
|
)
|
70,877
|
|||||||||||||
CASH
FLOWS FROM FINANCING
ACTIVITIES:
|
—
|
|||||||||||||||||
Repayment
of other
debt
|
—
|
(1,004
|
)
|
—
|
(1,004
|
)
|
||||||||||||
Repurchase
of
bonds
|
—
|
(44,406
|
)
|
—
|
(44,406
|
)
|
||||||||||||
Repayment
of credit
facility
|
—
|
(151,611
|
)
|
—
|
(151,611
|
)
|
||||||||||||
Proceeds
from credit
facility
|
—
|
153,000
|
—
|
153,000
|
||||||||||||||
Repurchase
of common
stock
|
—
|
(9,197
|
)
|
—
|
(9,197
|
)
|
||||||||||||
Repayment
of stock subscription
receivable
|
—
|
1,737
|
—
|
1,737
|
||||||||||||||
Payment
of dividend to minority
interest shareholders
|
—
|
(3,916
|
)
|
—
|
(3,916
|
)
|
||||||||||||
Net
cash flows used in financing
activities
|
—
|
(55,397
|
)
|
—
|
(55,397
|
)
|
||||||||||||
INCREASE
IN CASH AND CASH
EQUIVALENTS
|
1,957
|
4,189
|
—
|
6,146
|
||||||||||||||
CASH
AND CASH EQUIVALENTS,
beginning of period
|
822
|
23,425
|
—
|
24,247
|
||||||||||||||
CASH
AND CASH EQUIVALENTS, end of
period
|
$
|
2,779
|
$
|
27,614
|
$
|
—
|
$
|
30,393
|
||||||||||
|
|
|||||||||||||||||
The
accompanying notes are an
integral part of these consolidated financial
statements.
|
RADIO
ONE, INC. AND
SUBSIDIARIES
|
|||||||||||||||||||
CONSOLIDATING
STATEMENT OF CASH
FLOWS
|
|||||||||||||||||||
FOR THE
NINE MONTHS
ENDED SEPTEMBER 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)
|
$
|
15,194
|
$
|
(3,363
|
)
|
$
|
(15,194
|
)
|
$
|
(3,363
|
)
|
||||||||
Adjustments
to reconcile net
income (loss) to net cash from operating
activities:
|
|||||||||||||||||||
Depreciation
and
amortization
|
4,380
|
6,667
|
11,047
|
||||||||||||||||
Amortization
of debt financing
costs
|
—
|
1,630
|
—
|
1,630
|
|||||||||||||||
Amortization
of production
content
|
—
|
332
|
—
|
332
|
|||||||||||||||
Deferred
income
taxes
|
—
|
(912
|
)
|
—
|
(912
|
)
|
|||||||||||||
Impairment
of long-lived
assets
|
5,506
|
—
|
—
|
5,506
|
|||||||||||||||
Equity
in loss of affiliated
company
|
—
|
10,209
|
—
|
10,209
|
|||||||||||||||
Minority
interest in income of
subsidiaries
|
—
|
3,099
|
—
|
3,099
|
|||||||||||||||
Stock-based
compensation and other non-cash compensation
|
830
|
(79
|
)
|
—
|
751
|
||||||||||||||
Amortization
of contract
inducement and termination fee
|
(1,545
|
)
|
124
|
—
|
(1,421
|
)
|
|||||||||||||
Change
in interest due on stock
subscription receivable
|
—
|
(59
|
)
|
—
|
(59
|
)
|
|||||||||||||
Effect
of change in operating
assets and liabilities, net of assets acquired:
|
|||||||||||||||||||
Trade
accounts receivable,
net
|
(3,603
|
)
|
1,096
|
—
|
(2,507
|
)
|
|||||||||||||
Prepaid
expenses and other current
assets
|
—
|
196
|
—
|
196
|
|||||||||||||||
Income
tax
receivable
|
—
|
1,296
|
—
|
1,296
|
|||||||||||||||
Other
assets
|
—
|
5
|
—
|
5
|
|||||||||||||||
Due
to corporate/from
subsidiaries
|
18,589
|
(18,589
|
)
|
—
|
—
|
||||||||||||||
Accounts
payable
|
(2,047
|
)
|
(3,622
|
)
|
—
|
(5,669
|
)
|
||||||||||||
Accrued
interest
|
—
|
(10,391
|
)
|
—
|
(10,391
|
)
|
|||||||||||||
Accrued
compensation and related
benefits
|
240
|
1,069
|
—
|
1,309
|
|||||||||||||||
Income
taxes
payable
|
—
|
1,032
|
—
|
1,032
|
|||||||||||||||
Other
liabilities
|
(311
|
)
|
(1,375
|
)
|
—
|
(1,686
|
)
|
||||||||||||
Net cash provided from (used in) operating activities from discontinued
operations
|
11,185
|
(5,175
|
)
|
—
|
6,010
|
||||||||||||||
Net cash flows provided from (used in) operating
activities
|
48,418
|
(16,810
|
)
|
(15,194
|
)
|
16,414
|
|||||||||||||
CASH
FLOWS FROM INVESTING
ACTIVITIES:
|
|||||||||||||||||||
Purchase
of property and
equipment
|
—
|
(6,183
|
)
|
—
|
(6,183
|
)
|
|||||||||||||
Equity
investments
|
—
|
(11,886
|
)
|
—
|
(11,886
|
)
|
|||||||||||||
Investment
in
subsidiaries
|
—
|
(15,194
|
)
|
15,194
|
—
|
||||||||||||||
Purchase
of other intangible
assets
|
—
|
(5
|
)
|
—
|
(5
|
)
|
|||||||||||||
Deposits
and
payments for station purchases and other assets
|
—
|
(5,100
|
)
|
—
|
(5,100
|
)
|
|||||||||||||
Proceeds
from sale of
assets
|
—
|
104,000
|
—
|
104,000
|
|||||||||||||||
Net
cash flows
provided from investing activities from discontinued
operations
|
—
|
365
|
—
|
365
|
|||||||||||||||
Net
cash flows
provided from investing activities
|
—
|
65,997
|
15,194
|
81,191
|
|||||||||||||||
CASH
FLOWS FROM FINANCING
ACTIVITIES:
|
|||||||||||||||||||
Repayment
of
debt
|
—
|
(27
|
)
|
—
|
(27
|
)
|
|||||||||||||
Repayment
of credit
facility
|
—
|
(102,500
|
)
|
—
|
(102,500
|
)
|
|||||||||||||
Debt
refinancing
costs
|
—
|
(3,004
|
)
|
—
|
(3,004
|
)
|
|||||||||||||
Payment
of dividend to minority
interest shareholders
|
—
|
(2,940
|
)
|
—
|
(2,940
|
)
|
|||||||||||||
Net
cash flows used in financing
activities
|
—
|
(108,471
|
)
|
—
|
(108,471
|
)
|
|||||||||||||
INCREASE
(DECREASE) IN CASH AND
CASH EQUIVALENTS
|
48,418
|
(59,284
|
)
|
—
|
(10,866
|
)
|
|||||||||||||
CASH
AND CASH EQUIVALENTS,
beginning of period
|
574
|
31,832
|
—
|
32,406
|
|||||||||||||||
CASH
AND CASH EQUIVALENTS, end of
period
|
$
|
48,992
|
$
|
(27,452
|
)
|
$
|
—
|
$
|
21,540
|
||||||||||
|
|
|
|||||||||||||||||
The
accompanying notes are an
integral part of these consolidated financial
statements.
|
Three
Months Ended September
30,
|
Nine
Months Ended September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands, except margin
data)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
$
|
86,156
|
$
|
88,214
|
$
|
242,086
|
$
|
244,874
|
||||||||
Station
operating
income
|
34,667
|
41,907
|
98,794
|
115,319
|
||||||||||||
Station
operating income
margin
|
40.2
|
%
|
47.5
|
%
|
40.8
|
%
|
47.1
|
%
|
||||||||
Net
(loss)
income
|
$
|
(266,113
|
)
|
$
|
4,690
|
$
|
(296,639
|
)
|
$
|
(3,363
|
)
|
Three
Months Ended September
30,
|
Nine
Months Ended September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
(loss) income as
reported
|
$
|
(266,113
|
)
|
$
|
4,690
|
$
|
(296,639
|
)
|
$
|
(3,363
|
)
|
|||||
Add
back non-station operating
income items included in net (loss) income:
|
||||||||||||||||
Interest
income
|
(111
|
)
|
(292
|
)
|
(442
|
)
|
(853
|
)
|
||||||||
Interest
expense
|
14,130
|
18,400
|
46,549
|
55,047
|
||||||||||||
(Benefit)
provision for income
taxes
|
(59,651
|
)
|
5,513
|
(40,992
|
)
|
6,164
|
||||||||||
Corporate
selling, general and
administrative, excluding non-cash and stock-based
compensation
|
6,729
|
4,633
|
30,687
|
20,293
|
||||||||||||
Stock-based
compensation
|
415
|
913
|
1,372
|
2,505
|
||||||||||||
Equity
in loss of affiliated
company
|
1,119
|
2,903
|
3,918
|
10,209
|
||||||||||||
Gain
on retirement of
debt
|
(5,679
|
)
|
—
|
(6,694
|
)
|
—
|
||||||||||
Other
expense,
net
|
49
|
15
|
93
|
23
|
||||||||||||
Depreciation
and
amortization
|
5,222
|
3,664
|
14,057
|
11,047
|
||||||||||||
Minority
interest in income of
subsidiaries
|
1,260
|
1,274
|
3,141
|
3,099
|
||||||||||||
Impairment
of long-lived
assets
|
337,936
|
—
|
337,936
|
5,506
|
||||||||||||
(Income)
loss from
discontinued operations, net of tax
|
(639
|
)
|
194
|
5,808
|
5,642
|
|||||||||||
Station
operating
income
|
$
|
34,667
|
$
|
41,907
|
$
|
98,794
|
$
|
115,319
|
Three
Months Ended September
30,
|
||||||||||||||
2008
|
2007
(1)
(2)
|
Increase/(Decrease)
|
||||||||||||
(Unaudited)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||
Statements
of
Operations:
|
||||||||||||||
Net
revenue
|
$
|
86,156
|
$
|
88,214
|
$
|
(2,058
|
)
|
(2.3
|
)%
|
|||||
Operating
expenses:
|
||||||||||||||
Programming
and technical,
excluding stock-based compensation
|
21,477
|
18,547
|
2,930
|
15.8
|
||||||||||
Selling,
general and
administrative, excluding stock-based compensation
|
30,012
|
27,760
|
2,252
|
8.1
|
||||||||||
Corporate
selling, general and
administrative, excluding stock-based compensation
|
6,729
|
4,633
|
2,096
|
45.2
|
||||||||||
Stock-based
compensation
|
415
|
913
|
(498
|
)
|
(54.5
|
)
|
||||||||
Depreciation
and
amortization
|
5,222
|
3,664
|
1,558
|
42.5
|
||||||||||
Impairment
of long-lived
assets
|
337,936
|
—
|
337,936
|
—
|
||||||||||
Total
operating
expenses
|
401,791
|
55,517
|
346,274
|
623.7
|
||||||||||
Operating
(loss)
income
|
(315,635
|
)
|
32,697
|
(348,332
|
)
|
(1,065.3
|
)
|
|||||||
Interest
income
|
111
|
292
|
(181
|
)
|
(62.0
|
)
|
||||||||
Interest
expense
|
14,130
|
18,400
|
(4,270
|
)
|
(23.2
|
)
|
||||||||
Gain
on retirement of
debt
|
5,679
|
—
|
5,679
|
—
|
||||||||||
Equity
in loss of affiliated
company
|
1,119
|
2,903
|
(1,784
|
)
|
(61.5
|
)
|
||||||||
Other
expense,
net
|
49
|
15
|
34
|
|
226.7
|
|||||||||
(Loss)
income before provision
(benefit) for income taxes, minority interest in income of subsidiaries
and discontinued operations
|
(325,143
|
)
|
11,671
|
(336,814
|
)
|
(2,885.9
|
)
|
|||||||
(Benefit)
provision for income
taxes
|
(59,651
|
)
|
5,513
|
(65,164
|
)
|
(1,182.0
|
)
|
|||||||
Minority
interest in income of
subsidiaries
|
1,260
|
1,274
|
(14
|
)
|
(1.1
|
)
|
||||||||
Net
(loss)
income from continuing operations
|
(266,752
|
)
|
4,884
|
(271,636
|
)
|
(5,561.8
|
)
|
|||||||
Income
(loss) from discontinued
operations, net of tax
|
639
|
(194
|
)
|
833
|
429.4
|
|||||||||
Net
(loss)
income
|
$
|
(266,113
|
)
|
$
|
4,690
|
$
|
(270,803
|
)
|
(5,774.1
|
)%
|
(1)
|
|
|
(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 September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$86,156
|
$88,214
|
$(2,058)
|
(2.3)%
|
Programming
and technical,
excluding stock-based
compensation
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$21,477
|
$18,547
|
$2,930
|
15.8%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$30,012
|
$27,760
|
$2,252
|
8.1%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$6,729
|
$4,633
|
$2,096
|
45.2%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$415
|
$913
|
$(498)
|
(54.5)%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$5,222
|
$3,664
|
$1,558
|
42.5%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$337,936
|
$—
|
$337,936
|
—
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$111
|
$292
|
$(181)
|
(62.0)%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$14,130
|
$18,400
|
$(4,270)
|
(23.2)%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$5,679
|
$—
|
$5,679
|
—
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$1,119
|
$2,903
|
$(1,784)
|
(61.5)%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$(59,651)
|
$5,513
|
$(65,164)
|
(1,182.0)%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$1,260
|
$1,274
|
$(14)
|
(1.1)%
|
Three
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$639
|
$(194)
|
$833
|
429.4%
|
Nine
Months Ended September
30,
|
|||||||||||||||||
2008
|
2007
(1)
(2)
|
Increase/(Decrease)
|
|||||||||||||||
(Unaudited)
|
|||||||||||||||||
Statements
of
Operations:
|
|||||||||||||||||
Net
revenue
|
$
|
242,086
|
$
|
244,874
|
$
|
(2,788
|
)
|
(1.1
|
)%
|
||||||||
Operating
expenses:
|
|||||||||||||||||
Programming
and technical,
excluding stock-based compensation
|
61,273
|
54,461
|
6,812
|
12.5
|
|||||||||||||
Selling,
general and
administrative, excluding stock-based compensation
|
82,019
|
75,094
|
6,925
|
9.2
|
|||||||||||||
Corporate
selling, general and
administrative, excluding stock-based compensation
|
30,687
|
20,293
|
10,394
|
51.2
|
|||||||||||||
Stock-based
compensation
|
1,372
|
2,505
|
(1,133
|
)
|
(45.2
|
)
|
|||||||||||
Depreciation
and
amortization
|
14,057
|
11,047
|
3,010
|
27.2
|
|||||||||||||
Impairment
of long-lived
assets
|
337,936
|
5,506
|
332,430
|
6,037.6
|
|||||||||||||
Total
operating
expenses
|
527,344
|
168,906
|
358,438
|
212.2
|
|||||||||||||
Operating
(loss)
income
|
(285,258
|
)
|
75,968
|
(361,226
|
)
|
(475.5
|
)
|
||||||||||
Interest
income
|
442
|
853
|
(411
|
)
|
(48.2
|
)
|
|||||||||||
Interest
expense
|
46,549
|
55,047
|
(8,498
|
)
|
(15.4
|
)
|
|||||||||||
Gain
on retirement of
debt
|
6,694
|
—
|
6,694
|
—
|
|||||||||||||
Equity
in loss of affiliated
company
|
3,918
|
10,209
|
(6,291
|
)
|
(61.6
|
)
|
|||||||||||
Other expense,
net
|
93
|
23
|
70
|
304.3
|
|||||||||||||
(Loss)
income before (benefit)
provision from income taxes, minority interest in income of subsidiaries
and discontinued operations
|
(328,682
|
)
|
11,542
|
(340,224
|
)
|
(2,947.7
|
)
|
||||||||||
(Benefit)
provision for income
taxes
|
(40,992
|
)
|
6,164
|
(47,156
|
)
|
(765.0
|
)
|
||||||||||
Minority
interest in income of
subsidiaries
|
3,141
|
3,099
|
42
|
1.4
|
|||||||||||||
Net
(loss)
income from continuing operations
|
(290,831
|
)
|
2,279
|
(293,110
|
)
|
(12,861.3
|
)
|
||||||||||
Loss from
discontinued
operations, net of tax
|
(5,808
|
)
|
(5,642
|
)
|
(166
|
)
|
(2.9
|
)
|
|||||||||
Net
loss
|
$
|
(296,639
|
)
|
$
|
(3,363
|
)
|
$
|
(293,276
|
)
|
8,720.7
|
%
|
(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, 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.
|
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$242,086
|
$244,874
|
$(2,788)
|
(1.1)%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$61,273
|
$54,461
|
$6,812
|
12.5%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$82,019
|
$75,094
|
$6,925
|
9.2%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$30,687
|
$20,293
|
$10,394
|
51.2%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$1,372
|
$2,505
|
$(1,133)
|
(45.2)%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$14,057
|
$11,047
|
$3,010
|
27.2%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$337,936
|
$5,506
|
$332,430
|
6,037.6%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$442
|
$853
|
$(411)
|
(48.2)%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$46,549
|
$55,047
|
$(8,498)
|
(15.4)%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$6,694
|
$—
|
$6,694
|
—
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$3,918
|
$10,209
|
$(6,291)
|
(61.6)%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$(40,992)
|
$6,164
|
$(47,156)
|
(765.0)%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|
||
$3,141
|
$3,099
|
$42
|
1.4%
|
Nine
Months Ended September
30,
|
Increase/(Decrease)
|
|||
2008
|
2007
|
|||
$(5,808)
|
$(5,642)
|
$(166)
|
(2.9)%
|
Type
of
Debt
|
Amount
Outstanding
|
Applicable
Interest
Rate
|
||||||
(In
millions)
|
||||||||
|
|
|
|
|
|
|
|
|
Senior
bank term debt (swap
matures June 16, 2010)(1)
|
$
|
25.0
|
6.27
|
%
|
||||
Senior
bank term debt (swap
matures June 16, 2012)(1)
|
$
|
25.0
|
6.47
|
%
|
||||
Senior
bank term debt (subject to
variable interest rates)(2)
|
$
|
124.4
|
4.81
|
%
|
||||
Senior
bank revolving debt
(subject to variable interest rates)(3)
|
$
|
141.5
|
5.40
|
%
|
||||
87/8% Senior
Subordinated Notes
(fixed rate)
|
$
|
248.9
|
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 2.00% and is incorporated into the applicable
interest rates set forth above.
|
|
|
(2)
|
Subject
to rolling three month
LIBOR plus a spread currently at 2.00%; incorporated into the applicable
interest rate set forth above.
|
(3)
|
Subject
to rolling three month and
six month LIBOR plus a spread currently at 2.00%; incorporated
into the
applicable interest rate set forth
above.
|
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
|
|
|
|
|
|
|
||
Net
cash flows (used in) provided
from operating activities
|
$
|
(9,334
|
)
|
$
|
16,414
|
|||
Net
cash flows provided from
investing activities
|
$
|
70,877
|
$
|
81,191
|
||||
Net
cash flows used in financing
activities
|
$
|
(55,397
|
)
|
$
|
(108,471
|
)
|
|
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)
|
$
|
—
|
$
|
22,090
|
$
|
22,090
|
$
|
270,989
|
$
|
—
|
$
|
—
|
$
|
315,169
|
||||||||||||||||
63/8% Senior
Subordinated
Notes(1)
|
—
|
12,750
|
12,750
|
12,750
|
12,750
|
206,375
|
257,375
|
|||||||||||||||||||||||
Credit
facilities(2)
|
14,358
|
60,596
|
63,180
|
60,587
|
175,670
|
—
|
374,391
|
|||||||||||||||||||||||
Capital
lease
obligation
|
156
|
214
|
—
|
—
|
—
|
—
|
370
|
|||||||||||||||||||||||
Other
operating
contracts/agreements(3)(4)
|
18,304
|
41,155
|
22,699
|
21,905
|
21,982
|
22,516
|
148,561
|
|||||||||||||||||||||||
Operating
lease
obligations
|
2,285
|
8,170
|
7,082
|
5,726
|
4,095
|
12,743
|
40,101
|
|||||||||||||||||||||||
Total
|
$
|
35,103
|
$
|
144,975
|
$
|
127,801
|
$
|
371,957
|
$
|
214,497
|
$
|
241,634
|
$
|
1,135,967
|
(1)
|
Includes
interest obligations
based on current effective interest rate on Senior Subordinated
Notes
outstanding as of September 30, 2008.
|
(2)
|
Includes
interest obligations
based on current effective interest rate and projected interest
expense on
credit facilities outstanding as of September 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)
|
In
November 2008, the Chief
Administrative Officer (“CAO”) was paid a retention bonus of approximately
$2.0 million pursuant to an employment agreement for having remained
employed with the Company for the eight year term of
the agreement.
|
(c)
|
(d)
|
|||||||||||||||||
Total
Number of
Shares
|
Maximum
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
|
||||||||||||||
July 1,
2008 — September 30,
2008
|
234,292
|
Class
A
|
$
|
1.26
|
234,292
|
$
|
62,802,423
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 1,
2008 — September 30,
2008
|
6,884,844
|
Class
D
|
$
|
0.89
|
6,884,844
|
$ |
62,802,423
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
7,119,136
|
7,119,136
|
$
|
62,802,423
|
(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.While $150.0
million is the
maximum amount allowable under the Credit Agreement, in 2005 under a prior
board authorization,
the Company
utilized
approximately $78.0 million to repurchase common stock leaving
capacity of
$72.0 million under the Credit Agreement. During the
period ended
September
30, 2008,
the Company repurchased 421,661 shares of Class A common stock
at an
average price of $1.32 and 8.8 million shares of Class
D common stock at an average
price of $0.99. As of September 30, 2008, the Company had $62.8
million in capacity available under the 2008 share
repurchase program taking
into account the limitations
of the Credit Agreement and prior
repurchase activity.
|
Exhibit
Number
|
Description
|
|
|
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/A 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:
November 12, 2008
|
|
1.
|
|
I
have reviewed this quarterly
report on Form 10-Q/A 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:
November 12, 2008
|
|
|
(i)
|
|
the
accompanying Quarterly Report
on Form 10-Q/A of the Company for the quarter ended
September 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:
November 12, 2008
|
|
(i)
|
|
The
accompanying Quarterly Report
on Form 10-Q/A of the Company for the quarter ended September 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:
November 12, 2008
|