EX-99.1 2 exhibit99-1may232016.htm INVESTOR PRESENTATION exhibit99-1may232016.htm
INVESTOR PRESENTATION PDF COPY
 
 
 
 

 

INVESTOR PRESENTATION PDF COPY PAGE 2
 
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 3
 
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 4
 
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 5
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 6
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 7
 
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 8
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 9
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 10
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 11
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 12
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 13
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 14
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 15
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 16
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 17
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 18
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 19
 
 
 
 

 
 
 
INVESTOR PRESENTATION PDF COPY PAGE 20
 
 
 

 
 
 
INVESTOR PRESENTATION PAGE 21
 
 
 

 
 
 
INVESTOR PRESENTATION PAGE 22
 
 
 
 

 
 
 
INVESTOR PRESENTATION PAGE 23
 
 
 
 

 
 
 
INVESTOR PRESENTATION PAGE 24
 
 
 
 

 
 
 
INVESTOR PRESENTATION PAGE 25
 
 
 
 

 
 
 
INVESTOR PRESENTATION PAGE 26
 
 
 
 

 
 
 
INVESTOR PRESENTATION PAGE 27
 
 
 
 

 
 
 
INVESTOR PRESENTATION PAGE 28
 
 
 
 

 
 
 
 
INVESTOR PRESENTATION PAGE 30
 
 
 
 
 

 
 
 
Reconciliation of Non GAAP measure to GAAP measure
 
 
The reconciliation of net loss to adjusted EBITDA is as follows:

 
For the Years Ended December 31,
  2015      2014     2013  
 
(In thousands)
Adjusted EBITDA reconciliation:
               
Consolidated net loss applicable to common stockholders, as reported
$ (74,022 )   $ (62,670 )   $ (61,981 )
Interest income
  (102 )     (366 )     (245 )
Interest expense
  80,038       79,810       89,196  
Provision for income taxes
  15,058       34,814       28,719  
Depreciation and amortization
  35,355       36,822       37,870  
EBITDA
$ 56,327     $ 88,410     $ 93,559  
Stock-based compensation
  5,107       1,594       191  
Loss on retirement of debt
  7,091       5,679        
Other expense (income), net
  216       (32 )     (307 )
Noncontrolling interests in income of subsidiaries
  7,888       19,930       18,471  
Impairment of long-lived assets
  41,211             14,880  
Employment Agreement and incentive plan award expenses
  4,884       4,606       2,301  
Severance related costs
  2,746       1,201       1,233  
Income from discontinued operations, net of tax
              (885 )
Adjusted EBITDA
$ 125,470     $ 121,388     $ 129,443  


 
Three Months Ended March 31,
  2016     2015  
 
(In thousands)
           
Adjusted EBITDA reconciliation:
         
Consolidated net loss attributable to common stockholders, as reported
$ (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  
Depreciation and amortization
  8,682       9,088  
EBITDA
$ 27,080     $ 18,367  
Stock-based compensation
  772       1,581  
Other income, net
  (11 )     (152
Noncontrolling interests 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