8-K 1 d77954e8-k.txt FORM 8-K 1 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 --------------------- FORM 8-K CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): AUGUST 30, 2000 --------------------- CAPSTAR BROADCASTING PARTNERS, INC. (Exact name of Registrant as specified in its charter) ---------------------------------------------------------------------------------------------------------------------- DELAWARE 333-33015 75-2672663 (State or other (Commission File Number) (I.R.S. Employer jurisdiction of incorporation) Identification Number) ---------------------------------------------------------------------------------------------------------------------- 1845 WOODALL RODGERS FREEWAY, SUITE 1300 DALLAS, TEXAS 75201 (Address of principal (Zip code) executive offices) ----------------------------------------------------------------------------------------------------------------------
Registrant's telephone number, including area code: (214) 922-8700 NOT APPLICABLE (Former name or former address, if changed since last report) -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 2 ITEM 2. ACQUISITION OR DISPOSITION OF ASSETS. On August 30, 2000, Clear Channel Communications, Inc. consummated its acquisition of AMFM Inc., indirect parent of Capstar Broadcasting Partners, Inc. (the "Company"), pursuant to a merger agreement under which AMFM stockholders will receive 0.94 Clear Channel shares for each AMFM share held in a tax-free exchange. In order to obtain antitrust and Federal Communications Commission approval for the merger, the Company has completed the divestiture of 58 radio stations in 22 markets for aggregate gross proceeds of approximately $2.8 billion, including the receipt of 36 radio stations. A further eight stations, valued at $0.2 billion, were put into trust until the eventual sale of these stations. Following is a list of the divestitures:
Date of Proceeds Buyer Divestiture (in thousands) Market Stations ----- ----------- -------------- ------ -------- Barnstable Broadcasting, Inc. 8/24/00 $ 45,160(1) Des Moines, IA KGGO-FM/KHKI-FM Greenville, SC WROQ-FM Blue Chip Broadcasting, Inc. 8/22/00 2,000 Cincinnati, OH WUBE-AM Chase Radio Partners(2) 8/24/00 12,704 Biloxi, MI WKNN-FM/WMJY-FM Waco, TX KBRQ-FM Cox Radio, Inc. 8/30/00 219,000 Richmond, VA WKHK-FM/WKLR-FM/WMXB-FM Houston, TX KKBQ-FM/KLDE-FM Cumulus Media, Inc. 8/30/00 75,870(3) Cedar Rapids, IA KDAT-FM/KHAK-FM/KRNA-FM Melbourne, FL WHKR-FM Shreveport, LA KMJJ-FM/KRMD-AM/KRMD-FM/KBED-FM Emmis Communications Corporation 8/24/00 107,000 Denver, CO KXPK-FM Phoenix, AZ KKFR-FM Infinity Broadcasting Corporation 8/24/00 1,368,635 Cincinnati, OH WUBE-FM Cleveland, OH WDOK-FM/WQAL-FM/WZJM-FM Denver, CO KDJM-FM/KIMN-FM/KXKL-FM Greensboro, NC WMFR-FM Orlando, FL WJHM-FM/WOCL-FM/WOMX-FM Phoenix, AZ KMLE-FM/KOOL-FM/KZON-FM San Diego, CA KPLN-FM/KYXY-FM Radio One, Inc. 8/25/00 661,017 Cleveland, OH WJMO-AM/WZAK-FM Dallas, TX KBFB-FM Los Angeles, CA KKBT-FM Miami, FL WVCG-AM Regent Communications, Inc. 8/24/00 169,396(4) Albany, NY WABT-FM/WGNA-AM/WGNA-FM Grand Rapids, MI WGRD-FM/WLHT-FM/WTRV-FM/WNWZ-AM
3 Saga Communications, Inc. 8/30/00 12,000 Springfield, MA WHMP-FM/WHMP-AM Salem Communications Corporation 8/24/00 150,600 Cincinnati, OH WBOB-AM/WYGY-FM Cleveland, OH WKNR-AM/WRMR-AM Dallas, TX KDGE-FM Denver, CO KALC-FM C. Giddens Trust(5) 8/29/00 N/A Denver, CO KVOD-AM Harrisburg, PA WNCE-FM/WNNK-FM/WTCY-AM/ WTPA-FM Houston, TX KQUE-AM Pensacola, FL WMEZ-FM/WXBM-FM
(1) Includes the receipt of radio stations WKDD-FM and WTOU-AM in Akron, Ohio. (2) Stations sold to Chase Radio Partners will continue to be operated by the Company under a joint sales agreement ("JSA"). (3) Includes the receipt of radio stations WQKL-FM, WIQB-FM, WTKA-AM and WYBN-AM in Ann Arbor, Michigan; WUSY-FM, WUUS-AM (formerly WLMX-AM), WRXR-FM (formerly WLMX-FM), WLOV-FM and WKXJ-FM in Chattanooga, Tennessee; WATQ-FM, WBIZ-AM/FM, WMEQ-AM/FM and WQRB-FM in Eau Claire, Wisconsin; KTEX-FM and KBFM-FM in McAllen, Texas; and WLVW-FM, WQHQ-FM, WTGM-AM, WAWR-AM, WOSC-FM, WJDY-AM, WWFG-FM, WLBW-FM and WSBY-FM in Salisbury/Ocean City, Maryland. (4) Includes the receipt of radio stations WYHT-FM, WSWR-FM and WMAN-AM in Mansfield, Ohio and KATJ-FM, KZXY-FM, KIXA-FM, KROY-AM and KIXW-AM in Victorville, California. (5) In order to comply with the Communications Act of 1934 and the consent decree entered into with the Department of Justice, eight stations have been placed into the C. Giddens Trust pending their eventual sale. While in trust, the Company cannot manage or operate these stations. ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS. (b) UNAUDITED PRO FORMA FINANCIAL INFORMATION. Unaudited pro forma financial information required pursuant to Article 11 of Regulation S-X as of June 30, 2000 and for the year ended December 31, 1999 and the six months ended June 30, 2000 is filed herewith beginning on page P-1. (c) EXHIBITS. EXHIBIT NUMBER DESCRIPTION 2.1(1) Agreement and Plan of Merger dated as of October 2, 1999, among Clear Channel, CCU Merger Sub, Inc. and AMFM Inc. 10.1(2) Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Ohio, Inc., and AMFM Radio Licenses LLC, (the "Seller") and Chase Radio Properties, LLC, (the "Buyer") dated March 3, 2000. 10.2(2) Amendment to Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Ohio, Inc., and AMFM Radio Licenses LLC, (the "Seller") and Chase Radio Properties, LLC, (the "Buyer") dated March 14, 2000. 10.3(2) Second Amendment to Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Ohio, Inc., and AMFM Radio Licenses LLC, (the "Seller") and Chase Radio Properties, LLC, (the "Buyer") dated July 10, 2000. 10.4(2) Third Amendment to Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Ohio, Inc., and AMFM Radio Licenses LLC, (the "Seller") and Chase Radio Properties, LLC, (the "Buyer") dated July 17, 2000. 10.5(2) Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Texas Broadcasting, LP and AMFM Texas Licenses Limited Partnership, (the "Seller") and Cox Radio, Inc. and CXR Holdings, Inc. (the "Buyer") dated March 3, 2000. 10.6(2) Asset Purchase Agreement between Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Cumulus Broadcasting, Inc. and Cumulus Licensing Corp. (the "Buyer") dated March 5, 2000. 10.7(2) Asset Exchange Agreement between Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Cumulus Broadcasting, Inc. and Cumulus Licensing Corp. (the "Exchange Party") dated March 5, 2000. 10.8(2) Amendment to Asset Exchange Agreement between Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Cumulus Broadcasting, Inc. and Cumulus Licensing Corp. (the "Exchange Party") dated June 5, 2000. 10.9(2) Second Amendment to Asset Exchange Agreement between Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Cumulus Broadcasting, Inc., Cumulus Licensing Corp. and Cumulus Wireless Services, Inc. (the "Exchange Party") dated July 17, 2000. 10.10(2) Asset purchase agreement between AMFM Houston, Inc., AMFM Ohio, Inc. and AMFM Radio Licenses, LLC, (the "Seller") and Emmis Communications Corporation, (the "Buyer") dated June 19, 2000. 10.11(2) Asset Purchase Agreement between Capstar TX Limited Partnership, (the "Seller") and Saga Communications of New England, Inc., (the "Buyer") dated March 6, 2000. 10.12(2) Asset Purchase Agreement between Capstar TX Limited Partnership and Salem Communications Corporation dated March 5, 2000. 10.13(2) Asset Exchange Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Barnstable Broadcasting, Inc., OBC Broadcasting, Inc. and Two Rivers Broadcasting Limited Partnership, (the "Buyer") dated March 7, 2000. 10.14(2) Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Capstar TX Limited Partnership, AMFM Ohio, Inc., Cleveland Radio Licenses LLC, AMFM San Diego, Inc., AMFM Houston, Inc., AMFM Radio Licenses, LLC and Zebra Broadcasting Corporation, (the "Seller") and CBS Radio, Inc. (the "Buyer") dated March 3, 2000. 10.15(3) Asset Purchase Agreement among AMFM Ohio, Inc., AMFM Radio Licenses LLC, Blue Chip Broadcasting, Ltd. and Blue Chip Broadcasting Licenses, Ltd. dated March 3, 2000. 10.16(3) Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., AMFM Operating Inc., AMFM Ohio, Inc., AMFM Houston, Inc., AMFM Radio Licenses, LLC, Zebra Broadcasting Corporation, Cleveland Radio Licenses, LLC, Capstar TX Limited Partnership and Radio One, Inc. dated March 11, 2000. 10.17(3) Amendment to Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., AMFM Operating Inc., AMFM Ohio, Inc., AMFM Houston, Inc., AMFM Radio Licenses, LLC, Zebra Broadcasting Corporation, Cleveland Radio Licenses, LLC, Capstar TX Limited Partnership and Radio One, Inc. dated August 24, 2000. 10.18(3) Asset Exchange Agreement among Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Capstar Radio Operating Company, Capstar TX Limited Partnership, Regent Broadcasting of Victorville, Inc., Regent Licensee of Victorville, Inc., Regent Broadcasting of Palmdale, Inc., Regent Licensee of Palmdale, Inc., Regent Broadcasting of Mansfield, Inc. and Regent Licensee of Mansfield, Inc. dated March 12, 2000. 10.19(3) Trust agreement between Clear Channel Communications, Inc., Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., AMFM Radio Licenses, L.L.C., AMFM Ohio, Inc., Capstar TX Limited Partnership, Capstar Radio Operating Company, and Charles E. Giddens (the "Trustee") dated August 28, 2000 and effective August 29, 2000. (1) Incorporated by reference to Exhibits to the Current Report on Form 8-K of Clear Channel Communications, Inc. filed on October 5, 1999. (2) Incorporated by reference to Exhibits to the Current Report on Form 8-K of Clear Channel Communications, Inc. filed on September 6, 2000. (3) Filed herewith. 4 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. CAPSTAR BROADCASTING PARTNERS, INC. (Registrant) By: /s/ ERIC C. SIMONTIS ------------------------------------------------ Eric C. Simontis Vice President and Controller Date: September 11, 2000 5 UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS The following unaudited pro forma combined condensed consolidated financial statements of Capstar Broadcasting Partners, Inc. (the "Company") give effect to the divestiture of 58 radio stations in 22 markets and the placement of a further eight radio stations into trust (the "Divestitures"), which were required in order to obtain antitrust and Federal Communications Commission approval for the merger between Clear Channel Communications, Inc. ("Clear Channel") and AMFM Inc. ("AMFM"), indirect parent of the Company, which was consummated on August 30, 2000. Additionally, the consent decree entered into by AMFM and Clear Channel required the Company to discontinue any and all control over the Company's approximate 30% ownership (11% voting) interest in Lamar Advertising Company ("Lamar"). The Company had previously accounted for this investment under the equity method. With the loss of control, the Company will now account for this investment under the cost method. The unaudited pro forma combined condensed consolidated balance sheet at June 30, 2000 was prepared based upon the historical balance sheet of the Company, adjusted for the Divestitures, the change in the accounting for the Company's investment in Lamar from the equity method to the cost method and certain charges related to AMFM's stock option plans, as if such transactions had occurred on June 30, 2000. The unaudited pro forma combined condensed consolidated statements of operations for the year ended December 31, 1999 and for the six months ended June 30, 2000 give effect to the Divestitures and the change in accounting for the Company's investment in Lamar from the equity method to the cost method as if such transactions had occurred on January 1, 1999, and were prepared based upon the historical statements of operations of the Company, adjusted to reflect the operations of Capstar Broadcasting Corporation, which was acquired by AMFM on July 13, 1999, the acquisition of KKFR-FM and KFYI-AM from The Broadcast Group, Inc., the disposition of WMVP-AM to ABC, Inc. and the disposition of the Company's outdoor advertising business to Lamar as if such transactions had occurred on January 1, 1999. The unaudited pro forma combined condensed financial statements do not give effect to purchase accounting adjustments, including goodwill, that will be recorded by Clear Channel and reflected in the Company's financial statements for periods subsequent to the merger. The unaudited pro forma combined condensed financial statements should be read in conjunction with the historical financial statements of the Company. The unaudited pro forma combined condensed financial statements are not necessarily indicative of the actual results of operations or financial position that would have occurred had the Divestitures and the above described acquisitions, dispositions and other transactions occurred on the dates indicated nor are they necessarily indicative of future operating results or financial position. P-1 6 CAPSTAR BROADCASTING PARTNERS, INC. UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED BALANCE SHEET AT JUNE 30, 2000 (IN THOUSANDS OF DOLLARS)
OTHER COMPANY PRO FORMA COMPANY HISTORICAL DIVESTITURES(1) ADJUSTMENTS PRO FORMA ----------- --------------- ----------- ----------- ASSETS Current assets: Cash and cash equivalents.... $ 40,577 $ -- $ -- $ 40,577 Accounts receivable, net..... 547,935 -- -- 547,935 Other current assets......... 61,789 175,067 -- 236,856 ----------- ----------- ----------- ----------- Total current assets....... 650,301 175,067 -- 825,368 Property and equipment, net.... 442,661 (63,377) -- 379,284 Intangible assets, net......... 9,902,702 (1,416,310) -- 8,486,392 Other assets: Investments in nonconsolidated affiliates................. 1,058,154 -- (1,046,176)(2) 11,978 Other assets................. 239,028 -- 1,046,176(2) 1,285,204 ----------- ----------- ----------- ----------- TOTAL ASSETS............... $12,292,846 $(1,304,620) -- $10,988,226 =========== =========== =========== =========== LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Accounts payable and accrued expenses................... $ 274,715 $ -- $ -- $ 274,715 Long-term debt................. 5,742,027 (1,886,993) -- 3,855,034 Deferred tax liabilities....... 1,635,903 (214,158) (28,742)(3) 1,393,003 Other liabilities.............. 49,052 -- -- 49,052 Stockholder's equity: Common stock................. 1 -- -- 1 Additional paid-in capital... 5,260,901 -- 82,119(3) 5,343,020 Retained earnings (accumulated deficit)...... (669,753) 796,531 (53,377)(3) 73,401 ----------- ----------- ----------- ----------- Total stockholder's equity................... 4,591,149 796,531 28,742 5,416,422 ----------- ----------- ----------- ----------- TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY..... $12,292,846 $(1,304,620) -- $10,988,226 =========== =========== =========== ===========
See accompanying notes to Unaudited Pro Forma Financial Information P-2 7 CAPSTAR BROADCASTING PARTNERS, INC. UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 1999 (IN THOUSANDS, EXCEPT PER SHARE DATA)
OTHER COMPANY AS LAMAR COMPANY PRO FORMA ADJUSTED FOR TRANSACTION HISTORICAL(4) DIVESTITURES(5) ADJUSTMENTS THE MERGER HISTORICAL(7) ------------- --------------- ----------- ------------ ------------- Net revenue................................ $1,977,888 $ (269,411) $ -- $1,708,477 $(156,627) Operating expenses......................... 1,048,711 (148,153) -- 900,558 (84,583) Depreciation and amortization.............. 731,514 (115,134) -- 616,380 (94,062) Noncash compensation expense............... 6,443 -- -- 6,443 -- Merger and non-recurring costs............. 63,719 -- -- 63,719 (2,154) Corporate expenses......................... 57,559 -- -- 57,559 (6,835) ---------- ---------- ---------- ---------- --------- Operating income (loss).................... 69,942 (6,124) -- 63,818 31,007 Interest expense........................... 426,681 (146,242) -- 280,439 (171) Interest income............................ 10,644 -- -- 10,644 -- Gain on disposition of assets.............. 221,312 -- -- 221,312 947 Gain on disposition of representation contracts................................ 18,173 -- -- 18,173 -- Other income (expense)..................... -- -- -- -- -- ---------- ---------- ---------- ---------- --------- Income (loss) before income taxes, equity in earnings (loss) of nonconsolidated affiliates and extraordinary item........ (106,610) 140,118 -- 33,508 32,125 Income tax (expense) benefit............... 1,064 (17,840) -- (16,776) (8,867) Dividends and accretion on preferred stock of subsidiaries.......................... 5,591 -- -- 5,591 -- ---------- ---------- ---------- ---------- --------- Income before equity in earnings (loss) of nonconsolidated affiliates and extraordinary item....................... (111,137) 122,278 -- 11,141 23,258 Equity in earnings (loss) of nonconsolidated affiliates............... (28,192) -- 23,008(6) (5,184) -- ---------- ---------- ---------- ---------- --------- Net income (loss) before extraordinary item..................................... (139,329) 122,278 23,008 5,957 23,258 Preferred stock dividends.................. 6,256 -- -- 6,256 -- ---------- ---------- ---------- ---------- --------- Income (loss) attributable to common shares outstanding.............................. $ (145,585) $ 122,278 $ 23,008 $ (299) $ 23,258 ========== ========== ========== ========== ========= PRO FORMA CAPSTAR AS PRO FORMA PRO FORMA ADJUSTMENTS ADJUSTED FOR ADJUSTMENTS ADJUSTMENTS FOR THE THE COMPLETED FOR THE FOR THE LAMAR CAPSTAR CAPSTAR OTHER COMPLETED COMPANY TRANSACTION TRANSACTIONS(11) MERGER TRANSACTIONS(17) PRO FORMA ------------ ---------------- ------------- --------------- ---------- Net revenue................................ $ -- $ 347,290 $(31,397)(12) $ (705) $1,867,038 Operating expenses......................... -- 207,000 (4,221)(12) (116) 1,018,638 Depreciation and amortization.............. -- 78,338 (26,832)(12) 2,839 723,640 146,977(13) Noncash compensation expense............... -- 20,284 -- -- 26,727 Merger and non-recurring costs............. -- 51,288 (47,510)(14) -- 65,343 Corporate expenses......................... -- 13,946 -- -- 64,670 --------- --------- -------- ------- ---------- Operating income (loss).................... -- (23,566) (99,811) (3,428) (31,980) Interest expense........................... (36,128)(8) 80,731 1,406(15) 3,009 329,286 Interest income............................ -- 98 (9,650)(12) -- 1,092 Gain on disposition of assets.............. (209,970)(9) -- -- -- 12,289 Gain on disposition of representation contracts................................ -- -- -- -- 18,173 Other income (expense)..................... -- (46) -- -- (46) --------- --------- -------- ------- ---------- Income (loss) before income taxes, equity in earnings (loss) of nonconsolidated affiliates and extraordinary item........ (173,842) (104,245) (110,867) (6,437) (329,758) Income tax (expense) benefit............... 60,845(10) 22,251 38,803(16) 2,253 98,509 Dividends and accretion on preferred stock of subsidiaries.......................... -- 8,365 -- -- 13,956 --------- --------- -------- ------- ---------- Income before equity in earnings (loss) of nonconsolidated affiliates and extraordinary item....................... (112,997) (90,359) (72,064) (4,184) (245,205) Equity in earnings (loss) of nonconsolidated affiliates............... (2,444) -- -- (7,628) --------- --------- -------- ------- ---------- Net income (loss) before extraordinary item..................................... (112,997) (92,803) (72,064) (4,184) (252,833) Preferred stock dividends.................. -- 9,025 -- -- 15,281 --------- --------- -------- ------- ---------- Income (loss) attributable to common shares outstanding.............................. $(112,997) $(101,828) $(72,064) $(4,184) $ (268,114) ========= ========= ======== ======= ==========
See accompanying notes to Unaudited Pro Forma Financial Information P-3 8 CAPSTAR BROADCASTING PARTNERS, INC. UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS SIX MONTHS ENDED JUNE 30, 2000 (IN THOUSANDS, EXCEPT PER SHARE DATA)
OTHER COMPANY PRO FORMA COMPANY HISTORICAL DIVESTITURES(5) ADJUSTMENTS PRO FORMA ---------- --------------- ----------- ------------- Net revenue................... $1,159,171 $(139,275) $ -- $1,019,896 Operating expenses............ 626,573 (75,239) -- 551,334 Depreciation an amortization................ 429,827 (55,771) -- 374,056 Noncash compensation expense..................... 35,835 -- -- 35,835 Merger and non-recurring costs....................... 18,946 -- -- 18,946 Corporate expenses............ 29,312 -- -- 29,312 --------- -------- --------- --------- Operating income (loss)....... 18,678 (8,265) -- 10,413 Interest expense.............. 243,805 (73,121) -- 170,684 Interest income............... 993 -- -- 993 Gain on disposition of assets...................... 31,104 -- -- 31,104 Gain on disposition of representation contracts.... 16,989 -- -- 16,989 --------- -------- --------- --------- Income (loss) before income taxes, equity in earnings (loss) of nonconsolidated affiliates and extraordinary item........................ (176,041) 64,856 -- (111,185) Income tax (expense) benefit..................... 18,583 (8,731) -- 9,852 --------- -------- --------- --------- Income (loss) before equity in earnings (loss) of nonconsolidated affiliates and extraordinary item...... (157,458) 56,125 -- (101,333) Equity in earnings (loss) of nonconsolidated affiliates.................. (47,591) -- 40,707(6) (6,884) --------- -------- --------- --------- Net income (loss) before extraordinary item.......... (205,049) 56,125 40,707 (108,217) Credit on exchange of preferred stock............. 3,310 -- -- 3,310 --------- -------- --------- --------- Income (loss) attributable to common shares outstanding... $(201,739) $ 56,125 $ 40,707 $(104,907) ========= ======== ========= =========
See accompanying notes to Unaudited Pro Forma Financial Information P-4 9 CAPSTAR BROADCASTING PARTNERS, INC. NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED FINANCIAL INFORMATION (IN THOUSANDS OF DOLLARS) ADJUSTMENTS TO THE UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED BALANCE SHEET (1) Reflects the divestiture of 58 radio stations in 22 markets for aggregate gross proceeds of approximately $2.8 billion, including the receipt of 36 radio stations, and the placement of a further eight radio stations into trust. The divestitures were required in order to obtain antitrust and Federal Communications Commission approval for the merger between Clear Channel Communications, Inc. and AMFM Inc., indirect parent of the Company, which was consummated on August 30, 2000. Adjustments are as follows:
INCREASE (DECREASE) ----------- Increase in other current assets due to a reclassification of net assets transferred to trust....... $ 175,067 Decrease in property, plant and equipment, net of accumulated depreciation.................................. (63,377) Decrease in intangible assets, net of accumulated amortization ............................................. (1,416,310) Decrease in long-term debt resulting from the use of net proceeds.................................................. (1,886,993) Decrease in deferred income taxes........................... (214,158) Increase in retained earnings resulting from the gain on the sale of stations, net of tax at the Company's assumed tax rate of 39%............................................... 796,531
(2) As a condition for approval of the merger with Clear Channel from the Department of Justice, the Company is prohibited from exercising any governance rights over Lamar. Since the Company may no longer exercise significant influence over the operations of Lamar, the Company's investment in Lamar will be accounted for using the cost method instead of the equity method subsequent to the merger date. This adjustment reclassifies the Company's investment in Lamar from an equity method investment to a cost method investment. (3) Reflects the adjustments to record (1) estimated stock option compensation expense of $38,064, net of a tax benefit of $20,497, relating to certain executive stock options that became exercisable upon the Clear Channel merger and (2) estimated charges of $15,313, net of a tax benefit of $8,245, related to amendments made to AMFM's stock option plans on July 5, 2000 to provide that all unvested options will accelerate and vest for employees terminated as a result of the Clear Channel merger. P-5 10 CAPSTAR BROADCASTING PARTNERS, INC. NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED) ADJUSTMENTS TO THE UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (4) The Company began operating KKFR-FM and KFYI-AM in Phoenix under a time brokerage agreement effective November 5, 1998. Therefore, the results of operations of KKFR-FM and KFYI-AM are included in the Company's historical operations for the year ended December 31, 1999. The Company entered into a time brokerage agreement to sell substantially all of the broadcast time of WMVP-AM in Chicago effective September 10, 1998. Therefore, substantially all of the results of operations of WMVP-AM are excluded from the Company's historical operations for the year ended December 31, 1999. (5) Divestitures
INCREASE (DECREASE) TO INCOME ------------------------- 12/31/99 6/30/00 ---------- --------- Decrease in revenue................................................ $(269,411) $(139,275) Decrease in operating expenses..................................... 148,153 75,239 Decrease in depreciation and amortization, of which $94,376 and $42,468 for 12/31/99 and 6/30/00, respectively, results in a permanent difference and will not be deducted for federal income tax purposes............. 115,134 55,771 Decrease in interest expense associated with the reduction of long-term debt resulting from the use of net proceeds..................................................... 146,242 73,121 Increase in income tax expense associated with the pro forma adjustments at the Company's assumed tax rate of 39%........................................................... (17,840) (8,731)
An estimated pre-tax gain of approximately $1.3 billion, representing the gain from the sale of the divested radio stations partially offset by stock compensation charges directly attributable to the Divestitures, has not been included in the unaudited pro forma condensed consolidated statement of operations due to its non-recurring nature. (6) As a condition for approval of the merger with Clear Channel from the Department of Justice, the Company is prohibited from exercising any governance rights over Lamar. Since the Company may no longer exercise significant influence over the operations of Lamar, the Company's investment in Lamar will be accounted for using the cost method instead of the equity method subsequent to the merger date. This adjustment removes the historical equity in losses of Lamar of $23,008 for the year ended December 31, 1999 and $40,707 for the six months ended June 30, 2000. (7) On September 15, 1999, the Company completed the sale to Lamar of all of the outstanding common stock of the subsidiaries which held all of The Company's assets used in its outdoor advertising business. The Company received net cash proceeds of approximately $700,000 and 26,227,273 shares of class A common stock, par P-6 11 CAPSTAR BROADCASTING PARTNERS, INC. NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED) value $.01 per share, of Lamar. This adjustment removes the historical results of operations of the Company's outdoor advertising business. (8) Reflects the net decrease in interest expense of $36,128 for the year ended December 31, 1999 in connection with the additional bank borrowings related to the outdoor advertising acquisitions completed during 1999 and the paydown of debt resulting from the net proceeds of $700,000 received from Lamar. (9) Reflects the elimination of the nonrecurring gain of $209,970 incurred in connection with the Company's sale of its outdoor advertising business. (10) Reflects the tax effect of the pro forma adjustments. P-7 12 CAPSTAR BROADCASTING PARTNERS, INC. NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED) (11) Reflects the historical operations of Capstar for the period from January 1 to July 13, 1999 and pro forma adjustments:
PERIOD FROM JANUARY 1 CAPSTAR PRO FORMA CAPSTAR TO JULY 13, 1999 HISTORICAL ADJUSTMENTS PRO FORMA --------------------- ---------- ----------- --------- Net revenues.................................... $ 347,290 $ -- $ 347,290 Operating expenses.............................. 207,000 -- 207,000 Depreciation and amortization................... 78,338 -- 78,338 Noncash compensation expense.................... 20,284 -- 20,284 LMA fees........................................ 387 (387)(a) -- Merger and non-recurring costs.................. 51,288 -- 51,288 Corporate expenses.............................. 13,946 -- 13,946 --------- ----- --------- Operating income................................ (23,953) 387 (23,566) Interest expense................................ 80,731 -- 80,731 Interest income................................. 98 -- 98 Other income (expense).......................... (46) -- (46) --------- ----- --------- Income (loss) before income taxes............... (104,632) 387 (104,245) Income tax (expense) benefit.................... 22,386 (135)(b) 22,251 Dividends and accretion on preferred stock of subsidiary.................................... 8,365 -- 8,365 --------- ----- --------- Income (loss) before equity in net loss of nonconsolidated affiliates.................... (90,611) 252 (90,359) Equity in net loss of nonconsolidated affiliates.................................... (2,444) -- (2,444) --------- ----- --------- Net income (loss)............................... (93,055) 252 (92,803) Preferred stock dividends....................... 9,025 -- 9,025 --------- ----- --------- Income (loss) attributable to common shares outstanding............................ $(102,080) $ 252 $(101,828) ========= ===== =========
--------------- (a) Reflects the elimination of $387 of time brokerage (LMA) fees paid by Capstar for the period from January 1 to July 13, 1999 related to acquired radio stations that were previously operated under time brokerage agreements. (b) Reflects the tax effect of the pro forma adjustments. ADJUSTMENTS TO UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS RELATED TO THE CAPSTAR MERGER. (12) Reflects the elimination of intercompany transactions between the Company and Capstar for the Company's media representation services provided to Capstar, Capstar's participation in The AMFM Radio Networks, fees paid by the Company to Capstar under time brokerage (LMA) agreements and interest income on Capstar's note payable to the Company of $150,000 for the period from January 1 to July 13, 1999. P-8 13 CAPSTAR BROADCASTING PARTNERS, INC. NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED) (13) Reflects incremental amortization related to the Capstar merger and is based on the allocation of the total consideration as follows:
PERIOD FROM JANUARY 1 TO JULY 13, 1999 ------------- Amortization expense on $5,892,486 of intangible assets..... $210,602 Less: historical amortization expense....................... (63,625) -------- Adjustment for net increase in amortization expense......... $146,977 ========
Historical depreciation expense of Capstar as adjusted for the completed Capstar transactions is assumed to approximate depreciation expense on a pro forma basis. (14) Reflects the elimination of financial advisory and other expenses of Capstar in connection with the Capstar merger of $47,510 for the period from January 1 to July 13, 1999. (15) Reflects the adjustment to record interest expense of $1,406 for the year ended December 31, 1999 on additional bank borrowings related to estimated financial advisors, legal, accounting and other professional fees incurred by the Company and Capstar. (16) Reflects the tax effect of the pro forma adjustments. (17) Adjustments to Unaudited Pro Forma Combined Condensed Consolidated Statement of Operations Related to the Other Completed Transactions On April 16, 1999, the Company sold WMVP-AM in Chicago to ABC, Inc. for $21,000 in cash. The Company entered into a time brokerage agreement to sell substantially all of the broadcast time of WMVP-AM effective September 10, 1998. On July 1, 1999, the Company acquired KKFR-FM and KFYI-AM in Phoenix from The Broadcast Group, Inc. for $90,000 in cash. The Company began operating KKFR-FM and KFYI-AM under a time brokerage agreement effective November 5, 1998. The combined condensed statement of operations for the other completed transactions for the year ended December 31, 1999 is summarized below:
CHICAGO PRO FORMA DISPOSITION ADJUSTMENTS FOR OTHER YEAR ENDED HISTORICAL THE OTHER COMPLETED COMPLETED DECEMBER 31, 1999 1/1-4/16 TRANSACTIONS TRANSACTIONS ----------------- ----------- ------------------- ------------ Net revenues................................ $(705) $ -- $ (705) Operating expenses.......................... (116) -- (116) Depreciation and amortization............... -- 2,839(a) 2,839 ----- ------- ------- Operating loss.............................. (589) (2,839) (3,428) Interest expense............................ -- 3,009(b) 3,009 ----- ------- ------- Loss before income taxes.................... (589) (5,848) (6,437) Income tax benefit.......................... -- 2,253(c) 2,253 ----- ------- ------- Income (loss)............................... $(589) $(3,595) $(4,184) ===== ======= =======
P-9 14 CAPSTAR BROADCASTING PARTNERS, INC. NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED) --------------- (a) Reflects incremental amortization related to the assets acquired in the Phoenix acquisition and is based on the allocation of the total consideration as follows:
INCREMENTAL INTANGIBLE HISTORICAL ADJUSTMENT YEAR ENDED AMORTIZATION ASSETS, AMORTIZATION AMORTIZATION FOR NET DECEMBER 31, 1999 PERIOD(I) NET EXPENSE(I) EXPENSE INCREASE ----------------- ------------ ---------- ------------ ------------ ---------- Phoenix acquisition..... 1/1-7/1 $85,160 $2,839 $ -- $2,839
(i) Intangible assets are amortized on a straight-line basis over an estimated average 15 year life. The incremental amortization period represents the period of the year that the acquisition was not completed. Historical depreciation expense for the Phoenix acquisition is assumed to approximate depreciation expense on a pro forma basis. (b) Reflects the adjustment to interest expense as follows:
YEAR ENDED DECEMBER 31, 1999 ----------------- Additional bank borrowings related to other completed transactions.............................................. $69,000 ------- Interest expense at 7.75%................................... 5,348 Less: historical interest expense recognized subsequent to the completed transaction............................................... 2,339 ------- Net increase in interest expense............................ $ 3,009 =======
(c) Reflects the tax effect of the pro forma adjustments. P-10 15 INDEX TO EXHIBITS
EXHIBIT NUMBER DESCRIPTION ------- ----------- 2.1(1) Agreement and Plan of Merger dated as of October 2, 1999, among Clear Channel, CCU Merger Sub, Inc. and AMFM Inc. 10.1(2) Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Ohio, Inc., and AMFM Radio Licenses LLC, (the "Seller") and Chase Radio Properties, LLC, (the "Buyer") dated March 3, 2000. 10.2(2) Amendment to Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Ohio, Inc., and AMFM Radio Licenses LLC, (the "Seller") and Chase Radio Properties, LLC, (the "Buyer") dated March 14, 2000. 10.3(2) Second Amendment to Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Ohio, Inc., and AMFM Radio Licenses LLC, (the "Seller") and Chase Radio Properties, LLC, (the "Buyer") dated July 10, 2000. 10.4(2) Third Amendment to Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Ohio, Inc., and AMFM Radio Licenses LLC, (the "Seller") and Chase Radio Properties, LLC, (the "Buyer") dated July 17, 2000. 10.5(2) Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Citicasters Co., Capstar Radio Operating Company, Capstar TX Limited Partnership, AMFM Texas Broadcasting, LP and AMFM Texas Licenses Limited Partnership, (the "Seller") and Cox Radio, Inc. and CXR Holdings, Inc. (the "Buyer") dated March 3, 2000. 10.6(2) Asset Purchase Agreement between Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Cumulus Broadcasting, Inc. and Cumulus Licensing Corp. (the "Buyer") dated March 5, 2000. 10.7(2) Asset Exchange Agreement between Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Cumulus Broadcasting, Inc. and Cumulus Licensing Corp. (the "Exchange Party") dated March 5, 2000. 10.8(2) Amendment to Asset Exchange Agreement between Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Cumulus Broadcasting, Inc. and Cumulus Licensing Corp. (the "Exchange Party") dated June 5, 2000. 10.9(2) Second Amendment to Asset Exchange Agreement between Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Cumulus Broadcasting, Inc., Cumulus Licensing Corp. and Cumulus Wireless Services, Inc. (the "Exchange Party") dated July 17, 2000. 10.10(2) Asset purchase agreement between AMFM Houston, Inc., AMFM Ohio, Inc. and AMFM Radio Licenses, LLC, (the "Seller") and Emmis Communications Corporation, (the "Buyer") dated June 19, 2000. 10.11(2) Asset Purchase Agreement between Capstar TX Limited Partnership, (the "Seller") and Saga Communications of New England, Inc., (the "Buyer") dated March 6, 2000. 10.12(2) Asset Purchase Agreement between Capstar TX Limited Partnership and Salem Communications Corporation dated March 5, 2000. 10.13(2) Asset Exchange Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Capstar Radio Operating Company and Capstar TX Limited Partnership, (the "Seller") and Barnstable Broadcasting, Inc., OBC Broadcasting, Inc. and Two Rivers Broadcasting Limited Partnership, (the "Buyer") dated March 7, 2000. 10.14(2) Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Capstar TX Limited Partnership, AMFM Ohio, Inc., Cleveland Radio Licenses LLC, AMFM San Diego, Inc., AMFM Houston, Inc., AMFM Radio Licenses, LLC and Zebra Broadcasting Corporation, (the "Seller") and CBS Radio, Inc. (the "Buyer") dated March 3, 2000. 10.15(3) Asset Purchase Agreement among AMFM Ohio, Inc., AMFM Radio Licenses LLC, Blue Chip Broadcasting, Ltd. and Blue Chip Broadcasting Licenses, Ltd. dated March 3, 2000. 10.16(3) Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., AMFM Operating Inc., AMFM Ohio, Inc., AMFM Houston, Inc., AMFM Radio Licenses, LLC, Zebra Broadcasting Corporation, Cleveland Radio Licenses, LLC, Capstar TX Limited Partnership and Radio One, Inc. dated March 11, 2000. 10.17(3) Amendment to Asset Purchase Agreement between Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., AMFM Operating Inc., AMFM Ohio, Inc., AMFM Houston, Inc., AMFM Radio Licenses, LLC, Zebra Broadcasting Corporation, Cleveland Radio Licenses, LLC, Capstar TX Limited Partnership and Radio One, Inc. dated August 24, 2000. 10.18(3) Asset Exchange Agreement among Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., Capstar Radio Operating Company, Capstar TX Limited Partnership, Regent Broadcasting of Victorville, Inc., Regent Licensee of Victorville, Inc., Regent Broadcasting of Palmdale, Inc., Regent Licensee of Palmdale, Inc., Regent Broadcasting of Mansfield, Inc. and Regent Licensee of Mansfield, Inc. dated March 12, 2000. 10.19(3) Trust agreement between Clear Channel Communications, Inc., Clear Channel Broadcasting, Inc., Clear Channel Broadcasting Licenses, Inc., AMFM Radio Licenses, L.L.C., AMFM Ohio, Inc., Capstar TX Limited Partnership, Capstar Radio Operating Company, and Charles E. Giddens (the "Trustee") dated August 28, 2000 and effective August 29, 2000.
(1) Incorporated by reference to Exhibits to the Current Report on Form 8-K of Clear Channel Communications, Inc. filed on October 5, 1999. (2) Incorporated by reference to Exhibits to the Current Report on Form 8-K of Clear Channel Communications, Inc. filed on September 6, 2000. (3) Filed herewith.