Delaware
(State or other jurisdiction of
incorporation or organization)
|
52-1166660
(I.R.S. Employer Identification No.)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Exhibit Number
|
Description
|
|
99.1
|
Press release dated May 5, 2016: Radio One, Inc. Reports First Quarter Results.
|
RADIO ONE, INC.
|
|||||
/s/ Peter D. Thompson
|
|||||
May 10, 2016
|
Peter D. Thompson
|
||||
Chief Financial Officer and Principal Accounting Officer
|
RESULTS OF OPERATIONS
|
|
||||||||
Three Months Ended March 31,
|
|||||||||
|
2016
|
2015
|
|||||||
STATEMENT OF OPERATIONS
|
(unaudited)
|
(unaudited, as reclassified2)
|
|||||||
(in thousands, except share data)
|
|||||||||
NET REVENUE
|
$ | 109,088 | $ | 105,763 | |||||
OPERATING EXPENSES
|
|||||||||
Programming and technical, excluding stock-based compensation
|
34,003 | 34,457 | |||||||
Selling, general and administrative, excluding stock-based compensation
|
35,449 | 35,314 | |||||||
Corporate selling, general and administrative, excluding stock-based compensation
|
11,374 | 9,730 | |||||||
Stock-based compensation
|
772 | 1,581 | |||||||
Depreciation and amortization
|
8,682 | 9,088 | |||||||
Total operating expenses
|
90,280 | 90,170 | |||||||
Operating income
|
18,808 | 15,593 | |||||||
INTEREST INCOME
|
68 | 7 | |||||||
INTEREST EXPENSE
|
20,638 | 19,245 | |||||||
OTHER INCOME, net
|
(11 | ) | (152 | ) | |||||
Loss before provision for income taxes and noncontrolling interest in income of subsidiaries
|
(1,751 | ) | (3,493 | ) | |||||
PROVISION FOR INCOME TAXES
|
1,775 | 8,530 | |||||||
CONSOLIDATED NET LOSS
|
(3,526 | ) | (12,023 | ) | |||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
421 | 6,466 | |||||||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (3,947 | ) | $ | (18,489 | ) | |||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
|||||||||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (3,947 | ) | $ | (18,489 | ) | |||
Weighted average shares outstanding - basic and diluted3
|
48,664,524 | 47,608,038 |
Three Months Ended March 31,
|
||||||||
2016
|
2015
|
|||||||
PER SHARE DATA - basic and diluted:
|
(unaudited)
|
(unaudited, as reclassified2)
|
||||||
(in thousands, except per share data)
|
||||||||
Consolidated net loss attributable to common stockholders (basic and diluted)
|
$ | (0.08 | ) | $ | (0.39 | ) | ||
SELECTED OTHER DATA
|
||||||||
Station operating income 1
|
$ | 39,636 | $ | 35,992 | ||||
Station operating income margin (% of net revenue)
|
36.3 | % | 34.0 | % | ||||
Station operating income reconciliation:
|
||||||||
Consolidated net loss attributable to common stockholders
|
$ | (3,947 | ) | $ | (18,489 | ) | ||
Add back non-station operating income items included in consolidated net loss:
|
||||||||
Interest income
|
(68 | ) | (7 | ) | ||||
Interest expense
|
20,638 | 19,245 | ||||||
Provision for income taxes
|
1,775 | 8,530 | ||||||
Corporate selling, general and administrative expenses
|
11,374 | 9,730 | ||||||
Stock-based compensation
|
772 | 1,581 | ||||||
Other income, net
|
(11 | ) | (152 | ) | ||||
Depreciation and amortization
|
8,682 | 9,088 | ||||||
Noncontrolling interest in income of subsidiaries
|
421 | 6,466 | ||||||
Station operating income
|
$ | 39,636 | $ | 35,992 | ||||
Adjusted EBITDA4
|
$ | 30,732 | $ | 27,105 | ||||
Adjusted EBITDA reconciliation:
|
||||||||
Consolidated net loss attributable to common stockholders
|
$ | (3,947 | ) | $ | (18,489 | ) | ||
Interest income
|
(68 | ) | (7 | ) | ||||
Interest expense
|
20,638 | 19,245 | ||||||
Provision for income taxes
|
1,775 | 8,530 | ||||||
Depreciation and amortization
|
8,682 | 9,088 | ||||||
EBITDA
|
$ | 27,080 | $ | 18,367 | ||||
Stock-based compensation
|
772 | 1,581 | ||||||
Other income, net
|
(11 | ) | (152 | ) | ||||
Noncontrolling interest in income of subsidiaries
|
421 | 6,466 | ||||||
Employment Agreement Award and incentive plan award expenses
|
2,239 | 368 | ||||||
Severance related costs*
|
231 | 475 | ||||||
Adjusted EBITDA
|
$ | 30,732 | $ | 27,105 | ||||
* The Company has modified the definition of Adjusted EBITDA for the inclusion of severance related costs.
|
||||||||
All prior periods have been reclassified to conform to current period presentation.
|
March 31, 2016
|
December 31, 2015
|
|||||||
(unaudited)
|
||||||||
(in thousands)
|
||||||||
SELECTED BALANCE SHEET DATA:
|
||||||||
Cash and cash equivalents
|
$ | 72,667 | $ | 67,376 | ||||
Intangible assets, net
|
1,038,438 | 1,042,956 | ||||||
Total assets
|
1,342,790 | 1,346,524 | ||||||
Total debt (including current portion, net of original issue discount and issuance costs)
|
1,024,744 | 1,024,337 | ||||||
Total liabilities
|
1,406,731 | 1,407,062 | ||||||
Total deficit
|
(76,025 | ) | (71,824 | ) | ||||
Redeemable noncontrolling interest
|
12,084 | 11,286 | ||||||
Current Amount Outstanding
|
Applicable Interest Rate
|
|||||||
(in thousands)
|
||||||||
SELECTED LEVERAGE DATA:
|
||||||||
2015 Credit Facility, net of original issue discount and issuance costs of approximately $11.0 million (subject to variable rates) (a)
|
$ | 336,377 | 5.11 | % | ||||
9.25% senior subordinated notes due February 2020, net of original issue discount and issuance costs of approximately $3.0 million (fixed rate)
|
331,990 | 9.25 | % | |||||
7.375% senior secured notes due April 2022, net of original issue discount and issuance costs of approximately $5.5 million (fixed rate)
|
344,505 | 7.375 | % | |||||
Comcast Note due April 2019 (fixed rate)
|
11,872 | 10.47 | % |
(a)
|
Subject to variable LIBOR plus a spread that is incorporated into the applicable interest rate set forth above..
|
Three Months Ended March 31,
|
||||||||||||
2016
|
2015
|
$ Change
|
% Change
|
|||||||||
(Unaudited)
|
||||||||||||
(in thousands)
|
||||||||||||
Net Revenue:
|
||||||||||||
Radio Advertising
|
$ | 50,566 | $ | 51,284 | $ | (718 | ) | -1.4 | % | |||
Political Advertising
|
1,526 | 56 | 1,470 | 2625.0 | % | |||||||
Digital Advertising
|
6,482 | 7,191 | (709 | ) | -9.9 | % | ||||||
Cable Television Advertising
|
21,954 | 21,207 | 747 | 3.5 | % | |||||||
Cable Television Affiliate Fees
|
27,410 | 24,411 | 2,999 | 12.3 | % | |||||||
Event Revenues & Other
|
1,150 | 1,614 | (464 | ) | -28.7 | % | ||||||
Net Revenue (as reported)
|
$ | 109,088 | $ | 105,763 | $ | 3,325 | 3.1 | % |
Three Months Ended March 31, 2016
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Corporate/
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Eliminations/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Internet
|
Television
|
Other
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$ | 109,088 | $ | 44,759 | $ | 10,970 | $ | 5,420 | $ | 49,483 | $ | (1,544 | ) | |||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
34,003 | 9,896 | 5,788 | 1,817 | 17,582 | (1,080 | ) | |||||||||||||||||
Selling, general and administrative
|
35,449 | 19,550 | 2,039 | 3,392 | 10,932 | (464 | ) | |||||||||||||||||
Corporate selling, general and administrative
|
11,374 | - | 947 | - | 2,462 | 7,965 | ||||||||||||||||||
Stock-based compensation
|
772 | 84 | 10 | 3 | - | 675 | ||||||||||||||||||
Depreciation and amortization
|
8,682 | 1,144 | 42 | 444 | 6,553 | 499 | ||||||||||||||||||
Total operating expenses
|
90,280 | 30,674 | 8,826 | 5,656 | 37,529 | 7,595 | ||||||||||||||||||
Operating income (loss)
|
18,808 | 14,085 | 2,144 | (236 | ) | 11,954 | (9,139 | ) | ||||||||||||||||
INTEREST INCOME
|
68 | - | - | - | - | 68 | ||||||||||||||||||
INTEREST EXPENSE
|
20,638 | 341 | - | - | 1,919 | 18,378 | ||||||||||||||||||
OTHER INCOME, net
|
(11 | ) | - | - | - | - | (11 | ) | ||||||||||||||||
(Loss) income before provision for income taxes and noncontrolling interest in income of subsidiaries
|
(1,751 | ) | 13,744 | 2,144 | (236 | ) | 10,035 | (27,438 | ) | |||||||||||||||
PROVISION FOR INCOME TAXES
|
1,775 | 1,729 | 37 | - | 9 | - | ||||||||||||||||||
CONSOLIDATED NET (LOSS) INCOME
|
(3,526 | ) | 12,015 | 2,107 | (236 | ) | 10,026 | (27,438 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
421 | - | - | - | - | 421 | ||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (3,947 | ) | $ | 12,015 | $ | 2,107 | $ | (236 | ) | $ | 10,026 | $ | (27,859 | ) | |||||||||
Adjusted EBITDA4
|
$ | 30,732 | $ | 15,493 | $ | 2,217 | $ | 217 | $ | 18,504 | $ | (5,699 | ) |
Three Months Ended March 31, 2015
|
||||||||||||||||||||||||
(in thousands, unaudited, as reclassified2)
|
||||||||||||||||||||||||
Corporate/
|
||||||||||||||||||||||||
Radio
|
Reach
|
Cable
|
Eliminations/
|
|||||||||||||||||||||
Consolidated
|
Broadcasting
|
Media
|
Internet
|
Television
|
Other
|
|||||||||||||||||||
STATEMENT OF OPERATIONS:
|
||||||||||||||||||||||||
NET REVENUE
|
$ | 105,763 | $ | 44,969 | $ | 10,707 | $ | 5,744 | $ | 45,733 | $ | (1,390 | ) | |||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||
Programming and technical
|
34,457 | 10,176 | 5,650 | 2,303 | 17,449 | (1,121 | ) | |||||||||||||||||
Selling, general and administrative
|
35,314 | 21,252 | 2,171 | 3,386 | 9,393 | (888 | ) | |||||||||||||||||
Corporate selling, general and administrative
|
9,730 | - | 880 | - | 2,947 | 5,903 | ||||||||||||||||||
Stock-based compensation
|
1,581 | 107 | - | 21 | - | 1,453 | ||||||||||||||||||
Depreciation and amortization
|
9,088 | 1,156 | 263 | 640 | 6,504 | 525 | ||||||||||||||||||
Total operating expenses
|
90,170 | 32,691 | 8,964 | 6,350 | 36,293 | 5,872 | ||||||||||||||||||
Operating income (loss)
|
15,593 | 12,278 | 1,743 | (606 | ) | 9,440 | (7,262 | ) | ||||||||||||||||
INTEREST INCOME
|
7 | - | - | - | (82 | ) | 89 | |||||||||||||||||
INTEREST EXPENSE
|
19,245 | 305 | - | - | 3,039 | 15,901 | ||||||||||||||||||
OTHER (INCOME) EXPENSE, net
|
(152 | ) | 27 | - | - | - | (179 | ) | ||||||||||||||||
(Loss) income before provision for income taxes and noncontrolling interest in income of subsidiaries
|
(3,493 | ) | 11,946 | 1,743 | (606 | ) | 6,319 | (22,895 | ) | |||||||||||||||
PROVISION FOR INCOME TAXES
|
8,530 | 8,500 | 30 | - | - | - | ||||||||||||||||||
CONSOLIDATED NET (LOSS) INCOME
|
(12,023 | ) | 3,446 | 1,713 | (606 | ) | 6,319 | (22,895 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
6,466 | - | - | - | - | 6,466 | ||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (18,489 | ) | $ | 3,446 | $ | 1,713 | $ | (606 | ) | $ | 6,319 | $ | (29,361 | ) | |||||||||
Adjusted EBITDA4
|
$ | 27,105 | $ | 13,950 | $ | 2,008 | $ | 73 | $ | 15,982 | $ | (4,908 | ) |
G:JH1.&SUE5N]'MD7VT'8[>P8.75FW,Y,J]AR]^EH
M*X=_VUHSLVRP[F9$GD8V$<2;TMH1^=@ZPP9-EZD=:.QS-Y@.58WFT]FP:F-G
MFD_Z0FW5SLZX [WS]?
MS_[S<-M /HQ3]*=E?Y,?WUQ<8>^K4&%;0O6V;MVF>E!NU$=6=9GS):)RRP)5
M4"Y9,=]\R>(D\Z)\>5AL27[/PKB<=\IRYVO@9W&8A@%NZOFKO!*ZAA4E_,Q<
M(=^6'9=ADL8XU,I+R#R#)8'O94F^U AQ1;W;QFE95"7A,H(?H%;'Q?5CL/+6
M"_+X1 ;8B:^;0)BF"01S]Z6?M/D#VB"#17UJR!
M!#X\7P?SPAGG,135-2S!SL:"?MW!8,EZ --*G8T&';NAY?+M]T WN4T/S^OB
M6;#:,W:H-ZSV>?4\=YCGW-$XF,4"G7-E#P4ZE^6!2G64\#G#9?- ?'!-2X!G
M.-W'_8)W<(AQ> 9W#X5H(JY?>KX_F^\<%)N'ZX+R^T[8-N[?8>!O=NG
M&F\ 0IK1#A_&V_!2;7BIT%CS!W:7&K,?A^8R$(D:_HER#U$!445C]1I"Q@4<
MQMOP4N'W"/UZ#2&3"HA"\QB278R&Z$"3->W8DTQN#2E/,L1TXD!3&H^0(SEO
MJX*7YC,-S#Z?:<. SS0(B3 -QMOP4FUXJ=#\F\0T')K+Y)RQ5<&:PP6T80
M>@TAXP(.XVUXJ?";CGZ]AI!I!;345A4[,4:4,'5B++DUI)Q3SM8 YS2-2,@Y
MG;=9P?/SN0:FI,^U8<#G&H1$N ;C;7BI-KQ4:%).XAH.S67&SMBL8"&B J**
MQNHUA(P+.(RWX:7";V/Z]1I")A40A>8Q=T]LUL21O.3.D#)X.3L##-XT(B
M=]Y>!6O2IQIXIS[5A@&?:A 2H1J,M^&EVO!2H9 0=P9D#ZTTW*;6 A
MJDJ*23+GW+CK9JG^5DJ\\Q!1_:V > =W@(/(*=4T(BDIS$*D#,4DF9<@,>_<
M3O8151+2E1Q$T=-B!K\'R690F*9K/9#PYB.K#[^G9> /[C#6ZYM__/[TO+TI
MUE^_V7S[>L$I+)L"XS[?.XO0U(#DE5DP73IYI[I0]I%#7\;_RC"JO]"A+XR
M=>CKB&UW4NLX<+9# "J
MAM2A+UQ 5-%8O8:0<0&'<1U>2A/U&D(F%1"%9GJ+E29+J,M5JZNQ8Y'<&D*.
M!6MK@&.11B1S[&OF9@6GP.<:F!D^UX8!GVL0$N$:C.OP4CJ\E DO-85K.#23
MQS)GLX*M@0MHPP(&]1I"Q@4X<;>/2V9_-X1_ *(1IA[V9I=N!-3"(9QA_NVY'$BJG/0_+
M\#D]YM\;G#2%(!6!-D[9]V*1Z2E
(>V;IL3VT,7)O#V:J.?(X\)\G/3YL
MPCGYS="*8,G>RXFW@9(\B,/M?/B25X.MFMJ,5%2(\8LCR\=J M0P*DB4R+$8>ML6SZ^+'>[U:=5^73!F!JL_\R0E'A#'L;+$PHF8*CQ
M-ZF[OG3!6!+&V,1<$>E+EW"%TO3U,JJQP3J.JYJMUT.\5NY>;-V@?,?U&M)D
M5%!+QG';=$H?77:USO;/FV^[Y?II-\G*WQ_+K_ML][SJ*,
+PLR_ZU>1(! Y'( -/-&Q &1
MPA/9YL&2U]WSIZHR'[1I/D[6S52OH]")S#R*0AG+^(!"N:Q"'LOX3CB8R^*
M\N0R$""=K"K
>#4W0F0:'I-,/(>@80F%/*)
M(*A+WH.6\T3>+HHRY#UH.4_D[01(D^NPAOR0MQL@.>9*OLC[@"N)">2X2]X\
M>.KNHJIVZDZ#I^ZTG;I#+*O,'0MI)>YWZ3P-T3T>80M('UG3P)DV=+[DS 4HVN4A]-6=Z#^#;[DDP[AS-Z
M*"W7;><#2FU93HY.J$+#4SPPA&VW>>IQ3T>*I'J^9'4(SB&9^CQUH7( ^]^K
M'_2I6O]6=35"4SW]D$^I^4'U>XBT[BS/SZXU\LYCVSNL]9C2!47(9%:M?[6\
M'E'[6^T?L>\."5/EF_UV?G9^]G^"[ RL#0IE;F1S=')E86T-96YD;V)J#3$Q
M(# @;V)J#3P\+T-O;G1E;G1S(#$R(# @4B]#C3A__
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M3Z;JF?O:1+)GTS-O_2:0/]DP=S+^G;\ONYE\-)'LV19U!\S)EG4')^QQX>Z
M:\8OZPZ8LRWK#KB3+>H.N),MZPZ8LRWK#KB3+>H.N),MZPZ8LRWK#KB3+>H.
MV),MZ@ZXLRWJ#IB3+>L.N),MZPZXLRWJ#MB3+>D.F),MZ Z"NTAYIHQI Q;(
MMP^/OS\\7C]O_RPX8^_?_Z7="6;QEO4?U6=U)T[,)MQ_,&=;UG]P)UO4?W G
MF]]_M*TWFSG;I%1C-]CE]