XML 42 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: (Tables)
6 Months Ended
Jun. 30, 2013
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Condensed Income Statement [Table Text Block]
CONSOLIDATING STATEMENT OF OPERATIONS
Three Months Ended June 30, 2013
 
 
 
Wholly-Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Non Wholly-Owned
 
Radio
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Guarantor Subsidiaries
 
One, Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET REVENUE
 
$
35,901
 
$
18,015
 
$
29,517
 
$
37,729
 
$
(1,560)
 
$
119,602
 
OPERATING EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Programming and technical
 
 
7,524
 
 
7,451
 
 
5,260
 
 
13,960
 
 
(1,298)
 
 
32,897
 
Selling, general and administrative, including stock-based compensation
 
 
15,186
 
 
7,573
 
 
10,837
 
 
7,683
 
 
(262)
 
 
41,017
 
Corporate selling, general and administrative, including stock-based compensation
 
 
-
 
 
1,075
 
 
5,116
 
 
1,821
 
 
-
 
 
8,012
 
Depreciation and amortization
 
 
1,406
 
 
352
 
 
1,126
 
 
173
 
 
6,410
 
 
9,467
 
Impairment of long-lived assets
 
 
1,200
 
 
-
 
 
8,600
 
 
-
 
 
-
 
 
9,800
 
Total operating expenses
 
 
25,316
 
 
16,451
 
 
30,939
 
 
23,637
 
 
4,850
 
 
101,193
 
Operating income (loss)
 
 
10,585
 
 
1,564
 
 
(1,422)
 
 
14,092
 
 
(6,410)
 
 
18,409
 
INTEREST INCOME
 
 
-
 
 
-
 
 
85
 
 
17
 
 
-
 
 
102
 
INTEREST EXPENSE
 
 
400
 
 
-
 
 
18,967
 
 
3,039
 
 
-
 
 
22,406
 
EQUITY IN (LOSS) INCOME OF SUBSIDIARIES
 
 
(79)
 
 
-
 
 
10,122
 
 
-
 
 
(10,043)
 
 
-
 
OTHER INCOME, net
 
 
1
 
 
-
 
 
29
 
 
-
 
 
-
 
 
30
 
Income (loss) before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
 
 
10,107
 
 
1,564
 
 
(10,153)
 
 
11,070
 
 
(16,453)
 
 
(3,865)
 
PROVISION FOR INCOME TAXES
 
 
-
 
 
798
 
 
3,904
 
 
-
 
 
-
 
 
4,702
 
Net income (loss) from continuing operations
 
 
10,107
 
 
766
 
 
(14,057)
 
 
11,070
 
 
(16,453)
 
 
(8,567)
 
INCOME FROM DISCONTINUED OPERATIONS, net of tax
 
 
15
 
 
-
 
 
-
 
 
-
 
 
-
 
 
15
 
CONSOLIDATED NET INCOME (LOSS)
 
 
10,122
 
 
766
 
 
(14,057)
 
 
11,070
 
 
(16,453)
 
 
(8,552)
 
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
 
 
-
 
 
-
 
 
-
 
 
-
 
 
5,662
 
 
5,662
 
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
$
10,122
 
$
766
 
$
(14,057)
 
$
11,070
 
$
(22,115)
 
$
(14,214)
 
 
CONSOLIDATING STATEMENT OF OPERATIONS
Three Months Ended June 30, 2012
 
 
 
Wholly-Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Non Wholly-Owned
 
Radio
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Guarantor Subsidiaries
 
One, Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET REVENUE
 
$
33,387
 
$
8,546
 
$
33,458
 
$
32,254
 
$
(1,815)
 
$
105,830
 
OPERATING EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Programming and technical
 
 
7,470
 
 
6,004
 
 
7,590
 
 
12,879
 
 
(1,027)
 
 
32,916
 
Selling, general and administrative, including stock-based compensation
 
 
13,579
 
 
1,226
 
 
11,267
 
 
5,719
 
 
(254)
 
 
31,537
 
Corporate selling, general and administrative, including stock-based compensation
 
 
-
 
 
1,715
 
 
6,681
 
 
1,994
 
 
(535)
 
 
9,855
 
Depreciation and amortization
 
 
1,639
 
 
293
 
 
1,049
 
 
162
 
 
6,599
 
 
9,742
 
Impairment of long-lived assets
 
 
313
 
 
-
 
 
-
 
 
-
 
 
-
 
 
313
 
Total operating expenses
 
 
23,001
 
 
9,238
 
 
26,587
 
 
20,754
 
 
4,783
 
 
84,363
 
Operating income (loss)
 
 
10,386
 
 
(692)
 
 
6,871
 
 
11,500
 
 
(6,598)
 
 
21,467
 
INTEREST INCOME
 
 
-
 
 
2
 
 
15
 
 
8
 
 
-
 
 
25
 
INTEREST EXPENSE
 
 
250
 
 
-
 
 
19,639
 
 
3,039
 
 
-
 
 
22,928
 
EQUITY IN (LOSS) INCOME OF SUBSIDIARIES
 
 
(2,572)
 
 
-
 
 
7,591
 
 
-
 
 
(5,019)
 
 
-
 
OTHER (INCOME) EXPENSE, net
 
 
(7)
 
 
-
 
 
617
 
 
-
 
 
-
 
 
610
 
Income (loss) before benefit from income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
 
 
7,571
 
 
(690)
 
 
(5,779)
 
 
8,469
 
 
(11,617)
 
 
(2,046)
 
BENEFIT FROM INCOME TAXES
 
 
-
 
 
133
 
 
48,358
 
 
-
 
 
-
 
 
48,491
 
Net income (loss) from continuing operations
 
 
7,571
 
 
(557)
 
 
42,579
 
 
8,469
 
 
(11,617)
 
 
46,445
 
INCOME FROM DISCONTINUED OPERATIONS, net of tax
 
 
20
 
 
-
 
 
-
 
 
-
 
 
-
 
 
20
 
CONSOLIDATED NET INCOME (LOSS)
 
 
7,591
 
 
(557)
 
 
42,579
 
 
8,469
 
 
(11,617)
 
 
46,465
 
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
 
 
-
 
 
-
 
 
-
 
 
-
 
 
3,797
 
 
3,797
 
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
$
7,591
 
$
(557)
 
$
42,579
 
$
8,469
 
$
(15,414)
 
$
42,668
 
 
 CONSOLIDATING STATEMENT OF OPERATIONS
Six Months Ended June 30, 2013
 
 
 
Wholly-Owned
Guarantor
Subsidiaries
 
Non Wholly-Owned
Guarantor Subsidiaries
 
Radio
One, Inc.
 
Non-Guarantor 
Subsidiaries
 
Consolidation
Adjustments
 
Consolidated
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET REVENUE
 
$
66,378
 
$
27,556
 
$
54,162
 
$
73,721
 
$
(3,103)
 
$
218,714
 
OPERATING EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Programming and technical
 
 
15,075
 
 
14,915
 
 
10,548
 
 
25,333
 
 
(2,501)
 
 
63,370
 
Selling, general and administrative, including stock-based compensation
 
 
29,317
 
 
9,317
 
 
21,041
 
 
14,667
 
 
(602)
 
 
73,740
 
Corporate selling, general and administrative, including stock-based compensation
 
 
-
 
 
2,214
 
 
11,045
 
 
4,230
 
 
-
 
 
17,489
 
Depreciation and amortization
 
 
2,886
 
 
640
 
 
2,264
 
 
358
 
 
12,859
 
 
19,007
 
Impairment of long-lived assets
 
 
2,570
 
 
-
 
 
8,600
 
 
-
 
 
-
 
 
11,170
 
Total operating expenses
 
 
49,848
 
 
27,086
 
 
53,498
 
 
44,588
 
 
9,756
 
 
184,776
 
Operating income (loss)
 
 
16,530
 
 
470
 
 
664
 
 
29,133
 
 
(12,859)
 
 
33,938
 
INTEREST INCOME
 
 
-
 
 
-
 
 
115
 
 
27
 
 
-
 
 
142
 
INTEREST EXPENSE
 
 
763
 
 
-
 
 
37,811
 
 
6,078
 
 
-
 
 
44,652
 
EQUITY IN (LOSS) INCOME OF SUBSIDIARIES
 
 
(1,010)
 
 
-
 
 
15,685
 
 
-
 
 
(14,675)
 
 
-
 
OTHER INCOME, net
 
 
10
 
 
-
 
 
60
 
 
-
 
 
-
 
 
70
 
Income (loss) before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
 
 
14,767
 
 
470
 
 
(21,287)
 
 
23,082
 
 
(27,534)
 
 
(10,502)
 
PROVISION FOR INCOME TAXES
 
 
-
 
 
472
 
 
10,911
 
 
-
 
 
-
 
 
11,383
 
Net income (loss) from continuing operations
 
 
14,767
 
 
(2)
 
 
(32,198)
 
 
23,082
 
 
(27,534)
 
 
(21,885)
 
INCOME FROM DISCONTINUED OPERATIONS, net of tax
 
 
918
 
 
-
 
 
-
 
 
-
 
 
-
 
 
918
 
CONSOLIDATED NET INCOME (LOSS)
 
 
15,685
 
 
(2)
 
 
(32,198)
 
 
23,082
 
 
(27,534)
 
 
(20,967)
 
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
 
 
-
 
 
-
 
 
-
 
 
-
 
 
11,353
 
 
11,353
 
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
$
15,685
 
$
(2)
 
$
(32,198)
 
$
23,082
 
$
(38,887)
 
$
(32,320)
 
 
 CONSOLIDATING STATEMENT OF OPERATIONS
Six Months Ended June 30, 2012
 
 
 
Wholly-Owned
Guarantor
Subsidiaries
 
Non Wholly-Owned
Guarantor Subsidiaries
 
Radio
One, Inc.
 
Non-Guarantor 
Subsidiaries
 
Consolidation
Adjustments
 
Consolidated
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET REVENUE
 
$
62,544
 
$
22,099
 
$
63,470
 
$
64,490
 
$
(3,809)
 
$
208,794
 
OPERATING EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Programming and technical
 
 
15,295
 
 
11,981
 
 
14,777
 
 
24,101
 
 
(2,126)
 
 
64,028
 
Selling, general and administrative, including stock-based compensation
 
 
27,023
 
 
7,717
 
 
23,491
 
 
12,691
 
 
(613)
 
 
70,309
 
Corporate selling, general and administrative, including stock-based compensation
 
 
-
 
 
3,610
 
 
12,790
 
 
4,118
 
 
(1,070)
 
 
19,448
 
Depreciation and amortization
 
 
3,282
 
 
594
 
 
2,040
 
 
311
 
 
13,200
 
 
19,427
 
Impairment of long-lived assets
 
 
313
 
 
-
 
 
-
 
 
-
 
 
-
 
 
313
 
Total operating expenses
 
 
45,913
 
 
23,902
 
 
53,098
 
 
41,221
 
 
9,391
 
 
173,525
 
Operating income (loss)
 
 
16,631
 
 
(1,803)
 
 
10,372
 
 
23,269
 
 
(13,200)
 
 
35,269
 
INTEREST INCOME
 
 
-
 
 
4
 
 
29
 
 
14
 
 
-
 
 
47
 
INTEREST EXPENSE
 
 
499
 
 
-
 
 
40,098
 
 
6,078
 
 
-
 
 
46,675
 
EQUITY IN (LOSS) INCOME OF SUBSIDIARIES
 
 
(5,044)
 
 
-
 
 
11,093
 
 
-
 
 
(6,049)
 
 
-
 
OTHER EXPENSE, NET
 
 
-
 
 
-
 
 
602
 
 
1
 
 
-
 
 
603
 
Income (loss) before (benefit from) provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
 
 
11,088
 
 
(1,799)
 
 
(19,206)
 
 
17,204
 
 
(19,249)
 
 
(11,962)
 
(BENEFIT FROM) PROVISION FOR INCOME TAXES
 
 
-
 
 
(624)
 
 
17,387
 
 
-
 
 
-
 
 
16,763
 
Net income (loss) from continuing operations
 
 
11,088
 
 
(1,175)
 
 
(36,593)
 
 
17,204
 
 
(19,249)
 
 
(28,725)
 
INCOME FROM DISCONTINUED OPERATIONS, net of tax
 
 
5
 
 
-
 
 
-
 
 
-
 
 
-
 
 
5
 
CONSOLIDATED NET INCOME (LOSS)
 
 
11,093
 
 
(1,175)
 
 
(36,593)
 
 
17,204
 
 
(19,249)
 
 
(28,720)
 
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
 
 
-
 
 
-
 
 
-
 
 
-
 
 
7,854
 
 
7,854
 
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
$
11,093
 
$
(1,175)
 
$
(36,593)
 
$
17,204
 
$
(27,103)
 
$
(36,574)
 
Schedule of Comprehensive Income (Loss) [Table Text Block]
 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
Three Months Ended June 30, 2013
 
 
 
Wholly-Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Non Wholly-Owned
 
Radio
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Subsidiaries Guarantor
 
One, Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
CONSOLIDATED NET INCOME (LOSS)
 
$
10,122
 
$
766
 
$
(14,057)
 
$
11,070
 
$
(16,453)
 
$
(8,552)
 
NET CHANGE IN UNREALIZED LOSS ON INVESTMENT ACTIVITIES, NET OF TAX
 
 
-
 
 
-
 
 
-
 
 
(82)
 
 
-
 
 
(82)
 
COMPREHENSIVE INCOME (LOSS)
 
 
10,122
 
 
766
 
 
(14,057)
 
 
10,988
 
 
(16,453)
 
 
(8,634)
 
LESS: COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
 
 
-
 
 
-
 
 
-
 
 
-
 
 
5,662
 
 
5,662
 
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
$
10,122
 
$
766
 
$
(14,057)
 
$
10,988
 
$
(22,115)
 
$
(14,296)
 
 
 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
Three Months Ended June 30, 2012
 
 
 
Wholly-Owned
 
Non Wholly-Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Guarantor
 
Radio
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Subsidiaries
 
One, Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
CONSOLIDATED NET INCOME (LOSS)
 
$
7,591
 
$
(557)
 
$
42,579
 
$
8,469
 
$
(11,617)
 
$
46,465
 
NET CHANGE IN UNREALIZED GAIN ON INVESTMENT ACTIVITIES, NET OF TAX
 
 
-
 
 
-
 
 
-
 
 
23
 
 
-
 
 
23
 
COMPREHENSIVE INCOME (LOSS)
 
 
7,591
 
 
(557)
 
 
42,579
 
 
8,492
 
 
(11,617)
 
 
46,488
 
LESS: COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
 
 
-
 
 
-
 
 
-
 
 
-
 
 
3,797
 
 
3,797
 
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
$
7,591
 
 $
(557)
 
$
42,579
 
$
8,492
 
$
(15,414)
 
$
42,691
 
 
 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
Six Months Ended June 30, 2013
 
 
 
Wholly-Owned
 
Non Wholly-Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Guarantor
 
Radio
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Subsidiaries
 
One, Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
CONSOLIDATED NET INCOME (LOSS)
 
$
15,685
 
$
(2)
 
$
(32,198)
 
$
23,082
 
$
(27,534)
 
$
(20,967)
 
NET CHANGE IN UNREALIZED LOSS ON INVESTMENT ACTIVITIES, NET OF TAX
 
 
-
 
 
-
 
 
-
 
 
(102)
 
 
-
 
 
(102)
 
COMPREHENSIVE INCOME (LOSS)
 
 
15,685
 
 
(2)
 
 
(32,198)
 
 
22,980
 
 
(27,534)
 
 
(21,069)
 
LESS: COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
 
 
-
 
 
-
 
 
-
 
 
-
 
 
11,353
 
 
11,353
 
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
$
15,685
 
 $
(2)
 
$
(32,198)
 
$
22,980
 
$
(38,887)
 
$
(32,422)
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
Six Months Ended June 30, 2012
 
 
 
Wholly-Owned
 
Non Wholly-Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Guarantor
 
Radio
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Subsidiaries
 
One, Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
CONSOLIDATED NET INCOME (LOSS)
 
$
11,093
 
$
(1,175)
 
$
(36,593)
 
$
17,204
 
$
(19,249)
 
$
(28,720)
 
NET CHANGE IN UNREALIZED GAIN ON INVESTMENT ACTIVITIES, NET OF TAX
 
 
-
 
 
-
 
 
-
 
 
120
 
 
-
 
 
120
 
COMPREHENSIVE INCOME (LOSS)
 
 
11,093
 
 
(1,175)
 
 
(36,593)
 
 
17,324
 
 
(19,249)
 
 
(28,600)
 
LESS: COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
 
 
-
 
 
-
 
 
-
 
 
-
 
 
7,854
 
 
7,854
 
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
$
11,093
 
 $
(1,175)
 
$
(36,593)
 
$
17,324
 
$
(27,103)
 
$
(36,454)
 
Schedule of Condensed Balance Sheet [Table Text Block]
CONSOLIDATING BALANCE SHEETS
As of June 30, 2013
 
 
 
Wholly-Owned
 
Non-Wholly Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Guarantor
 
Radio One,
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Subsidiaries
 
Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
ASSETS
 
CURRENT ASSETS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
769
 
$
3,414
 
$
16,589
 
$
19,451
 
$
-
 
$
40,223
 
Short-term investments
 
 
-
 
 
-
 
 
-
 
 
3,193
 
 
-
 
 
3,193
 
Trade accounts receivable, net of allowance for doubtful accounts
 
 
30,953
 
 
13,470
 
 
16,628
 
 
34,122
 
 
-
 
 
95,173
 
Prepaid expenses and other current assets
 
 
1,574
 
 
1,082
 
 
2,218
 
 
644
 
 
-
 
 
5,518
 
Current portion of content assets
 
 
-
 
 
-
 
 
-
 
 
28,823
 
 
-
 
 
28,823
 
Current assets from discontinued operations
 
 
2
 
 
-
 
 
125
 
 
-
 
 
-
 
 
127
 
Total current assets
 
 
33,298
 
 
17,966
 
 
35,560
 
 
86,233
 
 
-
 
 
173,057
 
PROPERTY AND EQUIPMENT, net
 
 
15,722
 
 
418
 
 
18,156
 
 
1,654
 
 
21
 
 
35,971
 
INTANGIBLE ASSETS, net
 
 
459,075
 
 
15,785
 
 
310,314
 
 
17,523
 
 
367,851
 
 
1,170,548
 
CONTENT ASSETS, net
 
 
-
 
 
-
 
 
-
 
 
45,512
 
 
-
 
 
45,512
 
INVESTMENT IN SUBSIDIARIES
 
 
149,595
 
 
-
 
 
663,636
 
 
-
 
 
(813,231)
 
 
-
 
OTHER ASSETS
 
 
115
 
 
3
 
 
1,815
 
 
1,058
 
 
(661)
 
 
2,330
 
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS
 
 
1,391
 
 
-
 
 
-
 
 
-
 
 
-
 
 
1,391
 
Total assets
 
$
659,196
 
$
34,172
 
$
1,029,481
 
$
151,980
 
$
(446,020)
 
$
1,428,809
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
2,211
 
$
968
 
$
775
 
$
4,376
 
$
-
 
$
8,330
 
Accrued interest
 
 
-
 
 
-
 
 
5,460
 
 
529
 
 
-
 
 
5,989
 
Accrued compensation and related benefits
 
 
1,658
 
 
1,074
 
 
4,335
 
 
2,390
 
 
-
 
 
9,457
 
Current portion of content payables
 
 
-
 
 
-
 
 
-
 
 
14,294
 
 
-
 
 
14,294
 
Other current liabilities
 
 
3,897
 
 
8,008
 
 
(1,516)
 
 
4,400
 
 
-
 
 
14,789
 
Current portion of long-term debt
 
 
-
 
 
-
 
 
3,840
 
 
-
 
 
-
 
 
3,840
 
Current liabilities from discontinued operations
 
 
163
 
 
-
 
 
26
 
 
-
 
 
-
 
 
189
 
Total current liabilities
 
 
7,929
 
 
10,050
 
 
12,920
 
 
25,989
 
 
-
 
 
56,888
 
LONG-TERM DEBT, net of current portion and original issue discount
 
 
-
 
 
-
 
 
693,948
 
 
119,000
 
 
-
 
 
812,948
 
CONTENT PAYABLES, net of current portion
 
 
-
 
 
-
 
 
-
 
 
10,402
 
 
-
 
 
10,402
 
OTHER LONG-TERM LIABILITIES
 
 
797
 
 
79
 
 
15,737
 
 
2,716
 
 
(364)
 
 
18,965
 
DEFERRED TAX LIABILITIES
 
 
-
 
 
804
 
 
198,446
 
 
-
 
 
-
 
 
199,250
 
NON-CURRENT LIABILITIES FROM DISCONTINUED OPERATIONS
 
 
13
 
 
-
 
 
-
 
 
-
 
 
-
 
 
13
 
Total liabilities
 
 
8,739
 
 
10,933
 
 
921,051
 
 
158,107
 
 
(364)
 
 
1,098,466
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
REDEEMABLE NONCONTROLLING INTERESTS
 
 
-
 
 
11,865
 
 
-
 
 
-
 
 
-
 
 
11,865
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
STOCKHOLDERS’ EQUITY:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred stock
 
 
-
 
 
-
 
 
-
 
 
18
 
 
(18)
 
 
-
 
Common stock
 
 
-
 
 
10
 
 
48
 
 
18
 
 
(28)
 
 
48
 
Accumulated other comprehensive income
 
 
-
 
 
-
 
 
(96)
 
 
(108)
 
 
-
 
 
(204)
 
Additional paid-in capital
 
 
236,732
 
 
42,123
 
 
1,003,819
 
 
(2,500)
 
 
(276,355)
 
 
1,003,819
 
Retained earnings (accumulated deficit)
 
 
413,725
 
 
(30,759)
 
 
(895,341)
 
 
(3,555)
 
 
(379,411)
 
 
(895,341)
 
Total stockholders’ equity
 
 
650,457
 
 
11,374
 
 
108,430
 
 
(6,127)
 
 
(655,812)
 
 
108,322
 
Noncontrolling interest
 
 
-
 
 
-
 
 
-
 
 
-
 
 
210,156
 
 
210,156
 
Total Equity
 
 
650,457
 
 
11,374
 
 
108,430
 
 
(6,127)
 
 
(445,656)
 
 
318,478
 
Total liabilities, redeemable noncontrolling interests and equity
 
$
659,196
 
$
34,172
 
$
1,029,481
 
$
151,980
 
$
(446,020)
 
$
1,428,809
 
 
CONSOLIDATING BALANCE SHEETS
As of December 31, 2012
 
 
 
Wholly-Owned
 
Non-Wholly Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Guarantor
 
Radio One,
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Subsidiaries
 
Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
(In thousands)
 
ASSETS
 
CURRENT ASSETS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
1,342
 
$
2,414
 
$
22,512
 
$
30,987
 
$
-
 
$
57,255
 
Short-term investments
 
 
-
 
 
-
 
 
-
 
 
1,597
 
 
-
 
 
1,597
 
Trade accounts receivable, net of allowance for doubtful accounts
 
 
27,468
 
 
6,788
 
 
18,494
 
 
29,162
 
 
-
 
 
81,912
 
Prepaid expenses and other current assets
 
 
834
 
 
3,593
 
 
1,707
 
 
976
 
 
-
 
 
7,110
 
Current portion of content assets
 
 
-
 
 
-
 
 
-
 
 
27,723
 
 
-
 
 
27,723
 
Current assets from discontinued operations
 
 
3
 
 
-
 
 
124
 
 
-
 
 
-
 
 
127
 
Total current assets
 
 
29,647
 
 
12,795
 
 
42,837
 
 
90,445
 
 
-
 
 
175,724
 
PROPERTY AND EQUIPMENT, net
 
 
14,867
 
 
469
 
 
18,035
 
 
1,807
 
 
104
 
 
35,282
 
INTANGIBLE ASSETS, net
 
 
462,399
 
 
16,225
 
 
320,682
 
 
22,501
 
 
380,755
 
 
1,202,562
 
CONTENT ASSETS, net
 
 
-
 
 
-
 
 
-
 
 
38,981
 
 
-
 
 
38,981
 
INVESTMENT IN SUBSIDIARIES
 
 
163,499
 
 
-
 
 
678,171
 
 
-
 
 
(841,670)
 
 
-
 
OTHER ASSETS
 
 
231
 
 
3
 
 
2,095
 
 
1,541
 
 
(790)
 
 
3,080
 
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS
 
 
4,566
 
 
-
 
 
-
 
 
-
 
 
-
 
 
4,566
 
Total assets
 
$
675,209
 
$
29,492
 
$
1,061,820
 
$
155,275
 
$
(461,601)
 
$
1,460,195
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
1,825
 
$
314
 
$
1,222
 
$
2,049
 
$
-
 
$
5,410
 
Accrued interest
 
 
-
 
 
-
 
 
5,320
 
 
529
 
 
-
 
 
5,849
 
Accrued compensation and related benefits
 
 
1,760
 
 
925
 
 
6,708
 
 
1,772
 
 
-
 
 
11,165
 
Current portion of content payables
 
 
-
 
 
-
 
 
-
 
 
17,694
 
 
-
 
 
17,694
 
Other current liabilities
 
 
4,023
 
 
4,216
 
 
2,625
 
 
5,299
 
 
-
 
 
16,163
 
Current portion of long-term debt
 
 
-
 
 
-
 
 
4,587
 
 
-
 
 
-
 
 
4,587
 
Current liabilities from discontinued operations
 
 
94
 
 
-
 
 
13
 
 
-
 
 
-
 
 
107
 
Total current liabilities
 
 
7,702
 
 
5,455
 
 
20,475
 
 
27,343
 
 
-
 
 
60,975
 
LONG-TERM DEBT, net of current portion and original issue discount
 
 
-
 
 
-
 
 
695,131
 
 
119,000
 
 
-
 
 
814,131
 
CONTENT PAYABLES, net of current portion
 
 
-
 
 
-
 
 
-
 
 
11,163
 
 
-
 
 
11,163
 
OTHER LONG-TERM LIABILITIES
 
 
884
 
 
122
 
 
14,833
 
 
2,828
 
 
(364)
 
 
18,303
 
DEFERRED TAX LIABILITIES
 
 
-
 
 
674
 
 
187,575
 
 
-
 
 
-
 
 
188,249
 
NON-CURRENT LIABILITIES FROM DISCONTINUED OPERATIONS
 
 
23
 
 
-
 
 
-
 
 
-
 
 
-
 
 
23
 
Total liabilities
 
 
8,609
 
 
6,251
 
 
918,014
 
 
160,334
 
 
(364)
 
 
1,092,844
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
REDEEMABLE NONCONTROLLING INTERESTS
 
 
-
 
 
12,853
 
 
-
 
 
-
 
 
-
 
 
12,853
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
STOCKHOLDERS’ EQUITY:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred stock
 
 
-
 
 
-
 
 
-
 
 
18
 
 
(18)
 
 
-
 
Common stock
 
 
-
 
 
10
 
 
50
 
 
18
 
 
(28)
 
 
50
 
Accumulated other comprehensive income
 
 
-
 
 
-
 
 
(96)
 
 
(6)
 
 
-
 
 
(102)
 
Additional paid-in capital
 
 
268,560
 
 
41,135
 
 
1,006,873
 
 
21,548
 
 
(331,243)
 
 
1,006,873
 
Retained earnings (accumulated deficit)
 
 
398,040
 
 
(30,757)
 
 
(863,021)
 
 
(26,637)
 
 
(340,646)
 
 
(863,021)
 
Total stockholders’ equity
 
 
666,600
 
 
10,388
 
 
143,806
 
 
(5,059)
 
 
(671,935)
 
 
143,800
 
Noncontrolling interest
 
 
-
 
 
-
 
 
-
 
 
-
 
 
210,698
 
 
210,698
 
Total Equity
 
 
666,600
 
 
10,388
 
 
143,806
 
 
(5,059)
 
 
(461,237)
 
 
354,498
 
Total liabilities, redeemable noncontrolling interests and equity
 
$
675,209
 
$
29,492
 
$
1,061,820
 
$
155,275
 
$
(461,601)
 
$
1,460,195
 
Schedule of Condensed Cash Flow Statement [Table Text Block]
CONSOLIDATING STATEMENT OF CASH FLOWS
Six Months Ended June 30, 2013
 
 
 
Wholly-Owned
 
Non Wholly-Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Guarantor
 
Radio
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Subsidiaries
 
One, Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
Unaudited
 
 
 
(In thousands)
 
NET CASH FLOWS (USED IN) PROVIDED BY OPERATING ACTIVITIES
 
$
(4,573)
 
$
1,084
 
$
6,608
 
$
14,080
 
$
(12,276)
 
$
4,923
 
CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchase of property and equipment
 
 
-
 
 
(84)
 
 
(5,583)
 
 
(191)
 
 
-
 
 
(5,858)
 
Proceeds from sales of investment securities
 
 
-
 
 
-
 
 
-
 
 
753
 
 
-
 
 
753
 
Purchases of investment securities
 
 
-
 
 
-
 
 
-
 
 
(2,130)
 
 
-
 
 
(2,130)
 
Proceeds from sale of discontinued operations
 
 
4,000
 
 
-
 
 
-
 
 
-
 
 
-
 
 
4,000
 
Net cash flows provided by (used in) investing activities
 
 
4,000
 
 
(84)
 
 
(5,583)
 
 
(1,568)
 
 
-
 
 
(3,235)
 
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Repayment of credit facility
 
 
-
 
 
-
 
 
(1,921)
 
 
-
 
 
-
 
 
(1,921)
 
Repurchase of common stock
 
 
-
 
 
-
 
 
(4,257)
 
 
-
 
 
-
 
 
(4,257)
 
Repayment of senior subordinated notes
 
 
-
 
 
-
 
 
(747)
 
 
-
 
 
-
 
 
(747)
 
Debt refinancing and modification costs
 
 
-
 
 
-
 
 
(23)
 
 
-
 
 
-
 
 
(23)
 
Payment of dividends to noncontrolling interest members of TV One
 
 
-
 
 
-
 
 
-
 
 
(24,048)
 
 
12,276
 
 
(11,772)
 
Net cash flows (used in) provided by financing activities
 
 
-
 
 
-
 
 
(6,948)
 
 
(24,048)
 
 
12,276
 
 
(18,720)
 
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
 
 
(573)
 
 
1,000
 
 
(5,923)
 
 
(11,536)
 
 
-
 
 
(17,032)
 
CASH AND CASH EQUIVALENTS, beginning of period
 
 
1,342
 
 
2,414
 
 
22,512
 
 
30,987
 
 
-
 
 
57,255
 
CASH AND CASH EQUIVALENTS, end of period
 
$
769
 
$
3,414
 
$
16,589
 
$
19,451
 
$
-
 
$
40,223
 
 
CONSOLIDATING STATEMENT OF CASH FLOWS
Six Months Ended June 30, 2012
  
 
 
Wholly-Owned
 
Non Wholly-Owned
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantor
 
Guarantor
 
Radio
 
Non-Guarantor
 
Consolidation
 
 
 
 
 
 
Subsidiaries
 
Subsidiaries
 
One, Inc.
 
Subsidiaries
 
Adjustments
 
Consolidated
 
 
 
Unaudited
 
 
 
(In thousands)
 
NET CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES
 
$
800
 
$
2,479
 
$
11,459
 
$
9,652
 
$
(6,208)
 
$
18,182
 
CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchase of property and equipment
 
 
-
 
 
(89)
 
 
(5,716)
 
 
(907)
 
 
-
 
 
(6,712)
 
Proceeds from sales of investment securities
 
 
-
 
 
-
 
 
-
 
 
5,567
 
 
-
 
 
5,567
 
Purchases of investment securities
 
 
-
 
 
-
 
 
-
 
 
(530)
 
 
-
 
 
(530)
 
Net cash flows (used in) provided by investing activities
 
 
-
 
 
(89)
 
 
(5,716)
 
 
4,130
 
 
-
 
 
(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
 
 
-
 
 
-
 
 
-
 
 
(11,988)
 
 
6,208
 
 
(5,780)
 
Net cash flows used in financing activities
 
 
-
 
 
-
 
 
(3,906)
 
 
(11,988)
 
 
6,208
 
 
(9,686)
 
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
 
 
800
 
 
2,390
 
 
1,837
 
 
1,794
 
 
-
 
 
6,821
 
CASH AND CASH EQUIVALENTS, beginning of period
 
 
33
 
 
1,683
 
 
19,361
 
 
14,862
 
 
 
 
 
35,939
 
CASH AND CASH EQUIVALENTS, end of period
 
$
833
 
$
4,073
 
$
21,198
 
$
16,656
 
$
-
 
$
42,760