XML 26 R37.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Tables)
6 Months Ended
Jun. 30, 2012
Organization, Consolidation and Presentation Of Financial Statements [Abstract]  
Schedule of Condensed Income Statement [Table Text Block]
RADIO ONE, INC. AND SUBSIDIARIES
CONSOLIDATING STATEMENT OF OPERATIONS
Three Months Ended June 30, 2012
                     
   
Combined
                
   
Guarantor
   
Radio
           
   
Subsidiaries
   
One, Inc.
   
Eliminations
   
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
                     
NET REVENUE
 
 $
35,588
   
 $
70,328
   
 $
   
 $
105,916
 
OPERATING EXPENSES:
                               
Programming and technical
   
7,975
     
24,983
     
     
32,958
 
Selling, general and administrative, including stock-based compensation
   
14,815
     
16,753
     
     
31,568
 
Corporate selling, general and administrative, including stock-based compensation
   
     
9,855
     
     
9,855
 
Depreciation and amortization
   
1,850
     
7,892
             
9,742
 
Impairment of long-lived assets
   
313
     
     
     
313
 
    Total operating expenses
   
24,953
     
59,483
     
     
84,436
 
    Operating income
   
10,635
     
10,845
     
     
21,480
 
INTEREST INCOME
   
     
25
     
     
25
 
INTEREST EXPENSE
   
250
     
22,678
     
     
22,928
 
OTHER EXPENSE, net
   
     
610
     
     
610
 
Income (loss) before benefit from income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
   
10,385
     
(12,418
)
   
     
(2,033
)
BENEFIT FROM INCOME TAXES
   
     
(48,491
   
     
(48,491
Net income before equity in income of subsidiaries and discontinued operations
   
10,385
     
36,073
     
     
46,458
 
EQUITY IN INCOME OF SUBSIDIARIES
   
     
10,392
     
(10,392
)
   
 
Net income (loss) from continuing operations
   
10,385
     
46,465
     
(10,392
)
   
46,458
 
INCOME FROM DISCONTINUED OPERATIONS, net of tax
   
7
     
 
   
     
7
 
CONSOLIDATED NET INCOME (LOSS)
   
10,392
     
46,465
     
(10,392
)
   
46,465
 
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
   
     
3,797
     
     
3,797
 
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
 $
10,392
   
 $
42,668
   
 $
(10,392
)
 
 $
42,668
 
 
RADIO ONE, INC. AND SUBSIDIARIES
CONSOLIDATING STATEMENT OF OPERATIONS
Three Months Ended June 30, 2011
                     
   
Combined
                
   
Guarantor
   
Radio
           
   
Subsidiaries
   
One, Inc.
   
Eliminations
   
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
                     
NET REVENUE
 
 $
33,743
   
 $
63,319
   
 $
   
 $
97,062
 
OPERATING EXPENSES:
                               
Programming and technical
   
7,677
     
23,041
     
     
30,718
 
Selling, general and administrative, including stock-based compensation
   
13,017
     
18,789
     
     
31,806
 
Corporate selling, general and administrative, including stock-based compensation
   
     
8,510
     
     
8,510
 
Depreciation and amortization
   
2,023
     
8,215
     
     
10,238
 
    Total operating expenses
   
22,717
     
58,555
     
     
81,272
 
    Operating income
   
11,026
     
4,764
     
     
15,790
 
INTEREST INCOME
   
    
9
     
     
9
 
INTEREST EXPENSE
   
     
22,916
     
     
22,916
 
GAIN ON INVESTMENT IN AFFILIATED COMPANY
           
146,879
             
146,879
 
EQUITY IN INCOME OF AFFILIATED COMPANY
   
     
208
     
     
208
 
OTHER EXPENSE, net
           
47
     
     
47
 
Income before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
   
11,026
     
128,897
     
     
139,923
 
PROVISION FOR INCOME TAXES
   
     
38,611
     
     
38,611
 
Net income before equity in income of subsidiaries and discontinued operations
   
11,026
     
90,286
     
     
101,312
 
EQUITY IN INCOME OF SUBSIDIARIES
   
     
10,981
     
(10,981
)
   
 
Net income (loss) from continuing operations
   
11,026
     
101,267
     
(10,981
)
   
101,312
 
LOSS FROM DISCONTINUED OPERATIONS, net of tax
   
(45
)
   
 
   
     
(45
)
CONSOLIDATED NET INCOME (LOSS)
   
10,981
    
101,267
     
(10,981
)
   
101,267
 
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
   
     
2,717
     
     
2,717
 
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
 $
10,981
   
 $
98,550
   
 $
(10,981
)
 
 $
98,550
 
 
 RADIO ONE, INC. AND SUBSIDIARIES
 CONSOLIDATING STATEMENT OF OPERATIONS
Six Months Ended June 30, 2012
 
   
Combined Guarantor
Subsidiaries
  
Radio One, Inc.
  
Eliminations
  
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
              
NET REVENUE
 $66,678  $142,280  $  $208,958 
OPERATING EXPENSES:
                
Programming and technical
  16,319   47,804      64,123 
Selling, general and administrative, including stock-based compensation
  29,521   40,873      70,394 
Corporate selling, general and administrative, including stock-based compensation
     19,448      19,448 
Depreciation and amortization
  3,671   15,756      19,427 
Impairment of long-lived assets
  313         313 
    Total operating expenses
  49,824   123,881      173,705 
    Operating income
  16,854   18,399      35,253 
INTEREST INCOME
     47      47 
INTEREST EXPENSE
  499   46,176      46,675 
OTHER EXPENSE, NET
     603      603 
Income (loss) before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
  16,355   (28,333 )     (11,978 )
PROVISION FOR INCOME TAXES
     16,763      16,763 
Net income (loss) before equity in income of subsidiaries and discontinued operations
  16,355   (45,096 )     (28,741 )
EQUITY IN INCOME OF SUBSIDIARIES
     16,376   (16,376    
Net income (loss) from continuing operations
  16,355   (28,720 )  (16,376   (28,741 )
INCOME FROM DISCONTINUED OPERATIONS, net of tax
  21         21 
CONSOLIDATED NET INCOME (LOSS)
  16,376   (28,720 )  (16,376   (28,720 )
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
     7,854      7,854 
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 $16,376  $(36,574) $(16,376) $(36,574)
  
 RADIO ONE, INC. AND SUBSIDIARIES
 CONSOLIDATING STATEMENT OF OPERATIONS
Six Months Ended June 30, 2011
 
   
Combined Guarantor
Subsidiaries
  
Radio One, Inc.
  
Eliminations
  
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
              
NET REVENUE
 $61,838  $100,232  $  $162,070 
OPERATING EXPENSES:
                
Programming and technical
  16,196   33,353      49,549 
Selling, general and administrative, including stock-based compensation
  25,888   34,413      60,301 
Corporate selling, general and administrative, including stock-based compensation
     16,532      16,532 
Depreciation and amortization
  4,210   10,111      14,321 
    Total operating expenses
  46,294   94,409      140,703 
    Operating income
  15,544   5,823      21,367 
INTEREST INCOME
     17      17 
INTEREST EXPENSE
     42,249      42,249 
GAIN ON INVESTMENT IN AFFILIATED COMPANY
     146,879      146,879 
EQUITY IN INCOME OF AFFILIATED COMPANY
     3,287      3,287 
LOSS ON RETIREMENT OF DEBT
     7,743      7,743 
OTHER EXPENSE, NET
     22      22 
Income before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
  15,544   105,992      121,536 
PROVISION FOR INCOME TAXES
     84,230      84,230 
Net income before equity in income of subsidiaries and discontinued operations
  15,544   21,762      37,306 
EQUITY IN INCOME OF SUBSIDIARIES
     15,463   (15,463    
Net income (loss) from continuing operations
  15,544   37,225   (15,463   37,306 
LOSS FROM DISCONTINUED OPERATIONS, net of tax
  (81 )        (81
CONSOLIDATED NET INCOME (LOSS)
  15,463   37,225   (15,463   37,225 
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
     2,920      2,920 
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 $15,463  $34,305  $(15,463) $34,305
Schedule of Comprehensive Income (Loss) [Table Text Block]
RADIO ONE, INC. AND SUBSIDIARIES
 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
Three Months Ended June 30, 2012
 
   
Combined
                
   
Guarantor
   
Radio
           
   
Subsidiaries
   
One, Inc.
   
Eliminations
  
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
                                 
CONSOLIDATED NET INCOME (LOSS)
 
 $
10,392
   
 $
46,465
   
 $
(10,392
)
 
 $
46,465
 
NET CHANGE IN UNREALIZED LOSS ON INVESTMENT ACTIVITIES
   
     
23
     
     
23
 
COMPREHENSIVE INCOME (LOSS)
   
10,392
     
46,488
     
(10,392
)
 
 
46,488
 
LESS:  COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
   
     
3,797
     
     
3,797
 
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
 $
10,392
   
 $
42,691
   
 $
(10,392
)
 
 $
42,691
 
  
RADIO ONE, INC. AND SUBSIDIARIES
  CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
Three Months Ended June 30, 2011
                     
   
Combined
                
   
Guarantor
   
Radio
           
   
Subsidiaries
   
One, Inc.
   
Eliminations
   
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
                                 
CONSOLIDATED NET INCOME (LOSS)
 
 $
10,981
   
 $
101,267
   
 $
(10,981
)
 
 $
101,267
 
NET CHANGE IN UNREALIZED LOSS ON INVESTMENT ACTIVITIES
   
     
56
     
     
56
 
COMPREHENSIVE INCOME (LOSS)
   
10,981
     
101,323
     
(10,981
)
 
 
101,323
 
LESS:  COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
   
     
2,717
     
     
2,717
 
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
 $
10,981
   
 $
98,606
   
 $
(10,981
)
 
 $
98,606
 
 
RADIO ONE, INC. AND SUBSIDIARIES
 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
Six Months Ended June 30, 2012
 
   
Combined
                
   
Guarantor
  
Radio
           
   
Subsidiaries
   
One, Inc.
   
Eliminations
   
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
                                 
CONSOLIDATED NET INCOME (LOSS)
 
 $
16,376
   
 $
(28,720
)
 
 $
(16,376
)
 
 $
(28,720
)
NET CHANGE IN UNREALIZED LOSS ON INVESTMENT ACTIVITIES
   
     
120
     
     
120
 
COMPREHENSIVE INCOME (LOSS)
   
16,376
     
(28,600
)
   
(16,376
)
 
 
(28,600
)
LESS:  COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
   
     
7,854
     
     
7,854
 
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
 $
16,376
   
 $
(36,454
)
 
 $
(16,376
)
 
 $
(36,454
)
 
                                                                                                                                                                                          RADIO ONE, INC. AND SUBSIDIARIES
 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
Six Months Ended June 30, 2011
 
   
Combined
                
   
Guarantor
   
Radio
           
   
Subsidiaries
   
One, Inc.
   
Eliminations
   
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
                                 
CONSOLIDATED NET INCOME (LOSS)
 
 $
15,463
   
 $
37,225
   
 $
(15,463
)
 
 $
37,225
 
NET CHANGE IN UNREALIZED LOSS ON INVESTMENT ACTIVITIES
   
     
56
     
     
56
 
COMPREHENSIVE INCOME (LOSS)
   
15,463
     
37,281
     
(15,463
)
 
 
37,281
 
LESS:  COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
   
     
2,920
     
     
2,920
 
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
 $
15,463
   
 $
34,361
   
 $
(15,463
)
 
 $
34,361
Schedule of Condensed Balance Sheet [Table Text Block]
RADIO ONE, INC. AND SUBSIDIARIES
 
CONSOLIDATING BALANCE SHEETS
 
As of June 30, 2012
 
                     
   
Combined
                
   
Guarantor
   
Radio One,
           
   
Subsidiaries
   
Inc.
   
Eliminations
   
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
                     
ASSETS
 
CURRENT ASSETS:
                   
   Cash and cash equivalents
 
$
1,208
   
$
41,552
   
$
   
$
42,760
 
   Short-term investments
   
     
232
     
     
232
 
   Trade accounts receivable, net of allowance for doubtful accounts
   
30,782
     
57,307
     
     
88,089
 
   Prepaid expenses and other current assets
   
1,333
     
3,252
     
     
4,585
 
   Current portion of content assets
   
     
27,820
     
     
27,820
 
   Current assets from discontinued operations
   
(36
)
   
125
     
     
89
 
   Total current assets
   
33,287
     
130,288
     
     
163,575
 
PROPERTY AND EQUIPMENT, net
   
17,584
     
17,134
     
     
34,718
 
INTANGIBLE ASSETS, net
   
540,956
     
682,864
     
     
1,223,820
 
CONTENT ASSETS, net
   
     
44,857
     
     
44,857
 
LONG-TERM INVESTMENTS
   
     
2,920
     
     
2,920
 
INVESTMENT IN SUBSIDIARIES
   
     
579,113
     
(579,113
)
   
 
OTHER ASSETS
   
191
     
2,866
     
     
3,057
 
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS
   
1,440
     
     
     
1,440
 
   Total assets
 
$
593,458
   
$
1,460,042
   
$
(579,113
)
 
$
1,474,387
 
                                 
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY
 
  
CURRENT LIABILITIES:
                               
   Accounts payable
 
$
1,445
   
$
4,662
   
$
   
$
6,107
 
   Accrued interest
   
     
5,928
     
     
5,928
 
   Accrued compensation and related benefits
   
2,441
     
8,494
     
     
10,935
 
   Current portion of content payables
   
     
18,680
     
     
18,680
 
   Income taxes payable
   
     
926
     
     
926
 
   Other current liabilities
   
9,200
     
2,084
     
     
11,284
 
   Current portion of long-term debt
   
     
4,587
     
     
4,587
 
   Current liabilities from discontinued operations
   
254
     
29
     
     
283
 
   Total current liabilities
   
13,340
     
45,390
     
     
58,730
 
LONG-TERM DEBT, net of current portion and original issue discount
   
     
815,343
     
     
815,343
 
CONTENT PAYABLES, net of current portion
   
     
13,536
     
     
13,536
 
OTHER LONG-TERM LIABILITIES
   
981
     
18,370
     
    
19,351
 
DEFERRED TAX LIABILITIES
   
     
170,752
     
     
170,752
 
NON-CURRENT LIABILITIES FROM DISCONTINUED OPERATIONS
   
24
     
     
     
24
 
   Total liabilities
   
14,345
     
1,063,391
     
     
1,077,736
 
                                 
REDEEMABLE NONCONTROLLING INTEREST
   
     
18,000
     
     
18,000
 
                                 
STOCKHOLDERS’ EQUITY:
                               
   Common stock
   
     
50
     
     
50
 
   Accumulated other comprehensive loss
   
     
(79
   
     
(79
   Additional paid-in capital
   
172,125
     
1,003,706
     
(172,125
)
   
1,003,706
 
   Retained earnings (accumulated deficit)
   
406,988
     
(832,730
   
(406,988
   
(832,730
   Total stockholders’ equity
   
579,113
     
170,947
     
(579,113
)
   
170,947
 
Noncontrolling interest
   
     
207,704
     
     
207,704
 
Total Equity
   
579,113
     
378,651
     
(579,113
   
378,651
 
   Total liabilities, redeemable noncontrolling interest and equity
 
$
593,458
   
$
1,460,042
   
$
(579,113
)
 
$
1,474,387
 
 
 
 
RADIO ONE, INC. AND SUBSIDIARIES
 
CONSOLIDATING BALANCE SHEETS
 
As of December 31, 2011
 
                     
   
Combined
                
   
Guarantor
   
Radio One,
          
   
Subsidiaries
  
Inc.
   
Eliminations
   
Consolidated
 
   
(In thousands)
 
ASSETS
 
CURRENT ASSETS:
                   
   Cash and cash equivalents
 
$
187
   
$
35,752
   
$
   
$
35,939
 
   Short-term investments
   
     
761
     
     
761
 
   Trade accounts receivable, net of allowance for doubtful accounts
   
29,896
     
53,980
     
     
83,876
 
   Prepaid expenses and other current assets
   
1,691
     
6,730
     
     
8,421
 
   Current portion of content assets
   
     
27,383
     
     
27,383
 
   Current assets from discontinued operations
   
(35
)
   
125
     
     
90
 
   Total current assets
   
31,739
     
124,731
     
     
156,470
 
PROPERTY AND EQUIPMENT, net
   
17,994
     
15,994
     
     
33,988
 
INTANGIBLE ASSETS, net
   
551,271
     
693,590
     
     
1,244,861
 
CONTENT ASSETS, net
   
     
38,934
     
     
38,934
 
LONG-TERM INVESTMENTS
   
     
7,428
     
     
7,428
 
INVESTMENT IN SUBSIDIARIES
   
     
588,292
     
(588,292
)
   
 
OTHER ASSETS
   
204
     
3,121
     
     
3,325
 
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS
   
1,476
     
     
     
1,476
 
   Total assets
 
$
602,684
   
$
1,472,090
   
$
(588,292
)
 
$
1,486,482
 
                                 
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY
 
  
CURRENT LIABILITIES:
                               
   Accounts payable
 
$
1,568
   
$
4,058
   
$
   
$
5,626
 
   Accrued interest
   
     
6,703
     
     
6,703
 
   Accrued compensation and related benefits
   
1,958
     
9,023
     
     
10,981
 
   Current portion of content payables
   
     
20,807
     
     
20,807
 
   Income taxes payable
   
     
1,794
     
     
1,794
 
   Other current liabilities
   
9,367
     
2,860
    
     
12,227
 
   Current portion of long-term debt
   
     
3,860
     
     
3,860
 
   Current liabilities from discontinued operations
   
230
     
30
     
     
260
 
   Total current liabilities
   
13,123
     
49,135
     
     
62,258
 
LONG-TERM DEBT, net of current portion and original issue discount
   
     
805,044
     
     
805,044
 
CONTENT PAYABLES, net of current portion
   
     
16,168
     
     
16,168
 
OTHER LONG-TERM LIABILITIES
   
1,240
     
17,281
     
     
18,521
 
DEFERRED TAX LIABILITIES
   
     
153,521
     
     
153,521
 
NON-CURRENT LIABILITIES FROM DISCONTINUED OPERATIONS
   
29
     
     
     
29
 
   Total liabilities
   
14,392
     
1,041,149
     
     
1,055,541
 
                                 
REDEEMABLE NONCONTROLLING INTEREST
   
     
20,343
     
     
20,343
 
                                 
STOCKHOLDERS’ EQUITY:
                               
   Common stock
   
     
50
     
     
50
 
   Accumulated other comprehensive loss
   
     
(199
   
     
(199
   Additional paid-in capital
   
197,680
     
1,001,840
     
(197,680
)
   
1,001,840
 
   Retained earnings (accumulated deficit)
   
390,612
     
(796,156
   
(390,612
   
(796,156
   Total stockholders’ equity
   
588,292
     
205,535
     
(588,292
)
   
205,535
 
Noncontrolling interest
   
     
205,063
     
     
205,063
 
Total Equity
   
588,292
     
410,598
     
(588,292
   
410,598
 
   Total liabilities, redeemable noncontrolling interest and equity
 
$
602,684
   
$
1,472,090
  
$
(588,292
)
 
$
1,486,482
Schedule of Condensed Cash Flow Statement [Table Text Block]
RADIO ONE, INC. AND SUBSIDIARIES
 
CONSOLIDATING STATEMENT OF CASH FLOWS
 
Six Months Ended June 30, 2012
 
                     
   
Combined
                
   
Guarantor
   
Radio
          
   
Subsidiaries
   
One, Inc.
   
Eliminations
   
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
      
CASH FLOWS FROM OPERATING ACTIVITIES:
                   
   Consolidated net income (loss)
 
 $
16,376
   
$
(28,720
)
 
$
(16,376
)
 
$
(28,720
)
        Adjustments to reconcile net income (loss) to net cash from operating activities:
                               
      Depreciation and amortization
   
3,671
     
15,756
     
     
19,427
 
      Amortization of debt financing costs
   
     
1,520
     
     
1,520
 
      Amortization of content assets
   
     
18,240
     
     
18,240
 
      Amortization of launch assets
   
     
4,979
     
     
4,979
 
      Deferred income taxes
   
     
17,231
     
    
17,231
 
      Impairment of long-lived assets
   
313
     
     
     
313
 
      Stock-based compensation and other non-cash compensation
   
     
90
     
     
90
 
      Non-cash interest
   
     
14,235
     
     
14,235
 
Effect of change in operating assets and liabilities, net of assets acquired:
                         
         Trade accounts receivable, net
   
(886
)
   
(3,327
   
    
(4,213
         Prepaid expenses and other current assets
   
358
     
3,477
     
     
3,835
 
         Other assets
   
13
     
255
     
     
268
 
         Accounts payable
   
(123
   
604
     
     
481
 
         Due to corporate/from subsidiaries         
   
(18,739
   
18,739
     
     
 
         Accrued interest
   
     
(775
)
   
     
(775
)
         Accrued compensation and related benefits
   
483
     
(529
)
   
     
(46
)
         Income taxes payable
   
     
(868
)
   
     
(868
         Other liabilities
   
(426
)
   
1,762
 
   
     
1,336
 
         Payments for content assets  
   (29,132  
    (29,132
                Net cash flows used in operating activities from discontinued operations
   
(19
   
     
     
(19
            Net cash flows provided by (used in) by operating activities
   
1,021
     
33,537
     
(16,376
)
   
18,182
 
CASH FLOWS FROM INVESTING ACTIVITIES:
                               
   Purchase of property and equipment
   
     
(6,712
)
   
     
(6,712
)
   Proceeds from sales of investment securities
   
     
5,567
     
     
5,567
 
   Purchases of investment securities
   
     
(530
)
   
     
(530
)
   Investment in subsidiaries
   
     
(16,376
   
16,376
     
 
      Net cash flows (used in) provided by investing activities
   
     
(18,051
   
16,376
     
(1,675
CASH FLOWS FROM FINANCING ACTIVITIES:
                               
   Repayment of credit facility
   
     
(3,889
)
   
     
(3,889
)
   Debt refinancing and modification costs
   
     
(17
)
   
     
(17
)
   Payment of dividends to noncontrolling interest members of TV One
   
     
(5,780
)
   
     
(5,780
)
      Net cash flows used in financing activities
   
     
(9,686
)
   
     
(9,686
)
INCREASE IN CASH AND CASH EQUIVALENTS
   
1,021
     
5,800
     
     
6,821
 
CASH AND CASH EQUIVALENTS, beginning of period
   
187
     
35,752
     
     
35,939
 
CASH AND CASH EQUIVALENTS, end of period
 
$
1,208
   
$
41,552
   
$
   
$
42,760
 
 
RADIO ONE, INC. AND SUBSIDIARIES
 
CONSOLIDATING STATEMENT OF CASH FLOWS
 
Six Months Ended June 30, 2011
 
                     
   
Combined
                
   
Guarantor
   
Radio
           
   
Subsidiaries
   
One, Inc.
   
Eliminations
   
Consolidated
 
   
(Unaudited)
 
   
(In thousands)
 
      
CASH FLOWS FROM OPERATING ACTIVITIES:
                   
   Consolidated net income (loss)
 
 $
15,463
     
37,225
     
(15,463
)
   
37,225
 
        Adjustments to reconcile net income (loss) to net cash from operating activities:
                               
      Depreciation and amortization
   
4,210
     
10,111
     
     
14,321
 
      Amortization of debt financing costs
   
     
2,339
     
     
2,339
 
      Write off of debt financing costs
   
     
9,406
     
     
9,406
 
      Deferred income taxes
   
     
84,230
     
     
84,230
 
      Gain on investment in affiliated company
   
     
(146,879
   
     
(146,879
      Equity in income of affiliated company
   
     
(3,287
   
     
(3,287
      Stock-based compensation and other non-cash compensation
   
     
2,136
     
     
2,136
 
      Non-cash interest
   
     
12,391
     
     
12,391
 
      Loss on retirement of debt
   
     
7,743
     
     
7,743
 
Effect of change in operating assets and liabilities, net of assets acquired:
                         
         Trade accounts receivable, net
   
1,708
     
(26,462
   
     
(24,754
         Prepaid expenses and other current assets
   
(75
   
2,788
     
     
2,713
 
         Other assets
   
147
     
1,778
     
     
1,925
 
         Content assets
   
     
(2,345
   
     
(2,345
         Accounts payable
   
516
     
1,123
     
     
1,639
 
         Due to corporate/from subsidiaries         
   
(22,356
   
22,356
     
     
 
         Accrued interest
   
     
1,804
     
     
1,804
 
         Accrued compensation and related benefits
   
(347
   
219
     
     
(128
)
         Income taxes payable
   
     
243
     
     
243
 
         Other liabilities
   
(257
)
   
(1,290
   
     
(1,547
)
                Net cash flows provided by operating activities from discontinued operations
   
     
616
     
     
616
 
            Net cash flows (used in) provided by operating activities
   
(991
   
16,245
     
(15,463
)
   
(209
)
CASH FLOWS FROM INVESTING ACTIVITIES:
                              
   Purchase of property and equipment
   
     
(3,610
)
   
     
(3,610
)
   Net cash and investments acquired in connection with TV One consolidation
           
65,245
     
     
65,245
 
   Investment in subsidiaries
   
     
(15,463
   
15,463
     
 
      Net cash flows provided by investing activities
   
     
46,172
     
15,463
     
61,635
 
CASH FLOWS FROM FINANCING ACTIVITIES:
                               
   Proceeds from credit facility
   
     
378,280
     
     
378,280
 
   Repayment of credit facility
   
     
(353,681
)
   
     
(353,681
)
   Repurchase of common stock
   
     
(7,510
)
   
     
(7,510
)
   Repurchase of noncontrolling interest
   
     
(54,595
)
   
     
(54,595
)
   Proceeds from noncontrolling interest member
   
     
2,776
     
     
2,776
 
   Debt refinancing and modification costs
   
     
(5,999
)
   
     
(5,999
)
      Net cash flows used in financing activities
   
     
(40,729
)
   
     
(40,729
)
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
   
(991
   
21,688
     
     
20,697
 
CASH AND CASH EQUIVALENTS, beginning of period
   
1,043
     
8,149
     
     
9,192
 
CASH AND CASH EQUIVALENTS, end of period
 
$
52
   
$
29,837
   
$
   
$
29,889