-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Quia0sxgzaY6u1DoCnV8RYObrpzbEN14gTqk5OopTYy+bAKoqvFek8KPNamO7XJS 8UcYVf0ZH8oh75/7/o2ikw== 0001047469-98-025840.txt : 19980630 0001047469-98-025840.hdr.sgml : 19980630 ACCESSION NUMBER: 0001047469-98-025840 CONFORMED SUBMISSION TYPE: 424B4 PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 19980629 SROS: NONE FILER: COMPANY DATA: COMPANY CONFORMED NAME: CUMULUS MEDIA INC CENTRAL INDEX KEY: 0001058623 STANDARD INDUSTRIAL CLASSIFICATION: RADIO BROADCASTING STATIONS [4832] IRS NUMBER: 364159663 STATE OF INCORPORATION: IL FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-48849 FILM NUMBER: 98657148 BUSINESS ADDRESS: STREET 1: 0 STREET 2: 330 EAST KILBOURN AVE CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 4142834500 MAIL ADDRESS: STREET 1: 330 EAST KILBOURN AVE STREET 2: 330 EAST KILBOURN AVE CITY: MILWAUKEE STATE: WI ZIP: 53202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CUMULUS BROADCASTING INC CENTRAL INDEX KEY: 0001064451 STANDARD INDUSTRIAL CLASSIFICATION: [] IRS NUMBER: 364166936 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-48849-01 FILM NUMBER: 98657149 BUSINESS ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 4146152800 MAIL ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MINORITY RADIO ASSOCIATES INC CENTRAL INDEX KEY: 0001064452 STANDARD INDUSTRIAL CLASSIFICATION: [] IRS NUMBER: 581741314 STATE OF INCORPORATION: GA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-48849-07 FILM NUMBER: 98657150 BUSINESS ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 4146152800 MAIL ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FORJAY BROADCASTING CORP CENTRAL INDEX KEY: 0001064453 STANDARD INDUSTRIAL CLASSIFICATION: [] IRS NUMBER: 561003735 STATE OF INCORPORATION: SC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-48849-05 FILM NUMBER: 98657151 BUSINESS ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 4146152800 MAIL ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CUMULUS LICENSING CORP CENTRAL INDEX KEY: 0001064454 STANDARD INDUSTRIAL CLASSIFICATION: [] IRS NUMBER: 564166966 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-48849-02 FILM NUMBER: 98657152 BUSINESS ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 4146152800 MAIL ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FORJAY LICENSING CORP CENTRAL INDEX KEY: 0001064455 STANDARD INDUSTRIAL CLASSIFICATION: [] IRS NUMBER: 364231735 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-48849-06 FILM NUMBER: 98657153 BUSINESS ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 4146152800 MAIL ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MRA LICENSING CORP CENTRAL INDEX KEY: 0001064456 STANDARD INDUSTRIAL CLASSIFICATION: [] IRS NUMBER: 364231737 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-48849-08 FILM NUMBER: 98657154 BUSINESS ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 4146152800 MAIL ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: GEM RADIO FIVE LTD CENTRAL INDEX KEY: 0001064457 STANDARD INDUSTRIAL CLASSIFICATION: [] FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-48849-04 FILM NUMBER: 98657155 BUSINESS ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 4146152800 MAIL ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CARRIBEAN COMMUNICATIONS CO LTD CENTRAL INDEX KEY: 0001064459 STANDARD INDUSTRIAL CLASSIFICATION: [] FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-48849-03 FILM NUMBER: 98657156 BUSINESS ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 4146152800 MAIL ADDRESS: STREET 1: 111 EAST KILBEUM AVENUE STREET 2: SUITE 2700 CITY: MILWAUKEE STATE: WI ZIP: 53202 424B4 1 424(B)(4) Filed Pursuant to Rule 424(b)(4) Registration No. 333-48849 PROSPECTUS 7,598,572 SHARES [LOGO] CUMULUS MEDIA INC. CLASS A COMMON STOCK -------------- Of the shares of Class A Common Stock, par value $.01 per share (the "Class A Common Stock"), offered hereby, 6,428,572 shares are being sold by Cumulus Media Inc. (the "Company") and 1,170,000 shares are being sold by State of Wisconsin Investment Board (the "Selling Stockholder"). Of the 7,598,572 shares of Class A Common Stock being offered, 6,078,858 shares are being offered in the United States and Canada (the "U.S. Offering") by the U.S. Underwriters and 1,519,714 shares are being offered in a concurrent offering outside the United States and Canada (the "International Offering") by the International Managers (together with the U.S. Underwriters, the "Underwriters"). The U.S. Offering and the International Offering are collectively referred to as the "Stock Offerings." The offering price and underwriting discounts and commissions for each of the Stock Offerings will be identical. Upon consummation of the Reorganization (as defined in "Prospectus Summary--Reorganization and Corporate Structure"), the Company's authorized capital stock will include Class A Common Stock, Class B Common Stock, par value $.01 per share (the "Class B Common Stock"), and Class C Common Stock, par value $.01 per share (the "Class C Common Stock" and, together with the Class A Common Stock and the Class B Common Stock, the "Common Stock"). Except with respect to voting and conversion, the rights of holders of Class A Common Stock, Class B Common Stock and Class C Common Stock are identical. Except upon the occurrence of certain events, holders of Class B Common Stock are not entitled to vote, whereas each share of Class A Common Stock entitles its holder to one vote and subject to certain exceptions, each share of Class C Common Stock entitles its holder to ten votes. Under certain conditions and subject to prior governmental approval, shares of Class B Common Stock are convertible into shares of Class A Common Stock and/or shares of Class C Common Stock on a one-for-one basis at the option of the holder, and shares of Class C Common Stock are convertible into shares of Class A Common Stock on a one-for-one basis at the option of the holder. Following the Stock Offerings, existing stockholders of the Company, including the officers and directors of the Company, will continue to own approximately 60% of the Common Stock (representing approximately 76% of the voting power) and will have the ability to control the Company. See "Description of Capital Stock." Concurrently with the Stock Offerings, the Company is offering (the "Preferred Stock Offering") $125.0 million of 13 3/4% Series A Cumulative Exchangeable Redeemable Preferred Stock Due 2009 (the "Series A Preferred Stock"), approximately $34.5 million of which are being offered directly by the Company, and not through the Underwriters, to The Northwestern Mutual Life Insurance Company, the sole owner of the NML Preferred Stock (as defined in "Prospectus Summary--Reorganization and Capital Structure"), which had an accreted value as of June 25, 1998 of $34,459,220, at a purchase price equal to the price to public and $160.0 million of 10 3/8% Senior Subordinated Notes Due 2008 (the "Notes") (the "Debt Offering" and, together with the Stock Offerings and the Preferred Stock Offering, the "Offerings"). Consummation of each Offering is contingent upon consummation of each of the other Offerings. A portion of the proceeds of the Offerings will be used to repay the Credit Facility (as defined in "Management's Discussion and Analysis of Financial Condition and Results of Operations--Liquidity and Capital Resources-- Sources of Liquidity") for which affiliates of Lehman Brothers Inc. act as arranger and lender. Prior to the Stock Offerings, there has been no public market for the Class A Common Stock of the Company. See "Underwriting" for a discussion of the factors considered in determining the initial public offering price. The Class A Common Stock of the Company has been approved for inclusion in the Nasdaq National Market System under the symbol "CMLS." There can be no assurance that an active public market for the Class A Common Stock will develop or be maintained after the consummation of the Stock Offerings. ------------------------ SEE "RISK FACTORS" BEGINNING ON PAGE 17 FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BY PROSPECTIVE INVESTORS IN THE CLASS A COMMON STOCK. ------------------- THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
PRICE TO UNDERWRITING DISCOUNTS PROCEEDS TO PROCEEDS TO PUBLIC AND COMMISSIONS(1) COMPANY(2) SELLING STOCKHOLDER Per Share........ $14.00 $.98 $13.02 $13.02 Total(3)......... $ 106,380,008 $ 7,446,600 $ 83,700,008 $ 15,233,400
(1) The Company has agreed to indemnify the U.S. Underwriters and the International Managers against certain liabilities, including liabilities under the Securities Act of 1933, as amended. See "Underwriting." (2) Before deducting expenses of the Stock Offerings payable by the Company estimated to be $1,315,000. (3) The Company has granted the U.S. Underwriters a 30-day option to purchase up to an additional 771,429 shares of Class A Common Stock on the same terms and conditions as set forth above solely to cover over-allotments, if any. The International Managers have been granted a similar option to purchase up to 192,857 additional shares solely to cover over-allotments, if any. If both options are exercised in full, the total Price to Public, Underwriting Discounts and Commissions and Proceeds to Company will be $119,880,012, $8,391,601 and $96,255,011, respectively. See "Underwriting." ------------------------ The shares of Class A Common Stock offered by this Prospectus are offered by the U.S. Underwriters subject to prior sale, to withdrawal, cancellation, or modification of the offer without notice, to delivery to and acceptance by the U.S. Underwriters and to certain further conditions. It is expected that delivery of the shares will be made at the offices of Lehman Brothers Inc., New York, New York, on or about July 1, 1998. ------------------------ LEHMAN BROTHERS BEAR, STEARNS & CO. INC. BT ALEXu BROWN JUNE 26, 1998 [ARTWORK] 2 page gate fold Cover page of gate fold--collage of logos of radio stations owned by the Company. Inside of gatefold--U.S. map and to the bottom right a Caribbean map showing the locations of the Company's radio stations. 2 CERTAIN DEFINITIONS AND MARKET AND INDUSTRY DATA The terms "Broadcast Cash Flow" and "EBITDA" (before non-cash stock compensation expense) are referred to in various places in this Prospectus. Broadcast Cash Flow consists of operating income (loss) before depreciation and amortization, non-cash stock compensation expense and corporate general and administrative expenses. EBITDA (before non-cash stock compensation expense) consists of operating income (loss) before depreciation and amortization and non-cash stock compensation expense. EBITDA (before non-cash stock compensation expense), as defined by the Company, may not be comparable to similarly titled measures used by other companies. Although Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) are not measures of performance calculated in accordance with generally accepted accounting principles ("GAAP"), management believes that they are useful to an investor in evaluating the Company because they are measures widely used in the broadcast industry to evaluate a radio company's operating performance. However, Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) should not be considered in isolation or as substitutes for net income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with GAAP, or as a measure of liquidity or profitability. The term "local marketing agreement" ("LMA") is referred to in various places in this Prospectus. A typical LMA is an agreement under which the Federal Communications Commission ("FCC") licensee of a radio station makes available, for a fee, air time on its station to a party which provides programming to be broadcast during such airtime and collects revenues from advertising it sells for broadcast during such programming. A station's or station group's "power ratio" is defined as such station's or station group's revenue market share divided by audience market share. "MSA" is defined as Metro Survey Area, as listed in the Arbitron Radio Metro and Television Market Population Estimates 1996-1997. Unless otherwise indicated herein, (i) market ranking by radio advertising revenue, radio market advertising revenue and radio market advertising data have been obtained from BIA'S MASTERACCESS ("BIA") compiled by BIA Research, Inc., (ii) total industry listener and revenue levels have been obtained from the Radio Advertising Bureau ("RAB"), (iii) all audience share data and audience rankings, including ranking by population, except where otherwise stated to the contrary, have been derived from surveys of people ages 12 and over ("Adults 12+"), listening Monday through Sunday, 6 a.m. to 12 midnight, and are based on the Fall 1997 Arbitron Market Report pertaining to each market, as reported by BIA, and (iv) revenue share data in each market presented have been obtained from BIA as adjusted for market information available to and known by the Company. ------------------------ CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE CLASS A COMMON STOCK. SUCH TRANSACTIONS MAY INCLUDE THE PURCHASE OF SHARES OF CLASS A COMMON STOCK FOLLOWING THE PRICING OF THE STOCK OFFERINGS TO COVER A SYNDICATE SHORT POSITION IN THE CLASS A COMMON STOCK OR FOR THE PURPOSE OF MAINTAINING THE PRICE OF THE CLASS A COMMON STOCK, AND THE IMPOSITION OF PENALTY BIDS. FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING." ------------------------ 3 THIS PROSPECTUS CONTAINS STATEMENTS WHICH CONSTITUTE "FORWARD-LOOKING STATEMENTS" WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995. SUCH STATEMENTS APPEAR IN A NUMBER OF PLACES IN THIS PROSPECTUS AND INCLUDE STATEMENTS (INCLUDING, WITHOUT LIMITATION, THE STATEMENTS CONTAINED UNDER THE CAPTION "UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS") REGARDING THE INTENT, BELIEF OR CURRENT EXPECTATIONS OF THE COMPANY, ITS DIRECTORS OR ITS OFFICERS PRIMARILY WITH RESPECT TO THE FUTURE OPERATING PERFORMANCE OF THE COMPANY. PROSPECTIVE PURCHASERS OF CLASS A COMMON STOCK ARE CAUTIONED THAT ANY SUCH FORWARD-LOOKING STATEMENTS ARE NOT GUARANTEES OF FUTURE PERFORMANCE AND MAY INVOLVE RISKS AND UNCERTAINTIES, AND THAT ACTUAL RESULTS MAY DIFFER FROM THOSE IN THE FORWARD-LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS (INCLUDING, WITHOUT LIMITATION, RISKS AND UNCERTAINTIES RELATING TO LEVERAGE, THE NEED FOR ADDITIONAL FUNDS, CONSUMMATION OF THE PENDING ACQUISITIONS (AS DEFINED IN "PROSPECTUS SUMMARY--PENDING ACQUISITIONS"), INTEGRATION OF THE PENDING ACQUISITIONS, THE ABILITY OF THE COMPANY TO ELIMINATE CERTAIN COSTS, THE MANAGEMENT OF RAPID GROWTH, THE POPULARITY OF RADIO AS A BROADCASTING AND ADVERTISING MEDIUM AND CHANGING CONSUMER TASTES), MANY OF WHICH ARE BEYOND THE CONTROL OF THE COMPANY. THE INFORMATION UNDER THE CAPTIONS "RISK FACTORS" AND "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" IDENTIFIES IMPORTANT FACTORS THAT COULD CAUSE SUCH DIFFERENCES. THE OCCURRENCE OF ANY SUCH FACTORS NOT CURRENTLY EXPECTED BY THE COMPANY WOULD SIGNIFICANTLY ALTER THE RESULTS SET FORTH IN THESE STATEMENTS. THE SAFE HARBOR PROVISIONS FOR FORWARD-LOOKING STATEMENTS PROVIDED BY THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995, THE SECURITIES ACT OF 1933, AS AMENDED, AND THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED, DO NOT APPLY TO INITIAL PUBLIC OFFERINGS AND THE COMPANY CANNOT AVAIL ITSELF OF THE PROTECTIONS PROVIDED THEREBY WITH RESPECT TO THE OFFERINGS. 4 PROSPECTUS SUMMARY THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY THE MORE DETAILED INFORMATION AND FINANCIAL STATEMENTS, INCLUDING THE NOTES THERETO, APPEARING ELSEWHERE IN THIS PROSPECTUS. UNLESS OTHERWISE INDICATED OR THE CONTEXT OTHERWISE REQUIRES, (I) THE INFORMATION CONTAINED IN THIS PROSPECTUS ASSUMES THAT THE UNDERWRITERS' OVER-ALLOTMENT OPTIONS ARE NOT EXERCISED AND THE REORGANIZATION (AS DEFINED IN "--REORGANIZATION AND CORPORATE STRUCTURE") HAS BEEN CONSUMMATED; (II) REFERENCES TO THE "COMPANY" INCLUDE THE COMPANY AND ITS SUBSIDIARIES; AND (III) ALL PRO FORMA INFORMATION CONTAINED IN THIS PROSPECTUS GIVES EFFECT TO THE REORGANIZATION, BORROWINGS UNDER THE CREDIT FACILITY AND THE APPLICATION OF PROCEEDS THEREFROM, ACQUISITIONS COMPLETED AS OF THE DATE HEREOF (THE "COMPLETED ACQUISITIONS"), THE PENDING ACQUISITIONS, AND THE OFFERINGS AND THE APPLICATIONS OF PROCEEDS THEREFROM (COLLECTIVELY, THE "TRANSACTIONS"). THE COMPANY Cumulus Media Inc. ("Cumulus" or the "Company") is a radio broadcasting company focused on the acquisition, operation and development of radio stations in mid-size and smaller radio markets in the U.S. The Company currently owns and operates 67 stations in 15 markets and provides sales and marketing services under LMA agreements (pending FCC approval of acquisition) to 44 stations in 16 markets. Upon consummation of the Pending Acquisitions, the Company will be one of the five largest radio broadcasting companies based on number of stations, and among the fifteen largest based on net revenues, in the U.S. and will own and operate 176 radio stations (124 FM and 52 AM) clustered in 34 U.S. markets. The Company has assembled market-leading clusters with stations comprising the first or second ranked radio group, in terms of revenue share and/or audience share, in all of its U.S. markets. On a pro forma basis, after giving effect to the Transactions, the Company would have generated net revenues of approximately $111.8 million and $27.0 million and Broadcast Cash Flow (as defined under "Certain Definitions and Market and Industry Data") of approximately $23.9 million and $3.1 million for the year ended December 31, 1997 and for the three months ended March 31, 1998, respectively. Cumulus operates and develops clusters of stations in demographically attractive and fast growing mid-size and smaller markets. Relative to the 100 largest markets in the U.S., the Company believes that the mid-size and smaller markets (MSA 100-267) represent attractive operating environments and generally are characterized by: (i) a greater reliance on radio advertising as evidenced by the greater percentage of total media revenues captured by radio than the national average; (ii) rising advertising revenues as the larger national and regional retailers expand into these markets; (iii) small independent operators, many of whom lack the capital to produce high quality locally-originated programming and/or to employ more sophisticated research, marketing, management and sales techniques; and (iv) lower overall susceptibility to economic downturns. The Company believes that the attractive operating characteristics of mid-size and smaller markets coupled with the relaxation of FCC ownership limits create significant opportunities to form clusters within markets and regions that will enable the Company to achieve revenue growth and cost efficiencies. As a result, management believes that the Company can grow revenues at rates equal to or better than larger market growth rates and generate Broadcast Cash Flow margins that are comparable to the higher margins that previously were generally achievable only in the top 100 markets. The Company believes that mid-size and smaller radio markets provide an excellent opportunity to acquire attractive properties at favorable purchase prices due to the size and fragmented nature of ownership in these markets and to the historically greater attention given to the larger markets by radio station acquirors. According to BIA, there are approximately 1,600 FM and 1,000 AM stations in the 168 U.S. radio markets ranked MSA 100-267. These 2,600 stations are owned by approximately 1,100 different operators. In addition, there are nearly 4,700 stations in unranked markets owned by approximately 2,700 operators. The Company's principal strategy is to establish its position as a leader in its markets and regions and to expand into additional mid-size and smaller markets and regions where it believes a leadership position can be achieved by assembling clusters. Cumulus seeks to enhance the quality of radio for listeners and the 5 utility of the radio medium for advertisers in order to maximize the advertising revenues and Broadcast Cash Flow of its radio stations. To that end, Cumulus utilizes extensive research to properly position the formats of stations in a given market and also significantly increases the amount of locally-originated programming. Upon consummation of the Pending Acquisitions, the Company's portfolio of stations will be diversified in terms of format, target audience, geographic location and stage of development. Because of the size and diversity of its portfolio and its individual radio station groups or "clusters", the Company believes it is not reliant upon the performance of any single station or any specific format. MANAGEMENT TEAM Members of the Company's senior management team have an aggregate of over 75 years of experience in the media and radio broadcasting industry. To date, management has successfully negotiated 61 separate acquisition transactions on behalf of the Company. The Company's Executive Chairman and Treasurer, Richard W. Weening, has over 20 years of operating experience in media and information companies including significant experience in corporate finance and mergers and acquisitions. Lewis W. Dickey, Jr., Executive Vice Chairman, has over 15 years of experience in the radio and television broadcasting industry and is a successful owner-operator of radio stations in larger and mid-size markets. Mr. Dickey is also a nationally regarded business strategy and marketing consultant to the radio and television broadcasting industry. William M. Bungeroth, the Company's President, has over 20 years of experience in the radio broadcasting industry and has developed an expertise in enhancing revenue at stations under his management. Mr. Bungeroth manages the broadcasting business along with the General Managers of each market, the Director of Programming and the regional Directors of Sales. The Company's Vice President and Chief Financial Officer, Richard J. Bonick, Jr., has 20 years of experience in the radio broadcasting industry. Mr. Bonick manages the financial reporting and control systems as well as the operational aspects of the Company's broadcasting business. STATION PORTFOLIO The Company has four regions in the U.S. as its primary focus: the Midwest, Southeast, Southwest and Northeast. The following chart sets forth certain information as of June 26, 1998 with respect to the Company's stations in these regions, before and after giving effect to the Pending Acquisitions:
PENDING ACQUISITIONS (1) NUMBER OF STATIONS --------------------------------------------------- NUMBER OF NUMBER OF NUMBER OF TOTAL PRO CURRENTLY STATIONS STATIONS TO STATIONS TO BE FORMA OWNED CURRENTLY BE PLACED ACQUIRED STATIONS MARKET ----------- UNDER UNDER WITHOUT ------------- MARKET(2) RANK FM AM LMA(3) LMA LMA FM - ----------------------- --------- ----- ----- --------------- --------------- ----------------- ------------- MIDWEST REGION Ann Arbor, MI.......... 146 2 2 -- -- -- 2 Appleton-Oshkosh/ Green Bay, WI.............. 138/182 3 2 2 -- -- 5 Dubuque, IA............ 217 1 -- -- -- 4 4 Marion Carbondale, IL.. 209 -- -- 6 -- -- 4 Bismarck, ND........... 259 -- -- -- -- 4 3 Kalamazoo, MI.......... 172 -- -- -- -- 3 2 Faribault-Owatonna- Waseca, MN........... -- -- -- -- -- 8 4 Mankato, MN............ -- -- -- -- -- 3 2 Mason City, IA......... -- -- -- -- -- 7 5 Monroe, MI............. -- -- -- 1 -- -- 1 New Ulm-Springfield- Marshall, MN......... -- -- -- -- -- 3 2 Rochester, MN.......... -- -- -- -- -- 4 2 Toledo, OH............. 76 4 2 -- -- -- 4 SOUTHEAST REGION Albany, GA............. 205 -- -- 6 -- -- 4 Augusta, GA(6)......... 109 4 2 2 -- 1 6(2) Chattanooga, TN........ 102 -- -- 1 3 -- 3 Columbus, GA........... 166 3 2 -- -- -- 3 Florence, SC........... 198 2 2 5 1 -- 7 ADULTS 12+ REVENUE MARKET(2) AM SHARE (%) RANK(4) - ----------------------- ------------- ------------- ------------- MIDWEST REGION Ann Arbor, MI.......... 2 8.7 1 Appleton-Oshkosh/ Green Bay, WI.............. 2 20.2(5) 2 Dubuque, IA............ 1 34.8 1 Marion Carbondale, IL.. 2 32.4 2 Bismarck, ND........... 1 37.7 1 Kalamazoo, MI.......... 1 22.3 1 Faribault-Owatonna- Waseca, MN........... 4 -- 1 Mankato, MN............ 1 -- 1 Mason City, IA......... 2 -- 1 Monroe, MI............. 0 -- 1 New Ulm-Springfield- Marshall, MN......... 1 -- 1 Rochester, MN.......... 2 -- 2 Toledo, OH............. 2 31.2 2 SOUTHEAST REGION Albany, GA............. 2 23.2 2 Augusta, GA(6)......... 3 29.3 1 Chattanooga, TN........ 1 22.3 1 Columbus, GA........... 2 32.5 1 Florence, SC........... 3 42.2 1
6
PENDING ACQUISITIONS (1) NUMBER OF STATIONS --------------------------------------------------- NUMBER OF NUMBER OF NUMBER OF TOTAL PRO CURRENTLY STATIONS STATIONS TO STATIONS TO BE FORMA OWNED CURRENTLY BE PLACED ACQUIRED STATIONS MARKET ----------- UNDER UNDER WITHOUT ------------- MARKET(2) RANK FM AM LMA(3) LMA LMA FM - ----------------------- --------- ----- ----- --------------- --------------- ----------------- ------------- Montgomery, AL......... 143 -- -- 4 -- -- 2 Myrtle Beach, SC....... 175 3 1 2 -- -- 5 Salisbury-Ocean City, MD................... 153 4 2 2 -- -- 6 Savannah, GA........... 154 -- -- 5 -- 2 5 Tallahassee, FL........ 165 3 1 1 -- -- 4 Wilmington, NC......... 178 4 1 -- -- -- 4 SOUTHWEST REGION Abilene, TX............ 224 3 -- 1 -- -- 4 Amarillo, TX........... 188 4 2 -- -- -- 4 Beaumont-Port Arthur, TX................... 128 3 2 -- -- -- 3 Grand Junction, CO..... 247 -- -- -- -- 6 4 Lake Charles, LA....... 203 -- -- -- -- 4 3 Odessa-Midland, TX..... 174 -- -- 5 -- -- 4 Topeka, KS............. 180 -- -- -- -- 4 2 Wichita Falls, TX...... 236 3 -- 1 -- -- 4 NORTHEAST REGION Augusta-Waterville, ME................... 245 -- -- -- -- 6 5 Bangor, ME............. 263 -- -- -- -- 2 2 --- --- --- --- --- --- TOTAL 34 U.S. MARKETS.............. 46 21 44 4 61 124 ADULTS 12+ REVENUE MARKET(2) AM SHARE (%) RANK(4) - ----------------------- ------------- ------------- ------------- Montgomery, AL......... 2 34.4 1 Myrtle Beach, SC....... 1 20.3 1 Salisbury-Ocean City, MD................... 2 31.2 1 Savannah, GA........... 2 36.0 2 Tallahassee, FL........ 1 32.8 1 Wilmington, NC......... 1 17.3 2 SOUTHWEST REGION Abilene, TX............ 0 26.7 2 Amarillo, TX........... 2 30.6 2 Beaumont-Port Arthur, TX................... 2 29.4 2 Grand Junction, CO..... 2 42.7 1 Lake Charles, LA....... 1 49.7 1 Odessa-Midland, TX..... 1 39.7 1 Topeka, KS............. 2 24.1 2 Wichita Falls, TX...... 0 28.6 2 NORTHEAST REGION Augusta-Waterville, ME................... 1 25.6 1 Bangor, ME............. 0 30.4 1 -- TOTAL 34 U.S. MARKETS.............. 52
- ------------------------ (1) The Company expects to consummate most of the Pending Acquisitions during the third and fourth quarters of 1998, although there can be no assurance that the transactions will be consummated within that time frame. In three of the markets in which there are Pending Acquisitions (Dubuque, IA, Grand Junction, CO and Wichita Falls, TX), petitions or informal objections have been filed against the Company's FCC assignment applications. In addition, FCC staff inquiries and U.S. Department of Justice ("DOJ") reviews has raised questions concerning whether the Company will be permitted to acquire its full complement of proposed stations in three markets, based on local market concentration concerns. There can be no assurance that applications for other Pending Acquisitions will not be subjected to similar challenges, FCC staff inquiries or DOJ investigations. The FCC staff has also requested additional information regarding attributable media interests of one of the Company's non-attributable investors to determine compliance with the FCC's cross-interest policy in one market. All such petitions, objections and FCC staff inquiries must be resolved before FCC approval can be obtained and the acquisitions consummated. (2) The listed markets correspond to station clusters of the Company, but may vary from the "markets" defined for purposes of the FCC's multiple-ownership rules, which are defined by reference to the signal coverages of the stations involved. Thus, in some instances (E.G., Augusta, GA, Florence, SC, and Salisbury-Ocean City, MD), the number of stations following the Pending Acquisitions as listed in the above table exceeds the number of radio stations specified in the FCC's rules that one person or entity may own, operate or control within a single market, but is still consistent with these rules. (3) Includes radio stations to which the Company currently provides programming and on which the Company sells advertising pursuant to an LMA. (4) Market revenue rankings for Faribault-Owatonna-Waseca, MN, Mankato, MN, Mason City, IA, Rochester, MN and New Ulm-Springfield-Marshall, MN are based on Company estimates. (5) Indicates Adults 12+ share of Appleton-Oshkosh market. (6) The FCC staff recently dismissed the assignment application for one of the six FM stations in Augusta, GA based on the unacceptability of the Company's supplemental engineering analysis in demonstrating compliance with the FCC's multiple-ownership rules. The Company will not be permitted to acquire more than five FM and three AM stations in this market unless it succeeds in obtaining FCC approval to modify the facilities of one or more of its currently owned stations or successfully appeals the FCC staff dismissal of its assignment application for the sixth FM station. The Company also owns and operates five radio stations and one leased frequency in various locations throughout the English-speaking Eastern Caribbean, including among other places, Trinidad, St. Kitts and St. Lucia. ACQUISITION STRATEGY Cumulus has focused its acquisition strategy on acquiring radio broadcasting stations in demographically attractive and fast growing mid-size to smaller markets that it believes offer substantial growth opportunities for the Company. In executing this strategy, the Company adheres to certain key acquisition criteria. Primary among these criteria are targeting markets with: (i) growing economies that are not dependent upon any single industry or employer; (ii) a regional fit with the Company's overall portfolio concentration 7 in the Midwest, Southeast, Southwest and Northeast regions of the U.S.; (iii) close proximity to larger markets that may lead to increased economic expansion into the Company's markets; (iv) previously unconsolidated markets with fragmented individual ownership of stations; (v) the opportunity to assemble a cluster of stations diversified in format to provide a range of target demographic options for advertisers; and (vi) the opportunity to increase sales performance through greater coverage of potential advertisers with more sales people per station. In targeting specific stations, the Company seeks stations with a position of leadership in their market in terms of ratings and format, with the opportunity to significantly increase revenues and Broadcast Cash Flow (as defined under "Certain Definitions and Market and Industry Data"). Additionally, Cumulus seeks high quality technical and operating facilities, capable local management and an FCC license which enables coverage of the entire market. The Company believes that its acquisition strategy will have a number of benefits, including: (i) growth and diversification of revenue and Broadcast Cash Flow across a greater number of stations and markets; (ii) improved Broadcast Cash Flow margins through the consolidation of facilities and the elimination of redundant expenses; (iii) enhanced utilization of certain corporate overhead functions, including its senior management team; (iv) improved leverage in various key vendor negotiations; (v) greater ability to recruit top industry management talent; and (vi) increased overall scale, which should facilitate the Company's future capital raising activities. INTEGRATION OF ACQUIRED BUSINESSES The Company has developed, through its 61 Completed and Pending Acquisitions, an efficient process for the integration of newly acquired properties into the Cumulus portfolio and respective geographic cluster, as well as into the overall Cumulus culture and operating philosophy. The Company's station integration plan consists of six key elements: (i) employ sophisticated market research to refine station formats, enrich the listener experience and increase audience and revenue share relative to other stations in the market; (ii) expand the size and the effectiveness of the sales organization through active recruitment and in-depth training to enhance demand for the station's spot inventory to increase both revenue and margin; (iii) add the station to the Cumulus in-market local area network and install the Company's proprietary system for real-time monitoring by management of station sales and inventory performance; (iv) install Cumulus's centralized networked accounting system for financial reporting, budget control, payables management and cash management; (v) establish revenue and expense budgets consistent with the programming and sales strategy and make necessary cost adjustments; and (vi) implement necessary improvements in transmission facilities, audio processing and studio facilities. From time to time, in compliance with applicable law, the Company will enter into an LMA or consulting arrangement with a target property prior to FCC final approval and the consummation of the acquisition in order to gain a "head start" on the integration process. OPERATING STRATEGY The Company's operating strategy has the following principal components: ASSEMBLE AND MANAGE MARKET CLUSTERS WITH REGIONAL CONCENTRATIONS. The Company has assembled the first or second ranked cluster of stations based on revenue share and/or audience share in all of its U.S. markets in four regional concentrations, the Midwest, Southeast, Southwest and Northeast. The Company believes that by offering a diversity of radio formats within a given market, Cumulus provides customized and efficient marketing solutions to meet advertisers' needs. By assembling market clusters with a regional concentration, the Company believes that it will be able to increase revenues by offering regional coverage of key demographic groups that were previously unavailable to national and regional advertisers. The Company also believes that its cluster approach will allow it to operate its stations with more highly skilled local management teams equipped with greater resources and to eliminate redundant operating and overhead expenses. 8 MAXIMIZE EACH STATION'S POTENTIAL THROUGH POSITIONING AND BRANDING. The Company utilizes extensive market research to refine the programming of each of its stations and to position each as a separate brand within a particular cluster. The objective of this strategy is to optimize each station's potential in terms of audience ratings and revenue share while providing the widest possible range of choice to listeners and advertisers. Such stations can better capitalize on the operating leverage inherent in the radio industry because the costs of operating a radio station are generally fixed and, therefore, increased revenues generally result in disproportionately larger increases in Broadcast Cash Flow (as defined under "Certain Definitions and Market and Industry Data"). FOCUS ON PROGRAMMING. A principal Company operating strategy is to enhance each station's programming appeal, including both the quality and quantity of local programming as a means of enriching the listener experience. The Company believes that adopting this commitment to high quality, locally originated programming will provide its stations with a competitive advantage and increase each station's audience share. Moreover, the Company believes that the efficiencies and scale afforded by the operation of multiple stations in the same market and region working together with information technology make it possible to substantially improve programming and the quality of the listener experience without a comparable increase in cost. EXPAND DEDICATED SALES FORCE AND OPTIMIZE INVENTORY MANAGEMENT. Underpinning the Company's strategy for optimizing the potential of each station within a cluster is the practice of dedicating a sales force for each of its stations. The Company believes that many of the acquired stations have dramatically underperformed in sales, due primarily to undersized sales staffs responsible for selling air time on multiple stations, thus diluting their ability to cover all of the potential advertisers with strong advocates for each station. The Company believes its practice of utilizing a dedicated sales force for each station will attract a larger number of advertisers thereby increasing the demand for each station's commercial spot inventory. Accordingly, the Company has significantly expanded the number of salespeople for each of its stations. Salespeople are typically compensated exclusively on a commission basis. Also, in each of its market clusters, the Company utilizes Internet-based sales reporting systems to monitor its sales activity and to formulate and implement rate structure and inventory management on a continual basis. INCREASE RADIO REVENUE SHARE. The Company believes that its strategy of larger and dedicated station sales staffs, brand development, regional concentration, and market clusters will help increase advertising volume and revenues from existing customers and increase the number and scope of new advertisers. This strategy enables the Company to compete more effectively with other local and regional media such as newspapers and cable and broadcast television stations, because it can now offer a competitively priced alternative to reach the target audience that advertisers desire. The Company's sales management team has substantial experience in the areas of generating new sources of revenues including promotional events, retailer co-op advertising and other sources including business-to-business advertising. IMPLEMENT STRICT COST CONTROLS. The Company's management imposes strict financial reporting requirements and expense budget limitations on each of its stations. In addition, management maintains a centralized accounting system which allows it to monitor the performance and operations of each of its stations. Management believes such centralization allows the Company to achieve expense savings in certain areas, including purchasing and administrative expenses. Management believes that the Company will also achieve expense savings through the elimination of certain duplicate costs within its markets and market clusters. IMPLEMENT INTERNET-BASED MANAGEMENT INFORMATION SYSTEMS. The Company is implementing a proprietary application using Internet software standards to support daily sales and inventory performance reporting by station, by market and by cluster. The Company has completed implementation of the daily sales reporting application and anticipates full implementation of the inventory performance application by the end of 1998. Upon full implementation, this application will allow the 9 Company to compare each station's actual performance (including revenue and inventory management) to budget on a regular basis and deploy resources on a timely basis to those stations not achieving budgetary goals. RECRUIT AND RETAIN SKILLED MANAGERS. The Company believes that operating a top-ranked cluster of stations in a market will enable the Company to recruit and retain high caliber radio management personnel who might otherwise be attracted to larger markets. The Company believes that regional management and coordination will enable it to maximize the benefits of operating a growing number of stations in geographically diverse locations, while maintaining controls over local operations. Local management is also central to the Company's strategy and is primarily responsible for building and developing a sales team capable of converting the stations' audience rankings into revenues. The Company's general managers and sales managers are motivated through incentive compensation based primarily upon their station's cash flow performance and secondarily on their ability to convert their station's audience share into market revenue share. REORGANIZATION AND CORPORATE STRUCTURE In March 1998, the Company amended its articles of incorporation to change its name from Cumulus Holdings, Inc. to Cumulus Media Inc. Until immediately prior to the closing of the Offerings, all of the outstanding common stock of the Company will have been held by Cumulus Media, LLC, a Wisconsin limited liability company ("Media LLC"), whose members include State of Wisconsin Investment Board, NationsBanc Capital Corp. ("NationsBanc"), Heller Equity Capital Corporation, The Northwestern Mutual Life Insurance Company ("NML") and certain members of the Company's management or affiliates of management. See "Principal and Selling Stockholders." Immediately prior to the closing of the Offerings, (i) all of the shares of the NML Preferred Stock will be exchanged for shares of Series A Preferred Stock as described below; and (ii) Media LLC will be liquidated and the shares of Class A Common Stock, Class B Common Stock and Class C Common Stock held by Media LLC will be distributed by Media LLC to its members in liquidation (the "Reorganization"). All shares of the Company's 12% Class A Cumulative Preferred Stock (the "NML Preferred Stock") which were held by NML immediately prior to the Offerings plus all accrued and unpaid dividends thereon as of the exchange date will be exchanged for shares of Series A Preferred Stock having an equivalent aggregate liquidation value pursuant to the Preferred Stock Offering. As of June 25, 1998, the liquidation value of the NML Preferred Stock was approximately $34.5 million. Subject to certain conditions, the Series A Preferred Stock will be exchangeable on any dividend payment date, at the Company's option, for the 13 3/4% Subordinated Exchange Debentures due 2009 (the "Exchange Debentures"). See "Description of Capital Stock." Upon the consummation of the Reorganization, the capital stock of the Company will consist of the Class A Common Stock, the Class B Common Stock, the Class C Common Stock and the Series A Preferred Stock. The Company's U.S. radio operations are conducted primarily through Cumulus Broadcasting, Inc., a Nevada corporation ("Broadcasting") and a wholly-owned subsidiary of the Company, which owns the radio stations acquired pursuant to asset purchase agreements. The Company also owns the stock of radio groups or stations acquired pursuant to stock purchase agreements. Cumulus Licensing Corp., a Nevada corporation ("Licensing") and a wholly-owned subsidiary of Broadcasting, holds virtually all the FCC licenses for the Company's stations. Certain other FCC licenses are held by wholly-owned subsidiaries of the Company and the Company intends in the near future to transfer those licenses to Licensing or to newly created subsidiaries that hold only FCC licenses. Caribbean Communications Company Ltd., a corporation organized under the laws of Montserrat ("CCC") and a wholly-owned subsidiary of the Company, owns radio stations throughout the English-speaking Eastern Caribbean, including among other places, Trinidad, St. Kitts and St. Lucia. CCC is currently constructing an FM station in Barbados and Tortola, BVI. The Company will be the issuer of the Class A Common Stock, the Series A Preferred Stock 10 and the Notes, and is the borrower under the Credit Facility. Broadcasting and Licensing are guarantors of the Company's obligations under the Credit Facility. See "Description of the Credit Facility and Notes." PENDING ACQUISITIONS The Company has entered into definitive purchase agreements to acquire 109 stations in 28 markets for an aggregate purchase price of approximately $245.1 million in transactions which have not yet been consummated (the "Pending Acquisitions"). The Company expects to consummate most of the Pending Acquisitions during the third and fourth quarters of 1998, although there can be no assurance that the transactions will be consummated within that time frame. In three of the markets in which there are Pending Acquisitions (Dubuque, IA, Grand Junction, CO and Wichita Falls, TX), petitions or informal objections have been filed against the Company's FCC assignment applications. In several other markets, FCC staff questions and/or requests for additional information relating to local market concentration or the FCC's cross-interest policy have been raised with respect to pending assignment applications. All such petitions, objections and FCC staff inquiries must be resolved before FCC approval can be obtained and the acquisitions consummated. There can be no assurances that other Pending Acquisitions will not be subjected to similar challenges, or that the Pending Acquisitions will be consummated. The Company believes that the proceeds of the Offerings will be sufficient to finance the consummation of the Pending Acquisitions. The Company from time to time enters into non-binding arrangements with potential sellers to conduct a diligence review of their radio stations and propose the terms of a possible purchase agreement. At the present time, discussions with potential sellers are at an early stage and no diligence reviews have been commenced. FINANCING PLAN The Company intends to use the proceeds of the Offerings to finance the Pending Acquisitions and to repay certain indebtedness. The following table presents the sources and uses of funds, pro forma for the Offerings, the acquisitions consummated after March 31, 1998 (the "Subsequent Acquisitions") and the Pending Acquisitions as if such transactions had occurred as of March 31, 1998:
(DOLLARS IN THOUSANDS) --------------------- SOURCES OF FUNDS: Common Stock offered to public....................................... $ 90,000 Debt Offering........................................................ 160,000 Preferred Stock offered to public(1)................................. 90,474 Cash on hand......................................................... 21,916 Escrow funds(2)...................................................... 12,522 -------- Total............................................................ $ 374,912 -------- -------- USES OF FUNDS: Purchase price of the Subsequent Acquisitions and the Pending Acquisitions....................................................... $ 279,532 Repayment of Credit Facility(3)...................................... 57,752 Cash on hand......................................................... 19,413 Fees and expenses.................................................... 18,215 -------- Total............................................................ $ 374,912 -------- --------
- ------------------------------ (1) Excludes exchange of NML Preferred Stock concurrent with the Preferred Stock Offering. The Company will not receive any proceeds from the exchange of the NML Preferred Stock for the Series A Preferred Stock. (2) Represents funds deposited into escrow by the Company in connection with the Subsequent and Pending Acquisitions. (3) Affiliates of Lehman Brothers Inc. act as arranger and lender under the Credit Facility. The Company is an Illinois corporation with its principal executive offices located at 111 East Kilbourn Ave., Suite 2700, Milwaukee, Wisconsin 53202, telephone number (414) 615-2800. 11 THE STOCK OFFERINGS Class A Common Stock Offered by the Company....... 6,428,572 shares Class A Common Stock Offered by the Selling Stockholder...................... 1,170,000 shares ---------------- Total......................................... 7,598,572 shares Class A Common Stock Offered to Public: U.S. Offering................................... 6,078,858 shares International Offering.......................... 1,519,714 shares ---------------- Total......................................... 7,598,572 shares Common Stock Outstanding after the Stock Offerings(1): Class A Common Stock(2)......................... 7,775,504 shares Class B Common Stock............................ 8,785,416 shares Class C Common Stock............................ 2,376,277 shares ---------------- Total......................................... 18,937,197 shares Voting Rights..................................... Except with respect to voting and conversion, the rights of holders of Class A Common Stock, Class B Common Stock and Class C Common Stock are identical. Except upon the occurrence of certain events, holders of the Class B Common Stock are not entitled to vote, whereas holders of the Class A Common Stock are entitled to one vote per share and subject to certain exceptions holders of the Class C Common Stock are entitled to ten votes per share. Under certain conditions and subject to prior governmental approval, each share of Class B Common Stock is convertible into one share of Class A Common Stock or one share of Class C Common Stock at the option of the holder, and each share of Class C Common Stock is convertible into one share of Class A Common Stock at the option of the holder. See "Description of Capital Stock." Use of Proceeds................................... Approximately $245.1 million of the net proceeds of the Offerings will be used to finance the Pending Acquisitions. The balance of the net proceeds of the Offerings will be used to repay the principal amount of indebtedness currently outstanding under the Credit Facility for which affiliates of Lehman Brothers Inc. act as arranger and lender. See "Use of Proceeds" and "Description of Credit Facility and Notes." Nasdaq National Market Symbol..................... CMLS Concurrent Offerings.............................. Concurrently with the Stock Offerings, the Company is offering 125,000 shares of its 13 3/4% Series A Cumulative Exchangeable Redeemable Preferred Stock due 2009 (with a liquidation preference of $1,000 per share) and $160.0 million aggregate principal amount of its 10 3/8% Senior Subordinated Notes due 2008. Each Offering is conditioned upon consummation of each of the other Offerings. See "Risk Factors -- Significant Capital Requirements" and "Use of Proceeds."
- -------------------------- (1) As of March 31, 1998, the Company had 1,000 shares of common stock outstanding. Pursuant to the Reorganization, Media LLC will exchange all 1,000 shares of outstanding common stock of the Company for 176,932 shares of Class A Common Stock, 9,955,416 shares of Class B Common Stock and 2,376,277 shares of Class C Common Stock. Media LLC will be liquidated and such shares will be distributed to its members in liquidation. Of the 9,955,416 shares of Class B Common Stock distributed to Media LLC's members, 1,170,000 of such shares will be converted into shares of Class A Common Stock and are being offered hereby by the Selling Stockholder. (2) If the Underwriters' over-allotment options were exercised in full, 8,739,790 shares of Class A Common Stock would be outstanding after the Stock Offerings. See "Underwriting" and "Description of Capital Stock." 12 RISK FACTORS An investment in the Class A Common Stock offered hereby involves a high degree of risk. Prospective purchasers of the Class A Common Stock offered hereby should carefully consider the factors set forth in "Risk Factors", as well as the other information set forth in this Prospectus, before making an investment in the Class A Common Stock. 13 SUMMARY UNAUDITED PRO FORMA FINANCIAL DATA The following summary unaudited pro forma financial data are derived from the Unaudited Pro Forma Combined Financial Statements of the Company included elsewhere in this Prospectus. The pro forma combined statement of operations data for the three months ended March 31, 1998 give effect to the Transactions (other than acquisitions completed in 1997) as if they had occurred on January 1, 1998. The pro forma combined statement of operations data for the year ended December 31, 1997 give effect to the Transactions as if they had occurred on January 1, 1997. The pro forma combined balance sheet data give effect to the Transactions as if they had occurred on March 31, 1998 (except for Completed Acquisitions consummated prior to March 31, 1998, in which case the pro forma combined balance sheet data give effect to such transactions as of the date of their consummation). The summary unaudited pro forma financial data is presented for illustrative purposes only and is not indicative of the operating results or financial position that would have occurred if the Transactions had been consummated on the dates indicated, nor is it indicative of future operating results or financial positions if the aforementioned transactions are completed. The Summary Unaudited Pro Forma Financial Data are based on certain assumptions and adjustments described in the Notes to the Unaudited Pro Forma Combined Financial Statements and should be read in conjunction therewith. See also "Management's Discussion and Analysis of Financial Condition and Results of Operations", "Risk Factors -- Substantial Leverage", and the Consolidated Financial Statements of the Company included elsewhere in the Prospectus.
THREE MONTHS ENDED YEAR ENDED MARCH 31, 1998 DECEMBER 31, 1997 ------------------------- ----------------------- (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA) STATEMENT OF OPERATIONS DATA: Net revenues.............................................. $ 27,012 $ 111,776 Station operating expenses excluding depreciation and amortization............................................ 23,930 87,909 Depreciation and amortization............................. 5,679 22,845 Corporate general and administrative expenses............. 969 4,760 Non-cash stock compensation expense....................... -- 1,967 Operating income (loss)................................... (3,566) (5,705) Interest expense.......................................... 5,730 22,922 Net income (loss) before extraordinary item............... (9,216) (28,926) Preferred stock dividends................................. 4,371 18,421 Net income (loss) attributable to common stockholders before extraordinary item............................... (13,587) (47,347) Basic and diluted earnings (loss) before extraordinary item per share.......................................... $ (0.72) $ (2.50) OTHER FINANCIAL DATA(1)(2): Broadcast Cash Flow....................................... $ 3,082 $ 23,867 Broadcast Cash Flow margin................................ 11.4% 21.4% EBITDA (before non-cash stock compensation expense)....... $ 2,113 $ 19,107 Net cash used in operating activities..................... 4,296 3,197 Net cash used in investing activities..................... 236 4,410 Net cash provided by financing activities................. 4,394 4,964
AS OF MARCH 31, 1998 ----------------------- (DOLLARS IN THOUSANDS) BALANCE SHEET DATA: Total assets(3)........................................................................... $ 504,427 Long-term debt, including current portion................................................. 222,512 Preferred stock subject to mandatory redemption........................................... 125,000 Total stockholders' equity................................................................ 132,904
- ------------------------------ (1) Broadcast Cash Flow consists of operating income (loss) before depreciation and amortization, non-cash stock compensation expense and corporate general and administrative expenses. EBITDA (before non-cash stock compensation expense) consists of operating income (loss) before depreciation and amortization and non-cash stock compensation expense. Broadcast Cash Flow margin is Broadcast Cash Flow as a percentage of net revenues. Although Broadcast Cash Flow, Broadcast Cash Flow margin and EBITDA (before non-cash stock compensation expense), are not measures of performance calculated in accordance with 14 GAAP, management believes that they are useful to an investor in evaluating the Company because they are measures widely used in the broadcast industry to evaluate a radio company's operating performance. However, Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) should not be considered in isolation or as substitutes for net income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with GAAP, or as a measure of liquidity or profitability. As Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) are not measures calculated in accordance with GAAP, these measures may not be comparable to similarly titled measures employed by other companies. See "Certain Definitions and Market and Market and Industry Data." (2) The pro forma financial results exclude the effects of estimated cost savings resulting from the Completed and Pending Acquisitions. For the twelve months ended December 31, 1997, pro forma Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) were $23,867 and $19,107, respectively. In addition, the Company expects to realize approximately $7,430 of cost savings resulting from the elimination of redundant station operating expenses arising from the Completed and Pending Acquisitions, including elimination of certain management and staff positions, the consolidation of station facilities and equipment, the elimination of previous owner compensation benefits and new rates associated with revised vendor contracts. Also, the Company expects to realize approximately $2,029 of cost savings from the elimination of certain corporate overhead functions, net of increased costs associated with the implementation of the Company's corporate management structure. Corporate cost savings reflect the expected level of annual corporate expenditures arising from the Completed and Pending Acquisitions. There can be no assurances that any operating or corporate cost savings will be achieved. (3) The Company allocates the purchase prices of the acquired stations based on complete evaluations of the assets acquired and liabilities assumed. The Company believes that the excess of cost over the fair market value of tangible net assets of an acquired radio station almost exclusively relates to the value of the Federal Communications Commission broadcasting license and goodwill. Depending on the terms of the acquisition agreement a portion of the purchase price is also allocated to covenants not-to-compete which are amortized over their respective contract terms (typically 3 to 5 years). The Company also believes that the purchase price allocation method described above is consistent with general practice in the radio broadcasting industry. 15 SUMMARY HISTORICAL FINANCIAL DATA The following sets forth summary historical financial data for the Company as of March 31, 1998, for the three months ended March 31, 1998 and for the period from inception on May 22, 1997 to December 31, 1997. The information presented below is qualified in its entirety by, and should be read in conjunction with, "Management's Discussion and Analysis of Financial Condition and Results of Operations" and the Consolidated Financial Statements of the Company included elsewhere in this Prospectus.
PERIOD FROM INCEPTION THREE MONTHS ON ENDED MARCH 31, MAY 22, 1997(1) 1998 TO DECEMBER 31, 1997 ------------------- ----------------------- (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA) STATEMENT OF OPERATIONS DATA: Net revenues........................................................ $ 12,500 $ 9,163 Station operating expenses excluding depreciation and amortization...................................................... 10,904 7,147 Depreciation and amortization....................................... 2,748 1,671 Corporate general and administrative expenses....................... 961 1,276 Non-cash stock compensation expense................................. -- 1,689 Operating income (loss)............................................. (2,113) (2,620) Net interest expense................................................ 1,374 837 Net income (loss) before extraordinary item......................... (3,493) (3,578) Extraordinary loss on early retirement of debt...................... 1,837 -- Net income (loss)................................................... (5,330) (3,578) Preferred stock dividends........................................... 842 274 Net income (loss) attributable to common stockholders............... (6,172) (3,852) Basic and diluted earnings (loss) per share......................... N.M. N.M. Pro forma basic and diluted earnings (loss) per share, as adjusted for the Reorganization and the Stock Offerings.................... (0.33) (0.20) OTHER FINANCIAL DATA: Broadcast Cash Flow(2).............................................. $ 1,596 $ 2,016 EBITDA (before non-cash stock compensation expense)(2).............. 635 740 Net cash used in operating activities............................... 4,589 1,887 Net cash used in investing activities............................... 79,153 95,100 Net cash provided by financing activities........................... 105,585 98,560 Deficiency of earnings to fixed charges and preferred stock dividend requirements(3)................................................... 3,493 3,511
AS OF MARCH 31, 1998 AS OF DECEMBER 31, 1997 --------------------- ----------------------- (DOLLARS IN THOUSANDS) (DOLLARS IN THOUSANDS) BALANCE SHEET DATA: Total assets...................................................... $ 220,126 $ 110,441 Long-term debt, including current portion......................... 120,264 42,801 Preferred stock subject to mandatory redemption................... 30,518 13,426 Total stockholders' equity........................................ 58,789 49,976
- ------------------------------ (1) The Company was incorporated on May 22, 1997. Between the date of incorporation of Media LLC, which was April 18, 1997, and May 22, 1997, Media LLC undertook certain activities on behalf of the Company pending its incorporation, including the incurrence of expenses and the funding of escrow deposits for acquisitions. Upon the incorporation of the Company, these activities and the related expenses were transferred to the Company. (2) Broadcast Cash Flow consists of operating income (loss) before depreciation and amortization, non-cash stock compensation expense and corporate general and administrative expenses. EBITDA (before non-cash stock compensation expense) consists of operating income (loss) before depreciation and amortization and non-cash stock compensation expense. EBITDA (before non- cash stock compensation expense), as defined by the Company, may not be comparable to similarly titled measures used by other companies. Although Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) are not measures of performance calculated in accordance with GAAP, management believes that they are useful to an investor in evaluating the Company because they are measures widely used in the broadcast industry to evaluate a radio company's operating performance. However, Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) should not be considered in isolation or as substitutes for net income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with GAAP, or as a measure of liquidity or profitability. (3) For purposes of computing the ratio of earnings to fixed charges and preferred stock dividend requirements, earnings consists of earnings before income taxes and fixed charges and preferred stock dividend requirements. "Fixed charges and preferred stock dividend requirements" consists of interest on all indebtedness, amortization of debt expense and preferred stock dividends. As a result of the net loss attributable to common stockholders, earnings were insufficient to cover fixed charges and preferred stock dividend requirements by $3,511 and $3,493 for the period from inception on May 22, 1997 to December 31, 1997 and for the three month period ended March 31, 1998, respectively. 16 RISK FACTORS AN INVESTMENT IN THE SHARES OF CLASS A COMMON STOCK OFFERED HEREBY INVOLVES A HIGH DEGREE OF RISK. PROSPECTIVE INVESTORS SHOULD CONSIDER CAREFULLY THE FOLLOWING RISK FACTORS, AS WELL AS THE OTHER INFORMATION SET FORTH IN THIS PROSPECTUS, BEFORE MAKING AN INVESTMENT IN THE CLASS A COMMON STOCK OFFERED HEREBY. RISKS OF ACQUISITION STRATEGY The Company intends to pursue growth through internal expansion and the acquisition of radio broadcasting companies, radio station groups and individual radio stations in mid-size and smaller markets. The Company cannot predict whether it will be successful in pursuing such acquisition opportunities or what the consequences of any such acquisitions would be. The Company is currently evaluating certain acquisitions; however, other than as described in "Pending Acquisitions", the Company currently has no binding commitments to acquire any specific business or other material assets. Consummation of the Pending Acquisitions and any subsequent acquisitions is subject to various conditions, including FCC and other regulatory approvals including, in some cases, expiration or termination of applicable waiting periods and possible review by the DOJ and the Federal Trade Commission ("FTC") under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the "HSR Act"). There can be no assurance that any of these conditions will be satisfied. Consummation of the Pending Acquisitions and any subsequent acquisitions will also be subject to FCC limits on the number of stations a broadcaster may own in a given local market and other FCC rules or policies such as the cross-interest policy, which may limit the Company's ability to acquire stations in certain markets where one or more of the Company's shareholders has other media interests. In addition, in three markets in which there are Pending Acquisitions (Dubuque, IA, Grand Junction, CO and Wichita Falls, TX), petitions or informal objections have been filed against the Company's FCC assignment applications, and certain FCC staff questions have been raised with respect to Pending Acquisitions in several other markets. All such petitions, objections and FCC staff inquiries must be resolved before FCC approval can be obtained and the Pending Acquisitions can be consummated. The Company is aware that the DOJ has opened an investigation with respect to the Company's Pending Acquisitions in two markets which potentially affects the acquisition of up to an additional nine stations in the aggregate. The consummation of the Offerings is not conditioned on the consummation of any of the Pending Acquisitions. No assurances can be given that such transactions will be consummated or that, if completed, they will be successful. The Company's acquisition strategy involves numerous risks, including difficulties in identifying targets and negotiating definitive purchase agreements on satisfactory terms, the integration of operations and systems and the management of a large and geographically diverse group of stations, the diversion of management's attention from other business concerns and the potential loss of key employees at acquired stations. See "Business -- Integration of Acquired Businesses." There can be no assurance that the Company's management will be able to manage effectively the resulting business or that such acquisitions will benefit the Company. In addition, there can be no assurance that the Company will be able to acquire properties at valuations as favorable as previous acquisitions. Depending upon the nature, size and timing of future acquisitions, the Company may be required to raise financing in addition to the financing necessary to consummate the Pending Acquisitions. There can be no assurance that the Credit Facility, the Indenture (as defined in "Description of Credit Facility and Notes"), the Certificate of Designation (as defined in "Description of Capital Stock--Series A Preferred Stock and Exchangeable Debentures") or the Exchange Debenture Indenture (as defined in "Description of Capital Stock--Series A Preferred Stock and Exchangeable Debentures") or any other agreements to which the Company may become a party will permit such additional financing or that such additional financing will be available to the Company or, if available, that such financing would be on terms acceptable to its management. See "Management's Discussion and Analysis of Financial Condition and Results of Operations -- Liquidity and Capital Resources." 17 LIMITED OPERATING HISTORY The Company began operations in May 1997 and, consequently, has a limited operating history and limited historical financial information upon which investors may base their evaluation of the Company's performance. MANAGEMENT OF RAPID GROWTH The Company has grown very rapidly through acquisitions, which will place significant demands on its administrative, operational and financial resources. Although the Company has been successful to date in initiating the integration of new properties, future performance and profitability, if any, will depend in part on the Company's ability to integrate fully the operations and systems of acquired radio stations and radio groups, to hire qualified additional personnel, and to implement necessary enhancements to its Internet-based and other management systems to respond to changes in its business. NET LOSS The Company had a net loss attributable to common stockholders of approximately $6.2 million for the three months ended March 31, 1998 and $3.9 million for the period from inception on May 22, 1997 to December 31, 1997, and additional losses can be expected to continue while the Company pursues its strategy of acquiring and developing radio stations. Pro forma for the Transactions, net loss attributable to common stockholders was approximately $13.6 million for the three months ending March 31, 1998 and $47.3 million for the year ended December 31, 1997. The Company currently anticipates to generate net income on a historical basis for the year ending December 31, 2000. However, there can be no assurance that the Company will be profitable in the future. SIGNIFICANT CAPITAL REQUIREMENTS If consummated, the Pending Acquisitions and other acquisitions for which the Company has entered into non-binding arrangements with potential sellers could require substantial capital. The Company estimates that it will have significant capital requirements for the remainder of 1998, including approximately $245.1 million for the consummation of the Pending Acquisitions. The Company expects that the net proceeds from the Offerings, together with internally generated cash flows and borrowings under the Credit Facility, will provide sufficient funds for the Company to complete the Pending Acquisitions. The amount of the Company's future capital requirements will depend upon many factors, however, including the volume of future acquisitions, as well as regulatory, technological and competitive developments in the radio broadcasting industry, and may differ materially from the Company's current estimates. SUBSTANTIAL LEVERAGE After giving effect to the Transactions, the Company will have consolidated indebtedness that is substantial in relation to its cash flow and stockholders' equity. As of March 31, 1998, on a pro forma basis after giving effect to the Transactions, the Company would have had outstanding, on a consolidated basis, long-term indebtedness (including current portion) of approximately $222.5 million, preferred stock subject to mandatory redemption of approximately $125.0 million, and stockholders' equity of approximately $132.9 million. See "Capitalization." The Credit Facility, the Indenture, the Certificate of Designation and the Exchange Debenture Indenture limit the incurrence of additional indebtedness by the Company and its subsidiaries, in each case subject to certain significant exceptions. The level of the Company's indebtedness could have several important consequences to the holders of the Class A Common Stock, including, but not limited to, the following: (i) a substantial portion of the Company's cash flow from operations will be dedicated to debt service and will not be available for other purposes; (ii) the Company's ability to obtain additional financing for working capital, capital expenditures, acquisitions and general corporate or other purposes may be impaired in the future; (iii) certain of the Company's borrowings will be at variable rates of interest (including any borrowings under the Credit Facility), which will expose the Company to the risk of increased interest rates; (iv) the Company's leveraged position and the covenants contained in the Credit Facility, the Indenture, the Certificate of 18 Designation and the Exchange Debenture Indenture could limit the Company's ability to compete, expand and make capital improvements; (v) the Company's level of indebtedness could make it more vulnerable to economic downturns, limit its ability to withstand competitive pressures and reduce its flexibility in responding to changing business and economic conditions; and (vi) certain restrictive covenants contained in the Credit Facility, the Indenture, the Certificate of Designation and the Exchange Debenture Indenture limit the ability of Cumulus to pay dividends and make other distributions to its stockholders. ABILITY TO SERVICE DEBT OBLIGATIONS The Company's ability to satisfy its debt service obligations will depend upon its future financial and operating performance, which, in turn, is subject to prevailing economic conditions and financial, business, competitive, legislative and regulatory factors, certain of which are beyond its control. If the Company's cash flow and capital resources are insufficient to fund its debt service obligations, the Company may be forced to reduce or delay planned acquisitions, expansion and capital expenditures, sell assets, obtain additional equity capital or restructure its debt. There can be no assurance that the Company's operating results, cash flow and capital resources will be sufficient for payment of its debt service and other obligations in the future. In the absence of such operating results and resources, the Company could face substantial liquidity problems and might be required to sell material assets or operations to meet its debt service and other obligations, and there can be no assurance as to the timing of such sales or the proceeds that the Company could realize therefrom or that such sales could be effected on terms satisfactory to the Company or at all. As a result of the net loss attributable to common stockholders, earnings were insufficient to cover fixed charges and preferred stock dividend requirements by approximately $3.5 million and $3.5 million for the period from inception on May 22, 1997 to December 31, 1997 and for the three months ended March 31, 1998, respectively. See "Management's Discussion and Analysis of Results of Operations and Financial Condition -- Liquidity and Capital Resources." RESTRICTIONS IMPOSED BY TERMS OF INDEBTEDNESS AND PREFERRED STOCK The Credit Facility, the Indenture, the Certificate of Designation and the Exchange Debenture Indenture contain certain covenants that restrict, among other things, the ability of the Company and its subsidiaries to incur additional indebtedness, pay dividends or make certain other restricted payments, enter into certain transactions with affiliates, merge or consolidate with any other person or sell, assign, transfer, lease, convey or otherwise dispose of all or substantially all of the assets of the Company. In addition, the Credit Facility, the Indenture and the Exchange Debenture Indenture also restrict the ability of the Company to incur liens or to consummate certain asset sales. The Credit Facility also requires the Company to maintain specified financial ratios and to satisfy certain financial condition tests. The Company's ability to meet those financial ratios and financial condition tests can be affected by events beyond its control, and there can be no assurance that the Company will meet those tests. A breach of any of these covenants could result in a default under the Credit Facility, the Indenture, the Certificate of Designation and/or the Exchange Debenture Indenture. Upon the occurrence of an event of default under the Credit Facility, the lenders thereunder could elect to declare all amounts outstanding thereunder, together with accrued interest, to be immediately due and payable. If Cumulus were unable to repay those amounts, the lenders under the Credit Facility could proceed against the collateral granted to them to secure that indebtedness. If the Credit Facility indebtedness were to be accelerated, there can be no assurance that the assets of Cumulus would be sufficient to repay in full such indebtedness and the other indebtedness of the Company. The ability of the Company to comply with the restrictions and covenants in the Credit Facility, the Indenture, the Certificate of Designation and the Exchange Debenture Indenture will be dependent upon the Company's future performance and various other factors, such as legislative, business and regulatory factors, certain of which are beyond its control. If the Company fails to comply with the restrictions and covenants in the Credit Facility, the Indenture, the Certificate of Designation or the Exchange Debenture Indenture, the Company's obligation to repay the Notes, the Exchange Debentures and its indebtedness under the Credit Facility may be accelerated. 19 BUSINESS RISKS Future operations of the Company are subject to many variables which could have a material adverse effect upon the Company's financial performance. These variables include economic conditions, both generally and relative to the radio broadcasting industry; shifts in population and other demographics; shifts in audience tastes; the level of competition for advertising dollars with other radio stations, television stations and other entertainment and communications media; fluctuations in operating costs; technological changes and innovations; changes in labor conditions; and changes in laws and governmental regulations and policies and actions of federal regulatory bodies, including the DOJ, the FTC and the FCC. Although the Company believes that substantially all of its radio stations, now owned or to be acquired upon completion of the Pending Acquisitions, are positioned to compete effectively in their respective markets, there can be no assurance that any such station will be able to maintain or increase its current audience ratings and advertising revenues. See "Business -- Competition." Radio broadcasting is also subject to competition from new media technologies that are being developed or introduced, such as the delivery of audio programming by cable television systems and the introduction of digital audio broadcasting ("DAB"). DAB may deliver by satellite to nationwide and regional audiences multi-channel, multi-format digital radio services with sound quality equivalent to compact discs and may sell advertising. The Company cannot predict the effect, if any, that any such new technologies may have on the radio broadcasting industry or the Company. See "Business -- Competition." COMPETITION Radio broadcasting is a highly competitive business. The Company's radio stations, now owned or to be acquired upon completion of the Pending Acquisitions, compete for audiences and advertising revenues within their respective markets directly with other radio stations, as well as with other media such as newspapers, magazines, cable and broadcast television, outdoor advertising and direct mail. In addition, certain of the Company's stations compete, and in the future other of the Company's stations may compete, with groups of two or more stations operated by a single operator. Audience ratings and market shares are subject to change, and any adverse change in a particular market could have a material adverse effect on the revenue of stations located in that market. While the Company already competes with other stations with comparable programming formats in many of its markets, if another radio station in the market were to convert its programming format to a format similar to one of the Company's stations or launch aggressive promotional campaigns, or if a new station were to adopt a competitive format, or if an existing competitor were to strengthen its operations, the Company's stations could suffer a reduction in ratings and/or advertising revenue and could require increased promotional and other expenses, and consequently would have a lower Broadcast Cash Flow (as defined under "Certain Definitions and Market and Industry Data"). The Telecommunications Act of 1996 (the "Telecom Act") facilitates the consolidation of ownership of other radio broadcasting stations in the markets in which the Company operates or may operate in the future. Some of such competing in-market consolidated owners may be larger and have substantially more financial and other resources than the Company. In addition, increased consolidation in mid-size and smaller markets may result in greater competition for acquisition properties and a corresponding increase in purchase prices for such properties paid by the Company. See "Business -- Competition." GOVERNMENTAL REGULATION OF BROADCASTING INDUSTRY The broadcasting industry is subject to extensive and changing federal regulation that, among other things, requires approval by the FCC for the issuance, renewal, modification, transfer of control, or assignment of broadcasting station operating licenses, limits the number of broadcasting properties that the Company may acquire in any market, and regulates certain operating practices of radio stations. Additionally, the Communications Act of 1934, as amended (the "Communications Act"), and FCC rules impose limitations on alien ownership and voting of the capital stock of the Company. The Telecom Act creates significant new opportunities for broadcasting companies, but also creates uncertainties as to how the FCC and the courts will enforce and interpret the Telecom Act. 20 The number of radio stations the Company may acquire or operate pursuant to an LMA in any market, overall and in each service (i.e., AM or FM), is limited by the Telecom Act and FCC rules and may vary depending upon whether the interests in other radio stations or certain other media properties of certain individuals or entities affiliated with the Company are attributable to those individuals or entities under FCC rules. The FCC generally applies its ownership limits to "attributable" interests held by an individual, corporation, partnership or other association. The interests of the Company's officers, directors and 5% or greater voting stockholders are generally attributable to the Company. Certain of the Company's officers and directors, and at least one stockholder of the Company, have attributable broadcast interests outside of their involvement with the Company, which will limit the number of radio stations that the Company may acquire or own in any market in which such officers or directors (or stockholders) hold or acquire such outside attributable broadcast interests. Moreover, under the FCC's cross-interest policy, the FCC, in certain instances, may prohibit one party from acquiring an attributable interest in one media outlet and a substantial non-attributable interest in another media outlet in the same market, thereby prohibiting a particular acquisition by the Company. The markets in which the Company may be subject to restrictions on ownership include Atlanta, GA, Nashville, TN and Rochester, MN. The Company's business will be dependent upon maintaining its broadcasting licenses issued by the FCC, which are ordinarily issued for a maximum term of eight years. Although it is rare for the FCC to deny a license renewal application, there can be no assurance that the future renewal applications of the Company will be approved or that such renewals will not include conditions or qualifications that could adversely affect the Company. Moreover, governmental regulations and policies may change over time and there can be no assurance that such changes would not have a material adverse impact upon the Company. See "Business -- Federal Regulation of Radio Broadcasting." REGULATORY APPROVALS The consummation of radio broadcasting acquisitions requires prior approval of the FCC with respect to the transfer of control or assignment of the broadcast licenses of the acquired stations. Certain of the Pending Acquisitions have not yet received FCC approval. Pending Acquisitions in three markets are being challenged before the FCC by competitors. The FCC staff has also stated that it is currently reevaluating its policies and procedures relating to local radio market concentration, even where proposed assignments would comply with the Telecom Act and the FCC's multiple-ownership rules. The FCC has issued a Notice of Inquiry which, among other things, seeks public comment on these issues. FCC approval of a number of pending radio station acquisitions by various parties has been delayed while this policy review is taking place. The FCC staff has informed the Company that it has delayed action on several of its applications on this basis, including pending applications to acquire stations in Augusta-Waterville. There can be no assurance that the FCC will not prohibit or require the restructuring of future acquisitions by the Company (including the Pending Acquisitions) as a result of this policy review. In addition, the FCC staff has requested additional information relating to whether the Company's Pending Acquisitions in one market would comply with the FCC's cross-interest policy. There can be no assurance that the FCC will approve future acquisitions by the Company (including the Pending Acquisitions). The consummation of certain of the Pending Acquisitions is also subject to applicable waiting periods and possible review by the DOJ or the FTC under the HSR Act and acquisitions that are not required to be reported under the HSR Act may still be investigated by the DOJ or the FTC under the antitrust laws before or after consummation. The DOJ has been active in reviewing radio broadcasting acquisitions and has challenged a number of such transactions, some of which have resulted in consent decrees requiring divestitures of certain stations, terminations of LMAs and other relief. In general, the DOJ has more closely scrutinized radio mergers and acquisitions that result in local market shares in excess of 35% of radio advertising revenues, depending on format, signal strength and other factors, although there is no hard-and-fast numerical rule and certain transactions resulting in more than 35% to 40% market shares have not been challenged. The DOJ can be expected to continue to enforce the antitrust laws in this manner, and there can be no assurance that one or more of the Pending Acquisitions are not or will not be the subject of an investigation or enforcement action by the DOJ or the FTC. If the DOJ or the FTC investigates or challenges one or more of the Pending Acquisitions or any subsequent acquisitions, the 21 Company may need to restructure such transactions or divest other existing stations in a particular market. The Company is aware that the DOJ has opened an investigation with respect to the Company's Pending Acquisition in three markets which potentially affects the acquisition of up to an additional thirteen stations in the aggregate. However, the Company believes that its operating and sales practices and demand-driven pricing policies serve to improve its product, expand advertising volume and increase competition in a market while providing more choice to advertisers and to listeners. POTENTIAL CONFLICTS OF INTEREST Mr. Weening and Mr. Dickey each have direct interests in entities that have entered into service agreements with the Company. These interests may give rise to certain conflicts of interest with respect to transactions between these entities and the Company. See "Certain Relationships and Related Transactions." TRANSACTIONS WITH AFFILIATES QUAESTUS Management Corporation ("QUAESTUS"), an entity controlled by Mr. Weening, and Stratford Research, Inc. ("Stratford Research"), an entity controlled by Mr. Dickey, have acted as the Company's financial and strategic advisor and market research and programming advisor, respectively, since the Company's inception. See "Certain Relationships and Related Transactions." EFFECTS OF ECONOMIC RECESSION The Company derives substantially all of its revenue from the sale of advertising time on its radio stations. The Company's broadcasting revenue could be adversely affected by a future national recession, although in the most recent national recession, in 1991, radio revenues in small radio markets ranked below 100 were impacted less severely on average than those in the larger markets. In addition, because a substantial portion of the Company's revenue is derived from local advertisers, the Company's ability to generate advertising revenue in specific markets could be adversely affected by local or regional economic downturns. See "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Business -- Advertising Sales." YEAR 2000 RISK The Company has implemented a Year 2000 program to ensure that the Company's computer systems and applications will function properly beyond 1999. The Company believes that it has allocated adequate resources for this purpose and expects its Year 2000 date conversion program to be successfully completed on a timely basis. There can, however, be no assurance that this will be the case. The Company does not expect to incur significant expenditures to address this issue. The ability of third parties with whom the Company transacts business to adequately address their Year 2000 issues is outside of the Company's control. There can be no assurance that the failure of the Company or such third parties to adequately address their respective Year 2000 issues will not have a material adverse effect on the Company's business, financial condition, cash flows and results of operations. RELIANCE ON KEY PERSONNEL The Company's business is managed by a small number of key management and operating personnel, the loss of certain of whom could have a material adverse effect on the Company. The Company believes that its future success will depend in large part on its ability to attract and retain highly skilled and qualified personnel and to expand, train and manage its employee base. The Company has entered into employment agreements with Messrs. Weening, Dickey, Bungeroth and Bonick which include provisions restricting the ability of Messrs. Weening, Dickey, Bungeroth and Bonick to compete against the Company in certain circumstances. The Company intends to arrange for "key-man" insurance on the lives of Messrs. Weening, Dickey and Bungeroth. See "Management --Employment Agreements." The Company also employs several on-air personalities with large loyal audiences in their respective markets. The loss of one of these personalities could result in a short-term loss of audience share, but the 22 Company does not believe that any such loss would have a material adverse effect on the Company's financial condition or results of operations, taken as a whole. DILUTION Persons purchasing shares of Class A Common Stock in the Stock Offerings will incur immediate and substantial dilution in the net tangible book value per share of Class A Common Stock of approximately $28.75 per share. See "Dilution." SHARES ELIGIBLE FOR FUTURE SALE Upon completion of the Stock Offerings, the Company will have outstanding 7,775,504 shares of Class A Common Stock, 8,785,416 shares of Class B Common Stock and 2,376,277 shares of Class C Common Stock. In addition, there will be outstanding options to purchase 1,141,545 shares of Class A Common Stock and 2,001,380 shares of Class C Common Stock. Of these shares, the 7,598,572 shares of Class A Common Stock offered hereby will be freely transferable without restriction (subject to any FCC consent that might be required) under the Securities Act of 1933, as amended (the "Securities Act") or further registration under the Securities Act, except that shares purchased by "affiliates" of the Company, as that term is defined in Rule 144 promulgated under the Securities Act ("Rule 144"), may generally only be sold subject to certain restrictions as to timing, manner and volume. The Company, its directors, and certain officers of the Company, (which officers will directly or indirectly own 176,932 shares of Class A Common Stock and 728,855 shares of Class C Common Stock and options to purchase 265,620 shares of Class A Common Stock and 2,001,380 shares of Class C Common Stock upon completion of the Stock Offerings) have, subject to certain exceptions, agreed not to, directly or indirectly, offer for sale, sell or otherwise dispose of, or announce the offering of, any shares of Class A Common Stock or any securities convertible into or exercisable or exchangeable for shares of Class A Common Stock (including the Class C Common Stock) for a period of 180 days after the date of this Prospectus without the prior written consent of Lehman Brothers Inc. See "Shares Eligible for Future Sale" and "Underwriting." Future sales of substantial amounts of Common Stock, or the perception that such sales could occur, may affect the market price of the Common Stock prevailing from time to time. See "Shares Eligible for Future Sale" and "Underwriting." NO PRIOR PUBLIC MARKET Prior to the Stock Offerings, there has been no public market for the Class A Common Stock and there can be no assurance that an active public market will develop or be sustained after the Offering or that the initial public offering price corresponds to the price at which the Class A Common Stock will trade in the public market subsequent to the Stock Offerings. The initial public offering price for the Class A Common Stock will be determined by negotiations among Cumulus and the representatives of the Underwriters based upon the consideration of certain factors set forth herein under "Underwriting." After completion of the Stock Offerings, the market price of the Class A Common Stock will be subject to fluctuations in response to various factors and events including, among other things, the liquidity of the market for the Class A Common Stock, variations in the Company's operating results, regulatory or other changes, both domestic and international, affecting the radio broadcasting industry generally or the Company specifically, announcements of business developments by the Company or its competitors, changes in operating results and changes in general market conditions. DIVIDEND POLICY The Company does not anticipate paying any dividends except for the payment of scheduled dividends on the Series A Preferred Stock. The Company has never declared or paid any cash dividends on its common stock and does not anticipate paying cash dividends in the foreseeable future. In addition, the Credit Facility, the Indenture, the Certificate of Designation and the Exchange Debenture Indenture will restrict the ability of the Company to pay dividends. See "Dividend Policy." 23 USE OF PROCEEDS The Company intends to use the proceeds of the Offerings to finance the Pending Acquisitions and to repay certain indebtedness. The following table presents the sources and uses of funds, pro forma for the Offerings, the Subsequent Acquisitions and the Pending Acquisitions as if such transactions had occurred as of March 31, 1998:
(DOLLARS IN THOUSANDS) --------------------- SOURCES OF FUNDS: Common Stock offered to public(1).................................... $ 90,000 Debt Offering........................................................ 160,000 Preferred Stock offered to public(2)................................. 90,474 Cash on hand......................................................... 21,916 Escrow funds(3)...................................................... 12,522 -------- Total............................................................ $ 374,912 -------- -------- USES OF FUNDS: Purchase price of the Subsequent Acquisitions and the Pending Acquisitions....................................................... $ 279,532 Repayment of Credit Facility(4)...................................... 57,752 Cash on hand......................................................... 19,413 Fees and expenses.................................................... 18,215 -------- Total............................................................ $ 374,912 -------- --------
- ------------------------------ (1) $103.5 million if the Underwriters' over-allotment options are exercised in full. (2) Excludes exchange of NML Preferred Stock concurrent with the Preferred Stock Offering. The Company will not receive any proceeds from the exchange of the NML Preferred Stock for the Series A Preferred Stock. (3) Represents funds deposited into escrow by the Company in connection with the Subsequent and Pending Acquisitions. (4) Affiliates of Lehman Brothers Inc. act as arranger and lender under the Credit Facility. At June 25, 1998 the blended interest rate on the outstanding borrowings under the Credit Facility was 8.40%. Consummation of each Offering is contingent upon consummation of each of the other Offerings. Pending the above uses, the net proceeds of the Offerings will be invested in U.S. government securities or other interest bearing short-term investment grade securities. DIVIDEND POLICY The Company does not anticipate paying any dividends except for the payment of scheduled dividends on the Series A Preferred Stock. The Company has never declared or paid any cash dividends on its common stock and does not anticipate paying cash dividends in the foreseeable future. In addition, the Credit Facility, the Indenture, the Certificate of Designation and the Exchange Debenture Indenture will restrict the ability of the Company to pay dividends. 24 CAPITALIZATION The following table sets forth the cash and cash equivalents and capitalization of the Company as of March 31, 1998 on a historical basis and as adjusted to give effect to the Completed Acquisitions consummated subsequent to March 31, 1998 (the "Subsequent Acquisitions", and, together with all other acquisitions completed since January 1, 1998, the "1998 Completed Acquisitions"), the Offerings and the Pending Acquisitions. This table should be read in conjunction with the Unaudited Pro Forma Combined Financial Statements and the Consolidated Financial Statements of the Company included elsewhere in this Prospectus.
MARCH 31, 1998 ------------------------------------------------------ (DOLLARS IN THOUSANDS) PRO FORMA AS ADJUSTED PRO FORMA FOR THE AS ADJUSTED SUBSEQUENT PRO FORMA FOR THE ACQUISITIONS, AS ADJUSTED SUBSEQUENT THE OFFERINGS FOR THE ACQUISITIONS AND THE COMPANY SUBSEQUENT AND THE PENDING HISTORICAL ACQUISITIONS THE OFFERINGS ACQUISITIONS ----------- ----------- ------------- ------------- Cash and cash equivalents(1)....................... $ 23,416 $ 1,500 $ 255,004 $ 20,913 ----------- ----------- ------------- ------------- ----------- ----------- ------------- ------------- Long-term debt, including current maturities: Old Credit Facility.............................. 12 12 12 12 Credit Facility(1)(2)............................ 120,252 131,255 62,500 62,500 Notes............................................ -- -- 160,000 160,000 ----------- ----------- ------------- ------------- Total long-term debt........................... 120,264 131,267 222,512 222,512 ----------- ----------- ------------- ------------- Preferred stock subject to mandatory redemption: NML Preferred Stock.............................. 30,518 30,518 -- -- Series A Preferred Stock......................... -- -- 125,000 125,000 ----------- ----------- ------------- ------------- Total preferred stock.......................... 30,518 30,518 125,000 125,000 ----------- ----------- ------------- ------------- Stockholders' equity: Class A Common Stock, par value $.01 per share; 50,000,000 shares authorized; 1,346,932 shares outstanding; 7,775,504 shares as adjusted for the Stock Offerings............................ -- -- 78 78 Class B Common Stock, par value $.01 per share; 20,000,000 shares authorized; 8,785,416 shares outstanding; 8,785,416 shares as adjusted for the Stock Offerings............................ -- -- 88 88 Class C Common Stock, par value $.01 per share; 30,000,000 shares authorized; 2,376,277 shares outstanding; 2,376,277 shares as adjusted for the Stock Offerings............................ -- -- 24 24 Additional paid-in capital......................... 67,692 67,692 141,617 141,617 Accumulated deficit................................ (8,903) (8,903) (8,903) (8,903) ----------- ----------- ------------- ------------- Total stockholders' equity..................... 58,789 58,789 132,904 132,904 ----------- ----------- ------------- ------------- Total capitalization........................... $ 209,571 $ 220,574 $ 480,416 $ 480,416 ----------- ----------- ------------- ------------- ----------- ----------- ------------- -------------
- ------------------------------ (1) To reflect borrowings of $62,500 under the Credit Facility, $43,087 of which was used to fund the Subsequent and Pending Acquisitions and constitutes Senior Funded Debt (as defined in the Credit Facility). The remaining $19,413 of proceeds and any other cash on hand is netted against borrowings under the Credit Facility for purposes of determining compliance with coverage ratios under the Credit Facility for periods prior to March 31, 1999. See "Description of Credit Facility and Notes--The Credit Facility--Covenants." (2) Affiliates of Lehman Brothers Inc. act as arranger and lender under the Credit Facility. 25 DILUTION Dilution is the amount by which the initial public offering price paid by the purchasers of the shares of Class A Common Stock will exceed the net tangible book value per share of Class A Common Stock after the Stock Offerings. The net tangible book value per share of Class A Common Stock is determined by subtracting the total liabilities of the Company from the total book value of the tangible assets of the Company and dividing the difference by the number of shares of Class A Common Stock deemed to be outstanding on the date of which such book value is determined. At March 31, 1998, on a pro forma basis after giving effect to the Transactions (excluding the Stock Offerings), the Company had a net tangible book value (deficit) of approximately ($361,640), or $(19.10) per share. After giving effect to the sale by the Company of 6,428,572 shares of Class A Common Stock offered hereby, and application of the estimated net proceeds therefrom, the pro forma net tangible book value (deficit) of the Company as of March 31, 1998 would have been approximately ($279,255), or ($14.75) per share. This represents an immediate increase in such net tangible book value of $4.35 per share to existing stockholders and an immediate dilution to new investors of $28.75 per share. The following table illustrates this per share dilution: Initial public offering price per share................................... $ 14.00 Pro forma net tangible book value (deficit) before the Stock Offerings............................................................. ($ 19.10) Increase in net tangible book value (deficit) per share attributable to new investors......................................................... 4.35 --------- Pro forma net tangible book value (deficit) per share after the Stock Offerings............................................................... (14.75) --------- Dilution per share to new investors....................................... $ 28.75 --------- ---------
The following table sets forth, as of March 31, 1998, the number of shares of Class A Common Stock purchased from the Company, the total consideration paid to the Company and the average price per share paid to the Company by existing stockholders and the investors purchasing shares of Class A Common Stock (before deducting underwriting discounts and commissions and offering expenses) in the Stock Offerings:
AVERAGE SHARES PURCHASED TOTAL CONSIDERATION PRICE -------------------------- --------------------------- PER NUMBER PERCENT AMOUNT PERCENT SHARE ------------- ----------- -------------- ----------- --------- Existing stockholders................................ 11,338,625 59.9% $ 58,060,000 35.3% $ 5.12 New investors(1)..................................... 7,598,572 40.1 106,380,008 64.7% 14.00 ------------- ----- -------------- ----- Total............................................ 18,937,197 100.0% $ 164,440,008 100.0% ------------- ----- -------------- ----- ------------- ----- -------------- -----
- ------------------------ (1) If the Underwriters' over-allotment options were exercised in full, 964,286 additional shares of Class A Common Stock would be outstanding after the Stock Offerings. 26 UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS The following unaudited pro forma combined financial statements reflect the results of operations for the three months ended March 31, 1998 and the year ended December 31, 1997 and the combined balance sheet as of March 31, 1998 of the Company after giving effect to the Transactions. The information set forth under the heading "The Company Historical" in the pro forma combined statement of operations for the three months ended March 31, 1998 and the year ended December 31, 1997 includes results relating to LMAs. The information set forth under the heading "Pending Acquisitions" in the pro forma combined statement of operations for the three months ended March 31, 1998 and the year ended December 31, 1997 excludes results relating to LMAs. The information set forth under the headings "Pro Forma as Adjusted for the Subsequent Acquisitions" and "1998 Completed Acquisitions" reflects all acquisitions consummated by the Company after March 31, 1998. The companies acquired subsequent to March 31, 1998 and the related purchase prices are as follows: Big Country Broadcasting........................................... $ 1,812 IQ Radio, Inc...................................................... 390 Heritage Communications............................................ 1,000 West Jewell Management............................................. 675 Wiskes-Abaris Communications....................................... 3,150 Savannah Valley Broadcasting Radio Properties...................... 10,200 GHB Broadcasting................................................... 700 Ninety-Four Point One, Inc......................................... 10,770 Beaumont Skywave, Inc.............................................. 3,600 Westwind Broadcasting.............................................. 820 KIKR, Inc.......................................................... 1,350 --------- Total...................................................... $ 34,467 --------- ---------
Upon consummation of the Pending Acquisitions, the Company will be one of the five largest radio broadcasting companies based on number of stations, and among the fifteen largest based on net revenues in the U.S. and will own and operate 176 radio stations (124 FM and 52 AM) clustered in 34 U.S. markets. The companies to be acquired as part of the Pending Acquisitions, including the estimated purchase prices, are as follows: Esprit' Communication Corporation................................. $ 1,700 K-Country, Inc.................................................... 3,300 Savannah Valley Broadcasting Radio Properties..................... 3,800 Albany Broadcasting Co............................................ 2,250 Tyron-Seacoast Communications, Inc................................ 4,000 Castle Broadcasting Limited Partnership........................... 6,400 Republic Corporation.............................................. 38,750 Chattanooga Broadcast Group....................................... 6,000 Communications Properties, Inc.................................... 6,000 JKJ Broadcasting, Inc., Missouri River Broadcasting, Inc., Ingstad Mankato, Inc., James Ingstad Broadcasting, Inc., and Hometown Wireless, Inc................................................... 40,200 Pamplico Broadcasting, L.P........................................ 3,650 Jan-Di Broadcasting, Inc.......................................... 5,000 Mustang Broadcasting Company...................................... 2,000 American Communications Company Inc............................... 2,500 Crystal Radio Group, Inc.......................................... 14,000 Louisiana Media Interests, Inc. and Subsidiaries.................. 16,200 Clearly Superior Radio Properties................................. 12,500
27 Lesnick Communications, Inc....................................... 3,300 New Frontier Communications, Inc.................................. 14,000 WWFG-FM and WOSC-FM............................................... 7,500 WJCL-FM........................................................... 7,250 Savannah Communications, L.P...................................... 5,250 Phoenix Broadcast Partners, Inc................................... 3,500 Tallahassee Broadcasting, Inc..................................... 4,000 Midland Broadcasters, Inc......................................... 10,425 WLOV--P&T Broadcasting............................................ 500 Mountain Wireless................................................. 2,200 Radio Ingstad Minnesota, Inc., Radio Albert Lea, Inc. and KRCH of Minnesota, Inc.................................................. 9,300 Clarendon County Broadcasting..................................... 3,250 Nautical Broadcasting............................................. 525 Brillion Radio Company............................................ 2,065 Ocmulgee Broadcasting............................................. 5,250 Less: Sale of WIMX-FM............................................. (1,500) --------- Total..................................................... $ 245,065 --------- ---------
The pro forma combined statement of operations for the three months ended March 31, 1998 gives effect to the Transactions (other than acquisitions completed in 1997) as if they occurred on January 1, 1998. For pro forma purposes, the pro forma combined statement of operations for the year ended December 31, 1997 gives effect to the Transactions as if they had occurred on January 1, 1997. For pro forma purposes, the Company's pro forma combined balance sheet as of March 31, 1998 gives effect to the Transactions (except for Completed Acquisitions consummated prior to March 31, 1998, in which case the pro forma combined balance sheet gives effect to such transactions as of the date of their consummation) as if they had occurred on March 31, 1998. The pro forma combined financial statements are based on the historical consolidated financial statements of the Company and the financial statements of those entities acquired, or from which assets were acquired, in conjunction with the Completed Acquisitions and the Pending Acquisitions. The unaudited combined pro forma financial information reflects the use of the purchase method of accounting for all acquisitions. For purposes of the unaudited pro forma combined financial statements, the purchase prices of the stations acquired and to be acquired in the Completed Acquisitions and Pending Acquisitions have been allocated based primarily on information furnished by management of the acquired stations. The final allocation of the relative purchase prices of the stations acquired and to be acquired in the Completed Acquisitions and Pending Acquisitions are determined a reasonable time after consummation of such transactions and are based on complete evaluations of the assets acquired and liabilities assumed. Accordingly the information presented herein may differ from the final purchase price allocation; however, in the opinion of the Company's management, the final purchase price allocation will not differ significantly from the information presented herein. In the opinion of the Company's management, all adjustments have been made that are necessary to present fairly the pro forma data. The unaudited pro forma information is presented for illustrative purposes only and is not indicative of the operating results or financial position that would have occurred if the Transactions had been consummated on the dates indicated, nor is it indicative of future operating results or financial positions if the aforementioned transactions are completed. The failure of the aforementioned transactions to be completed would significantly alter the unaudited pro forma information. All pro forma financial information should be read in conjunction with the Company's Consolidated Financial Statements and the financial statements of certain of the other acquired companies appearing elsewhere in this Prospectus. See also "Risk Factors--Substantial Leverage" and "Management's Discussion and Analysis of Financial Condition and Results of Operations." 28 CUMULUS MEDIA INC. UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
(B) (D) PRO FORMA PRO FORMA ADJUSTMENTS ADJUSTMENTS FOR THE (A)+(B)+(C)+ TO REFLECT COMPANY (D)=(E) FULL YEAR HISTORICAL PRO FORMA AS (A) FOR (C) AND THE 1998 ADJUSTED FOR THE COMPANY THE COMPANY 1998 COMPLETED COMPLETED THE 1998 COMPLETED HISTORICAL(1) HISTORICAL(3) ACQUISITIONS ACQUISITIONS ACQUISITIONS ----------- ---------------- -------------- ------------------- --------------------- STATEMENT OF OPERATIONS DATA: Revenues.................... $10,134 $21,363 $22,993 $-- $ 54,490 Less: agency commissions.... (971) (1,780) (2,034) -- (4,785) ----------- ------- ------- -------- -------- Net revenues................ 9,163 19,583 20,959 -- 49,705 Station operating expenses excluding depreciation and amortization............... 7,147 14,521 18,633 (430)(4) 39,871 Depreciation and amortization............... 1,671 2,988 2,416 2,910(5) 9,985 Corporate general and administrative expenses.... 1,276 -- -- 430(4) 1,706 Non-cash stock compensation expense.................... 1,689(2) -- -- -- 1,689 ----------- ------- ------- -------- -------- Operating income (loss)..... (2,620) 2,074 (90) (2,910) (3,546) ----------- ------- ------- -------- -------- Interest expense............ 837 1,125 1,743 5,464(6) 9,169 Gain (loss) on sale of asset...................... -- 12,261 -- (12,261)(7) -- Other (income) expense...... 54 4 18 -- 76 ----------- ------- ------- -------- -------- Income (loss) before income taxes...................... (3,511) 13,206 (1,851) (20,635) (12,791) Income tax (expense) benefit.................... (67) (84) (44) -- (195) ----------- ------- ------- -------- -------- Net income (loss)........... (3,578) 13,122 (1,895) (20,635) (12,986) Preferred stock dividends... 274 -- -- 4,087(8) 4,361 ----------- ------- ------- -------- -------- Net income (loss) attributable to common stockholders............... $(3,852) $13,122 $(1,895) $(24,722) $(17,347) ----------- ------- ------- -------- -------- ----------- ------- ------- -------- -------- Basic and diluted earnings (loss) per share........... $(3,852) $ (0.92) Average shares outstanding (in thousands)............. 1 18,937 (E)+(F)=(G) PRO FORMA AS ADJUSTED FOR (I) (F) THE 1998 PRO FORMA PRO FORMA COMPLETED ADJUSTMENTS (G)+(H)+(I) ADJUSTMENTS ACQUISITIONS (H) FOR THE =(J) FOR THE AND THE PENDING PENDING PRO FORMA OFFERINGS OFFERINGS ACQUISITIONS ACQUISITIONS COMBINED(1) ----------- ------------ ------------ ----------- ----------- STATEMENT OF OPERATIONS DATA: Revenues.................... $ -- $ 54,490 $68,478 $-- $122,968 Less: agency commissions.... -- (4,785) (6,407) -- (11,192) ----------- ------------ ------------ ----------- ----------- Net revenues................ -- 49,705 62,071 -- 111,776 Station operating expenses excluding depreciation and amortization............... -- 39,871 51,058 (3,020)(4) 87,909 Depreciation and amortization............... -- 9,985 6,145 6,715(5) 22,845 Corporate general and administrative expenses.... -- 1,706 34 3,020(4) 4,760 Non-cash stock compensation expense.................... -- 1,689 278 -- 1,967 ----------- ------------ ------------ ----------- ----------- Operating income (loss)..... -- (3,546) 4,556 (6,715) (5,705) ----------- ------------ ------------ ----------- ----------- Interest expense............ 13,753(9) 22,922 4,247 (4,247)(11) 22,922 Gain (loss) on sale of asset...................... -- -- 5,547 (5,547)(12) -- Other (income) expense...... -- 76 150 (122)(13) 104 ----------- ------------ ------------ ----------- ----------- Income (loss) before income taxes...................... (13,753) (26,544) 5,706 (7,893) (28,731) Income tax (expense) benefit.................... -- (195) -- -- (195) ----------- ------------ ------------ ----------- ----------- Net income (loss)........... (13,753) (26,739) 5,706 (7,893) (28,926) Preferred stock dividends... 14,060(10) 18,421 -- -- 18,421 ----------- ------------ ------------ ----------- ----------- Net income (loss) attributable to common stockholders............... $(27,813) $(45,160) $ 5,706 $(7,893) $(47,347) ----------- ------------ ------------ ----------- ----------- ----------- ------------ ------------ ----------- ----------- Basic and diluted earnings (loss) per share........... $ (2.38) $ (2.50) Average shares outstanding (in thousands)............. 18,937 18,937
See accompanying notes to Unaudited Pro Forma Combined Statement of Operations. 29 NOTES TO THE UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS) (1) The pro forma financial results exclude the effects of estimated cost savings which management believes will result from the Completed Acquisitions and the Pending Acquisitions. The Company expects to realize approximately $7,430 of cost savings resulting from the elimination of redundant station operating expenses arising from the Completed and Pending Acquisitions, including elimination of certain management and staff positions, the consolidation of station facilities and equipment, the elimination of previous owner compensation benefits and new rates associated with revised vendor contracts. Also, the Company expects to realize approximately $2,029 of cost savings from the elimination of certain corporate overhead functions, net of increased costs associated with the implementation of the Company's corporate management structure. Corporate cost savings reflect the expected level of annual corporate expenditures arising from the Completed and Pending Acquisitions. There can be no assurances that any operating or corporate cost savings will be achieved. (2) Amount represents a non-recurring, non-cash stock compensation expense on common stock issued to certain employees and managers upon formation of the Company. (3) Adjustments reflect historical revenues and expenses of stations acquired by the Company in 1997 for the period from January 1, 1997 through the date the stations were acquired by the Company. (4) Adjustments reflect the reclassification of $430 and $3,020 of expenses from station operating expenses excluding depreciation and amortization to corporate general and administrative expenses to conform with the Company's accounting practices. (5) Adjustments reflect (i) the change in depreciation and amortization expense resulting from conforming the estimated useful lives of the Completed and Pending Acquisitions' assets to the Company's policies and (ii) the additional depreciation and amortization expense resulting from the allocation of the purchase price to the estimated fair market value of the assets acquired. On a pro forma basis, depreciation expense is $3,894 and amortization expense is $18,951 after giving effect to the Completed and Pending Acquisitions. Depreciation expense has been calculated on a straight line basis using a weighted average life of 10 years for property and equipment. Goodwill and other intangible assets amortization has been calculated on a straight line basis over 25 years. Non-compete agreements are being amortized over the lives of the agreements which ranges from 2-5 years. The Company allocates the purchase prices of the acquired stations based on complete evaluations of the assets acquired and the liabilities assumed. The Company believes that the excess of cost over the fair value of tangible net assets of an acquired radio station almost exclusively relates to the value of the FCC broadcasting license and goodwill. The Company believes that the purchase price allocation method described above is consistent with general practice in the radio broadcasting industry. (6) Adjustment to reflect increased interest expense resulting from: Sources of funds: Amount financed by the Credit Facility................................. $ 103,459 NML Preferred Stock investment......................................... 16,250 Private equity investment in common stock.............................. 15,000 --------- Total............................................................ $ 134,709 --------- --------- Uses of funds: Purchase price of the 1998 Completed Acquisitions...................... $ 88,920 Repayment of the Old Credit Facility................................... 42,789 Credit Facility transaction costs...................................... 3,000 --------- Total............................................................ $ 134,709 --------- ---------
30 Interest on the Credit Facility at 8.50%................................. $ 8,794 Amortization of $3,000 in debt issuance costs over 8 years............... 375 --------- Total interest expense................................................. 9,169 Less: Historical interest recorded by the Company and the Completed Acquisitions......................................................... (3,705) --------- Net adjustment......................................................... $ 5,464 --------- ---------
(7) Adjustment recorded to eliminate a non-recurring gain of $12,261 recognized by HVS Partners on the 1997 sales of radio stations in Salisbury, MD and Wilmington, NC to the Company prior to the acquisition by the Company of the remainder of HVS Partners' stations. (8) Reflects (i) the additional accretion of the NML Preferred Stock dividends as if the NML Preferred Stock were outstanding for the full period and (ii) the amortization of the $3,098 discount to liquidation value on the NML Preferred Stock. Accretion of NML Preferred Stock dividends (compounded quarterly at 12.00%).......................................................... $ 4,079 Amortization of discount (over 11 years)........................... 282 --------- 4,361 Less: Historical dividends recorded by the Company................. (274) --------- Net adjustment..................................................... $ 4,087 --------- ---------
(9) Adjustment to reflect increased interest expense resulting from: Interest on the Notes at 10.375%................................... $ 16,600 Interest on $62,500 outstanding under the Credit Facility at 8.5%............................................................. 5,313 Amortization of $6,338 debt issuance costs over 10 years........... 634 Amortization of $3,000 Credit Facility transaction costs over 8 years............................................................ 375 --------- Total interest expense........................................... 22,922 Less: Interest expense recorded pro forma as adjusted for the Completed Acquisitions......................................... (9,169) --------- Net adjustment................................................... $ 13,753 --------- ---------
(10) To reflect additional accretion related to Series A Preferred Stock dividend: Accretion of Series A Preferred Stock dividend (compounded daily at 13.75%).......................................................... $ 18,421 Less: Pro forma dividends on NML Preferred Stock exchanged into Series A Preferred Stock......................................... (4,361) --------- Net adjustment..................................................... $ 14,060 --------- ---------
31 (11) Adjustment to reflect increased interest expense resulting from: Sources of funds: Amount financed by the Notes ($160,000 net of fees of $6,338)... $ 153,662 Preferred Stock Offering to the public ($90,474 net of fees of $4,262)....................................................... 86,212 Stock Offerings ($90,000 to the Company net of fees of $7,615)....................................................... 82,385 Amount financed by the Credit Facility.......................... 62,500 NML Preferred Stock investment.................................. 16,250 Private equity investment in common stock....................... 15,000 --------- Total........................................................... $ 416,009 --------- --------- Uses of funds: Purchase price of the 1998 Completed Acquisitions and the Pending Acquisitions.......................................... $ 346,757 Repayment of the Old Credit Facility............................ 42,789 Cash on hand.................................................... 23,463 Credit Facility transaction costs............................... 3,000 --------- Total........................................................... $ 416,009 --------- --------- Interest on the Notes at 10.375%.................................. $ 16,600 Interest on the Credit Facility at 8.50%.......................... 5,313 Amortization of $6,338 debt issuance costs over 10 years.......... 634 Amortization of $3,000 Credit Facility transaction costs over 8 years........................................................... 375 --------- Total interest expense.......................................... 22,922 Less: Interest expense recorded pro forma as adjusted for the Pending Acquisitions and pro forma as adjusted for the Offerings..................................................... (27,169) --------- Net adjustment.................................................. $ (4,247) --------- ---------
(12) Adjustment recorded to eliminate a non-recurring gain of $1,462 and $4,085 recognized by Communications Properties, Inc. and Radio Ingstad Minnesota, Inc., Radio Albert Lea, Inc. and KRCH of Minnesota, Inc., respectively, (Pending Acquisitions of the Company). The non-recurring gains were recognized by the respective Pending Acquisitions upon the sale of radio stations not acquired by the Company. (13) Elimination of interests of minority shareholders in connection with a Pending Acquisition. The floating interest rate used to calculate pro forma interest expense on the Credit Facility is eight and one-half percent (8.50%). The rate on the Credit Facility is based on the Company's estimates, considering current market conditions for similar securities. A one-eighth of one percent (0.125%) change in the interest rate on the Credit Facility results in a $78 increase or decrease, respectively, in the pro forma interest expense for the twelve months ended December 31, 1997. Upon the consummation of the Offerings, the Company will record the accretion of dividends and the discount on the NML Preferred Stock of $4,008 when exchanged for the Series A Preferred Stock. 32 PRO FORMA ADJUSTMENTS TO REFLECT FULL YEAR FOR THE COMPANY HISTORICAL FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
CARIBBEAN THE MIDWESTERN COMMUNICATIONS BROADCASTING COMPANY, COMPANY LIMITED KLUR, KQXC AND RADIO STATIONS WWWM- FOR THE FOUR MONTHS HVS PARTNERS KYYI RADIO FM AND WLQR-FM ENDED FOR THE YEAR ENDED FOR THE ELEVEN MONTHS FOR THE TEN MONTHS APRIL 30, 1997 DECEMBER 31, 1997 ENDED NOVEMBER 30, 1997 ENDED OCTOBER 31, 1997 --------------------- ------------------- ------------------------- ------------------------- STATEMENT OF OPERATIONS DATA: Revenues........ $ 191 $ 5,715 $ 1,173 $ 2,517 Less: agency commissions... (14) (384) (107) (279) ------ ------- ------ ------ Net revenues.... 177 5,331 1,066 2,238 Station operating expenses excluding depreciation and amortization.. 524 4,948 655 1,691 Depreciation and amortization.. 55 638 124 50 Corporate general and administrative expenses...... -- -- -- -- Non-cash stock compensation expense....... -- -- -- -- ------ ------- ------ ------ Operating income (loss)........ (402) (255) 287 497 ------ ------- ------ ------ Interest expense....... 62 68 52 5 Gain (loss) on sale of asset......... -- 12,261 -- -- Other (income) expense....... (1) -- -- 6 ------ ------- ------ ------ Income (loss) before income taxes......... (463) 11,938 235 486 Income tax (expense) benefit....... -- -- -- (10) ------ ------- ------ ------ Net income (loss)........ $ (463) $ 11,938 $ 235 $ 476 ------ ------- ------ ------ ------ ------- ------ ------ WILKS BROADCAST WKKO-FM, WRQN-FM, VALUE RADIO CORPORATION ACQUISITIONS, WTOD-AM AND WIMX-FM -------------------------------------- INC. PERIOD FROM JANUARY FOR THE YEAR FOR THE FOUR FOR THE EIGHT 1, ENDED MONTHS ENDED MONTHS ENDED 1997 THROUGH DISPOSITION OF AUGUST 30, 1997 DECEMBER 31, 1996 AUGUST 31, 1997 NOVEMBER 9, 1997 WIMX-FM OTHER ----------------- ------------------- ----------------- ------------------- --------------- ----------- STATEMENT OF OPERATIONS DATA: Revenues........ $ 3,607 $ (791) $ 2,625 $ 6,376 $ (461) $ 411 Less: agency commissions... (226) 38 (23) (834) 50 (1) ------ ------- ------ ------ ----- ----- Net revenues.... 3,381 (753) 2,602 5,542 (411) 410 Station operating expenses excluding depreciation and amortization.. 2,462 (470) 1,869 2,813 (339) 368 Depreciation and amortization.. 624 (29) 554 1,004 (58) 26 Corporate general and administrative expenses...... -- -- -- -- -- -- Non-cash stock compensation expense....... -- -- -- -- -- -- ------ ------- ------ ------ ----- ----- Operating income (loss)........ 295 (254) 179 1,725 (14) 16 ------ ------- ------ ------ ----- ----- Interest expense....... 418 (21) 424 144 (43) 16 Gain (loss) on sale of asset......... -- -- -- -- -- -- Other (income) expense....... 1 2 -- -- (4) -- ------ ------- ------ ------ ----- ----- Income (loss) before income taxes......... (124) (235) (245) 1,581 33 -- Income tax (expense) benefit....... -- -- (74) -- -- ------ ------- ------ ------ ----- ----- Net income (loss)........ $ (124) $ (235) $ (245) $ 1,507 $ 33 $ -- ------ ------- ------ ------ ----- ----- ------ ------- ------ ------ ----- ----- TOTAL --------- STATEMENT OF OPERATIONS DATA: Revenues........ $ 21,363 Less: agency commissions... (1,780) --------- Net revenues.... 19,583 Station operating expenses excluding depreciation and amortization.. 14,521 Depreciation and amortization.. 2,988 Corporate general and administrative expenses...... -- Non-cash stock compensation expense....... -- --------- Operating income (loss)........ 2,074 --------- Interest expense....... 1,125 Gain (loss) on sale of asset......... 12,261 Other (income) expense....... 4 --------- Income (loss) before income taxes......... 13,206 Income tax (expense) benefit....... (84) --------- Net income (loss)........ $ 13,122 --------- ---------
33 1998 COMPLETED ACQUISITIONS FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
CAROLINA BROADCASTING, INC. BEAUMONT AND GEORGETOWN ARBOR RADIO LP SKYWAVE, INC. RADIO, INC. ------------------- ------------------- ------------------- STATEMENT OF OPERATIONS DATA: Revenues....................................................... $ 3,723 $ 704 $ 268 Less: agency commissions....................................... (289) (57) -- ------ ----- ----- Net revenues................................................... 3,434 647 268 Station operating expenses excluding depreciation and amortization................................................. 2,394 573 579 Depreciation and amortization.................................. 502 123 106 Corporate general and administrative expenses.................. -- -- -- Non-cash stock compensation expense............................ -- -- -- ------ ----- ----- Operating income (loss)........................................ 538 (49) (417) ------ ----- ----- Interest expense............................................... 329 72 167 Gain (loss) on sale of asset................................... -- -- -- Other (income) expense......................................... -- -- -- ------ ----- ----- Income (loss) before income taxes.............................. 209 (121) (584) Income tax (expense) benefit................................... -- -- -- ------ ----- ----- Net income (loss).............................................. $ 209 $ (121) $ (584) ------ ----- ----- ------ ----- ----- FORJAY BROADCASTING NINETY FOUR POINT CORPORATION M&M PARTNERS ONE, INC. ------------------- ------------------- ------------------- STATEMENT OF OPERATIONS DATA: Revenues....................................................... $ 1,667 $ 3,580 $ 4,172 Less: agency commissions....................................... (178) (394) (396) ------ ------ ------ Net revenues................................................... 1,489 3,186 3,776 Station operating expenses excluding depreciation and amortization................................................. 1,278 2,573 3,300 Depreciation and amortization.................................. 29 496 185 Corporate general and administrative expenses.................. -- -- -- Non-cash stock compensation expense............................ -- -- -- ------ ------ ------ Operating income (loss)........................................ 182 117 291 ------ ------ ------ Interest expense............................................... 48 115 380 Gain (loss) on sale of asset................................... -- -- -- Other (income) expense......................................... -- (2) 22 ------ ------ ------ Income (loss) before income taxes.............................. 134 4 (111) Income tax (expense) benefit................................... (44) -- -- ------ ------ ------ Net income (loss).............................................. $ 90 $ 4 $ (111) ------ ------ ------ ------ ------ ------ SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES SUBTOTAL ------------------- ----------- STATEMENT OF OPERATIONS DATA: Revenues....................................................... $ 2,401 $ 16,515 Less: agency commissions....................................... (258) (1,572) ------ ----------- Net revenues................................................... 2,143 14,943 Station operating expenses excluding depreciation and amortization................................................. 2,211 12,908 Depreciation and amortization.................................. 352 1,793 Corporate general and administrative expenses.................. -- -- Non-cash stock compensation expense............................ -- -- ------ ----------- Operating income (loss)........................................ (420) 242 ------ ----------- Interest expense............................................... 246 1,357 Gain (loss) on sale of asset................................... -- -- Other (income) expense......................................... -- 20 ------ ----------- Income (loss) before income taxes.............................. (666) (1,135) Income tax (expense) benefit................................... -- (44) ------ ----------- Net income (loss).............................................. $ (666) $ (1,179) ------ ----------- ------ -----------
34 1998 COMPLETED ACQUISITIONS (CONTINUED) FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
SEACOAST RADIO COMPANY, LLC --------------------- STATEMENT OF OPERATIONS DATA: Revenues.................................................................................................. $ 820 Less: agency commissions.................................................................................. (80) ----- Net revenues.............................................................................................. 740 Station operating expenses excluding depreciation and amortization........................................ 480 Depreciation and amortization............................................................................. 58 Corporate general and administrative expenses............................................................. -- Non-cash stock compensation expense....................................................................... -- ----- Operating income (loss)................................................................................... 202 ----- Interest expense.......................................................................................... 34 Gain (loss) on sale of asset.............................................................................. -- Other (income) expense.................................................................................... -- ----- Income (loss) before income taxes......................................................................... 168 Income tax (expense) benefit.............................................................................. -- ----- Net income (loss)......................................................................................... $ 168 ----- ----- SUNNY BROADCASTERS, INC. ------------------- STATEMENT OF OPERATIONS DATA: Revenues.................................................................................................. $ 1,359 Less: agency commissions.................................................................................. (111) ------ Net revenues.............................................................................................. 1,248 Station operating expenses excluding depreciation and amortization........................................ 850 Depreciation and amortization............................................................................. 117 Corporate general and administrative expenses............................................................. -- Non-cash stock compensation expense....................................................................... -- ------ Operating income (loss)................................................................................... 281 ------ Interest expense.......................................................................................... 99 Gain (loss) on sale of asset.............................................................................. -- Other (income) expense.................................................................................... -- ------ Income (loss) before income taxes......................................................................... 182 Income tax (expense) benefit.............................................................................. -- ------ Net income (loss)......................................................................................... $ 182 ------ ------ TALLY RADIO, LC ------------------- STATEMENT OF OPERATIONS DATA: Revenues.................................................................................................. $ 238 Less: agency commissions.................................................................................. (19) ----- Net revenues.............................................................................................. 219 Station operating expenses excluding depreciation and amortization........................................ 374 Depreciation and amortization............................................................................. 76 Corporate general and administrative expenses............................................................. -- Non-cash stock compensation expense....................................................................... -- ----- Operating income (loss)................................................................................... (231) ----- Interest expense.......................................................................................... 52 Gain (loss) on sale of asset.............................................................................. -- Other (income) expense.................................................................................... -- ----- Income (loss) before income taxes......................................................................... (283) Income tax (expense) benefit.............................................................................. -- ----- Net income (loss)......................................................................................... $ (283) ----- ----- VENICE BROADCASTING COR P. ------------------------ - --- STATEMENT OF OPERATIONS DATA: Revenues.................................................................................................. $ 681 Less: agency commissions.................................................................................. (70) ----- Net revenues.............................................................................................. 611 Station operating expenses excluding depreciation and amortization........................................ 1,120 Depreciation and amortization............................................................................. 89 Corporate general and administrative expenses............................................................. -- Non-cash stock compensation expense....................................................................... -- ----- Operating income (loss)................................................................................... (598) ----- Interest expense.......................................................................................... 22 Gain (loss) on sale of asset.............................................................................. -- Other (income) expense.................................................................................... -- ----- Income (loss) before income taxes......................................................................... (620) Income tax (expense) benefit.............................................................................. -- ----- Net income (loss)......................................................................................... $ (620) ----- ----- SUBTOTAL ----------- STATEMENT OF OPERATIONS DATA: Revenues.................................................................................................. $ 3,098 Less: agency commissions.................................................................................. (280) ----------- Net revenues.............................................................................................. 2,818 Station operating expenses excluding depreciation and amortization........................................ 2,824 Depreciation and amortization............................................................................. 340 Corporate general and administrative expenses............................................................. -- Non-cash stock compensation expense....................................................................... -- ----------- Operating income (loss)................................................................................... (346) ----------- Interest expense.......................................................................................... 207 Gain (loss) on sale of asset.............................................................................. -- Other (income) expense.................................................................................... -- ----------- Income (loss) before income taxes......................................................................... (553) Income tax (expense) benefit.............................................................................. -- ----------- Net income (loss)......................................................................................... $ (553) ----------- -----------
35 1998 COMPLETED ACQUISITIONS (CONTINUED) FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
SUBTOTAL PAGE 34 --------------- STATEMENT OF OPERATIONS DATA: Revenues................................................................................................. $ 16,515 Less: agency commissions................................................................................. (1,572) --------------- Net revenues............................................................................................. 14,943 Station operating expenses excluding depreciation and amortization....................................... 12,908 Depreciation and amortization............................................................................ 1,793 Corporate general and administrative expenses............................................................ -- Non-cash stock compensation expense...................................................................... -- --------------- Operating income (loss).................................................................................. 242 --------------- Interest expense......................................................................................... 1,357 Gain (loss) on sale of asset............................................................................. -- Other (income) expense................................................................................... 20 --------------- Income (loss) before income taxes........................................................................ (1,135) Income tax (expense) benefit............................................................................. (44) --------------- Net income (loss)........................................................................................ $ (1,179) --------------- --------------- SUBTOTAL PAGE 35 --------------- STATEMENT OF OPERATIONS DATA: Revenues................................................................................................. $ 3,098 Less: agency commissions................................................................................. (280) --------------- Net revenues............................................................................................. 2,818 Station operating expenses excluding depreciation and amortization....................................... 2,824 Depreciation and amortization............................................................................ 340 Corporate general and administrative expenses............................................................ -- Non-cash stock compensation expense...................................................................... -- --------------- Operating income (loss).................................................................................. (346) --------------- Interest expense......................................................................................... 207 Gain (loss) on sale of asset............................................................................. -- Other (income) expense................................................................................... -- --------------- Income (loss) before income taxes........................................................................ (553) Income tax (expense) benefit............................................................................. -- --------------- Net income (loss)........................................................................................ $ (553) --------------- --------------- OTHER TOTAL ---------- ----------- STATEMENT OF OPERATIONS DATA: Revenues................................................................................................. $ 3,380 $ 22,993 Less: agency commissions................................................................................. (182) (2,034) ---------- ----------- Net revenues............................................................................................. 3,198 20,959 Station operating expenses excluding depreciation and amortization....................................... 2,901 18,633 Depreciation and amortization............................................................................ 283 2,416 Corporate general and administrative expenses............................................................ -- -- Non-cash stock compensation expense...................................................................... -- -- ---------- ----------- Operating income (loss).................................................................................. 14 (90) ---------- ----------- Interest expense......................................................................................... 179 1,743 Gain (loss) on sale of asset............................................................................. -- -- Other (income) expense................................................................................... (2) 18 ---------- ----------- Income (loss) before income taxes........................................................................ (163) (1,851) Income tax (expense) benefit............................................................................. -- (44) ---------- ----------- Net income (loss)........................................................................................ $ (163) $ (1,895) ---------- ----------- ---------- -----------
36 PENDING ACQUISITIONS FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
CASTLE ALBANY BROADCASTING BROADCASTING AMERICAN LIMITED CO. COMMUNICATIONS PARTNERSHIP CHATTANOOGA FOR THE YEAR COMPANY INC. FOR THE YEAR BROADCAST GROUP ENDED FOR THE YEAR ENDED FOR THE YEAR DECEMBER 31, ENDED DECEMBER 31, ENDED 1997 DECEMBER 31, 1997 1997 DECEMBER 31, 1997 --------------- ----------------- ------------- ----------------- STATEMENT OF OPERATIONS DATA: Revenues................................................ $ 394 $ 46 $ 1,778 $ 1,660 Less: agency commissions................................ (6) -- (142) (181) ----- ----- ------ ------ Net revenues............................................ 388 46 1,636 1,479 Station operating expenses excluding depreciation and amortization......................... 373 224 1,449 1,310 Depreciation and amortization........................... 19 44 48 206 Corporate general and administrative expenses........... -- -- -- 34 Non-cash stock compensation expense..................... -- -- -- -- ----- ----- ------ ------ Operating income (loss)................................. (4) (222) 139 (71) ----- ----- ------ ------ Interest expense........................................ 21 -- 150 -- Gain (loss) on sale of asset............................ -- -- -- -- Other (income) expense.................................. (45) (2) -- -- ----- ----- ------ ------ Income (loss) before income taxes....................... 20 (220) (11) (71) Income tax (expense) benefit............................ -- -- -- -- ----- ----- ------ ------ Net income (loss)....................................... $ 20 $ (220) $ (11) $ (71) ----- ----- ------ ------ ----- ----- ------ ------ CLEARLY SUPERIOR RADIO PROPERTIES COMMUNICATIONS PROPERTIES, INC. FOR THE YEAR -------------------------------------- ENDED YEAR ENDED FOUR MONTHS ENDED DECEMBER 31, 1997 AUGUST 31, 1997 DECEMBER 31, 1997 ----------------- ----------------- ------------------- STATEMENT OF OPERATIONS DATA: Revenues................................................ $ 2,662 $ 2,528 $ 656 Less: agency commissions................................ (104) (151) (52) ------ ------ ------- Net revenues............................................ 2,558 2,377 604 Station operating expenses excluding depreciation and amortization......................... 1,728 2,290 564 Depreciation and amortization........................... 211 67 28 Corporate general and administrative expenses........... -- -- -- Non-cash stock compensation expense..................... -- -- -- ------ ------ ------- Operating income (loss)................................. 619 20 12 ------ ------ ------- Interest expense........................................ 262 173 54 Gain (loss) on sale of asset............................ -- 1,462 Other (income) expense.................................. 75 (37) ------ ------ ------- Income (loss) before income taxes....................... 282 1,346 (42) Income tax (expense) benefit............................ -- (168) ------ ------ ------- Net income (loss)....................................... $ 282 $ 1,178 $ (42) ------ ------ ------- ------ ------ ------- FOUR MONTHS ENDED DECEMBER 31, 1996 SUBTOTAL ------------------ ----------- STATEMENT OF OPERATIONS DATA: Revenues................................................ $ (771) $ 8,953 Less: agency commissions................................ 63 (573) -------- ----------- Net revenues............................................ (708) 8,380 Station operating expenses excluding depreciation and amortization......................... (573) 7,365 Depreciation and amortization........................... (18) 605 Corporate general and administrative expenses........... 34 Non-cash stock compensation expense..................... -- -------- ----------- Operating income (loss)................................. (117) 376 -------- ----------- Interest expense........................................ (36) 624 Gain (loss) on sale of asset............................ 1,462 Other (income) expense.................................. (9) -------- ----------- Income (loss) before income taxes....................... (81) 1,223 Income tax (expense) benefit............................ (168) -------- ----------- Net income (loss)....................................... $ (81) $ 1,055 -------- ----------- -------- -----------
37 PENDING ACQUISITIONS (CONTINUED) FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
JKJ BROADCASTING, INC., MISSOURI RIVER BROADCASTING, INC., INGSTAD MANKATO, CRYSTAL RADIO ESPRIT' INC., JAMES INGSTAD JAN-DI GROUP, INC. COMMUNICATION BROADCASTING, INC., BROADCASTING, FOR THE YEAR CORPORATION AND HOMETOWN INC. ENDED FOR THE YEAR WIRELESS, INC. --------------- DECEMBER 31, ENDED DECEMBER FOR THE YEAR ENDED YEAR ENDED 1997 31, 1997 DECEMBER 31, 1997 JUNE 30, 1997 ------------- --------------- --------------------- --------------- STATEMENT OF OPERATIONS DATA: Revenues................................... $ 4,580 $ 124 $ 10,363 $ 2,087 Less: agency commissions................... (601) (7) (449) (116) ------------- ------- ------- ------ Net revenues............................... 3,979 117 9,914 1,971 Station operating expenses excluding depreciation and amortization............ 2,690 169 7,632 1,746 Depreciation and amortization.............. 237 26 805 112 Corporate general and administrative expenses................................. -- -- -- -- Non-cash stock compensation expense........ -- -- -- -- ------------- ------- ------- ------ Operating income (loss).................... 1,052 (78) 1,477 113 ------------- ------- ------- ------ Interest expense........................... 212 -- 849 50 Gain (loss) on sale of asset............... -- -- -- -- Other (income) expense..................... -- -- -- (27) ------------- ------- ------- ------ Income (loss) before income taxes.......... 840 (78) 628 90 Income tax (expense) benefit............... -- -- -- -- ------------- ------- ------- ------ Net income (loss).......................... $ 840 $ (78) $ 628 $ 90 ------------- ------- ------- ------ ------------- ------- ------- ------ K-COUNTRY, INC. ---------------------------------- SIX MONTHS ENDED SIX MONTHS ENDED YEAR ENDED SIX MONTHS ENDED DECEMBER 31, 1997 DECEMBER 31, 1996 JUNE 30, 1997 DECEMBER 31, 1997 ----------------- ----------------- ------------- ------------------- STATEMENT OF OPERATIONS DATA: Revenues................................... $ 1,005 $ (1,024) $ 1,596 $ 901 Less: agency commissions................... (61) -- (129) (58) ----------------- ----------------- ------------- ------ Net revenues............................... 944 $ (1,024) 1,467 843 Station operating expenses excluding depreciation and amortization............ 714 (736) 1,191 625 Depreciation and amortization.............. 61 160 82 Corporate general and administrative expenses................................. -- -- -- -- Non-cash stock compensation expense........ -- -- -- -- ----------------- ----------------- ------------- ------ Operating income (loss).................... 169 (288) 116 136 ----------------- ----------------- ------------- ------ Interest expense........................... -- -- -- -- Gain (loss) on sale of asset............... -- -- -- -- Other (income) expense..................... 87 (41) -- -- ----------------- ----------------- ------------- ------ Income (loss) before income taxes.......... 82 (247) 116 136 Income tax (expense) benefit............... -- -- (35) (44) ----------------- ----------------- ------------- ------ Net income (loss).......................... $ 82 $ (247) $ 81 $ 92 ----------------- ----------------- ------------- ------ ----------------- ----------------- ------------- ------ SIX MONTHS ENDED DECEMBER 31, 1996 SUBTOTAL ----------------- ----------- STATEMENT OF OPERATIONS DATA: Revenues................................... $ (419) $ 19,213 Less: agency commissions................... 49 (1,372) -------- ----------- Net revenues............................... (370) 17,841 Station operating expenses excluding depreciation and amortization............ (255) 13,776 Depreciation and amortization.............. (81) 1,402 Corporate general and administrative expenses................................. -- -- Non-cash stock compensation expense........ -- -- -------- ----------- Operating income (loss).................... (34) 2,663 -------- ----------- Interest expense........................... 73 1,184 Gain (loss) on sale of asset............... -- Other (income) expense..................... 2 21 -------- ----------- Income (loss) before income taxes.......... (109) 1,458 Income tax (expense) benefit............... (12) (91) -------- ----------- Net income (loss).......................... $ (121) $ 1,367 -------- ----------- -------- -----------
38 PENDING ACQUISITIONS (CONTINUED) FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
LESNICK LOUISIANA MEDIA MIDLAND MUSTANG COMMUNICATIONS, INTERESTS, INC. BROADCASTERS, BROADCASTING INC. AND INC. COMPANY FOR THE YEAR SUBSIDIARIES FOR THE YEAR FOR THE YEAR ENDED FOR THE YEAR ENDED ENDED DECEMBER 31, ENDED DECEMBER 31, DECEMBER 31, 1997 DECEMBER 31, 1997 1997 1997 ---------------- ----------------- ---------------- ------------ STATEMENT OF OPERATIONS DATA: Revenues........................................... $ 438 $ 3,363 $ 3,206 $ 1,140 Less: agency commissions........................... (13) (299) (286) (47) -------- ----------------- ---------------- ------------ Net revenues....................................... 425 3,064 2,920 1,093 Station operating expenses excluding depreciation and amortization.................... 541 2,275 2,477 1,078 Depreciation and amortization...................... 30 394 212 96 Corporate general and administrative expenses...... -- -- -- -- Non-cash stock compensation expense................ -- 278 -- -- -------- ----------------- ---------------- ------------ Operating income (loss)............................ (146) 117 231 (81) -------- ----------------- ---------------- ------------ Interest expense................................... -- 543 82 36 Gain (loss) on sale of asset....................... -- -- -- -- Other (income) expense............................. 5 122 -- -- -------- ----------------- ---------------- ------------ Income (loss) before income taxes.................. (151) (548) 149 (117) Income tax (expense) benefit....................... (2) -- -- -- -------- ----------------- ---------------- ------------ Net income (loss).................................. $ (153) $ (548) $ 149 $ (117) -------- ----------------- ---------------- ------------ -------- ----------------- ---------------- ------------ RADIO INGSTAD, MINNESOTA, INC., RADIO PHOENIX ALBERT NEW FRONTIER PAMPLICO BROADCAST LEA, INC., AND COMMUNICATIONS, BROADCASTING, PARTNERS, KRCH OF REPUBLIC INC. L.P. INC. MINNESOTA, INC. CORPORATION FOR THE YEAR FOR THE YEAR FOR THE YEAR FOR THE YEAR FOR THE YEAR ENDED ENDED ENDED ENDED ENDED DECEMBER 31, DECEMBER 31, DECEMBER 31, DECEMBER 31, DECEMBER 31, 1997 1997 1997 1997 1997 ---------------- ------------ ------------- --------------- ------------ STATEMENT OF OPERATIONS DATA: Revenues........................................... $ 4,642 $ 1,046 $ 778 $ 4,400 $ 11,691 Less: agency commissions........................... (384) (51) (47) (67) (2,360) ---------------- ------------ ------------- --------------- ------------ Net revenues....................................... 4,258 995 731 4,333 9,331 Station operating expenses excluding depreciation and amortization.................... 3,304 1,232 790 3,530 6,323 Depreciation and amortization...................... 486 64 94 390 1,206 Corporate general and administrative expenses...... -- -- -- -- -- Non-cash stock compensation expense................ -- -- -- -- -- ---------------- ------------ ------------- --------------- ------------ Operating income (loss)............................ 468 (301) (153) 413 1,802 ---------------- ------------ ------------- --------------- ------------ Interest expense................................... 497 232 131 141 (11) Gain (loss) on sale of asset....................... -- -- -- 4,085 -- Other (income) expense............................. 32 -- (8) -- 32 ---------------- ------------ ------------- --------------- ------------ Income (loss) before income taxes.................. (61) (533) (276) 4,357 1,781 Income tax (expense) benefit....................... (6) -- -- -- 3,724 ---------------- ------------ ------------- --------------- ------------ Net income (loss).................................. $ (67) $ (533) $ (276) $ 4,357 $ 5,505 ---------------- ------------ ------------- --------------- ------------ ---------------- ------------ ------------- --------------- ------------ SUBTOTAL ----------- STATEMENT OF OPERATIONS DATA: Revenues........................................... $ 30,704 Less: agency commissions........................... (3,554) ----------- Net revenues....................................... 27,150 Station operating expenses excluding depreciation and amortization.................... 21,550 Depreciation and amortization...................... 2,972 Corporate general and administrative expenses...... -- Non-cash stock compensation expense................ 278 ----------- Operating income (loss)............................ 2,350 ----------- Interest expense................................... 1,651 Gain (loss) on sale of asset....................... 4,085 Other (income) expense............................. 183 ----------- Income (loss) before income taxes.................. 4,601 Income tax (expense) benefit....................... 3,716 ----------- Net income (loss).................................. $ 8,317 ----------- -----------
39 PENDING ACQUISITIONS (CONTINUED) FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
SAVANNAH TALLAHASSEE TRYON-SEACOAST COMMUNICATIONS, BROADCASTING, COMMUNICATIONS, L.P. INC. INC. FOR THE YEAR FOR THE YEAR FOR THE YEAR ENDED ENDED ENDED DECEMBER 31, DECEMBER 31, DECEMBER 31, 1997 1997 1997 ---------------- ------------ ---------------- STATEMENT OF OPERATIONS DATA: Revenues......................................................................... $ 1,405 $ 794 $ 1,197 Less: agency commissions......................................................... (148) (76) (61) ---------------- ------------ ---------------- Net revenues..................................................................... 1,257 718 1,136 Station operating expenses excluding depreciation and amortization.................................................. 1,497 923 1,073 Depreciation and amortization.................................................... 507 170 34 Corporate general and administrative expenses.................................... -- -- -- Non-cash stock compensation expense.............................................. -- -- -- ---------------- ------------ ---------------- Operating income (loss).......................................................... (747) (375) 29 ---------------- ------------ ---------------- Interest expense................................................................. 366 84 87 Gain (loss) on sale of asset..................................................... -- -- -- Other (income) expense........................................................... (14) (42) -- ---------------- ------------ ---------------- Income (loss) before income taxes................................................ (1,099) (417) (58) Income tax (expense) benefit..................................................... -- -- -- ---------------- ------------ ---------------- Net income (loss)................................................................ $ (1,099) $ (417) $ (58) ---------------- ------------ ---------------- ---------------- ------------ ---------------- WJCL-FM WWFG-FM AND WOSC-FM FOR THE YEAR ----------------------------------- ENDED AUGUST 1, 1997 DECEMBER 31, JANUARY 1, 1997 TO DECEMBER 31, 1997 TO JULY 31, 1997 1997 ------------ ----------------- ---------------- STATEMENT OF OPERATIONS DATA: Revenues......................................................................... $ 1,801 $ 998 $ 640 Less: agency commissions......................................................... (236) (58) (21) ------------ -------- ---------------- Net revenues..................................................................... 1,565 940 619 Station operating expenses excluding depreciation and amortization.................................................. 1,469 953 604 Depreciation and amortization.................................................... 13 187 151 Corporate general and administrative expenses.................................... -- -- -- Non-cash stock compensation expense.............................................. -- -- -- ------------ -------- ---------------- Operating income (loss).......................................................... 83 (200) (136) ------------ -------- ---------------- Interest expense................................................................. -- 5 -- Gain (loss) on sale of asset..................................................... -- -- -- Other (income) expense........................................................... -- -- -- ------------ -------- ---------------- Income (loss) before income taxes................................................ 83 (205) (136) Income tax (expense) benefit..................................................... -- -- -- ------------ -------- ---------------- Net income (loss)................................................................ $ 83 $ (205) $ (136) ------------ -------- ---------------- ------------ -------- ---------------- SUBTOTAL ----------- STATEMENT OF OPERATIONS DATA: Revenues......................................................................... $ 6,835 Less: agency commissions......................................................... (600) ----------- Net revenues..................................................................... 6,235 Station operating expenses excluding depreciation and amortization.................................................. 6,519 Depreciation and amortization.................................................... 1,062 Corporate general and administrative expenses.................................... -- Non-cash stock compensation expense.............................................. -- ----------- Operating income (loss).......................................................... (1,346) ----------- Interest expense................................................................. 542 Gain (loss) on sale of asset..................................................... -- Other (income) expense........................................................... (56) ----------- Income (loss) before income taxes................................................ (1,832) Income tax (expense) benefit..................................................... -- ----------- Net income (loss)................................................................ $ (1,832) ----------- -----------
40 PENDING ACQUISITIONS (CONTINUED) FOR THE YEAR ENDED DECEMBER 31, 1997 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
SUBTOTAL PAGE 37 --------------- STATEMENT OF OPERATIONS DATA: Revenues............................................................................................. $ 8,953 Less: agency commissions............................................................................. (573) --------------- Net revenues......................................................................................... 8,380 Station operating expenses excluding depreciation and amortization................................... 7,365 Depreciation and amortization........................................................................ 605 Corporate general and administrative expenses........................................................ 34 Non-cash stock compensation expense.................................................................. -- --------------- Operating income (loss).............................................................................. 376 --------------- Interest expense..................................................................................... 624 Gain (loss) on sale of asset......................................................................... 1,462 Other (income) expense............................................................................... (9) --------------- Income (loss) before income taxes.................................................................... 1,223 Income tax (expense) benefit......................................................................... (168) --------------- Net income (loss).................................................................................... $ 1,055 --------------- --------------- SUBTOTAL PAGE 38 --------------- STATEMENT OF OPERATIONS DATA: Revenues............................................................................................. $ 19,213 Less: agency commissions............................................................................. (1,372) --------------- Net revenues......................................................................................... 17,841 Station operating expenses excluding depreciation and amortization................................... 13,776 Depreciation and amortization........................................................................ 1,402 Corporate general and administrative expenses........................................................ -- Non-cash stock compensation expense.................................................................. -- --------------- Operating income (loss).............................................................................. 2,663 --------------- Interest expense..................................................................................... 1,184 Gain (loss) on sale of asset......................................................................... -- Other (income) expense............................................................................... 21 --------------- Income (loss) before income taxes.................................................................... 1,458 Income tax (expense) benefit......................................................................... (91) --------------- Net income (loss).................................................................................... $ 1,367 --------------- --------------- SUBTOTAL PAGE 39 --------------- STATEMENT OF OPERATIONS DATA: Revenues............................................................................................. $ 30,704 Less: agency commissions............................................................................. (3,554) --------------- Net revenues......................................................................................... 27,150 Station operating expenses excluding depreciation and amortization................................... 21,550 Depreciation and amortization........................................................................ 2,972 Corporate general and administrative expenses........................................................ -- Non-cash stock compensation expense.................................................................. 278 --------------- Operating income (loss).............................................................................. 2,350 --------------- Interest expense..................................................................................... 1,651 Gain (loss) on sale of asset......................................................................... 4,085 Other (income) expense............................................................................... 183 --------------- Income (loss) before income taxes.................................................................... 4,601 Income tax (expense) benefit......................................................................... 3,716 --------------- Net income (loss).................................................................................... $ 8,317 --------------- --------------- SUBTOTAL PAGE 40 OTHER --------------- ----------- STATEMENT OF OPERATIONS DATA: Revenues............................................................................................. $ 6,835 $ 2,773 Less: agency commissions............................................................................. (600) (308) --------------- ----------- Net revenues......................................................................................... 6,235 2,465 Station operating expenses excluding depreciation and amortization................................... 6,519 1,848 Depreciation and amortization........................................................................ 1,062 104 Corporate general and administrative expenses........................................................ -- -- Non-cash stock compensation expense.................................................................. -- -- --------------- ----------- Operating income (loss).............................................................................. (1,346) 513 --------------- ----------- Interest expense..................................................................................... 542 246 Gain (loss) on sale of asset......................................................................... -- -- Other (income) expense............................................................................... (56) 11 --------------- ----------- Income (loss) before income taxes.................................................................... (1,832) 256 Income tax (expense) benefit......................................................................... -- (3,457) --------------- ----------- Net income (loss).................................................................................... $ (1,832) $ (3,201) --------------- ----------- --------------- ----------- TOTAL ----------- STATEMENT OF OPERATIONS DATA: Revenues............................................................................................. $ 68,478 Less: agency commissions............................................................................. (6,407) ----------- Net revenues......................................................................................... 62,071 Station operating expenses excluding depreciation and amortization................................... 51,058 Depreciation and amortization........................................................................ 6,145 Corporate general and administrative expenses........................................................ 34 Non-cash stock compensation expense.................................................................. 278 ----------- Operating income (loss).............................................................................. 4,556 ----------- Interest expense..................................................................................... 4,247 Gain (loss) on sale of asset......................................................................... 5,547 Other (income) expense............................................................................... 150 ----------- Income (loss) before income taxes.................................................................... 5,706 Income tax (expense) benefit......................................................................... -- ----------- Net income (loss).................................................................................... $ 5,706 ----------- -----------
41 CUMULUS MEDIA INC. UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 1998 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
(D) (B) PRO FORMA ADJUSTMENTS PRO FORMA FOR THE (A)+(B)+(C)+ ADJUSTMENTS TO COMPANY (D)=(E) REFLECT THE HISTORICAL PRO FORMA AS (A) FULL PERIOD FOR (C) AND THE 1998 ADJUSTED FOR THE COMPANY THE COMPANY 1998 COMPLETED COMPLETED THE 1998 COMPLETED HISTORICAL HISTORICAL(1) ACQUISITIONS ACQUISITIONS ACQUISITIONS -------------- --------------- ---------------- --------------------- --------------------- STATEMENT OF OPERATIONS DATA: Revenues...................... $ 13,787 $ 1,083 $ 1,525 $ -- $ 16,395 Less: agency commissions...... (1,287) (99) (161) -- (1,547) ------- ------ ------- ------ ------- Net revenues.................. 12,500 984 1,364 -- 14,848 Station operating expenses excluding depreciation and amortization................. 10,904 973 1,317 -- 13,194 Depreciation and amortization................. 2,748 175 156 (442)(2) 2,637 Corporate general and administrative expenses...... 961 -- -- -- 961 Non-cash stock compensation expense...................... -- -- -- -- -- ------- ------ ------- ------ ------- Operating income (loss)....... (2,113) (164) (109) 442 (1,944) ------- ------ ------- ------ ------- Interest expense.............. 1,374 78 343 1,088(3) 2,883 Gain (loss) on sale of asset.. -- -- -- -- -- Other (income) expense........ 6 (56) 4 -- (46) ------- ------ ------- ------ ------- Income (loss) before income taxes........................ (3,493) (186) (456) (646) (4,781) Income tax (expense) benefit...................... -- -- -- -- -- ------- ------ ------- ------ ------- Net income (loss) before extraordinary item........... (3,493) (186) (456) (646) (4,781) ------- ------ ------- ------ ------- Preferred stock dividends..... 842 -- -- -- 842 ------- ------ ------- ------ ------- Net income (loss) before extraordinary item attributable to common stockholders................. $ (4,335) $ (186) $ (456) $ (646) $ (5,623) ------- ------ ------- ------ ------- ------- ------ ------- ------ ------- Basic and diluted earnings (loss) before extraordinary item per share............... $ (4,335) $ (0.30) Average shares outstanding (in thousands)................... 1 18,937 (E)+(F)=(G) PRO FORMA AS ADJUSTED FOR (I) (F) THE 1998 PRO FORMA PRO FORMA COMPLETED ADJUSTMENTS (G)+(H)+(I) ADJUSTMENTS ACQUISITIONS (H) FOR THE =(J) FOR THE AND THE PENDING PENDING PRO FORMA OFFERINGS OFFERINGS ACQUISITIONS ACQUISITIONS COMBINED(1) ------------- -------------- ------------ ------------- ------------- STATEMENT OF OPERATIONS DATA: Revenues...................... $ -- $ 16,395 $ 12,932 $ -- $ 29,327 Less: agency commissions...... -- (1,547) (768) -- (2,315) ------------- -------------- ------------ ------------- ------------- Net revenues.................. -- 14,848 12,164 -- 27,012 Station operating expenses excluding depreciation and amortization................. -- 13,194 10,736 -- 23,930 Depreciation and amortization................. -- 2,637 1,850 1,192(2) 5,679 Corporate general and administrative expenses...... -- 961 8 -- 969 Non-cash stock compensation expense...................... -- -- -- -- -- ------------- -------------- ------------ ------------- ------------- Operating income (loss)....... -- (1,944) (430) (1,192) (3,566) ------------- -------------- ------------ ------------- ------------- Interest expense.............. 2,847(4) 5,730 1,263 (1,263)(6) 5,730 Gain (loss) on sale of asset.. -- -- -- -- -- Other (income) expense........ -- (46) (14) (60) ------------- -------------- ------------ ------------- ------------- Income (loss) before income taxes........................ (2,847) (7,628) (1,679) 71 (9,236) Income tax (expense) benefit...................... -- -- 20 -- 20 ------------- -------------- ------------ ------------- ------------- Net income (loss) before extraordinary item........... (2,847) (7,628) (1,659) 71 (9,216) ------------- -------------- ------------ ------------- ------------- Preferred stock dividends..... 3,529(5) 4,371 -- -- 4,371 ------------- -------------- ------------ ------------- ------------- Net income (loss) before extraordinary item attributable to common stockholders................. $ (6,376) $ (11,999) $ (1,659) $ 71 $ (13,587) ------------- -------------- ------------ ------------- ------------- ------------- -------------- ------------ ------------- ------------- Basic and diluted earnings (loss) before extraordinary item per share............... $ (0.63) $ (0.72) Average shares outstanding (in thousands)................... 18,937 18,937
See accompanying notes to Unaudited Pro Forma Combined Statement of Operations. 42 NOTES TO THE UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 1998 (DOLLARS IN THOUSANDS) (1) Adjustments reflect historical revenues and expenses of stations acquired by the Company in the first quarter of 1998 for the period from January 1, 1998 through the date the stations were acquired by the Company. (2) Adjustments reflect (i) the change in depreciation and amortization expense resulting from conforming the estimated useful lives of the Completed and Pending Acquisitions' assets to the Company's policies and (ii) the additional depreciation and amortization expense resulting from the allocation of the purchase price to the estimated fair market value of the assets acquired. On a pro forma basis, depreciation expense is $1,019 and amortization expense is $4,660 after giving effect to the Completed and Pending Acquisitions. Depreciation expense has been calculated on a straight line basis using a weighted average life of ten years for property and equipment. Goodwill and other intangible assets amortization has been calculated on a straight line basis over 25 years. Non-compete agreements are being amortized over the lives of the agreements which ranges from 2-5 years. The Company allocates the purchase prices of the acquired stations based upon complete evaluations of the assets acquired and the liabilities assumed. The Company believes that the excess of cost over the fair value of the tangible net assets of an acquired radio station almost exclusively relates to the value of the FCC broadcasting license and goodwill. The Company believes that the purchase price allocation method described above is consistent with general practice in the radio broadcasting industry. (3) Adjustment to reflect increased interest expense resulting from: Quarterly interest on the $131,255 of indebtedness under the Credit Facility at 8.50%................................................ $ 2,789 Quarterly amortization of $3,000 in debt issuance costs over 8 years............................................................ 94 --------- Total interest expense........................................... 2,883 Less: Historical interest recorded by the Company and the Completed Acquisitions......................................... (1,795) --------- Net adjustment................................................... $ 1,088 --------- ---------
(4) Adjustment to reflect increased interest expense resulting from: Quarterly interest expense on $160,000 Notes at 10.375%............ $ 4,150 Quarterly interest expense on $62,500 outstanding under the Credit Facility at 8.50%................................................ 1,328 Quarterly amortization of $6,338 debt issuance cost, over 10 years............................................................ 158 Quarterly amortization of $3,000 credit facility, transaction, over 8 years.......................................................... 94 --------- Total interest expense............................................. 5,730 Less: Historical interest recorded by the Company and the Completed Acquisitions..................................................... (2,883) --------- Net adjustment..................................................... $ 2,847 --------- ---------
43 (5) To reflect additional accretion related to Series A Preferred Stock dividend: Accretion of Series A Preferred Stock dividend (compounded daily at 13.75%).......................................................... $ 4,371 Less: Historical dividends on NML Preferred Stock exchanged into Series A Preferred Stock......................................... (842) --------- Net adjustment..................................................... $ 3,529 --------- ---------
(6) Adjustment to reflect increased interest expense resulting from: Sources of funds: Amount financed by the Notes ($160,000 net of fees of $6,338)... $ 153,662 Preferred Stock Offering to the public ($90,474 net of fees of $4,262)....................................................... 86,212 Stock Offerings ($90,000 to the Company net of fees of $7,615)....................................................... 82,385 Cash on hand.................................................... 21,916 Escrow funds.................................................... 12,522 --------- Total........................................................... $ 356,697 --------- --------- Uses of funds: Purchase price of the Subsequent Acquisitions and the Pending Acquisitions.................................................. $ 279,532 Repayment of Credit Facility.................................... 57,752 Cash on hand.................................................... 19,413 --------- Total........................................................... $ 356,697 --------- --------- Quarterly interest on the Notes at 10.375%........................ $ 4,150 Quarterly interest on the Credit Facility at 8.50%................ 1,328 Quarterly amortization of $6,338 debt issuance costs over 10 years........................................................... 158 Quarterly amortization of $3,000 Credit Facility transaction costs over 8 years.................................................... 94 --------- Total interest expense.......................................... 5,730 Less: Interest expense recorded pro forma as adjusted for the Pending Acquisitions and pro forma as adjusted for the Offerings..................................................... (6,993) --------- Net adjustment.................................................. $ (1,263) --------- ---------
The floating interest rate used to calculate pro forma interest expense on the Credit Facility is eight and one-half percent (8.50%). The rate on the Credit Facility is based on the Company's estimates, considering market conditions for similar securities. A one-eighth of one percent (0.125%) change in the interest rate on the Credit Facility results in a $20 increase (or decrease), respectively, in the pro forma interest expense for the three months ending March 31, 1998. Upon the consummation of the Offerings, the Company will record the accretion of dividends and the discount on the NML Preferred Stock of $4,008 when exchanged into Series A Preferred Stock. On March 2, 1998, the Company recorded an extraordinary loss on early extinguishment of debt of $1,837. 44 PRO FORMA ADJUSTMENTS TO REFLECT THE FULL PERIOD FOR THE COMPANY HISTORICAL FOR THE THREE MONTHS ENDED MARCH 31, 1998 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
CAROLINA BROADCASTING, FORJAY INC. AND GEORGETOWN BROADCASTING ARBOR RADIO, LP RADIO, INC. CORPORATION ------------------- ----------------------- --------------- STATEMENT OF OPERATIONS DATA: Revenues............................................... $ 395 $ 85 $ 275 Less: agency commissions............................... (27) -- (41) ----- ----- ------ Net revenues........................................... 368 85 234 Station operating expenses excluding depreciation and amortization.......................................... 324 128 203 Depreciation and amortization.......................... 82 26 11 Corporate general and administrative expenses.......... -- -- -- Non-cash stock compensation expense.................... -- -- -- ----- ----- ------ Operating income (loss)................................ (38) (69) 20 ----- ----- ------ Interest expense....................................... 47 -- 6 Gain (loss) on sale of asset........................... -- -- -- Other (income) expense................................. 10 -- (9) ----- ----- ------ Income (loss) before income taxes...................... (95) (69) 23 Income tax (expense) benefit........................... -- -- -- ----- ----- ------ Net income (loss)...................................... $ (95) $ (69) $ 23 ----- ----- ------ ----- ----- ------ SEACOAST SUNNY VENICE RADIO BROADCASTERS, BROADCASTING COMPANY, LLC INC. CORP. OTHER(1) TOTAL --------------- ------------- --------------- ----------- --------- STATEMENT OF OPERATIONS DATA: Revenues............................................... $ 127 $ 195 $ 6 $ -- $ 1,083 Less: agency commissions............................... (13) (16) (2) -- (99) ------ ------ ------ ----------- --------- Net revenues........................................... 114 179 4 -- 984 Station operating expenses excluding depreciation and amortization.......................................... 103 177 33 5 973 Depreciation and amortization.......................... 15 30 7 4 175 Corporate general and administrative expenses.......... -- -- -- -- -- Non-cash stock compensation expense.................... -- -- -- -- -- ------ ------ ------ ----------- --------- Operating income (loss)................................ (4) (28) (36) (9) (164) ------ ------ ------ ----------- --------- Interest expense....................................... 5 20 -- -- 78 Gain (loss) on sale of asset........................... -- -- -- -- -- Other (income) expense................................. (106) 85 -- (36) (56) ------ ------ ------ ----------- --------- Income (loss) before income taxes...................... 97 (133) (36) 27 (186) Income tax (expense) benefit........................... -- -- -- -- -- ------ ------ ------ ----------- --------- Net income (loss)...................................... $ 97 $ (133) $ (36) $ 27 $ (186) ------ ------ ------ ----------- --------- ------ ------ ------ ----------- ---------
45 NOTE TO PRO FORMA ADJUSTMENTS TO REFLECT THE FULL PERIOD FOR THE COMPANY HISTORICAL FOR THE THREE MONTHS ENDED MARCH 31, 1998 (1) The operating results of M&M Partners, Tally Radio, LC and HVS Partners are included in the consolidated financial statements of the Company for the three month period from January 1, 1998 to March 31, 1998 because the entity was either owned effective January 1, 1998 or operated under an LMA which began on or before January 1, 1998. 46 1998 COMPLETED ACQUISITIONS FOR THE THREE MONTHS ENDED MARCH 31, 1998 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
BEAUMONT SKYWAVE, INC. --------------- STATEMENT OF OPERATIONS DATA: Revenues.................................................................................................... $ 95 Less: agency commissions.................................................................................... (14) ----- Net revenues................................................................................................ 81 Station operating expenses excluding depreciation and amortization.......................................... 110 Depreciation and amortization............................................................................... 21 Corporate general and administrative expenses............................................................... -- Non-cash stock compensation expense......................................................................... -- ----- Operating income (loss)..................................................................................... (50) ----- Interest expense............................................................................................ 18 Gain (loss) on sale of asset................................................................................ -- Other (income) expense...................................................................................... (30) ----- Income (loss) before income taxes........................................................................... (38) Income tax (expense) benefit................................................................................ -- ----- Net income (loss)........................................................................................... $ (38) ----- ----- NINETY FOUR POINT ONE, INC. ------------------- STATEMENT OF OPERATIONS DATA: Revenues.................................................................................................... $ 979 Less: agency commissions.................................................................................... (112) ----- Net revenues................................................................................................ 867 Station operating expenses excluding depreciation and amortization.......................................... 754 Depreciation and amortization............................................................................... 47 Corporate general and administrative expenses............................................................... -- Non-cash stock compensation expense......................................................................... -- ----- Operating income (loss)..................................................................................... 66 ----- Interest expense............................................................................................ 105 Gain (loss) on sale of asset................................................................................ -- Other (income) expense...................................................................................... 12 ----- Income (loss) before income taxes........................................................................... (51) Income tax (expense) benefit................................................................................ -- ----- Net income (loss)........................................................................................... $ (51) ----- ----- SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES ----------------- STATEMENT OF OPERATIONS DATA: Revenues.................................................................................................... $ 308 Less: agency commissions.................................................................................... (26) ------ Net revenues................................................................................................ 282 Station operating expenses excluding depreciation and amortization.......................................... 291 Depreciation and amortization............................................................................... 74 Corporate general and administrative expenses............................................................... -- Non-cash stock compensation expense......................................................................... -- ------ Operating income (loss)..................................................................................... (83) ------ Interest expense............................................................................................ 217 Gain (loss) on sale of asset................................................................................ -- Other (income) expense...................................................................................... 75 ------ Income (loss) before income taxes........................................................................... (375) Income tax (expense) benefit................................................................................ -- ------ Net income (loss)........................................................................................... $ (375) ------ ------ OTHER TOTAL --------- --------- STATEMENT OF OPERATIONS DATA: Revenues.................................................................................................... $ 143 $ 1,525 Less: agency commissions.................................................................................... (9) (161) --------- --------- Net revenues................................................................................................ 134 1,364 Station operating expenses excluding depreciation and amortization.......................................... 162 1,317 Depreciation and amortization............................................................................... 14 156 Corporate general and administrative expenses............................................................... -- -- Non-cash stock compensation expense......................................................................... -- -- --------- --------- Operating income (loss)..................................................................................... (42) (109) --------- --------- Interest expense............................................................................................ 3 343 Gain (loss) on sale of asset................................................................................ -- -- Other (income) expense...................................................................................... (53) 4 --------- --------- Income (loss) before income taxes........................................................................... 8 (456) Income tax (expense) benefit................................................................................ -- -- --------- --------- Net income (loss)........................................................................................... $ 8 $ (456) --------- --------- --------- ---------
47 PENDING ACQUISITIONS FOR THE THREE MONTHS ENDED MARCH 31, 1998 (DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
CASTLE BROADCASTING CHATTANOOGA AMERICAN LIMITED BROADCAST CLEARLY ALBANY BROADCASTING COMMUNICATIONS PATNERSHIP GROUP SUPERIOR RADIO CO. COMPANY INC. FOR THE THREE FOR THE THREE PROPERTIES FOR THE THREE FOR THE THREE MONTHS ENDED MONTHS ENDED FOR THE THREE MONTHS ENDED MONTHS ENDED MARCH MARCH 31, MARCH 31, MONTHS ENDED MARCH 31, 1998 31, 1998 1998 1998 MARCH 31, 1998 ------------------- ------------------- ------------- ------------- --------------- STATEMENT OF OPERATIONS DATA: Revenues.................................. $ 76 $ 37 $ 392 $ 269 $ 220 Less: agency commissions.................. (2) -- (35) (24) -- --- --- ----- ----- ----- Net revenues.............................. 74 37 357 245 220 Station operating expenses excluding depreciation and amortization............ 86 43 364 261 120 Depreciation and amortization............. 4 11 19 52 148 Corporate general and administrative expenses................................. -- -- -- 8 -- Non-cash stock compensation expense....... -- -- -- -- -- --- --- ----- ----- ----- Operating income (loss)................... (16) (17) (26) (76) (48) --- --- ----- ----- ----- Interest expense.......................... 5 -- 45 -- 76 Gain (loss) on sale of asset.............. -- -- -- -- -- Other (income) expense.................... (10) -- -- -- 61 --- --- ----- ----- ----- Income (loss) before income taxes......... (11) (17) (71) (76) (185) Income tax (expense) benefit.............. -- -- -- -- -- --- --- ----- ----- ----- Net income (loss)......................... $ (11) $ (17) $ (71) $ (76) $ (185) --- --- ----- ----- ----- --- --- ----- ----- ----- COMMUNICATIONS PROPERTIES, INC. ---------------------------------- CRYSTAL RADIO FOR THE SEVEN GROUP, INC. MONTH PERIOD FOR THE FOUR FOR THE THREE ENDED MONTHS ENDED MONTHS ENDED MARCH 31, 1998 DECEMBER 31, 1997 MARCH 31, 1998 SUBTOTAL --------------- ----------------- ----------------- ----------- STATEMENT OF OPERATIONS DATA: Revenues.................................. $ 1,060 $ (670) $ 938 $ 2,322 Less: agency commissions.................. (89) 52 (79) (177) ------ ------ ----- ----------- Net revenues.............................. 971 (618) 859 2,145 Station operating expenses excluding depreciation and amortization............ 959 (565) 672 1,940 Depreciation and amortization............. 180 (98) 94 410 Corporate general and administrative expenses................................. -- -- -- 8 Non-cash stock compensation expense....... -- -- -- -- ------ ------ ----- ----------- Operating income (loss)................... (168) 45 93 (213) ------ ------ ----- ----------- Interest expense.......................... 143 (77) 50 242 Gain (loss) on sale of asset.............. -- -- -- -- Other (income) expense.................... (48) 21 -- 24 ------ ------ ----- ----------- Income (loss) before income taxes......... (263) 101 43 (479) Income tax (expense) benefit.............. 22 (22) -- -- ------ ------ ----- ----------- Net income (loss)......................... $ (241) $ 79 $ 43 $ (479) ------ ------ ----- ----------- ------ ------ ----- -----------
48 PENDING ACQUISITIONS (CONTINUED) FOR THE THREE MONTHS ENDED MARCH 31, 1998 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
JKJ BROADCASTING, INC., MISSOURI RIVER BROADCASTING, INC., INGSTAD MANKATO, INC., ESPRIT' JAMES INGSTAD JAN-DI BROADCASTING, INC. K-COUNTRY, INC. COMMUNICATION BROADCASTING, INC., ------------------------------- --------------- CORPORATION HOMETOWN WIRELESS, INC. FOR THE SIX FOR THE THREE FOR THE THREE MONTHS FOR THE NINE MONTHS ENDED FOR THE NINE MONTHS ENDED ENDED MONTHS ENDED DECEMBER 31, MONTHS ENDED MARCH 31, 1998 MARCH 31, 1998 MARCH 31, 1998 1997 MARCH 31, 1998 ----------------- ----------------------- --------------- -------------- --------------- STATEMENT OF OPERATIONS DATA: Revenues................. $ 16 $ 2,549 $ 1,484 $ (1,005) $ 1,271 Less: agency commissions............. (1) (115) (87) 60 (91) --- ------ ------ -------------- ------ Net revenues............. 15 2,434 1,397 (945) 1,180 Station operating expenses excluding depreciation and amortization............ 44 1,939 1,240 (775) 1,007 Depreciation and amortization............ 6 191 86 (61) 115 Corporate general and administrative expenses................ -- -- -- -- -- Non-cash stock compensation expense.... -- -- -- -- -- --- ------ ------ -------------- ------ Operating income (loss).. (35) 304 71 (109) 58 --- ------ ------ -------------- ------ Interest expense......... -- 210 30 (20) -- Gain (loss) on sale of asset................... -- -- -- -- -- Other (income) expense... -- -- 1 (10) -- --- ------ ------ -------------- ------ Income (loss) before income taxes............ (35) 94 40 (79) 58 Income tax (expense) benefit................. -- -- -- -- (17) --- ------ ------ -------------- ------ Net income (loss)........ $ (35) $ 94 $ 40 $ (79) $ 41 --- ------ ------ -------------- ------ --- ------ ------ -------------- ------ LOUISIANA MEDIA INTERESTS, INC. LESNICK AND FOR THE SIX COMMUNICATIONS, INC. SUBSIDIARIES MONTHS ENDED FOR THE THREE MONTHS FOR THE THREE DECEMBER 31, ENDED MONTHS ENDED 1997 MARCH 31, 1998 MARCH 31, 1998 SUBTOTAL ----------------- --------------------- ----------------- ----------- STATEMENT OF OPERATIONS DATA: Revenues................. $ (901) $ 69 $ 824 $ 4,307 Less: agency commissions............. 58 (5) (72) (253) ----- ------ ------ ----------- Net revenues............. (843) 64 752 4,054 Station operating expenses excluding depreciation and amortization............ (625) 136 638 3,604 Depreciation and amortization............ (82) 9 136 400 Corporate general and administrative expenses................ -- -- -- -- Non-cash stock compensation expense.... -- -- -- -- ----- ------ ------ ----------- Operating income (loss).. (136) (81) (22) 50 ----- ------ ------ ----------- Interest expense......... -- 4 174 398 Gain (loss) on sale of asset................... -- -- -- -- Other (income) expense... -- -- 32 23 ----- ------ ------ ----------- Income (loss) before income taxes............ (136) (85) (228) (371) Income tax (expense) benefit................. 44 -- -- 27 ----- ------ ------ ----------- Net income (loss)........ $ (92) $ (85) $ (228) $ (344) ----- ------ ------ ----------- ----- ------ ------ -----------
49 PENDING ACQUISITIONS (CONTINUED) FOR THE THREE MONTHS ENDED MARCH 31, 1998 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
MIDLAND MUSTANG NEW FRONTIER BROADCASTERS, BROADCASTING COMMUNICATIONS, INC. COMPANY INC. FOR THE THREE FOR THE THREE FOR THE THREE MONTHS ENDED MONTHS ENDED MONTHS ENDED MARCH 31, 1998 MARCH 31, 1998 MARCH 31, 1998 ----------------- ----------------- ----------------- STATEMENT OF OPERATIONS DATA: Revenues............................................................ $ 741 $ 210 $ 815 Less: agency commissions............................................ (67) (7) -- ----- ----- ------- Net revenues........................................................ 674 203 815 Station operating expenses excluding depreciation and amortization........................... 529 237 576 Depreciation and amortization....................................... 45 25 115 Corporate general and administrative expenses....................... -- -- -- Non-cash stock compensation expense................................. -- -- -- ----- ----- ------- Operating income (loss)............................................. 100 (59) 124 ----- ----- ------- Interest expense.................................................... 19 1 147 Gain (loss) on sale of asset........................................ -- -- -- Other (income) expense.............................................. -- -- (7) ----- ----- ------- Income (loss) before income taxes................................... 81 (60) (16) Income tax (expense) benefit........................................ -- -- 4 ----- ----- ------- Net income (loss)................................................... $ 81 $ (60) $ (12) ----- ----- ------- ----- ----- ------- RADIO INGSTAD BROADCASTING, PHOENIX BROADCAST AND KRCH OF MINNESOTA, L.P. PARTNERS, INC. INC. FOR THE THREE FOR THE THREE FOR THE THREE MONTHS ENDED MONTHS ENDED MONTHS ENDED MARCH 31, 1998 MARCH 31, 1998 MARCH 31, 1998 ----------------- ----------------- ----------------------- STATEMENT OF OPERATIONS DATA: Revenues............................................................ $ 135 $ 129 $ 1,018 Less: agency commissions............................................ (8) (6) (5) ------- ------- ------ Net revenues........................................................ 127 123 1,013 Station operating expenses excluding depreciation and amortization........................... 245 159 837 Depreciation and amortization....................................... 23 27 121 Corporate general and administrative expenses....................... -- -- -- Non-cash stock compensation expense................................. -- -- -- ------- ------- ------ Operating income (loss)............................................. (141) (63) 55 ------- ------- ------ Interest expense.................................................... 60 24 186 Gain (loss) on sale of asset........................................ -- -- -- Other (income) expense.............................................. -- -- -- ------- ------- ------ Income (loss) before income taxes................................... (201) (87) (131) Income tax (expense) benefit........................................ -- -- -- ------- ------- ------ Net income (loss)................................................... $ (201) $ (87) $ (131) ------- ------- ------ ------- ------- ------ SUBTOTAL ----------- STATEMENT OF OPERATIONS DATA: Revenues............................................................ $ 3,048 Less: agency commissions............................................ (93) ----------- Net revenues........................................................ 2,955 Station operating expenses excluding depreciation and amortization........................... 2,498 Depreciation and amortization....................................... 441 Corporate general and administrative expenses....................... -- Non-cash stock compensation expense................................. -- ----------- Operating income (loss)............................................. 16 ----------- Interest expense.................................................... 437 Gain (loss) on sale of asset........................................ -- Other (income) expense.............................................. (7) ----------- Income (loss) before income taxes................................... (414) Income tax (expense) benefit........................................ 4 ----------- Net income (loss)................................................... $ (410) ----------- -----------
50 PENDING ACQUISITIONS (CONTINUED) FOR THE THREE MONTHS ENDED MARCH 31, 1998 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
TALLAHASSEE REPUBLIC SAVANNAH BROADCASTING, CORPORATION COMMUNICATIONS, INC. TRYON-SEACOAST FOR THE THREE L.P. FOR THE THREE COMMUNICATIONS, INC. MONTHS ENDED FOR THE THREE MONTHS ENDED FOR THE THREE MONTHS MARCH 31, MONTHS ENDED MARCH 31, ENDED 1998 MARCH 31, 1998 1998 MARCH 31, 1998 ------------- ---------------- ------------- --------------------- STATEMENT OF OPERATIONS DATA: Revenues............................................... $ 2,007 $ 105 $ -- $ 262 Less: agency commissions............................... (155) (3) -- (13) ------------- -------- ------------- ------- Net revenues........................................... 1,852 102 -- 249 Station operating expenses excluding depreciation and amortization......................................... 1,429 107 15 265 Depreciation and amortization.......................... 321 161 39 11 Corporate general and administrative expenses.......... -- -- -- -- Non-cash stock compensation expense.................... -- -- -- -- ------------- -------- ------------- ------- Operating income (loss)................................ 102 (166) (54) (27) ------------- -------- ------------- ------- Interest expense....................................... (1) 83 23 27 Gain (loss) on sale of asset........................... -- -- -- -- Other (income) expense................................. 15 3 (27) -- ------------- -------- ------------- ------- Income (loss) before income taxes...................... 88 (252) (50) (54) Income tax (expense) benefit........................... (11) -- -- -- ------------- -------- ------------- ------- Net income (loss)...................................... $ 77 $ (252) $ (50) $ (54) ------------- -------- ------------- ------- ------------- -------- ------------- ------- WJCL-FM WWFG-FM AND FOR THE THREE WOSC-FM MONTHS ENDED FOR THE THREE MARCH 31, MONTHS ENDED 1998 MARCH 31, 1998 SUBTOTAL ------------- ------------------- ----------- STATEMENT OF OPERATIONS DATA: Revenues............................................... $ -- $ 80 $ 2,454 Less: agency commissions............................... -- (4) (175) ------------- ------- ----------- Net revenues........................................... -- 76 2,279 Station operating expenses excluding depreciation and amortization......................................... 31 108 1,955 Depreciation and amortization.......................... 2 64 598 Corporate general and administrative expenses.......... -- -- -- Non-cash stock compensation expense.................... -- -- -- ------------- ------- ----------- Operating income (loss)................................ (33) (96) (274) ------------- ------- ----------- Interest expense....................................... -- -- 132 Gain (loss) on sale of asset........................... -- -- -- Other (income) expense................................. (11) (20) (40) ------------- ------- ----------- Income (loss) before income taxes...................... (22) (76) (366) Income tax (expense) benefit........................... -- -- (11) ------------- ------- ----------- Net income (loss)...................................... $ (22) $ (76) $ (377) ------------- ------- ----------- ------------- ------- -----------
51 PENDING ACQUISITIONS (CONTINUED) FOR THE THREE MONTHS ENDED MARCH 31, 1998 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
SUBTOTAL SUBTOTAL PAGE 48 PAGE 49 --------- --------- STATEMENT OF OPERATIONS DATA: Revenues.............................................................................................. $ 2,322 $ 4,307 Less: agency commissions.............................................................................. (177) (253) --------- --------- Net revenues.......................................................................................... 2,145 4,054 Station operating expenses excluding depreciation and amortization.................................... 1,940 3,604 Depreciation and amortization......................................................................... 410 400 Corporate general and administrative expenses............................................................................................. 8 -- Non-cash stock compensation expense................................................................... -- -- --------- --------- Operating income (loss)............................................................................... (213) 50 --------- --------- Interest expense...................................................................................... 242 398 Gain (loss) on sale of asset.......................................................................... -- -- Other (income) expense................................................................................ 24 23 --------- --------- Income (loss) before income taxes..................................................................... (479) (371) Income tax (expense) benefit.......................................................................... -- 27 --------- --------- Net income (loss)..................................................................................... $ (479) $ (344) --------- --------- --------- --------- SUBTOTAL SUBTOTAL PAGE 50 PAGE 51 --------- --------- STATEMENT OF OPERATIONS DATA: Revenues.............................................................................................. $ 3,048 $ 2,454 Less: agency commissions.............................................................................. (93) (175) --------- --------- Net revenues.......................................................................................... 2,955 2,279 Station operating expenses excluding depreciation and amortization.................................... 2,498 1,955 Depreciation and amortization......................................................................... 441 598 Corporate general and administrative expenses............................................................................................. -- -- Non-cash stock compensation expense................................................................... -- -- --------- --------- Operating income (loss)............................................................................... 16 (274) --------- --------- Interest expense...................................................................................... 437 132 Gain (loss) on sale of asset.......................................................................... -- -- Other (income) expense................................................................................ (7) (40) --------- --------- Income (loss) before income taxes..................................................................... (414) (366) Income tax (expense) benefit.......................................................................... 4 (11) --------- --------- Net income (loss)..................................................................................... $ (410) $ (377) --------- --------- --------- --------- OTHER TOTAL --------- --------- STATEMENT OF OPERATIONS DATA: Revenues.............................................................................................. $ 801 $ 12,932 Less: agency commissions.............................................................................. (70) (768) --------- --------- Net revenues.......................................................................................... 731 12,164 Station operating expenses excluding depreciation and amortization.................................... 739 10,736 Depreciation and amortization......................................................................... 1 1,850 Corporate general and administrative expenses............................................................................................. -- 8 Non-cash stock compensation expense................................................................... -- -- --------- --------- Operating income (loss)............................................................................... (9) (430) --------- --------- Interest expense...................................................................................... 54 1,263 Gain (loss) on sale of asset.......................................................................... -- -- Other (income) expense................................................................................ (14) (14) --------- --------- Income (loss) before income taxes..................................................................... (49) (1,679) Income tax (expense) benefit.......................................................................... -- 20 --------- --------- Net income (loss)..................................................................................... $ (49) $ (1,659) --------- --------- --------- ---------
52 CUMULUS MEDIA INC. UNAUDITED PRO FORMA COMBINED BALANCE SHEET AS OF MARCH 31, 1998 (DOLLARS IN THOUSANDS)
(A)+(B)=(C) (B) PRO FORMA PRO FORMA ADJUSTMENTS AS ADJUSTED (A) FOR THE FOR THE THE COMPANY SUBSEQUENT SUBSEQUENT HISTORICAL ACQUISITIONS(1) ACQUISITIONS ------------- --------------------- ------------- ASSETS: Current assets: Cash and cash equivalents....................................... $ 23,416 $ (21,916) $ 1,500 Accounts receivable............................................. 10,238 -- 10,238 Prepaid expenses and other current assets....................... 1,587 -- 1,587 ------------- -------- ------------- Total current assets........................................ 35,241 (21,916) 13,325 Property and equipment, net..................................... 14,146 1,944 16,090 Intangible assets, net.......................................... 150,973 32,523 183,496 Other assets.................................................... 19,766 (1,548) 18,218 ------------- -------- ------------- TOTAL ASSETS................................................ $ 220,126 $ 11,003 $ 231,129 ------------- -------- ------------- ------------- -------- ------------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities.......................... $ 8,619 $ -- $ 8,619 Current portion of long-term debt............................... 12 -- 12 ------------- -------- ------------- Total current liabilities................................... 8,631 -- 8,631 Long-term debt: Notes......................................................... -- -- -- Credit Facility............................................... 120,252 11,003 131,255 Other long-term liabilities: Deferred tax liability........................................ 853 -- 853 Other long-term liabilities................................... 1,083 -- 1,083 ------------- -------- ------------- Total liabilities........................................... 130,819 11,003 141,822 Preferred stock subject to mandatory redemption................. 30,518 -- 30,518 ------------- -------- ------------- Stockholders' equity: Class A Common Stock.......................................... -- -- -- Class B Common Stock.......................................... -- -- -- Class C Common Stock.......................................... -- -- -- Additional paid in capital.................................... 67,692 -- 67,692 Accumulated other comprehensive income........................ 5 -- 5 Retained earnings (deficit)................................... (8,908) -- (8,908) ------------- -------- ------------- Total stockholders' equity.................................. 58,789 -- 58,789 ------------- -------- ------------- Total liabilities and stockholders' equity.................. $ 220,126 $ 11,003 $ 231,129 ------------- -------- ------------- ------------- -------- ------------- (C)+(D)=(E) PRO FORMA AS ADJUSTED (D) FOR THE (F) PRO FORMA SUBSEQUENT PRO FORMA ADJUSTMENTS ACQUISITIONS ADJUSTMENTS FOR (E)+(F)=(G) FOR THE AND THE THE PENDING PRO FORMA OFFERINGS OFFERINGS ACQUISITIONS(9) COMBINED --------------- --------------- --------------- ------------- ASSETS: Current assets: Cash and cash equivalents....................................... $ 253,504(3) $ 255,004 $(234,091) $ 20,913 Accounts receivable............................................. -- 10,238 -- 10,238 Prepaid expenses and other current assets....................... -- 1,587 15 1,602 --------------- --------------- --------------- ------------- Total current assets........................................ 253,504 266,829 (234,076) 32,753 Property and equipment, net..................................... -- 16,090 24,647 40,737 Intangible assets, net.......................................... -- 183,496 228,663 412,159 Other assets.................................................... 6,338(4) 24,556 5,196 18,778 (10,974) --------------- --------------- --------------- ------------- TOTAL ASSETS................................................ $ 259,842 $ 490,971 $ 13,456 $ 504,427 --------------- --------------- --------------- ------------- --------------- --------------- --------------- ------------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities.......................... $ -- $ 8,619 $ -- $ 8,619 Current portion of long-term debt............................... -- 12 -- 12 --------------- --------------- --------------- ------------- Total current liabilities................................... -- 8,631 -- 8,631 Long-term debt: Notes......................................................... 160,000(5) 160,000 -- 160,000 Credit Facility............................................... (68,755)(6) 62,500 -- 62,500 Other long-term liabilities: Deferred tax liability........................................ -- 853 13,456 14,309 Other long-term liabilities................................... -- 1,083 -- 1,083 --------------- --------------- --------------- ------------- Total liabilities........................................... 91,245 233,067 13,456 246,523 90,474(7) Preferred stock subject to mandatory redemption................. 4,008(2) 125,000 -- 125,000 --------------- --------------- --------------- ------------- Stockholders' equity: Class A Common Stock.......................................... 78(8) 78 -- 78 Class B Common Stock.......................................... 88 88 -- 88 Class C Common Stock.......................................... 24 24 -- 24 Additional paid in capital.................................... 82,195(8) 141,617 -- 141,617 (4,262)(8) (4,008)(2) Accumulated other comprehensive income........................ -- 5 -- 5 Retained earnings (deficit)................................... -- (8,908) -- (8,908) --------------- --------------- --------------- ------------- Total stockholders' equity.................................. 74,115 132,904 -- 132,904 --------------- --------------- --------------- ------------- Total liabilities and stockholders' equity.................. $ 259,842 $ 490,971 $ 13,456 $ 504,427 --------------- --------------- --------------- ------------- --------------- --------------- --------------- -------------
See accompanying notes to the unaudited combined pro forma balance sheet. 53 NOTES TO THE UNAUDITED PRO FORMA BALANCE SHEET AS OF MARCH 31, 1998 (DOLLARS IN THOUSANDS) (1) To record the allocation of the $34,467 purchase price paid for transactions through the use of cash of $21,916, escrow funds of $1,548, and Credit Facility funds of $11,003 consummated subsequent to March 31, 1998. (2) An amount of $4,008 has been recorded for the accretion of the dividends and discount on the NML Preferred Stock when exchanged into Series A Preferred Stock. (3) To reflect the net cash proceeds, after repayment of the Credit Facility, from the Offerings. These net cash proceeds, plus additional monies available from the Credit Facility will be used to finance the Pending Acquisitions. (4) To reflect the capitalization of $6,338 in costs related to the issuance of the Notes. (5) To reflect the issuance of $160,000 principal amount of Notes pursuant to the Debt Offering. (6) To reflect borrowings of $62,500 under the Credit Facility, $43,087 of which was used to fund the Subsequent and Pending Acquisitions and constitutes Senior Funded Debt (as defined in the Credit Facility). The remaining $19,413 of proceeds and any other cash on hand is netted against borrowings under the Credit Facility for purposes of determining compliance with coverage ratios under the Credit Facility for periods prior to March 31, 1999. See "Description of Credit Facility and Notes-- The Credit Facility--Covenants." (7) To reflect the issuance of $90,474 principal amount of Series A Preferred Stock to the public. (8) To reflect net proceeds of the Stock Offerings to the Company of $82,196 less preferred stock issuance costs of $4,262. (9) To record the allocation of the $245,065 in purchase price paid for the Pending Acquisitions and the recording of the related deferred income taxes of $13,456. 54 PRO FORMA ADJUSTMENTS FOR THE SUBSEQUENT ACQUISITIONS AS OF MARCH 31, 1998 (DOLLARS IN THOUSANDS)
BEAUMONT NINETY FOUR SKYWAVE, INC. POINT ONE, INC. --------------- --------------- ASSETS: Current assets: Cash and cash equivalents............................................................. $ 15 $ 192 Accounts receivable................................................................... 57 491 Prepaid expenses and other current assets............................................. 69 33 ------ ------ Total current assets................................................................ 141 716 Property and equipment, net........................................................... 161 756 Intangible assets, net................................................................ 797 124 Other assets.......................................................................... -- -- ------ ------ Total assets........................................................................ $ 1,099 $ 1,596 ------ ------ ------ ------ LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities................................................ $ 310 $ 206 Current portion of long-term debt..................................................... 41 -- ------ ------ Total current liabilities........................................................... 351 206 Long-term debt: Long-term debt........................................................................ 484 -- Notes................................................................................. -- -- Credit Facility....................................................................... -- -- Other long-term liabilities: Deferred tax liability................................................................ -- -- Other long-term liabilities........................................................... -- -- ------ ------ Total liabilities................................................................... 835 206 ------ ------ Preferred stock subject to mandatory redemption....................................... -- -- ------ ------ STOCKHOLDERS' EQUITY Class A Common Stock.................................................................. 400 -- Class B Common Stock.................................................................. -- -- Class C Common Stock.................................................................. -- -- Additional paid in capital............................................................ -- 1,390 Accumulated other comprehensive income Retained earnings (deficit)........................................................... (136) -- ------ ------ Total stockholders' equity............................................................ 264 1,390 ------ ------ Total liabilities and stockholders' equity.......................................... $ 1,099 $ 1,596 ------ ------ ------ ------ SAVANNAH VALLEY BROADCASTING RADIO OTHER PROPERTIES ACQUISITIONS ------------------- ----------- ASSETS: Current assets: Cash and cash equivalents............................................................. $ -- $ 19 Accounts receivable................................................................... 170 232 Prepaid expenses and other current assets............................................. 149 3 ------ ----------- Total current assets................................................................ 319 254 Property and equipment, net........................................................... 302 572 Intangible assets, net................................................................ 2,416 258 Other assets.......................................................................... -- 74 ------ ----------- Total assets........................................................................ $ 3,037 $ 1,158 ------ ----------- ------ ----------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities................................................ $ 988 $ 1,378 Current portion of long-term debt..................................................... 2,000 145 ------ ----------- Total current liabilities........................................................... 2,988 1,523 Long-term debt: Long-term debt........................................................................ -- 742 Notes................................................................................. -- -- Credit Facility....................................................................... -- -- Other long-term liabilities: Deferred tax liability................................................................ -- -- Other long-term liabilities........................................................... -- 13 ------ ----------- Total liabilities................................................................... 2,988 2,278 ------ ----------- Preferred stock subject to mandatory redemption....................................... -- -- ------ ----------- STOCKHOLDERS' EQUITY Class A Common Stock.................................................................. -- 2 Class B Common Stock.................................................................. -- -- Class C Common Stock.................................................................. -- -- Additional paid in capital............................................................ 49 495 Accumulated other comprehensive income Retained earnings (deficit)........................................................... -- (1,617) ------ ----------- Total stockholders' equity............................................................ 49 (1,120) ------ ----------- Total liabilities and stockholders' equity.......................................... $ 3,037 $ 1,158 ------ ----------- ------ ----------- PRO FORMA ADJUSTMENTS TOTAL ----------- --------- ASSETS: Current assets: Cash and cash equivalents............................................................. $ (22,142)(1) $ (21,916) Accounts receivable................................................................... (950)(2) -- Prepaid expenses and other current assets............................................. (254)(2) -- ----------- --------- Total current assets................................................................ (23,346) (21,916) Property and equipment, net........................................................... 153(3) 1,944 Intangible assets, net................................................................ 28,928(1) 32,523 Other assets.......................................................................... (1,622)(1) (1,548) ----------- --------- Total assets........................................................................ $ 4,113 $ 11,003 ----------- --------- ----------- --------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities................................................ $ (2,882)(2) $ -- Current portion of long-term debt..................................................... (2,186)(2) -- ----------- --------- Total current liabilities........................................................... (5,068) -- Long-term debt: Long-term debt........................................................................ (1,226)(1) -- Notes................................................................................. -- -- Credit Facility....................................................................... 11,003(1) 11,003 Other long-term liabilities: Deferred tax liability................................................................ -- -- Other long-term liabilities........................................................... (13)(2) -- ----------- --------- Total liabilities................................................................... 4,696 11,003 ----------- --------- Preferred stock subject to mandatory redemption....................................... -- -- ----------- --------- STOCKHOLDERS' EQUITY Class A Common Stock.................................................................. (402)(2) -- Class B Common Stock.................................................................. -- -- Class C Common Stock.................................................................. -- -- Additional paid in capital............................................................ (1,934)(2) -- Accumulated other comprehensive income Retained earnings (deficit)........................................................... 1,753(2) -- ----------- --------- Total stockholders' equity............................................................ (583) -- ----------- --------- Total liabilities and stockholders' equity.......................................... $ 4,113 $ 11,003 ----------- --------- ----------- ---------
55 NOTES TO UNAUDITED PRO FORMA ADJUSTMENTS FOR THE SUBSEQUENT ACQUISITIONS AS OF MARCH 31, 1998 (1) To record the use of cash of $21,916, escrow funds of $1,548 and Credit Facility funds of $11,003 to acquire assets with a purchase price of $34,467. The Company did not acquire cash of $226 other assets of $74 or assume debt of $1,226. (2) To record the elimination of assets not acquired, liabilities not assumed and stockholders' equity. (3) To record the allocation of the purchase price of $34,467 to the property and equipment and intangible assets acquired. 56 PRO FORMA ADJUSTMENTS FOR THE PENDING ACQUISITIONS AS OF MARCH 31, 1998 (DOLLARS IN THOUSANDS)
AMERICAN ALBANY COMMUNICATIONS CASTLE BROADCASTING CHATTANOOGA BROADCAST BROADCASTING CO. COMPANY INC. LIMITED PARTNERSHIP GROUP ----------------- ----------------- ------------------- ----------------------- ASSETS: Current assets: Cash and cash equivalents.......... $ 128 $ 2 $ 15 $ 22 Accounts receivable................ 49 4 215 166 Prepaid expenses and other current assets........................... 1 -- 13 22 ------- ----- ------- ------ Total current assets........... 178 6 243 210 Property and equipment, net........ 239 215 252 419 Intangible assets, net............. -- 255 482 827 Other assets....................... -- -- 57 -- ------- ----- ------- ------ Total assets................... $ 417 $ 476 $ 1,034 $ 1,456 ------- ----- ------- ------ ------- ----- ------- ------ LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities...................... $ 15 $ 246 $ 2,599 $ 67 Current portion of long-term debt............................. 13 -- 120 -- ------- ----- ------- ------ Total current liabilities...... 28 246 2,719 67 Long-term debt: Long-term debt..................... 192 -- -- -- Notes.............................. Credit Facility.................... Other long-term liabilities: Deferred tax liability............. -- -- -- -- Other long-term liabilities........ -- -- -- -- ------- ----- ------- ------ Total liabilities.............. 220 246 2,719 67 Preferred Stock subject to mandatory redemption............. -- -- -- -- ------- ----- ------- ------ Stockholders' equity: Class A Common Stock............... 1 532 -- -- Class B Common Stock............... Class C Common Stock............... Additional paid in capital......... -- -- -- 1,389 Accumulated other comprehensive income........................... Retained earnings (deficit)........ 196 (302) (1,685) -- ------- ----- ------- ------ Total stockholders' equity..... 197 230 (1,685) 1,389 ------- ----- ------- ------ Total liabilities and stockholders' equity......... $ 417 $ 476 $ 1,034 $ 1,456 ------- ----- ------- ------ ------- ----- ------- ------ CLEARLY SUPERIOR RADIO COMMUNICATIONS CRYSTAL RADIO GROUP, ESPRIT' COMMUNICATION PROPERTIES PROPERTIES, INC. INC. CORPORATION ----------------------- ----------------- --------------------- ------------------------- ASSETS: Current assets: Cash and cash equivalents.......... $ 95 $ 26 $ 209 $ -- Accounts receivable................ 280 287 797 6 Prepaid expenses and other current assets........................... 7 35 13 -- ------ ------ ------ ----- Total current assets........... 382 348 1,019 6 Property and equipment, net........ 515 1,695 628 42 Intangible assets, net............. 2,663 703 950 81 Other assets....................... -- 12 -- -- ------ ------ ------ ----- Total assets................... $ 3,560 $ 2,758 $ 2,597 $ 129 ------ ------ ------ ----- ------ ------ ------ ----- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities...................... $ 33 $ 2,922 $ 741 $ 76 Current portion of long-term debt............................. 27 38 1,814 -- ------ ------ ------ ----- Total current liabilities...... 60 2,960 2,555 76 Long-term debt: Long-term debt..................... 3,101 102 1,106 -- Notes.............................. Credit Facility.................... Other long-term liabilities: Deferred tax liability............. -- 177 -- -- Other long-term liabilities........ -- -- -- -- ------ ------ ------ ----- Total liabilities.............. 3,161 3,239 3,661 76 Preferred Stock subject to mandatory redemption............. -- -- -- -- ------ ------ ------ ----- Stockholders' equity: Class A Common Stock............... -- 1 93 1 Class B Common Stock............... Class C Common Stock............... Additional paid in capital......... 399 229 (1,016) 496 Accumulated other comprehensive income........................... Retained earnings (deficit)........ -- (711) (141) (444) ------ ------ ------ ----- Total stockholders' equity..... 399 (481) (1,064) 53 ------ ------ ------ ----- Total liabilities and stockholders' equity......... $ 3,560 $ 2,758 $ 2,597 $ 129 ------ ------ ------ ----- ------ ------ ------ ----- SUBTOTAL ----------- ASSETS: Current assets: Cash and cash equivalents.......... $ 497 Accounts receivable................ 1,804 Prepaid expenses and other current assets........................... 91 ----------- Total current assets........... 2,392 Property and equipment, net........ 4,005 Intangible assets, net............. 5,961 Other assets....................... 69 ----------- Total assets................... $ 12,427 ----------- ----------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities...................... $ 6,699 Current portion of long-term debt............................. 2,012 ----------- Total current liabilities...... 8,711 Long-term debt: Long-term debt..................... 4,501 Notes.............................. Credit Facility.................... Other long-term liabilities: Deferred tax liability............. 177 Other long-term liabilities........ -- ----------- Total liabilities.............. 13,389 Preferred Stock subject to mandatory redemption............. -- ----------- Stockholders' equity: Class A Common Stock............... 628 Class B Common Stock............... Class C Common Stock............... Additional paid in capital......... 1,497 Accumulated other comprehensive income........................... Retained earnings (deficit)........ (3,087) ----------- Total stockholders' equity..... (962) ----------- Total liabilities and stockholders' equity......... $ 12,427 ----------- -----------
57 PRO FORMA ADJUSTMENTS FOR THE PENDING ACQUISITIONS (CONTINUED) AS OF MARCH 31, 1998 (DOLLARS IN THOUSANDS)
JKJ BROADCASTING, INC., MISSOURI RIVER BROADCASTING, INC., INGSTAD MANKATO, INC., JAMES INGSTAD BROADCASTING, JAN-DI INC., AND LESNICK BROADCASTING, HOMETOWN K-COUNTRY, COMMUNICATIONS, INC. WIRELESS, INC. INC. INC. -------------- -------------- -------------- -------------- ASSETS: Current assets: Cash and cash equivalents............... $ 303 $ 148 $ 161 $ 8 Accounts receivable..................... 234 1,695 196 57 Prepaid expenses and other current assets................................ 14 230 2 1 -------------- -------------- -------------- -------------- Total current assets................ 551 2,073 359 66 Property and equipment, net............. 440 3,985 630 12 Intangible assets, net.................. 193 2,208 529 178 Other assets............................ -- 5,155 -- -- -------------- -------------- -------------- -------------- Total assets........................ $ 1,184 $ 13,421 $ 1,518 $ 256 -------------- -------------- -------------- -------------- -------------- -------------- -------------- -------------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities........................... $ 119 $ 549 $ 85 $ 79 Current portion of long-term debt....... 24 451 1,161 238 -------------- -------------- -------------- -------------- Total current liabilities........... 143 1,000 1,246 317 Long-term debt: Long-term debt.......................... 486 11,444 -- 14 Notes................................... Credit Facility......................... Other long-term liabilities Deferred tax liability.................. -- -- -- -- Other long-term liabilities............. -- -- -- -- -------------- -------------- -------------- -------------- Total liabilities................... 629 12,444 1,246 331 Preferred Stock subject to long term redemption............................ -- -- -- -- -------------- -------------- -------------- -------------- Stockholders' equity: Class A Common stock.................. 52 121 1 75 Class B Common stock.................. Class C Common stock.................. Additional paid in capital............ -- 110 -- -- Accumulated other comprehensive income Retained earnings (deficit)........... 503 746 271 (150) -------------- -------------- -------------- -------------- Total stockholders' equity.......... 555 977 272 (75) -------------- -------------- -------------- -------------- Total liabilities and stockholders' equity............................ $ 1,184 $ 13,421 $ 1,518 $ 256 -------------- -------------- -------------- -------------- -------------- -------------- -------------- -------------- LOUISIANA MEDIA INTERESTS, MIDLAND MUSTANG INC., AND BROADCASTERS, BROADCASTING SUBSIDIARIES INC. COMPANY SUBTOTAL -------------- -------------- -------------- -------------- ASSETS: Current assets: Cash and cash equivalents............... $ 32 $ 265 $ 50 $ 967 Accounts receivable..................... 530 421 124 3,257 Prepaid expenses and other current assets................................ 15 51 -- 313 -------------- -------------- -------------- -------------- Total current assets................ 577 737 174 4,537 Property and equipment, net............. 1,137 688 283 7,175 Intangible assets, net.................. 5,965 483 350 9,906 Other assets............................ 7 -- -- 5,162 -------------- -------------- -------------- -------------- Total assets........................ $ 7,686 $ 1,908 $ 807 $ 26,780 -------------- -------------- -------------- -------------- -------------- -------------- -------------- -------------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities........................... $ 398 $ 241 $ 46 $ 1,495 Current portion of long-term debt....... 1,363 75 558 3,870 -------------- -------------- -------------- -------------- Total current liabilities........... 1,761 316 604 5,365 Long-term debt: Long-term debt.......................... 6,258 813 219 19,234 Notes................................... Credit Facility......................... Other long-term liabilities Deferred tax liability.................. -- -- -- -- Other long-term liabilities............. -- -- -- -- -------------- -------------- -------------- -------------- Total liabilities................... 8,019 1,129 823 24,599 Preferred Stock subject to long term redemption............................ 762 -- -- 762 -------------- -------------- -------------- -------------- Stockholders' equity: Class A Common stock.................. 598 60 1 908 Class B Common stock.................. Class C Common stock.................. Additional paid in capital............ (227) 99 684 666 Accumulated other comprehensive income Retained earnings (deficit)........... (1,466) 620 (701) (155) -------------- -------------- -------------- -------------- Total stockholders' equity.......... (1,095) 779 (16) 1,419 -------------- -------------- -------------- -------------- Total liabilities and stockholders' equity............................ $ 7,686 $ 1,908 $ 807 $ 26,780 -------------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
58 PRO FORMA ADJUSTMENTS FOR THE PENDING ACQUISITIONS (CONTINUED) AS OF MARCH 31, 1998 (DOLLARS IN THOUSANDS)
NEW FRONTIER PAMPLICO COMMUNICATIONS, BROADCASTING, PHOENIX BROADCAST INC. L.P. PARTNERS, INC. ----------------- ------------- ------------------- ASSETS: Current assets: Cash and cash equivalents............................... $ 232 $ 4 $ -- Accounts receivable..................................... 699 24 71 Prepaid expenses and other current assets............... 94 2 -- ------ ------------- ------- Total current assets................................ 1,025 30 71 Property and equipment, net............................. 1,435 400 149 Intangible assets, net.................................. 2,200 474 573 Other assets............................................ 27 -- 18 ------ ------------- ------- Total assets........................................ $ 4,687 $ 904 $ 811 ------ ------------- ------- ------ ------------- ------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities.................. $ 284 $ 3,845 $ 1,804 Current portion of long-term debt....................... 338 -- -- ------ ------------- ------- Total current liabilities........................... 622 3,845 1,804 Long-term debt: Long-term debt.......................................... 4,588 -- 8,955 Notes................................................... -- -- -- Credit Facility......................................... -- -- -- Other long-term liabilities:............................ -- -- -- Deferred tax liability.................................. 68 -- -- Other long-term liabilities............................. -- -- 95 ------ ------------- ------- Total liabilities................................... 5,278 3,845 1,899 ------ ------------- ------- Preferred Stock subject to mandatory redemption......... -- -- -- ------ ------------- ------- Stockholders' equity: Class A Common Stock.................................... 315 -- 1 Class B Common Stock.................................... -- -- -- Class C Common Stock.................................... -- -- -- Additional paid in capital.............................. -- -- 320 Accumulated other comprehensive income.................. -- -- -- Retained earnings (deficit)............................. (906) (2,941) (1,409) ------ ------------- ------- Total stockholders' equity.......................... (591) (2,941) (1,088) ------ ------------- ------- Total liabilities and stockholders' equity.......... $ 4,687 $ 904 $ 811 ------ ------------- ------- ------ ------------- ------- RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF SAVANNAH MINNESOTA, REPUBLIC COMMUNICATIONS, INC. CORPORATION L.P. ----------------------------- ------------- ----------------- ASSETS: Current assets: Cash and cash equivalents............................... $ 342 $ 313 $ 60 Accounts receivable..................................... 503 159 97 Prepaid expenses and other current assets............... -- 752 2 ------- ------------- ------ Total current assets................................ 845 1,224 159 Property and equipment, net............................. 3,531 2,997 1,385 Intangible assets, net.................................. 5,686 11,912 3,352 Other assets............................................ 11 621 -- ------- ------------- ------ Total assets........................................ $ 10,073 $ 16,754 $ 4,896 ------- ------------- ------ ------- ------------- ------ LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities.................. $ 130 $ 707 $ 257 Current portion of long-term debt....................... 360 -- 2,800 ------- ------------- ------ Total current liabilities........................... 490 707 3,057 Long-term debt: Long-term debt.......................................... -- -- 600 Notes................................................... -- -- -- Credit Facility......................................... -- -- -- Other long-term liabilities:............................ -- -- -- Deferred tax liability.................................. -- 272 -- Other long-term liabilities............................. -- -- -- ------- ------------- ------ Total liabilities................................... 9,445 979 3,657 ------- ------------- ------ Preferred Stock subject to mandatory redemption......... -- -- -- ------- ------------- ------ Stockholders' equity: Class A Common Stock.................................... 75 1 -- Class B Common Stock.................................... -- -- -- Class C Common Stock.................................... -- -- -- Additional paid in capital.............................. -- 8,003 -- Accumulated other comprehensive income.................. -- -- -- Retained earnings (deficit)............................. 553 7,771 1,239 ------- ------------- ------ Total stockholders' equity.......................... 628 15,775 1,239 ------- ------------- ------ Total liabilities and stockholders' equity.......... $ 10,073 $ 16,754 $ 4,896 ------- ------------- ------ ------- ------------- ------ TALLAHASSEE BROADCASTING, INC. SUBTOTAL ----------------- ----------- ASSETS: Current assets: Cash and cash equivalents............................... $ 7 $ 958 Accounts receivable..................................... 2 1,555 Prepaid expenses and other current assets............... 18 868 ------- ----------- Total current assets................................ 27 3,381 Property and equipment, net............................. 542 10,439 Intangible assets, net.................................. -- 24,197 Other assets............................................ 3 680 ------- ----------- Total assets........................................ $ 572 $ 38,697 ------- ----------- ------- ----------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities.................. $ 2,024 $ 9,051 Current portion of long-term debt....................... -- 3,498 ------- ----------- Total current liabilities........................... 2,024 12,549 Long-term debt: Long-term debt.......................................... -- 14,143 Notes................................................... -- -- Credit Facility......................................... -- -- Other long-term liabilities:............................ -- -- Deferred tax liability.................................. -- 340 Other long-term liabilities............................. -- 95 ------- ----------- Total liabilities................................... 2,024 27,127 ------- ----------- Preferred Stock subject to mandatory redemption......... -- -- ------- ----------- Stockholders' equity: Class A Common Stock.................................... 1 393 Class B Common Stock.................................... -- -- Class C Common Stock.................................... -- -- Additional paid in capital.............................. -- 8,323 Accumulated other comprehensive income.................. -- -- Retained earnings (deficit)............................. (1,453) 2,854 ------- ----------- Total stockholders' equity.......................... (1,452) 11,570 ------- ----------- Total liabilities and stockholders' equity.......... $ 572 $ 38,697 ------- ----------- ------- -----------
59 PRO FORMA ADJUSTMENTS FOR THE PENDING ACQUISITIONS (CONTINUED) AS OF MARCH 31, 1998 (DOLLARS IN THOUSANDS)
TRYON-SEACOAST COMMUNICATIONS, INC. --------------------- ASSETS: Current assets: Cash and cash equivalents................................................................................ $ 20 Accounts receivable...................................................................................... 156 Prepaid expenses and other current assets................................................................ -- ------- Total current assets................................................................................. 176 Property and equipment, net.............................................................................. 185 Intangible assets, net................................................................................... 116 Other assets............................................................................................. 28 ------- Total assets......................................................................................... $ 505 ------- ------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities................................................................... $ 344 Current portion of long-term debt........................................................................ 55 ------- Total current liabilities............................................................................ 399 Long-term debt: Long-term debt........................................................................................... 656 Notes.................................................................................................... -- Credit Facility.......................................................................................... -- Other long-term liabilities:............................................................................. -- Deferred tax liability................................................................................... -- Other long-term liabilities.............................................................................. -- ------- Total liabilities.................................................................................... 1,055 ------- Preferred Stock subject to mandatory redemption.......................................................... -- ------- Stockholders' equity: Class A Common Stock..................................................................................... -- Class B Common Stock..................................................................................... -- Class C Common Stock..................................................................................... -- Additional paid in capital............................................................................... 61 Accumulated other comprehensive income................................................................... -- Retained earnings (deficit).............................................................................. (611) ------- Total stockholders' equity........................................................................... (550) ------- Total liabilities and stockholders' equity........................................................... $ 505 ------- ------- WJCL-FM ----------- ASSETS: Current assets: Cash and cash equivalents................................................................................ $ -- Accounts receivable...................................................................................... 42 Prepaid expenses and other current assets................................................................ -- ----------- Total current assets................................................................................. 42 Property and equipment, net.............................................................................. 18 Intangible assets, net................................................................................... -- Other assets............................................................................................. -- ----------- Total assets......................................................................................... $ 60 ----------- ----------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities................................................................... $ -- Current portion of long-term debt........................................................................ -- ----------- Total current liabilities............................................................................ -- Long-term debt: Long-term debt........................................................................................... -- Notes.................................................................................................... -- Credit Facility.......................................................................................... -- Other long-term liabilities:............................................................................. -- Deferred tax liability................................................................................... -- Other long-term liabilities.............................................................................. -- ----------- Total liabilities.................................................................................... -- ----------- Preferred Stock subject to mandatory redemption.......................................................... -- ----------- Stockholders' equity: Class A Common Stock..................................................................................... -- Class B Common Stock..................................................................................... -- Class C Common Stock..................................................................................... -- Additional paid in capital............................................................................... 60 Accumulated other comprehensive income................................................................... -- Retained earnings (deficit).............................................................................. -- ----------- Total stockholders' equity........................................................................... 60 ----------- Total liabilities and stockholders' equity........................................................... $ 60 ----------- ----------- WWFG-FM AND WOSC-FM --------------- ASSETS: Current assets: Cash and cash equivalents................................................................................ $ 41 Accounts receivable...................................................................................... 236 Prepaid expenses and other current assets................................................................ 32 ------- Total current assets................................................................................. 309 Property and equipment, net.............................................................................. 720 Intangible assets, net................................................................................... 6,595 Other assets............................................................................................. -- ------- Total assets......................................................................................... $ 7,624 ------- ------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities................................................................... $ 86 Current portion of long-term debt........................................................................ -- ------- Total current liabilities............................................................................ 86 Long-term debt: Long-term debt........................................................................................... -- Notes.................................................................................................... -- Credit Facility.......................................................................................... -- Other long-term liabilities:............................................................................. -- Deferred tax liability................................................................................... -- Other long-term liabilities.............................................................................. -- ------- Total liabilities.................................................................................... 86 ------- Preferred Stock subject to mandatory redemption.......................................................... -- ------- Stockholders' equity: Class A Common Stock..................................................................................... -- Class B Common Stock..................................................................................... -- Class C Common Stock..................................................................................... -- Additional paid in capital............................................................................... 7,750 Accumulated other comprehensive income................................................................... -- Retained earnings (deficit).............................................................................. (212) ------- Total stockholders' equity........................................................................... 7,538 ------- Total liabilities and stockholders' equity........................................................... $ 7,624 ------- ------- SUBTOTAL ----------- ASSETS: Current assets: Cash and cash equivalents................................................................................ $ 61 Accounts receivable...................................................................................... 434 Prepaid expenses and other current assets................................................................ 32 ----------- Total current assets................................................................................. 527 Property and equipment, net.............................................................................. 923 Intangible assets, net................................................................................... 6,711 Other assets............................................................................................. 28 ----------- Total assets......................................................................................... $ 8,189 ----------- ----------- LIABILITIES AND STOCKHOLDERS' EQUITY: Current liabilities: Accounts payable and other liabilities................................................................... $ 430 Current portion of long-term debt........................................................................ 55 ----------- Total current liabilities............................................................................ 485 Long-term debt: Long-term debt........................................................................................... 656 Notes.................................................................................................... -- Credit Facility.......................................................................................... -- Other long-term liabilities:............................................................................. -- Deferred tax liability................................................................................... -- Other long-term liabilities.............................................................................. -- ----------- Total liabilities.................................................................................... 1,141 ----------- Preferred Stock subject to mandatory redemption.......................................................... -- ----------- Stockholders' equity: Class A Common Stock..................................................................................... -- Class B Common Stock..................................................................................... -- Class C Common Stock..................................................................................... -- Additional paid in capital............................................................................... 7,871 Accumulated other comprehensive income................................................................... -- Retained earnings (deficit).............................................................................. (823) ----------- Total stockholders' equity........................................................................... 7,048 ----------- Total liabilities and stockholders' equity........................................................... $ 8,189 ----------- -----------
60 PRO FORMA ADJUSTMENTS FOR THE PENDING ACQUISITIONS (CONTINUED) AS OF MARCH 31, 1998 (DOLLARS IN THOUSANDS)
SUBTOTAL PAGE 57 SUBTOTAL PAGE 58 ----------------- ----------------- ASSETS Current assets: Cash and cash equivalents.......................................................... $ 497 $ 967 Accounts receivable................................................................ 1,804 3,257 Prepaid expenses and other current assets.......................................... 91 313 ------- ------- Total current assets............................................................. 2,392 4,537 Property and equipment, net........................................................ 4,005 7,175 Intangible assets, net............................................................. 5,961 9,906 Other assets....................................................................... 69 5,162 ------- ------- Total assets..................................................................... $ 12,427 $ 26,780 ------- ------- ------- ------- LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable and other liabilities............................................. $ 6,699 $ 1,495 Current portion of long-term debt.................................................. 2,012 3,870 ------- ------- Total current liabilities........................................................ 8,711 5,365 Long-term debt: Long-term debt..................................................................... 4,501 19,234 Notes.............................................................................. -- -- Credit Facility.................................................................... -- -- Other long-term liabilities: Deferred tax liability............................................................. 177 -- Other long-term liabilities........................................................ -- -- ------- ------- Total liabilities................................................................ 13,389 24,599 Preferred Stock subject to mandatory redemption.................................... -- 762 ------- ------- Stockholders' equity: Class A Common stock............................................................... 628 908 Class B Common Stock............................................................... -- -- Class C Common Stock............................................................... -- -- Additional paid in capital......................................................... 1,497 666 Accumulated other comprehensive income............................................. -- -- Retained earnings (deficit)........................................................ (3,087) (155) ------- ------- Total stockholders' equity....................................................... (962) 1,419 ------- ------- Total liabilities and stockholders' equity....................................... $ 12,427 $ 26,780 ------- ------- ------- ------- SUBTOTAL PAGE 59 SUBTOTAL PAGE 60 ----------------- ----------------- ASSETS Current assets: Cash and cash equivalents.......................................................... $ 958 $ 61 Accounts receivable................................................................ 1,555 434 Prepaid expenses and other current assets.......................................... 868 32 ------- ------- Total current assets............................................................. 3,381 527 Property and equipment, net........................................................ 10,439 923 Intangible assets, net............................................................. 24,197 6,711 Other assets....................................................................... 680 28 ------- ------- Total assets..................................................................... $ 38,697 $ 8,189 ------- ------- ------- ------- LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable and other liabilities............................................. $ 9,051 $ 430 Current portion of long-term debt.................................................. 3,498 55 ------- ------- Total current liabilities........................................................ 12,549 485 Long-term debt: Long-term debt..................................................................... 14,143 656 Notes.............................................................................. -- -- Credit Facility.................................................................... -- -- Other long-term liabilities: Deferred tax liability............................................................. 340 -- Other long-term liabilities........................................................ 95 -- ------- ------- Total liabilities................................................................ 27,127 1,141 Preferred Stock subject to mandatory redemption.................................... -- -- ------- ------- Stockholders' equity: Class A Common stock............................................................... 393 -- Class B Common Stock............................................................... -- -- Class C Common Stock............................................................... -- -- Additional paid in capital......................................................... 8,323 7,871 Accumulated other comprehensive income............................................. -- -- Retained earnings (deficit)........................................................ 2,854 (823) ------- ------- Total stockholders' equity....................................................... 11,570 7,048 ------- ------- Total liabilities and stockholders' equity....................................... $ 38,697 $ 8,189 ------- ------- ------- ------- PRO FORMA OTHER ACQUISITIONS ADJUSTMENTS TOTAL ------------------- ----------- --------- ASSETS Current assets: Cash and cash equivalents.......................................................... $ 383 $(196,401)(1) $(193,535) Accounts receivable................................................................ 770 (7,820)(2) -- Prepaid expenses and other current assets.......................................... 1 (1,290)(3) 15 ------- ----------- --------- Total current assets............................................................. 1,154 (205,511) (193,520) Property and equipment, net........................................................ 5,240 (3,135)(3) 24,647 Intangible assets, net............................................................. 5,686 176,202(3) 228,663 Other assets....................................................................... 208 (951)(3) 5,196 (10,974)(1) (10,974) ------- ----------- --------- Total assets..................................................................... $ 12,288 $ (44,369) $ 54,012 ------- ----------- --------- ------- ----------- --------- LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable and other liabilities............................................. $ 347 $ (18,022)(2) $ -- Current portion of long-term debt.................................................. 360 (9,795)(2) -- ------- ----------- --------- Total current liabilities........................................................ 707 (27,817) -- Long-term debt: Long-term debt..................................................................... 10,912 (49,446)(2) -- Notes.............................................................................. -- -- -- Credit Facility.................................................................... -- 40,556(1) 40,556 Other long-term liabilities: Deferred tax liability............................................................. -- 12,939(3) 13,456 Other long-term liabilities........................................................ -- (95)(2) -- ------- ----------- --------- Total liabilities................................................................ 11,619 (23,863) 54,012 Preferred Stock subject to mandatory redemption.................................... -- (762) -- ------- ----------- --------- Stockholders' equity: Class A Common stock............................................................... 75 (2,004)(2) -- Class B Common Stock............................................................... -- -- -- Class C Common Stock............................................................... -- -- -- Additional paid in capital......................................................... (18,357)(2) -- Accumulated other comprehensive income............................................. -- -- -- Retained earnings (deficit)........................................................ 594 617(2) -- ------- ----------- --------- Total stockholders' equity....................................................... 669 (19,774) -- ------- ----------- --------- Total liabilities and stockholders' equity....................................... $ 12,288 $ (44,369) $ 54,012 ------- ----------- --------- ------- ----------- ---------
61 NOTES TO UNAUDITED PRO FORMA ADJUSTMENTS FOR THE PENDING ACQUISITIONS AS OF MARCH 31, 1998 (1) To record the use of cash of $193,535, escrow funds of $10,974 and credit facility funds of $40,556 to acquire assets with a purchase price of $245,065. The Company did not acquire cash of $2,866 or other assets of $6,147. (2) To record the elimination of assets not acquired, liabilities and debt not assumed and stockholders' equity. (3) To record the allocation of the purchase price of $245,065 to prepaid expenses and other current assets, property and equipment, intangible assets and other assets acquired and the recording of the related deferred income taxes of $13,456. 62 SELECTED HISTORICAL FINANCIAL DATA The following selected financial data are derived from the Consolidated Financial Statements of the Company. The data should be read in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations" and the Consolidated Financial Statements of the Company included elsewhere in this Prospectus.
PERIOD FROM INCEPTION ON THREE MONTHS MAY 22, 1997(1) ENDED MARCH 31, TO DECEMBER 31, 1998 1997 --------------- ------------------ (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA) STATEMENT OF OPERATIONS DATA: Net revenues.......................................... $ 12,500 $ 9,163 Station operating expenses excluding depreciation and amortization........................................ 10,904 7,147 Depreciation and amortization......................... 2,748 1,671 Corporate general and administrative expenses......... 961 1,276 Non-cash stock compensation expense................... -- 1,689 Operating income (loss)............................... (2,113) (2,620) Net interest expense.................................. 1,374 837 Net income (loss) before extraordinary item........... (3,493) (3,578) Extraordinary loss on early retirement of debt........ 1,837 -- Net income (loss)..................................... (5,330) (3,578) Preferred stock dividends............................. 842 274 Net income (loss) attributable to common stockholders........................................ (6,172) (3,852) Basic and diluted earnings (loss) per share........... N.M. N.M. Pro forma basic and diluted earnings (loss) per share, as adjusted for the Reorganization and the Stock Offerings........................................... (0.33) (0.20) OTHER FINANCIAL DATA: Broadcast Cash Flow(2)................................ $ 1,596 $ 2,016 EBITDA (before non-cash stock compensation expense)... 635 740 Net cash used in operating activities................. 4,589 1,887 Net cash used in investing activities................. 79,153 95,100 Net cash provided by financing activities............. 105,585 98,560 Deficiency of earnings to fixed charges and preferred stock dividend requirements(3)............ 3,493 3,511
AS OF MARCH 31, AS OF DECEMBER 31, 1998 1997 ----------------- ------------------ (DOLLARS IN (DOLLARS IN THOUSANDS) THOUSANDS) BALANCE SHEET DATA: Total assets......................................... $ 220,126 $ 110,441 Long-term debt, including current portion............ 120,264 42,801 Preferred stock subject to mandatory redemption...... 30,518 13,426 Total stockholders' equity........................... 58,789 49,976
- ------------------------------ (1) The Company was incorporated on May 22, 1997. Between the date of incorporation of Media LLC, which was April 18, 1997, and May 22, 1997, Media LLC undertook certain activities on behalf of the Company pending its incorporation, including the incurrence of expenses and the funding of escrow deposits for acquisitions. Upon the incorporation of the Company, these activities and the related expenses were transferred to the Company. (2) Broadcast Cash Flow consists of operating income (loss) before depreciation and amortization, non-cash stock compensation expense and corporate general and administrative expenses. EBITDA (before non-cash stock compensation expense) consists of operating income (loss) before depreciation and amortization and non-cash stock compensation expense. Although Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) are not measures of performance calculated in accordance with GAAP, management believes that they are useful to an investor in evaluating the Company because they are measures widely used in the broadcast industry to evaluate a radio company's operating performance. However, Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) should not be considered in isolation or as substitutes for net income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with GAAP, or as a measure of liquidity or profitability. (3) For purposes of computing the ratio of earnings to fixed charges and preferred stock dividend requirements, earnings consists of earnings before income taxes and fixed charges and preferred stock dividend requirements. "Fixed charges and preferred stock dividend requirements" consists of interest on all indebtedness, amortization of debt expense and preferred stock dividends. As a result of the net loss attributable to common stockholders, earnings were insufficient to cover fixed charges and preferred stock dividend requirements by $3,493 and $3,511 for the three month period ended March 31, 1998 and for the period from inception on May 22, 1997 to December 31, 1997, respectively. 63 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion of the financial condition and results of operations of the Company should be read in conjunction with the consolidated financial statements and related notes thereto included elsewhere in this Prospectus. The following discussion contains certain forward-looking statements that involve risks and uncertainties. The Company's actual results could differ materially from those discussed herein. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in "Risk Factors," "Business" and elsewhere in this Prospectus, including, without limitation, risks and uncertainties relating to leverage, the need for additional funds, consummation of the Pending Acquisitions, integration of the Pending Acquisitions, the ability of the Company to eliminate certain costs, the management of growth, the popularity of radio as a broadcasting and advertising medium and changing consumer tastes. Unless otherwise indicated, amounts set forth herein are expressed in thousands. GENERAL The Company commenced operations in May 1997. During 1997, the Company purchased, or entered into LMAs with, a total of 38 stations in 8 U.S. markets and 5 stations plus additional translators and 1 station under construction in the Caribbean market (the "Historical Acquisitions"). The following discussion of the Company's results of operations includes the results of these acquisitions and LMAs. As the Company has had only one accounting period, no period to period comparison can be made. The Company currently owns and operates 67 stations in 15 markets and provides sales and marketing services under LMA agreements (pending FCC approval of acquisition) to 44 stations in 16 markets. Upon consummation of the Pending Acquisitions, the Company will be one of the five largest radio broadcasting companies based on number of stations, and among the fifteen largest based on net revenues, in the U.S. and will own and operate 176 radio stations (124 FM and 52 AM) clustered in 34 U.S. markets. The Company believes that the financial results for the historical period from inception at May 22, 1997 to December 31, 1997 are not indicative of the prospective financial performance of the Company due to the Completed Acquisitions and the pending completion of the Pending Acquisitions, as presented in the Unaudited Pro Forma Combined Financial Statements. Accordingly, the discussion of the Completed Acquisitions and Pending Acquisitions has been made on a pro forma basis in order to give a more representative view of the operations of the Company as if it owned the stations for the full year ended December 31, 1997. The unaudited pro forma information is presented for illustrative purposes only and is not indicative of the operating results or financial position that would have occurred if the Transactions had been consummated on the dates indicated, nor is it indicative of future operating results or financial positions if the aforementioned transactions are completed. The failure of the aforementioned transactions to be completed would significantly alter the unaudited pro forma information. ADVERTISING AND BROADCAST CASH FLOW The primary source of the Company's revenues is the sale of advertising time on its radio stations. The Company's sales of advertising time are primarily affected by the demand for advertising time from local and national advertisers and the advertising rates charged by its radio stations. Advertising demand and rates are based in large part on a station's ability to attract audiences in the demographic groups targeted by its advertisers, as measured principally by Arbitron on a periodic basis, generally once, twice, or four times per year. Because audience ratings in local markets are crucial to a station's financial success, the Company endeavors to develop strong listener loyalty. The Company believes that the diversification of formats on its stations helps to insulate it from the effects of changes in the musical tastes of the public with respect to any particular format. The number of advertisements that can be broadcast without jeopardizing listening levels (and the resulting ratings) is limited in part by the format of a particular station. The Company's stations strive to maximize revenue by constantly managing the number of commercials available for sale and adjusting prices based upon local market conditions. In the broadcasting industry, radio stations sometimes utilize trade (or barter) agreements which exchange advertising time for goods or services (such as travel or 64 lodging), instead of for cash. The Company's use of trade agreements was immaterial during 1997. The Company will seek to continue to minimize its use of trade agreements. The Company's advertising contracts are generally short-term. The Company generates most of its revenue from local advertising, which is sold primarily by a station's sales staff. In fiscal 1997, approximately 89% of the Company's revenues were from local advertising. To generate national advertising sales, the Company engages national representative companies. The Company's revenues vary throughout the year. As is typical in the radio broadcasting industry, the Company expects its first calendar quarter will produce the lowest revenues for the year, and the fourth calendar quarter will generally produce the highest revenues for the year, with the exception of certain stations such as those of the Company in Salisbury-Ocean City, Maryland, where the stations generally earn higher revenues in the second and third quarters of the year because of the higher seasonal population in those communities. The Company's operating results in any period may be affected by the incurrence of advertising and promotion expenses that typically do not have an effect on revenue generation until future periods, if at all. The Company's most significant station operating expenses are employee salaries and commissions, programming expenses, advertising and promotional expenditures, technical expenses, and general and administrative expenses. The Company strives to control these expenses by working closely with local station management. The performance of a radio station group, such as the Company's, is customarily measured by its ability to generate Broadcast Cash Flow. Broadcast Cash Flow consists of operating income (loss) before depreciation and amortization, non-cash stock compensation expense and corporate general and administrative expenses. EBITDA (before non-cash stock compensation expense) consists of operating income (loss) before depreciation and amortization and non-cash stock compensation expense. EBITDA (before non-cash stock compensation expense), as defined by the Company, may not be comparable to similarly titled measures used by other companies. Although Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) are not measures of performance calculated in accordance with GAAP, management believes that they are useful to an investor in evaluating the Company because they are measures widely used in the broadcast industry to evaluate a radio company's operating performance. However, Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) should not be considered in isolation or as substitutes for net income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with GAAP, or as a measure of liquidity or profitability. RESULTS OF OPERATIONS HISTORICAL--MARCH 31, 1998. Net revenue for the three months ending March 31, 1998 was $12,500. Station operating expenses excluding depreciation and amortization for this three month period were $10,904 and depreciation and amortization for this period were $2,748. Corporate general and administrative expenses were $961 and the Company had a net operating loss of $2,113 for this period. Interest expense net of interest income and other expense were $1,374 and $6 respectively, resulting in a net loss before extraordinary item of $3,493. On March 2, 1998, the Company recorded an extraordinary loss of $1,837 related to the write-off of previously capitalized debt issuance costs of its old credit facility. Net loss attributable to common stockholders (including an extraordinary loss of $1,837) was $6,172. Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) for the three month period ending March 31, 1998 were $1,596 and $635, respectively. HISTORICAL--PERIOD FROM INCEPTION TO DECEMBER 31, 1997. Net revenue for the period from inception at May 22, 1997 through December 31, 1997 was $9,163. Station operating expenses excluding depreciation and amortization for this same period were $7,147 and depreciation and amortization for the period was $1,671. Corporate general and administrative expenses were $1,276 and the operating loss was $2,620 for the period. Interest expense net of interest income, other expense, and income tax expense were $837, $54 and $67, respectively, resulting in a net loss of $3,578 for the period. Net loss attributable to common 65 stockholders was $3,852. Broadcast Cash Flow and EBITDA (before non-cash stock compensation expense) for the period from inception through December 31, 1997 were $2,016 and $740, respectively. PRO FORMA--THREE MONTHS ENDED MARCH 31, 1998. On a pro forma basis, after giving effect to the Transactions (other than acquisitions completed prior to January 1, 1998), net revenue for the three months ending March 31, 1998 would have been $27,012. Pro forma station operating expenses excluding depreciation and amortization for this three month period would have been $23,930 and depreciation and amortization for this period would have been $5,679. Pro forma corporate general and administrative expenses would have been $969 and the Company would have had net operating loss of $3,566 for this period. Pro forma interest expense net of interest income and other expense (income) would have been $5,730 and $(60), respectively, resulting in a net loss before extraordinary item of $9,216. Pro forma net loss attributable to common stockholders would have been $13,587. Basic and diluted loss per share before extraordinary item for the three month period through March 31, 1998 would have been $0.72. Pro forma Broadcast Cash Flow and pro forma EBITDA (before non-cash stock compensation expense) for the three month period ending March 31, 1998 would have been $3,082 and $2,113, respectively. On March 2, 1998, the Company recorded an extraordinary loss on early extinguishment of debt of $1,837. PRO FORMA--YEAR ENDED DECEMBER 31, 1997. On a pro forma basis, after giving effect to the Transactions (see "--Certain Effects of the Acquisitions"), net revenue would have been $111,776 for the full year from January 1, 1997 through December 31, 1997. Pro forma station operating expenses excluding depreciation and amortization for the year would have been $87,909 and pro forma depreciation and amortization for the year would have been $22,845. Pro forma corporate general and administrative expenses would have been $4,760 and pro forma operating loss would have been $5,705 for the year. Pro forma interest expense, pro forma other expense, and pro forma income tax expense would have been $22,922, $104 and $195, respectively, resulting in a net loss of $28,926 for the period. Pro forma net loss attributable to common stockholders would have been $47,347 and pro forma basic and diluted loss per share for the year would have been $2.50. Pro forma Broadcast Cash Flow and pro forma EBITDA (before non-cash stock compensation expense) for the year would have been $23,867 and $19,107, respectively. CERTAIN EFFECTS OF THE ACQUISITIONS CERTAIN COST ELIMINATIONS. The Company expects that operating a cluster of stations in each of its principal markets will allow the elimination of certain expenses, by eliminating duplicative functions, facilities, contracts, corporate office expenses and professional fees and certain non-recurring expenses. The Company expects that such eliminations will be partially offset by increased corporate overhead charges to be incurred as a result of the increased size of the Company. The pro forma financial results exclude the effects of estimated cost savings resulting from the Completed and Pending Acquisitions. For the twelve months ended December 31, 1997, pro forma broadcast cash flow and pro forma EBITDA (before non-cash stock compensation expense) were $23,867 and $19,107, respectively. In addition, the Company expects to realize approximately $7,430 of cost savings resulting from the elimination of redundant station operating expenses arising from the Completed and Pending Acquisitions, including elimination of certain management and staff positions, the consolidation of station facilities and equipment, the elimination of previous owner compensation benefits and new rates associated with revised vendor contracts. Also, the Company expects to realize approximately $2,029 of cost savings from the elimination of certain corporate overhead functions, net of increased costs associated with the implementation of the Company's corporate management structure. Corporate cost savings reflect the expected level of annual corporate expenditures arising from the Completed and Pending Acquisitions. There can be no assurances that any operating or corporate cost savings will be achieved. CERTAIN CHARGES. The Company expects that the Pending Acquisitions will be accounted for using the purchase method of accounting and that the intangible assets created in the purchase transactions will be amortized against future earnings of the combined companies, that such amounts will be substantial and that they will continue to affect the Company's operating results in the future. These expenses, however, do not result in increased cash outflows by the Company and do not affect the Company's Broadcast Cash Flow. 66 LIQUIDITY AND CAPITAL RESOURCES The Company's principal need for funds has been to fund the acquisition of radio stations, and to a lesser extent, interest and debt service payments and capital expenditures. The Company's principal sources of funds for these requirements have been equity financings and borrowings under credit agreements. Following consummation of the Pending Acquisitions, the Company's principal need for funds will be to fund future acquisitions, interest and debt service payments, working capital needs, and capital expenditures. The Company anticipates that its principal sources of funds will be proceeds from the Offerings, borrowings under the Credit Facility, and cash flows from operations. STATEMENT OF CASH FLOWS. Net cash used in operating activities was $4,589 for the three month period from January 1, 1998 through March 31, 1998. Net cash used in investing activities was $79,153, and was related primarily to the Completed Acquisitions. Net cash provided by financing activities was $105,585 for the same period. Net cash used in operating activities was $1,887 for the period from inception at May 22, 1997 through December 31, 1997. Net cash used in investing activities was $95,100, and related primarily to the Historical Acquisitions. Net cash provided by financing activities was $98,560 for the same period. HISTORICAL ACQUISITIONS. During the period from inception at May 22, 1997 through December 31, 1997, the Company consummated the Historical Acquisitions for an aggregate purchase price of $91.3 million. Additional acquisitions have been subsequently completed in 1998 for an aggregate purchase price of $101.7 million. The sources of funds for these acquisitions were primarily the proceeds of the Company's credit facilities and certain equity financings (see "--Sources of Liquidity"). PENDING ACQUISITIONS. The aggregate purchase price of the Pending Acquisitions is expected to be approximately $245.1 million, consisting almost entirely of cash. The Company intends to finance the Pending Acquisitions with the proceeds of the Credit Facility and the Offerings. See "Use of Proceeds." The Pending Acquisitions will be accounted for using the purchase method of accounting, and the intangible assets created in the purchase transactions will generally be amortized against future earnings over a twenty-five year period. The amount of such amortization will be substantial and will continue to affect the Company's operating results in the future. These expenses, however, do not result in outflows of cash by the Company and do not affect Broadcast Cash Flow (as defined under "Certain Definitions and Market and Industry Data") or EBITDA (before non-cash stock compensation expense) (as defined under "Certain Definitions and Market and Industry Data"). The Company expects to consummate most of the Pending Acquisitions during the third and fourth quarters of 1998, although there can be no assurance that the transactions will be consummated within that time frame. In three of the markets in which there are Pending Acquisitions (Dubuque, IA, Grand Junction, CO and Wichita Falls, TX), petitions or informal objections have been filed against the Company's FCC assignment applications, and certain FCC staff questions have been raised with respect to Pending Acquisitions in several other markets. All such petitions, objections and FCC staff inquiries must be resolved before FCC approval can be obtained and the acquisitions consummated. There can be no assurance that the Pending Acquisitions will be consummated. The Company believes that the proceeds of the Offerings will be sufficient to finance the consummation of the Pending Acquisitions. SOURCES OF LIQUIDITY. The Company financed the Completed Acquisitions primarily through equity financings and borrowings under a $57.0 million credit agreement dated as of July 7, 1997 (the "Old Credit Facility"), among the Company, NationsBanc of Texas, N.A. as Administrative Lender and the Lenders (as defined therein). The Old Credit Facility included a $32.0 million senior secured reducing revolver facility and a $25.0 million uncommitted senior secured acquisition facility. The Old Credit Facility allowed the Company to draw on its credit line by means of the issuance of letters of credit as well as cash drawdowns. During 1997, the limit on the committed portion of the Old Credit Facility was raised from $32.0 million to $70.0 million. At December 31, 1997, the Company had borrowed $42.5 million in cash draws under the senior secured reducing revolver and $5.5 million in outstanding letters of credit. In January 1998, the credit limit under the senior secured reducing revolver was increased to $75.0 million. In March 1998, the Company had borrowed a total of $63.5 million exclusive of the $10.5 million in outstanding letters of credit on the Old Credit Facility. The Company received from Media LLC equity contributions totaling $52.7 million for its common stock in 1997. These equity contributions consisted of (i) $45.2 million in 67 cash, (ii) stock of CCC valued at $7.2 million, and (iii) other non-cash contributions of $0.3 million. The Company also received cash contributions totalling $15.0 million from Media LLC on January 22, 1998. On November 11, 1997, the Company entered into a Securities Purchase Agreement with NML pursuant to which NML agreed to purchase 3,250 shares of the NML Preferred Stock and 3,162 common shares of Media LLC for an aggregate consideration of $32.5 million. Of this amount, $16.2 million was received on November 17, 1997 and $16.3 million was received on February 5, 1998. In March 1998, the Company entered into a $190.0 million senior credit facility (the "Credit Facility") with Lehman Brothers Inc., as Arranger and Lehman Commercial Paper Inc., as Lender, Syndication Agent and Administrative Agent pursuant to which the Company has available a revolving line of credit of $110.0 million until March 2, 2006, and an eight-year term loan facility of $80.0 million. The proceeds of the borrowings under the Credit Facility have been used to finance acquisitions and to repay the Company's outstanding indebtedness under the Old Credit Facility, except for outstanding letters of credit in an aggregate amount equal to approximately $10.5 million. Except for certain provisions regarding the payment of such letters of credit, the Old Credit Facility has been terminated. In the first quarter of 1998, the Company recorded an extraordinary loss related to the early extinguishment of the Old Credit Facility of $1.8 million. The Company's obligations under the Credit Facility are secured by substantially all of its assets in which a security interest may lawfully be granted (including, to the extent permitted by applicable law and the rules of the FCC, any FCC licenses held by the Company's subsidiaries), including, without limitation, intellectual property, real property, and all of the capital stock of the Company's direct and indirect domestic subsidiaries and 65% of the capital stock of any foreign subsidiaries and are guaranteed by each of the domestic subsidiaries of the Company. As of June 1, 1998, approximately $137.0 million was outstanding under the Credit Facility. See "Use of Proceeds" and "Description of Credit Facility and Notes." The Credit Facility was amended, as of May 1, 1998, as of June 24, 1998 and as of June 26, 1998, to provide for a revolving credit line of $25.0 million until March 2, 2006 and an eight-year term loan facility of $125.0 million. Under the terms of the Credit Facility, the Company will draw down $62.5 million of the term facility upon the closing of the Offerings. The remaining $62.5 million of term loan facility will be available for draw down for three months thereafter. In addition, certain financial covenants and certain other provisions of the Credit Facility were modified to take into account the proposed Offerings and the Pending Acquisitions. The material terms of such covenants, as amended, are described in "Description of Credit Facility and Notes--The Credit Facility--Covenants." The Credit Facility was also amended to take into account the Subsidiary Guarantees (as defined in "Description of Credit Facility and Notes--The Notes--Subsidiary Guarantees"). The Company believes that the Offerings and the amended Credit Facility will be sufficient to fund the Pending Acquisitions and on-going operations. Both revolving credit and term loan borrowings under the Credit Facility bear interest, at the Company's option, at a rate equal to the Base Rate (as defined under the terms of the Credit Facility, 8.5% as of May 31, 1998) plus a margin ranging between 0.50% to 1.75%, or the Eurodollar Rate (as defined under the terms of the Credit Facility, 5.7% as of May 31, 1998) plus a margin ranging between 1.50% to 2.75% (in each case dependent upon the leverage ratio of the Company). A commitment fee calculated at a rate ranging from 0.50% to 0.75% per annum (depending upon the Company's leverage ratio) of the average daily amount available under the revolving line of credit and the amount available under the term loan facility is payable quarterly in arrears and fees in respect of letters of credit issued under the Credit Facility equal to the lesser of (i) the interest rate margin then applicable to Eurodollar Rate loans and (ii) 2.50% is also payable quarterly in arrears. In addition, a fronting fee to be agreed to by the Company and the issuing bank of such letter of credit calculated at a rate not to exceed 0.0125% per annum on the maximum amount of each letter of credit is payable quarterly to the issuing bank. The revolving credit and term loan borrowings are repayable in quarterly installments beginning in 2000. The scheduled annual amortization of the term loans is $2.0 million in each of the years 2000 through 2002, $10.0 million in 2003, $20.0 million in 2004, $69.0 million in 2005, and $20.0 million at maturity. The scheduled annual reduction in availability under the revolving credit loans is $7.5 million in each of the years 2003 through 2005, and $2.5 million at maturity in 2006. Certain mandatory prepayments 68 of the term loan facility and the revolving credit line and reductions in the availability of the revolving credit line is required to be made including: (i) subject to certain exceptions (including the issuance of capital stock or the incurrence of senior subordinated indebtedness prior to September 2, 1998) 100% of the net proceeds from any issuance of capital stock in connection with an initial public offering or incurrence of indebtedness; (ii) 100% of the net proceeds from certain asset sales; and (iii) between 50% and 75% (dependent on the leverage ratio of the Company) of the excess cash flow of the Company. Pursuant to the Debt Offering, the Company will issue $160.0 million in aggregate principal amount of 10 3/8% Senior Subordinated Notes which have a maturity date of July 1, 2008. The Notes will be general unsecured obligations of the Company and will be subordinated in right of payment to all existing and future Senior Debt of the Company (including obligations under the Credit Facility). Interest on the Notes will be payable semi-annually in arrears. See "Description of Credit Facility and Notes." Pursuant to the Preferred Stock Offering, the Company is offering approximately $125.0 million of 13 3/4% Series A Cumulative Exchangeable Redeemable Preferred Stock Due 2009, approximately $34.5 million of which are being offered directly by the Company, and not through the Underwriters, to NML, the sole owner of the NML Preferred Stock. The holders of the Series A Preferred Stock are entitled to receive cumulative dividends at an annual rate equal to 13 3/4% of the liquidation preference per share of Series A Preferred Stock, payable quarterly, in arrears. On or before July 1, 2003, the Company may, at its option, pay dividends in cash or in additional fully-paid and non-assessable shares of Series A Preferred Stock. After July 1, 2003, dividends may only be paid in cash. The shares of Series A Preferred Stock are subject to mandatory redemption in July 1, 2009 at a price equal to 100% of the liquidation preference thereof plus any and all accrued and unpaid cumulative dividends thereon. The Series A Preferred Stock may be redeemed by the Company prior to such date under certain circumstances. See "Description of Capital Stock--Series A Preferred Stock and Exchangeable Debentures." The degree to which the Company is leveraged following the Offerings will have material consequences to the Company. The Company's ability to obtain additional financing in the future for acquisitions, working capital, capital expenditures, general corporate or other purposes will be subject to the covenants contained in the Indenture, the Credit Facility, the Certificate of Designation and the Exchange Debenture Indenture. A substantial portion of the Company's cash flow from operations will be required to be used to pay principal and interest on its debt and will not be available for other purposes. The Company is subject to certain restrictive financial and operating covenants, including but not limited to maximum leverage covenants, minimum interest and fixed charge coverage covenants, limitations on asset dispositions and the payment of dividends. The failure by the Company to comply with those covenants would result in an event of default under the applicable instruments, which in turn would permit acceleration of debt under those instruments. Because of these restrictions, the Company is more vulnerable to economic downturns and is more limited in its ability to withstand competitive pressures and to react to changes in broadcast industry or general economic conditions. The Company's ability to make scheduled payments of principal on, to pay interest on, or to refinance its debt depends on its future financial performance, which to a certain extent is subject to general economic, financial, competitive, legislative, regulatory and business factors, certain of which are beyond its control, as well as the success of the businesses acquired and to be acquired and the integration of those businesses into the Company. There can be no assurance that the Company's business will generate sufficient cash flow from operations, that anticipated improvements in operating results will be achieved or that future working capital borrowings will be available in an amount sufficient to enable the Company to service its debt, or to make necessary capital or other expenditures. The Company may be required to refinance a portion of the principal amount of the Notes prior to their maturity, or to redeem the Company's outstanding Series A Preferred Stock under certain conditions. There can be no assurance that the Company will be able to raise additional capital through the sale of securities, the disposition of radio stations or otherwise for any such refinancing or redemption. In addition, the Company may require additional financing for future acquisitions beyond the Pending Acquisitions, if any, and there can be no assurance that it would be able to obtain such financing or if available, such financing would be on terms considered favorable by management. Management evaluates 69 potential acquisition opportunities on an on-going basis and has had, and continues to have, preliminary discussions concerning the purchase of additional stations. The Company expects that any additional acquisitions of radio stations will be financed through funds generated from operations, cash on hand, funds which may be available under the Credit Facility and additional debt and equity financing. The availability of additional acquisition financing cannot be assured, and, depending on the terms of the proposed acquisitions financing, could be restricted by the Credit Facility and/or the debt incurrence tests under the Indenture, the Certificate of Designation and the Exchange Debenture Indenture. Each of the Indenture, the Exchange Debenture Indenture, and the Certificate of Designation provides that the Company is not to, and is not to permit any of its Restricted Subsidiaries (as defined in each of the Indenture, the Exchange Debenture Indenture, and the Certificate of Designation) to incur any Indebtedness (other than Permitted Indebtedness (as defined in each of the Indenture, the Exchange Debenture Indenture, and the Certificate of Designation)); however, the Company can incur Indebtedness if its leverage ratio is less than 7.0 to 1.0. In addition, the Credit Facility contains operating and financial covenants, including, without limitation, requirements to maintain minimum ratios of cash flow to interest expense and cash flow to debt service and maximum ratios of total debt to cash flow and senior debt to cash flow. Although the Company is currently in compliance with such covenants, the Company's ability to borrow under the Credit Facility or obtain additional financing would be restricted if, after giving effect to such additional borrowings or financings, the Company would not be able to meet such covenants. See "Description of Credit Facility and Notes -- The Credit Facility -- Covenants." The Company expects that it may consider disposing of certain stations in its markets, although the Company has no current plans or arrangements to dispose of any of its stations. See "Risk Factors." Based upon the Company's current level of operations and anticipated improvements, management believes that cash flow from operations, together with the net proceeds of the Offerings and available borrowings under the Credit Facility, will be adequate to meet the Company's anticipated future requirements for working capital, capital expenditures and scheduled payments on its debt service through and including December 31, 1999. SEASONALITY The Company expects that its operations and revenues will be largely seasonal in nature, with generally lower revenue generated in the first quarter of the year and generally higher revenue generated in the fourth quarter of the year, with the exception of certain stations such as those of the Company in Salisbury-Ocean City, Maryland, where the stations generally earn higher revenues in the second and third quarters of the year because of the higher seasonal population in those communities. The seasonality of the Company's business causes and will likely continue to cause a significant variation in the Company's quarterly operating results. Such variations could have a material adverse effect on the timing of the Company's cash flows and therefore on its ability to service its obligations with respect to its indebtedness, including the Indenture, the Exchange Debenture Indenture and the Credit Facility. YEAR 2000 RISK The Company has implemented a Year 2000 program to ensure that the Company's computer systems and applications will function properly beyond 1999. The Company believes that it has allocated adequate resources for this purpose and expects its Year 2000 date conversion program to be successfully completed on a timely basis. There can, however, be no assurance that this will be the case. The Company does not expect to incur significant expenditures to address this issue. The ability of third parties with whom the Company transacts business to adequately address their Year 2000 issues is outside of the Company's control. There can be no assurance that the failure of the Company or such third parties to adequately address their respective Year 2000 issues will not have a material adverse effect on the Company's business, financial condition, cash flows and results of operations. NEW ACCOUNTING PRONOUNCEMENT In April 1998, the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants issued SOP 98-5, "Accounting for the Costs of Start-up Activities." SOP 98-5, effective for 1999, requires organization costs to be expensed as incurred. Management believes that adoption of SOP 98-5 in the first quarter of 1999 will result in a non-cash charge of approximately $200. 70 BUSINESS The Company is a radio broadcasting company focused on the acquisition, operation and development of radio stations in mid-size and smaller radio markets in the U.S. The Company currently owns and operates 67 stations in 15 markets and provides sales and marketing services under LMA agreements (pending FCC approval of acquisition) to 44 stations in 16 markets. Upon consummation of the Pending Acquisitions, the Company will be one of the five largest radio broadcasting companies based on number of stations, and among the fifteen largest based on net revenues, in the U.S. and will own and operate 176 radio stations (124 FM and 52 AM) clustered in 34 U.S. markets. The Company has assembled market-leading clusters with stations comprising the first or second ranked radio group, in terms of revenue share and/or audience share, in all of its U.S. markets. On a pro forma basis after giving effect to the Transactions, the Company would have generated net revenues of approximately $111.8 million and $27.0 million and Broadcast Cash Flow (as defined under "Certain Definitions and Market and Industry Data") of approximately $23.9 million and $3.1 million for the year ended December 31, 1997 and for the three months ended March 31, 1998, respectively. Cumulus operates and develops clusters of stations in demographically attractive and fast growing mid-size and smaller markets. Relative to the 100 largest markets in the U.S., the Company believes that the mid-size and smaller markets (MSA 100-267) represent attractive operating environments and generally are characterized by: (i) a greater reliance on radio advertising as evidenced by the greater percentage of total media revenues captured by radio than the national average; (ii) rising advertising revenues as the larger national and regional retailers expand into these markets; (iii) small independent operators, many of whom lack the capital to produce high quality locally-originated programming and/or to employ more sophisticated research, marketing, management and sales techniques; and (iv) lower overall susceptibility to economic downturns. The Company believes that the attractive operating characteristics of mid-size and smaller markets coupled with the relaxation of FCC ownership limits create significant opportunities to form clusters within markets and regions that will enable the Company to achieve revenue growth, product improvement and cost efficiencies. As a result, management believes that the Company can grow revenues at rates equal to or better than larger market growth rates and generate Broadcast Cash Flow margins that are comparable to the higher margins that previously were generally achievable only in the top 100 markets. The Company believes that mid-size and smaller radio markets provide an excellent opportunity to acquire attractive properties at favorable purchase prices due to the size and fragmented nature of ownership in these markets and to the historically greater attention given to the larger markets by radio station acquirors. According to BIA, there are approximately 1,600 FM and 1,000 AM stations in the 168 U.S. radio markets ranked MSA 100-267. These 2,600 stations are owned by approximately 1,100 different operators. In addition, there are nearly 4,700 stations in unranked markets owned by approximately 2,700 operators. The Company's principal strategy is to establish its position as a leader in its markets and regions and to expand into additional mid-size and smaller markets and regions where it believes a leadership position can be achieved by assembling clusters. Cumulus seeks to enhance the quality of radio for listeners and the utility of the radio medium for advertisers in order to maximize the advertising revenues and Broadcast Cash Flow of its radio stations. To that end, Cumulus utilizes extensive research to properly position the formats of stations in a given market and also significantly increases the amount of locally-originated programming. Upon consummation of the Pending Acquisitions, the Company's portfolio of stations will be diversified in terms of format, target audience, geographic location and stage of development. Because of the size and diversity of its portfolio and its individual radio station groups or "clusters," the Company believes it is not reliant upon the performance of any single station or any specific format. 71 MANAGEMENT TEAM Members of the Company's senior management team have an aggregate of over 75 years of experience in the media and radio broadcasting industry. To date, management has successfully negotiated 61 separate acquisition transactions on behalf of the Company. The Company's Executive Chairman and Treasurer, Richard W. Weening, has over 20 years of operating experience in media and information companies including significant experience in corporate finance and mergers and acquisitions. Lewis W. Dickey, Jr., Executive Vice Chairman, has over 15 years of experience in the radio and television broadcasting industry and is a successful owner-operator of radio stations in larger and mid-size markets. Mr. Dickey is also a nationally regarded business strategy and marketing consultant to the radio and television broadcasting industry. William M. Bungeroth, the Company's President, has over 20 years of experience in the radio and television broadcasting industry and has developed an expertise in enhancing revenue at stations under his management. Mr. Bungeroth is President and CEO of Cumulus Broadcasting Inc. and manages the broadcasting business along with the General Managers of each market, the Director of Programming and the regional Directors of Sales. The Company's Vice President and Chief Financial Officer, Richard J. Bonick, Jr., has 20 years of experience in the radio broadcasting industry. Mr. Bonick manages the financial reporting and control systems as well as the operational aspects of the Company's broadcasting business. STATION PORTFOLIO The Company has four regions in the U.S. as its primary focus: the Midwest, Southeast, Southwest and Northeast. The following chart sets forth certain information as of June 26, 1998 with respect to the Company's stations in these regions, before and after giving effect to the Pending Acquisitions:
PENDING ACQUISITIONS (1) NUMBER ----------------------------------------------------- OF STATIONS NUMBER OF NUMBER OF TOTAL CURRENTLY STATIONS STATIONS TO NUMBER OF PRO FORMA OWNED CURRENTLY BE PLACED STATIONS TO BE STATIONS MARKET ------------------------ UNDER UNDER ACQUIRED ----------- MARKET(2) RANK FM AM LMA (2) LMA WITHOUT LMA FM - ----------------------- --------- ----------- ----------- --------------- --------------- ------------------- ----------- MIDWEST REGION Ann Arbor, MI.......... 146 2 2 -- -- -- 2 Appleton-Oshkosh/ Green Bay, WI........ 138/182 3 2 2 -- -- 5 Dubuque, IA............ 217 1 -- -- -- 4 4 Marion Carbondale, IL.. 209 -- -- 6 -- -- 4 Bismarck, ND........... 259 -- -- -- -- 4 3 Kalamazoo, MI.......... 172 -- -- -- -- 3 2 Faribault-Owatonna- Waseca, MN........... -- -- -- -- -- 8 4 Mankato, MN............ -- -- -- -- -- 3 2 Mason City, IA......... -- -- -- -- -- 7 5 Monroe, MI............. -- -- -- 1 -- -- 1 New Ulm-Springfield- Marshall, MN......... -- -- -- -- -- 3 2 Rochester, MN.......... -- -- -- -- -- 4 2 Toledo, OH............. 76 4 2 -- -- -- 4 SOUTHEAST REGION Albany, GA............. 205 -- -- 6 -- -- 4 Augusta, GA(6)......... 109 4 2 2 -- 1 6(2) Chattanooga, TN........ 102 -- -- 1 3 -- 3 Columbus, GA........... 166 3 2 -- -- -- 3 Florence, SC........... 198 2 2 5 1 -- 7 Montgomery, AL......... 143 -- -- 4 -- -- 2 Myrtle Beach, SC....... 175 3 1 2 -- -- 5 ADULTS 12+ REVENUE MARKET(2) AM SHARE(%) RANK (4) - ----------------------- ------------- --------------- --------------- MIDWEST REGION Ann Arbor, MI.......... 2 8.7 1 Appleton-Oshkosh/ Green Bay, WI........ 2 20.2(5) 2 Dubuque, IA............ 1 34.8 1 Marion Carbondale, IL.. 2 32.4 2 Bismarck, ND........... 1 37.7 1 Kalamazoo, MI.......... 1 22.3 1 Faribault-Owatonna- Waseca, MN........... 4 -- 1 Mankato, MN............ 1 -- 1 Mason City, IA......... 2 -- 1 Monroe, MI............. 0 -- 1 New Ulm-Springfield- Marshall, MN......... 1 -- 1 Rochester, MN.......... 2 -- 2 Toledo, OH............. 2 31.2 2 SOUTHEAST REGION Albany, GA............. 2 23.2 2 Augusta, GA(6)......... 3 29.3 1 Chattanooga, TN........ 1 22.3 1 Columbus, GA........... 2 32.5 1 Florence, SC........... 3 42.2 1 Montgomery, AL......... 2 34.4 1 Myrtle Beach, SC....... 1 20.3 1
72
PENDING ACQUISITIONS (1) NUMBER ----------------------------------------------------- OF STATIONS NUMBER OF NUMBER OF TOTAL CURRENTLY STATIONS STATIONS TO NUMBER OF PRO FORMA OWNED CURRENTLY BE PLACED STATIONS TO BE STATIONS MARKET ------------------------ UNDER UNDER ACQUIRED ----------- MARKET(2) RANK FM AM LMA (2) LMA WITHOUT LMA FM - ----------------------- --------- ----------- ----------- --------------- --------------- ------------------- ----------- Salisbury-Ocean City, MD................... 153 4 2 2 -- -- 6 Savannah, GA........... 154 -- -- 5 -- 2 5 Tallahassee, FL........ 165 3 1 1 -- -- 4 Wilmington, NC......... 178 4 1 -- -- -- 4 SOUTHWEST REGION Abilene, TX............ 224 3 -- 1 -- -- 4 Amarillo, TX........... 188 4 2 -- -- -- 4 Beaumont-Port Arthur, TX................... 128 3 2 -- -- -- 3 Grand Junction, CO..... 247 -- -- -- -- 6 4 Lake Charles, LA....... 203 -- -- -- -- 4 3 Odessa-Midland, TX..... 174 -- -- 5 -- -- 4 Topeka, KS............. 180 -- -- -- 4 2 Wichita Falls, TX...... 236 3 -- 1 -- -- 4 NORTHEAST REGION Augusta-Waterville, ME................... 245 -- -- -- -- 6 5 Bangor, ME............. 263 -- -- -- -- 2 2 -- -- -- -- -- --- TOTAL 34 U.S. MARKETS.............. 46 21 44 4 61 124 ADULTS 12+ REVENUE MARKET(2) AM SHARE(%) RANK (4) - ----------------------- ------------- --------------- --------------- Salisbury-Ocean City, MD................... 2 31.2 1 Savannah, GA........... 2 36.0 2 Tallahassee, FL........ 1 32.8 1 Wilmington, NC......... 1 17.3 2 SOUTHWEST REGION Abilene, TX............ 0 26.7 2 Amarillo, TX........... 2 30.6 2 Beaumont-Port Arthur, TX................... 2 29.4 2 Grand Junction, CO..... 2 42.7 1 Lake Charles, LA....... 1 49.7 1 Odessa-Midland, TX..... 1 39.7 1 Topeka, KS............. 2 24.1 2 Wichita Falls, TX...... 0 28.6 2 NORTHEAST REGION Augusta-Waterville, ME................... 1 25.6 1 Bangor, ME............. 0 30.4 1 -- TOTAL 34 U.S. MARKETS.............. 52
- ------------------------------ (1) The Company expects to consummate most of the Pending Acquisitions during the third and fourth quarters of 1998, although there can be no assurance that the transactions will be consummated within that time frame. In three of the markets in which there are Pending Acquisitions (Dubuque, IA, Grand Junction, CO and Wichita Falls, TX), petitions or informal objections have been filed against the Company's FCC assignment applications. In addition, FCC staff inquiries and DOJ reviews have raised questions concerning whether the Company will be permitted to acquire its full complement of proposed stations in three markets, based on local market concentration concerns. There can be no assurance that applications for other Pending Acquisitions will not be subjected to similar challenges, FCC staff inquiries or DOJ investigations. The FCC staff has also requested additional information regarding attributable media interests of one of the Company's non-attributable investors to determine compliance with the FCC's cross-interest policy in one market. All such petitions, objections and FCC staff inquiries must be resolved before FCC approval can be obtained and the acquisitions consummated. (2) The listed markets correspond to station clusters of the Company, but may vary from the "markets" defined for purposes of the FCC's multiple-ownership rules, which are defined by reference to the signal coverages of the stations involved. Thus, in some instances (E.G., Augusta, GA, Florence, SC, and Salisbury-Ocean City, MD), the number of stations following the Pending Acquisitions as listed in the above table exceeds the number of radio stations specified in the FCC's rules that one person or entity may own, operate or control within a single market, but is still consistent with these rules. (3) Includes radio stations to which the Company currently provides programming and on which the Company sells advertising pursuant to an LMA. (4) Market revenue rankings for Faribault-Owatonna-Waseca, MN, Mankato, MN, Mason City, IA, Rochester, MN and New Ulm-Springfield-Marshall, MN are based on Company estimates. (5) Indicates Adult 12+ share of Appleton-Oshkosh market. (6) The FCC staff recently dismissed the assignment application for one of the six FM stations in Augusta, GA based on the unacceptability of the Company's supplemental engineering analysis in demonstrating compliance with the FCC's multiple-ownership rules. The Company will not be permitted to acquire more than five FM and three AM stations in this market unless it succeeds in obtaining FCC approval to modify the facilities of one or more of its currently owned stations or successfully appeals the FCC staff dismissal of its assignment application for the sixth FM station. The Company also owns and operates five radio stations and one leased frequency in various locations throughout the English-speaking Eastern Caribbean, including among other places, Trinidad, St. Kitts and St. Lucia. ACQUISITION STRATEGY Cumulus has focused its acquisition strategy on acquiring radio broadcasting stations in demographically attractive and fast growing mid-size to smaller markets that it believes offer substantial growth opportunities for the Company. In executing this strategy, the Company adheres to certain key acquisition 73 criteria. Primary among these criteria are targeting markets with: (i) growing economies that are not dependent upon any single industry or employer; (ii) a regional fit with the Company's overall portfolio concentration in the Midwest, Southeast, Southwest and Northeast regions of the U.S.; (iii) close proximity to larger markets that may lead to increased economic expansion into the Company's markets; (iv) previously unconsolidated markets with fragmented individual ownership of stations; (v) the opportunity to assemble a cluster of stations diversified in format to provide a range of target demographic options for advertisers; and (vi) the opportunity to increase sales performance through greater coverage of potential advertisers with more sales people per station. In targeting specific stations, the Company seeks stations with a position of leadership in their market in terms of ratings and format, with the opportunity to significantly increase revenues and Broadcast Cash Flow (as defined under "Certain Definitions and Market and Industry Data"). Additionally, Cumulus seeks high quality technical and operating facilities, capable local management and an FCC license which enables coverage of the entire market. The Company believes that its acquisition strategy will have a number of benefits, including: (i) growth and diversification of revenue and Broadcast Cash Flow across a greater number of stations and markets; (ii) improved Broadcast Cash Flow margins through the consolidation of facilities and the elimination of redundant expenses; (iii) enhanced utilization of certain corporate overhead functions including its senior management team; (iv) improved leverage in various key vendor negotiations; (v) greater ability to recruit top industry management talent; and (vi) increased overall scale, which should facilitate the Company's future capital raising activities. INTEGRATION OF ACQUIRED BUSINESSES The Company has developed, through its 61 Completed and Pending Acquisitions, an efficient process for the integration of newly acquired properties into the Cumulus portfolio and respective geographic cluster, as well as into the overall Cumulus culture and operating philosophy. The Company's station integration plan consists of six key elements: (i) employ sophisticated market research to refine station formats, enrich the listener experience and increase audience and revenue share relative to other stations in the market; (ii) expand the size and the effectiveness of the sales organization through active recruitment and in-depth training to enhance demand for the station's spot inventory to increase both revenue and margin; (iii) add the station to the Cumulus in-market local area network and install the Company's proprietary system for real-time monitoring by management of station sales and inventory performance; (iv) install Cumulus's centralized networked accounting system for financial reporting, budget control, payables management and cash management; (v) establish revenue and expense budgets consistent with the programming and sales strategy and make necessary cost adjustments; and (vi) implement necessary improvements in transmission facilities, audio processing and studio facilities. From time to time, in compliance with applicable law, the Company will enter into an LMA or consulting arrangement with a target property prior to FCC final approval and the consummation of the acquisition in order to gain a "head start" on the integration process. OPERATING STRATEGY The Company's operating strategy has the following principal components: ASSEMBLE AND MANAGE MARKET CLUSTERS WITH REGIONAL CONCENTRATIONS. The Company has assembled the first or second ranked cluster of stations based on revenue share and/or audience share in all of its U.S. markets in four regional concentrations, the Midwest, Southeast, Southwest and Northeast. The Company believes that by offering a diversity of radio formats within a given market, Cumulus provides customized and efficient marketing solutions to meet advertisers' needs. By assembling market clusters with a regional concentration, the Company believes that it will be able to increase revenues by offering regional coverage of key demographic groups that were previously unavailable to national and regional advertisers. The Company also believes that its cluster approach will allow it to 74 operate its stations with more highly skilled local management teams equipped with greater resources and to eliminate redundant operating and overhead expenses. MAXIMIZE EACH STATION'S POTENTIAL THROUGH POSITIONING AND BRANDING. The Company utilizes extensive market research to refine the programming of each of its stations and to position each as a separate brand within a particular cluster. The objective of this strategy is to optimize each station's potential in terms of audience ratings and revenue share while providing the widest possible range of choice to listeners and advertisers. Such stations can better capitalize on the operating leverage inherent in the radio industry because the costs of operating a radio station are generally fixed and, therefore, increased revenues generally result in disproportionately larger increases in Broadcast Cash Flow (as defined under "Certain Definitions and Market Industry Data"). FOCUS ON PROGRAMMING. A principal Company operating strategy is to enhance each station's programming appeal, including both the quality and quantity of local programming as a means of enriching the listener experience. The Company believes that adopting this commitment to high quality, locally originated programming will provide its stations with a competitive advantage and increase each station's audience share. Moreover, the Company believes that the efficiencies and scale afforded by the operation of multiple stations in the same market and region working together with information technology make it possible to substantially improve programming and the quality of the listener experience without a comparable increase in cost. EXPAND DEDICATED SALES FORCE AND OPTIMIZE INVENTORY MANAGEMENT. Underpinning the Company's strategy for optimizing the potential of each station within a cluster is the practice of dedicating a sales force for each of its stations. The Company believes that many of the acquired stations have dramatically underperformed in sales, due primarily to undersized sales staffs responsible for selling air time on multiple stations, thus diluting their ability to cover all of the potential advertisers with strong advocates for each station. The Company believes its pratice of utilizing a dedicated sales force for each station will attract a larger number of advertisers thereby increasing the demand for each station's commercial spot inventory. Accordingly, the Company has significantly expanded the number of salespeople for each of its stations. Salespeople are typically compensated exclusively on a commission basis. Also, in each of its market clusters, the Company utilizes Internet-based sales reporting systems to monitor its sales activity and to formulate and implement rate structure and inventory management on a continual basis. INCREASE RADIO REVENUE SHARE. The Company believes that its strategy of larger and dedicated station sales staffs, brand development, regional concentration, and market clusters will help increase advertising volume and revenues from existing customers and increase the number and scope of new advertisers. This strategy enables the Company to compete more effectively with other local and regional media such as newspapers and cable and broadcast television stations, because it can now offer a competitively priced alternative to reach the target audience that advertisers desire. The Company's sales management team has substantial experience in the areas of generating new sources of revenues including promotional events, retailer co-op advertising and other sources including business-to-business advertising. IMPLEMENT STRICT COST CONTROLS. The Company's management imposes strict financial reporting requirements and expense budget limitations on each of its stations. In addition, management maintains a centralized accounting system which allows it to monitor the performance and operations of each of its stations. Management believes such centralization allows the Company to achieve expense savings in certain areas, including purchasing and administrative expenses. Management believes that the Company will also achieve expense savings through the elimination of certain duplicate costs within its markets and market clusters. 75 IMPLEMENT INTERNET-BASED MANAGEMENT INFORMATION SYSTEMS. The Company is implementing a proprietary application using Internet software standards to support daily sales and inventory performance reporting by station, by market and by cluster. The Company has completed implementation of the daily sales reporting application and anticipates full implementation of the inventory performance application by the end of 1998. Upon full implementation, this application will allow the Company to compare each station's actual performance (including revenue and inventory management) to budget on a regular basis and deploy resources on a timely basis to those stations not achieving budgetary goals. RECRUIT AND RETAIN SKILLED MANAGERS. The Company believes that operating a top-ranked cluster of stations in a market will enable the Company to recruit and retain high caliber radio management personnel who might otherwise be attracted to larger markets. The Company believes that regional management and coordination will enable it to maximize the benefits of operating a growing number of stations in geographically diverse locations, while maintaining controls over local operations. Local management is also central to the Company's strategy and is primarily responsible for building and developing a sales team capable of converting the stations' audience rankings into revenues. The Company's general managers and sales managers are motivated through incentive compensation based primarily upon their station's cash flow performance and secondarily on their ability to convert their station's audience share into market revenue share. INDUSTRY OVERVIEW The primary source of revenues for radio stations is generated from the sale of advertising time to local and national spot advertisers and national network advertisers. During the past decade, local advertising revenue as a percentage of total radio advertising revenue in a given market has ranged from approximately 72% to 87%. The growth in total radio advertising revenue tends to be fairly stable and has generally grown at a rate faster than the Gross National Product ("GNP"). With the exception of 1991, when total radio advertising revenue fell by approximately 3.1% compared to the prior year, advertising revenue has risen in each of the past 15 years more rapidly than both inflation and the GNP. According to the RAB's Radio Marketing Guide and Fact Book for Advertisers 1997, each week, radio reaches approximately 96% of all Americans over the age of 12. More than one-half of all radio listening is done outside the home which reaches three out of four adults by car radio each week. The average listener spends approximately three hours and 20 minutes per day listening to radio. The highest portion of radio listenership occurs during the morning, particularly between the time a listener wakes up and the time the listener reaches work. This "morning drive time" period reaches more than 80% of people over 12 years of age, and as a result, radio advertising sold during this period achieves premium advertising rates. Radio is considered an efficient, cost-effective means of reaching specifically identified demographic groups. Stations are typically classified by their on-air format, such as country, adult contemporary, oldies and news/talk. A station's format and style of presentation enables it to target certain demographics. By capturing a specific share of a market's radio listening audience, with particular concentration in a targeted demographic, a station is able to market its broadcasting time to advertisers seeking to reach a specific audience. Advertisers and stations utilize data published by audience measuring services, such as Arbitron, to estimate how many people within particular geographical markets and demographics listen to specific stations. The number of advertisements that can be broadcast without jeopardizing listening levels (and the resulting ratings) is limited in part by the format of a particular station and the local competitive environment. Although the number of advertisements broadcast during a given time period may vary, the total number of advertisements broadcast on a particular station generally does not vary significantly from year to year. 76 A station's local sales staff generates the majority of its local and regional advertising sales through direct solicitations of local advertising agencies and businesses. To generate national advertising sales, a station usually will engage a firm that specializes in soliciting radio advertising sales on a national level. National sales representatives obtain advertising principally from advertising agencies located outside the station's market and receive commissions based on the revenue from the advertising obtained. ADVERTISING SALES Virtually all of the Company's revenue is generated from the sale of local, regional and national advertising for broadcast on its radio stations. In 1997, approximately 89% of the Company's net broadcasting revenue was generated from the sale of local and regional advertising. Additional broadcasting revenue is generated from the sale of national advertising. The major categories of the Company's advertisers include: Automotive, Retail, Healthcare, Telecommunications, Fast Food, Beverage, Movies, Entertainment and Services. Each station's local sales staff solicits advertising either directly from the local advertiser or indirectly through an advertising agency. The Company employs a tiered commission structure to focus its individual sales staffs on new business development. The Company has also, consistent with its operating strategy of dedicated sales forces for each of its stations, significantly increased the number of sales persons per station. The Company believes that it can outperform the traditional growth rates of its markets by expanding its base of advertisers and providing a higher level of service to its existing base. This requires larger sales staffs than most of the stations currently employ at the time they are acquired by the Company. The Company supports its strategy of building local direct accounts by employing personnel in each of its markets to produce custom commercials that respond to the needs of, and in turn help sell product for, its advertisers. In addition, in-house production provides advertisers greater flexibility in changing their commercial messages with minimal lead time. National sales are made by two firms specializing in radio advertising sales on the national level in exchange for a commission from the Company that is based on the Company's net revenue from the advertising obtained. Regional sales, which the Company defines as sales in regions surrounding the Company's markets to buyers that advertise in the Company's markets, are generally made by the Company's local sales staff. The Company believes that both national and regional sales represent an attractive growth opportunity for the Company. Whereas the Company seeks to grow its local sales through larger and more customer-focused sales staffs, it seeks to grow its national and regional sales by offering clusters within specific markets and regions which will make the Company's stations more attractive to key national and regional advertisers. Many of these large accounts have previously been reluctant to advertise in these markets because of the logistics involved in buying advertising from individual stations. Certain of the Company's stations had no national representation before being acquired by the Company. Depending on the programming format of a particular station, the Company estimates the optimum number of advertisements available for sale. The number of advertisements that can be broadcast without jeopardizing listening levels (and the resulting ratings) is limited in part by the format of a particular station. The Company's stations strive to maximize revenue by managing their on-air inventory of advertising time and adjusting prices up or down based on supply and demand. The Company seeks to broaden its base of advertisers in each of its markets by providing a wide array of audience demographic segments across its cluster of stations, thereby providing each of its potential advertisers with an effective means of reaching a targeted demographic group. Each of the Company's stations has a general target level of on-air inventory that it makes available for advertising. This target level of inventory for sale may be different at different times of the day but tends to remain stable over time. The Company's selling and pricing activity is based on demand for its radio stations' on-air inventory and, in general, the Company responds to this demand by varying prices rather than by varying its target inventory level for a particular station. Therefore, most changes in revenue are explained by demand-driven pricing changes rather than by changes in the available inventory. Advertising rates charged by radio stations are based primarily on (i) a station's share of audiences in the demographic groups targeted by advertisers (as measured by ratings 77 surveys), (ii) the supply of and demand for radio advertising time generally and for time targeted at particular demographic groups and (iii) certain qualitative factors. Rates are generally highest during morning and afternoon commuting hours. A station's listenership is reflected in ratings surveys that estimate the number of listeners tuned to the station and the time they spend listening. Each station's ratings are used by its advertisers and advertising representatives to consider advertising with the station and are used by the Company to chart audience growth, set advertising rates and adjust programming. The radio broadcast industry's principal ratings service is Arbitron, which publishes periodic ratings surveys for significant domestic radio markets. These surveys are the Company's primary source of ratings data. COMPETITION The radio broadcasting industry is highly competitive. The success of each of the Company's stations depends largely upon its audience ratings and its share of the overall advertising revenue within its market. The Company's audience ratings and advertising revenue are subject to change, and any adverse change in a particular market affecting advertising expenditures or an adverse change in the relative market positions of the stations located in a particular market could have a material adverse effect on the revenue of the Company's radio stations located in that market. There can be no assurance that any one or all of the Company's radio stations will be able to maintain or increase current audience ratings or advertising revenue market share. The Company's stations compete for listeners and advertising revenue directly with other radio stations within their respective markets. Radio stations compete for listeners primarily on the basis of program content that appeals to a particular demographic group. By building a strong listener base consisting of specific demographic groups in each of its markets, the Company is able to attract advertisers seeking to reach those listeners. Companies that operate radio stations must be alert to the possibility of another station changing its format to compete directly for listeners and advertisers. Another station's decision to convert to a format similar to that of one of the Company's radio stations in the same geographic area or launch an aggressive promotional campaign may result in lower ratings and advertising revenue, increased promotion and other expenses and, consequently, lower Broadcast Cash Flow (as defined under "Certain Definitions and Market and Industry Data") for the Company. Factors that are material to a radio station's competitive position include management experience, the station's local audience rank in its market, transmitter power, assigned frequency, audience characteristics, local program acceptance and the number and characteristics of other radio stations in the market area. The Company attempts to improve its competitive position in each market by extensively researching its stations' programming, by implementing advertising campaigns aimed at the demographic groups for which its stations program and by managing its sales efforts to attract a larger share of advertising dollars for each station individually. However, the Company competes with some organizations that have substantially greater financial or other resources than the Company. Recent changes in the Communications Act and the FCC's rules and policies permit increased ownership and operation of multiple local radio stations. Management believes that radio stations that elect to take advantage of joint arrangements such as LMAs may in certain circumstances have lower operating costs and may be able to offer advertisers more attractive rates and services. Although the Company currently operates multiple stations in each of its markets and intends to pursue the creation of additional multiple station groups, the Company's competitors in certain markets include operators of multiple stations or operators who already have entered into LMAs. The Company also competes with other radio station groups to purchase additional stations. Some of these groups are owned or operated by companies that have substantially greater financial and other resources than the Company. Although the radio broadcasting industry is highly competitive, and competition is enhanced to some extent by changes in existing radio station formats and upgrades of power, among other actions, certain regulatory limitations on entry exist. The operation of a radio broadcast station requires a license from the 78 FCC, and the number of radio stations that an entity can operate in a given market is limited by the availability of FM and AM radio frequencies allotted by the FCC to communities in that market, as well as by the FCC's multiple ownership rules regulating the number of stations that may be owned and controlled by a single entity. The FCC's multiple ownership rules have changed significantly as a result of the Telecom Act. For a discussion of FCC regulation and the provisions of the Telecom Act, see " -- Federal Regulation of Radio Broadcasting." The Company's stations also compete for advertising revenue with other media, including newspapers, broadcast television, cable television, magazines, direct mail, coupons and outdoor advertising. In addition, the radio broadcasting industry is subject to competition from new media technologies that are being developed or introduced, such as the delivery of audio programming by cable television systems, by satellite and by digital audio broadcasting ("DAB"). DAB may deliver by satellite to nationwide and regional audiences, multi-channel, multi-format, digital radio services with sound quality equivalent to compact discs. The delivery of information through the presently unregulated Internet also could create a new form of competition. The radio broadcasting industry historically has grown despite the introduction of new technologies for the delivery of entertainment and information, such as television broadcasting, cable television, audio tapes and compact disks. A growing population and greater availability of radios, particularly car and portable radios, have contributed to this growth. There can be no assurance, however, that the development or introduction in the future of any new media technology will not have an adverse effect on the radio broadcasting industry. The FCC has recently authorized spectrum for the use of a new technology, satellite digital audio radio services ("DARS"), to deliver audio programming. The FCC has also authorized two companies to provide DARS service. DARS may provide a medium for the delivery by satellite or terrestrial means of multiple new audio programming formats to local and national audiences. It is not known at this time whether this digital technology also may be used in the future by existing radio broadcast stations either on existing or alternate broadcasting frequencies. The Company cannot predict what other matters might be considered in the future by the FCC, nor can it assess in advance what impact, if any, the implementation of any of these proposals or changes might have on its business. See "-- Federal Regulation of Radio Broadcasting." FEDERAL REGULATION OF RADIO BROADCASTING INTRODUCTION. The ownership, operation and sale of broadcast stations, including those licensed to the Company, are subject to the jurisdiction of the FCC, which acts under authority derived from the Communications Act. The Communications Act was amended in 1996 by the Telecom Act to make changes in several broadcast laws. Among other things, the FCC grants permits and licenses to construct and operate radio stations; assigns frequency bands for broadcasting; determines whether to approve changes in ownership or control of station licenses; regulates equipment used by stations and the operating power and other technical parameters of stations; adopts and implements regulations and policies that directly or indirectly affect the ownership, operation and employment practices of stations; regulates the content of some forms of radio broadcasting programming; and has the power to impose penalties for violations of its rules under the Communications Act. The following is a brief summary of certain provisions of the Communications Act and of specific FCC regulations and policies. Failure to observe these or other rules and policies can result in the imposition of various sanctions, including monetary forfeitures, the grant of "short-term" (less than the maximum term) license renewal or, for particularly egregious violations, the denial of a license renewal application, the revocation of a license or the denial of FCC consent to acquire additional broadcast properties. Reference should be made to the Communications Act, FCC rules and the public notices and rulings of the FCC for further information concerning the nature and extent of federal regulation of broadcast stations. 79 LICENSE GRANT AND RENEWAL. Radio broadcast licenses are granted and renewed for maximum terms of eight years. Licenses may be renewed through an application to the FCC. The Communications Act requires that the FCC grant the renewal of a station's license if the FCC finds that, during the preceding term of the license, the station has served the public interest, convenience and necessity, that there have been no serious violations by the licensee of the Communications Act or the rules and regulations of the FCC, and that there have been no other violations by the licensee of the Communications Act or the rules and regulations of the FCC that, when taken together, would constitute a pattern of abuse. Petitions to deny license renewal applications can be filed by interested parties, including members of the public. Such petitions may raise various issues before the FCC. The FCC is required to hold hearings on renewal applications if the FCC is unable to determine that renewal of a license would serve the public interest, convenience and necessity, or if a petition to deny raises a "substantial and material question of fact" as to whether the grant of the renewal application would be prima facie inconsistent with the public interest, convenience and necessity. Also, during certain periods when a renewal application is pending, the transferability of the applicant's license is restricted. The Company is not currently aware of any facts that would prevent the timely renewal of its licenses to operate its radio stations, although there can be no assurance that the Company's licenses will be renewed. The FCC classifies each AM and FM station. An AM station operates on a clear channel, a regional channel or a local channel. A clear channel is one on which certain dominant AM stations are assigned to serve wide areas. Clear channel AM stations are classified as one of the following: Class A stations, which operate on an unlimited time basis and are designated to render primary and secondary service over an extended area; Class B stations, which operate on an unlimited time basis and are designed to render service only over a primary service area; and Class D stations, which operate either during daytime hours only, during limited times only or on an unlimited time basis with low nighttime power. A regional channel is one on which Class B and Class D AM stations may operate and serve primarily a principal center of population and the rural areas contiguous to it. A local channel is one on which AM stations operate on an unlimited time basis and serve primarily a community and the suburban and rural areas immediately contiguous thereto. Class C AM stations operate on a local channel and are designed to render service only over a primary service area that may be reduced as a consequence of interference. The area served by AM stations is determined by a combination of frequency, transmitter power and antenna orientation. Directional antenna arrays are often employed to avoid or reduce interference to stations in certain locations. AM stations are often required to reduce power or change directional pattern at night in order to avoid interference to other licensees. To determine the effective service area of an AM station, its power, its operating frequency, its antenna patterns and its day/night operating modes are required. The area served by FM stations is determined by a combination of transmitter power and antenna height, with stations divided into classes according to their anticipated service area. Antenna systems are typically non-directional and power is the same, day and night. Class C FM stations operate at 100 kilowatts of power with up to 1,968 feet of antenna elevation above average terrain ("HAAT"). They are the most powerful FM stations, providing service to a large area, typically a substantial portion of a state. Class B FM stations operate at up to 50 kilowatts of power with up to 500 feet of antenna elevation. These stations typically serve large metropolitan areas as well as their associated suburbs. Class A FM stations operate at 6 kilowatts with up to 328 feet of antenna elevation, and serve smaller cities and towns or suburbs of larger cities. The minimum and maximum facilities requirements for an FM station are determined by its class. FM class designations depend upon the geographic zone in which the transmitter of the FM station is located. In general, commercial FM stations are classified as follows, in order of increasing power and antenna height: Class A, B1, C3, B, C2, C1 and C. 80 The following table sets forth the market, call letters, FCC license classification, antenna HAAT (for FM stations only), power and frequency of each of the stations owned or operated by the Company, assuming the consummation of the Pending Acquisitions, and the date on which each station's FCC license expires. License renewal applications have been filed for the listed stations showing a license expiration date of August 1, 1997 and April 1, 1998, and the expiration of the licenses is stayed during the pendency of such applications.
HEIGHT ABOVE FREQUENCY AVERAGE (FM-MHZ) EXPIRATION FCC TERRAIN MARKET STATIONS CITY OF LICENSE (AM-KHZ) DATE OF LICENSE CLASS (IN FEET) - -------------------- --------- -------------------- ------------- ----------------- ----- ----------- MIDWEST REGION Ann Arbor, MI WIQB FM Ann Arbor, MI 102.9 October 1, 2004 B 499 WQKL FM Ann Arbor, MI 107.1 October 1, 2004 A 289 WTKA AM Ann Arbor, MI 1050 October 1, 2004 II N.A. WDEO AM Saline, MI 1290 October 1, 2004 III N.A. Appleton Oshkosh/ Green Bay, WI WUSW FM Oshkosh, WI 96.7 December 1, 2004 A 328 WVBO FM Oshkosh, WI 103.9 December 1, 2004 C3 318 WOGB FM Kaukauna, WI 103.1 December 1, 2004 C3 879 WNAM AM Neenah-Menasha, WI 1280 December 1, 2004 III N.A. WOSH AM Oshkosh, WI 1490 December 1, 2004 IV N.A. WJLW FM Allouez, WI 106.7 December 1, 2004 C3 509 WEZR FM Brillion, WI 107.5 December 1, 2004 A 328 Dubuque, IA KLYV FM Dubuque, IA 105.3 February 1, 2005 C2 331 KXGE FM Dubuque, IA 102.3 February 1, 2005 A 410 WJOD FM Galena, IL 107.5 February 1, 2005 A 328 WDBQ AM Dubuque, IA 1490 February 1, 2005 IV N.A. KIKR FM Asbury, IA 103.3 February 1, 2005 C3 643 Bismarck, ND KBYZ FM Bismarck, ND 96.5 April 1, 2005 C 1001 KACL FM Bismarck, ND 98.7 April 1, 2005 C 1093 KKCT FM Bismarck, ND 97.5 April 1, 2005 C1 830 KLXX AM Bismarck, ND 1270 April 1, 2005 III N.A. Kalamazoo, MI WKFR FM Battle Creek, MI 103.3 October 1, 2004 B 482 WRKR FM Portage, MI 107.7 October 1, 2004 B 489 WKMI AM Kalamazoo, MI 1360 October 1, 2004 III N.A. Owatonna-Waseca, MN KDHL AM Faribault, MN 920 April 1, 2005 III N.A. KQCL FM Faribault, MN 95.9 April 1, 2005 A 328 KQPR FM Albert Lea, MN 96.1 April 1, 2005 A 328 KNFX AM Austin, MN 970 April 1, 2005 III N.A. KRFO AM Owatonna, MN 1390 April 1, 2005 III N.A. KRFO FM Owatonna, MN 104.9 April 1, 2005 A 174 KOWO AM Waseca, MN 1170 April 1, 2005 II N.A. KRUE FM Waseca, MN 92.1 April 1, 2005 C3 285 Mankato, MN KXLP FM New Ulm, MN 93.1 April 1, 2005 C1 489 KYSM AM Mankato, MN 1230 April 1, 2005 IV N.A. KYSM FM Mankato, MN 103.5 April 1, 2005 C1 541 Marion- Carbondale, IL WDDD FM Marion, IL 107.3 December 1, 2004 B 492 WDDD AM Johnston City, IL 810 December 1, 2004 II N.A. WFRX AM West Frankfort, IL 1300 December 1, 2004 III N.A. WTAO FM Murphysboro, IL 105.1 December 1, 2004 B1 308 WVZA FM Herrin, IL 92.7 December 1, 2004 B1 328 WQUL FM West Frankfort, IL 97.7 December 1, 2004 A 433 Mason City, IA KCHA FM Charles City, IA 95.9 February 1, 2005 A 299 KGLO AM Mason City, IA 1300 February 1, 2005 III N.A. KIAI FM Mason City, IA 93.9 February 1, 2005 C1 791 KLKK FM Clear Lake, IA 103.1 February 1, 2005 A 308 POWER (IN KILOWATTS) -------------------- MARKET DAY NIGHT - -------------------- --------- --------- MIDWEST REGION Ann Arbor, MI 49.0 49.0 3.0 3.0 10.0 0.5 0.5 0.0 Appleton Oshkosh/ Green Bay, WI 6.0 6.0 25.0 25.0 25.0 25.0 20.0 5.0 1.0 1.0 25.0 25.0 6.0 6.0 Dubuque, IA 50.0 50.0 1.7 1.7 3.0 3.0 1.0 1.0 6.6 6.6 Bismarck, ND 100.0 100.0 100.0 100.0 100.0 100.0 1.0 0.3 Kalamazoo, MI 50.0 50.0 50.0 50.0 5.0 1.0 Owatonna-Waseca, MN 5.0 5.0 3.0 3.0 6.0 6.0 5.0 5.0 0.5 0.1 4.7 4.7 1.0 0.0 25.0 25.0 Mankato, MN 100.0 100.0 1.0 1.0 100.0 100.0 Marion- Carbondale, IL 50.0 50.0 0.3 0.3 1.0 0.1 25.0 25.0 25.0 25.0 3.5 3.5 Mason City, IA 3.0 3.0 5.0 5.0 100.0 100.0 6.0 6.0
81
HEIGHT ABOVE FREQUENCY AVERAGE (FM-MHZ) EXPIRATION FCC TERRAIN MARKET STATIONS CITY OF LICENSE (AM-KHZ) DATE OF LICENSE CLASS (IN FEET) - -------------------- --------- -------------------- ------------- ----------------- ----- ----------- KCHA AM Charles City, IA 1580 February 1, 2005 II N.A. KCZE FM New Hampton, IA 95.1 February 1, 2005 A 338 KCZX FM Osage, IA 103.7 February 1, 2005 A 154 New Ulm-Springfield- Marshall, MN KNUJ AM New Ulm, MN 860 April 1, 2005 II N.A. KNUJ FM Sleepy Eye, MN 107.3 April 1, 2005 A 400 KNSG FM Springfield, MN 94.7 April 1, 2005 C2 472 Rochester, MN KRCH FM Rochester, MN 101.7 April 1, 2005 C2 554 KWEB AM Rochester, MN 1270 April 1, 2005 III N.A. KMFX FM Lake City, MN 102.5 April 1, 2005 C3 528 KMFX AM Wabasha, MN 1190 April 1, 2005 II N.A. Toledo, OH WKKO FM Toledo, OH 99.9 October 1, 2003 B 499 WRQN FM Bowling Green, OH 93.5 October 1, 2003 A 397 WTOD AM Toledo, OH 1560 October 1, 2003 III N.A. WWWM FM Sylvania, OH 105.5 October 1, 2003 A 390 WLQR AM Toledo, OH 1470 October 1, 2003 III N.A. WXKR FM Port Clinton, OH 94.5 October 1, 2003 B 630 Monroe, MI WTWR FM Monroe, MI 98.3 October 1, 2004 A 466 SOUTHEAST REGION Albany, GA WKAK FM Albany, GA 101.7 April 1, 2004 A 299 WEGC FM Sasser, GA 107.7 April 1, 2004 C3 328 WALG AM Albany, GA 1590 April 1, 2004 III N.A. WJAD FM Leesburg, GA 103.5 April 1, 2004 C3 463 WGPC FM Albany, GA 104.5 April 1, 2004 C1 981 WGPC AM Albany, GA 1450 April 1, 2004 IV N/A Augusta, GA WEKL FM Augusta, GA 102.3 April 1, 2004 A 666 WRXR FM Aiken, SC 96.3 April 1, 2004 C2 889 WUUS FM Martinez, GA 107.7 April 1, 2004 C2 577 WGUS AM N. Augusta, SC 1380 April 1, 2004 III N.A. WBBQ FM Augusta, GA 104.3 April 1, 2004 C 1001 WBBQ AM Augusta, GA 1340 April 1, 2004 IV N.A. WLOV FM Washington, GA 100.1 April 1, 2004 A 322 WLOV AM Washington, GA 1370 April 1, 2004 III N.A. WZNY FM Augusta, GA 105.7 April 1, 2004 C 1168 Chattanooga, TN WUSY FM Cleveland, TN 100.7 April 1, 2005 C 1191 WLMX FM Rossville, GA 105.5 April 1, 2004 A 646 WLMX AM Rossville, GA 980 April 1, 2004 III N/A WZST FM Signal Mountain, TN 98.1 April 1, 2005 A 794 Columbus, GA WVRK FM Columbus, GA 102.9 April 1, 2004 C 1519 WGSY FM Phenix City, GA 100.1 April 1, 2004 A 328 WMLF AM Columbus, GA 1270 April 1, 2004 III N.A. WPNX AM Phenix City, GA 1460 April 1, 2004 III N.A. WAGH FM Ft. Mitchell, GA 98.3 April 1, 2004 A 328 Florence, SC WYNN FM Florence, SC 106.3 December 1, 2003 A 325 WYNN AM Florence, SC 540 December 1, 2003 II N.A. WHLZ FM Manning, SC 92.5 December 1, 2003 C 1171 WYMB AM Manning, SC 920 December 1, 2003 III N.A. WCMG FM Latta, SC 94.3 December 1, 2003 C3 502 WHSC AM Hartsville, SC 1450 December 1, 2003 IV N.A. WHSC FM Hartsville, SC 98.5 December 1, 2003 A 328 WBZF FM Marion, SC 100.5 December 1, 2003 C3 354 WMXT FM Pamplico, SC 102.1 December 1, 2003 C2 479 WWFN FM Lake City, SC 100.1 December 1, 2003 A 433 Montgomery, AL WMSP AM Montgomery, AL 740 April 1, 2004 II N.A. WNZZ AM Montgomery, AL 950 April 1, 2004 III N.A. WMXS FM Montgomery, AL 103.3 April 1, 2004 C 1096 POWER (IN KILOWATTS) -------------------- MARKET DAY NIGHT - -------------------- --------- --------- 0.5 0.0 5.5 5.5 6.0 6.0 New Ulm-Springfield- Marshall, MN 1.0 0.1 1.9 1.9 50.0 50.0 Rochester, MN 39.0 39.0 5.0 1.0 9.4 9.4 1.0 0.0 Toledo, OH 50.0 50.0 4.1 4.1 5.0 0.0 4.3 4.3 1.0 1.0 30.0 30.0 Monroe, MI 1.4 1.4 SOUTHEAST REGION Albany, GA 3.0 3.0 25.0 25.0 5.0 1.0 12.5 12.5 98.0 98.0 1.0 1.0 Augusta, GA 1.5 1.5 15.0 15.0 24.5 24.5 4.0 0.1 100.0 100.0 1.0 1.0 2.4 2.4 1.0 0.0 100.0 100.0 Chattanooga, TN 100.0 100.0 1.6 1.6 0.5 0.1 1.0 1.0 Columbus, GA 100.0 100.0 6.0 6.0 5.0 0.2 4.0 0.1 6.0 6.0 Florence, SC 6.0 6.0 0.3 0.2 98.0 98.0 2.3 1.0 10.5 10.5 1.0 1.0 3.0 3.0 21.5 21.5 50.0 50.0 3.3 3.3 Montgomery, AL 10.0 0.0 1.0 0.4 100.0 100.0
82
HEIGHT ABOVE FREQUENCY AVERAGE (FM-MHZ) EXPIRATION FCC TERRAIN MARKET STATIONS CITY OF LICENSE (AM-KHZ) DATE OF LICENSE CLASS (IN FEET) - -------------------- --------- -------------------- ------------- ----------------- ----- ----------- WLWI FM Montgomery, AL 92.3 April 1, 2004 C 1096 Myrtle Beach, SC WSYN FM Georgetown, SC 106.5 December 1, 2003 C2 492 WDAI FM Pawley's Island, SC 98.5 December 1, 2003 A 328 WJXY FM Conway, SC 93.9 December 1, 2003 A 420 WXJY FM Georgetown, SC 93.7 December 1, 2003 A 328 WJXY AM Conway, SC 1050 December 1, 2003 II N.A. WSEA FM Atlantic Beach, SC 100.3 December 1, 2003 A 476 Salisbury--Ocean City, MD WLVW FM Salisbury, MD 105.5 October 1, 2003 A 384 WLBW FM Fenwick Island, DE 92.1 August 1, 1998 A 308 WQHQ FM Salisbury, MD 104.7 October 1, 2003 B 610 WTGM AM Salisbury, MD 960 October 1, 2003 III N.A. WOSC FM Bethany Beach, DE 95.9 October 1, 2003 B1 377 WWFG FM Ocean City, MD 99.9 October 1, 2003 B 315 WSBY FM Salisbury, MD 98.9 October 1, 2003 A 325 WJDY AM Salisbury, MD 1470 October 1, 2003 III N.A. Savannah, GA WJCL FM Savannah, GA 96.5 April 1, 2004 C 1161 WIXV FM Savannah, GA 95.5 April 1, 2004 C1 856 WSGF FM Springfield, GA 103.9 April 1, 2004 A 328 WBMQ AM Savannah, GA 630 April 1, 2004 III N.A. WEAS FM Savannah, GA 93.1 April 1, 2004 C1 981 WEAS AM Savannah, GA 900 April 1, 2004 II N.A. WZAT FM Savannah, GA 102.1 April 1, 2004 C 1306 Tallahassee, FL WHBX FM Tallahassee, FL 96.1 February 1, 2004 C2 479 WBZE FM Tallahassee, FL 98.9 February 1, 2004 C1 604 WHBT AM Tallahassee, FL 1410 February 1, 2004 III N.A. WWLD FM Tallahassee, FL 106.1 February 1, 2004 A 328 WGLF FM Tallahassee, FL 104.1 February 1, 2004 C 1394 Wilmington, NC WWQQ FM Wilmington, NC 101.3 December 1, 2003 C2 545 WQSL FM Jacksonville, NC 92.3 December 1, 2003 C2 725 WXQR FM Jacksonville, NC 105.5 December 1, 2003 C2 794 WAAV FM Leland, NC 94.1 December 1, 2003 A 148 WAAV AM Leland, NC 980 December 1, 2003 III N.A. SOUTHWEST REGION Abilene, TX KCDD FM Hamlin, TX 103.7 August 1, 2005 C1 745 KBCY FM Tye, TX 99.7 August 1, 2005 C 984 KHXS FM Abilene, TX 106.3 August 1, 2005 C2 492 KFQX FM Merkel, TX 102.7 August 1, 2005 C1 1148 Amarillo, TX KZRK FM Canyon, TX 107.9 August 1, 2005 C1 476 KZRK AM Canyon, TX 1550 August 1, 2005 II N.A. KARX FM Claude, TX 95.7 August 1, 2005 C1 390 KPUR AM Amarillo, TX 1440 August 1, 1997 III N.A. KPUR FM Canyon, TX 107.1 August 1, 1997 A 315 KQIZ FM Amarillo, TX 93.1 August 1, 2005 C1 699 Beaumont--Port Arthur, TX KAYD FM Beaumont, TX 97.5 August 1, 2005 C 1200 KQXY FM Beaumont, TX 94.1 August 1, 2005 C 1099 KQHN AM Nederland, TX 1510 August 1, 2005 II N.A. KAYD AM Beaumont, TX 1450 August 1, 2005 IV N.A. KTCX FM Beaumont, TX 102.5 August 1, 1997 C2 492 Grand Junction, CO KBKL FM Grand Junction, CO 107.9 April 1, 2005 C 1460 KEKB FM Fruita, CO 99.9 April 1, 2005 C 1542 KMXY FM Grand Junction, CO 104.3 April 1, 2005 C 1460 KKNN FM Delta, CO 95.1 April 1, 2005 C 1424 KEXO AM Grand Junction, CO 1230 April 1, 2005 IV N.A. KQIL AM Grand Junction, CO 1340 April 1, 2005 IV N.A. POWER (IN KILOWATTS) -------------------- MARKET DAY NIGHT - -------------------- --------- --------- 100.0 100.0 Myrtle Beach, SC 50.0 50.0 6.0 6.0 3.7 3.7 6.0 6.0 5.0 0.5 2.75 2.75 Salisbury--Ocean City, MD 2.1 2.1 6.0 6.0 33.0 33.0 5.0 5.0 18.8 18.8 50.0 50.0 6.0 6.0 5.0 0.0 Savannah, GA 100.0 100.0 100.0 100.0 6.0 6.0 5.0 5.0 97.0 97.0 4.4 0.2 100.0 100.0 Tallahassee, FL 37.0 37.0 100.0 100.0 5.0 0.0 6.0 6.0 90.0 90.0 Wilmington, NC 40.0 40.0 22.7 22.7 19.0 19.0 5.0 5.0 5.0 5.0 SOUTHWEST REGION Abilene, TX 100.0 100.0 98.0 98.0 50.0 50.0 66.0 66.0 Amarillo, TX 100.0 100.0 1.0 0.2 100.0 100.0 5.0 1.0 6.0 6.0 100.0 100.0 Beaumont--Port Arthur, TX 100.0 100.0 100.0 100.0 5.0 0.0 1.0 1.0 50.0 50.0 Grand Junction, CO 100.0 1.0 79.0 79.0 100.0 100.0 100.0 100.0 1.0 1.0 1.0 1.0
83
HEIGHT ABOVE FREQUENCY AVERAGE (FM-MHZ) EXPIRATION FCC TERRAIN MARKET STATIONS CITY OF LICENSE (AM-KHZ) DATE OF LICENSE CLASS (IN FEET) - -------------------- --------- -------------------- ------------- ----------------- ----- ----------- Lake Charles, LA KKGB FM Sulphur, LA 101.3 June 1, 2004 C3 289 KBIU FM Lake Charles, LA 103.7 June 1, 2004 C1 469 KYKZ FM Lake Charles, LA 96.1 June 1, 2004 C 1204 KXZZ AM Lake Charles, LA 1580 June 1, 2004 II N.A. Odessa--Midland, TX KBAT FM Midland, TX 93.3 August 1, 2005 C1 440 KODM FM Odessa, TX 97.9 August 1, 2005 C1 1000 KNFM FM Midland, TX 92.3 August 1, 2005 C 984 KGEE FM Monahans, TX 99.9 August 1, 2005 C1 574 KMND AM Midland, TX 1510 August 1, 2005 II N.A. Topeka, KS KDVV FM Topeka, KS 100.3 June 1, 2005 C 984 KMAJ FM Topeka, KS 107.7 June 1, 2005 C 988 KMAJ AM Topeka, KS 1440 June 1, 2005 III N/A KTOP AM Topeka, KS 1490 June 1, 2005 IV N/A Wichita Falls, TX KLUR FM Wichita Falls, TX 99.9 August 1, 2005 C1 830 KQXC FM Wichita Falls, TX 102.5 August 1, 2005 A 312 KYYI FM Burkburnett, TX 104.7 August 1, 2005 C 1017 KOLI FM Electra, TX 94.9 (1) C2 492 NORTHEAST REGION Augusta-Waterville, ME WABK FM Gardiner, ME 104.3 April 1, 1998 B 371 WKCG FM Augusta, ME 101.3 April 1, 1998 B 322 WIGY FM Madison, ME 97.5 April 1, 1998 A 328 WCME FM Boothbay Harbor, ME 96.7 April 1, 1998 B1 417 WFAU AM Gardiner, ME 1280 April 1, 2006 III N.A. WTOS FM Skowhegan, ME 105.1 April 1, 1998 C 2431 Bangor, ME WQCB FM Brewer, ME 106.5 April 1, 1998 C 1079 WBZN FM Old Town, ME 107.3 April 1, 1998 C2 436 POWER (IN KILOWATTS) -------------------- MARKET DAY NIGHT - -------------------- --------- --------- Lake Charles, LA 25.0 25.0 100.0 100.0 97.0 97.0 1.0 1.0 Odessa--Midland, TX 100.0 100.0 100.0 0.0 100.0 100.0 98.0 98.0 2.4 2.4 Topeka, KS 100.0 100.0 100.0 100.0 5.0 1.0 1.0 1.0 Wichita Falls, TX 100.0 100.0 4.5 4.5 100.0 100.0 50.0 50.0 NORTHEAST REGION Augusta-Waterville, ME 50.0 50.0 50.0 50.0 6.0 6.0 15.5 15.5 5.0 5.0 50.0 50.0 Bangor, ME 98.0 98.0 50.0 50.0
- ------------------------ (1) Station has been granted a construction permit and is currently operating under program test authority. An application for a license is pending before the FCC. REGULATORY APPROVALS. The Communications Act prohibits the assignment of a broadcast license or the transfer of control of a broadcast license without the prior approval of the FCC. In determining whether to assign, transfer, grant or renew a broadcast license, the FCC considers a number of factors pertaining to the licensee, including compliance with various rules limiting common ownership of media properties, financial qualifications of the licensee, the "character" of the licensee and those persons holding "attributable" interests therein, and compliance with the Communications Act's limitation on alien ownership, as well as compliance with other FCC rules and policies, including programming and filing requirements and equal employment opportunity requirements. Once a station purchase agreement has been signed, an application for FCC consent to assignment of license or transfer of control (depending upon whether the underlying transaction is an asset purchase or stock acquisition) is filed with the FCC. Approximately 10 to 15 days after this filing, the FCC publishes a notice assigning a file number to the application and advising the public that the application has been "accepted for filing." This notice begins a 30-day statutory waiting period, which provides the opportunity for third parties to file formal petitions to deny the transaction; informal objections may be filed any time prior to grant of an application. The FCC staff will normally review the application in this period and if the staff has questions, seek further information and amendments to the application. Once the 30-day public notice period ends, the staff will complete its processing, assuming that no petitions or informal objections were received and that the application is otherwise consistent with FCC 84 rules and acceptable to the staff. The staff often grants the application by delegated authority approximately 10 to 15 days after the public notice period ends. At this point, the parties are legally authorized to close the purchase, although the FCC action is not legally a "final order," as explained below. Public notice of the FCC staff grant is usually issued about a week after the grant is made, stating that the grant was effective when the staff made the grant. On the date of this latter notice, another 30-day period begins, within which interested parties can file petitions seeking either staff reconsideration or full FCC review of the staff action. During this time the grant can still be modified, set aside or stayed, and is not a "final order." In the absence of a stay, however, the seller and buyer are not prevented from closing despite the absence of a final order. Also, for a period of 40 days after the public notice of the grant, the full FCC can review and reconsider the staff's grant on its own motion. Thus, during the additional 10 days beyond the 30-day period available to third parties, the grant is still not "final." In the event that review by the full FCC is requested and the FCC subsequently affirms the staff's grant of the application, interested parties may thereafter seek judicial review in the U.S. Court of Appeals for the District of Columbia Circuit within 30 days of public notice of the full FCC's action. In the event the Court affirms the FCC's action, further judicial review may be sought by seeking rehearing en banc from the Court of Appeals or by certiorari from the U.S. Supreme Court. In the absence of the submission of a timely request for reconsideration, administrative review or judicial review, the FCC staff's grant of an application becomes final by operation of law and generally is no longer subject to administrative or judicial review, although such action can nevertheless be set aside in rare circumstances. The pendency of a license renewal application will alter the aforementioned timetables, because the FCC will not issue an unconditional assignment grant if the station's license renewal is pending. OWNERSHIP MATTERS. Under the Communications Act, a broadcast license may not be granted to or held by a corporation that has more than one-fifth of its capital stock owned or voted by aliens or their representatives, by foreign governments or their representatives, or by non-U.S. corporations. Under the Communications Act, a broadcast license also may not be granted to or held by any corporation that is controlled, directly or indirectly, by any other corporation more than one-fourth of whose capital stock is owned or voted by aliens or their representatives, by foreign governments or their representatives, or by non-U.S. corporations. These restrictions apply in modified form to other forms of business organizations, including partnerships. The Company therefore will be restricted to having no more than one-fourth of its stock owned or voted by aliens, foreign governments or non-U.S. corporations. The Company will be required to take appropriate steps to monitor the citizenship of its shareholders, such as through representative samplings on a periodic basis, to provide a reasonable basis for certifying compliance with the foreign ownership restrictions of the Communications Act. The Communications Act and FCC rules also generally restrict the common ownership, operation or control of radio broadcast stations serving the same local market, of a radio broadcast station and a television broadcast station serving the same local market, and of a radio broadcast station and a daily newspaper serving the same local market. Under these "cross-ownership" rules, absent waivers, the Company would not be permitted to acquire any daily newspaper or television broadcast station (other than low power television) in a local market where it then owned any radio broadcast station. The FCC's rules provide for the liberal grant of a waiver of the rule prohibiting common ownership of radio and television stations in the same geographic market in the top 25 television markets if certain conditions are satisfied. The Telecom Act directed the FCC to extend this waiver policy to stations in the top 50 television markets, although the FCC has not yet implemented this change. For purposes of these rules, a "market" is defined by reference to the signal coverage(s) of the station(s) involved. The Telecom Act and the FCC's broadcast multiple ownership rules restrict the number of radio stations one person or entity may own, operate or control on a local level. These limits are: 85 (i) in a market with 45 or more commercial radio signals, an entity may own up to eight commercial radio stations, not more than five of which are in the same service (FM or AM); (ii) in a market with between 30 and 44 (inclusive) commercial radio signals, an entity may own up to seven commercial radio stations, not more than four of which are in the same service; (iii) in a market with between 15 and 29 (inclusive) commercial radio signals, an entity may own up to six commercial radio stations, not more than four of which are in the same service; and (iv) in a market with 14 or fewer commercial radio signals, an entity may own up to five commercial radio stations, not more than three of which are in the same service, except that an entity may not own more than 50% of the stations in such market. None of these multiple ownership rules requires any change in the Company's current ownership of radio broadcast stations or precludes consummation of the Pending Acquisitions, except that the Company's assignment application for one station in the Augusta, GA market has been dismissed by the FCC staff on multiple ownership grounds and petitions to deny or informal objections have been filed against the acquisition of four stations in the Dubuque, IA market and three stations in the Grand Junction, CO market alleging that such acquisitions would result in undue market concentration. The FCC staff has also raised market concentration questions with respect to Pending Acquisitions in several other markets. However, these FCC rules and policies will limit the number of additional stations which the Company may acquire in the future in certain of its markets. Because of these multiple and cross-ownership rules, a purchaser of voting stock of the Company which acquires an "attributable" interest in the Company may violate the FCC's rules if it also has an attributable or a non-attributable interest in other television or radio stations, or in daily newspapers, depending on the number and location of those radio or television stations or daily newspapers. Such a purchaser also may be restricted in the companies in which it may invest, to the extent that these investments give rise to an attributable interest. If an attributable shareholder of the Company violates any of these ownership rules, the Company may be unable to obtain from the FCC one or more authorizations needed to conduct its radio station business and may be unable to obtain FCC consents for certain future acquisitions. The FCC generally applies its television/radio/newspaper cross-ownership rules and its broadcast multiple ownership rules by considering the "attributable," or cognizable interests held by a person or entity. A person or entity can have an interest in a radio station, television station or daily newspaper by being an officer, director, partner or shareholder of a company that owns that station or newspaper. Whether that interest is cognizable under the FCC's ownership rules is determined by the FCC's attribution rules. If an interest is attributable, the FCC treats the person or entity who holds that interest as the "owner" of the radio station, television station or daily newspaper in question, and therefore subject to the FCC's ownership rules. With respect to a corporation, officers, directors and persons or entities that directly or indirectly can vote 5% or more of the corporation's stock (10% or more of such stock in the case of insurance companies, investment companies, bank trust departments and certain other "passive investors" that hold such stock for investment purposes only) generally are attributed with ownership of the radio stations, television stations and daily newspapers the corporation owns. With respect to a partnership, the interest of a general partner is attributable, as is the interest of any limited partner who is "materially involved" in the media-related activities of the partnership. Debt instruments, nonvoting stock, options and warrants for voting stock that have not yet been exercised, limited partnership interests where the limited partner is not "materially involved" in the media-related activities of the partnership and where the limited partnership agreement expressly "insulates" the limited partner from such material involvement, and minority (under 5%) voting stock, generally do not subject 86 their holders to attribution. However, the FCC is currently reviewing its rules on attribution of broadcast interests, and it may adopt stricter criteria. See "--Proposed Changes" below. In addition, the FCC has a "cross-interest" policy that under certain circumstances could prohibit a person or entity with an attributable interest in a broadcast station or daily newspaper from having a "meaningful" nonattributable interest in another broadcast station or daily newspaper in the same local market. Among other things, "meaningful" interests could include significant equity interests (including non-voting stock, and otherwise "insulated" limited partnership interests) and significant employment positions. This policy may limit the permissible investments a purchaser of the Company's voting stock may make or hold. It also may limit the Company's ability to acquire stations in the same local market in which any of the Company's non-attributable investors has an attributable media interest. The FCC staff has requested additional information concerning whether certain such overlapping media interests in one market comply with the FCC's cross-interest policy, which compliance is necessary to obtain the FCC's approval of the Company's assignment applications in that market. PROGRAMMING AND OPERATION. The Communications Act requires broadcasters to serve the "public interest." Since 1981, the FCC gradually has relaxed or eliminated many of the more formalized procedures it developed to promote the broadcast of certain types of programming responsive to the needs of a station's community of license. However, licensees continue to be required to present programming that is responsive to community problems, needs and interests and to maintain certain records demonstrating such responsiveness. Complaints from listeners concerning a station's programming will be considered by the FCC when it evaluates the licensee's renewal application, but such complaints may be filed and considered at any time. Stations also must pay regulatory and application fees to the FCC and follow various FCC rules that regulate, among other things, political advertising, the broadcast of obscene or indecent programming, sponsorship identification and technical operations (including limits on radio frequency radiation). In addition, licensees must develop and implement programs designed to promote equal employment opportunities and must submit reports to the FCC on these matters annually and in connection with a renewal application. The broadcast of contests and lotteries is regulated by FCC rules. Failure to observe these or other rules and policies can result in the imposition of various sanctions, including monetary forfeitures, the grant of "short-term" (less than the maximum term) renewal or, for particularly egregious violations, the denial of a license renewal application or the revocation of a license. In 1985, the FCC adopted rules regarding human exposures to levels of radio frequency ("RF") radiation. These rules require applicants for new broadcast stations, renewals of broadcast licenses or modifications of existing licenses to inform the FCC at the time of filing such applications whether a new or existing broadcast facility would expose people to RF radiation in excess of certain guidelines. In August 1996, the FCC adopted more restrictive radiation limits. These limits became effective on September 1, 1997 and govern applications filed after that date. The Company anticipates that such regulations will not have a material effect on its business. LOCAL MARKETING AGREEMENTS. Over the past six years, a number of radio stations, including certain of the Company's stations, have entered into what commonly are referred to as "local marketing agreements" or "time brokerage agreements." In a typical LMA, the licensee of a station makes available, for a fee, airtime on its station to a party which supplies programming to be broadcast during that airtime, and collects revenues from advertising aired during such programming. LMAs are subject to compliance with the antitrust laws and the FCC's rules and policies, including the requirement that the licensee of each station maintain independent control over the programming and other operations of its own station. The FCC has held that such agreements do not violate the Communications Act as long as the licensee of the station that is being substantially programmed by another entity maintains complete responsibility for, and control over, operations of its broadcast stations and otherwise ensures compliance with applicable FCC rules and policies. 87 A station that brokers substantial time on another station in its market or engages in an LMA with a station in the same market will be considered to have an attributable ownership interest in the brokered station for purposes of the FCC's ownership rules, discussed above. As a result, a broadcast station may not enter into an LMA that allows it to program more than 15% of the broadcast time, on a weekly basis, of another local station that it could not own under the FCC's local multiple ownership rules. FCC rules also prohibit a station from simulcasting more than 25% of its programming on another station in the same broadcast service (i.e., AM-AM or FM-FM) where the two stations serve substantially the same geographic area, whether the licensee owns the stations or owns one and programs the other through an LMA arrangement. PROPOSED CHANGES. In December 1994, the FCC initiated a proceeding to solicit comment on whether it should revise its radio and television ownership "attribution" rules by, among other proposals: (i) raising the basic benchmark for attributing ownership in a corporate licensee from 5% to 10% of the licensee's voting stock, (ii) increasing from 10% to 20% of the licensee's voting stock the attribution benchmark for "passive investors" in corporate licensees, (iii) restricting the availability of the attribution exemption when a single party controls more than 50% of the voting stock of a corporate license; and (iv) considering joint sales agreements ("JSA"), debt and non-voting stock interests to be attributable under certain circumstances. The FCC has made no decision in these matters. At this time, no determination can be made as to what effect, if any, this proposed rulemaking will have on the Company. From time to time Congress and the FCC have under consideration, and may in the future consider and adopt, new laws, regulations and policies regarding a wide variety of matters that could, directly or indirectly, affect the operation, ownership and profitability of the Company's radio stations, result in the loss of audience share and advertising revenues for the Company's radio stations, and affect the ability of the Company to acquire additional radio stations or finance such acquisitions. Such matters include: proposals to impose spectrum use or other fees on FCC licensees; the FCC's equal employment opportunity rules and regulations relating to political broadcasting; technical and frequency allocation matters; proposals to restrict or prohibit the advertising of beer, wine and other alcoholic beverages on radio; changes in the FCC's cross-interest, multiple ownership and cross-ownership policies; changes to broadcast technical requirements; proposals to allow telephone or cable television companies to deliver audio and video programming to the home through existing phone lines; proposals to limit the tax deductibility of advertising expenses by certain types of advertisers; and proposals to auction the right to use the radio broadcast spectrum to the highest bidder, instead of granting FCC licenses and subsequent license renewals without such bidding. The FCC, on April 2, 1997, awarded two licenses for the provision of DARS. Under rules adopted for this service, licensees must begin construction of their space stations within one year, begin operating within four years, and be operating their entire system within six years. The Company cannot predict whether the service will be subscription-based or advertiser-supported. Digital technology also may be used in the future by terrestrial radio broadcast stations either on existing or alternate broadcasting frequencies, and the FCC has stated that it will consider making changes to its rules to permit AM and FM radio stations to offer digital sound following industry analysis of technical standards. In addition, the FCC has authorized an additional 100 kHz of bandwidth for the AM band and on March 17, 1997, adopted an allotment plan for the expanded band which identified the 88 AM radio stations selected to move into the band. At the end of a five-year transition period, those licensees will be required to return to the FCC either the license for their existing AM band station or the license for the expanded AM band station. The Company cannot predict whether any of the foregoing proposed changes will be adopted or what other matters might be considered in the future, nor can it judge in advance what impact, if any, the implementation of any of these proposals or changes might have on its business. The foregoing is a brief summary of certain provisions of the Communications Act, the Telecom Act and of specific FCC rules and policies. This description does not purport to be comprehensive and 88 reference should be made to the Communications Act, the FCC's rules and the public notices and rulings of the FCC for further information concerning the nature and extent of federal regulation of radio broadcast stations. ANTITRUST AND MARKET CONCENTRATION CONSIDERATIONS. The Company is aware that the DOJ, which evaluates transactions to determine whether those transactions should be challenged under the federal antitrust laws, has been active recently in its review of radio station acquisitions, particularly where an operator proposes to acquire additional stations in its existing markets or multiple stations in new markets. The Company is aware that the DOJ has opened an investigation with respect to the Company's Pending Acquisitions in three markets which potentially affect the acquisition of up to an additional thirteen stations in the aggregate, and there can be no assurance that one or more of the Pending Acquisitions are not or will not be the subject of an investigation or enforcement action by the DOJ or the FTC. In addition, the FCC staff has stated publicly that it is currently reevaluating its policies and procedures relating to local radio market concentration, even where proposed acquisitions would comply with the station ownership limits in the Telecom Act and the FCC's multiple-ownership rules, and FCC approval of a number of pending radio station acquisitions by various parties (including acquisitions by the Company in several markets) has been delayed while this policy review is taking place. The FCC has issued a Notice of Inquiry which, among other things, seeks public comment on these issues. There can be no assurance that the DOJ, the FTC or the FCC will not prohibit or require the restructuring of future acquisitions (including one or more of the Pending Acquisitions). Competitors have also filed petitions or informal objections before the FCC on market concentration grounds in two markets (Dubuque, IA and Grand Junction, CO), and all such petitions or objections must be resolved before FCC approval can be obtained and the acquisitions consummated. For an acquisition meeting certain size thresholds, the HSR Act and the rules promulgated thereunder require the parties to file Notification and Report Forms with the FTC and the DOJ and to observe specified waiting period requirements before consummating the transaction. If the agencies determine that the transaction does not raise significant antitrust issues, then they will either terminate the waiting period or allow it to expire after the initial 30 days. On the other hand, if either of the agencies determine that the transaction requires a more detailed investigation, then at the conclusion of the initial 30 day period, it will issue a formal request for additional information ("Second Request"). During the initial 30 day period after the filing, the agencies decide which of them will investigate the acquisition, which in the case of radio broadcasting has generally been the DOJ. The issuance of a Second Request extends the waiting period until the twentieth calendar day after the date of substantial compliance by all parties to the acquisition. Thereafter, such waiting period may only be extended by court order or with the consent of the parties. In practice, complying with a Second Request can take a significant amount of time. In addition, if the investigating agency raises substantive issues in connection with a proposed transaction, then the parties frequently engage in lengthy discussions or negotiations with the investigating agency concerning possible means of addressing those issues, including but not limited to persuading the agency that the proposed acquisition would not violate the antitrust laws, restructuring the proposed acquisition, divestiture of other assets of one or more parties, or abandonment of the transaction. Such discussions and negotiations can be time-consuming, and the parties may agree to delay consummation of the acquisition during their pendency. At any time before or after the consummation of a proposed acquisition, the DOJ or the FTC could take such action under the antitrust laws as it deems necessary or desirable in the public interest, including seeking to enjoin the acquisition or seeking divestiture of the business acquired or other assets of the Company. Acquisitions that are not required to be reported under the HSR Act also may be investigated by the DOJ or the FTC under the antitrust laws before or after consummation. In addition, private parties may under certain circumstances bring legal action to challenge an acquisition under the antitrust laws. As part of its increased scrutiny of radio station acquisitions, the DOJ has stated publicly that it believes that commencement of operations under LMAs, JSAs and other similar agreements customarily 89 entered into in connection with radio station ownership transfers prior to the expiration of the waiting period under the HSR Act could violate the HSR Act. In connection with acquisitions subject to the waiting period under the HSR Act, the Company will not commence operation of any affected station to be acquired under an LMA or similar agreement until the waiting period has expired or been terminated. SEASONALITY The Company expects that its operations and revenues will be largely seasonal in nature, with generally lower revenue generated in the first quarter of the year and generally higher revenue generated in the fourth quarter of the year, with the exception of certain stations such as those of the Company in Salisbury-Ocean City, Maryland, where the stations generally earn higher revenues in the second and third quarters of the year because of the higher seasonal population in those communities. The seasonality of the Company's business causes and will likely continue to cause a significant variation in the Company's quarterly operating results. Such variations could have a material adverse effect on the timing of the Company's cash flows and therefore on its ability to service its obligations with respect to its indebtedness, including the Indenture, the Exchange Debenture Indenture and the Credit Facility. EMPLOYEES At December 31, 1997, the Company employed approximately 660 persons. None of such employees are covered by collective bargaining agreements, and the Company considers its relations with its employees to be satisfactory. The Company also employs several on-air personalities with large loyal audiences in their respective markets. On occasion, the Company enters into employment agreements with these personalities to protect their interests in those relationships that it believes to be valuable. The loss of one of these personalities could result in a short-term loss of audience share, but the Company does not believe that any such loss would have a material adverse effect on the Company's financial condition or results of operations, taken as a whole. PROPERTIES AND FACILITIES The types of properties required to support each of the Company's radio stations include offices, studios, transmitter sites and antenna sites. A station's studios are generally housed with its offices in business districts of the station's community of license or largest nearby community. The transmitter sites and antenna sites are generally located so as to provide maximum market coverage. On December 31, 1997, the Company owned its studio facilities in four markets and it owned transmitter and antenna sites in six markets. The Company leases its remaining studio and office facilities and transmitter and antenna sites. The Company does not anticipate any difficulties in renewing any facility leases or in leasing alternative or additional space, if required. The Company owns substantially all of its other equipment, consisting principally of transmitting antennae, transmitters, studio equipment and general office equipment. No one property is material to the Company's operations. The Company believes that its properties are generally in good condition and suitable for its operations; however, the Company continually looks for opportunities to upgrade its properties and intends to upgrade studios, office space and transmission facilities in certain markets. LEGAL PROCEEDINGS The Company currently and from time to time is involved in litigation incidental to the conduct of its business, but the Company is not a party to any lawsuit or proceeding which, in the opinion of the Company, is likely to have a material adverse effect on the Company. 90 REORGANIZATION AND CORPORATE STRUCTURE In March 1998, the Company amended its articles of incorporation to change its name from Cumulus Holdings, Inc. to Cumulus Media Inc. Until immediately prior to the closing of the Offerings, all of the outstanding common stock of the Company will have been held by Media LLC, whose members include State of Wisconsin Investment Board, NationsBanc Capital Corp., Heller Equity Capital Corporation, NML, and certain members of the Company's management or affiliates of management. See "Principal and Selling Stockholders." Immediately prior to the closing of the Offerings, (i) all of the shares of NML Preferred Stock will be exchanged for shares of Series A Preferred Stock as described below; and (ii) Media LLC will be liquidated and the shares of Class A Common Stock, Class B Common Stock and Class C Common Stock held by Media LLC will be distributed by Media LLC to its members in liquidation. All shares of NML Preferred Stock which were held by NML immediately prior to the Offerings plus all accrued and unpaid dividends thereon as of the exchange date will be exchanged for shares of Series A Preferred Stock having an equivalent aggregate liquidation value pursuant to the Preferred Stock Offering. As of June 25, 1998, the liquidation value of the NML Preferred Stock was approximately $34.5 million. Subject to certain conditions, the Series A Preferred Stock will be exchangeable on any dividend payment date, at the Company's option, for the Exchange Debentures. See "Description of Capital Stock." The Company's U.S. radio operations are conducted primarily through Broadcasting, which owns the radio stations acquired pursuant to asset purchase agreements. The Company also owns the stock of radio groups or stations acquired pursuant to stock purchase or merger agreements. Licensing holds virtually all the FCC licenses for the Company's stations. Certain other FCC licenses are held by wholly-owned subsidiaries of the Company, and the Company intends in the near future to transfer those licenses to Licensing or to newly created subsidiaries that hold only FCC licenses. CCC owns radio stations throughout the English-speaking Eastern Caribbean, including among other places, Trinidad, St. Kitts and St. Lucia. CCC is currently constructing an FM station in Barbados and Tortola, BVI. The Company will be the issuer of the Class A Common Stock, the Series A Preferred Stock and the Notes, and is the borrower under the Credit Facility. Broadcasting and Licensing are guarantors of the Company's obligations under the Credit Facility. See "Description of the Credit Facility and Notes." Upon the consummation of the Reorganization, the capital stock of the Company will consist of the Class A Common Stock, the Class B Common Stock, the Class C Common Stock and the Series A Preferred Stock. 91 PENDING ACQUISITIONS The Company has entered into definitive purchase agreements to acquire 109 stations in 28 markets for an aggregate purchase price of approximately $245.1 million in Pending Acquisitions. The Company expects to consummate most of the Pending Acquisitions during the third and fourth quarters of 1998, although there can be no assurance that the transactions will be consummated within that time frame. In three of the markets in which there are Pending Acquisitions (Dubuque, IA, Grand Junction, CO and Wichita Falls, TX), petitions or informal objections have been filed against the Company's FCC assignment applications In several other markets, FCC staff questions and/or requests for additional information relating to local market concentration or the FCC's cross-interest policy have been raised with respect to pending assignment applications. All such petitions, objections and FCC staff inquiries must be resolved before FCC approval can be obtained and the acquisitions consummated. There can be no assurance that other Pending Acquisitions will not be subjected to similar challenges, or that the Pending Acquisitions will be consummated. The Company believes that the proceeds of the Offerings will be sufficient to finance the consummation of the Pending Acquisitions. The Company from time to time enters into letters of intent to purchase radio stations. The letters of intent are non-binding and are subject to certain conditions, and there can be no assurance that the Company will enter into definitive purchase agreements with respect to such stations or will consummate such transactions. Accordingly, the Company does not consider a potential transaction as probable until it has executed an asset purchase agreement. 92 MANAGEMENT The following table sets forth certain information with respect to the directors and executive officers and managers of the Company:
NAME AGE POSITION(S) - ------------------------------------ --- --------------------------------------------------------------------- Richard W. Weening(1) 52 Executive Chairman, Treasurer and Director Lewis W. Dickey, Jr.(1) 36 Executive Vice Chairman and Director William M. Bungeroth(1) 52 President and Director Richard J. Bonick, Jr. 47 Vice President and Chief Financial Officer Terrence Baun 50 Director of Engineering John Dickey 31 Director of Programming Terrence Leahy 43 Secretary and General Counsel Daniel O'Donnell 38 Director of Corporate Finance Mini Srivathsa 29 Director of Technology Robert H. Sheridan, III(2)(3) 35 Director Ralph B. Everett(2)(3) 46 Director
- ------------------------ (1) Member of the Executive Committee. (2) Member of the Compensation Committee. (3) Member of the Audit Committee. RICHARD W. WEENING has served as Executive Chairman, Treasurer and Director of the Company since March 1998. Mr. Weening served as Chairman of Cumulus from its inception on May 22, 1997 until March 1998. Mr. Weening was a founder and an initial investor in Media LLC through his ownership interest in CML Holdings LLC ("CML"), an investment fund managed by QUAESTUS, a private equity investment and advisory firm specializing in information services and media and new media companies. QUAESTUS is also a Managing Member of Media LLC. Mr. Weening has served as Chairman and Chief Executive Officer of Media LLC since its inception in April 1997. Mr. Weening founded QUAESTUS in 1989 and served as Chairman and Chief Executive Officer until March 1998. Mr. Weening has over 20 years experience as a chief executive officer and investor in the information and media industry including text and reference book publishing and business magazine publishing, radio broadcasting, interactive information services and electronic commerce software and services. In 1985, Mr. Weening founded Caribbean Communications Company Ltd., a radio broadcasting company acquired by the Company in May 1997. He currently serves as a director of QUAESTUS and ARI Network Services, Inc. He holds a Bachelor of Arts degree from St. Johns University. LEWIS W. DICKEY, JR. has served as Executive Vice Chairman and Director of the Company since March 1998. Mr. Dickey was a founder and an initial investor in Media LLC through his interest in CML and owns 75% of the outstanding capital stock of DBBC of Georgia, LLC ("DBBC"), a Managing Member in Media LLC. He has served as Executive Vice Chairman and a Director of Media LLC since its inception in April 1997. Mr. Dickey is the founder and was President of Stratford Research from September 1985 to March 1998 and owns 25% of the outstanding capital stock of Stratford Research. Stratford Research is a strategy consulting and market research firm advising radio and television broadcasters as well as other media related industries. Mr. Dickey is a nationally regarded consultant on radio strategy and the author of THE FRANCHISE--BUILDING RADIO BRANDS, published by the National Association of Broadcasters ("NAB"), one of the industry's leading texts on competition and strategy. 93 From January 1988 until March 1998, Mr. Dickey served as President and Chief Operating Officer of Midwestern Broadcasting, which operated two stations in Toledo, Ohio that were acquired by the Company in November 1997. He also has an ownership interest (along with members of his family and Mr. Weening) in three stations in Nashville: WQQK-FM, WNPL-FM and WVOL-AM. He holds Bachelor of Arts and Master of Arts degrees in English Literature from Stanford University and a Master of Business Administration degree from Harvard University. Mr. Dickey is the brother of John Dickey. WILLIAM M. BUNGEROTH has served as President and Director of Cumulus and President and Chief Executive Officer of Cumulus Broadcasting Inc. since the companies began operations in May 1997. Mr. Bungeroth joined Cumulus from WPNT Radio in Chicago where he was Vice President and General Manager of this flagship property of Century Broadcasting Corp. Prior to joining Century in 1992, he was President of Consulting Partners, which specialized in improving the operations of radio stations in mid-size and smaller markets. From August 1989 to July 1990, Mr. Bungeroth was Vice President of Major Market Affiliations at Unistar Radio Networks. From August 1987 to August 1989, he was President and Chief Operating Officer of Sunbelt Communications. From 1982 to 1987, he was Vice President of Sales and Operations at Century Broadcasting. He holds a Bachelor of Arts degree from Lafayette College. RICHARD J. BONICK, JR. has served as Vice President and Chief Financial Officer of Cumulus since May 1997. Prior to joining Cumulus, Mr. Bonick had a successful 20 year career with Century Broadcasting where he held various financial and operating positions, most recently as Executive Vice President and Chief Financial Officer. He began his career with Price Waterhouse. Mr. Bonick is a Certified Public Accountant and holds a Bachelor of Arts degree from the University of Dayton and a Master of Management degree in finance from the Kellogg School at Northwestern University. TERRENCE M. BAUN has served as Director of Engineering of the Company and Vice President of Cumulus Broadcasting Inc. since January 1998. Prior to joining Cumulus, Mr. Baun was President of Criterion Broadcast Services, a broadcast engineering technical support company serving clients in Wisconsin and Illinois, from 1988 to January 1998. He was previously Technical Director of Multimedia Broadcasting's Radio Division, and a Chief Engineer at several Milwaukee stations. Mr. Baun is certified by the Society of Broadcast Engineers ("SBE") as a Professional Broadcast Engineer and recently concluded two years of service as SBE President. He is a twenty year member of the Audio Engineering Society, and holds a Bachelor of Sciences degree from Marquette University. JOHN DICKEY has served as Director of Programming of the Company and Vice President of Cumulus Broadcasting Inc. since March 1998. Mr. Dickey has served as Executive Vice President of Stratford Research since June 1988. He has served as Director of Programming for Midwestern Broadcasting from January 1990 until March 1998 and is a partner in both Stratford Research as well as the Nashville stations. Mr. Dickey also owns 25% of the outstanding capital stock of Stratford Research and 25% of the outstanding capital stock of DBBC. Mr. Dickey holds a Bachelors of Arts degree in American History from Stanford University. Mr. Dickey is the brother of Lewis W. Dickey, Jr. TERRENCE J. LEAHY has served as Secretary and General Counsel of the Company and Vice President of Cumulus Broadcasting, Inc. since March 1998. Prior to March 1998, Mr. Leahy was serving Cumulus in the same capacity as a Managing Director of QUAESTUS and Vice President of the Company. Mr. Leahy began his career practicing media, telecommunications and corporate law and litigation in Washington, D.C. with the law firms of Wilmer, Cutler & Pickering and Mintz, Levin, Cohn, Ferris, Glovsky & Popeo. He joined QUAESTUS in April 1992 and played a key role in the founding of Media LLC. He is an honors graduate of Princeton University, Harvard Law School, and the Executive MBA program at The Wharton School at the University of Pennsylvania. DANIEL O'DONNELL has served as Director of Corporate Finance of the Company and Vice President of Cumulus Broadcasting Inc. since March 1998. Prior to joining Cumulus in March, 1998, Mr. O'Donnell was a Senior Vice President in the Corporate Finance Group of Heller Financial, Inc. Prior to joining Heller's Corporate Finance Group in 1992, Mr. O'Donnell held a number of offices within Heller 94 Financial, Inc., including Vice President, Portfolio Manager for the Corporate Finance Group's media portfolio, Vice President of Heller's Corporate Asset Quality Group, and Vice President, Finance for Heller International Corporation. Prior to joining Heller Financial, Inc., Mr. O'Donnell was a manager and audit supervisor for Arthur Young & Company in the Chicago office, which he joined in 1982. Mr. O'Donnell has a Bachelor of Arts degree in Accounting from Loyola University in Chicago, and is a Certified Public Accountant. MINI SRIVATHSA has served as Director of Technology of the Company and Vice President of Cumulus Broadcasting, Inc. since March 1998. Prior to joining Cumulus in January 1998, Ms. Srivathsa was a Senior Consultant for Keane, Inc. from February 1997 to January 1998. From December 1993 to February 1997, she served as a Systems Architect for ARI Network Services where she served as the lead architect for an object-oriented, distributed nation-wide ordering system and WWW-based search engine. From December 1992 to December 1993, Ms. Srivathsa was a consultant in the Consultant Services Division at the University of Wisconsin. Ms. Srivathsa has extensive experience in Internet-based applications, object-oriented technologies and electronic commerce. She was Vice President of the Wisconsin Java User Group and is a voting committee member of the Internet Developers Association. She has also published several articles on Internet technology. She holds a Bachelor of Science degree in Computer Science from Bangalore University and a Masters of Science degree in Computer Science from the University of Wisconsin. ROBERT H. SHERIDAN, III will be elected to serve as a Director of the Company upon the consummation of the Offerings. Mr. Sheridan has served as a member of the Investment Committee of Media LLC since April 1997. Mr. Sheridan is a Managing Director of NationsBank Capital Investors, the principal investment group within NationsBank Corporation, and a Senior Vice President of NationsBanc Capital Corp., NationsBanc Investment Corporation and NationsBank, N.A. NationsBanc Capital Corp. is a stockholder of the Company. Prior to joining NationsBank Capital Investors in January 1994, Mr. Sheridan worked in the corporate bank division of NationsBank Corporation and its predecessor from June 1989 to January 1994. Prior to joining NationsBank Corporation, Mr. Sheridan worked in investment bank and capital markets positions at PaineWebber, Inc. from 1986 to 1988. Mr. Sheridan holds a Bachelor of Arts degree from Vanderbilt University and a Master of Business Administration from Columbia University. See "Principal and Selling Stockholders." RALPH B. EVERETT will be elected to serve as a Director of the Company upon the consummation of the Offerings. Since 1989, Mr. Everett has been a partner with the Washington, D.C. office of the law firm of Paul, Hastings, Janofsky & Walker LLP, where he heads the Firm's Federal Legislative Practice Group. Prior to 1989, he was the Chief Counsel and Staff Director of the United States Senate Committee on Commerce, Science and Transportation. He is a Director and a member of the Investment Committee of Shenandoah Life Insurance Company. He is also a member of the Board of Visitors of Duke University Law School and the Norfolk Southern Corporation Advisory Board. Mr. Everett graduated with a Bachelor of Arts degree from Morehouse College and received a Juris Doctor degree from Duke University. 95 EXECUTIVE COMPENSATION AND OTHER INFORMATION COMPENSATION OF NAMED EXECUTIVE OFFICERS. The following table provides certain summary information for the nine months ended December 31, 1997 concerning compensation paid or accrued by the Company to or on behalf of the persons functioning effectively as executive officers of the Company whose combined salary and bonus on an annualized basis exceeded $100,000 during such period (the "Named Executive Officers"):
ANNUAL COMPENSATION ------------------------------------ OTHER ALL OTHER ANNUAL COMPENSATION NAME AND PRINCIPAL POSITION YEAR SALARY BONUS COMPENSATION (2) - ---------------------------------------------------- --------- ---------- --------- ------------- ------------- Richard W. Weening(1)............................... 1997 -- -- -- -- Lewis W. Dickey, Jr.(1)............................. 1997 -- -- -- -- William M. Bungeroth................................ 1997 $ 170,000 $ 50,000 $ 7,000 $ 205,000 Richard J. Bonick, Jr............................... 1997 $ 170,000 $ 25,000 $ 7,000 $ 205,000
For the period from inception on May 22, 1997 to December 31, 1997, the Company did not grant any options to any party. - ------------------------ (1) During 1997, Messrs. Weening and Dickey dedicated approximately 85% and 80% of their time, respectively, to matters directly related to the Company and its business, since the Company's inception. Messrs. Weening and Dickey did not receive any compensation directly from the Company. However, during 1997 the Company paid $297,000 to QUAESTUS, an entity controlled by Mr. Weening, for acquisition and corporate finance services performed on behalf of the Company. In addition, the Company paid $184,000 to Stratford Research, an entity controlled by Mr. Dickey, for programming research and broadcast strategy consulting services. At December 31, 1997, the Company owed an additional $240,000 to Stratford Research for services rendered. The Company also paid to Media LLC (i) a non-recurring organizational fee of $300,000 (with QUAESTUS receiving $180,000 of such fee and DBBC, an entity controlled by Mr. Dickey receiving $120,000 of such fee), and (ii) a management fee of $206,000 (with QUAESTUS receiving $123,600 of such fee and DBBC receiving $82,400 of such fee). See "Certain Relationships and Related Transactions." (2) During the period from inception on May 22, 1997 to December 31, 1997 Cumulus Media, LLC issued common stock to the following affiliates and employees of the Company: QUAESTUS, DBBC, William M. Bungeroth and Richard J. Bonick, Jr. Shares issued to Mr. Bungeroth and Mr. Bonick were issued in connection with a one-time grant of shares issued to them upon formation of the Company. The Company has recognized a non-recurring, non-cash stock compensation expense related to the issuance of such common stock. 1998 STOCK INCENTIVE PLAN The Company's Board of Directors intends to adopt the 1998 Stock Incentive Plan (the "1998 Plan") to provide officers, other key employees and non-employee directors (other than participants in the Executive Plan (as defined in "Management--Executive Stock Incentive Plan")) of the Company, as well as consultants to the Company, with additional incentives by increasing their proprietary interest in the Company. An aggregate of 1,288,834 shares of Class A Common Stock will be subject to the 1998 Plan, of which a maximum of 1,228,834 shares of Class A Common Stock will be subject to incentive stock options and a maximum of 100,000 shares of Class A Common Stock are available to be awarded as restricted stock. In addition, subject to certain equitable adjustments, no one person will be eligible to receive 96 options for more than 300,000 shares in any one calendar year and the maximum amount of restricted stock which will be awarded to any one person during any calendar year is $500,000. The 1998 Plan will permit the Company to grant awards in the form of stock options (including both incentive stock options that meet the requirements of Section 422 of the Internal Revenue Code of 1986, as amended, and non-qualified stock options) and restricted shares of the Class A Common Stock (individually, an "Award" and collectively, "Awards"). All stock options awarded under the 1998 Plan will be granted at an exercise price of no less than fair market value of the Class A Common Stock on the date of grant. No Award will be granted under the 1998 Plan after June 22, 2008. The 1998 Plan will be administered by the Compensation Committee of the Board, which will have exclusive authority to grant Awards under the 1998 Plan and to make all interpretations and determinations affecting the 1998 Plan. The Compensation Committee will have discretion to determine the individuals to whom Awards are granted, the amount of such Award, any applicable vesting schedule, whether Awards vest upon the occurrence of a Change in Control (as defined in the 1998 Plan) and other terms of any Award. The Committee may delegate to certain senior officers of Cumulus Media Inc. its duties under the plan subject to such conditions or limitations the Committee may establish. Any Award made to a non-employee director must be approved by the Company's Board of Directors. In the event of any changes in the capital structure of the Company, the Compensation Committee will make equitable adjustments to outstanding Awards so that the net value of the Award is not changed. Upon consummation of the Offerings, there will be outstanding options to purchase a total of 1,141,545 shares of Class A Common Stock exercisable at the initial public offering price under the 1998 Plan. EXECUTIVE STOCK INCENTIVE PLAN The Company's Board of Directors also intends to adopt the Executive Stock Incentive Plan (the "Executive Plan") to provide certain key executives of the Company with additional incentives by increasing their proprietary interest in the Company. An aggregate of 2,001,380 shares of Class C Common Stock will be subject to the Executive Plan. In addition, no one person will be eligible to receive options for more than 1,000,690 shares in any one calendar year. Richard W. Weening and Lewis W. Dickey, Jr. will be the sole participants in the Executive Plan. The Executive Plan permits the Company to grant awards in the form of stock options (including both incentive stock options that meet the requirements of Section 422 of the Internal Revenue Code of 1986, as amended, and non-qualified stock options) of Class C Common Stock (individually, an "Executive Award" and collectively, "Executive Awards"). Stock options under the Executive Plan will be granted upon the consummation of the Offerings and will be divided into three tranches. Tranche 1 will consist of options (the "Time Vested Options") with an exercise price equal to the initial public offering price (the "IPO Price") and will vest quarterly in equal installments over a four-year period (subject to accelerated vesting in certain circumstances as described under Employment Agreements), provided the plan participant is employed by the Company on each of such dates. Tranche 2 and Tranche 3 will consist of performance based options (the "Performance Options") which will vest in four equal annual installments on each of the first four anniversaries of the closing of the Stock Offerings (subject to accelerated vesting in certain circumstances as described under "Employment Agreements"). The first installment of both the Tranche 2 options and Tranche 3 options will be exercisable at the IPO Price upon the first anniversary of the closing of the Offerings and the succeeding installments will be exercisable at a price 15% (or 20% in the case of Tranche 3 options) greater than the prior year's exercise price for each of the next three years. Vesting of Tranche 2 and Tranche 3 options is conditioned on the employment of the plan participant by the Company on the vesting date. 97 The Executive Plan will be administered by the Compensation Committee of the Board, which will have exclusive authority to grant Executive Awards under the Executive Plan and to make all interpretations and determinations affecting the Executive Plan. In the event of any changes in the capital structure of the Company, the Compensation Committee will make equitable adjustments to outstanding Executive Awards so that the net value of the Executive Award is not changed. Prior to the completion of the Offering, there will be outstanding options to purchase a total of 2,001,380 shares of Class C Common Stock under the Executive Plan. DEFINED CONTRIBUTION PLAN The Company has established a profit sharing plan under Section 401(k) of the Internal Revenue Code (the "401(k) Plan") for all eligible employees. Under the 401(k) Plan, all eligible employees are permitted to defer compensation up to a maximum of the lesser of (a) $10,000 and (b) 15% of their income. The 401(k) Plan provides for a matching contribution by the Company equal to 25% of the amount contributed by the employee, up to 6% of the employee's total compensation. The employee's contribution is immediately vested and 20% of the Company's matching contribution vests every year after the first year of the employee's participation in the plan. Accordingly, the matching contribution is fully vested five years after such contribution. EMPLOYMENT AGREEMENTS As discussed more particulary below, the Company intends to enter into employment agreements with certain of the Named Executive Officers. Subject to certain exceptions, such employment agreements prohibit each of the Named Executive Officers from competing with the Company for a specified period after termination of employment (18 months for Messrs. Weening and Dickey and 12 months for Messrs. Bungeroth and Bonick). Upon the consummation of the Offerings, Mr. Weening will enter into an employment agreement with the Company pursuant to which he will serve as Executive Chairman and Treasurer of the Company. Under the terms of Mr. Weening's employment agreement, he will be entitled to receive an annual base salary of $300,000. Such base salary will increase by 5.0% during each year of the term of the employment agreement, subject to merit increases as the Compensation Committee deems appropriate. The agreement will provide that Mr. Weening may receive a bonus of up to 50% of the base salary, with bonus targets to be based on Broadcast Cash Flow (as defined under "Certain Definitions and Market and Industry Data") or stock appreciation goals as determined by the Compensation Committee. Mr. Weening's employment agreement will have a three-year term with an automatic renewal provision of one year, subject to non- renewal. The terms of the agreement will also provide that upon the death or disability of Mr. Weening, the Company shall continue to pay Mr. Weening's base salary for the twelve-month period immediately following such event and all unvested Time Vested Options will vest and be retained. In addition, in the event (i) the death or disability occurs after the mid-point of a particular vesting year and (ii) the fair market value of the Class A Common Stock as of the date of such death or disability equals or exceeds the exercise price per share of the Performance Options Scheduled to vest at the end of such vesting year, such Performance Options will vest and be retained. The agreement will also provide that in the event Mr. Weening is terminated by the Company without cause or terminates his employment for good reason, the Company will pay to Mr. Weening an amount equal to the greater of (i) the base salary owed to Mr. Weening for the remainder of the term of the agreement and (ii) one times annual base salary in effect as of the date of termination plus the last bonus received by Mr. Weening and all unvested Time Vested Options will vest and be retained. In addition, in the event the fair market value of the Class A Common Stock as of the date of such termination equals or exceeds the exercise price per share of the unvested Performance Options, such Performance Options will vest and be retained. Such Performance Options that become vested shall remain exercisable until 90 days following the date that such Performance Options would otherwise have become vested and exercisable. If, within the one-year period following a change of 98 control, the Company terminates Mr. Weening's employment for any reason other than death or disability or for cause or Mr. Weening terminates his employment for good reason, Mr. Weening will be paid the same amount as if he were terminated without cause if no change of control had occurred except all unvested Time Vested Options and Performance Options will vest and be retained. Upon the consummation of the Offerings, Mr. Dickey will enter into an employment agreement with the Company pursuant to which he will serve as Executive Vice Chairman of the Company. Under the terms of Mr. Dickey's employment agreement he will be entitled to receive an annual base salary of $300,000. Such base salary will increase by 5.0% during each year of the term of the employment agreement, subject to merit increases as the Compensation Committee deems appropriate. The agreement provides that Mr. Dickey may receive a bonus of up to 50% of the base salary, with bonus targets to be based on Broadcast Cash Flow or stock appreciation goals as determined by the Compensation Committee. Mr. Dickey's employment agreement and will have a three-year term with an automatic renewal provision of one year, subject to non-renewal. The terms of the agreement will also provide that upon the death or disability of Mr. Dickey, the Company shall continue to pay Mr. Dickey's base salary for the twelve-month period immediately following such event and all unvested Time Vested Options will vest and be retained. In addition, in the event (i) the death or disability occurs after the mid-point of a particular vesting year and (ii) the fair market value of the Class A Common Stock as of the date of such death or disability equals or exceeds the exercise price per share of the Performance Options scheduled to vest at the end of such vesting year, such Performance Options will vest and be retained. The agreement also provides that in the event Mr. Dickey is terminated by the Company without cause or terminates his employment for good reason, the Company will pay to Mr. Dickey an amount equal to the greater of (i) the base salary owed to Mr. Dickey for the remainder of the term of the agreement and (ii) one times annual base salary in effect as of the date of termination plus the last bonus received by Mr. Dickey and all unvested Time Vested Options will vest and be retained. In addition, in the event the fair market value of the Class A Common Stock as of the date or such termination equals or exceeds the exercise price per share of the unvested Performance Options, such Performance Options will vest and be retained. Such Performance Options that become vested shall remain exercisable until 90 days following the date that such Performance Options would otherwise have become vested and exercisable. If, within the one-year period following a change of control, the Company terminates Mr. Dickey's employment for any reason other than death or disability or for cause or Mr. Dickey terminates his employment for good reason, Mr. Dickey will be paid the same amount as if he were terminated without cause if no change of control had occurred except all unvested Time Vested Options and Performance Options will vest. Mr. Bungeroth is a party to an employment agreement with Media LLC pursuant to which he serves as President and Chief Executive Officer of the Company and President and Chief Executive Officer of Broadcasting. Under the terms of Mr. Bungeroth's employment agreement, he is entitled to receive an annual base salary of $250,000 and is eligible to receive a bonus of up to 50% of his annual base salary based on goals agreed upon by Mr. Bungeroth and QUAESTUS. Mr. Bungeroth's employment agreement is terminable by either party. Upon the consummation of the Offerings, Mr. Bungeroth will enter into an employment agreement with the Company with terms comparable to his existing employment agreement. Mr. Bonick is a party to an employment agreement with Media LLC pursuant to which he serves as Vice President and Chief Financial Officer of the Company and Broadcasting. Under the terms of Mr. Bonick's employment agreement, he is entitled to receive an annual base salary of $250,000 and is eligible to receive a bonus of up to 50% of his annual base salary based on goals agreed upon by Mr. Bonick and QUAESTUS. Mr. Bonick's employment agreement is terminable by either party. Upon consummation of the Offerings, Mr. Bonick will enter into an employment agreement with the Company with terms comparable to his existing employment agreement. 99 BOARD OF DIRECTORS COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION Messrs. Sheridan and Everett will comprise the Company's Compensation Committee. Prior to the Stock Offerings, the Company did not have a Compensation Committee and compensation decisions were made primarily by the Board and the Investment Committee including representatives of NationsBanc Capital Corp., Heller Equity Capital Corporation and State of Wisconsin Investment Board. AUDIT COMMITTEE Messrs. Sheridan and Everett will serve as the Company's Audit Committee. NON-EMPLOYEE DIRECTOR COMPENSATION Each member of the Board of Directors who is not an officer or an owner, or the representative of an owner, of more than 5% of the outstanding Class A Common Stock of the Company receives compensation of $1,000 per meeting for serving on the Board of Directors. The Company also reimburses Directors for any expenses incurred in attending meetings of the Board of Directors and the committees thereof. Upon their election to the Board of Directors or the closing of the Offerings (whichever is later), each non-employee Board member will be granted options to purchase 30,000 shares of the Company's Class A Common Stock. Such options will be exercisable at the fair market value of the common stock at the date of grant. These options will become vested and exercisable for up to 20% of the total optioned shares upon the first anniversary of the grant of the options and for an additional 20% of the total optioned shares upon each succeeding anniversary until the option is fully exercisable at the end of the fifth year. 100 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS In November 1997, the Company acquired two radio stations (one AM and one FM station) in Toledo, Ohio from Midwestern Broadcasting, Inc. ("Midwestern"), an entity controlled by Lewis Dickey, Sr., the father of the Company's Executive Vice Chairman, Lewis W. Dickey, Jr., and Vice President and Director of Programming, John Dickey. Lewis W. Dickey, Jr., was Midwestern's President and Chief Operating Officer. John Dickey served as Director of Programming of Midwestern from January 1990 until March 1998. The total purchase price of the stations purchased from Midwestern was $10.0 million. Richard W. Weening, Lewis W. Dickey, Jr., John Dickey and other members of the Dickey family have ownership interests in three radio stations (two FM stations and one AM station) in Nashville, Tennessee which are not affiliates of the Company. Lewis W. Dickey, Jr. and John Dickey each have a 25% ownership interest in Stratford Research, an entity that provides programming and marketing consulting and market research services to the Company. Historically, Stratford Research has received a one-time $25,000 per market fee to evaluate programming at target radio stations prior to acquisition. Annual strategic studies of each market have been provided at a cost of $25,000 per year, per market. Program consulting services for acquired stations have been provided on an as needed basis. Total fees earned by Stratford Research during 1997 totaled $424,000. Under the new agreement with Stratford Research which takes effect immediately prior to the consummation of the Offerings, Stratford Research will continue to receive $25,000 to evaluate programming at target radio stations. The strategic studies will cost the Company a minimum of $25,000, negotiable depending on competitive market conditions. Additionally, Stratford Research will provide program consulting services for $900 per month, per FM station, increasing to $1,100 per month per FM station over the three years of the agreement. QUAESTUS, an entity controlled by Mr Weening, provides industry research, market support and due diligence support services, and transaction management for the Company's acquisitions and provides certain corporate finance and related services in support of the Company's treasury function. Prior to March 1998, QUAESTUS received $25,000 for each FM station acquired, from which was paid additional out-of-pocket expenses for legal, due diligence, and engineering expenses in connection with each acquisition. During 1997, the Company paid QUAESTUS $297,000 for acquisition and corporate finance services. Under the new agreement with QUAESTUS which takes effect immediately prior to the consummation of the Offerings, QUAESTUS will receive a specified rate per transaction between $15,000 and $60,000, depending on the number of FM stations acquired in the transaction, and conditioned on consummation of those transactions. In addition, the Company is obligated to reimburse QUAESTUS for all of its expenses incurred in connection with the performance of services under such agreement. The Company also paid to Media LLC fees in 1997 consisting of (i) a non-recurring organizational fee of $300,000 (with QUAESTUS receiving $180,000 of such fee and DBBC, receiving $120,000 of such fee) and (ii) a management fee of $206,000 (with QUAESTUS receiving $123,600 of such fee from Media LLC and DBBC receiving $82,400 of such fee from Media LLC). Upon the consummation of the Offerings, the fee paid to Media LLC shall terminate. Lewis W. Dickey, Jr. and John Dickey have a 75% and 25% ownership interest in DBBC, respectively. CCC has a liability to Robin Woodard Weening, the former president of CCC and the wife of Richard Weening, representing deferred compensation in the amount of approximately $184,000, which is accruing interest. Ms. Weening is an employee of QUAESTUS and is currently a member of the board of directors of CCC. 101 PRINCIPAL AND SELLING STOCKHOLDERS The following table sets forth as of June 26, 1998 (assuming the consummation of the Reorganization as of such date) and as adjusted to give effect to the sale of Class A Common Stock offered hereby, certain information regarding beneficial ownership of the Company's Common Stock by (i) State of Wisconsin Investment Board ("the Selling Stockholder"), (ii) each person who is known to the Company to be the beneficial owner of more than 5% of the outstanding shares of common stock, (iii) each director, (iv) each of the Named Executive Officers and (v) all directors and executive officers as a group. All persons listed have sole voting and investment power with respect to their shares unless otherwise indicated.
CLASS A COMMON STOCK CLASS B COMMON STOCK(1) --------------------------------------------------------------- ----------------------------------- AFTER PRIOR TO STOCK PRIOR TO STOCK STOCK OFFERINGS SHARES AFTER STOCK OFFERINGS OFFERINGS OFFERINGS ------------------------ BEING -------------------------- ------------------------ --------- NAME NUMBER PERCENTAGE OFFERED NUMBER PERCENTAGE NUMBER PERCENTAGE NUMBER - -------------------------- --------- ------------- --------- ----------- ------------- --------- ------------- --------- State of Wisconsin Investment Board 1,170,000 86.8% 1,170,000 -- -- 3,791,619 43.1% 3,791,619 NationsBanc Capital Corp. -- -- -- -- -- 3,371,246 38.4% 3,371,246 Heller Equity Capital Corporation -- -- -- -- -- 928,823 10.6% 928,823 The Northwestern Mutual Life Insurance Company -- -- -- -- -- 693,728 7.9% 693,728 CML Holdings, LLC -- -- -- -- -- -- -- -- QUAESTUS Management Corporation -- -- -- -- -- -- -- -- DBBC of Georgia, LLC -- -- -- -- -- -- -- -- Richard W. Weening -- -- -- -- -- -- -- -- Lewis W. Dickey, Jr. William M. Bungeroth 88,466 6.6% -- 88,466(4) 1.1% -- -- -- Richard J. Bonick, Jr. 88,466 6.6% -- 88,466(4) 1.1% -- -- -- Robert H. Sheridan, III -- -- -- -- (5) -- -- -- -- Ralph B. Everett -- -- -- -- (5) -- -- -- -- All Executive Officers and Directors, as a group (6 persons)................ 176,932 13.2% -- 176,932 2.2% -- -- -- CLASS C COMMON STOCK(2) -------------------------------------------------- PRIOR TO STOCK OFFERINGS AFTER STOCK OFFERINGS ------------------------ ------------------------ NAME PERCENTAGE NUMBER PERCENTAGE NUMBER PERCENTAGE - -------------------------- ------------- --------- ------------- --------- ------------- State of Wisconsin Investment Board 43.1% -- -- -- -- NationsBanc Capital Corp. 38.4% -- -- -- -- Heller Equity Capital Corporation 10.6% -- -- -- -- The Northwestern Mutual Life Insurance Company 7.9% -- -- -- -- CML Holdings, LLC -- 1,647,422 69.3% 1,647,422 69.3% QUAESTUS Management Corporation -- 437,313 18.4% 437,313 18.4% DBBC of Georgia, LLC -- 291,542 12.3% 291,542 12.3% Richard W. Weening -- 437,313 18.4% 437,313(3) 18.4% Lewis W. Dickey, Jr. 291,542 12.3% 291,542(3) 12.3% William M. Bungeroth -- -- -- -- -- Richard J. Bonick, Jr. -- -- -- -- -- Robert H. Sheridan, III -- -- -- -- -- Ralph B. Everett -- -- -- -- -- All Executive Officers and Directors, as a group (6 persons)................ -- 728,855 30.7% 728,855 30.7%
- ------------------------------ (1) Except upon the occurrence of certain events, holders of Class B Common Stock are not entitled to vote, whereas each share of Class A Common Stock entitles its holders to one vote and subject to certain exceptions, each share of Class C Common Stock entitles its holders to ten votes. Under certain conditions and subject to prior governmental approval, shares of Class B Common Stock are convertible into shares of Class A Common Stock and/or Class C Common Stock. (2) Subject to certain exceptions, each share of Class C Common Stock entitles its holders to ten votes. Under certain conditions and subject to prior governmental approval, shares of Class C Common Stock are convertible into shares of Class A Common Stock. (3) Represents beneficial ownership attributable to Messrs. Weening and Dickey as a result of their controlling interests in QUAESTUS and DBBC, respectively. Does not include options to purchase 1,000,690 shares of Class C Common Stock granted to each of Messrs. Weening and Dickey under the Executive Plan. (4) Does not include options to purchase 235,000 and 30,620 shares of Class A Common Stock granted to Messrs. Bungeroth and Bonick, respectively, under the 1998 Plan. (5) Does not include options to purchase 30,000 shares of Class A Common Stock granted to each of Messrs. Sheridan and Everett upon their election to the Board of Directors. 102 DESCRIPTION OF CAPITAL STOCK The following summary description of the capital stock of the Company is qualified by reference to the Company's Amended and Restated Articles of Incorporation and Bylaws, which are filed as exhibits to the Registration Statement of which this Prospectus is a part and are incorporated herein by reference. Upon consummation of the Reorganization, the Company's authorized capital stock will consist of: (i) 50,000,000 shares of Class A Common Stock, $.01 par value per share; (ii) 20,000,000 shares of Class B Common Stock, $.01 par value per share; (iii) 30,000,000 shares of Class C Common Stock, $.01 par value per share and (iv) 262,000 shares of preferred stock. COMMON STOCK GENERAL. Except with respect to voting and conversion, shares of Class A Common Stock , Class B Common Stock and Class C Common Stock are identical in all respects. Holders of shares of Class A Common Stock are entitled to one vote per share; except as provided below, holders of Class B Common Stock are not entitled to vote; and, subject to the immediately succeeding sentence, holders of shares of Class C Common Stock are entitled to ten votes per share. During the period of time commencing with the date of conversion of any Class B Common Stock to Class C Common Stock by either NationsBanc or SWIB and ending with the date on which NationsBanc and SWIB (together with their respective affiliates) each ceases to beneficially own at least 5% of the aggregate shares of Common Stock held by such holders immediately prior to the consummation of the Offerings, holders of Class C Common Stock shall be entitled to only one vote per share. VOTING. All actions submitted to a vote of the Company's stockholders are voted on by holders of Class A Common Stock and Class C Common Stock, voting together as a single class. Holders of Class B Common Stock are not entitled to vote, except with respect to the following corporate actions ("Fundamental Actions"): (i) any proposed amendment to the Company's articles of incorporation or by-laws; (ii) any proposed merger, consolidation or other business combination, or sale, transfer or other disposition of all or substantially all of the assets of the Company; (iii) any proposed voluntary liquidation, dissolution or termination of the Company; and (iv) any proposed transaction resulting in a Change of Control and except as set forth below. The affirmative vote of the holders of a majority of the outstanding shares of Class A Common Stock and Class C Common Stock, voting together as a single class, and the consent of the holders of a majority of the outstanding shares of Class B Common Stock, consenting separately as a class, are required to approve any Fundamental Action; PROVIDED that such consent rights will cease with respect to such holder of Class B Common Stock and the shares of Class B Common Stock held by such holder shall not be included in determining the aggregate number of shares outstanding for consent purposes, upon the failure of any such holder (together with its affiliates) to beneficially own at least 50% of the shares held by such holder immediately prior to the consummation of the Offerings. In addition to the above voting rights, upon a final order by the FCC that the granting of the right to NationsBanc to designate a director to the Board of Directors of the Company pursuant to a stockholders agreement will not result in NationsBanc's interest being "attributable" under applicable FCC rules and so long as NationsBanc (together with its affiliates) continues to own not less than 50% of the shares of the Company's common stock held by NationsBanc immediately prior to the consummation of the Offerings, NationsBanc will, pursuant to a stockholders agreement, be entitled to designate one director to the Board of Directors of the Company. The Amended and Restated Articles of Incorporation of the Company will provide that, so long as NationsBanc (together with its affiliates) continues to own not less than 50% of the shares of the Company's common stock held by NationsBanc immediately prior to the consummation of the Offerings and upon a final order by the FCC that the granting of the right to NationsBanc to designate a director to the Board of Directors of the Company pursuant to a stockholders agreement will not result in such holders' interest being "attributable" under applicable FCC rules, (a) the holders of the Class C Common Stock will be entitled to elect a director, which director shall be the NationsBanc designee (the "Class C Director") to the Board of Directors of the Company and (b) the Company may not take any of 103 the following actions without the unanimous vote of the Board of Directors (including the Class C Director): (i) enter into any transaction with any affiliate of the Company or amend or otherwise modify any existing agreement with any affiliate of the Company other than transactions with affiliates which are on terms no less favorable to the Company than the Company would obtain in a comparable arm's-length transaction with a Person not an affiliate of the Company and which are approved, after the disclosure of the terms thereof, by vote of the majority of the Board of Directors (PROVIDED, that any director which is an interested party or an affiliate of an interested party will not be entitled to vote and will not be included in determining whether a majority of the Board of Directors has approved the transaction); (ii) issue any shares of Class B Common Stock or Class C Common Stock of the Company; (iii) acquire (by purchase or otherwise) or sell, transfer or otherwise dispose of assets having a fair market value in excess of 10% of the Company's stockholders' equity as of the last day of the preceding fiscal quarter for which financial statements are available; or (iv) amend, terminate or otherwise modify any of the foregoing clauses (i) through (iii) or this clause (iv) or any provision governing the voting or conversion rights of the Class B Common Stock or the Class C Common Stock. Concurrently with the consummation of the Offerings, the holders of the Class C Common Stock will enter into a stockholders agreement with NationsBanc providing that such holders of Class C Common Stock will elect the person designated by NationsBanc as the Class C Director. The Amended and Restated Articles of Incorporation of the Company will provide that, so long as NationsBanc (together with its affiliates) continues to own not less than 50% of the shares of the Company's common stock held by NationsBanc immediately prior to the consummation of the Offerings, the Company may not, so long as the NationsBanc designee is not a director, take any action with respect to the actions described above without the affirmative vote of the holders of a majority of the outstanding shares of Class B Common Stock, voting separately as a class. The Amended and Restated Articles of Incorporation will further provide that the Board of Directors will be required to consider in good faith any bona fide offer from any third party to acquire any stock or assets of the Company and to pursue diligently any transaction determined by the Board of Directors in good faith to be in the best interests of the Company's stockholders. DIVIDENDS AND OTHER DISTRIBUTIONS (INCLUDING DISTRIBUTIONS UPON LIQUIDATION OR SALE OF THE COMPANY). Each share of Class A Common Stock, Class B Common Stock and Class C Common Stock is equal in respect of dividends and other distributions in cash, stock or property (including distributions upon liquidation of the Company and consideration to be received upon a sale or conveyance of all or substantially all of the Company's assets); except that in the case of dividends or other distributions payable on the Class A Common Stock, Class B Common Stock or the Class C Common Stock in shares of such stock, including distributions pursuant to stock splits or dividends, only Class A Common Stock will be distributed with respect to Class A Common Stock, only Class B Common Stock will be distributed with respect to Class B Common Stock and only Class C Common Stock will be distributed with respect to Class C Common Stock. In no event will any of the Class A Common Stock, Class B Common Stock or the Class C Common Stock be split, divided or combined unless each other class is proportionately split, divided or combined. CONVERTIBILITY OF CLASS B COMMON STOCK INTO CLASS A COMMON STOCK OR CLASS C COMMON STOCK AND CONVERTIBILITY OF CLASS C COMMON STOCK INTO CLASS A COMMON STOCK. The Class B Common Stock is convertible at any time, or from time to time, at the option of the holder of such Class B Common Stock (provided that the prior consent of any governmental authority required to make such conversion lawful shall have been obtained) without cost to such holder (except any transfer taxes that may be payable if certificates are to be issued in a name other than that in which the certificate surrendered is registered), into Class A Common Stock or Class C Common Stock on a share-for-share basis; PROVIDED such holder is not at the time of such conversion a Disqualified Person (as defined below). The Class C Common Stock is convertible at any time, or from time to time, at the option of the holder of such Class C Common Stock (provided that the prior consent of any governmental authority 104 required to make such conversion lawful shall have been obtained) without cost to such holder (except any transfer taxes that may be payable if certificates are to be issued in a name other than that in which the certificate surrendered is registered), into Class A Common Stock on a share-for-share basis; PROVIDED such holder is not at the time of such conversion a Disqualified Person. In the event of the death of Richard W. Weening or Lewis W. Dickey, Jr. (each a "Principal") or the disability of a Principal which results in the termination of such Principal's employment, each share of Class C Common Stock held by such deceased or disabled Principal or any related party or affiliate such deceased or disabled Principal shall automatically be converted into one share of Class A Common Stock. A record or beneficial owner of shares of Class B Common Stock or Class C Common Stock which was converted from Class B Common Stock may transfer such shares of Class B Common Stock or Class C Common Stock (whether by sale, assignment, gift, bequest, appointment or otherwise) to any transferee, PROVIDED that the prior consent of any governmental authority required to make such transfer lawful shall have been obtained, and PROVIDED, FURTHER, that the transferee is not a Disqualified Person. Concurrently with any such transfer, all shares of such transferred Class B Common Stock or Class C Common Stock shall convert into shares of Class A Common Stock, and the holders of such converted Common Stock shall exchange its share certificates for Class A Common Stock. A record or beneficial owner of shares of Class C Common Stock may transfer such shares (whether by sale, assignment, gift, bequest, appointment or otherwise) to any transferee; PROVIDED that the prior consent of any governmental authority required to make such transfer lawful shall have first been obtained, and PROVIDED FURTHER, that the transferee is not an affiliate or a related party of a Principal, then, concurrently with any such transfer, each such transferred share of Class C Common Stock shall automatically be converted into one share of Class A Common Stock. As a condition to any proposed transfer or conversion, the person who intends to hold the transferred or converted shares will provide the Company with any information reasonably requested by the Company to enable the Company to determine whether such a person is a Disqualified Person. A person shall be deemed to be a "Disqualified Person" if, (and with respect to any proposed conversion or transfer, after giving effect to such proposed conversion or transfer), the Board of Directors of the Company in good faith determines a person is (or would be after giving effect to such conversion or transfer), or a person becomes aware that he or she is (or would be after giving effect to such conversion or transfer), or the FCC determines by a final order that such person is (or would be after giving effect to such conversion or transfer), a person which, directly or indirectly, as a result of ownership of Common Stock or other capital stock of the Company or otherwise (i) causes (or would cause) the Company or any of its subsidiaries to violate the multiple, cross-ownership, cross-interest or other rules, regulations, policies or orders of the FCC, or (ii) would result in disqualification of the Company or any of its subsidiaries as a licensee of the FCC or (iii) would cause the Company to violate the provisions with respect to foreign ownership or voting of the Company or any of its subsidiaries as set forth in Section 310(b)(3) or (4) of the Communications Act, as applicable. Notwithstanding the foregoing, if a person objects in good faith, within 10 days of notice by the Company that the Board of Directors has determined that such person is a Disqualified Person to such determination, the Company and/or such person shall, when appropriate, apply for a determination by the FCC with respect thereto within 10 days of notice of such objection. If no determination is made by the FCC within 90 days from the date of such application or if the Company and such holder determine that it is inappropriate to make any application to the FCC, the Company and such holder agree that such determination shall be made by an arbitrator, mutually agreed upon by the Company and such holder. Notwithstanding the foregoing, until a determination is made by the FCC (and such determination is a final under) or by the arbitrator, such person will not be deemed a Disqualified Person. In the event the FCC determines by a final order, a person obtains knowledge that it is, or, subject to the above, the Board of Directors, in good faith determines that, a person is a Disqualified Person, such person shall promptly take any and all actions necessary or required by the FCC to cause such person to 105 cease being a Disqualified Person, including, without limitation, divesting all or a portion of its interest in the Company, making an application to or requesting a ruling from and/or cooperating with the Company in any application to or a ruling the FCC seeking a waiver for or an approval of such ownership, divesting itself of any ownership interest in any entity which together with such person's interest in the Company makes such person a Disqualified Person, entering into a voting trust whereby its interest in the Company will not make such person a Disqualified Person or exchanging its shares of Common Stock for Class B Common Stock. The Articles of Incorporation will provide that all shares of Common Stock will bear a legend regarding restrictions on transfer and ownership. REGISTRATION RIGHTS OF CERTAIN HOLDERS. Pursuant to an agreement among the Company, and NationsBanc, SWIB and certain other holders collectively, (the "Holders of Registrable Stock") of approximately 8,785,416 shares of Class B Common Stock (which are convertible into 8,785,416 shares of Class A Common Stock upon the exercise of conversion rights with respect to the Class B Common Stock), the Holders of Registrable Stock are entitled to certain demand and piggyback registration rights (or, in come cases, piggyback registration rights only) with respect to shares of Class A Common Stock (the "Registrable Stock"). Pursuant to such agreement, at any time after the 180th day following the date of this Prospectus, (i) in the case of a first notice, persons holding more than 25% of the Registrable Stock, (ii) in the case of a second notice, persons holding more than 25% of the Registrable Stock, excluding Registrable Stock held by the person(s) initiating the first notice and (iii) in the case of a third notice, persons holding more than 20% of the Registrable Stock, excluding Registrable Stock held by person(s) initiating the first or second notice or may request may request that the Company file a registration statement under the Securities Act and, upon such request and subject to certain conditions, the Company generally will be required to use its commercially reasonable efforts to effect any such registration. The Company is not required to effect more than three such demand registrations (subject to (i) one additional demand Registration if all Registrable Stock to be included in prior demand registrations are not so included and (ii) one additional demand to NationsBanc in the event NationsBanc is not permitted, pursuant to a no-action letter from the Commission, to "tack" the holding period of Media LLC to its own holding period with respect to the shares of the Common Stock distributed to NationsBanc upon dissolution of Media LLC. In addition, if the Company proposes to register any of its securities, either for its own account or for the account of other stockholders (including, without limitation, for the account of any Holder of Registrable Stock), the Company is required, with certain exceptions, to notify all Holders of Registrable Stock and, subject to certain limitations, to include in such registration all of the shares of Common Stock requested to be included by the Holders of Registrable Stock. The Company is generally obligated to bear the expenses, other than underwriting discounts and sales commissions, of all of these registrations. The piggyback registration rights expire at such time as a Holder of Registrable Stock would be able to dispose of all of its registrable securities in any six-month period under Rule 144 of the Securities Act. PREEMPTIVE RIGHTS. Neither the Class A Common Stock nor the Class B Common Stock nor the Class C Common Stock carry any preemptive rights enabling a holder to subscribe for or receive shares of stock of the Company of any class or any other securities convertible into shares of stock of the Company. The Cumulus Board possesses the power to issue shares of authorized but unissued Class A Common Stock without further stockholder action. LIQUIDATION, DISSOLUTION OR WINDING UP. In the event of any liquidation, dissolution or winding up of Cumulus, whether voluntarily or involuntarily, after payment or provision for payment of the debts and other liabilities of Cumulus and the preferential amounts to which the holders of any stock ranking prior to the Class A Common Stock and the Class B Common Stock in the distribution of assets shall be entitled upon liquidation, the holders of the Class A Common Stock and the Class B Common Stock shall be entitled to share pro rata in the remaining assets of Cumulus according to their respective interests. 106 PREFERRED STOCK Preferred stock may be issued from time to time by the Company's Board of Directors, without stockholder approval, in one or more series. Subject to the provisions of the Amended and Restated Articles of Incorporation and the limitations prescribed by law, the Board of Directors is expressly authorized to adopt resolutions to issue the shares of preferred stock, to fix the number of shares and to change the number of shares constituting any series, and to provide for or change the voting powers, designations, preferences and relative, participating, optional or other special rights, qualifications, limitations or restrictions thereof, including dividend rights (including whether dividends are cumulative), dividend rates, terms or redemption (including sinking fund provisions), redemption prices, conversion rights and liquidation preferences of the shares constituting any class or series of preferred stock, in each case without any further action or vote by the stockholders. One of the effects of undesignated preferred stock may be to enable the Board of Directors to render more difficult or to discourage an attempt to obtain control of the Company by means of a tender offer, proxy contest, merger or otherwise, and thereby to protect the continuity of the Company's management. The issuance of shares of the preferred stock pursuant to the Board of Directors' authority described above may adversely affect the rights of the holders of Common Stock. For example, preferred stock issued by the Company may rank prior to the Common Stock as to dividend rights, liquidation preference or both, may have full or limited voting rights and may be convertible into shares of Common Stock. Accordingly, the issuance of shares of preferred stock may discourage bids for the Common Stock at a premium or may otherwise adversely affect the market price of the Common Stock. CERTAIN STATUTORY AND OTHER PROVISIONS Illinois law and the Company's Articles of Incorporation and Bylaws contain several provisions that may make the acquisition of control of the Company by means of tender offer, open market purchases, proxy contest or otherwise more difficult. Set forth below is a description of those provisions. ILLINOIS LAW. Following the Offering, the Company will be subject to Section 7.85 of the Business Corporation Act of Illinois ("Section 7.85"). Section 7.85 prohibits a publicly held Illinois corporation from engaging in a "business combination" with an "interested shareholder," unless the proposed "business combination" (i) receives the affirmative vote of the holders of at least 80% of the combined voting power of the then outstanding shares of all classes and series of the corporation entitled to vote generally in the election of directors (the "Voting Shares") voting together as a single class, and the affirmative vote of a majority of the combined voting power of the then outstanding Voting Shares held by disinterested shareholders voting together as a single class, (ii) is approved by at least two-thirds of the "disinterested directors," or (iii) provides for consideration offered to shareholders that meets certain fair price standards and satisfied certain procedural requirements. Such fair price standards require that the fair market value per share of such consideration be equal to or greater than the higher of (A) the highest price paid by the "interested shareholder" during the two-year period immediately prior to the first public announcement of the proposed "business combination" or in the transaction by which the "interested shareholder" became such, and (B) the fair market value per common share on the first trading date after the date the first public announcement of the proposed "business combination" has become such. For purposes of Section 7.85, "disinterested director" means any member of the board of directors of the corporation who (a) is neither the "interested shareholder" nor an affiliate or associate thereof, (b) was a member of the board of directors prior to the time that the "interested shareholder" became such, or was recommended to succeed a "disinterested director" by a majority of the "disinterested directors" then in office, and (c) was not nominated for election as a director by the "interested shareholder" of any affiliate or associate thereof. For purposes of Section 7.85 and Section 11.75 described below, a "business combination" includes a merger, asset sale or other transaction resulting in a financial benefit to the interested shareholder, and an "interested shareholder" is a person who, together with affiliates and associates, owns (or within the prior two years, did own) 10% or more of the combined voting power of the outstanding Voting Shares. 107 The Company is also subject to Section 11.75 of the Business Corporation Act of Illinois ("Section 11.75") which prohibits "business combinations" with "interested shareholders" for a period of 3 years following the date that such shareholder became an "interested shareholder," unless (i) prior to such date, the Board of Directors approve the transaction that resulted in the shareholder becoming an "interested shareholder," or (ii) upon consummation of such transaction, the "interested shareholder" owned at least 85% of the Voting Shares outstanding at the time such transaction commenced (excluding shares owned by directors who are also officers, and shares owned by employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer), or (iii) on or after such date, the "business combination" is approved by the Board of Directors and authorized at a meeting of the shareholders by two-thirds of the outstanding Voting Shares not owned by the "interested shareholder." For purposes of Section 11.75, an "interested shareholder" is a person who, together with affiliates and associates, owns (or within the prior three years, did own) 15% or more of the combined voting power of the Voting Shares. Although Illinois law generally requires the affirmative votes of at least two-thirds of the votes of the shares of the Company entitled to approved or authorize any (a) merger or consolidation of the Company with or into another corporation, (b) sale, lease or other disposition of all or substantially all of the assets of the Company, (c) dissolution of the Company or (d) amendment of the Company's Articles of Incorporation, the Company has elected, as permitted by Illinois law, to require only majority vote for the approval or authorization of such actions. The substitution of the majority voting requirement may have the effect of permitting a change of control of the Company not favored by a shareholder or group of shareholders holding a substantial minority of the outstanding voting stock. ELIMINATION OF LIABILITY IN CERTAIN CIRCUMSTANCES. The Company's Articles of Incorporation eliminate the liability of the Company's directors to the Company or its shareholders for monetary damages resulting from breaches of their fiduciary duties as directors. Directors remain liable for breaches of their duty of loyalty to the Company or its shareholders, as well as for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law and transactions from which a director derives improper personal benefit. The Company's Articles of Incorporation also do not absolve directors of liability under Section 8.65 of the Business Corporation Act of Illinois, which makes directors personally liable for (i) unlawful dividends or unlawful stock repurchases or redemptions if the director did not act in good faith, (ii) the barring of known claims against the corporation after dissolution, and (iii) debts incurred by a dissolved corporation in carrying on its business. The effect of this provision is to eliminate the personal liability of directors for monetary damages for actions involving a breach of their fiduciary duty of care, including any such actions involving gross negligence. The Company believes that this provision does not eliminate the liability of directors of the Company to the Company or its stockholders for monetary damages under the Federal securities laws. The Bylaws also provide indemnification for the benefit of directors and officers of the Company to the fullest extent permitted by Illinois law as it may be amended from time to time, including most circumstances under which indemnification otherwise would be discretionary. SERIES A PREFERRED STOCK AND EXCHANGEABLE DEBENTURES GENERAL. Concurrently with the Stock Offerings, the Company is offering in accordance with its Statement of Resolutions Fixing Terms (the "Certificate of Designation") 125,000 shares of 13 3/4% Series A Cumulative Exchangeable Redeemable Preferred Stock due 2009, with a liquidation preference of $1,000 per share. DIVIDENDS. The holders of the Series A Preferred Stock are entitled to receive cumulative dividends at an annual rate equal to 13 3/4% of the liquidation preference per share of the Series A Preferred Stock, payable quarterly, in arrears. On or before July 1, 2003, the Company may, at its option, pay dividends in cash or in additional fully paid and non-assessable shares of Series A Preferred Stock having a liquidation preference equal to the amount of such dividends. It is not expected that the Company will pay any 108 dividends in cash prior to July 1, 2003. After July 1, 2003, dividends may be paid only in cash. The terms of the Credit Facility and the Indenture restrict, and future indebtedness of the Company may restrict, the payment of cash dividends by the Company. REDEMPTION. The shares of Series A Preferred Stock are subject to mandatory redemption in July 1, 2009, at a price equal to 100% of the liquidation preference thereof plus any and all accrued and unpaid cumulative dividends thereon. Except as provided herein, the Company may not redeem the Series A Preferred Stock prior to July 1, 2003. On or after such date, the Company may redeem the Series A Preferred Stock at the redemption prices set forth under the terms of the Certificate of Designation pursuant to which the Series A Preferred Stock will be issued together with accumulated and unpaid dividends, if any, to the date of redemption. Prior to July 1, 2001, the Company may redeem up to 35% of the original aggregate liquidation preference of the Series A Preferred Stock with the proceeds of one or more Equity Offerings (as defined in the Certificate of Designation) at a redemption price equal to 113 3/4% of the liquidation preference thereof plus accumulated and unpaid dividends thereon, provided, however, that at least 65% of the original aggregate liquidation preference of the Series A Preferred Stock remain outstanding following each such redemption. In the event of a change of control, the Company must offer to redeem the outstanding shares of the Series A Preferred Stock for cash at a purchase price of 101% of the liquidation preference thereof, together with all accumulated and unpaid dividends. VOTING. The holders of the shares of the Series A Preferred Stock will have no voting rights with respect to general corporate matters except that the holders of a majority of the then outstanding Series A Preferred Stock, voting as a class, may elect two directors to the Board of Directors of the Company in the event of (i) a failure to pay dividends on the Series A Preferred Stock for four consecutive quarters, (ii) a failure to discharge a redemption obligation with respect to the Series A Preferred Stock, (iii) a failure to offer to purchase the outstanding shares of Series A Preferred Stock following a change of control, (iv) a violation of certain covenants after the expiration of applicable grace periods, all as set forth in the Certificate of Designation or (v) a default in the payment of principal, premium or interest in indebtedness of the Company or certain of its subsidiaries or any other default which results in the acceleration of such indebtedness prior to its maturity, in each case if the aggregate principal amount of all such indebtedness exceeds $5.0 million. The approval of holders of a majority of the outstanding shares of Series A Preferred Stock, voting as a separate class, will be required for (i) any merger, consolidation or sale of all or substantially all of the assets of the Company not specifically permitted by the Certificate of Designation and (ii) any modification to the Certificate of Designation or the form of the Exchange Debenture Indenture. LIQUIDATION, DISSOLUTION OR WINDING UP. Upon any liquidation, dissolution or winding up of the Company, the holders of the Series A Preferred Stock are entitled to be paid for each share thereof out of the assets of the Company before any distribution is made to any shares of junior stock. EXCHANGE. The Company may at its option exchange all, but not less than all, of the then outstanding shares of Series A Preferred Stock into the Exchange Debentures on any dividend payment date, subject to certain restrictions contained in the Certificate of Designation. EXCHANGE DEBENTURES. The Exchange Debentures, if issued, will be issued under an indenture between the Company and U.S. Bank Trust National Association, as trustee (the "Exchange Debenture Indenture"). The Exchange Debentures will be issued in fully registered form only in denominations of $1,000 and integral multiples thereof. Interest on the Exchange Debentures will be payable semi-annually in arrears in cash (or on or prior to 2003, in additional Exchange Debentures, at the option of the Company). The Exchange Debentures will be unsecured and will be subordinated in right of payment to all Exchange Debenture Senior Debt (as defined in the Exchange Debenture Indenture), including debt in respect of the Credit Facility and the Notes and will contain covenants and events of default and remedies with respect thereto which are substantially similar to the covenants contained in the Notes. See "Description of Credit Facility and Notes--The Notes." 109 The Exchange Debentures are subject to mandatory redemption in July 1, 2009, at a price equal to 100% of the principal amount thereof together with accrued and unpaid interest, if any, to the date of redemption. Except as provided herein, the Company may not redeem the Exchange Debentures prior to July 1, 2003. On or after such date, the Company may redeem the Exchange Debentures at the redemption prices set forth in the indenture governing the Exchange Debentures (the "Exchange Debenture Indenture") together with accrued and unpaid interest, if any, to the date of redemption. Prior to July 1, 2001, the Company may redeem up to 35% of the original aggregate principal amount of the Exchange Debentures with the proceeds of one or more Equity Offerings (as defined in the Exchange Debenture Indenture) at a redemption price equal to 113 3/4% of the principal amount thereof plus accrued and unpaid interest thereon. In the event of a change of control, the Company must offer to redeem the outstanding shares of the Exchange Debentures for cash at a purchase price of 101% of the principal amount thereof, together with all accrued and unpaid interest. TRANSFER AGENT AND REGISTRAR The transfer agent and registrar for the Class A Common Stock is Firstar Trust Company. 110 DESCRIPTION OF CREDIT FACILITY AND NOTES THE CREDIT FACILITY GENERAL. The Company's senior credit facility, as amended, as of May 1, 1998, as of June 24, 1998 and as of June 26, 1998 with Lehman Brothers Inc., as Arranger and Lehman Commercial Paper Inc., as Lender, Syndication Agent and Administrative Agent provides for a revolving credit line of $25.0 million until March 2, 2006, and an eight-year term loan facility of $125.0 million. Under the terms of the Credit Facility, the Company will draw down $62.5 million of the term loan facility upon the closing of the Offerings. The remaining $62.5 million of term loan facility will be available for three months thereafter. The proceeds of the borrowings under the Credit Facility have been used to finance acquisitions and repay the Company's outstanding indebtedness under the Old Credit Facility, and to secure outstanding Letters of Credit issued under the Old Credit Facility in an aggregate amount equal to approximately $10.0 million. As of June 26, 1998, approximately $142.0 million was outstanding under the Credit Facility. See "Use of Proceeds." SECURITY; GUARANTEES. The Company's obligations under the Credit Facility are secured by substantially all of its assets in which a security interest may lawfully be granted (including FCC licenses held by the Company's subsidiaries) including, without limitation, intellectual property, real property, and all of the capital stock of the Company's direct and indirect domestic subsidiaries and 65% of the capital stock of any foreign subsidiaries. The obligations under the Credit Facility are also guaranteed by each of the domestic subsidiaries of the Company and is required to be guaranteed by any additional subsidiaries acquired by the Company. INTEREST RATES; FEES; REPAYMENTS. Both revolving credit and term loan borrowings under the Credit Facility bear interest, at the Company's option, at a rate equal to the Base Rate (as defined under the terms of the Credit Facility) plus a margin ranging between 0.50% to 1.75%, or the Eurodollar Rate (as defined under the terms of the Credit Facility) plus a margin ranging between 1.50% to 2.75% (in each case dependent upon the leverage ratio of the Company). A commitment fee calculated at a rate ranging from 0.50% to 0.75% per annum (depending upon the Company's leverage ratio) of the average daily amount available under the revolving line of credit and the amount available under the term loan facility is payable quarterly in arrears and fees in respect of letters of credit issued under the Credit Facility equal to the lesser of (i) the interest rate margin then applicable to Eurodollar Rate loans and (ii) 2.50% is also payable quarterly in arrears. In addition, a fronting fee to be agreed to by the Company and the issuing bank of such letter of credit calculated at a rate not to exceed 0.0125% per annum on the maximum amount of each letter of credit is payable quarterly to the issuing bank. The revolving credit and term loan borrowings are repayable in quarterly installments beginning in 2000. The scheduled annual amortization of the term loans is $2.0 million in each of the years 2000 through 2002, $10.0 million in 2003, $20.0 million in 2004, $69.0 million in 2005, and $20.0 million at maturity. The scheduled annual reduction in availability under the revolving credit loans is $7.5 million in each of the years 2003 through 2005, and $2.5 million at maturity in 2006. Certain mandatory prepayments of the term loan facility and the revolving credit line and reductions in the availability of the revolving credit line is required to be made including: (i) subject to certain exceptions (including the issuance of capital stock or the incurrence of senior subordinated indebtedness prior to September 2, 1998) 100% of the net proceeds from any issuance of capital stock in connection with an initial public offering or incurrence of indebtedness; (ii) 100% of the net proceeds from certain asset sales; and (iii) between 50% and 75% (dependent on the leverage ratio of the Company) of the excess cash flow of the Company. COVENANTS. The terms of the Credit Facility contain operating and financial covenants, including, without limitation, requirements to maintain minimum ratios of cash flow to interest expense and cash flow to debt service and maximum ratios of total debt (net of cash until March 31, 1999) to cash flow and senior debt (net of cash until March 31, 1999) to cash flow. The Credit Facility provides that the Company must maintain (a) for any four fiscal quarters, a minimum ratio of cash flow to interest expense that increases incrementally from 1.30 to 1.00 as of the date hereof to 2.50 to 1.00 for the period ending July 1, 2001 or 111 thereafter; (b) for any four fiscal quarters, a minimum ratio of cash flow to debt service of 1.10 to 1.00; (c) for any four fiscal quarters, a maximum ratio of total debt to cash flow decreasing incrementally from 8.00 to 1.00 as of the date hereof to 5.50 to 1.00 for the period ending January 1, 2000 and thereafter; and (d) for any four fiscal quarters, a maximum ratio of senior debt to cash flow decreasing incrementally from 3.75 to 1.00 upon the consummation of the Offerings to 3.00 to 1.00 for the period ending January 1, 2001 and thereafter. In addition, the terms of the Credit Facility restrict, among other things, the ability of the Company and its subsidiaries to incur additional indebtedness, incur liens, pay dividends or make certain other restricted payments, consummate certain asset sales, enter into certain transactions with affiliates, merge or consolidate with any other person or sell, assign, transfer, lease, convey or otherwise dispose of all or substantially all of the assets of the Company. See "Management's Discussion and Analysis of Financial Condition and Results of Operations--Liquidity and Capital Resources--Sources of Liquidity." EVENTS OF DEFAULT. The terms of the Credit Facility contain events of default after expiration of applicable grace periods, including failure to make payments on the Credit Facility, breach of covenants, breach of representations and warranties, invalidity of the agreement governing the Credit Facility and related documents, cross default under other agreements or conditions relating to indebtedness of the Company or its subsidiaries, certain events of liquidation, moratorium, insolvency, bankruptcy or similar events, enforcement of security, certain litigation or other proceedings, and certain events relating to changes in control. Upon the occurrence of an event of default under the terms of the Credit Facility, the majority of the banks may declare all amounts under the Credit Facility to be due and payable and take certain other actions, including enforcement of rights in respect of the collateral. The majority of the banks extending credit under the term loan facility and the majority of the banks under the revolving credit line may terminate the term loan facility and the revolving credit line, respectively. THE NOTES GENERAL. Concurrently with the Common Stock Offerings, the Company is offering $160.0 million of 10 3/8% Senior Subordinated Notes due 2008. INTEREST. The Notes bear interest at the rate of 10 3/8% per annum, payable semi-annually in arrears. REDEMPTION. The Notes mature on July 1, 2008, at a price equal to 100% of the principal amount thereof together with accrued and unpaid interest, if any, to the date of redemption. Except as provided herein, the Company may not redeem the Notes prior to July 1, 2003. On or after such date, the Company may redeem the Notes at the redemption prices set forth in the indenture pursuant to which the Notes will be issued (the "Indenture") together with accrued and unpaid interest, if any, to the date of redemption. Prior to July 1, 2001, the Company may redeem up to 35% of the original aggregate principal amount of the Notes with the proceeds of one or more Equity Offerings (as defined in the Indenture) at a redemption price equal to 110 3/8% of the principal amount thereof plus accrued and unpaid interest thereon; provided, however, that at least 65% of the original aggregate principal amount of the Notes remain outstanding following each such redemption. In the event of a change of control, the Company must offer to redeem the outstanding shares of the Notes for cash at a purchase price of 101% of the principal amount thereof, together with all accrued and unpaid interest. SUBSIDIARY GUARANTEES. The Notes will be fully and unconditionally guaranteed (the "Subsidiary Guarantees") on an unsecured, senior subordinated basis by each Subsidiary of the Company in existence on the date of the Indenture and any Restricted Subsidiary created or acquired by the Company after such date (the "Subsidiary Guarantors"). The Subsidiary Guarantees will be subordinated to all Guarantor Senior Debt (as defined in the Indenture) on the same basis as the Notes are subordinated to Senior Debt of the Company. RANKING. The Notes will be general unsecured obligations of the Company, subordinated in right of payment to all existing and future Senior Debt (as defined in the Indenture), including all obligations of the Company under the Credit Facility. On a pro forma basis, after giving effect to the Transactions as if they had occurred on March 31, 1998, the Company would have had outstanding $62.5 million of Senior Debt. 112 CERTAIN COVENANTS. The Indenture will contain certain covenants that, among other things, limit the ability of the Company and its Restricted Subsidiaries (as defined in the Indenture) to incur additional debt, pay dividends or make other distributions, repurchase any capital stock or subordinated debt, make certain investments, create certain liens, enter into certain transactions with affiliates, sell assets or enter into certain mergers and consolidations. In addition, the Indenture will contain a covenant limiting the lines of business of certain Unrestricted Subsidiaries (as defined in the Indenture). EVENTS OF DEFAULT. The terms of the Indenture contain events of defaults, including failure to make payments on the Notes, breach of covenants, breach of representations and warranties, cross default under other agreements or conditions relating to indebtedness of the Company or its restricted subsidiaries, certain events of liquidation, moratorium, insolvency, bankruptcy or similar events and certain litigation or other proceedings. 113 SHARES ELIGIBLE FOR FUTURE SALE Upon completion of the Stock Offerings, the Company will have outstanding 7,775,504 shares of Class A Common Stock, 8,785,416 shares of Class B Common Stock and 2,376,277 shares of Class C Common Stock. In addition, the Company will have outstanding options to purchase 1,141,545 shares of Class A Common Stock and 2,001,380 shares of Class C Common Stock. Of these shares, the 7,598,572 shares of Class A Common Stock offered hereby will be freely transferable without restriction (subject to any FCC consent that might be required) or further registration under the Securities Act, except that any shares purchased by "affiliates" of the Company, as that term is defined in Rule 144, may generally only be sold subject to certain restrictions as to timing, manner and volume. The Company, its directors, and certain officers of the Company, (which officers will directly or indirectly own 176,932 shares of Class A Common Stock and 728,855 shares of Class C Common Stock and options to purchase 265,620 shares of Class A Common Stock and 2,001,380 shares of Class C Common Stock upon completion of the Stock Offerings) have, subject to certain exceptions, agreed not to, directly or indirectly, offer for sale, sell or otherwise dispose of, or announce the offering of, any shares of Class A Common Stock or any securities convertible into or exercisable or exchangeable for shares of Class A Common Stock (including the Class C Common Stock) for a period of 180 days after the date of this Prospectus without the prior written consent of Lehman Brothers Inc. In general, under Rule 144 as currently in effect, a shareholder, including an Affiliate, who has beneficially owned his or her restricted securities (as that term is defined in Rule 144) for at least one year from the later of the date such securities were acquired from the Company or (if applicable) the date they were acquired from an Affiliate is entitled to sell, within any three-month period, a number of such shares that does not exceed the greater of 1% of the then outstanding shares of Class A Common Stock or the average weekly trading volume in the Class A Common Stock during the four calendar weeks preceding the date on which notice of such sale was filed under Rule 144, provided certain requirements concerning availability of public information, manner of sale and notice of sale are satisfied. In addition, under Rule 144(k), if a period of at least two years has elapsed between the later of the date restricted securities were acquired from the Company or (if applicable) the date they were acquired from an Affiliate of the Company, a stockholder who is not an Affiliate of the Company at the time of sale and has not been an Affiliate of the Company for at least three months prior to the sale is entitled to sell the shares immediately without compliance with the foregoing requirements under Rule 144. The Company intends to file registration statements on Form S-8 under the Securities Act immediately following the consummation of the Offering to register all shares of Class A Common Stock issuable under the Cumulus employee benefit plans. The registration statements are expected to be filed on or shortly after the closing date of the Offering and will be effective upon filing. Shares issued upon the exercise of stock options after the effective date of the Form S-8 registration statements will be eligible for resale in the public market without restriction (subject to any FCC consent that might be required), and subject to Rule 144 limitations applicable to Affiliates and the lock-up agreements noted above. Prior to the Offering, there has been no public market for the Class A Common Stock. No prediction can be made as to the effect, if any, that market sales of shares of Class A Common Stock or the availability of shares for sale will have on the market price of the Class A Common Stock prevailing from time to time. Nevertheless, sales of significant numbers of shares of Class A Common Stock in the public market could adversely affect the market price of the Class A Common Stock and could impair the Company's ability to raise capital through an offering of its equity securities. See "Underwriting." 114 UNDERWRITING Under the terms of and subject to the conditions contained in the underwriting agreement relating to the offering of shares of Class A Common Stock in the U.S. and Canada (the "U.S. Underwriting Agreement"), the form of which is filed as an exhibit to the Registration Statement of which this Prospectus forms a part, between the Company and each of the underwriters named below (the "U.S. Underwriters"), for whom Lehman Brothers Inc., Bear, Stearns & Co. Inc. and BT Alex. Brown Incorporated are acting as representatives (the "Representatives"), the U.S. Underwriters have severally agreed to purchase from the Company, and the Company has agreed to sell to each U.S. Underwriter, the aggregate number of shares of the Class A Common Stock set forth opposite the name of such U.S. Underwriter below:
NUMBER OF U.S. UNDERWRITERS SHARES - ------------------------------------------------------------------------------------ ----------- Lehman Brothers Inc................................................................. 1,652,286 Bear, Stearns & Co. Inc............................................................. 1,652,286 BT Alex. Brown Incorporated......................................................... 1,652,286 BancAmerica Robertson Stephens...................................................... 102,000 Credit Lyonnais Securities (USA) Inc................................................ 102,000 Credit Suisse First Boston Corporation ............................................. 102,000 Donaldson, Lufkin & Jenrette Securities Corporation................................. 102,000 A. G. Edwards & Sons, Inc........................................................... 102,000 Merrill Lynch, Pierce, Fenner & Smith Incorporated.................................. 102,000 Morgan Stanley & Co. Incorporated................................................... 102,000 Smith Barney Inc.................................................................... 102,000 Robert W. Baird & Co. Incorporated.................................................. 51,000 Cleary Gull Reiland & McDevitt Inc.................................................. 51,000 Dain Rauscher Wessels A Division of Dain Rauscher Incorporated...................... 51,000 Pennsylvania Merchant Group......................................................... 51,000 The Robinson-Humphrey Company, LLC.................................................. 51,000 C.E. Unterberg, Towbin.............................................................. 51,000 ----------- Total........................................................................... 6,078,858 ----------- -----------
Under the terms of and subject to the conditions contained in the underwriting agreement relating to the offering of shares of Class A Common Stock outside of the U.S. and Canada (the "International Underwriting Agreement" and together with the U.S. Underwriting Agreement, the "Underwriting Agreements"), the form of which is filed as an exhibit to the Registration Statement of which this Prospectus forms a part, between the Company and each of the international managers named below (the "International Managers" and together with the U.S. Underwriters, the "Underwriters"), for whom Lehman Brothers International (Europe), Bear, Stearns International Limited, BT Alex. Brown International, division of Bankers Trust International PLC and Credit Lyonnais Securities are acting as lead managers (the "Lead Managers"), the International Managers have severally agreed to purchase from the Company, and the Company has agreed to sell to each International Manager, the aggregate number of shares of Class A Common Stock set forth opposite the name of such International Manager below:
NUMBER OF INTERNATIONAL MANAGERS SHARES - ------------------------------------------------------------------------------------ ----------- Lehman Brothers International (Europe).............................................. 379,930 Bear, Stearns International Limited................................................. 379,928 BT Alex. Brown International........................................................ 379,928 Credit Lyonnais Securities.......................................................... 379,928 ----------- Total........................................................................... 1,519,714 ----------- -----------
The Company has been advised by the Representatives and the Lead Managers that the U.S. Underwriters and the International Managers propose to offer part of the shares to the public at the public offering price set forth on the cover page hereof and part to certain dealers at a price that represents a 115 concession not in excess of $.55 per share under the public offering price (the "selling concession"). The Underwriters may allow, and such dealers may reallow, a concession not in excess of $.10 per share to certain other Underwriters, or to certain other brokers or dealers. After the initial offering to the public, the offering price and other selling terms may be changed by the Representatives and the Lead Managers. The Underwriting Agreements provide that the obligations of the several U.S. Underwriters and the International Managers, respectively, to pay for and accept delivery of the shares of Class A Common Stock offered hereby are subject to the approval of certain legal matters by counsel and to certain other conditions and that, if any of the shares of Class A Common Stock are purchased by the U.S. Underwriters pursuant to the U.S. Underwriting Agreement or by the International Managers pursuant to the International Underwriting Agreement, all the shares of Class A Common Stock agreed to be purchased by either the U.S. Underwriters or the International Managers, as the case may be, pursuant to their respective Underwriting Agreements, must be so purchased. The initial public offering price and underwriting discounts and commissions for each of the U.S. Offering and the International Offering are identical. The closing of each Offering is conditioned upon the closing of each of the other Offerings. The Company has agreed in the Underwriting Agreements to indemnify the U.S. Underwriters and the International Managers against certain liabilities, including liabilities under the Securities Act, and to contribute to payments that the U.S. Underwriters and the International Managers may be required to make in respect thereof. The Company has granted to the U.S. Underwriters and the International Managers options to purchase up to an additional 771,429 shares and 192,857 shares of Class A Common Stock, respectively, exercisable solely to cover over-allotments, at the initial offering price to the public, less the underwriting discounts and commissions, shown on the cover page of this Prospectus. Any or all of such options may be exercised at any time until 30 days after the date of the U.S. Underwriting Agreement and the International Underwriting Agreement, as the case may be. To the extent that an option is exercised, each U.S. Underwriter or International Manager, as the case may be, will be committed, subject to certain conditions, to purchase a number of the additional shares of Class A Common Stock proportionate to such Underwriter's initial commitment as indicated in the preceding tables. The U.S. Underwriters and the International Managers have entered into an Agreement Between U.S. Underwriters and International Managers (the "Agreement Between") pursuant to which each U.S. Underwriter has agreed that, as part of the distribution of the shares of Class A Common Stock offered in the U.S. and Canada (plus any of the shares of Class A Common Stock to cover over-allotments), (a) it is not purchasing any of such shares for the account of anyone other than a U.S. or Canadian Person (as defined below) and (b) it has not offered or sold, and will not offer, sell, resell or deliver, directly or indirectly, any of such shares or distribute any prospectus relating to such shares to anyone other than a U.S. or Canadian Person. In addition, pursuant to the Agreement Between, each International Manager has agreed that, as part of the distribution of the shares of Class A Common Stock offered outside the U.S. and Canada (plus any of the shares of Class A Common Stock to cover over-allotments), (a) it is not purchasing any of such shares for the account of any U.S. or Canadian Person and (b) it has not offered or sold, and will not offer, sell, resell or deliver, directly or indirectly, any of such shares or distribute any prospectus relating to such shares to any U.S. or Canadian Person. Each International Manager also has agreed that it will offer to sell shares of Class A Common Stock only in compliance with all relevant requirements of any applicable laws. The foregoing limitations do not apply to stabilization transactions or to certain other transactions specified in the Underwriting Agreements and the Agreement Between, including (i) certain purchases and sales between the U.S. Underwriters and the International Managers; (ii) certain offers, sales, resales, deliveries or distributions to or through investment advisors or other persons exercising investment discretion; (iii) purchases, offers or sales by a U.S. Underwriter who is also acting as an International Manager for the account of a Person other than a U.S. or Canadian Person and by an International Manager who is also acting as a U.S. Underwriter for the account of a U.S. or Canadian Person; and (iv) other transactions specifically approved by the U.S. Underwriters and International Managers. As used 116 herein, (a) the term "U.S." means the United States of America (including the District of Columbia) and its territories, its possessions and other areas subject to its jurisdiction, (b) the term "Canada" means Canada, its provinces, territories and possessions and other areas subject to its jurisdiction and (c) the term "U.S. or Canadian Person" means any resident or citizen of the U.S. or Canada, any corporation, partnership or other entity created or organized in or under the laws of the U.S. or Canada or any political subdivision thereof or any estate or trust, the income of which is subject to U.S. federal income taxation or Canadian income taxation regardless of the source (other than the foreign branch of any U.S. or Canadian Person), and includes any U.S. or Canadian branch of a person other than a U.S. or Canadian Person. Pursuant to the Agreement Between, sales may be made between the U.S. Underwriters and the International Managers of such number of shares of Class A Common Stock as may be mutually agreed. Unless otherwise agreed, the price of any shares so sold shall be the public offering price as then in effect for Class A Common Stock being sold by the U.S. Underwriters and International Managers, less the selling concession allocable to such shares of Class A Common Stock. To the extent that there are sales pursuant to the Agreement Between, the number of shares of Class A Common Stock initially available for sale by the U.S. Underwriters or by the International Managers may be more or less than the amount appearing on the cover page of this Prospectus. This Prospectus is not, and under no circumstances is to be construed as, an advertisement or a public offering of the Class A Common Stock in Canada or any province or territory thereof. Any offer or sale of the shares of Class A Common Stock in Canada may only be made pursuant to an exemption from the prospectus and registration statement requirements in the province or territory of Canada in which such offer or sale is made. Each International Manager has represented and agreed that (i) it has not offered or sold and prior to the date six months after the latest closing date will not offer or sell any shares of Class A Common Stock to persons in the United Kingdom except to persons whose ordinary activities involve them in acquiring, holding, managing or disposing of investments (as principal or agent) for the purposes of their businesses or otherwise in circumstances which have not resulted and will not result in an offer to the public in the United Kingdom within the meaning of the Public Offers of Securities Regulations 1995; (ii) it has complied and will comply with all applicable provisions of the Financial Services Act 1986 (the "1986 Act") with respect to anything done by it in relation to the shares of Class A Common Stock in, from or otherwise involving the United Kingdom; and (iii) it has only issued or passed on, and will only issue and pass on to any person in the United Kingdom, any investment advertisement (within the meaning of the 1986 Act) relating to the shares of Class A Common Stock if that person falls within Article II(3) of the Financial Services Act 1986 (Investment Advertisements) (Exemptions) Order 1996 or is a person to whom such document may otherwise lawfully be issued or passed on. No action has been taken or will be taken in any jurisdiction by the Company or the Underwriters that would permit a public offering of the shares of Class A Common Stock in any jurisdiction where action for that purpose is required, other than the U.S. Persons into whose possession this Prospectus comes are required by the Company and the Underwriters to inform themselves about, and to observe any restrictions as to, the offering of the shares of Class A Common Stock and the distribution of this Prospectus. Purchasers of the shares of Class A Common Stock offered hereby may be required to pay stamp taxes and other charges in accordance with the laws and practices of the country of purchase in addition to the offering price set forth on the cover page hereof. The Representatives and the Lead Managers have informed the Company that the Underwriters do not intend to confirm sales to accounts over which they exercise discretionary authority. The Company and the directors, officers and stockholders of the Company have generally agreed not to offer, sell, contract to sell or otherwise issue any Class A Common Stock or other capital stock prior to the expiration of 180 days from the date of this Prospectus without the prior written consent of Lehman Brothers Inc. on behalf of the Representatives and the Lead Managers. 117 Until the distribution of the Class A Common Stock is completed, rules of the Securities and Exchange Commission may limit the ability of the Underwriters and certain selling group members to bid for and purchase shares of Class A Common stock. As an exception to these rules, the Representatives and the Lead Managers are permitted to engage in certain transactions that stabilize the price of the Class A Common Stock. Such transactions may consist of bids or purchases for the purpose pegging, fixing or maintaining the price of the Class A Common Stock. If the Underwriters create a short position in the Class A Common Stock in connection with the Stock Offerings (i.e., if they sell more shares of Class A Common Stock than are set forth on the cover page of this Prospectus), the Representatives and the Lead Managers may reduce that short position by purchasing Class A Common Stock in the open market. The Representatives and the Lead Managers also may elect to reduce any short position by exercising all or part of the over-allotment options described herein. In general, purchases of a security for the purpose of stabilization or to reduce a syndicate short position could also cause the price of the security to be higher than it might otherwise be in the absence of such purchases. The imposition of a penalty bid might have an effect on the price of a security to the extent that it were to discourage resales of the security by purchasers in this Offering. Neither the Company nor any of the Underwriters makes any representation or prediction as to the direction or magnitude of any effect that the transactions described above may have on the price of the Class A Common stock. In addition, neither the Company nor any of the Underwriters makes any representation that the Representatives or Lead Managers will engage in such transactions or that such transactions, once commenced, will not be discontinued without notice. Application has been made for the inclusion of the Class A Common Stock on the Nasdaq National Market. In order to meet one of the requirements for listing of the Class A Common Stock on the Nasdaq National market, the Underwriters have agreed to sell lots of 100 or more shares to a minimum of 400 beneficial holders. Lehman Brothers Inc. and Lehman Brothers Commercial Paper Inc., an affiliate of Lehman Brothers Inc., act as Arranger, and Syndication Agent and Administrative Agent, respectively, in connection with the Credit Facility and will receive any repayment by the Company of amounts outstanding under the Credit Facility from the proceeds of the Offerings. Lehman Brothers Inc. and Bear, Stearns & Co. Inc. will act as representatives of the underwriters in the concurrent Debt Offering and the concurrent Preferred Stock Offering. Each of the Representatives has engaged from time to time and may in the future engage in general financing and banking transactions with the Company or affiliates thereof. The Stock Offerings are being made pursuant to the provisions of Section 2710(c)(8) of the Conduct Rules of the National Association of Securities Dealers, Inc. Bear, Stearns & Co. Inc. ("Bear Stearns") has agreed to act as Qualified Independent Underwriter for the Stock Offerings, and as such has assumed responsibilities of conducting due diligence and has reviewed and participated in the preparation of the Registration Statement. The public offering price of the Class A Common Stock will not be higher than the price recommended by Bear Stearns. DETERMINATION OF THE OFFERING PRICE Prior to the Stock Offerings, there has been no public market for the Class A Common Stock. The initial public offering price for the Class A Common Stock was determined by negotiations between the Company and the Representatives. Among the factors considered in such negotiations were prevailing market conditions, the market values of publicly traded companies that the Underwriters believed to be somewhat comparable to the Company, the demand for the Class A Common Stock and for similar securities of companies comparable to the Company, the current state of the Company's development and other factors deemed relevant. There can, however, be no assurance that the prices at which the Class A Common Stock will sell in the public market after the Stock Offerings will not be lower than the price at which it will be sold in the Stock Offerings. 118 CERTAIN UNITED STATES TAX CONSEQUENCES TO NON-UNITED STATES HOLDERS OF CLASS A COMMON STOCK The following is a general discussion of certain U.S. federal income and estate and gift tax consequences of the ownership and sale or other disposition of Class A Common Stock by a holder that, for U.S. federal income tax purposes, is not a "U.S. person" (a "Non-U.S. Holder"). For purposes of this discussion, a "U.S. person" means a citizen or resident (as determined for U.S. federal income tax purposes) of the U.S.; a corporation created or organized in the U.S. or under the laws of the U.S. or of any political subdivision thereof; an estate the income of which is subject to U.S. federal income taxation regardless of its source or a trust if both (i) a U.S. court is able to exercise primary supervision over the administration of the trust and (ii) one or more U.S. persons have the authority to control all substantial decisions of the trust. Resident alien individuals will be subject to U.S. federal income tax with respect to the Class A Common Stock as if they were U.S. citizens. The Company does not intend to treat the Class A Common Stock, the Notes and the Series A Preferred Stock, all of which are being offered concurrently, as an investment unit for United States federal income tax purposes. THIS DISCUSSION IS BASED ON THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), AND THE ADMINISTRATIVE INTERPRETATIONS AS OF THE DATE HEREOF, ALL OF WHICH MAY BE CHANGED EITHER RETROACTIVELY OR PROSPECTIVELY. THIS DISCUSSION IS FOR GENERAL INFORMATION ONLY, DOES NOT CONSIDER ANY SPECIFIC FACTS OR CIRCUMSTANCES THAT MAY APPLY TO A PARTICULAR NON-UNITED STATES HOLDER AND DOES NOT ADDRESS ANY TAX CONSEQUENCES ARISING UNDER ANY STATE, MUNICIPALITY, FOREIGN COUNTRY OR OTHER TAXING JURISDICTION. PROSPECTIVE INVESTORS ARE URGED TO CONSULT THEIR TAX ADVISORS REGARDING THE UNITED STATES FEDERAL TAX CONSEQUENCES OF OWNING AND DISPOSING OF CLASS A COMMON STOCK (INCLUDING THE INVESTOR'S STATUS AS A UNITED STATES PERSON OR NON-UNITED STATES HOLDER), AS WELL AS ANY TAX CONSEQUENCES THAT MAY ARISE UNDER THE LAWS OF ANY STATE, MUNICIPALITY, FOREIGN COUNTRY OR OTHER TAXING JURISDICTION. DIVIDENDS Dividends paid to a Non-U.S. Holder will generally be subject to withholding tax at the rate of 30%, unless the dividend is effectively connected with the conduct of a trade or business (or, if an income tax treaty applies, is attributable to a "permanent establishment", as defined therein) within the U.S. of the Non-U.S. Holder, in which case the dividend will be subject to the rules described in the next paragraph. Non-U.S. Holders should consult any applicable income tax treaties, which may provide for a reduced withholding rate or other rules different from those described above. For purposes of determining whether tax is to be withheld at a 30% rate or a reduced rate as specified by an income tax treaty, current law permits the Company to presume that dividends paid to an address in a foreign country are paid to a resident of such country absent definite knowledge that such presumption is not warranted. However, under recently finalized U.S. Treasury regulations, in the case of dividends paid after December 31, 1999, a Non-U.S. Holder generally would be subject to U.S. backup withholding tax at a 31% rate under the backup withholding rules described below, rather than at a 30% rate or a reduced rate under an income tax treaty, unless certain certification procedures (or, in the case of payments made outside the U.S. with respect to an offshore account, certain documentary evidence procedures) are satisfied, directly or through an intermediary. Further, in order to claim the benefit of an applicable tax treaty rate for dividends paid after December 31, 1999, a Non-U.S. Holder must comply with IRS certification requirements. Certain IRS certification and disclosure requirements must be complied with in order to be exempt from withholding under the effectively connected income exemption. The new regulations also provide special rules for dividend payments made to foreign intermediaries, U.S. or foreign wholly owned entities that are disregarded for U.S. federal income tax purposes and entities that are treated as fiscally transparent in the 119 U.S., the applicable income tax treaty jurisdiction, or both. Prospective investors should consult with their own tax advisers concerning the effect, if any, of the adoption of these new Treasury regulations on an investment in the Class A Common Stock. A Non-U.S. Holder who is eligible for a reduced withholding rate may obtain a refund of any excess amounts withheld by filing a tax return with the Internal Revenue Service (the "IRS"). U.S. withholding tax will not apply to dividends paid to a Non-U.S. Holder if the company receives the appropriate IRS form (currently Form 4224) from that Non-U.S. Holder, establishing that such income is effectively connected with the conduct of a trade or business (or, if an income tax treaty applies, is attributable to a "permanent establishment", as defined therein) of the Non-U.S. Holder within the U.S., unless the Company has knowledge to the contrary. Dividends paid to a Non-U.S. Holder that are effectively connected with the conduct of a trade or business (or, if an income tax treaty applies, are attributable to a "permanent establishment", as defined therein) of the Non-U.S. Holder within the U.S. are generally taxed on a net income basis (that is, after allowance for applicable deductions) at the graduated rates that are applicable to U.S. persons. In the case of a Non-U.S. Holder that is a corporation, such income may also be subject to a branch profits tax (which is generally imposed on a foreign corporation upon the deemed repatriation from the U.S. of effectively connected earnings and profits) at a 30% rate, unless the rate is reduced or eliminated by an applicable income tax treaty and the Non-U.S. Holder is a qualified resident of the treaty country. GAIN ON SALE OR OTHER DISPOSITION Subject to special rules applicable to individuals as described below, a Non-U.S. Holder will generally not be subject to regular U.S. federal income or withholding tax on gain recognized on a sale or other disposition of Class A Common Stock, unless (i) the gain is effectively connected with the conduct of a trade or business (or, if an income tax treaty applies, is attributable to a "permanent establishment", as defined therein) of the Non-U.S. Holder within the U.S. or of a partnership, trust or estate in which the Non-U.S. Holder is a partner or beneficiary within the U.S., or (ii) the Company has been, is or becomes a "U.S. real property holding corporation" within the meaning of Section 897(c) (2) of the Code at any time within the shorter of the five-year period preceding such sale or other disposition or such Non-U.S. Holder's holding period for the Class A Common Stock. A corporation is generally considered to be a U.S. real property holding corporation if the fair market value of its "U.S. real property interests" within the meaning of Section 897(c)(1) of the Code equals or exceeds 50% of the sum of the fair market value of its worldwide real property interests plus the fair market value of any other of its assets used or held for use in a trade or business. The Company believes that it has not been, is not currently and is not likely to become a U.S. real property holding corporation. Further, even if the Company were to become a U.S. real property holding corporation, any gain recognized by a Non-U.S. Holder still would not be subject to U.S. federal income tax if the Class A Common Stock were considered to be "regularly traded" (within the meaning of applicable U.S. Treasury regulations) on an established securities market (e.g., the New York Stock Exchange, on which the Class A Common Stock will be listed), and the Non-U.S. Holder did not own, directly or indirectly, at any time during the five-year period ending on the date of the sale or other disposition, more than 5% of the Class A Common Stock. Gains realized by a Non-U.S. Holder of Class A Common Stock that are effectively connected with the conduct of a trade or business (or, if an income tax treaty applies, are attributable to a "permanent establishment", as defined therein) within the U.S. of the Non-U.S. Holder are generally taxed on a net income basis (that is, after allowance for applicable deductions) at the graduated rates that are applicable to U.S. persons. In the case of a Non-U.S. Holder that is a corporation, such income may also be subject to a branch profits tax (which is generally imposed on a foreign corporation upon the deemed repatriation from the U.S. of effectively connected earnings and profits) at a 30% rate, unless the rate is reduced or 120 eliminated by an applicable income tax treaty and the Non-U.S. Holder is a qualified resident of the treaty country. In addition to being subject to the rules described above, an individual Non-U.S. Holder who holds Class A Common Stock as a capital asset will generally be subject to tax at a 30% rate on any gain recognized on the sale or other disposition of such stock if (i) such gain is not effectively connected with the conduct of a trade or business (or, if an income tax treaty applies, is not attributable to a "permanent establishment", as defined therein) of the Non-U.S. Holder within the U.S., and (ii) such individual is present in the U.S. for 183 days or more in the taxable year of the sale or other disposition and either (A) has a "tax home" in the U.S. (as specially defined for purposes of the U.S. federal income tax), or (B) maintains an office or other fixed place of business in the U.S. and the income from the sale of the stock is attributable to such office or other fixed place of business. Individual Non-U.S. Holders may also be subject to tax pursuant to provisions of U.S. federal income tax law applicable to certain U.S. expatriates. FEDERAL ESTATE AND GIFT TAXES Class A Common Stock owned or treated as owned by an individual (regardless of whether such an individual is a citizen or a resident of the U.S.) on the date of death will be included in such individual's estate for U.S. federal estate tax purposes, unless an applicable estate tax treaty provides otherwise. A Non-U.S. Holder will not be subject to U.S. federal gift tax on a transfer of Class A Common Stock, unless such person is a domiciliary of the U.S., or such person is an individual subject to provisions of U.S. federal gift tax law applicable to certain U.S. expatriates. INFORMATION REPORTING AND BACKUP WITHHOLDING The Company must report annually to the IRS and to each Non-U.S. Holder the amount of dividends paid to, and the tax withheld with respect to, such Non-U.S. Holder, regardless of whether tax was actually withheld and whether withholding was reduced or eliminated by an applicable income tax treaty. Pursuant to certain income tax treaties and other agreements, that information may also be made available to the tax authorities of the country in which the Non-U.S. Holder resides. U.S. federal backup withholding (which generally is withholding imposed at the rate of 31% on certain payments to persons not otherwise exempt who fail to furnish certain identifying information) will generally not apply to (i) dividends paid to a Non-U.S. Holder that is subject to withholding at the 30% rate (or that is subject to withholding at a reduced rate under an applicable income tax treaty), or (ii) before January 1, 2000, dividends paid to a Non-U.S. Holder at an address outside of the U.S. (unless the payor has knowledge that the payee is a U.S. person). However, under recently finalized U.S. Treasury regulations, in the case of dividends paid after December 31, 1999, a Non-U.S. Holder generally would be subject to U.S. withholding tax at a 31% rate, unless certain certification procedures (or, in the case of payments made outside the U.S. with respect to an offshore account, certain documentary evidence procedures) are satisfied, directly or through an intermediary. Backup withholding and information reporting generally will apply to dividends paid to addresses inside the U.S. on shares of Class A Common Stock to beneficial owners that are not "exempt recipients" and that fail to provide in the manner required certain identifying information. The backup withholding and information reporting requirements also apply to the gross proceeds paid to a Non-U.S. Holder upon the sale or other disposition of Class A Common Stock by or through a U.S. office of a U.S. or foreign broker, unless the Non-U.S. Holder certifies to the broker under penalties of perjury as to, among other things, its name, address and status as a Non-U.S. Holder by filing the Service's Form W-8 with the broker, or unless the Non-U.S. Holder otherwise establishes an exemption. In general, backup withholding and information reporting will not apply to a payment of the proceeds of a sale or other disposition of Class A Common Stock effected at a foreign office of a broker. Before January 1, 1999, however, information reporting requirements (but not backup withholding) will apply to a payment 121 of the proceeds of a sale or other disposition of Class A Common Stock effected at a foreign office of (i) a U.S. broker; (ii) a foreign broker 50% or more of whose gross income for certain periods is effectively connected with the conduct of a trade or business within the U.S.; or (iii) a foreign broker that is a "controlled foreign corporation" for U.S. federal income tax purposes, unless the broker has documentary evidence in its records that the Non-U.S. Holder is a Non-U.S. Holder (and the broker has no knowledge to the contrary) and certain other conditions are met, or unless the Non-U.S. Holder otherwise establishes an exemption. Further, after December 31, 1999, under the newly issued Treasury regulations referred to above, information reporting and backup withholding may apply to payments of the gross proceeds from the sale or redemption of Class A Common Stock effected through foreign offices of brokers having any of a broader class of connections with the U.S. unless certain IRS certification requirements are complied with. Prospective investors should consult with their own tax advisers regarding these Treasury regulations, and in particular with respect to whether the use of a particular broker would subject the investor to these rules. Backup withholding is not an additional tax. Any amounts withheld under the backup withholding rules will be refunded or credited against the Non-U.S. Holder's U.S. federal income tax liability, provided that the Non-U.S. Holder files a tax return with the IRS. LEGAL MATTERS Certain legal matters with respect to the shares of Class A Common Stock offered hereby will be passed upon for the Company by Holleb & Coff, Chicago, Illinois. Simpson Thacher & Bartlett, New York, New York, has acted as counsel to the Underwriters in connection with the Offerings. 122 EXPERTS The financial statements included in this Prospectus for the following companies, except for the financial statements of Cumulus Media Inc., Albany Broadcasting Company, American Communications Company, Inc., Beaumont Skywave, Inc., Castle Broadcasting Limited Partnership, Clearly Superior Radio Properties, Crystal Radio Group, Inc., Esprit' Communication Corporation, Lesnick Communications, Inc., Louisiana Media Interests, Inc. and Subsidiaries, Midland Broadcasters, Inc., Mustang Broadcasting Company, Ninety Four Point One, Inc. and KAYD AM/FM, Pamplico Broadcasting, L.P., Phoenix Broadcast Partners, Inc., Radio Ingstad Minnesota, Inc., Radio Albert Lea, Inc. and KRCH of Minnesota, Inc., Tallahassee Broadcasting, Inc., Tryon-Seacoast Communications, Inc., WJCL-FM, and WWFG-FM and WOSC-FM as they relate to the unaudited three-month periods ended March 31, 1998 and 1997, except for the financial statements of Communications Properties, Inc. as they relate to the unaudited seven-month period ended March 31, 1997, and except for the financial statements of Jan-Di Broadcasting, Inc. as they relate to the unaudited nine-month period ended March 31, 1997, have been audited by Price Waterhouse LLP, independent accountants. Cumulus Media Inc. Albany Broadcasting Company American Communications Company, Inc. Arbor Radio LP Beaumont Skywave, Inc. Caribbean Communications Company Limited Carolina Broadcasting, Inc. and Georgetown Radio, Inc. Castle Broadcasting Limited Partnership Clearly Superior Radio Properties Communications Properties, Inc. Crystal Radio Group, Inc. Esprit' Communication Corporation Forjay Broadcasting Corporation HVS Partners Jan-Di Broadcasting, Inc. K-Country, Inc. Lesnick Communications, Inc. Louisiana Media Interests, Inc. and Subsidiaries M&M Partners Midland Broadcasters, Inc. The Midwestern Broadcasting Company, Radio Stations WWWM-FM and WLQR-AM Mustang Broadcasting Company Ninety Four Point One, Inc. and KAYD AM/FM Pamplico Broadcasting, L.P. Phoenix Broadcast Partners, Inc. Radio Ingstad Minnesota, Inc., Radio Albert Lea, Inc. and KRCH of Minnesota, Inc. Savannah Valley Broadcasting Radio Properties Seacoast Radio Company, LLC Sunny Broadcasters, Inc. Tallahassee Broadcasting, Inc. Tally Radio, LC Tryon-Seacoast Communications, Inc. Value Radio Corporation Venice Broadcasting Corp. Wilks Broadcast Acquisitions, Inc. WJCL-FM 123 WKKO-FM, WRQN-FM, WTOD-AM and WIMX-FM WWFG-FM and WOSC-FM Such financial statements have been so included in reliance on the reports of Price Waterhouse LLP given on the authority of said firm as experts in auditing and accounting. The financial statements of Chattanooga Broadcast Group as of December 31, 1997 and 1996, and for each of the years in the three-year period ended December 31, 1997, have been included herein and in the Registration Statement in reliance upon the report of KPMG Peat Marwick LLP independent certified public accountants, appearing elsewhere herein, and upon the authority of said firm as experts in accounting and auditing. The financial statements of Fritz Broadcasting, Inc. Toledo Division as of December 29, 1996 and December 31, 1995 and for each of the years ended December 29, 1996 and December 31, 1995 included in this Prospectus have been so included in reliance on the report of Plante & Moran LLP, independent accountants, given on the authority of said firm as experts in auditing and accounting. The financial statements of KLUR, KQXC, KYYI Radio as of November 30, 1997 and for the eleven months then ended included in this Prospectus have been so included in reliance on the report of Johnson, Miller & Co., independent accountants, given on the authority of said firm as experts in auditing and accounting. The financial statements of JKJ Broadcasting, Inc., Missouri River Broadcasting, Inc., Ingstad Mankato, Inc., James Ingstad Broadcasting, Inc., and Hometown Wireless, Inc. as of December 31, 1997 and 1996 and for each of the three years ended December 31, 1997 included in this Prospectus have been so included in reliance on the report of McGladrey & Pullen, LLP, independent accountants, given on the authority of said firm as experts in auditing and accounting. The financial statements of New Frontier Communications, Inc. as of December 31, 1997 and 1996 and for each of the three years ended December 31, 1997 included in this Prospectus have been so included in reliance on the report of Johnson, Miller & Co., independent accountants, given on the authority of said firm as experts in auditing and accounting. The financial statements of Republic Corporation as of December 31, 1997 and 1996 and for each of the three years ended December 31, 1997 included in this Prospectus have been so included in reliance on the report of Coopers & Lybrand L.L.P., independent accountants, given on the authority of that firm as experts in accounting and auditing. The financial statements of Savannah Communications, L.P. as of December 31, 1997 and 1996 and for the period October 1, 1995 through December 31, 1995 and for each of the years ended December 31, 1997 and 1996 included in this Prospectus have been so included in reliance on the report of Coopers & Lybrand L.L.P., independent accountants, given on the authority of that firm as experts in accounting and auditing. 124 ADDITIONAL INFORMATION The Company has filed with the Commission a Registration Statement (which terms shall include any amendment thereto) on Form S-1 under the Securities Act with respect to the Class A Common Stock offered hereby. This Prospectus, which constitutes a part of the Registration Statement, omits certain of the information contained in the Registration Statement and the exhibits and schedules thereto on file with the Commission pursuant to the Securities Act and the rules and regulations of the Commission thereunder. The Registration Statement, including exhibits and schedules thereto, may be inspected and copied at the public reference facilities maintained by the Commission at 450 Fifth Street, Room 1024, N.W., Washington, D.C. 20549 and copies may be obtained at prescribed rates from the Public Reference Section of the Commission at its principal office in Washington, D.C., and may be electronically accessed at the Commission's site on the World Wide Web at http://www.sec.gov. Statements contained in this Prospectus as to the contents of any contract or other document referred to are not necessarily complete and in each instance reference is made to the copy of such contract or other document filed as an exhibit to the Registration Statement, each such statement being qualified in all respects by such reference to the exhibit for a more complete description of the matter involved, and each such statement shall be deemed qualified in its entirety by such reference. 125 INDEX TO FINANCIAL STATEMENTS CUMULUS MEDIA INC. Report of Independent Accountants................................................... F-10 Consolidated Balance Sheets as of March 31, 1998 and December 31, 1997.............. F-11 Consolidated Statements of Operations for the three month period ended March 31, 1998 and for the period from inception on May 22, 1997 to December 31, 1997....... F-12 Consolidated Statement of Stockholder's Equity for the period from inception on May 22, 1997 to December 31, 1997..................................................... F-13 Consolidated Statements of Cash Flows for the three month period ended March 31, 1998 and for the period from inception on May 22, 1997 to December 31, 1997....... F-14 Notes to Consolidated Financial Statements.......................................... F-15 ALBANY BROADCASTING COMPANY Report of Independent Accountants................................................... F-35 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-36 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996................................ F-37 Statements of Changes in Stockholders' Equity for the years ended December 31, 1997 and 1996.......................................................................... F-38 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996................................ F-39 Notes to Financial Statements....................................................... F-40 AMERICAN COMMUNICATIONS COMPANY, INC. Report of Independent Accountants................................................... F-43 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-44 Statements of Operations for the three month periods ended March 31, 1998 and 1997, for the year ended December 31, 1997 and for the period from inception on April 16, 1996 to December 31, 1996..................................................... F-45 Statements of Changes in Stockholder's Equity for the year ended December 31, 1997 and for the period from inception on April 16, 1996 to December 31, 1996.......... F-46 Statements of Cash Flows for the three months periods ended March 31, 1998 and 1997, for the year ended December 31, 1997 and for the period from inception on April 16, 1996 to December 31, 1996..................................................... F-47 Notes to Financial Statements....................................................... F-48 ARBOR RADIO LP Report of Independent Accountants................................................... F-51 Balance Sheets as of December 31, 1997 and 1996..................................... F-52 Statements of Operations and Partners' Capital for the years ended December 31, 1997, 1996 and 1995............................................................... F-53 Statements of Cash Flows for the years ended December 31, 1997, 1996 and 1995....... F-54 Notes to Financial Statements....................................................... F-55 BEAUMONT SKYWAVE, INC. (A WHOLLY-OWNED SUBSIDIARY OF PACIFIC BROADCASTING OF BEAUMONT, INC.) Report of Independent Accountants................................................... F-60 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-61 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996................................ F-62 Statement of Changes in Stockholder's Equity for the years ended December 31, 1997 and 1996.......................................................................... F-63
F-1 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996................................ F-64 Notes to Financial Statements....................................................... F-65 CARIBBEAN COMMUNICATIONS COMPANY LIMITED Report of Independent Accountants................................................... F-69 Consolidated Balance Sheet as of April 30, 1997..................................... F-70 Consolidated Statement of Operations for the four month period ended April 30, 1997.............................................................................. F-71 Consolidated Statement of Changes in Stockholder's Equity (Deficit) for the four month period ended April 30, 1997................................................. F-72 Consolidated Statement of Cash Flows for the four month period ended April 30, 1997.............................................................................. F-73 Notes to Consolidated Financial Statements.......................................... F-74 CAROLINA BROADCASTING, INC. AND GEORGETOWN RADIO, INC. Report of Independent Accountants................................................... F-78 Combined Balance Sheet as of December 31, 1997...................................... F-79 Combined Statement of Operations for the year ended December 31, 1997............... F-80 Combined Statement of Changes in Stockholders' Deficit for the year ended December 31, 1997.......................................................................... F-81 Combined Statement of Cash Flows for the year ended December 31, 1997............... F-82 Notes to Combined Financial Statements.............................................. F-83 CASTLE BROADCASTING LIMITED PARTNERSHIP Report of Independent Accountants................................................... F-87 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-88 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-89 Statement of Changes in Partners' Deficit for the years ended December 31, 1997, 1996 and 1995..................................................................... F-90 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-91 Notes to Financial Statements....................................................... F-92 CHATTANOOGA BROADCAST GROUP Independent Auditors' Report........................................................ F-96 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-97 Statements of Operations and Changes in Division Equity for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.............................................................................. F-98 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-99 Notes to Financial Statements....................................................... F-100 CLEARLY SUPERIOR RADIO PROPERTIES Report of Independent Accountants................................................... F-104 Combined Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996......... F-105 Combined Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996....................... F-106 Combined Statement of Owner's Equity in Stations for the years ended December 31, 1997 and 1996..................................................................... F-107 Combined Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996....................... F-108 Notes to Combined Financial Statements.............................................. F-109 COMMUNICATIONS PROPERTIES, INC. Report of Independent Accountants................................................... F-114 Balance Sheets as of March 31, 1998 and August 31, 1997 and 1996.................... F-115
F-2 Statements of Operations for the seven month periods ended March 31, 1998 and 1997 and for the years ended August 31, 1997, 1996 and 1995............................ F-116 Statements of Changes in Stockholders' Equity (Deficit) for the seven month periods ended March 31, 1998 and 1997 and for the years ended August 31, 1997, 1996 and 1995.............................................................................. F-117 Statements of Cash Flows for the seven month periods ended March 31, 1998 and 1997 and for the years ended August 31, 1997, 1996 and 1995............................ F-118 Notes to Financial Statements....................................................... F-119 CRYSTAL RADIO GROUP, INC. Report of Independent Accountants................................................... F-126 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-127 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996, and 1995......................... F-128 Statements of Changes in Stockholders' Equity (Deficit) for the years ended December 31, 1997, 1996 and 1995........................................................... F-129 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996, and 1995......................... F-130 Notes to Financial Statements....................................................... F-131 ESPRIT' COMMUNICATION CORPORATION Report of Independent Accountants................................................... F-134 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-135 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996................................ F-136 Statement of Changes in Stockholder's Equity for the years ended December 31, 1997 and 1996.......................................................................... F-137 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996................................ F-138 Notes to Financial Statements....................................................... F-139 FORJAY BROADCASTING CORPORATION Report of Independent Accountants................................................... F-142 Balance Sheets as of December 31, 1997 and 1996..................................... F-143 Statements of Operations for the years ended December 31, 1997 and 1996............. F-144 Statements of Changes in Shareholder's Equity for the years ended December 31, 1997 and 1996.......................................................................... F-145 Statements of Cash Flows for the years ended December 31, 1997 and 1996............. F-146 Notes to Financial Statements....................................................... F-147 FRITZ BROADCASTING, INC. TOLEDO DIVISION Independent Auditor's Report........................................................ F-151 Divisional Balance Sheet as of December 29, 1996 and December 31, 1995.............. F-152 Statement of Divisional Income for the years ended December 29, 1996 and December 31, 1995.......................................................................... F-153 Statement of Changes in Divisional Equity for the years ended December 29, 1996 and December 31, 1995................................................................. F-154 Statement of Divisional Cash Flows for the years ended December 29, 1996 and December 31, 1995................................................................. F-155 Notes to Financial Statements....................................................... F-156 HVS PARTNERS Report of Independent Accountants................................................... F-160 Balance Sheets as of December 31, 1997 and 1996..................................... F-161 Statements of Operations for the years ended December 31, 1997, 1996 and 1995....... F-162 Statements of Changes in Partners' Equity for the years ended December 31, 1997, 1996 and 1995..................................................................... F-163
F-3 Statements of Cash Flows for the years ended December 31, 1997, 1996 and 1995....... F-164 Notes to Financial Statements....................................................... F-165 JKJ BROADCASTING, INC., MISSOURI RIVER BROADCASTING, INC., INGSTAD MANKATO, INC., JAMES INGSTAD BROADCASTING, INC., AND HOMETOWN WIRELESS, INC. Independent Auditor's Report........................................................ F-170 Combined Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996......... F-171 Combined Statements of Income for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995..................... F-173 Combined Statements of Stockholder's Equity for the three month period ended March 31, 1998 and for the years ended December 31, 1997, 1996 and 1995................. F-174 Combined Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995................. F-175 Notes to Combined Financial Statements.............................................. F-176 JAN-DI BROADCASTING, INC. Report of Independent Accountants................................................... F-184 Balance Sheets as of March 31, 1998 and June 30, 1997 and 1996...................... F-185 Statements of Operations for the nine months ended March 31, 1998 and 1997 and for the years ended June 30, 1997 and 1996............................................ F-186 Statements of Changes in Shareholders' Equity for the nine months ended March 31, 1998 and for the years ended June 30, 1997 and 1996............................... F-187 Statements of Cash Flows for the nine months ended March 31, 1998 and 1997 and for the years ended June 30, 1997 and 1996............................................ F-188 Notes to Financial Statements....................................................... F-189 K--COUNTRY, INC. Report of Independent Accountants................................................... F-193 Combined Balance Sheets as of March 31, 1998 and June 30, 1997...................... F-194 Combined Statements of Income and Retained Earnings for the nine month period ended March 31, 1998, the year ended June 30, 1997 and for the three month period ended March 31, 1997.................................................................... F-195 Combined Statements of Cash Flows for the nine month period ended March 31, 1998, for the year ended June 30, 1997 and for the three month period ended March 31, 1997.............................................................................. F-196 Notes to Combined Financial Statements.............................................. F-197 KLUR, KQXC, KYYI RADIO Report of Independent Certified Public Accountants.................................. F-201 Combined Balance Sheet as of November 30, 1997...................................... F-202 Combined Statement of Earnings for the eleven months ended November 30, 1997........ F-203 Combined Statement of Changes in Owner's Equity in Stations for the eleven months ended November 30, 1997........................................................... F-204 Combined Statement of Cash Flows for the eleven months ended November 30, 1997...... F-205 Notes to Financial Statements....................................................... F-206 LESNICK COMMUNICATIONS, INC. Report of Independent Accountants................................................... F-209 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-210 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-211 Statement of Changes in Stockholders' Equity (Deficit) for the years ended December 31, 1997, 1996 and 1995........................................................... F-212 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-213 Notes to Financial Statements....................................................... F-214
F-4 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES Report of Independent Accountants................................................... F-217 Consolidated Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996..... F-218 Consolidated Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995............ F-219 Consolidated Statements of Stockholders' Equity (Deficit) for the years ended December 31, 1997, 1996 and 1995.................................................. F-220 Consolidated Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995............ F-221 Notes to Consolidated Financial Statements.......................................... F-222 M&M PARTNERS Report of Independent Accountants................................................... F-228 Balance Sheets as of December 31, 1997 and 1996..................................... F-229 Statements of Operations for the years ended December 31, 1997, 1996 and 1995....... F-230 Statements of Changes in Partners' Capital for the years ended December 31, 1997, 1996 and 1995..................................................................... F-231 Statements of Cash Flows for the years ended December 31, 1997, 1996 and 1995....... F-232 Notes to Financial Statements....................................................... F-233 MIDLAND BROADCASTERS, INC. Report of Independent Accountants................................................... F-238 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-239 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and the years ended December 31, 1997, 1996 and 1995.............................. F-240 Statements of Changes in Stockholders' Equity for the years ended December 31, 1997, 1996 and 1995..................................................................... F-241 Statement of Cash Flows for the three month periods ended March 31, 1998 and 1997 and the years ended December 31, 1997, 1996 and 1995.............................. F-242 Notes to Financial Statements....................................................... F-243 THE MIDWESTERN BROADCASTING COMPANY, RADIO STATIONS WWWM-FM AND WLQR-AM Report of Independent Accountants................................................... F-248 Combined Balance Sheets as of October 31, 1997 and December 31, 1996................ F-249 Combined Statements of Income and Retained Earnings for the period January 1, 1997 to October 31, 1997 and the years ended December 31, 1996 and 1995................ F-251 Combined Statements of Cash Flows for the period January 1, to October 31, 1997 and the years ended December 31, 1996 and 1995........................................ F-252 Notes to Combined Financial Statements.............................................. F-253 MUSTANG BROADCASTING COMPANY Report of Independent Accountants................................................... F-256 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-257 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-258 Statement of Changes in Stockholder's Equity for the years ended December 31, 1997, 1996, and 1995.................................................................... F-259 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-260 Notes to Financial Statements....................................................... F-261
NEW FRONTIER COMMUNICATIONS, INC. Report of Independent Certified Public Accountants.................................. F-264 Balance Sheet as of March 31, 1998 and December 31, 1997 and 1996................... F-265
F-5 Statement of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-266 Statement of Stockholders' Deficit for the years ended December 31, 1997, 1996 and 1995.............................................................................. F-267 Statement of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-268 Notes to Financial Statements....................................................... F-269 NINETY FOUR POINT ONE, INC. (A SUBSIDIARY OF PETRACOM BROADCASTING, INC.) AND KAYD AM/FM (A DIVISION OF PETRACOM BROADCASTING OF ROCKFORD, INC.) Report of Independent Accountants................................................... F-278 Combined Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996......... F-279 Combined Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995................. F-280 Combined Statement of Changes in Net Investment of Parent for the years ended December 31, 1997, 1996 and 1995.................................................. F-281 Combined Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995................. F-282 Notes to Financial Statements....................................................... F-283 PAMPLICO BROADCASTING, L.P. Report of Independent Accountants................................................... F-287 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-288 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996................................ F-289 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996................................ F-290 Notes to Financial Statements....................................................... F-291 PHOENIX BROADCAST PARTNERS, INC. Report of Independent Accountants................................................... F-295 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-296 Statements of Operations and Accumulated Deficit for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.............................................................................. F-297 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-298 Notes to Financial Statements....................................................... F-299 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. Report of Independent Accountants................................................... F-306 Combined Statement of Financial Position as of March 31, 1998 and December 31, 1997.............................................................................. F-307 Combined Statement of Operation for the three month periods ended March 31, 1998 and 1997 and for the year ended December 31, 1997..................................... F-308 Combined Statement of Changes in Stockholder's Equity for the year ended December 31, 1997.......................................................................... F-309 Combined Statement of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the year ended December 31, 1997................................. F-310 Notes to Combined Financial Statements.............................................. F-311 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) Report of Independent Accountants................................................... F-318 Consolidated Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996..... F-319 Consolidated Statements of Income for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995................. F-320 Consolidated Statements of Changes in Stockholder's Equity for the years ended December 31, 1997, 1996 and 1995.................................................. F-321
F-6 Consolidated Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995............ F-322 Notes to Consolidated Financial Statements.......................................... F-323 SAVANNAH COMMUNICATIONS, L.P. Report of Independent Accountants................................................... F-330 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-331 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996 and for the period October 1, 1995 (inception) through December 31, 1995........................................ F-332 Statements of Partners' Capital for the years ended December 31, 1997 and 1996 and for the period October 1, 1995 (inception) through December 31, 1995.............. F-333 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997 and 1996 and for the period October 1, 1995 (inception) through December 31, 1995........................................ F-334 Notes to Financial Statements....................................................... F-335 SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES Report of Independent Accountants................................................... F-339 Combined Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996......... F-340 Combined Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995................. F-341 Combined Statements of Changes in Owner's Equity (Deficit) in Stations for the years ended December 31, 1997, 1996 and 1995............................................ F-342 Combined Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995................. F-343 Notes to Combined Financial Statements.............................................. F-344 SEACOAST RADIO COMPANY, LLC Report of Independent Accountants................................................... F-348 Balance Sheets as of December 31, 1997 and 1996..................................... F-349 Statements of Operations for the years ended December 31, 1997, 1996 and 1995....... F-350 Statements of Changes in Members' Equity for the years ended December 31, 1997, 1996 and 1995.......................................................................... F-351 Statements of Cash Flows for the years ended December 31, 1997, 1996 and 1995....... F-352 Notes to Financial Statements....................................................... F-353 SUNNY BROADCASTERS, INC. Report of Independent Accountants................................................... F-357 Balance Sheets as of December 31, 1997 and 1996..................................... F-358 Statements of Operations for the years ended December 31, 1997, 1996 and 1995....... F-359 Statement of Changes in Stockholders' Equity for the years ended December 31, 1997, 1996 and 1995..................................................................... F-360 Statement of Cash Flows for the years ended December 31, 1997, 1996 and 1995........ F-361 Notes to Financial Statements....................................................... F-362 TALLAHASSEE BROADCASTING, INC. Report of Independent Accountants................................................... F-367 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-368 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-369 Statements of Changes in Stockholders' Equity (Deficit) for the years ended December 31, 1997, 1996 and 1995........................................................... F-370 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-371 Notes to Financial Statements....................................................... F-372
F-7 TALLY RADIO, LC Report of Independent Accountants................................................... F-376 Balance Sheets as of December 31, 1997 and 1996..................................... F-377 Statements of Operations for the year ended December 31, 1997 and for the period from inception on March 1, 1996 to December 31, 1996.............................. F-378 Statements of Changes in Members' Equity (Deficit) for the year ended December 31, 1997 and for the period from inception on March 1, 1996 to December 31, 1996...... F-379 Statements of Cash Flows for the year ended December 31, 1997 and for the period from inception on March 1, 1996 to December 31, 1996.............................. F-380 Notes to Financial Statements....................................................... F-381 TRYON-SEACOAST COMMUNICATIONS, INC. Report of Independent Accountants................................................... F-386 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-387 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-388 Statements of Changes in Stockholders' Deficit for the years ended December 31, 1997, 1996 and 1995............................................................... F-389 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-390 Notes to Financial Statements....................................................... F-391 VALUE RADIO CORPORATION Report of Independent Accountants................................................... F-396 Balance Sheets as of August 30, 1997 and August 31, 1996............................ F-397 Statements of Operations for the years ended August 30, 1997 and August 31, 1996 and 1995.............................................................................. F-398 Statement of Changes in Stockholders' Equity for the years ended August 30, 1997, and August 31, 1996 and 1995...................................................... F-399 Statements of Cash Flows for the years ended August 30, 1997 and August 31, 1996 and 1995.............................................................................. F-400 Notes to Financial Statements....................................................... F-401 VENICE BROADCASTING CORP. Report of Independent Accountants................................................... F-406 Balance Sheets as of December 31, 1997 and 1996..................................... F-407 Statements of Operations for the years ended December 31, 1997 and 1996............. F-408 Statements of Changes in Stockholder's Deficit for the years ended December 31, 1997 and 1996.......................................................................... F-409 Statements of Cash Flows for the years ended December 31, 1997 and 1996............. F-410 Notes to Financial Statements....................................................... F-411 WILKS BROADCAST ACQUISITIONS, INC. Report of Independent Accountants................................................... F-414 Balance Sheets as of August 31, 1997 and December 31, 1996.......................... F-415 Statements of Operations for the eight months ended August 31, 1997 and for the years ended December 31, 1996 and 1995............................................ F-416 Statement of Changes in Stockholders' Equity (Deficit) for the eight months ended August 31, 1997 and for the years ended December 31, 1996 and 1995................ F-417 Statements of Cash Flows for the eight months ended August 31, 1997 and for the years ended December 31, 1996 and 1995............................................ F-418 Notes to Financial Statements....................................................... F-419 WJCL-FM (A DIVISION OF LEWIS BROADCASTING CORPORATION) Report of Independent Accountants................................................... F-423 Balance Sheets as of March 31, 1998 and December 31, 1997 and 1996.................. F-424 Statements of Operations for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-425
F-8 Statements of Cash Flows for the three month periods ended March 31, 1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995.......................... F-426 Statements of Changes in Owners' Net Investment for the years ended December 31, 1997, 1996 and 1995............................................................... F-427 Notes to Financial Statements....................................................... F-428 WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM (A WHOLLY OWNED ENTITY OF 62ND STREET BROADCASTING LLC) Reports of Independent Accountants.................................................. F-431 Combined Balance Sheet as of November 9, 1997....................................... F-433 Combined Statements of Income for the period June 30, 1997 to November 9, 1997 and for the period January 1, 1997 to June 29, 1997................................... F-434 Combined Statements of Changes in Owner's Equity for the period June 30, 1997 to November 9, 1997 and for the period January 1, 1997 to June 29, 1997.............. F-435 Combined Statements of Cash Flows for the period June 30, 1997 to November 9, 1997 and for the period January 1, 1997 to June 29, 1997............................... F-436 Notes to Combined Financial Statements.............................................. F-437 WWFG-FM AND WOSC-FM Reports of Independent Accountants.................................................. F-441 Combined Balance Sheets as of March 31, 1998 and December 31, 1997.................. F-443 Combined Statements of Operations for the period January 1, 1998 to March 31, 1998, for the period from August 1, 1997 to December 31, 1997, for the period January 1, 1997 to March 31, 1997 and for the period January 1, 1997 to July 31, 1997........ F-444 Combined Statements of Changes in Owner's Equity for the period January 1, 1998 to March 31, 1998, for the period from August 1, 1997 to December 31, 1997 and for the period January 1, 1997 to July 31, 1997....................................... F-445 Combined Statements of Cash Flows for the period January 1, 1998 to March 31, 1998, for the period from August 1, 1997 to December 31, 1997, for the period January 1, 1997 to March 31, 1997 and for the period January 1, 1997 to July 31, 1997........ F-446 Notes to the Combined Financial Statements.......................................... F-447
F-9 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying consolidated balance sheet and the related consolidated statements of operations, of stockholder's equity and of cash flows present fairly, in all material respects, the financial position of Cumulus Media Inc. (formerly, Cumulus Holdings, Inc.) at December 31, 1997, and the results of their operations and their cash flows for the period from inception on May 22, 1997 to December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois March 18, 1998, except as to Note 15, which is as of June 18, 1998 F-10 CUMULUS MEDIA INC. CONSOLIDATED BALANCE SHEETS (DOLLARS IN THOUSANDS, EXCEPT FOR SHARE DATA)
MARCH 31, DECEMBER 31, 1998 1997 ----------- ------------ (UNAUDITED) ASSETS Current assets: Cash and cash equivalents........................................................... $ 23,416 $ 1,573 Accounts receivable, less allowance for doubtful accounts of $241 and $125, respectively...................................................................... 10,238 5,241 Prepaid expenses and other current assets........................................... 1,587 288 ----------- ------------ Total current assets.............................................................. 35,241 7,102 Property and equipment, net........................................................... 14,146 8,120 Intangible assets, net................................................................ 150,973 90,217 Other assets.......................................................................... 19,766 5,002 ----------- ------------ Total assets...................................................................... $ 220,126 $ 110,441 ----------- ------------ ----------- ------------ LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Accounts payable and accrued expenses............................................... $ 8,619 $ 3,643 Current portion of long-term debt................................................... 12 12 Other current liabilities........................................................... -- 195 ----------- ------------ Total current liabilities......................................................... 8,631 3,850 Long-term debt, excluding current portion............................................. 120,252 42,789 Other liabilities..................................................................... 853 400 Deferred income taxes................................................................. 1,083 -- ----------- ------------ Total liabilities................................................................. 130,819 47,039 ----------- ------------ Preferred stock subject to mandatory redemption, stated value $10,000 per share; authorized: 12,000 shares; outstanding: 3,250 shares and 1,625 shares respectively........................................................................ 30,518 13,426 ----------- ------------ Commitments and contingencies (Note 10) Stockholder's equity: Common stock, $.01 par value; authorized 10,000 shares; issued 1,000 shares -- -- Additional paid-in-capital.......................................................... 67,692 53,549 Accumulated other comprehensive income.............................................. 5 5 Accumulated deficit................................................................. (8,908) (3,578) ----------- ------------ Total stockholder's equity........................................................ 58,789 49,976 ----------- ------------ Total liabilities and stockholder's equity........................................ $ 220,126 $ 110,441 ----------- ------------ ----------- ------------
See Notes to Consolidated Financial Statements F-11 CUMULUS MEDIA INC. CONSOLIDATED STATEMENTS OF OPERATIONS (DOLLARS IN THOUSANDS, EXCEPT FOR SHARE DATA)
FOR THE PERIOD FROM INCEPTION ON THREE MONTHS ENDED MAY 22, 1997 TO MARCH 31, 1998 DECEMBER 31, 1997 ------------------- ----------------- (UNAUDITED) Revenues.................................................................. $ 13,787 $ 10,134 Less: agency commissions.................................................. (1,287) (971) ------- ------- Net revenues......................................................... 12,500 9,163 Operating expenses: Station operating expenses, excluding depreciation and amortization..... 10,904 7,147 Depreciation and amortization........................................... 2,748 1,671 Corporate general and administrative.................................... 961 1,276 Non-cash stock compensation............................................. -- 1,689 ------- ------- Operating expenses..................................................... 14,613 11,783 ------- ------- Operating loss....................................................... (2,113) (2,620) ------- ------- Nonoperating income (expense): Interest expense........................................................ (1,516) (992) Interest income......................................................... 142 155 Other income (expense), net............................................. (6) (54) ------- ------- Nonoperating expenses, net............................................ (1,380) (891) ------- ------- Loss before income taxes.............................................. (3,493) (3,511) Income tax expense........................................................ -- 67 ------- ------- Loss before extraordinary item............................................ (3,493) (3,578) Extraordinary loss on early extinguishment of debt........................ (1,837) -- ------- ------- Net loss.................................................................. (5,330) (3,578) Preferred stock dividend.................................................. 842 274 ------- ------- Net loss attributable to common stockholders.......................... $ (6,172) $ (3,852) ------- ------- ------- ------- Basic and diluted loss per share.......................................... $ (6,172) $ (3,852) ------- ------- ------- ------- Average shares outstanding................................................ 1,000 1,000 ------- ------- ------- ------- Pro forma basic and diluted loss per share (unaudited).................... $ (0.33) $ (0.20) ------- ------- ------- ------- Pro forma average shares outstanding (unaudited) (in thousands)........... 18,937 18,937 ------- ------- ------- -------
See Notes to Consolidated Financial Statements. F-12 CUMULUS MEDIA INC. CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY (DOLLARS IN THOUSANDS)
ACCUMULATED ADDITIONAL OTHER COMMON PAID-IN COMPREHENSIVE ACCUMULATED COMPREHENSIVE SHARES STOCK CAPITAL INCOME DEFICIT LOSS ----------- --------- ----------- -------------- ------------ -------------- Issuance of common stock........... 1,000 -- $ 52,748 -- -- -- Comprehensive income (cumulative translation adjustment)...................... -- -- -- $ 5 -- $ 5 Preferred and common stock offering costs............................ -- -- (614) -- -- -- Preferred stock dividend and accretion of discount............ -- -- (274) -- -- -- Non-cash stock compensation........ -- -- 1,689 -- -- -- Net loss........................... -- -- -- -- $ (3,578) (3,578) ----- --------- ----------- ------- ------------ ------- Balance at December 31, 1997....... 1,000 -- 53,549 5 (3,578) (3,573) Capital contribution............... -- -- 14,985 -- -- -- Preferred stock dividend and accretion of discount............ -- -- (842) -- -- -- Net loss........................... -- -- -- -- (5,330) (5,330) ----- --------- ----------- ------- ------------ ------- Balance at March 31, 1998 (unaudited)...................... 1,000 -- $ 67,692 $ 5 $ (8,908) $ (8,903) ----- --------- ----------- ------- ------------ ------- ----- --------- ----------- ------- ------------ -------
See Notes to Consolidated Financial Statements. F-13 CUMULUS MEDIA INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (DOLLARS IN THOUSANDS)
FOR THE PERIOD FROM INCEPTION ON THREE MONTHS ENDED MAY 22, 1997 TO MARCH 31, 1998 DECEMBER 31, 1997 ------------------- ----------------- (UNAUDITED) Cash flows from operating activities: Net loss................................................................ $ (5,330) $ (3,578) Adjustments to reconcile net loss to net cash used in operating activities: Extraordinary loss on early extinguishment of debt.................... 1,837 Depreciation.......................................................... 472 391 Amortization of goodwill, intangible assets and other assets.......... 1,652 1,064 Non-cash stock compensation........................................... -- 1,689 Changes in assets and liabilities, net of effects of acquisitions: Accounts receivable................................................... (4,997) (4,546) Prepaid expenses and other current assets............................. (1,299) (235) Accounts payable and accrued expenses................................. 4,654 3,401 Other assets.......................................................... (1,211) (166) Other liabilities..................................................... (367) 93 ------- ------- Net cash used in operating activities..................................... (4,589) (1,887) ------- ------- Cash flows from investing activities: Acquisitions............................................................ (67,224) (91,289) Escrow deposits on pending acquisitions................................. (10,523) (1,999) Capital expenditures.................................................... (1,114) (869) Other................................................................... (292) (943) ------- ------- Net cash used by investing activities..................................... (79,153) (95,100) ------- ------- Cash flows from financing activities: Net proceeds from revolving line of credit.............................. 143,000 74,525 Payments on revolving line of credit.................................... (65,535) (31,990) Payments on promissory notes............................................ (2) (4) Proceeds from issuance of common stock.................................. 14,985 45,245 Proceeds from issuance of preferred stock............................... 16,250 13,152 Payments for debt issuance costs........................................ (3,113) (1,754) Payments for preferred and common stock offering costs.................. -- (614) ------- ------- Net cash provided by financing activities................................. 105,585 98,560 ------- ------- Increase in cash and cash equivalents..................................... 21,843 1,573 Cash and cash equivalents at beginning of period.......................... 1,573 -- ------- ------- Cash and cash equivalents at end of period................................ $ 23,416 $ 1,573 ------- ------- ------- ------- Supplemental disclosures of cash information: Interest paid........................................................... $ 928 $ 25 ------- ------- ------- ------- Non-cash operating and financing activities: Trade revenue........................................................... $ 912 $ 757 ------- ------- ------- ------- Trade expense........................................................... $ 912 $ 712 ------- ------- ------- ------- Assets acquired through notes payable................................... $ 936 $ 520 ------- ------- ------- ------- Capital contribution from Cumulus Media, LLC............................ $ -- $ 7,503 ------- ------- ------- -------
See Notes to Consolidated Financial Statements. F-14 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Cumulus Media Inc., formerly known as Cumulus Holdings, Inc., ("Cumulus" or the "Company") is a radio broadcasting corporation incorporated in the state of Illinois on May 22, 1997 to own and operate commercial radio stations in mid-size and smaller radio markets in the United States and the Eastern Caribbean. The Company has four regions as its primary focus in the United States: the Midwest, Southeast, Southwest and Northeast. Cumulus is controlled by Cumulus Media, LLC (a Wisconsin limited liability company) through the ownership of all of its outstanding common stock. Between the date of incorporation of Cumulus Media, LLC, which was April 18, 1997, and May 22, 1997, Cumulus Media, LLC undertook certain activities upon behalf of the Company pending its incorporation, including the incurrence of expenses and the funding of escrow deposits for acquisitions. Upon the incorporation of the Company, these activities and their related account balances and expenses, were transferred to the Company. PRINCIPLES OF CONSOLIDATION The consolidated financial statements include the accounts of Cumulus and its wholly-owned subsidiaries. Significant intercompany balances and transactions have been eliminated in consolidation. PROPERTY AND EQUIPMENT Property and equipment are stated at cost. Depreciation of property and equipment is computed using the straight-line method over the estimated useful lives of the assets. Repair and maintenance costs are charged to expense when incurred. ORGANIZATION COSTS Costs related to organizing the Company including incorporation and recording fees and legal fees are capitalized and amortized to expense over a three year period. During the period ended December 31, 1997, the Company recognized amortization expense of organization costs of approximately $22. INTANGIBLE ASSETS Intangible assets consist primarily of broadcast licenses, goodwill and other identifiable intangible assets. The Company amortizes such intangible assets using the straight-line method over their estimated useful lives. The Company evaluates the carrying value of broadcast licenses, goodwill and other intangible assets in relation to the projected future undiscounted net cash flows, in order to determine if an impairment has occurred. VALUATION OF LONG-LIVED ASSETS The Company evaluates the carrying value of long-lived assets to be held and used, including goodwill and other intangible assets, when events and circumstances warrant such a review. The carrying value of a long-lived asset is considered impaired when the anticipated undiscounted cash flow from such asset is separately identifiable and is less than its carrying value. In that event, a loss is recognized based on the amount by which the carrying value exceeds the fair market value of the long-lived asset. Long-lived assets to be disposed are reported at the lower of carrying amount or fair value less cost to sell. F-15 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) DEBT ISSUANCE COSTS The costs related to the issuance of debt are capitalized and amortized to interest expense over the life of the related debt. During the period ended December 31, 1997, the Company recognized amortization expense of debt issuance costs of approximately $65. TRADE AGREEMENTS The Company trades commercial air time for goods and services used principally for promotional, sales and other business activities. An asset and liability is recorded at the fair market value of the goods or services received. Trade revenue is recorded and the liability relieved when commercials are broadcast and trade expense is recorded and the asset relieved when goods or services are received or used. INCOME TAXES Deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts based on enacted tax laws and statutory tax rates. Valuation allowances are established when necessary to reduce deferred tax assets to the amount more likely than not to be realized. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. LOCAL MARKETING AGREEMENTS In certain circumstances, the Company enters into a local marketing agreement ("LMA") or time brokerage agreement with a Federal Communications Commission licensee of a radio station. In a typical LMA, the licensee of the station makes available, for a fee, airtime on its station to a party which supplies programming to be broadcast on that airtime, and collects revenues from advertising aired during such programming. Fees paid pursuant to a LMA are amortized to expense over the term of the agreement using the straight-line method. LMA fees of $281 are included in amortization expense in the statement of operations. CASH AND CASH EQUIVALENTS The Company considers all cash balances and highly liquid investments with original maturities of three months or less to be cash equivalents. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. F-16 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) CONCENTRATION OF CREDIT RISKS In the opinion of management, credit risk with respect to accounts receivable is limited due to the large number of diversified customers and the geographic diversification of the Company's customer base. The Company performs ongoing credit evaluations of its customers and believes that adequate allowances for any uncollectible accounts receivable are maintained. The change in the allowance for doubtful accounts for the period ended December 31, 1997 consists of the following: Balance at inception.............................................. $ -- Provision for doubtful accounts................................... 95 Acquired stations................................................. 30 Write-offs........................................................ -- --------- Balance at December 31, 1997...................................... $ 125 --------- ---------
STOCK-BASED COMPENSATION The Company applies Accounting Principles Board (APB) Opinion 25, "Accounting for Stock Issued to Employees", and related interpretations in accounting for stock issued to employees as defined by APB No. 25. In addition, the Company applies Statement of Financial Accounting Standards (SFAS) No. 123, "Accounting for Stock Based Compensation", for stock issued to individuals or groups other than employees. EARNINGS PER SHARE Basic and diluted earnings per share has been calculated by dividing net loss adjusted for preferred stock dividends and accretion of discount by average shares outstanding. PRO FORMA BASIC AND DILUTED LOSS PER SHARE (UNAUDITED) The calculation of pro forma basic and diluted loss per share was determined by dividing net loss by the pro forma average shares outstanding. The pro forma average shares outstanding give effect to the exchange of the Company's shares by Cumulus Media, LLC and the anticipated initial public offering as described in Note 16. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. F-17 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 2. ACQUISITIONS AND DISPOSITION: The Company completed the following acquisitions of radio stations for cash during 1997:
ASSET PURCHASE MARKETS AND STATIONS ACQUISITION DATE PRICE(1) - ------------------------------------------------------------------ ---------------------- ---------------------- WEST INDIES/EASTERN CARIBBEAN BASIN Caribbean Communications Company Limited (GEM Radio Network)............................................. April 24, 1997 $ 7,203 WILMINGTON, NC HVS Partners (WWQQ-FM, WQSL-FM and WXQR-FM).................................. August 28, 1997 $ 6,186 Hara Broadcasting (WAAV-FM and WAAV-AM)........................................... September 2, 1997 $ 1,590 AUGUSTA, GEORGIA Wilks Broadcast Acquisitions, Inc. (WEKL-FM, WRXR-FM, WUUS-FM and WGUS-AM)......................... August 31, 1997 $ 15,525 APPLETON/OSHKOSH/GREEN BAY, WISCONSIN Value Radio Corporation (WOSH-AM, WVBO-FM and WOGB-FM).................................. August 31, 1997 $ 7,347 Value Radio Corporation (WUSW-FM and WNAM-AM)........................................... August 31, 1997 $ 5,515 TOLEDO, OHIO WKKO-FM, WRQN-FM, WTOD-AM, and WIMX-FM (WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM)...................................................... November 10, 1997 $ 30,113 (WWWM-FM and WLQR-AM) The Midwestern Broadcasting Company, Radio Stations WWWM-FM and WLQR-AM....................................................... November 12, 1997 $ 10,000 WICHITA FALLS, TEXAS KLUR-FM, KQXC-FM and KYYI-FM (a wholly owned entity of Sam F. and Pamela S. Beard, Sole Proprietors) (KLUR-FM, KQXC-FM and KYYI-FM).................................. December 1, 1997 $ 6,341 SALISBURY-OCEAN CITY, MARYLAND HVS Partners (WLVW-FM, WQHQ-FM, WTGM-AM, and WLBW-FM)...................................................... December 18, 1997 $ 9,283 ------- $ 99,103 ------- -------
- ------------------------ (1) Includes acquisition related costs F-18 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 2. ACQUISITIONS AND DISPOSITION: (CONTINUED) As a part of the above transactions, the Company sold WIMX-FM for a note receivable in the amount of $1,500 in early 1998. The aforementioned acquisitions were accounted for by the purchase method of accounting. As such, the accompanying consolidated balance sheet includes the acquired assets and liabilities and the statement of operations includes the results of operations of the acquired entities from their respective dates of acquisition. An allocation of the purchase prices to the estimated fair values of the assets acquired and liabilities assumed is presented below. Current assets, other than cash.................................... $ 757 Property and equipment............................................. 7,708 Intangible assets.................................................. 91,121 Other liabilities.................................................. (483) --------- $ 99,103 --------- ---------
The unaudited consolidated condensed pro forma results of operations data as if the acquisitions had occurred on May 22, 1997 follows:
(UNAUDITED) ----------- Net revenues..................................................... $ 16,051 ----------- ----------- Operating loss................................................... $ (4,454) ----------- ----------- Net loss......................................................... $ (6,922) ----------- ----------- Net loss attributable to common stockholders..................... $ (7,196) ----------- ----------- Basic loss per common share...................................... $ (7,196) ----------- -----------
Escrow funds of approximately $2,000 paid in 1997 by the Company in connection with transactions completed subsequent to year end and for transactions which the Company has signed an agreement for the purchase of an entity have been classified as other assets at December 31, 1997 in the accompanying consolidated balance sheet. F-19 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 2. ACQUISITIONS AND DISPOSITION: (CONTINUED) During 1997, the Company operated the following stations under a LMA:
MARKETS AND STATIONS LMA EFFECTIVE DATE - ------------------------------------------------------------------- ------------------------- TALLAHASSEE, FL HVS Partners (WHBX-FM, WBZE-FM, and WHBT-AM).................................. August 18, 1997 Tally Radio, L.C. (WWLD-FM)........................................................ August 18, 1997 Tallahassee Broadcasting, Inc. (WGLF-FM)........................................................ November 3, 1997 SALISBURY-OCEAN CITY, MD HVS Partners (WLVW-FM, WQHQ-FM, WTGM-AM, and WLBW-FM)......................... August 25, 1997 AUGUSTA, GA Savannah Valley Broadcasting Radio Properties (WZNY-FM, WBBQ-FM, and WBBQ-AM).................................. September 3, 1997 WICHITA FALLS, TX KLUR-FM, KQXC-FM and KYYI-FM (a wholly owned entity of Sam F. and Pamela S. Beard, Sole Proprietors) (KLUR-FM, KQXC-FM and KYYI-FM)................................... October 1, 1997 ABILENE, TX Big Country Broadcasting (KBCY-FM and KCDD-FM)............................................ November 1, 1997 IQ Radio, Inc. (KHXS-FM)........................................................ November 1, 1997
The consolidated statement of operations includes the revenue and broadcast operating expenses of these entities from the date of the LMA and any related fees associated with the LMA. F-20 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 2. ACQUISITIONS AND DISPOSITION: (CONTINUED) The Company completed the following acquisitions of radio stations for cash during the three months ended March 31, 1998 (unaudited):
ASSET PURCHASE MARKETS AND STATIONS ACQUISITION DATE PRICE(1) - ------------------------------------------------------------------------- -------------------- ---------------- COLUMBUS, GA M & M Partners (WVRK-FM, WGSY-FM, WPNX-AM and WMLF-AM)................................ January 6, 1998 $ 12,842 Minority Radio Associates (WAGH-FM).............................................................. March 17, 1998 $ 2,054 TALLAHASSEE, FLORIDA Tally Radio, L.C. (WWLD-FM).............................................................. January 16, 1998 $ 1,200 HVS Partners (WBZE-FM, WHBT-AM and WHBX-FM)......................................... January 16, 1998 $ 15,596 TOLEDO, OHIO Venice Broadcasting Corp. (WXKR-FM).............................................................. January 27, 1998 $ 5,009 SALISBURY, MARYLAND Connor Broadcasting Corporation (WSBY-FM and WJDY-AM).................................................. February 11, 1998 $ 1,361 ANN ARBOR, MICHIGAN Arbor Radio LP (WIQB-FM, WQKL-FM, WTKA-AM and WDEO-AM)................................ March 2, 1998 $ 15,170 MYRTLE BEACH, SOUTH CAROLINA Carolina Broadcasting, Inc. (WJXY-AM and WJXY-FM).................................................. March 16, 1998 $ 2,307 Seacoast Radio Company, LLC WDAI-FM Sunny Broadcasters, Inc. (WSNY-FM).............................................................. March 25, 1998 $ 8,229 FLORENCE, SOUTH CAROLINA Forjay Broadcasting Corporation (WYNN-FM and WYNN-AM).................................................. March 23, 1998 $ 4,393 ------- $ 68,161 ------- -------
(1) Includes acquisition related costs. The aforementioned acquisitions were accounted for by the purchase method of accounting. As such, the accompanying consolidated March 31, 1998 balance sheet (unaudited) includes the acquired assets and F-21 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 2. ACQUISITIONS AND DISPOSITION: (CONTINUED) liabilities and the statement of operations for the three months ended March 31, 1998 (unaudited) includes the results of operations of the acquired entities from their respective dates of acquisition. An allocation of the purchase prices to the estimated fair values of the assets acquired and liabilities assumed is presented below. Current assets, other than cash.................................... $ 1 Property and equipment............................................. 5,468 Intangible assets.................................................. 63,793 Other liabilities.................................................. (1,101) --------- $ 68,161 --------- ---------
The unaudited consolidated condensed pro forma results of operations data for the three months ended March 31, 1998 as if the acquisitions had occurred on January 1, 1998 follows:
(UNAUDITED) ----------- Net revenues..................................................... $ 13,394 ----------- ----------- Operating loss................................................... $ (2,163) ----------- ----------- Net loss......................................................... $ (5,402) ----------- ----------- Net loss attributable to common stockholders..................... $ (6,244) ----------- ----------- Basic loss per common share (in dollars)......................... $ (6,244) ----------- -----------
Escrow funds of approximately $12,522 paid by the Company in connection with transactions completed subsequent to March 31, 1998 and for transactions which the Company has signed an agreement for the purchase of an entity have been classified as other assets at March 31, 1998 in the accompanying consolidated balance sheet. F-22 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 2. ACQUISITIONS AND DISPOSITION: (CONTINUED) During the quarter ended March 31, 1998, the Company operated the following stations under an LMA:
MARKET AND STATIONS LMA EFFECTIVE DATE - ------------------------------------------------------------------- ------------------------- GREEN BAY, WISCONSIN American Communications Co. (WJLW-FM)........................................................ February 15, 1998 Brillion Radio Company (WEZR-FM)........................................................ February 15, 1998 AUGUSTA, GEORGIA Savannah Valley Broadcasting Radio Properties (WBBQ-AM and WBBQ-FM)............................................ September 4, 1997 SALISBURY, MARYLAND WWFG-FM and WOSC-FM (WWFG-FM and WOSC-FM)............................................ February 1, 1998 TALLAHASSEE, FLORIDA HVS Partners (WHBX-FM, WBZE-FM and WHBT-AM)................................... August 18, 1997 Tally Radio, L.C. (WWLD-FM)........................................................ August 18, 1997 Tallahassee Broadcasting, Inc. (WGLF-FM)........................................................ August 18, 1997 ABILENE, TEXAS Big Country Broadcasting (KBCY-FM and KCDD-FM)............................................ November 1, 1997 IQ Radio, Inc. (KHXS-FM)........................................................ November 1, 1997 AMARILLO, TEXAS Westwind (KPUR-FM and KPUR-AM)............................................ January 1, 1998 Heritage Communications (KZRK-FM and KZRK-AM)............................................ January 1, 1998 West Jewel (KARX-FM)........................................................ January 1, 1998 Wiskes-Abaris (KQIZ-FM)........................................................ February 15, 1998
F-23 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 2. ACQUISITIONS AND DISPOSITION: (CONTINUED) ODESSA-MIDLAND, TEXAS New Frontier Communications, Inc. (KGEE-FM, KODM-FM, KNFM-FM, KMND-AM and KBAT-FM)................. January 1, 1998 MARION CARBONDALE, ILLINOIS Clearly Superior Radio Properties (WDDD-FM, WDDD-AM, WTAO-FM, WVZA-FM, WQUL-FM and WFRX-AM)........ January 1, 1998 COLUMBUS, GEORGIA Minority Associates (WAGH-FM)........................................................ January 1, 1998 SAVANNAH, GEORGIA Savannah Communications, L.P. (WBMQ-AM, WIXV-FM and WSGF-FM)................................... January 1, 1998 WJCL-FM (WJCL-FM)........................................................ January 1, 1998 Phoenix Broadcast Partners, Inc. (WZAT-FM)........................................................ March 16, 1998 BEAUMONT, TEXAS Beaumont Skywave, Inc. (KTCX-FM)........................................................ February 15, 1998 MYRTLE BEACH, SOUTH CAROLINA Carolina Broadcasting, Inc. (WXJY-FM)........................................................ March 16, 1998 FLORENCE, SOUTH CAROLINA Clarendon County Broadcasting (WHLZ-FM, WYMB-AM)............................................... March 18, 1998 Pamplico Broadcasting, L.P. (WBZF-FM, WMXT-FM, WWFN-FM)...................................... March 16, 1998 MONTGOMERY, ALABAMA Republic Corporation (WMSP-AM, WNZZ-AM, WMXS-FM and WLWI-FM).......................... February 11, 1998 CHATTANOOGA, TENNESSEE Republic Corporation (WUSY-FM)........................................................ February 11, 1998
The unaudited March 31, 1998 consolidated statement of operations includes the revenue and broadcast operating expenses of these radio stations and any related fees associated with the LMA. F-24 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following at December 31, 1997:
ESTIMATED USEFUL LIFE -------------------- Broadcasting and other equipment............................. 3-7 years $ 4,377 Furniture and fixtures....................................... 5 years 2,679 Buildings and improvements................................... 20 years 879 Construction in process...................................... 169 --------- 8,104 Less accumulated depreciation................................ (391) Land......................................................... 407 --------- $ 8,120 --------- ---------
4. INTANGIBLE ASSETS Intangible assets consist of the following at December 31, 1997:
ESTIMATED USEFUL LIFE -------------------- Broadcasting licenses and goodwill........................... 25 years $ 89,472 Other intangibles............................................ 3-5 years 1,649 --------- 91,121 Less accumulated amortization................................ (904) --------- $ 90,217 --------- ---------
5. ACCOUNTS PAYABLE AND ACCRUED EXPENSES Accounts payable and accrued expenses consist of the following at December 31, 1997: Accounts payable.................................................... $ 2,124 Accrued expenses.................................................... 551 Accrued interest.................................................... 901 Accrued state income taxes.......................................... 67 --------- $ 3,643 --------- ---------
F-25 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 6. LONG-TERM DEBT Long-term debt consists of the following at December 31, 1997: Revolving line of credit of $70,000 at 9%........................ $ 42,535 Promissory note--interest and principal payable monthly at an interest rate of 11%........................................... 266 --------- 42,801 Less: Current portion of long-term debt.......................... (12) --------- $ 42,789 --------- ---------
The revolving line of credit provides for commitments of $70,000 under a senior secured reducing revolver and $25,000 under an uncommitted senior secured acquisition facility (the "Old Credit Facility"). At December 31, 1997, the Company had borrowed $42,535 under the revolver and the acquisition facility had not been activated. At December 31, 1997, the Company has issued letters of credit related to pending acquisitions in the amount of $5,574, which is also included under the $70,000 revolver limit. Annual facility fees on unused commitments were .50% for the revolver and, once activated, for the acquisition facilities. Borrowing rates were based upon (i) LIBOR plus a margin ranging from 1.5% to 2.75% or, (ii) a base rate plus a margin ranging from 0.5% to 1.75%. The commitments of the lenders for the revolver were scheduled to mandatorily reduce in June 1999. The revolving line of credit has a maturity date of December 31, 2004. The Company's obligations under the facility were secured by substantially all of its assets. The facilities contained general covenants related to the operation of the Company, information covenants to provide periodic reporting of information and various financial covenants consisting of financial ratios. A summary of the future maturities of long-term debt follows: 1998............................................................... $ 12 1999............................................................... 12 2000............................................................... 12 2001............................................................... 12 2002............................................................... 12 Thereafter......................................................... 42,741 --------- $ 42,801 --------- ---------
On March 2, 1998, the Company entered into a $190 million senior credit facility pursuant to which the Company has available a revolving line of credit of $110 million and a term loan commitment of $80 million (the "Credit Facility"). Commitments reduce beginning in March 2000. The Credit Facility contains certain covenants that restrict, among other things, the ability of the Company and its subsidiaries to incur additional indebtedness, pay dividends or make certain other restricted payments, enter into certain transactions with affiliates, merge or consolidate with any other person or sell, assign, transfer, lease convey or otherwise dispose of all or substantially all of the assets of the Company. In addition, the Credit Facility restricts the ability of the Company to incur liens or to consummate certain asset sales. The Credit Facility also requires the Company to maintain specified financial ratios and to satisfy certain financial condition tests. F-26 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 6. LONG-TERM DEBT (CONTINUED) The proceeds of the borrowings under the Credit Facility have been used to finance acquisitions and to repay the Company's indebtedness under the Old Credit Facility. In connection with the extinguishment of the Old Credit Facility, the Company recognized an extraordinary loss of $1,837 related to the write-off of previously capitalized debt issuance costs. Both revolving credit and term loan borrowings under the Credit Facility bear interest, at the Company's option, at a rate equal to the Base Rate (as defined under the terms of the Credit Facility) plus a margin ranging between 0.50% to 1.75%, or the Eurodollar Rate (as defined under the terms of the Credit Facility) plus a margin ranging between 1.50% to 2.75% (in each case dependent upon the leverage ratio of the Company). The revolving credit and term loan borrowings are repayable in equal quarterly installments beginning in 2000. The scheduled annual amortization of the term loan is $10.0 million in each of the years 2000 through 2002, $15.0 million in each of the years 2003 through 2005, and $5.0 million at maturity. The scheduled annual reduction in availability under the revolving credit loans is $10.0 million in each of the years 2000 and 2001, $15.0 million in 2002, $20.0 million in year 2003, $25.0 million in each of the years 2004 and 2005, and $5.0 million at maturity in 2006. 7. COMMON STOCK AND MANDATORILY REDEEMABLE CUMULATIVE PREFERRED STOCK The Company is authorized to issue 10,000 shares of common stock. In 1997, the Company issued 1,000 shares of common stock to Cumulus Media, LLC in exchange for $45,245 and contributed net assets of $7,503 valued on a historical cost basis. In January 1998, the Company received an additional $15,000 as an equity contribution from Cumulus Media, LLC. The holder of common stock is entitled to one vote per share. Dividends are payable subject to the rights and preferences of preferred stock. During 1997, the Company was authorized to issue 12,000 shares of Mandatorily Redeemable 12% Class A Cumulative Preferred Stock ("Preferred Stock"), $.01 par value, stated value $10,000. In November 1997, the Company issued 1,625 shares for proceeds of $13,152. In February 1998, the Company issued an additional 1,625 shares of the Preferred Stock in exchange for $16,250. Dividends on the outstanding Preferred Stock accrue at an annual rate of 12% of the stated value per share compounded quarterly, and accrue and are payable quarterly, subject to the Company's right to pay dividends by issuing Payment in Kind (PIK) shares, which are shares of Preferred Stock. At December 31, 1997, the Company had accrued the value of preferred stock dividends and accretion of discount in the amount of $274. The Company declared a PIK dividend of 52.36 shares in February 1998. On the mandatory redemption date, November 14, 2007, the Company will redeem any outstanding Preferred Stock at the stated value plus any accrued and unpaid cumulative dividends. Under the agreement with the holder of Preferred Stock, the Company is subject to various covenants related to various financial ratios and measures and has restrictions related to the payment of dividends, asset sales and debt issuances. F-27 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 8. INCOME TAXES Income tax expense for 1997 consisted of the following components: Current tax expense: Federal............................................................. $ -- State............................................................... 67 --- Total current expense........................................... 67 --- Deferred tax expense (benefit): Federal............................................................. (356) State............................................................... 21 --- (335) --- Less: Change in valuation allowance................................... 335 --- Total deferred expense............................................ -- --- Total income tax expense.............................................. $ 67 --- ---
Total income tax expense differed from the amount computed by applying the federal standard tax rate of 34% for the period ended December 31, 1997 due to the following: Pretax loss at federal statutory rate.............................. $ (1,194) State income tax expense, net of federal benefit................... 58 Nondeductible stock compensation................................... 574 Other.............................................................. 294 Change in valuation allowance...................................... 335 --------- Net income tax expense............................................. $ 67 --------- ---------
The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and liabilities at December 31, 1997 are presented below: Deferred tax assets: Net operating loss carryforwards................................... $ 468 Accounts receivable................................................ 41 Property, plant and equipment...................................... 4 --------- Total deferred tax assets........................................ 513 Less: Valuation allowance.......................................... (335) --------- Net deferred tax assets............................................ 178 --------- Deferred tax liabilities: Intangible assets.................................................. 178 --------- Total deferred tax liabilities................................... 178 --------- Net deferred tax liability....................................... $ -- --------- ---------
Deferred tax assets and liabilities are computed by applying the U.S. federal income tax rate in effect to the gross amounts of temporary differences and other tax attributes, such as net operating loss carryforwards. The Company has established a valuation allowance against its net deferred tax asset following an assessment of the likelihood of realizing such amounts. In arriving at the determination as to the amount of the valuation allowance required, the Company considered its operating history as well as F-28 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 8. INCOME TAXES (CONTINUED) significant acquisitions made in 1997 and pending acquisitions, statutory restrictions on the use of operating losses, tax planning strategies and its expectation of the level and timing of future taxable income. The foreign operations of the Company have incurred operating losses, the benefit of which remains unlikely. Accordingly, the Company has not recognized a tax benefit for these loss carryforwards since it is not assured it could utilize the loss carryforward in the future. At December 31, 1997, the Company has a federal net operating loss carryforward available to offset future income of approximately $1,303 which will expire after 2012. 9. LEASES The Company has noncancelable operating leases, primarily for office space and various capital leases primarily for equipment and vehicles. The operating leases generally contain renewal options for periods ranging from one to ten years and require the Company to pay all executory costs such as maintenance and insurance. Rental expense for operating leases (excluding those with lease terms of one month or less that were not renewed) was approximately $201 for the period ended December 31, 1997. Future minimum lease payments under noncancelable operating leases (with initial or remaining lease terms in excess of one year) as of December 31, 1997 are as follows:
YEAR ENDING DECEMBER 31: - ------------------------------------------------------------------------------------- 1998................................................................................. $ 469 1999................................................................................. 407 2000................................................................................. 332 2001................................................................................. 258 2002................................................................................. 186 Thereafter........................................................................... 232 --------- $ 1,884 --------- ---------
10. COMMITMENTS AND CONTINGENCIES The Company is a defendant from time to time in various lawsuits which are generally incidental to its business. The Company is vigorously contesting all such matters and believes that their ultimate resolution will not have a material adverse effect on its consolidated financial position, results of operations or cash flows. 11. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying value of receivables, payables, and accrued expenses approximate fair value due to the short maturity of these instruments. The estimated fair value of long term debt and preferred stock subject to mandatory redemption are estimated based on current market rates and approximate the carrying value. 12. RELATED PARTY TRANSACTIONS On November 12, 1997, the Company purchased substantially all of the assets of The Midwestern Broadcasting Company, including WWWM-FM and WLQR-AM, for approximately $10,000. The President of Midwestern Broadcasting Company is the Vice Chairman and a Director of the Company. Substantially all of the Company's broadcast strategy consulting services and programming research are contracted with Stratford Research the co-owner of which is the Vice Chairman and a Director of the F-29 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 12. RELATED PARTY TRANSACTIONS (CONTINUED) Company. Total fees paid to Stratford Research during fiscal 1997 were approximately $184 and fees owed at December 31, 1997 were approximately $240. During 1997, the Company remitted $206 to Cumulus Media, LLC representing fees for management services. These fees are included in corporate general and administrative expenses. The Company has also paid Cumulus Media, LLC $300 for organizational costs, which have been included in other assets. During 1997, the Company paid $297 to Quaestus Management Corporation for services rendered in connection with the acquisition of stations and corporate finance services. The Chairman and Chief Executive of Quaestus Management Corporation is also the Chairman and a Director of the Company. 13. NON-CASH STOCK COMPENSATION Cumulus Media, LLC issued 1,630 shares of common stock to two key employees of the Company. In addition, Cumulus Media, LLC issued 1,564 shares and 2,346 shares of common stock to DBBC of Georgia, LLC, the co-owner of which is the Vice Chairman and a Director of the Company, and Quaestus Management Corporation (consulting service organizations), respectively. During the period ended December 31, 1997, the Company has recognized compensation expense of $1,689 related to these shares. The value of the Cumulus Media, LLC stock was estimated through the use of a discounted cash flow analysis. The valuation included various assumptions regarding Cumulus Media, LLC's future performance which the Company believed to be reasonable at the date of grant (the measurement date). The valuation also considered the priority return of other equity instruments issued by Cumulus Media, LLC. 14. DEFINED CONTRIBUTION PLAN Effective January 1, 1998, the Company adopted a qualified profit sharing plan under Section 401(k) of the Internal Revenue Code. All employees meeting eligibility requirements are qualified for participation in the plan. Participants in the plan may contribute 1% to 15% of their annual compensation through payroll deductions. Under the plan, the Company will provide a matching contribution of 25% of the first 6% of each participant's contribution. Matching contributions are to be remitted to the plan by the Company quarterly. 15. SUBSEQUENT EVENT GUARANTOR'S FINANCIAL INFORMATION The Company is planning to register and issue senior subordinated notes under the Securities Act of 1933, as amended (the "Act"). Pursuant to the registration and issuance of the senior subordinated notes under the Act, all of the direct and indirect subsidiaries (all such subsidiaries are directly or indirectly wholly-owned by the Company) of the Company will provide full and unconditional senior subordinated guarantees for the senior subordinated notes on a joint and several basis. There are no significant restrictions on the ability of the guarantor subsidiaries to pay dividends or make loans to the Company. F-30 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 15. SUBSEQUENT EVENT GUARANTOR'S FINANCIAL INFORMATION (CONTINUED) Following is consolidating condensed financial information pertaining to the Company and its subsidiary guarantors. The Company has not presented separate financial statements for the subsidiary guarantors because management has determined that such information is not material to investors.
FOR THE PERIOD FROM INCEPTION ON MAY 22, 1997 TO DECEMBER 31, 1997 -------------------------------------------------------- GUARANTOR TOTAL PARENT SUBSIDIARIES ELIMINATIONS CONSOLIDATED --------- ----------- ------------- ----------------- Net revenues........................................ $ -- $ 9,163 $ -- $ 9,163 Operating expenses.................................. 3,072 8,711 -- 11,783 --------- ----------- ----- -------- Operating income (loss)............................. (3,072) 452 -- (2,620) Net interest income (expense) and other............. (891) -- -- (891) --------- ----------- ----- -------- Income (loss) before income taxes................... (3,963) 452 -- (3,511) Income tax expense.................................. 67 -- -- 67 --------- ----------- ----- -------- Income (loss) before equity income in subsidiaries...................................... (4,030) 452 -- (3,578) Equity income in subsidiaries....................... 452 -- (452) -- --------- ----------- ----- -------- Income (loss)....................................... (3,578) 452 (452) (3,578) Preferred stock dividend............................ 274 -- -- 274 --------- ----------- ----- -------- Net income (loss) attributable to common stockholders...................................... $ (3,852) $ 452 $ (452) $ (3,852) --------- ----------- ----- -------- --------- ----------- ----- --------
AS OF DECEMBER 31, 1997 --------------------------------------------------- GUARANTOR TOTAL PARENT SUBSIDIARIES ELIMINATIONS CONSOLIDATED ---------- ----------- ------------ ------------ Current assets.............................................. $ 3,588 $ 3,514 $ -- $ 7,102 Property and equipment, net................................. 317 7,803 -- 8,120 Investment in subsidiaries.................................. 101,732 40 (101,772) -- Intangible assets, net...................................... -- 90,217 -- 90,217 Other assets................................................ 2,706 2,296 -- 5,002 ---------- ----------- ------------ ------------ Total assets.............................................. $ 108,343 $ 103,870 $ (101,772) $ 110,441 ---------- ----------- ------------ ------------ ---------- ----------- ------------ ------------ Current liabilities......................................... $ 1,869 $ 1,981 $ -- $ 3,850 Long-term debt, excluding current portion................... 42,789 -- -- 42,789 Other liabilities........................................... 286 2,269 (2,155) 400 ---------- ----------- ------------ ------------ Total liabilities......................................... 44,944 4,250 (2,155) 47,039 ---------- ----------- ------------ ------------ Preferred stock............................................. 13,426 -- -- 13,426 ---------- ----------- ------------ ------------ Stockholder's equity........................................ 49,973 99,620 (99,617) 49,976 ---------- ----------- ------------ ------------ Total liabilities and stockholder's equity................ $ 108,343 $ 103,870 $ (101,772) $ 110,441 ---------- ----------- ------------ ------------ ---------- ----------- ------------ ------------
F-31 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 15. SUBSEQUENT EVENT GUARANTOR'S FINANCIAL INFORMATION (CONTINUED)
FOR THE PERIOD FROM INCEPTION ON MAY 22, 1997 TO DECEMBER 31, 1997 ------------------------------------ GUARANTOR TOTAL PARENT SUBSIDIARIES ELIMINATIONS CONSOLIDATED --------- ----------- ------------ ------------ Cash flows from operating activities: Net cash (used in) provided by operating activities...... $ (2,970) $ 1,083 $ -- $ (1,887) --------- ----------- ------------ ------------ Cash flows from investing activities: Acquisitions............................................... -- (91,289) -- (91,289) Investment in subsidiaries................................. (91,289) -- 91,289 -- Escrow deposits on pending acquisitions.................... (1,999) -- -- (1,999) Other...................................................... (1,273) (539) -- (1,812) --------- ----------- ------------ ------------ Net cash used by investing activities.................... (94,561) (91,828) 91,289 (95,100) Cash flows from financing activities: Contribution from parent................................... -- 91,289 (91,289) -- Net proceeds from revolving line of credit................. 42,535 -- -- 42,535 Proceeds from issuance of common stock..................... 45,245 -- -- 45,245 Proceeds from issuance of preferred stock.................. 13,152 -- -- 13,152 Other...................................................... (2,372) -- -- (2,372) --------- ----------- ------------ ------------ Net cash provided by financing activities................ 98,560 91,289 (91,289) 98,560 --------- ----------- ------------ ------------ Increase in cash and cash equivalents.................... 1,029 544 -- 1,573 Cash and cash equivalents at beginning of period......... -- -- -- -- --------- ----------- ------------ ------------ Cash and cash equivalents at end of period............... $ 1,029 $ 544 $ -- $ 1,573 --------- ----------- ------------ ------------ --------- ----------- ------------ ------------
FOR THE THREE MONTHS ENDED MARCH 31, 1998 (UNAUDITED) -------------------------------------------------------- GUARANTOR TOTAL PARENT SUBSIDIARIES ELIMINATIONS CONSOLIDATED --------- ----------- ------------- ----------------- Net revenues............................................ $ -- $ 12,500 $ -- $ 12,500 Operating expenses...................................... 1,015 13,598 -- 14,613 --------- ----------- ------ ------- Operating loss.......................................... (1,015) (1,098) -- (2,113) Net interest income (expense) and other................. (1,373) (7) -- (1,380) --------- ----------- ------ ------- Loss before extraordinary item.......................... (2,388) (1,105) -- (3,493) Extraordinary loss...................................... (1,837) -- -- (1,837) --------- ----------- ------ ------- Net loss before equity adjustment....................... (4,225) (1,105) -- (5,330) Equity loss in subsidiaries............................. (1,105) -- 1,105 -- --------- ----------- ------ ------- Net loss................................................ (5,330) (1,105) 1,105 (5,330) Preferred stock dividend................................ 842 -- -- 842 --------- ----------- ------ ------- Net loss attributable to common stockholders............ $ (6,172) $ (1,105) $ 1,105 $ (6,172) --------- ----------- ------ ------- --------- ----------- ------ -------
F-32 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 15. SUBSEQUENT EVENT GUARANTOR'S FINANCIAL INFORMATION (CONTINUED)
AS OF MARCH 31, 1998 (UNAUDITED) --------------------------------------------------- GUARANTOR TOTAL PARENT SUBSIDIARIES ELIMINATIONS CONSOLIDATED ---------- ----------- ------------ ------------ Current assets.............................................. $ 23,007 $ 12,234 $ -- $ 35,241 Property and equipment, net................................. 576 13,570 -- 14,146 Investment in subsidiaries.................................. 171,046 150 (171,196) -- Intangible assets, net...................................... -- 150,973 -- 150,973 Other assets................................................ 18,226 1,540 -- 19,766 ---------- ----------- ------------ ------------ Total assets.............................................. $ 212,855 $ 178,467 $ (171,196) $ 220,126 ---------- ----------- ------------ ------------ ---------- ----------- ------------ ------------ Current liabilities......................................... $ 2,469 $ 6,217 $ (55) $ 8,631 Long-term debt, excluding current portion................... 120,252 -- -- 120,252 Other liabilities........................................... 853 4,470 (4,470) 853 Deferred income taxes....................................... -- 1,083 -- 1,083 ---------- ----------- ------------ ------------ Total liabilities......................................... 123,574 11,770 (4,525) 130,819 ---------- ----------- ------------ ------------ Preferred stock............................................. 30,518 -- -- 30,518 ---------- ----------- ------------ ------------ Stockholder's equity........................................ 58,763 166,697 (166,671) 58,789 ---------- ----------- ------------ ------------ Total liabilities and stockholder's equity................ $ 212,855 $ 178,467 $ (171,196) $ 220,126 ---------- ----------- ------------ ------------ ---------- ----------- ------------ ------------
FOR THE THREE MONTHS ENDED MARCH 31, 1998 (UNAUDITED) ------------------------------------------------ GUARANTOR TOTAL PARENT SUBSIDIARIES ELIMINATIONS CONSOLIDATED --------- ----------- ----------- ----------- Cash flows from operating activities: Net cash (used in) provided by operating activities..................................... $ (6,185) $ 1,596 $ -- $ (4,589) Cash flows from investing activities: Acquisitions.................................. -- (67,224) -- (67,224) Investment in subsidiaries.................... (67,224) -- 67,224 -- Escrow deposits on pending acquisitions....... (10,523) -- -- (10,523) Other......................................... (566) (840) -- (1,406) --------- ----------- ----------- ----------- Net cash used in investing activities....... (78,313) (68,064) 67,224 (79,153) Cash flows from financing activities: Net proceeds from revolving line of credit.... 77,465 -- -- 77,465 Contribution from parent...................... 67,224 (67,224) -- Proceeds from issuance of preferred stock..... 16,250 -- -- 16,250 Proceeds from issuance of common stock........ 14,985 -- -- 14,985 Other......................................... (3,115) -- -- (3,115) --------- ----------- ----------- ----------- Net cash provided by financing activities... 105,585 67,224 (67,224) 105,585 --------- ----------- ----------- ----------- Increase in cash and cash equivalents....... 21,087 756 -- 21,843 Cash and cash equivalents at beginning of period.................................... 1,029 544 -- 1,573 --------- ----------- ----------- ----------- Cash and cash equivalents at end of period.................................... $ 22,116 $ 1,300 $ -- $ 23,416 --------- ----------- ----------- ----------- --------- ----------- ----------- -----------
F-33 CUMULUS MEDIA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 16. EVENT (UNAUDITED) SUBSEQUENT TO DATE OF ACCOUNTANTS' REPORT Subsequent to December 31, 1997, the Company completed acquisitions of 33 radio stations in 10 separate markets for an aggregate purchase price of approximately $85,100. These transactions will be accounted for by the purchase method of accounting. The Company has also entered into various agreements to acquire 117 stations in 30 markets for an aggregate purchase price of approximately $250,500. The Credit Facility was amended as of May 1, 1998 and as of June 26, 1998 to provide for a revolving credit line of $25.0 million until March 2, 2006 and an eight-year term loan facility of $125.0 million, half of which will be available simultaneously upon closing of the offering and half of which will be available for three months thereafter. The Company plans to complete a reorganization whereby (i) all of the shares of Preferred Stock will be exchanged for shares of a new Series A Preferred Stock and (ii) Cumulus Media, LLC will be liquidated and shares of common stock of the Company will be exchanged by Cumulus Media, LLC for 176,932 shares of Class A Common Stock, 9,955,416 shares of Class B Common Stock and 2,376,277 shares of Class C Common Stock. Of the 9,955,416 shares of Class B Common Stock distributed to Cumulus Media, LLC's members, 1,170,000 of such shares were converted into shares of Class A Common Stock. In conjunction with the initial public offering, the Company plans to offer for sale 6,428,572 shares of Class A Common Stock. F-34 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholder's equity and of cash flows present fairly, in all material respects, the financial position of Albany Broadcasting Company at December 31, 1997 and 1996 and the results of its operations and its cash flows for the years then ended, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. PRICE WATERHOUSE LLP Chicago, Illinois May 28, 1998 F-35 ALBANY BROADCASTING COMPANY BALANCE SHEETS
DECEMBER 31, MARCH 31, ---------------------- 1998 1997 1996 ----------- ---------- ---------- (UNAUDITED) ASSETS Current assets: Cash...................................................................... $ 127,590 $ 126,407 $ 86,258 Accounts receivable, less allowance for doubtful accounts of $9,669, $8,169 and $5,400, respectively......................................... 48,653 64,437 86,730 Prepaid expenses and other current assets................................. 1,378 1,408 586 ----------- ---------- ---------- Total current assets.................................................... 177,621 192,252 173,574 Property and equipment, net................................................. 239,282 243,062 262,516 ----------- ---------- ---------- Total assets............................................................ $ 416,903 $ 435,314 $ 436,090 ----------- ---------- ---------- ----------- ---------- ---------- LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Current portion of long-term debt......................................... 12,673 16,757 15,087 Note payable to stockholder............................................... -- -- 9,746 Accounts payable.......................................................... 7,303 6,116 2,873 Accrued wages and commissions............................................. 7,621 11,927 11,438 ----------- ---------- ---------- Total current liabilities................................................. 27,597 34,800 39,144 Long-term debt.............................................................. 191,582 191,582 208,339 ----------- ---------- ---------- Total liabilities....................................................... 219,179 226,382 247,483 Commitments and contingent liabilities...................................... -- -- -- Stockholders' equity: Common stock, $10 par value, 2,500 shares authorized, 85 shares issued and outstanding............................................................. 850 850 850 Retained earnings......................................................... 196,874 208,082 187,757 ----------- ---------- ---------- Total stockholders' equity.............................................. 197,724 208,932 188,607 ----------- ---------- ---------- Total liabilities and stockholders' equity.............................. $ 416,903 $ 435,314 $ 436,090 ----------- ---------- ---------- ----------- ---------- ----------
See Notes to Financial Statements. F-36 ALBANY BROADCASTING COMPANY STATEMENTS OF OPERATIONS
FOR THE FOR THE THREE MONTHS YEARS ENDED ENDED MARCH 31, DECEMBER 31, ---------------------- ---------------------- 1998 1997 1997 1996 ---------- ---------- ---------- ---------- (UNAUDITED) Revenues.......................................................... $ 75,645 $ 67,211 $ 393,796 $ 450,620 Less: agency commissions.......................................... (2,399) (1,052) (5,987) (10,018) ---------- ---------- ---------- ---------- Net revenues.................................................... 73,246 66,159 387,809 440,602 ---------- ---------- ---------- ---------- Operating expenses: Programming..................................................... 18,881 20,182 84,139 87,005 Sales........................................................... 19,594 19,686 96,503 102,945 Technical....................................................... 10,230 8,817 33,728 41,629 General and administrative...................................... 37,165 34,791 157,728 150,738 Depreciation and amortization................................... 3,780 4,800 19,454 28,804 ---------- ---------- ---------- ---------- Total operating expenses...................................... 89,650 88,276 391,552 411,121 ---------- ---------- ---------- ---------- Income (loss) from operations..................................... (16,404) (22,117) (3,743) 29,481 Other income...................................................... 10,111 15,146 44,981 41,481 Interest expense.................................................. (4,915) (5,278) (20,913) (21,957) ---------- ---------- ---------- ---------- Income (loss) before income taxes................................. (11,208) (12,249) 20,325 49,005 Income tax expense (benefit)...................................... -- -- -- -- ---------- ---------- ---------- ---------- Net loss.......................................................... $ (11,208) $ (12,249) $ 20,325 $ 49,005 ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------
See Notes to Financial Statements. F-37 ALBANY BROADCASTING COMPANY STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
COMMON RETAINED STOCK EARNINGS TOTAL ----------- ---------- ---------- Balance at December 31, 1995................................................... $ 850 $ 138,752 $ 139,602 Net income..................................................................... 49,005 49,005 ----- ---------- ---------- Balance at December 31, 1996................................................... 850 187,757 188,607 Net income..................................................................... 20,325 20,325 ----- ---------- ---------- Balance at December 31, 1997................................................... $ 850 $ 208,082 $ 208,932 ----- ---------- ---------- ----- ---------- ----------
See Notes to Financial Statements. F-38 ALBANY BROADCASTING COMPANY STATEMENTS OF CASH FLOWS
FOR THE FOR THE THREE MONTHS YEAR ENDED ENDED MARCH 31, DECEMBER 31, ----------------------- --------------------- 1998 1997 1997 1996 ----------- ---------- ---------- --------- (UNAUDITED) Cash flows from operating activities: Net income................................................... $ (11,208) $ (12,249) $ 20,325 $ 49,005 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization.............................. 3,780 4,800 19,454 28,804 (Increase) decrease in accounts receivable................. 15,814 28,178 21,471 2,073 Increase (decrease) in accounts payable and accrued expenses..................................... 1,187 2,750 3,243 (2,033) Increase (decrease) in accrued wages and commissions.......................................... (4,306) (4,831) 489 2,366 ----------- ---------- ---------- --------- Net cash provided by operating activities.................... 5,267 18,648 64,982 80,215 Cash flows from investing activities: Purchases of property and equipment.......................... -- -- -- 28,955 ----------- ---------- ---------- --------- Cash used for investing activities........................... -- -- -- 28,955 Cash flows from financing activities: Repayment of long-term obligations........................... 4,084 3,861 15,087 14,164 Repayment of note to stockholder............................. -- 4,315 9,746 19,960 ----------- ---------- ---------- --------- Cash used for financing activities........................... 4,084 8,176 24,833 34,124 Increase in cash............................................... 1,183 10,472 40,149 17,136 Cash at beginning of year...................................... 126,407 86,258 86,258 69,122 ----------- ---------- ---------- --------- Cash at end of year............................................ $ 127,590 $ 96,730 $ 126,407 $ 86,258 ----------- ---------- ---------- --------- ----------- ---------- ---------- --------- Supplemental disclosure of cash information: Cash paid for interest....................................... $ 4,922 $ 5,351 $ 20,560 $ 23,421 Non-cash operating and financing activities: Trade revenue................................................ $ 1,365 $ 3,740 $ 20,688 $ 28,219 Trade expense................................................ $ 4,165 $ 7,786 $ 26,012 $ 32,881
See Notes to Financial Statements. F-39 ALBANY BROADCASTING COMPANY NOTES TO FINANCIAL STATEMENTS 1. DESCRIPTION OF BUSINESS Albany Broadcasting Company (the "Company") owns and operates radio stations WGPC-FM and WGPC-AM located in Albany, GA. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local advertisers. Revenue is recognized as commercials are broadcast. Other income includes $44,981 and $41,481 of tower and transmitter rental income for the years ended December 31, 1997 and 1996, respectively. Tower rental income and transmitter rental income is recognized on a straight line basis over the terms of the related leases. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivable. The Company performs ongoing credit evaluations of its customers and generally does not require collateral for its accounts receivable. The Company reserves for potential credit losses based upon the expected collectibility of all accounts receivable. F-40 ALBANY BROADCASTING COMPANY NOTES TO FINANCIAL STATEMENTS (CONTINUED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated straight line over their estimated useful lives as follows: Broadcasting towers and equipment 5-20 years Buildings 30 years Office furniture and equipment 5 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INCOME TAXES The Company is a C-corporation and files separate federal and state income tax returns. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, DECEMBER 31, 1997 1996 ------------ ------------ Broadcasting towers and equipment................................ $ 507,963 $ 507,963 Buildings........................................................ 77,411 77,411 Office furniture and equipment................................... 25,343 25,343 ------------ ------------ 610,717 610,717 Accumulated depreciation......................................... (448,254) (428,800) ------------ ------------ Land............................................................. 80,599 80,599 ------------ ------------ Property and equipment, net...................................... $ 243,062 $ 262,516 ------------ ------------ ------------ ------------
Depreciation expense for 1997 and 1996 was $19,454 and $28,804, respectively. F-41 ALBANY BROADCASTING COMPANY NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. RELATED PARTY TRANSACTIONS: At December 31, 1996, the controlling stockholder held a note payable due from the Company for $9,746. The note payable paid interest at 8.0 percent per annum and was payable in $1,500 monthly installments including interest. The note was paid in full during 1997. 5. LONG-TERM DEBT At December 31, 1997 and 1996, a term loan was outstanding with monthly principal and interest installments of $3,000. Upon the expiration of the loan on November 11, 1999 the remaining balance is due in full. The loan bears interest at one percent over the Security Bank and Trust Company prime rate and approximated 9.50 percent per annum and 9.75 percent per annum for the years ended December 31, 1997 and 1996, respectively. Aggregate maturities of long-term debt outstanding at December 31, 1997 are $16,757 and $191,582 for the years ended December 31, 1998 and 1999, respectively. The loan is secured by substantially all of the Company's assets. 6. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of accounts receivable and accounts payable approximates fair value because of the short maturity of these instruments. The carrying amount of notes payable approximates fair value based on current market rates. 7. INCOME TAXES During the years ended December 31, 1997 and 1996, the Company utilized net operating loss carryforwards that fully offset income tax expense. At December 31, 1997, the Company had a net operating loss carryforward of $49,000 expiring primarily in 2009. The Company's other temporary differences are insignificant. The deferred tax asset at December 31, 1997 and 1996 related to the net operating loss carryforward is fully offset by a valuation allowance. Ownership changes, as defined in the Internal Revenue Code may limit the amount of net operating loss and tax credit carryforwards that may be utilized annually to offset future taxable income or tax liabilities in future years. 8. SUBSEQUENT EVENT On May 26, 1998, the Company entered into an asset purchase agreement with Cumulus Broadcasting, Inc., a wholly owned subsidiary of Cumulus Media Inc. to sell certain assets of the Company, subject to approval of the Federal Communications Commissions, to Cumulus for $2,250,000. F-42 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholder's equity and of cash flows present fairly, in all material respects, the financial position of American Communications Company, Inc. at December 31, 1997 and 1996, and the results of its operations and its cash flows for the year ended December 31, 1997 and the period from inception on April 16, 1996 to December 31, 1996, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. PRICE WATERHOUSE LLP Chicago, Illinois May 29, 1998 F-43 AMERICAN COMMUNICATIONS COMPANY, INC. BALANCE SHEETS
DECEMBER 31, MARCH 31, ---------------------- 1998 1997 1996 ----------- ---------- ---------- (UNAUDITED) ASSETS Current assets: Cash and cash equivalents................................................. $ 2,255 $ 56 $ 39,337 Accounts receivable, less allowance for doubtful accounts of $0, $4,000 and $0, respectively.................................................... 4,497 8,335 -- ----------- ---------- ---------- Total current assets.................................................. 6,752 8,391 39,337 Property and equipment, net................................................. 214,572 218,155 210,639 Intangible asset, net of accumulated amortization of $28,333, $23,333 and $3,333, respectively...................................................... 255,000 260,000 280,000 ----------- ---------- ---------- Total assets.......................................................... $ 476,324 $ 486,546 $ 529,976 ----------- ---------- ---------- ----------- ---------- ---------- LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Loans from stockholder.................................................... $ 229,256 $ 225,731 $ -- Accounts payable.......................................................... 3,333 5,613 49,304 Accrued and other liabilities............................................. 13,769 8,608 13,970 ----------- ---------- ---------- Total current liabilities............................................... 246,358 239,952 63,274 Commitments and contingent liabilities...................................... -- -- -- Stockholder's equity: Common stock, no par value, 2,200 shares authorized, 1,100 issued and outstanding............................................................. 532,331 532,331 532,331 Accumulated deficit....................................................... (302,365) (285,737) (65,629) ----------- ---------- ---------- Total stockholder's equity............................................ 229,966 246,594 466,702 ----------- ---------- ---------- Total liabilities and stockholder's equity............................ $ 476,324 $ 486,546 $ 529,976 ----------- ---------- ---------- ----------- ---------- ----------
See Notes to Financial Statements. F-44 AMERICAN COMMUNICATIONS COMPANY, INC. STATEMENTS OF OPERATIONS
FOR THE PERIOD FROM INCEPTION FOR THE THREE MONTHS FOR THE ON APRIL 16, ENDED MARCH 31, YEAR ENDED 1996 ---------------------- DECEMBER 31, TO DECEMBER 31, 1998 1997 1997 1996 ---------- ---------- ------------ ---------------- (UNAUDITED) Advertising revenues..................................... $ 6,081 $ 1,722 $ 45,924 -- LMA fees................................................. 31,166 -- -- -- ---------- ---------- ------------ -------- Total revenues..................................... 37,247 1,722 45,924 -- Operating expenses: Programming and promotion.............................. 20,555 22,587 69,603 $ 2,734 Sales.................................................. -- -- -- -- Technical.............................................. 3,253 14,475 24,043 34,605 General and administrative............................. 19,018 35,177 130,205 41,990 Depreciation and amortization.......................... 10,940 10,940 43,760 5,900 ---------- ---------- ------------ -------- Total operating expenses........................... 53,766 83,179 267,611 85,229 ---------- ---------- ------------ -------- Loss from operations..................................... (16,519) (81,457) (221,687) (85,229) Other (income) expense................................... -- (25) (1,669) (19,600) Interest expense......................................... 109 89 90 -- ---------- ---------- ------------ -------- Net loss................................................. $ (16,628) $ (81,521) $ (220,108) $ (65,629) ---------- ---------- ------------ -------- ---------- ---------- ------------ --------
See Notes to Financial Statements. F-45 AMERICAN COMMUNICATIONS COMPANY, INC. STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY
COMMON ACCUMULATED STOCK DEFICIT TOTAL ---------- ------------ ---------- Initial contribution of capital............................................. $ 391,004 $ -- $ 391,004 Cash contributions.......................................................... 141,327 -- 141,327 Net loss.................................................................... -- (65,629) (65,629) ---------- ------------ ---------- Balance at December 31, 1996................................................ 532,331 (65,629) 466,702 Net loss.................................................................... -- (220,108) (220,108) ---------- ------------ ---------- Balance at December 31, 1997................................................ $ 532,331 $ (285,737) $ 246,594 ---------- ------------ ---------- ---------- ------------ ----------
See Notes to Financial Statements. F-46 AMERICAN COMMUNICATIONS COMPANY, INC. STATEMENTS OF CASH FLOWS
FOR THE PERIOD FOR THE THREE MONTHS FOR THE FROM INCEPTION ON ENDED MARCH 31, YEAR ENDED APRIL 16, 1996 ---------------------- DECEMBER 31, TO DECEMBER 31, 1998 1997 1997 1996 ---------- ---------- ------------ ----------------- (UNAUDITED) Cash flows from operating activities: Net loss.............................................. $ (16,628) $ (81,521) $ (220,108) $ (65,629) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation and amortization....................... 10,940 10,940 43,760 5,900 (Increase) decrease in accounts receivable.......... 3,838 -- (8,335) -- Increase (decrease) in accounts payable............. (2,280) (45,808) (43,691) 49,304 Increase (decrease) in accrued and other liabilities....................................... 5,161 (11,096) (5,362) 13,970 ---------- ---------- ------------ -------- Net cash provided by (used in) operating activities... 1,031 (127,485) (233,736) 3,545 ---------- ---------- ------------ -------- Cash flows from investing activities: Purchases of property and equipment................... (2,357) (26,176) (31,276) (125,109) Proceeds from sale of assets.......................... -- -- -- 19,573 ---------- ---------- ------------ -------- Cash used for investing activities.................... (2,357) (26,176) (31,276) (105,536) ---------- ---------- ------------ -------- Cash flows from financing activities: Proceeds from loans from shareholder.................. 3,525 117,155 225,731 -- Cash contributions from shareholder................... -- -- -- 141,328 ---------- ---------- ------------ -------- Cash provided by financing activities................. 3,525 117,155 225,731 141,328 ---------- ---------- ------------ -------- Increase (decrease) in cash and cash equivalents........ 2,199 (36,506) (39,281) 39,337 Cash and cash equivalents at beginning of year.......... 56 39,337 39,337 -- ---------- ---------- ------------ -------- Cash and cash equivalents at end of year................ $ 2,255 $ 2,831 $ 56 $ 39,337 ---------- ---------- ------------ -------- ---------- ---------- ------------ --------
F-47 AMERICAN COMMUNICATIONS COMPANY, INC. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS American Communications Company, Inc. (the "Company") was formed on April 16, 1996. Effective October 31, 1996, the stockholder of the Company contributed rights to a construction permit granted by the Federal Communications Commission ("FCC") for a new FM radio station to serve Allouez, WI. The stockholder of the Company had been granted the construction permit by the FCC after paying a total of $300,000 in cash to competing bidders to obtain their agreement to withdraw applications for the construction permit. In addition, the stockholder of the Company contributed broadcasting equipment. The construction permit and the broadcasting equipment were recorded by the Company at predecessor basis as such assets were previously controlled by the stockholder of the Company. Construction of the station was substantially complete by December 1996. The station began commercial broadcast in January 1997. On February 12, 1998, the Company entered into an asset purchase agreement with Cumulus Broadcasting, Inc., a wholly owned subsidiary of Cumulus Media Inc., to sell the assets of the Company, subject to approval of the FCC, to Cumulus for $2,500,000. On February 16, 1998, the Company entered into a local marketing agreement ("LMA") with Cumulus whereby Cumulus operates the station. Under the terms of the LMA, Cumulus has the right to broadcast certain programming and sell advertising on the station. In exchange, Cumulus has agreed to reimburse the Company for its cash operating expenses incurred during the LMA period. In addition, Cumulus agreed to advance the Company $5,000 per month to be applied to the purchase price until the closing date or the termination of the LMA. As of March 31, 1998, the Company has received one advance payment of $5,000 which has been reflected in accrued and other liabilities in the balance sheet at March 31, 1998. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. F-48 AMERICAN COMMUNICATIONS COMPANY, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivable. The Company performs ongoing credit evaluations of its customers and generally does not require collateral for its accounts receivable. The Company reserves for potential credit losses based upon the expected collectibility of all accounts receivable. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated using accelerated methods over their estimated useful lives as follows: Broadcasting towers and equipment 5-20 years Office furniture and equipment 3-10 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSET Intangible asset consists of an FCC license. The intangible asset is stated at cost and is being amortized using the straight-line method over an estimated useful life of 15 years. Amortization expense was $20,000 and $3,333 in 1997 and 1996, respectively. The Company evaluates the carrying value of its intangible asset periodically in relation to the projected future undiscounted net cash flows of the related business. INCOME TAXES The Company's stockholder has elected S Corporation status. In lieu of corporate income taxes, the Company's taxable income or loss is reported by its stockholder. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. F-49 AMERICAN COMMUNICATIONS COMPANY, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 2. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, DECEMBER 31, 1997 1996 ------------ ------------ Broadcasting towers and equipment.......................................... $ 174,868 $ 145,938 Office furniture and equipment............................................. 69,614 67,268 ------------ ------------ 244,482 213,206 Accumulated depreciation................................................... (26,327) (2,567) ------------ ------------ Property and equipment, net................................................ $ 218,155 $ 210,639 ------------ ------------ ------------ ------------
Depreciation expense for 1997 and 1996 was $23,760 and $2,567, respectively. 3. RELATED PARTY TRANSACTIONS: The Company is dependent on the controlling stockholder for financing. Note payable to stockholder is payable on demand and is non-interest bearing. 4. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value because of the short maturity of these instruments. 5. COMMITMENTS AND CONTINGENCIES The Company leases its office and studio facilities under an operating lease. Rent expense for 1997 and 1996 was $10,800 and $900, respectively. The lease can be canceled by the Company with six months notice. F-50 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations and partners' capital and of cash flows present fairly, in all material respects, the financial position of Arbor Radio LP at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Partnership's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois February 19, 1998 F-51 ARBOR RADIO LP BALANCE SHEETS
DECEMBER 31, ---------------------------- 1997 1996 ------------- ------------- ASSETS Current assets: Cash and cash equivalents......................................................... $ 117,000 $ 137,000 Accounts receivable, less allowance for doubtful accounts of $22,000 and $14,000, respectively.................................................................... 640,000 520,000 Prepaid expenses and other current assets......................................... 10,000 18,000 ------------- ------------- Total current assets.......................................................... 767,000 675,000 Property and equipment, net......................................................... 997,000 1,259,000 Intangible assets, net.............................................................. 2,140,000 2,334,000 ------------- ------------- Total assets.................................................................. $ 3,904,000 $ 4,268,000 ------------- ------------- ------------- ------------- LIABILITIES AND PARTNERS' CAPITAL Current liabilities: Notes payable, current portion.................................................... $ 517,000 $ 450,000 Accounts payable.................................................................. 45,000 84,000 Accrued payroll and commissions................................................... 112,000 82,000 Accrued and other current liabilities............................................. 32,000 11,000 ------------- ------------- Total current liabilities..................................................... 706,000 627,000 ------------- ------------- Long-term liabilities: Notes payable, less current portion............................................... 2,533,000 3,050,000 Related party notes payable....................................................... -- 135,000 ------------- ------------- Total long-term liabilities................................................... 2,533,000 3,185,000 ------------- ------------- Commitments and contingencies Partners' capital: Partners' capital................................................................. 1,800,000 1,800,000 Accumulated deficit............................................................... (1,135,000) (1,344,000) ------------- ------------- Total partners' capital....................................................... 665,000 456,000 ------------- ------------- Total liabilities and partners' capital....................................... $ 3,904,000 $ 4,268,000 ------------- ------------- ------------- -------------
See Notes to Financial Statements. F-52 ARBOR RADIO LP STATEMENTS OF OPERATIONS AND PARTNERS' CAPITAL
FOR THE YEAR ENDED DECEMBER 31, ---------------------------------------- 1997 1996 1995 ------------ ------------ ------------ Revenues:............................................................... $ 3,723,000 $ 3,304,000 $ 2,993,000 Less: agency commissions.............................................. (289,000) (286,000) (287,000) ------------ ------------ ------------ Net revenues...................................................... 3,434,000 3,018,000 2,706,000 Operating expenses: Programming........................................................... 623,000 575,000 596,000 Sales and promotions.................................................. 737,000 591,000 621,000 Advertising........................................................... 165,000 231,000 106,000 Technical............................................................. 152,000 164,000 193,000 General and administrative............................................ 717,000 739,000 737,000 Depreciation and amortization......................................... 502,000 666,000 926,000 ------------ ------------ ------------ Total operating expenses.......................................... 2,896,000 2,966,000 3,179,000 ------------ ------------ ------------ Income (loss) from operations........................................... 538,000 52,000 (473,000) Other income (expense): Interest expense, net................................................. (329,000) (358,000) (383,000) Other................................................................. -- (14,000) 3,000 ------------ ------------ ------------ Net income (loss)....................................................... 209,000 (320,000) (853,000) Partners' capital at the beginning of the year.......................... 456,000 776,000 1,629,000 ------------ ------------ ------------ Partners' capital at the end of the year................................ $ 665,000 $ 456,000 $ 776,000 ------------ ------------ ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-53 ARBOR RADIO LP STATEMENTS OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, ------------------------------------ 1997 1996 1995 ---------- ----------- ----------- Cash flows from operating activities: Net income (loss)........................................................ $ 209,000 $ (320,000) $ (853,000) Adjustments to reconcile net income (loss) to net cash provided by operating activities: Loss on sale of fixed asset............................................ 3,000 14,000 -- Depreciation and amortization.......................................... 502,000 666,000 926,000 Provision for doubtful accounts........................................ 8,000 8,000 9,000 Decrease (increase) in accounts receivable............................. (128,000) 36,000 (242,000) Decrease (increase) in prepaid expenses and other current assets....... 8,000 1,000 (1,000) (Decrease) increase in accounts payable................................ (39,000) (14,000) (45,000) Increase (decrease) in accrued and other liabilities................... 51,000 (221,000) 238,000 ---------- ----------- ----------- Net cash provided by operating activities.............................. 614,000 170,000 32,000 ---------- ----------- ----------- Cash flows from investing activities: Purchases of property and equipment...................................... (49,000) (35,000) (121,000) Proceeds from sale of assets............................................. -- 3,000 -- Acquisition cost......................................................... -- -- (109,000) ---------- ----------- ----------- Net cash used for investing activities................................... (49,000) (32,000) (230,000) ---------- ----------- ----------- Cash flows from financing activities: Payments on bank borrowings.............................................. (585,000) (300,000) -- Proceeds from borrowings of notes payable................................ -- 135,000 -- ---------- ----------- ----------- Net cash used in financing activities.................................... (585,000) (165,000) -- ---------- ----------- ----------- Net decrease in cash....................................................... (20,000) (27,000) (198,000) Cash at beginning of year.................................................. 137,000 164,000 362,000 ---------- ----------- ----------- Cash at end of year........................................................ $ 117,000 $ 137,000 $ 164,000 ---------- ----------- ----------- ---------- ----------- ----------- Supplemental disclosure of cash flow information: Cash paid during the year for interest................................... $ 341,000 $ 446,000 $ 298,000 ---------- ----------- ----------- ---------- ----------- -----------
See Notes to Financial Statements. F-54 ARBOR RADIO LP NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Arbor Radio LP, a limited partnership, (the "Partnership") was incorporated in the State of Delaware on October 6, 1994 and started operations on December 20, 1994. The general partner is American Media Management, Inc. The Partnership owns and operates radio stations WQKL-FM, WTKA-AM, WIQB-FM and WDEO-AM, Ann Arbor and Saline, Michigan. In October 1997, the Partnership entered into an agreement with Cumulus Broadcasting, Inc. (a wholly-owned subsidiary of Cumulus Media Inc.) ("Cumulus") to sell the assets of the Partnership, subject to approval of the Federal Communications Commission ("FCC"), to Cumulus. The significant accounting principles followed by the Partnership and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets, and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Partnership enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. Trade revenues and trade expenses for the years ended December 31, 1997, 1996 and 1995 was $245,000, $262,000 and $251,000, respectively. CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Partnership to concentrations of credit risk consist principally of cash and accounts receivable. The Partnership holds deposits in money market accounts. The Partnership performs ongoing credit evaluations of its customers and generally does not require collateral for its accounts receivable. The Partnership maintains reserves for potential credit losses based upon the expected collectibility of all accounts receivable. F-55 ARBOR RADIO LP NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) PROPERTY AND EQUIPMENT Property and equipment are recorded at cost less accumulated depreciation. Depreciation is computed using accelerated methods over the estimated useful lives of the respective assets, generally five to fifteen years for broadcasting towers and equipment and furniture and fixtures and thirty-nine years for buildings. Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include FCC licenses and acquisition and organizational costs. Intangible assets are recorded at cost and amortized over their respective estimated useful lives. Amortization is calculated using the straight-line method over a 15-year life for FCC licenses and call letters and a five-year life for acquisition and organizational costs. The Partnership evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. FEDERAL INCOME TAXES The Partnership is not a taxpaying entity for Federal income tax purposes, and thus no income tax expense has been recorded in the financial statements. Income from the Partnership is taxed to the partners in their individual returns. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amounts of the Partnership's financial instruments, including cash, accounts receivable, accounts payable and long-term debt, approximate fair value. 2. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Broadcasting towers and equipment................................. $ 1,932,000 $ 1,903,000 Buildings......................................................... 194,000 194,000 Office furniture and equipment.................................... 226,000 224,000 Leasehold improvements............................................ 95,000 95,000 ------------ ------------ 2,447,000 2,416,000 Accumulated depreciation.......................................... (1,580,000) (1,287,000) ------------ ------------ 867,000 1,129,000 Land.............................................................. 130,000 130,000 ------------ ------------ Property and equipment, net....................................... $ 997,000 $ 1,259,000 ------------ ------------ ------------ ------------
Depreciation expense for 1997, 1996 and 1995 was $308,000 and $478,000 and $726,000, respectively. F-56 ARBOR RADIO LP NOTES TO FINANCIAL STATEMENTS (CONTINUED) 3. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ FCC licenses and call letters..................................... $ 2,555,000 $ 2,555,000 Acquisition and organizational costs.............................. 168,000 168,000 ------------ ------------ 2,723,000 2,723,000 Accumulated amortization.......................................... (583,000) (389,000) ------------ ------------ Intangible assets, net............................................ $ 2,140,000 $ 2,334,000 ------------ ------------ ------------ ------------
Amortization expense for 1997, 1996 and 1995 was $194,000, $188,000, and $200,000, respectively. 4. NOTES PAYABLE: At December 31, 1997, the Partnership owes $2,250,000 to Michigan National Bank which is secured by accounts receivable; call letters; property, fixtures, and equipment; and other assets. Interest payments are due quarterly beginning January 1, 1995 with the principal portion due in equal quarterly payments beginning March 31, 1996. The entire amount of unpaid principal and interest is due December 31, 2002. Interest is calculated at Michigan National Prime Interest Rate plus 1.25% (9.75% at December 31, 1997). Maturities of debt are as follows:
YEAR ENDING DECEMBER 31 AMOUNT - -------------------------------------------------------------------------------- ------------ 1998............................................................................ $ 450,000 1999............................................................................ 450,000 2000............................................................................ 450,000 2001............................................................................ 450,000 2002............................................................................ 450,000 ------------ 2,250,000 Less current portion (450,000) ------------ $ 1,800,000 ------------ ------------
The loan agreement relating to the note payable to the bank contains various covenants pertaining to the maintenance of debt service and acquisition of property, plant and equipment. At December 31, 1997, the debt service coverage ratio, senior debt to broadcast cash flow ratio, and all other covenants were in compliance. Under a Promissory Note with the prior station owners, MW Blue Partnership, the Partnership owes $800,000. Interest payments are due on the first business day after each quarter end beginning April 3, 1995. The repayment of the principal portion begins September 30, 1998 as presented below. Interest is calculated at Michigan National Prime Interest Rate plus 1.5%. The interest rate was 10% at December 31, 1997. F-57 ARBOR RADIO LP NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. NOTES PAYABLE: (CONTINUED) Maturities of debt are as follows:
YEAR ENDING DECEMBER 31, AMOUNT - ---------------------------------------------------------------------------------- ---------- 1998.............................................................................. $ 67,000 1999.............................................................................. 133,000 2000.............................................................................. 133,000 2001.............................................................................. 133,000 2002.............................................................................. 133,000 Thereafter........................................................................ 201,000 ---------- 800,000 Less current portion (67,000) ---------- $ 733,000 ---------- ----------
Total interest expense related to notes payable for 1997, 1996 and 1995 was $322,000, $351,000, and $384,000, respectively. 5. RELATED PARTY NOTES PAYABLE: During the year ended December 31, 1996, three notes payable from the partners were established. Each unsecured note bears interest at Michigan National Prime Interest rate plus 1%. These notes were paid in full in November 1997. Interest expense for 1997 and 1996 was $12,000 and $6,000, respectively. 6. COMMITMENTS AND CONTINGENCIES: OPERATING LEASES The Partnership leases its station studios, and certain equipment under various operating leases. Rent expense under operating leases for 1997, 1996 and 1995 was $107,000, $106,000 and $99,000, respectively. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997, are as follows:
PAYMENT ---------- 1998.............................................................................. $ 102,000 1999.............................................................................. 97,000 2000.............................................................................. 97,000 2001.............................................................................. 100,000 2002.............................................................................. 83,000 Thereafter........................................................................ 198,000 ---------- $ 677,000 ---------- ----------
F-58 ARBOR RADIO LP NOTES TO FINANCIAL STATEMENTS (CONTINUED) 7. MANAGEMENT FEE: The Partnership is under agreement with the general partner to pay an annual management fee over the life of the Partnership. Payments are to commence with the year 1998 as follows:
YEAR AMOUNT - -------------------------------------------------------------------------------------- ---------- 1998.................................................................................. $ 25,000 1999.................................................................................. 50,000 2000.................................................................................. 50,000 2001.................................................................................. 50,000 2002.................................................................................. 50,000 2003.................................................................................. 200,000 2004.................................................................................. 200,000 2005.................................................................................. 250,000 2006.................................................................................. 250,000 Thereafter............................................................................ 100,000
The agreement will be discontinued upon completion of the sale to Cumulus. F-59 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholder's equity and of cash flows present fairly, in all material respects, the financial position of Beaumont Skywave, Inc., (the "Company") at December 31, 1997 and 1996, and the results of its operations and its cash flows for the years then ended in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 21, 1998 F-60 BEAUMONT SKYWAVE, INC. (A WHOLLY-OWNED SUBSIDIARY OF PACIFIC BROADCASTING OF BEAUMONT, INC.) BALANCE SHEETS
DECEMBER 31, -------------------------- 1997 1996 MARCH 31, ------------ ------------ 1998 ------------ (UNAUDITED) ASSETS Current assets: Cash.................................................................. $ 14,980 $ 14,699 $ 9,207 Accounts receivable, net of allowance for doubtful accounts of $26,143, $11,143 and $2,075, respectively........................... 57,363 120,734 26,263 Employee receivables.................................................. 5,274 2,891 2,021 Other current assets.................................................. 10,369 3,604 1,470 Intercompany receivable............................................... 52,678 -- -- ------------ ------------ ------------ Total current assets.............................................. 140,664 141,928 38,961 Property and equipment, net............................................. 160,993 168,311 219,527 Intangible assets, net.................................................. 797,289 811,051 855,548 ------------ ------------ ------------ Total assets...................................................... $ 1,098,946 $ 1,121,290 $ 1,114,036 ------------ ------------ ------------ ------------ ------------ ------------ LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt.................................. $ 41,208 $ 41,208 $ 3,434 Accrued interest payable.............................................. 18,344 14,896 1,146 Accrued compensation.................................................. 1,457 20,088 14,240 Accrued expenses...................................................... 26,147 29,884 3,405 Advanced payments received from Cumulus............................... 45,000 -- -- Advances payable to Parent............................................ 94,132 107,869 19,699 Note payable to related party......................................... 125,000 125,000 125,000 ------------ ------------ ------------ Total current liabilities......................................... 351,288 338,945 166,924 Long-term debt.......................................................... 483,782 480,358 521,566 ------------ ------------ ------------ Total liabilities................................................. 835,070 819,303 688,490 ------------ ------------ ------------ Commitments and contingencies Stockholder's equity: Common stock, no par value, 400 shares authorized, 1 share issued and outstanding.......................... 400,000 400,000 400,000 Accumulated deficit................................................... (136,124) (98,013) 25,546 ------------ ------------ ------------ Total stockholder's equity........................................ 263,876 301,987 425,546 ------------ ------------ ------------ Total liabilities and stockholder's equity........................ $ 1,098,946 $ 1,121,290 $ 1,114,036 ------------ ------------ ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-61 BEAUMONT SKYWAVE, INC. (A WHOLLY-OWNED SUBSIDIARY OF PACIFIC BROADCASTING OF BEAUMONT, INC.) STATEMENTS OF OPERATIONS
THREE MONTHS ENDED FOR THE YEAR ENDED MARCH 31, DECEMBER 31, ---------------------- ------------------------------ 1998 1997 1997 1996 ---------- ---------- ----------- ----------------- (UNAUDITED) Revenues.................................................. $ 94,945 $ 95,598 $ 703,524 $ 245,329 Less: agency commissions................................ (13,855) (7,138) (57,320) (4,571) ---------- ---------- ----------- -------- Net revenues....................................... 81,090 88,460 646,204 240,758 Operating expenses: Programming............................................. 16,844 25,375 109,475 26,561 Sales and promotions.................................... 40,015 35,250 222,753 48,208 General and administrative.............................. 53,386 38,681 240,709 110,400 Depreciation and amortization........................... 21,080 25,068 122,826 24,084 ---------- ---------- ----------- -------- Total operating expenses............................ 131,325 124,374 695,763 209,253 ---------- ---------- ----------- -------- (Loss) income from operations............................. (50,235) (35,914) (49,559) 31,505 Interest expense.......................................... 17,876 17,876 71,500 5,959 LMA fee income............................................ 30,000 -- -- -- ---------- ---------- ----------- -------- Net (loss) income......................................... $ (38,111) $ (53,790) $ (121,059) $ 25,546 ---------- ---------- ----------- -------- ---------- ---------- ----------- --------
See Notes to Financial Statements. F-62 BEAUMONT SKYWAVE, INC. (A WHOLLY-OWNED SUBSIDIARY OF PACIFIC BROADCASTING OF BEAUMONT, INC.) STATEMENT OF CHANGES IN STOCKHOLDER'S EQUITY
ACCUMULATED COMMON SURPLUS STOCK (DEFICIT) TOTAL ---------- ------------ ----------- Balance at Decemer 31, 1995................................................ $ 400,000 $ -- $ 400,000 Net income................................................................. -- 25,546 25,546 ---------- ------------ ----------- Balance at December 31, 1996............................................... 400,000 25,546 425,546 Net loss................................................................... -- (121,059) (121,059) Distribution to stockholder................................................ -- (2,500) (2,500) ---------- ------------ ----------- Balance at December 31, 1997............................................... $ 400,000 $ (98,013) $ 301,987 ---------- ------------ ----------- ---------- ------------ -----------
See Notes to Financial Statements. F-63 BEAUMONT SKYWAVE, INC. (A WHOLLY-OWNED SUBSIDIARY OF PACIFIC BROADCASTING OF BEAUMONT, INC.) STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED FOR THE YEAR ENDED MARCH 31 DECEMBER 31, ---------------------- -------------------------------- 1998 1997 1997 1996 ---------- ---------- ----------- ------------------- (UNAUDITED) Cash flows from operating activities: Net (loss) income..................................... $ (38,111) $ (53,790) $ (121,059) $ 25,546 Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization....................... 21,080 25,068 122,826 24,084 Decrease (increase) in accounts receivable.......... 63,371 (24,185) (94,471) (26,263) Decrease (increase) in employee receivables......... (2,383) 1,338 (870) (2,021) Increase in other current assets.................... (6,765) (50) (2,134) (1,470) Increase in intangibles............................. -- -- (15,823) -- Increase in accrued interest payable................ 3,448 3,438 13,750 1,146 (Decrease) in accrued compensation.................. (18,631) (12,717) 5,848 14,240 (Decrease) increase in accrued expenses............. (3,737) -- 26,147 3,405 (Decrease) increase in other accrued liabilities.... -- (3,405) 332 -- Increase in inter-company receivable................ (52,678) -- -- -- Advance payments received from Cumulus.............. 45,000 -- -- -- ---------- ---------- ----------- ---------- Net cash used in operating activities............. 10,594 (64,303) (65,454) 38,667 ---------- ---------- ----------- ---------- Cash flows used in investing activities: Purchases of property and equipment................... -- -- (11,290) (49,159) ---------- ---------- ----------- ---------- Cash used in investing activities................. -- -- (11,290) (49,159) ---------- ---------- ----------- ---------- Cash flows provided by financing activities: Advances from (payments to) Parent, net............... (13,737) 82,502 88,170 19,699 Distribution to shareholder........................... -- -- (2,500) -- Payment (increase in) long-term debt.................. 3,424 (10) (3,434) -- Cash provided by financing activities............. (10,313) 82,492 82,236 19,699 ---------- ---------- ----------- ---------- Increase in cash........................................ 281 18,189 5,492 9,207 Cash at beginning of period............................. 14,699 9,207 9,207 -- ---------- ---------- ----------- ---------- Cash at end of period................................... 14,980 27,396 $ 14,699 $ 9,207 ---------- ---------- ----------- ---------- ---------- ---------- ----------- ---------- Non-cash operating activities: Trade revenue......................................... $ 8,500 $ 8,600 $ 52,085 $ 51,005 ---------- ---------- ----------- ---------- ---------- ---------- ----------- ---------- Trade expense......................................... $ 8,500 $ 8,600 $ 49,711 $ 51,005 ---------- ---------- ----------- ---------- ---------- ---------- ----------- ---------- Supplemental disclosure of cash flow information: Cash paid during the year for interest................ $ 14,438 $ 14,967 $ 57,750 $ -- ---------- ---------- ----------- ---------- ---------- ---------- ----------- ----------
See Notes to Financial Statements. F-64 BEAUMONT SKYWAVE, INC. (A WHOLLY-OWNED SUBSIDIARY OF PACIFIC BROADCASTING OF BEAUMONT, INC.) NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Beaumont Skywave, Inc. (the "Company") is a wholly-owned subsidiary of Pacific Broadcasting of Beaumont, Inc. (the "Parent"). The Company owns and operates the radio station KTCX-FM (the "Station") located in Beaumont, Texas. The Company is dependent on the Parent to fund certain of its activities, primarily the Company's debt service requirements. The station began broadcasting in September 1996. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated using an accelerated method over estimated useful lives of 5 and 7 years. INTANGIBLE ASSETS Intangible assets include goodwill (see Note 2), Federal Communications Commission ("FCC") license and other acquisition costs. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life or contract term for periods not exceeding 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. F-65 BEAUMONT SKYWAVE, INC. (A WHOLLY-OWNED SUBSIDIARY OF PACIFIC BROADCASTING OF BEAUMONT, INC.) NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INCOME TAXES Effective January 1, 1997, the Company has elected to be treated as a qualified subchapter S subsidiary of the Parent for federal and state income tax purposes, in accordance with Section 1361b3 of the Internal Revenue Code. Accordingly, no provision for federal or state income taxes has been recorded in the financial statements as the earnings of the Company are included in the personal income tax returns of the Parent's shareholders. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash, accounts receivable and accounts payable approximates fair value because of the short maturity of these instruments. The carrying value of outstanding notes payable approximates fair value based on current market rates. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. ACQUISITIONS: In June 1996, the Parent acquired 33% of the issued and outstanding common and preferred stock of the Company from Alice Ramsey and Skywave Communications Corporation (collectively referred to as the "Sellers") for $400,000. In July 1996, the Parent entered into a stock purchase option agreement with the Sellers whereby the Parent was granted an option to purchase the remaining 67% of the issued and outstanding common and preferred stock of the Company. In November 1996, the Parent exercised its option and acquired the remaining 67% of the Company's outstanding stock for $650,000, which was financed through the execution of a $525,000 note payable to the Seller and a $125,000 note payable to a shareholder of the Parent. The above transactions were accounted for as a step acquisition using the purchase method of accounting, and, accordingly, the purchase price of each acquisition was allocated to the net assets acquired based on the estimated fair value as of the acquisition date. As a result, the Company recorded goodwill aggregating $755,000, which represents the excess of the purchase price over the fair value of the net tangible assets acquired. F-66 BEAUMONT SKYWAVE, INC. (A WHOLLY-OWNED SUBSIDIARY OF PACIFIC BROADCASTING OF BEAUMONT, INC.) NOTES TO FINANCIAL STATEMENTS (CONTINUED) 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Broadcasting towers and equipment..................................... $ 186,190 $ 178,339 Studio equipment...................................................... 35,173 34,923 Furniture, fixtures and leasehold improvements........................ 17,486 14,297 ---------- ---------- 238,849 227,559 Accumulated depreciation.............................................. (70,538) (8,032) ---------- ---------- Property and equipment, net........................................... $ 168,311 $ 219,527 ---------- ---------- ---------- ----------
Depreciation expense for the years ended December 31, 1997 and 1996 was $62,506 and $8,032, respectively. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Broadcast license..................................................... $ 100,000 $ 100,000 Organization costs.................................................... 32,423 16,600 Goodwill.............................................................. 755,000 755,000 ---------- ---------- 887,423 871,600 Accumulated amortization.............................................. (76,372) (16,052) ---------- ---------- Intangible assets, net................................................ $ 811,051 $ 855,548 ---------- ---------- ---------- ----------
Amortization expense for the years ended December 31, 1997 and 1996 was $60,320 and $16,052, respectively. 5. LONG-TERM DEBT: In connection with the acquisition of the Company's stock in November 1996, the Parent issued a $525,000 promissory note payable to the Sellers. This promissory note has been recorded in the Company's financial statements. The promissory note accrues interest at 11% and required interest only payments of $4,813 per month during the first twelve months. Beginning December 1997, the promissory note requires monthly principal and interest payments of $8,247 through October 2002, and the outstanding balance is due in its entirety at November 30, 2002. During 1997 and 1996, the Company recorded interest expense of $57,750 and $5,959, respectively, and made principal payments totaling $3,434 and $0, respectively. Following represents a summary of the future maturities of the Company's long-term debt as of December 31, 1997: 1998.............................................................. $ 41,208 1999.............................................................. 41,208 2000.............................................................. 41,208 2001.............................................................. 41,208 2002.............................................................. 356,734 --------- $ 521,566 --------- ---------
F-67 BEAUMONT SKYWAVE, INC. (A WHOLLY-OWNED SUBSIDIARY OF PACIFIC BROADCASTING OF BEAUMONT, INC.) NOTES TO FINANCIAL STATEMENTS (CONTINUED) 5. LONG-TERM DEBT: (CONTINUED) The note payable to Sellers is secured by a pledge of $525,000 of the Company's stock, as well as by personal guarantees of the Parent's shareholders. 6. RELATED PARTY TRANSACTIONS: In connection with the acquisition of the Company's stock in November 1996, the Parent also executed a $125,000 promissory note payable to a shareholder of the Parent. This promissory note has been recorded in the Company's financial statements. Such note is due on demand and accrues interest at 11%. During 1997 1996, the Company recorded interest expense of $13,750 and $1,146, respectively, and made no principal payments. At December 31, 1997 and 1996, the Company had net advances due to the Parent totaling $107,869 and $19,699, respectively. Such advances relate to various operating activities of the Station, as well as interest payments made by the Parent on behalf of the Company. The advances are due on demand and do not accrue interest. At December 31, 1997 and 1996, the Company had outstanding loan receivable balances due from the Station's General Manager totaling $2,691 and $200, respectively, and a certain employee totaling $200 and $1,821, respectively. Such loans are due on demand and do not accrue interest. 7. OPERATING LEASE COMMITMENTS: The Company has entered into lease agreements for building and property used in the operations of the Station. Rent expense under such leases totalled $30,600 and $12,000 in 1997 and 1996, respectively. Future minimum rentals under these leases at December 31, 1997 are as follows: 1998............................................................... $ 20,100 1999............................................................... 5,400 2000............................................................... 5,400 2001............................................................... 6,000 2002............................................................... 6,600 Thereafter......................................................... 23,100 --------- $ 66,600 --------- ---------
8. SUBSEQUENT EVENT: On January 30, 1998, the Parent and the Company entered into an asset purchase agreement with Cumulus Broadcasting, Inc. (a wholly-owned subsidiary of Cumulus Media Inc.) ("Cumulus") to sell substantially all of the assets and liabilities of the Station to Cumulus. The closing of the sale is subject to certain events that must occur which include, among other things, obtaining the approval of the FCC. In conjunction with the sale, the Parent and the Company entered into a local marketing agreement ("LMA") with Cumulus effective February 15, 1998. Under the LMA, Cumulus agreed to pay the Company a monthly LMA fee of $50,000 per month, of which $30,000 per month (or a pro-rated amount for a period less than one month) will be applied against the purchase price to be paid by Cumulus. In addition, Cumulus agreed to reimburse the Company for station operating expenses of $15,000 per month. F-68 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying consolidated balance sheet and the related consolidated statements of operations, of changes in stockholder's equity (deficit) and of cash flows present fairly, in all material respects, the financial position of Caribbean Communications Company Limited and its subsidiaries, a wholly-owned subsidiary of Cumulus Media, LLC, at April 30, 1997, and the results of their operations and their cash flows for the four month period ended April 30, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois March 9, 1998 F-69 CARIBBEAN COMMUNICATIONS COMPANY LIMITED CONSOLIDATED BALANCE SHEET
APRIL 30, 1997 ------------- ASSETS Current assets: Cash and cash equivalents........................................................................ $ 86,514 Accounts receivable, less allowance for doubtful accounts of $30,688............................. 127,658 Prepaid expenses and other receivables........................................................... 24,233 ------------- Total current assets......................................................................... 238,405 Property and equipment, net........................................................................ 1,108,215 Intangible assets, net............................................................................. 219,633 ------------- Total assets................................................................................. $ 1,566,253 ------------- ------------- LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT) Current liabilities: Accounts payable................................................................................. $ 136,981 Accrued interest................................................................................. 44,576 Capital lease obligation......................................................................... 15,588 Accrued professional fees........................................................................ 40,137 Due to related parties........................................................................... 2,496,950 Other accrued expenses........................................................................... 7,588 ------------- Total current liabilities.................................................................... 2,741,820 ------------- Non-current liabilities: Deferred compensation............................................................................ 145,000 ------------- Commitments and contingencies Stockholder's equity (deficit): Common stock ($0.37 par value, 50,000 shares authorized, 46,057 shares issued, 46,057 outstanding)...................................................... 17,058 Capital in excess of par value................................................................... 2,267,699 Cumulative translation adjustment................................................................ 682 Accumulated deficit.............................................................................. (3,601,156) ------------- (1,315,717) Less treasury stock, at cost (50 shares)......................................................... (4,850) ------------- Total stockholder's equity (deficit)......................................................... (1,320,567) ------------- Total liabilities and stockholder's equity (deficit)............................................... $ 1,566,253 ------------- -------------
See Notes to Consolidated Financial Statements. F-70 CARIBBEAN COMMUNICATIONS COMPANY LIMITED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE FOUR MONTH PERIOD ENDED APRIL 30, 1997 ------------ Revenues............................................................................................ $ 191,112 Less: agency commissions............................................................................ (13,554) ------------ Net revenues................................................................................. 177,558 ------------ Operating expenses: Sales and promotions.............................................................................. 120,733 Technical......................................................................................... 126,319 Programming....................................................................................... 75,985 General and administrative........................................................................ 200,538 Depreciation and amortization..................................................................... 55,628 ------------ Total operating expenses...................................................................... 579,203 ------------ Loss from operations................................................................................ (401,645) Other income (expense): Interest income................................................................................... 210 Interest expense.................................................................................. (62,248) Other income...................................................................................... 1,227 ------------ Net loss............................................................................................ $ (462,456) ------------ ------------
See Notes to Consolidated Financial Statements. F-71 CARIBBEAN COMMUNICATIONS COMPANY LIMITED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDER'S EQUITY (DEFICIT)
CAPITAL IN CUMULATIVE COMMON TREASURY EXCESS OF TRANSLATION ACCUMULATED STOCK STOCK PAR VALUE ADJUSTMENT DEFICIT TOTAL --------- --------- ------------ ------------- ------------- ------------- Balance at January 1, 1997......... $ 17,058 $ -- $ 2,267,699 $ -- $ (3,138,700) $ (853,943) Purchase of treasury stock......... (4,850) (4,850) Foreign currency translation adjustment....................... 682 682 Net loss........................... -- -- -- -- (462,456) (462,456) --------- --------- ------------ ----- ------------- ------------- Balance at April 30, 1997.......... $ 17,058 $ (4,850) $ 2,267,699 $ 682 $ (3,601,156) $ (1,320,567) --------- --------- ------------ ----- ------------- ------------- --------- --------- ------------ ----- ------------- -------------
See Notes to Consolidated Financial Statements. F-72 CARIBBEAN COMMUNICATIONS COMPANY LIMITED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE FOUR MONTH PERIOD ENDED APRIL 30, 1997 ------------ Cash flows from operating activities: Net loss.......................................................................................... $ (462,456) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization................................................................. 55,628 Decrease in receivables....................................................................... 16,374 Increase in prepaid expenses and other assets................................................. (3,666) Increase in accounts payable.................................................................. 38,829 Decrease in accrued expenses and other current liabilities.................................... (50,257) ------------ Net cash used in operating activities............................................................... (405,548) ------------ Cash flows from investing activities: Purchases of property and equipment............................................................... (20,345) ------------ Net cash used in investing activities............................................................... (20,345) ------------ Cash flows from financing activities: Proceeds from borrowings.......................................................................... 983,725 Repayments of borrowings.......................................................................... (396,235) Payments of capital lease obligation.............................................................. (2,822) Payments of deferred compensation................................................................. (80,000) Purchase of treasury stock........................................................................ (4,850) ------------ Net cash provided by financing activities........................................................... 499,818 ------------ Increase in cash and cash equivalents............................................................... 73,925 Cash and cash equivalents at beginning of period.................................................... 12,589 ------------ Cash and cash equivalents at end of period.......................................................... $ 86,514 ------------ ------------ Supplemental disclosure of cash flow information: Cash paid for interest............................................................................ $ 91,773 ------------ ------------ Non-cash operating activities: Trade revenue..................................................................................... $ 63,808 ------------ ------------ Trade expense..................................................................................... $ 45,919 ------------ ------------
See Notes to Consolidated Financial Statements. F-73 CARIBBEAN COMMUNICATIONS COMPANY LIMITED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Caribbean Communications Company Limited (the "Company"), a wholly-owned subsidiary of Cumulus Media, LLC, is a corporation incorporated in the Crown Colony of Montserrat, which operates the GEM Radio Network, a multi-market FM radio broadcasting network serving the area extending from the British Virgin Islands south to Trinidad in the Eastern Caribbean. Before April 24, 1997, the Company was wholly-owned by CML Holdings, LLC. On April 24, 1997, CML Holdings, LLC transferred the capital stock and assets of the Company to Cumulus Media, LLC in exchange for shares of preferred stock of Cumulus Media, LLC. As such, for accounting presentation purposes the financial statements have been prepared on a basis to include the results of operations of the Company for the period from April 24, 1997 through April 30, 1997. The Company does not consider the inclusion of the results of operations for this period to be significant. The financial statements also do not reflect the impact resulting from the application of purchase accounting when Cumulus acquired Caribbean Communications on April 24, 1997. For accounting reporting purposes, the Company used April 30, 1997 as the date of acquisition. The Company is dependent on the continued financial support of Cumulus Media, LLC to meet its obligations as they come due. PRINCIPLES OF CONSOLIDATION The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, GEM Radio Five Limited. All intercompany transactions and balances have been eliminated in consolidation. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable, accounts payable, and other accrued expenses approximates fair value due to their short term nature. CASH FLOWS For purposes of the consolidated statement of cash flows, cash consists of bank deposits and money market funds. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to advertisers. Revenue is recognized as commercials are broadcast. F-74 CARIBBEAN COMMUNICATIONS COMPANY LIMITED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. PROPERTY AND EQUIPMENT Property and equipment are stated at cost and are depreciated over their estimated useful lives, or in the case of leasehold improvements, over the terms of the leases, if shorter. The estimated useful lives used in determining depreciation range from 3 to 20 years. For financial reporting purposes, depreciation is computed using the straight-line method. Depreciation expense includes the amortization of capital lease assets. INTANGIBLE ASSETS Intangible assets include goodwill and broadcast licenses. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life not exceeding 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES The Company accounts for income tax expense and liabilities under the liability method. As the Company has not realized taxable profits, no income tax liability has been recorded as of April 30, 1997. FOREIGN CURRENCY Assets, liabilities and all profit and loss items of the Company are stated in U.S. dollars for reporting purposes. The Company used a weighted average exchange rate to translate revenues and expenses. The weighted average conversion rate is one U.S. dollar to 2.7 Eastern Caribbean dollars, and one U.S. dollar to 6.0 Trinidad and Tobago dollars. The Company used the exchange rate at April 30, 1997 to translate assets and liabilities. F-75 CARIBBEAN COMMUNICATIONS COMPANY LIMITED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 2. PROPERTY AND EQUIPMENT Property and equipment consists of the following:
APRIL 30, 1997 ------------ Broadcast equipment............................................................. $ 1,004,727 Towers, masts and transmitter buildings......................................... 229,686 Leasehold improvements and site preparation..................................... 67,314 Furniture and fixtures.......................................................... 352,107 Vehicles........................................................................ 63,095 Network infrastructure.......................................................... 218,673 ------------ 1,935,602 Accumulated depreciation........................................................ (836,290) Land............................................................................ 8,903 ------------ Property and equipment, net..................................................... $ 1,108,215 ------------ ------------
Depreciation expense for the four months ended April 30, 1997 was $49,792. 3. INTANGIBLE ASSETS Intangible assets consist of the following:
APRIL 30, 1997 ---------- Broadcast licenses................................................................ $ 264,870 Accumulated amortization.......................................................... (45,237) ---------- Intangible assets, net............................................................ $ 219,633 ---------- ----------
Amortization expense for the four months ended April 30, 1997 was $5,836. 4. DUE TO RELATED PARTIES: Amounts due to related parties consist of the following:
APRIL 30, 1997 ------------ Advances--CML Holdings, LLC..................................................... $ 2,286,189 Advances--Cumulus Media, LLC.................................................... 210,761 ------------ $ 2,496,950 ------------ ------------
ADVANCES--CML HOLDINGS, LLC The Company has advances from CML Holdings, LLC, a related party, in the amount of $2,286,189, bearing interest at prime plus 2% (10.5% at April 30, 1997) and payable on demand. ADVANCES--CUMULUS MEDIA, LLC The Company has an advance from Cumulus Media, LLC, a related party, in the amount of $210,761, which does not bear interest and is payable on demand. F-76 CARIBBEAN COMMUNICATIONS COMPANY LIMITED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 5. LEASES Certain of the Company's buildings and equipment are leased under noncancelable operating leases. Total rent expense for the four month period ended April 30, 1997 was approximately $22,300. Future minimum lease payments required under operating leases in effect at April 30, 1997 for the twelve month periods ended April 30 are as follows: 1998.............................................................. $ 33,884 1999.............................................................. 32,384 2000.............................................................. 21,628 2001.............................................................. 20,000 2002.............................................................. 20,000 Thereafter........................................................ 1,667 --------- $ 129,563 --------- ---------
6. COMMITMENTS AND CONTINGENCIES The Company has entered into several agreements whereby the Company has been granted licenses to broadcast under preassigned frequencies in Trinidad and Tobago, Montserrat, Saint Lucia and the British Virgin Islands. The Company also has an affiliation agreement with a broadcast licensee in St. Maarten. Under the terms of the agreements, the Company pays royalties to the government of Trinidad of 2% of gross annual revenue, and pays fixed annual royalties for all other licenses. Royalty expense under these agreements was approximately $5,400 for the four month period ended April 30, 1997. Pursuant to the various licensing agreements, the future minimum guaranteed royalty payments are $17,000 in 1998, and $12,000 per year from 1999 through 2005. The Company has entered into a broadcast service agreement with a telecommunications company for unlimited usage of its satellite equipment for the purpose of uplinking GEM Radio Network broadcasts to its satellite equipment and downlinking the transmission of these broadcasts to various receiver sites. The agreement expires January 15, 2001 and requires 84 monthly payments of $2,820, subject to escalation. The Company also has a vehicle under a capital lease with a cost of $44,700 and accumulated depreciation of $16,898 as of April 30, 1997. 7. RELATED PARTY TRANSACTIONS During 1997, the Company reimbursed Quaestus Management Corporation (Quaestus), a related party, for general and administrative expenses paid by Quaestus on behalf of the Company. At April 30, 1997, the Company had a payable to Quaestus of $20,296. During 1997, the Company paid $80,000 in settlement of notes payable to shareholders of the Company. At April 30, 1997, the balance of the notes payable was $0. 8. SUBSEQUENT EVENT Effective May 22, 1997, the capital stock and assets of the Company were contributed to Cumulus Media Inc. F-77 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying combined balance sheet and the related combined statements of operations, of changes in stockholders' deficit and of cash flows present fairly, in all material respects, the combined financial position of Carolina Broadcasting, Inc. and Georgetown Radio, Inc. at December 31, 1997, and the combined results of their operations and their cash flows for the year in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Companies' management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois March 4, 1998 F-78 CAROLINA BROADCASTING, INC. AND GEORGETOWN RADIO, INC. COMBINED BALANCE SHEET
DECEMBER 31, 1997 ------------ ASSETS Current assets: Cash.............................................................................................. $ 1,325 Accounts receivable, less allowance for doubtful accounts of $10,000.............................. 33,291 ------------ Total current assets.......................................................................... 34,616 Property and equipment, net......................................................................... 397,170 Intangible assets, net of accumulated amortization of $78,897....................................... 1,104,537 ------------ Total assets.................................................................................. $1,536,323 ------------ ------------ LIABILITIES AND STOCKHOLDERS' DEFICIT Current liabilities: Accounts payable.................................................................................. $ 59,839 Note payable...................................................................................... 50,800 Accrued interest.................................................................................. 131,573 ------------ Total current liabilities..................................................................... 242,212 Notes payable from stockholders..................................................................... 1,154,000 Seller note payable................................................................................. 500,000 Commitments and contingencies Stockholders' deficit: Common stock...................................................................................... 4,448 Additional paid-in-capital........................................................................ 255,552 Accumulated deficit............................................................................... (619,889) ------------ Total stockholders' deficit................................................................... (359,889) ------------ Total liabilities and stockholders' deficit................................................... $1,536,323 ------------ ------------
See Notes to Financial Statements. F-79 CAROLINA BROADCASTING, INC. AND GEORGETOWN RADIO, INC. COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 1997 ------------------ Revenues...................................................................................... $ 267,770 ---------- Operating expenses: Sales and promotions........................................................................ 103,586 Technical and programming................................................................... 223,236 General and administrative.................................................................. 252,234 Depreciation and amortization............................................................... 105,910 ---------- Total operating expenses.................................................................. 684,966 ---------- Loss from operations.......................................................................... (417,196) Other income (expense): Interest income............................................................................. 853 Interest expense............................................................................ (168,240) ---------- Net loss...................................................................................... $ (584,583) ---------- ----------
See Notes to Financial Statements. F-80 CAROLINA BROADCASTING, INC. AND GEORGETOWN RADIO, INC. COMBINED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT
ADDITIONAL COMMON PAID-IN- ACCUMULATED STOCK CAPITAL DEFICIT TOTAL ----------- ---------- ------------ ----------- Balance at January 1, 1997...................................... $ 7 $ 154,993 $ (35,306) $ 119,694 Net loss........................................................ -- -- (584,583) (584,583) Issuance of common stock........................................ 4,441 100,559 -- 105,000 ----------- ---------- ------------ ----------- Balance at December 31, 1997.................................... $ 4,448 $ 255,552 $ (619,889) $ (359,889) ----------- ---------- ------------ ----------- ----------- ---------- ------------ -----------
See Notes to Financial Statements. F-81 CAROLINA BROADCASTING, INC. AND GEORGETOWN RADIO, INC. COMBINED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 1997 ------------------ Cash flows from operating activities: Net loss.................................................................................... $ (584,583) Adjustments to reconcile net loss to cash used in operating activities: Depreciation............................................................................ 27,013 Amortization............................................................................ 78,897 Changes in assets and liabilities: Accounts receivable, net................................................................ 28,984 Other current assets.................................................................... 25,000 Accounts payable........................................................................ 59,839 Accrued interest........................................................................ 131,573 ------------------ Net cash used in operating activities................................................. (233,277) ------------------ Cash flows from investing activities: Capital expenditures........................................................................ (46,777) Payments for businesses acquired............................................................ (1,060,000) ------------------ Net cash used for investing activities................................................ (1,106,777) ------------------ Cash flows from financing activities: Issuance of common stock.................................................................... 105,000 Net proceeds from shareholders' loans....................................................... 484,000 Proceeds from borrowings.................................................................... 50,800 ------------------ Net cash provided by financing activities............................................. 639,800 ------------------ Net decrease in cash and cash equivalents..................................................... (700,254) Cash and cash equivalents, beginning of period................................................ 701,579 ------------------ Cash and cash equivalents, end of period...................................................... $ 1,325 ------------------ ------------------ Supplemental disclosure: Interest paid............................................................................... $ 36,667 ------------------ ------------------ Non-cash operating, investing and financing activities: Trade revenue............................................................................... $ 40,942 ------------------ ------------------ Trade expense............................................................................... $ 40,942 ------------------ ------------------ Acquisition of assets in exchange for note payable.......................................... $ 500,000 ------------------ ------------------
See Notes to Financial Statements. F-82 CAROLINA BROADCASTING, INC. AND GEORGETOWN RADIO, INC. NOTES TO COMBINED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS On January 6, 1997, Carolina Broadcasting, Inc. (Carolina) acquired two radio stations located in Conway, South Carolina (WJXY-FM and WJXY-AM) for $800,000 in cash plus a $500,000 promissory note payable to the seller, Downs Satellite Broadcasting of South Carolina, Inc. Pursuant to a time brokerage agreement, Carolina has operated these stations since October 1, 1996. On February 6, 1997, Georgetown Radio, Inc. (Georgetown) acquired a radio station located in Georgetown, South Carolina (WXJY-FM) for $260,000. The acquisitions were accounted for as purchases. Accordingly, the accompanying combined financial statements include the results of operations of the acquired entities from the dates of acquisition. The significant accounting principles followed by Carolina and Georgetown and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. BASIS OF PRESENTATION Carolina and Georgetown (collectively, the Companies) share common owners and common management. Thus, the Companies' financial position and results of operations have been combined in the attached financial statements. All significant intercompany accounts and transactions have been eliminated. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Companies enter into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Companies use exchanged products or services before advertising air time is provided, a trade liability is recognized. CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Companies to concentrations of credit risk consist principally of cash and accounts receivable. The Companies perform ongoing credit evaluations of their customers and generally do not require collateral for their accounts receivable. F-83 CAROLINA BROADCASTING, INC. AND GEORGETOWN RADIO, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) The Companies reserve for potential credit losses based upon the expected collectibility of all accounts receivable. CASH AND CASH EQUIVALENTS The Companies consider all highly liquid investments with original maturities of three months or less to be cash equivalents. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Buildings......................................................... 15 years Broadcasting equipment............................................ 15 years Office furniture and equipment.................................... 5-7 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets primarily represent the excess of cost over the fair market value of tangible net assets acquired. Intangible assets are stated at cost and are being amortized using the straight-line method over fifteen years. The Companies evaluate the carrying value of intangibles periodically in relation to the projected future undiscounted cash flows of the related businesses. FEDERAL INCOME TAXES The Companies have elected to be treated as Subchapter S corporations for federal and state income tax purposes. As a result, the Companies' shareholders include a pro-rata share of the Companies' taxable income in their respective personal income tax returns. Accordingly, no federal and state income tax expense or benefit has been included in the accompanying financial statements. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amounts of the Companies financial instruments, including cash and cash equivalents, accounts receivable and payable and long-term debt approximate fair value. F-84 CAROLINA BROADCASTING, INC. AND GEORGETOWN RADIO, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 2. PROPERTY AND EQUIPMENT: Property and equipment at December 31, 1997 consists of the following: Buildings......................................................... $ 46,473 Equipment......................................................... 212,529 Furniture and fixtures............................................ 17,041 --------- 276,043 Accumulated depreciation.......................................... (27,073) --------- 248,970 Land.............................................................. 148,200 --------- Property and equipment, net....................................... $ 397,170 --------- ---------
3. DEBT: Debt at December 31, 1997 consists of the following: Seller note payable at 8%, payable in 24 monthly installments beginning January 2000 and $450,000 due January 2002.......... $ 500,000 Bank note payable at 9.5%, due April 1998....................... 50,800 Stockholder notes payable at 12%, due January 2007.............. 1,040,000 Stockholder notes payable at 12%, due June 1999................. 114,000 --------- $1,704,800 --------- ---------
In connection with the acquisition of radio stations in January 1997, Carolina entered into a $500,000 promissory note payable to the seller. In October 1997, Carolina borrowed $50,800 from a bank to fund operations. In addition, throughout 1997 certain shareholders made advances to Carolina to fund operations. Such advances were evidenced by promissory notes payable. The maturities of long-term debt outstanding at December 31, 1997 are as follows: 1998............................................................ $ 50,800 1999............................................................ 114,000 2000............................................................ 25,000 2001............................................................ 25,000 2002............................................................ 450,000 Thereafter...................................................... 1,040,000 --------- $1,704,800 --------- ---------
4. COMMON STOCK: Carolina has authorized 5,000 shares of common stock, $1 par value, of which 2,226 shares were outstanding at December 31, 1997. Georgetown has authorized 5,000 shares of common stock, $1 par value, of which 2,222 shares were outstanding at December 31, 1997. F-85 CAROLINA BROADCASTING, INC. AND GEORGETOWN RADIO, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 5. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of approximately $47,726 for the year ended December 31, 1997 under operating leases for radio broadcasting facilities. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997 are as follows: 1998............................................................... $ 41,572 1999............................................................... 37,176 2000............................................................... 37,176 2001............................................................... 600 Thereafter......................................................... --
6. SALE OF ASSETS: In October 1997, the Companies entered into an asset purchase agreement to sell the Companies' assets to Cumulus Broadcasting, Inc., a wholly owned subsidiary of Cumulus Media Inc., for approximately $2.3 million. F-86 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in partners' deficit, and of cash flows present fairly, in all material respects, the financial position of Castle Broadcasting Limited Partnership at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years ended December 31, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Partnership's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 21, 1998 F-87 CASTLE BROADCASTING LIMITED PARTNERSHIP BALANCE SHEETS
MARCH 31, DECEMBER 31, ------------- ---------------------------- 1998 1997 1996 ------------- ------------- ------------- (UNAUDITED) ASSETS Current assets: Cash............................................................... $ 15,506 $ 22,925 $ 106,242 Accounts receivable, less allowance for doubtful accounts of $10,500, at all dates....................... 215,170 209,118 184,482 Prepaid expenses and other current assets.......................... 13,055 16,539 19,219 ------------- ------------- ------------- Total current assets........................................... 243,731 248,582 309,943 Other assets......................................................... 56,921 45,593 -- Property and equipment, net.......................................... 251,926 242,680 104,051 Intangible assets, net............................................... 481,881 495,731 47,762 ------------- ------------- ------------- Total assets................................................... $ 1,034,459 $ 1,032,586 $ 461,756 ------------- ------------- ------------- ------------- ------------- ------------- LIABILITIES AND PARTNERS' DEFICIT Current liabilities: Note payable to bank............................................... $ 120,000 $ 70,000 $ -- Accounts payable................................................... 21,128 55,318 22,161 Accrued and other current liabilities.............................. 105,302 91,223 81,188 Note payable on demand to a limited partner........................ 1,990,190 1,990,190 1,445,190 Accrued interest to a limited partner.............................. 482,878 439,367 515,919 ------------- ------------- ------------- Total current liabilities...................................... 2,719,498 2,646,098 2,064,458 ------------- ------------- ------------- Commitments and contingencies Partners' deficit.................................................... (1,685,039) (1,613,512) (1,602,702) ------------- ------------- ------------- Total liabilities and partners' deficit........................ $ 1,034,459 $ 1,032,586 $ 461,756 ------------- ------------- ------------- ------------- ------------- -------------
See Notes to Financial Statements. F-88 CASTLE BROADCASTING LIMITED PARTNERSHIP STATEMENTS OF OPERATIONS
THREE MONTHS FOR THE YEAR ENDED ENDED MARCH 31, DECEMBER 31, ---------------------------- ------------------------------------------- 1998 1997 1997 1996 1995 ------------- ------------- ------------- ------------- ------------- (UNAUDITED) Revenues:............................. $ 391,899 $ 321,312 $ 1,778,115 $ 1,689,508 $ 1,449,315 Less: agency commissions........... (35,207) (24,692) (142,134) (122,773) (106,138) ------------- ------------- ------------- ------------- ------------- Net revenues.................. 356,692 296,620 1,635,981 1,566,735 1,343,177 ------------- ------------- ------------- ------------- ------------- Operating expenses: Programming and technical........... 100,506 70,894 370,702 257,933 263,514 Sales............................... 112,620 84,982 485,093 441,120 375,031 Engineering......................... 4,770 3,012 9,778 9,907 18,275 News................................ 25,786 27,343 109,446 103,087 91,927 General and administrative.......... 95,559 67,462 367,949 364,325 297,232 Promotions.......................... 24,943 19,974 106,055 128,307 118,634 Depreciation and amortization....... 18,575 7,710 47,908 31,275 34,024 ------------- ------------- ------------- ------------- ------------- Total operating expenses........ 382,759 281,377 1,496,931 1,335,954 1,198,637 ------------- ------------- ------------- ------------- ------------- Income from operations................ (26,067) 15,243 139,050 230,781 144,540 ------------- ------------- ------------- ------------- ------------- Other income (expense): Gain (loss) on sale of equipment.... -- -- -- 75 (359) Interest income..................... 9 518 1,340 1,100 1,609 Interest expense.................... (45,469) (34,030) (151,200) (133,680) (142,025) ------------- ------------- ------------- ------------- ------------- Other income (expense) net...... (45,460) (33,512) (149,860) (132,505) (140,775) ------------- ------------- ------------- ------------- ------------- Net income (loss)..................... $ (71,527) $ (18,269) $ (10,810) $ 98,276 $ 3,765 ------------- ------------- ------------- ------------- ------------- ------------- ------------- ------------- ------------- -------------
See Notes to Financial Statements. F-89 CASTLE BROADCASTING LIMITED PARTNERSHIP STATEMENT OF CHANGES IN PARTNERS' DEFICIT Balance at January 1, 1995...................................................... $(1,704,743) Net income...................................................................... 3,765 ---------- Balance at December 31, 1995.................................................... (1,700,978) Net income...................................................................... 98,276 ---------- Balance at December 31, 1996.................................................... (1,602,702) Net loss........................................................................ (10,810) ---------- Balance at December 31, 1997.................................................... $(1,613,512) ---------- ----------
See Notes to Financial Statements. F-90 CASTLE BROADCASTING LIMITED PARTNERSHIP STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ------------------------ ------------------------------------- 1998 1997 1997 1996 1995 ----------- ----------- ----------- ----------- ----------- (UNAUDITED) Cash flows from operating activities: Net income (loss)............................. $ (71,527) $ (18,269) $ (10,810) $ 98,276 $ 3,765 Adjustments to reconcile net income(loss) to net cash provided by operating activities: Depreciation and amortization............. 18,575 7,710 47,908 31,275 34,024 Loss on sale of equipment................. -- -- -- (75) 359 (Increase) decrease in accounts receivable.............................. (6,052) 24,603 (24,636) (5,249) (35,149) (Increase) decrease in prepaid expenses and other current assets................ 3,484 (8,643) 2,680 11,238 (7,989) Increase (decrease) in accounts payable... (34,190) (846) 33,157 (132) (669) Increase (decrease) in accrued and other current liabilities..................... 14,079 (7,310) 10,035 784 11,053 Increase (decrease) in accrued interest to a limited partner....................... 43,511 (1,664) (76,552) (125,320) (11,825) ----------- ----------- ----------- ----------- ----------- Net cash (used in) provided by operating activities.................................... (32,120) (4,419) (18,218) 10,797 (6,431) ----------- ----------- ----------- ----------- ----------- Cash flows from investing activities: Proceeds from sale of equipment............... -- -- -- 75 492 Purchases of property and equipment........... (13,971) (2,051) (66,991) (13,056) (17,472) Acquisition of WBZN--FM....................... -- -- (567,515) -- -- Deferred costs incurred with sale of the Partnership................................. (11,328) -- (45,593) -- -- ----------- ----------- ----------- ----------- ----------- Net cash used for investing activities.......... (25,299) (2,051) (680,099) (12,981) (16,980) ----------- ----------- ----------- ----------- ----------- Cash flows from financing activities: Proceeds from issuance of debt................ 50,000 -- 615,000 -- -- ----------- ----------- ----------- ----------- ----------- Net cash provided by financing activities....... 50,000 -- 615,000 -- -- ----------- ----------- ----------- ----------- ----------- Net decrease in cash............................ (7,419) (6,470) (83,317) (2,184) (23,411) Cash at beginning of period..................... 22,925 106,242 106,242 108,426 131,837 ----------- ----------- ----------- ----------- ----------- Cash at end of period........................... $ 15,506 $ 99,772 $ 22,925 $ 106,242 $ 108,426 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Supplemental cash flow information: Cash payments for interest.................... $ -- $ 36,000 $ 238,257 $ 259,000 $ 153,850 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Non-cash operating activities: Trade revenue................................. $ 6,308 $ 8,888 $ 28,200 $ 23,938 $ 20,688 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Trade expense................................. $ 3,230 $ 3,738 $ 28,365 $ 26,510 $ 15,979 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-91 CASTLE BROADCASTING LIMITED PARTNERSHIP NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Castle Broadcasting Limited Partnership (the "Partnership") owns and operates radio stations WQCB-FM and WBZN-FM (the "Stations") located in Brewer, Maine. The general partner of the Partnership is 200 Danforth Street, a company controlled by a limited partner of the Partnership. During 1997, this limited partner acquired the ownership interests of the three other limited partners of the Partnership. The significant accounting principles followed by the Partnership and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated using accelerated methods over their estimated useful lives as follows: Transmitter....................................................... 25 years Broadcasting towers and equipment................................. 15 years Office furniture and equipment.................................... 5 years Leasehold improvement............................................. 5 years Vehicles.......................................................... 5 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets represent the excess of cost over the fair market value of tangible net assets acquired and consist primarily of Federal Communications Commission ("FCC") licenses and goodwill. Intangible assets are stated at cost and are being amortized using the straight-line method over 15 years. The Partnership evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES The Partnership operates as a Limited Partnership under the provisions of the Internal Revenue Code. Accordingly, no provision for income taxes has been made since income or losses of the Partnership are allocated to the partners. F-92 CASTLE BROADCASTING LIMITED PARTNERSHIP NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Partnership enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Partnership uses exchanged products or services before advertising air time is provided, a trade liability is recognized. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. ACQUISITIONS On October 1, 1997, the Partnership acquired WBZN-FM in Brewer, Maine for $500,000 in cash plus various other direct acquisition costs totaling $67,515. The purchase price was allocated to property and equipment ($99,810) and intangibles ($467,705). Results of operations of WBZN-FM for the 1997 period prior to acquisition are not available. The net loss of WBZN-FM for the 1996 year, based on unaudited financial information, approximated $110,000. The acquisition was accounted for as a purchase. Accordingly, the accompanying financial statements include the results of operations of the acquired entity from the date of acquisition. 3. OTHER ASSETS Other assets represents deferred costs incurred in connection with the sale of the Partnership. F-93 CASTLE BROADCASTING LIMITED PARTNERSHIP NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Transmitter........................................................... $ 115,883 $ 108,583 Broadcasting towers and equipment..................................... 723,141 593,169 Office furniture and equipment........................................ 108,510 89,038 Leasehold improvements................................................ 23,816 16,518 Vehicles.............................................................. 11,630 8,870 ---------- ---------- Total property and equipment.......................................... 982,980 816,178 Accumulated depreciation.............................................. (757,220) (729,047) ---------- ---------- 225,760 87,131 Land.................................................................. 16,920 16,920 ---------- ---------- Property and equipment, net........................................... $ 242,680 $ 104,051 ---------- ---------- ---------- ----------
Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was $28,173, $19,335 and $22,084, respectively. 5. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Goodwill, FCC license and other....................................... $ 646,810 $ 179,105 Accumulated amortization.............................................. (151,079) (131,343) ---------- ---------- Intangible assets, net................................................ $ 495,731 $ 47,762 ---------- ---------- ---------- ----------
Amortization expense for the years ended December 31, 1997, 1996 and 1995 was $19,735, $11,940 and $11,940, respectively. 6. DEBT: The Partnership has significant transactions with a limited partner and is dependent upon the limited partner for continued support. The Partnership has debt of $1,990,190 and $1,445,190 at December 31, 1997 and 1996, respectively, payable to the limited partner on demand. The note is collaterialized by a mortgage on real property in Garland, Maine and a security agreement on all equipment, accounts receivable and contract rights of the Partnership. Interest is due quarterly at 1% above Bank of Boston Base Rate. At December 31, 1997 and 1996, the Partnership owed accrued interest of $439,367 and $515,919, respectively, to the limited partner. The Partnership obtained a $100,000 secured demand line of credit during 1997. At December 31, 1997, $70,000 is outstanding. The borrowing rate is based on the Bank of Boston's prime rate of interest. The Partnership's obligations under the facility are secured by various marketable securities held by the limited partner. F-94 CASTLE BROADCASTING LIMITED PARTNERSHIP NOTES TO FINANCIAL STATEMENTS (CONTINUED) 7. COMMITMENTS AND CONTINGENCIES: The Partnership incurred expenses of $52,632, $46,498 and $46,548 for the years ended December 31, 1997, 1996 and 1995, respectively, under operating leases for radio broadcasting facilities. Future minimum annual payments at December 31, 1997 are: 1998................................................................... $ 9,525 1999................................................................... 6,000 2000................................................................... 6,000 2001................................................................... 6,000 2002................................................................... 6,000
Also, at December 31, 1997, the Partnership has vehicles under capital lease with a cost of $11,630 ($8,870 at December 31, 1996) with accumulated depreciation of $9,008 ($8,870 at December 31, 1996). 8. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash, accounts receivable, and accounts payable approximates fair value because of the short maturity of these instruments. 9. SUBSEQUENT EVENT: In February 1998, the Partnership entered into an agreement to sell, subject to approval of the FCC, certain assets of the Partnership to Cumulus Broadcasting, Inc., a wholly owned subsidiary of Cumulus Media Inc., for $6,400,000. F-95 INDEPENDENT AUDITORS' REPORT The Partners Chattanooga Broadcast Group: (a division of Wicks Broadcast Group Limited Partnership) We have audited the accompanying balance sheets of Chattanooga Broadcast Group (a division of Wicks Broadcast Group Limited Partnership) as of December 31, 1997 and 1996, and the related statements of operations and changes in division equity, and cash flows for each of the years in the three-year period ended December 31, 1997. These financial statements are the responsibility of Chattanooga Broadcast Group's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Chattanooga Broadcast Group (a division of Wicks Broadcast Group Limited Partnership) as of December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 1997, in conformity with generally accepted accounting principles. KPMG Peat Marwick LLP McLean, Virginia May 18, 1998 F-96 CHATTANOOGA BROADCAST GROUP (A DIVISION OF WICKS BROADCAST GROUP LIMITED PARTNERSHIP) BALANCE SHEETS
DECEMBER 31, -------------------------- MARCH 31, 1996 1997 1998 ------------ ------------ ------------ (UNAUDITED) ASSETS Current assets: Cash.................................................................. $ 17,065 6,105 22,394 Accounts receivable, net of allowance for doubtful accounts of $90,403 and $69,826 at December 31, 1997 and 1996, respectively............. 294,776 227,681 165,779 Prepaid expenses and other assets..................................... 4,350 11,305 21,534 ------------ ------------ ------------ Total current assets.............................................. 316,191 245,091 209,707 Property and equipment, net (note 3).................................... 544,468 448,733 419,281 Intangible assets, net (note 4)......................................... 920,697 845,537 826,747 ------------ ------------ ------------ Total assets...................................................... $ 1,781,356 1,539,361 1,455,735 ------------ ------------ ------------ ------------ ------------ ------------ LIABILITIES AND DIVISION EQUITY Current liabilities: Accounts payable and accrued expenses................................. $ 88,613 74,083 66,300 ------------ ------------ ------------ Total liabilities................................................. 88,613 74,083 66,300 Division equity......................................................... 1,692,743 1,465,278 1,389,435 ------------ ------------ ------------ Total liabilities and division equity............................. $ 1,781,356 1,539,361 1,455,735 ------------ ------------ ------------ ------------ ------------ ------------
See accompanying notes to financial statements. F-97 CHATTANOOGA BROADCAST GROUP (A DIVISION OF WICKS BROADCAST GROUP LIMITED PARTNERSHIP) STATEMENTS OF OPERATIONS AND CHANGES IN DIVISION EQUITY
THREE MONTHS ENDED YEARS ENDED DECEMBER 31, MARCH 31, ---------------------------------------- -------------------------- 1995 1996 1997 1997 1998 ------------ ------------ ------------ ------------ ------------ (UNAUDITED) Revenues: Broadcast................................ $ 1,587,083 1,828,421 1,644,549 312,453 266,366 Other revenue............................ 12,297 4,044 15,159 3,472 2,756 ------------ ------------ ------------ ------------ ------------ Gross revenues............................. 1,599,380 1,832,465 1,659,708 315,925 269,122 Less--agency commissions................. 178,159 208,031 180,446 35,244 24,292 ------------ ------------ ------------ ------------ ------------ Net revenue................................ 1,421,221 1,624,434 1,479,262 280,681 244,830 ------------ ------------ ------------ ------------ ------------ Operating costs: Station operating expenses............... 683,007 754,759 461,294 109,677 87,146 Selling expenses......................... 510,731 546,266 508,428 76,559 91,047 General and administrative expenses............................... 310,909 265,607 339,910 86,239 83,013 Depreciation............................. 130,238 135,390 131,091 32,649 32,972 Amortization of intangible assets........ 75,160 75,160 75,160 18,790 18,790 Corporate overhead....................... 33,975 33,975 33,975 8,494 8,494 ------------ ------------ ------------ ------------ ------------ 1,744,020 1,811,157 1,549,858 332,408 321,462 Net loss................................... (322,799) (186,723) (70,596) (51,727) (76,632) ------------ ------------ ------------ ------------ ------------ Division equity, beginning of period....... 1,811,783 1,877,913 1,692,743 1,692,743 1,465,278 Net corporate transfers (distributions).......................... 388,929 1,553 (156,869) (6,807) 789 ------------ ------------ ------------ ------------ ------------ Division equity, end of period............. $ 1,877,913 1,692,743 1,465,278 1,634,209 1,389,435 ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
See accompanying notes to financial statements. F-98 CHATTANOOGA BROADCAST GROUP (A DIVISION OF WICKS BROADCAST GROUP LIMITED PARTNERSHIP) STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED YEARS ENDED DECEMBER 31, MARCH 31, ------------------------------------- ------------------------ 1995 1996 1997 1997 1998 ----------- ----------- ----------- ----------- ----------- (UNAUDITED) Cash flows from operating activities: Net loss...................................... $ (322,799) (186,723) (70,596) (51,727) (76,632) Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Depreciation................................ 130,238 135,390 131,091 32,649 32,972 Amortization of intangible assets........... 75,160 75,160 75,160 18,790 18,790 (Increase) decrease in receivables........ 9,042 (2,888) 67,095 86,764 61,902 (Increase) decrease in prepaid and other current assets.......................... 7,038 -- (6,955) 143 (10,229) Increase (decrease) in accounts payable and accrued expenses.................... (76,657) (18,839) (14,530) 16,504 (7,783) ----------- ----------- ----------- ----------- ----------- Net cash provided by (used in) operating activities.................................... (177,978) 2,100 181,265 103,123 19,020 ----------- ----------- ----------- ----------- ----------- Cash flows used in investing activities- additions to property and equipment........... (188,638) (22,878) (35,356) (31,650) (3,520) ----------- ----------- ----------- ----------- ----------- Cash flows provided by (used in) financing activities--net corporate transfers (distributions)............................... 388,929 1,553 (156,869) (6,807) 789 ----------- ----------- ----------- ----------- ----------- Net increase (decrease) in cash and cash equivalents................................... 22,313 (19,225) (10,960) 64,666 16,289 Cash and cash equivalents, beginning of period........................... 13,977 36,290 17,065 17,065 6,105 ----------- ----------- ----------- ----------- ----------- Cash and cash equivalents, end of period................................. $ 36,290 17,065 6,105 81,731 22,394 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
See accompanying notes to financial statements. F-99 CHATTANOOGA BROADCAST GROUP (A DIVISION OF WICKS BROADCAST GROUP LIMITED PARTNERSHIP) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 1995, 1996 AND 1997 (1) BUSINESS DESCRIPTION DESCRIPTION OF BUSINESS The Chattanooga Broadcast Group (the "Broadcast Group") is a division of Wicks Broadcast Group Limited Partnership (the "Partnership"). The Broadcast Group consists of the broadcast properties WLMX-FM/AM in Rossville, Georgia and WXKT-FM (formerly WZST-FM) in Signal Mountain, Tennessee. (2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES CASH AND CASH EQUIVALENTS For the purposes of the statements of cash flows, cash equivalents consist of highly liquid investments with original maturities of three months or less. The fair market value of such instruments approximates cost. PROPERTY AND EQUIPMENT Property and equipment are stated at cost. Depreciation expense is computed using the straight-line method over the estimated useful lives of the assets, which range from three to twenty years. INTANGIBLE ASSETS AND RECOVERY OF LONG-LIVED ASSETS Intangible assets consist principally of network affiliation agreements, broadcasting licenses, and the excess of costs over the fair value of net assets acquired. Amortization expense is computed on a straight-line basis over the estimated lives of the assets, which is 15 years. The Partnership's policy is to review its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. The Partnership recognizes an impairment loss when the sum of the expected future undiscounted cash flows is less than the carrying amount of the asset. INCOME TAXES The Broadcast Group is not an entity subject to income taxes. The Broadcast Group's income or loss is passed through to the Partnership and the related tax attributes are deemed to be distributed to, and to be reportable by, the partners of the Partnership on their respective income tax returns. REVENUES Broadcasting revenues are derived principally from the sale of program time and spot announcements to local, regional, and national advertisers. Advertising revenue is recognized in the period during which the program time and spot announcements are broadcast. F-100 CHATTANOOGA BROADCAST GROUP (A DIVISION OF WICKS BROADCAST GROUP LIMITED PARTNERSHIP) NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1995, 1996 AND 1997 (2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) BARTER TRANSACTIONS Barter transactions are recorded at the estimated fair values of the products and services received. Barter revenues are recognized when commercials are broadcast. The assets or services received in exchange for broadcast time are recorded when received or used. CORPORATE OVERHEAD A number of overhead services are maintained centrally by the Partnership and are allocated to its business units based on the benefits provided. These services include most of the costs associated with the human resources function and certain general and administrative costs of the corporate function such as accounting and finance, treasury and legal. In addition, the Partnership provides for the working capital needs of the Broadcast Group. There is no borrowing arrangement between the Partnership and the Broadcast Group. Accordingly, no interest expense is recorded in the accompanying financial statements. However, all of the assets of the Broadcast Group have been pledged as collateral on the Partnership's credit facility. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CONCENTRATION OF CREDIT RISK A significant portion of the Broadcast Group's accounts receivable are due from advertising agencies. UNAUDITED INTERIM FINANCIAL INFORMATION The unaudited balance sheet, statements of operations and changes in division equity, and cash flows as of March 31, 1998 and for the three months ended March 31, 1998 and 1997 have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions of Regulation S-X. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the interim period are not necessarily indicative of the results that may be expected for any future period including the year ending December 31, 1998. F-101 CHATTANOOGA BROADCAST GROUP (A DIVISION OF WICKS BROADCAST GROUP LIMITED PARTNERSHIP) NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1995, 1996 AND 1997 (3) PROPERTY AND EQUIPMENT A summary of property and equipment is as follows:
DECEMBER 31, --------------------- 1996 1997 ---------- --------- Land................................................................ $ 76,633 76,633 Buildings and improvements.......................................... 204,071 204,071 Office equipment, furniture, and fixtures........................... 33,348 40,835 Broadcast and production equipment.................................. 587,959 615,828 Vehicles............................................................ 18,828 18,828 ---------- --------- 920,839 956,195 Less accumulated depreciation....................................... 376,371 507,462 ---------- --------- $ 544,468 448,733 ---------- --------- ---------- ---------
(4) INTANGIBLE ASSETS AND AMORTIZATION Intangible assets are comprised of the following:
DECEMBER 31, USEFUL LIFE ------------------------ IN YEARS 1996 1997 --------------- ------------ ---------- FCC licenses........................................... 15 $ 947,000 947,000 Network affiliations................................... 15 94,275 94,275 Goodwill............................................... 15 86,109 86,109 -- ------------ ---------- 1,127,384 1,127,384 Accumulated amortization............................... 206,687 281,847 ------------ ---------- $ 920,697 845,537 ------------ ---------- ------------ ----------
F-102 CHATTANOOGA BROADCAST GROUP (A DIVISION OF WICKS BROADCAST GROUP LIMITED PARTNERSHIP) NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1995, 1996 AND 1997 (5) LEASES The Broadcast Group leases certain property and equipment under noncancelable operating lease agreements. Rental expense was approximately $21,000 for the years ended December 31, 1997, 1996 and 1995, respectively. Future minimum lease payments under noncancelable operating leases are approximately:
YEAR ENDING DECEMBER 31: - -------------------------------------------------------------- 1998.......................................................... $ 21,000 1999.......................................................... 21,000 2000.......................................................... 21,000 2001.......................................................... 21,000 2002.......................................................... 14,000 Thereafter.................................................... 36,000 ---------- $ 134,000 ---------- ----------
(6) SUBSEQUENT EVENTS In May 1998, the Partnership entered into an agreement with Cumulus Broadcasting Media, Inc. ("Cumulus") to sell the Broadcast Group to Cumulus for $5.5 million, subject to approval from the Federal Communications Commission. F-103 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying combined balance sheets and the related combined statements of operations, of owner's equity in stations and of cash flows present fairly, in all material respects, the financial position of Clearly Superior Radio Properties (the "Company") at December 31, 1997 and 1996, and the results of their operations and their cash flows for each of the two years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These combined financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these combined financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the combined financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the combined financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall combined financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois February 24, 1998 F-104 CLEARLY SUPERIOR RADIO PROPERTIES COMBINED BALANCE SHEETS
DECEMBER 31, MARCH 31, -------------------------- 1998 1997 1996 ------------ ------------ ------------ (UNAUDITED) ASSETS Current assets: Cash and cash equivalents............................................. $ 94,715 $ 10,604 $ 637,035 Accounts receivable, less allowance for doubtful accounts of $27,741 $44,427 and $25,039, respectively................................... 280,529 438,020 253,204 Prepaid and other current assets...................................... 7,230 23,654 -- ------------ ------------ ------------ Total current assets................................................ 382,474 472,278 890,239 Property and equipment, net............................................. 514,778 556,394 115,849 Intangible assets, net.................................................. 2,663,025 2,759,096 220,816 ------------ ------------ ------------ Total assets........................................................ $ 3,560,277 $ 3,787,768 $ 1,226,904 ------------ ------------ ------------ ------------ ------------ ------------ LIABILITIES AND OWNER'S EQUITY IN STATIONS Current liabilities: Accounts payable and accrued liabilities.............................. $ 32,700 $ 6,231 $ 12,593 Current portion of long-term debt..................................... 27,072 27,072 47,038 ------------ ------------ ------------ Total current liabilities........................................... 59,772 33,303 59,631 Long term debt.......................................................... 3,101,330 3,170,307 73,962 ------------ ------------ ------------ Total liabilities................................................... 3,161,102 3,203,610 133,593 ------------ ------------ ------------ Commitment and contingencies Owner's equity in stations.............................................. 399,175 584,158 1,093,311 ------------ ------------ ------------ Total liabilities and owner's equity in stations.................... $ 3,560,277 $ 3,787,768 $ 1,226,904 ------------ ------------ ------------ ------------ ------------ ------------
See Notes to Combined Financial Statements. F-105 CLEARLY SUPERIOR RADIO PROPERTIES COMBINED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED FOR THE YEAR ENDED MARCH 31, DECEMBER 31, -------------------------- -------------------------- 1998 1997 1997 1996 ------------ ------------ ------------ ------------ (UNAUDITED) Revenues................................................. $ 219,718 $ 489,780 $ 2,661,954 $ 1,568,752 Less: agency commissions............................... -- 16,845 (104,140) (56,402) ------------ ------------ ------------ ------------ Net revenues......................................... 219,718 472,935 2,557,814 1,512,350 Operating expenses: Programming............................................ 12,965 104,384 530,285 301,997 Sales and promotions................................... 11,299 115,999 636,030 360,239 Technical.............................................. 4,767 9,603 90,536 33,221 General and administrative............................. 90,969 93,371 470,661 333,076 Depreciation and amortization.......................... 147,928 35,985 211,192 81,105 ------------ ------------ ------------ ------------ Total operating expenses............................. 267,928 359,342 1,938,704 1,109,638 ------------ ------------ ------------ ------------ Income (loss) from operations............................ (48,210) 113,593 619,110 402,712 Other income (expense), net.............................. (61,000) (7,110) (75,235) 36,965 Interest income (expense), net........................... (75,773) (26,573) (261,602) 15,707 ------------ ------------ ------------ ------------ Net income............................................... $ (184,983) $ 79,910 $ 282,273 $ 455,384 ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
See Notes to Combined Financial Statements. F-106 CLEARLY SUPERIOR RADIO PROPERTIES COMBINED STATEMENT OF OWNER'S EQUITY IN STATIONS Balance at January 1, 1996...................................................... $ 972,927 Owner contributions............................................................. 50,000 Owner distributions............................................................. (385,000) Net income...................................................................... 455,384 --------- Balance at December 31, 1996.................................................... 1,093,311 Owner distributions............................................................. (791,426) Net income...................................................................... 282,273 --------- Balance at December 31, 1997.................................................... $ 584,158 --------- ---------
See Notes to Combined Financial Statements. F-107 CLEARLY SUPERIOR RADIO PROPERTIES COMBINED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED FOR THE YEAR ENDED MARCH 31, DECEMBER 31, ---------------------------- -------------------------- 1998 1997 1997 1996 ------------- ------------- ------------- ----------- (UNAUDITED) Cash flows from operating activities: Net income (loss)..................................... $ (184,983) $ 79,910 $ 282,273 $ 455,384 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization....................... 147,928 35,985 211,192 81,105 Provision for doubtful accounts..................... (16,686) 8,549 19,388 10,192 Gain on sale of equipment........................... -- -- -- 1,000 (Increase) decrease in accounts receivable.......... 174,177 (95,000) (204,204) (54,649) (Increase) decrease in prepaid and other current assets............................................ 16,424 -- (23,654) (14,835) (Decrease) increase in accounts payable & accrued liabilities....................................... 26,469 (5,180) (6,362) 4,639 ------------- ------------- ------------- ----------- Net cash provided by operating activities........... 163,329 24,264 278,633 482,836 ------------- ------------- ------------- ----------- Cash flows from investing activities: Purchases of property and equipment................... (10,241) -- (32,171) (110,696) Purchase of radio station assets...................... -- -- (3,157,844) -- ------------- ------------- ------------- ----------- Cash used for investing activities.................... (10,241) -- (3,190,015) (110,696) ------------- ------------- ------------- ----------- Cash flows from financing activities: Repayment of debt..................................... (68,977) -- (1,221,000) -- Distributions to owner................................ -- (4,130,000) (791,426) (385,000) Contributions from owner.............................. -- -- -- 50,000 Proceeds from debt.................................... -- 4,130,000 4,297,377 -- ------------- ------------- ------------- ----------- Cash provided by (used in) financing activities....... (68,977) -- 2,284,951 (335,000) ------------- ------------- ------------- ----------- (Decrease) increase in cash and cash equivalents........ 84,111 24,264 (626,431) 37,140 Cash and cash equivalents at beginning of period........ 10,604 637,035 637,035 599,895 ------------- ------------- ------------- ----------- Cash and cash equivalents at end of period.............. $ 94,715 $ 661,299 $ 10,604 $ 637,035 ------------- ------------- ------------- ----------- ------------- ------------- ------------- ----------- Supplemental disclosures of cash flow information: Cash paid for interest................................ $ 75,773 $ 26,573 $ 270,907 $ -- ------------- ------------- ------------- ----------- ------------- ------------- ------------- ----------- Non-cash operating activities: Trade revenue......................................... $ -- $ 48,950 $ 195,801 $ 43,665 ------------- ------------- ------------- ----------- ------------- ------------- ------------- ----------- Trade expense......................................... $ -- $ 48,739 $ 194,954 $ 34,537 ------------- ------------- ------------- ----------- ------------- ------------- ------------- -----------
See Notes to Combined Financial Statements. F-108 CLEARLY SUPERIOR RADIO PROPERTIES NOTES TO COMBINED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: ORGANIZATION Clearly Superior Radio Properties ("the Company") represents six radio stations under the common control of the sole owner. The stations are held in pass-through entities which are controlled by the owner. The Company has stations licensed in Marion, Illinois (WDDD-FM), Johnston City, Illinois (WDDD- AM), Herrin, Illinois (WVZA-FM), West Frankfort, Illinois (WQUL-FM) & (WFRX-AM), and Carbondale, IL (WTAO-FM). The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. INCOME TAXES The stations are held in pass-through entities which are controlled by the owner. Income or loss of the Company is included in the tax return of the sole owner. Accordingly, federal income taxes are not recognized by the Company. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repair and maintenance, that significantly add to productivity or extend the economic lives of the assets are capitalized at cost and depreciated on an accelerated method as follows. Building.................................................... 15 years Broadcasting towers and equipment........................... 6 years Office furniture and equipment.............................. 6 years Leasehold improvements...................................... Term of lease Automobiles................................................. 6 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets represent FCC licenses and organizational costs. Fee licenses and organizational costs are stated at cost and are being amortized using the straight-line method over the estimated useful F-109 CLEARLY SUPERIOR RADIO PROPERTIES NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) life of 15 and 5 years, respectively. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses recharged products or services before advertising air time is provided, a trade liability is recognized. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value due to the short maturity of these instruments. The fair value of notes payable are estimated based on current market rates and approximates the carrying value. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. ACQUISITION In March 1997, the Company acquired WTAO-FM in Carbondale, IL for approximately $3 million. The acquisition was accounted for as a purchase. Accordingly, the accompanying combined financial statements include the results of operations of the acquired entity from the date of acquisition. The following pro forma financial information represents the unaudited pro forma results of operations as if the aforementioned acquisition had been completed on January 1, 1996, after giving effect to certain adjustments including increased depreciation and amortization of property and equipment and intangible assets. These unaudited pro forma results have been prepared for comparative purposes only and do not purport to be indicative of the results of operations which would have been achieved had this F-110 CLEARLY SUPERIOR RADIO PROPERTIES NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 2. ACQUISITION (CONTINUED) acquisition been completed as of January 1, 1996, nor are the results indicative of future results of operations.
PRO FORMA FOR THE YEARS ENDED DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ (UNAUDITED) Revenues.......................................................... $ 2,690,889 $ 2,541,006 ------------ ------------ ------------ ------------ Income from operations............................................ $ 657,271 $ 670,135 ------------ ------------ ------------ ------------ Net income........................................................ $ 317,619 $ 733,136 ------------ ------------ ------------ ------------
3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Building......................................................... $ 303,542 $ -- Broadcasting towers and equipment................................ 368,118 208,270 Office furniture and equipment................................... 71,485 62,674 Leasehold improvements........................................... 12,750 12,750 Automobile....................................................... 43,390 35,477 ------------ ------------ 799,285 319,171 Accumulated depreciation......................................... (313,882) (203,322) Land............................................................. 70,991 -- ------------ ------------ Property and equipment, net...................................... $ 556,394 $ 115,849 ------------ ------------ ------------ ------------
Depreciation expense for the years ended December 31, 1997 and 1996 was $110,560 and $50,829, respectively. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ FCC license...................................................... $3,147,990 $ 518,330 Organizational costs............................................. 55,214 45,962 ------------ ------------ 3,203,204 564,292 Accumulated amortization......................................... (444,108) (343,476) ------------ ------------ Intangible assets, net........................................... $2,759,096 $ 220,816 ------------ ------------ ------------ ------------
F-111 CLEARLY SUPERIOR RADIO PROPERTIES NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 4. INTANGIBLE ASSETS: (CONTINUED) Amortization expense for the years ended December 31, 1997 and 1996 was $100,632 and $30,276, respectively. 5. RELATED PARTY TRANSACTIONS: The Company rents property from its owner for use in the broadcasting operations. Payments of $4,000 per month are made on a building lease with an initial term of ten years, with two five-year extensions available at the option of the lessee. Payments of $1,100 per month are made on a tower lease with an initial term of fifteen years, with two five-year extensions available at the option of the lessee. Additional payments of $500 per month were made during 1996 on an additional tower lease which expired December 31, 1996. The total rental payments included in the Company's expense for 1996 under these leases total $67,200. During 1997, payments of $4,000 per month continued to be made on the building lease. Payment of $2,380 per month are made to the sole stockholder on various tower leases. In September 1997, the Company sold the WTAO transmitter tower to the sole stockholder which then leased to the Company for $500 per month. Total rental payments included in the Company's expense for 1997 under these leases total $78,560. All lease agreements are subject to annual escalations based on inflation. Future minimum annual payments in current year dollars, under these non-cancelable operating leases & agreement as of December 31, 1997, are as follows: 1998............................................................ $ 82,560 1999............................................................ 82,560 2000............................................................ 82,560 2001............................................................ 82,560 2002............................................................ 82,560 Thereafter...................................................... 825,000 --------- $1,237,800 --------- ---------
6. LONG-TERM DEBT: Following is a summary of long-term debt at December 31, 1997 and 1996:
DECEMBER 31, ------------------------ 1997 1996 ------------ ---------- Note payable to financial institution, due May 31, 1998, including interest at 12%, interest payable monthly.............................................................. $ -- $ 47,000 Note payable to financial institution, due in annual installments payable May 31, 1997 and 1998, including interest at 12%, interest payable monthly............ -- 74,000 Note payable to bank, variable interest rate (8.75% on December 31, 1997), interest payable monthly....................................................................... 3,030,000 -- Note payable to bank payable in monthly installments of $2,256, including interest at 7.75%, interest payable monthly....................................................... 167,379 -- ------------ ---------- 3,197,379 121,000 Less: Current maturities of long-term debt.............................................. (27,072) (47,038) ------------ ---------- $ 3,170,307 $ 73,962 ------------ ---------- ------------ ----------
F-112 CLEARLY SUPERIOR RADIO PROPERTIES NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 6. LONG-TERM DEBT: (CONTINUED) Payment obligation as of December 31, 1997 by year are as follows:
AMOUNT ------------ 1998............................................................................ $ 27,072 1999............................................................................ 27,072 2000............................................................................ 27,072 2001............................................................................ 27,072 2002............................................................................ 27,072 Thereafter...................................................................... 3,062,019 ------------ $ 3,197,379 ------------ ------------
7. OTHER TRANSACTIONS: As of December 18, 1997, the Company entered into an asset purchase agreement to sell all of the assets of the Company to Cumulus Broadcasting, Inc. (a wholly-owned subsidiary Cumulus Media Inc.) for $12.5 million. F-113 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media, Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholders' equity (deficit) and of cash flows present fairly, in all material respects, the financial position of Communications Properties, Inc. at March 31, 1998, August 31, 1997 and August 31, 1996, and the results of its operations and its cash flows for the seven months ended March 31, 1998, and the years ended August 31, 1997, 1996 and 1995 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. PRICE WATERHOUSE LLP Chicago, Illinois May 26, 1998 F-114 COMMUNICATIONS PROPERTIES, INC. BALANCE SHEETS
AUGUST 31, --------------------------- MARCH 31, 1998 1997 1996 ------------ ------------ ------------- ASSETS Current assets: Cash and cash equivalents............................................ $ 25,720 $ 47,812 $ 16,994 Accounts receivable, less allowance for doubtful accounts of $14,060, $9,060 and $16,340, respectively................................... 286,691 314,164 282,551 Prepaid expenses and other current assets............................ 1,863 12,910 18,326 Deferred income taxes................................................ 33,000 24,000 -- ------------ ------------ ------------- Total current assets............................................... 347,274 398,886 317,871 Property and equipment, net.......................................... 1,695,420 1,873,040 174,966 Cash surrender value of life insurance............................... -- 120,560 108,339 Long-term receivables from affiliates................................ 12,367 15,352 33,112 Intangible assets, net............................................... 703,484 731,000 198,314 ------------ ------------ ------------- Total assets....................................................... $ 2,758,545 $ 3,138,838 $ 832,602 ------------ ------------ ------------- ------------ ------------ ------------- LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Current maturities of long-term debt................................. $ 38,362 $ 36,373 $ -- Notes payable........................................................ 2,664,996 2,718,202 1,577,084 Accounts payable..................................................... 60,733 88,189 47,055 Accrued and other current liabilities................................ 196,754 219,669 153,157 ------------ ------------ ------------- Total current liabilities.......................................... 2,960,845 3,062,433 1,777,296 Long-term debt, less current maturities................................ 102,394 126,280 -- Deferred income taxes.................................................. 177,000 190,000 -- Stockholders' equity (deficit): Common stock, $0.01 par value: Class A Voting, authorized 1,250,000 shares; issued 62,150, 62,150 and 70,988 shares................................................ 622 622 710 Class B Nonvoting, authorized 1,250,000 shares; issued 37,850, 37,850 and 46,688 shares.......................... 379 379 467 Additional paid-in capital........................................... 837,944 837,944 1,137,591 Accumulated deficit.................................................. (711,441) (469,622) (1,542,102) Less--Cost of treasury shares: Class A--41,017.5 shares........................................... (508,605) (508,605) (508,605) Class B--18,738.5, 18,738.5 and 17,738.5 shares.................... (100,593) (100,593) (32,755) ------------ ------------ ------------- Total stockholders' equity (deficit)............................... (481,694) (239,875) (944,694) ------------ ------------ ------------- Total liabilities and stockholders equity (deficit)................ $ 2,758,545 $ 3,138,838 $ 832,602 ------------ ------------ ------------- ------------ ------------ -------------
See Notes to Financial Statements. F-115 COMMUNICATIONS PROPERTIES, INC. STATEMENTS OF OPERATIONS
FOR THE SEVEN MONTH PERIOD FOR THE YEAR ENDED MARCH 31, ENDED AUGUST 31, -------------------------- ---------------------------------------- 1998 1997 1997 1996 1995 ------------ ------------ ------------ ------------ ------------ (UNAUDITED) Revenues:.................................. $ 1,060,259 $ 1,372,597 $ 2,527,771 $ 1,849,712 $ 2,056,943 Less: agency commissions................. (89,284) (122,199) (150,876) (104,880) (116,164) ------------ ------------ ------------ ------------ ------------ Net revenues........................... 970,975 1,250,398 2,376,895 1,744,832 1,940,779 Operating expenses: Programming.............................. 331,035 409,813 767,710 595,159 620,844 Sales and promotions..................... 208,738 290,294 516,833 434,666 382,195 Technical................................ 48,628 53,636 104,923 96,649 90,300 General and administrative............... 370,771 414,434 900,768 577,270 604,603 Depreciation and amortization............ 179,906 31,230 67,190 55,271 60,589 ------------ ------------ ------------ ------------ ------------ Total operating expenses............... 1,139,078 1,199,407 2,357,424 1,759,015 1,758,531 ------------ ------------ ------------ ------------ ------------ Income (loss) from operations.............. (168,103) 50,991 19,471 (14,183) 182,248 Other income (expense): Gain on sale of stations................. -- -- 1,462,261 -- -- Interest expense......................... (143,421) (77,136) (172,802) (139,260) (162,821) Other.................................... 47,705 32,703 37,200 30,898 67,825 ------------ ------------ ------------ ------------ ------------ (95,716) (44,433) 1,326,659 (108,362) (94,996) ------------ ------------ ------------ ------------ ------------ Income (loss) before income taxes.......... (263,819) 6,558 1,346,130 (122,545) 87,252 Provision (benefit) for income taxes....... (22,000) -- 167,598 -- -- ------------ ------------ ------------ ------------ ------------ Net income (loss).......................... $ (241,819) $ 6,558 $ 1,178,532 $ (122,545) $ 87,252 ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-116 COMMUNICATIONS PROPERTIES, INC. STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
COMMON STOCK ADDITIONAL TREASURY STOCK ------------------------ PAID-IN ACCUMULATED ------------------------ CLASS A CLASS B CAPITAL DEFICIT CLASS A CLASS B TOTAL ----------- ----------- ------------ ------------- ----------- ----------- ------------- Balance at August 31, 1994........ $ 710 $ 467 $ 1,137,591 $ (1,506,809) $ (508,605) $ (32,755) $ (909,401) Net income........................ 87,252 87,252 ----- ----- ------------ ------------- ----------- ----------- ------------- Balance at August 31, 1995........ 710 467 1,137,591 (1,419,557) (508,605) (32,755) (822,149) Net loss.......................... (122,545) (122,545) ----- ----- ------------ ------------- ----------- ----------- ------------- Balance at August 31, 1996........ 710 467 1,137,591 (1,542,102) (508,605) (32,755) (944,694) Redemption of 8,838 Class A shares and 8,838 Class B shares........ (88) (88) (299,647) (106,052) (405,875) Purchase of 1,000 Class B shares for the treasury................ (67,838) (67,838) Net income........................ 1,178,532 1,178,532 ----- ----- ------------ ------------- ----------- ----------- ------------- Balance at August 31, 1997........ 622 379 837,944 (469,622) (508,605) (100,593) (239,875) Net loss.......................... (241,819) (241,819) ----- ----- ------------ ------------- ----------- ----------- ------------- Balance at March 31, 1998......... $ 622 $ 379 $ 837,944 $ (711,441) $ (508,605) $ (100,593) $ (481,694) ----- ----- ------------ ------------- ----------- ----------- ------------- ----- ----- ------------ ------------- ----------- ----------- ------------- Balance at August 31, 1996 (as above).......................... $ 710 $ 467 $ 1,137,591 $ (1,542,102) $ (508,605) $ (32,755) $ (944,694) Net income (unaudited)............ 6,558 6,558 Redemption of 8,838 Class A shares and 8,838 Class B shares........ (88) (88) (299,647) (106,052) (405,875) ----- ----- ------------ ------------- ----------- ----------- ------------- Balance at March 31, 1997 (unaudited)..................... $ 622 $ 379 $ 837,944 $ (1,641,596) $ (508,605) $ (32,755) $ (1,344,011) ----- ----- ------------ ------------- ----------- ----------- ------------- ----- ----- ------------ ------------- ----------- ----------- -------------
See Notes to Financial Statements. F-117 COMMUNICATIONS PROPERTIES, INC. STATEMENTS OF CASH FLOWS
FOR THE SEVEN MONTH PERIOD FOR THE YEAR ENDED MARCH 31, ENDED AUGUST 31, ---------------------- -------------------------------- 1998 1997 1997 1996 1995 --------- ----------- ---------- --------- --------- (UNAUDITED) Cash flows from operating activities: Net income (loss).................................... $(241,819) $ 6,558 $1,178,532 $(122,545) $ 87,252 Adjustments to reconcile net income (loss) to net cash used in operating activities: (Gain) loss on sale of stations/equipment.......... (11,793) -- (1,462,261) 37 (7,936) Provision (benefit) for deferred income taxes...... (22,000) -- 166,000 -- -- Depreciation and amortization...................... 179,906 31,230 67,190 55,271 60,589 Provision for doubtful accounts.................... 5,000 -- (7,280) -- -- (Increase) decrease in accounts receivable......... 22,473 (86,141) (167,442) (10,616) 48,383 Decrease (increase) in prepaid expenses and other current assets................................... 14,032 (74,483) 5,416 (164) 19,934 Increase (decrease) in accounts payable............ (27,456) 50,004 41,134 22,910 (3,143) Increase (decrease) in accrued and other liabilities...................................... (22,915) (54,939) 66,512 25,612 (4,083) --------- ----------- ---------- --------- --------- Net cash provided by (used in) operating activities....................................... (104,572) (127,771) (112,199) (29,495) 200,996 --------- ----------- ---------- --------- --------- Cash flows from investing activities: Purchases of property and equipment.................. (47,152) (12,529) (18,189) (21,580) (36,626) Purchase of stations................................. -- -- (2,290,855) -- -- Proceeds from sale of assets......................... 84,175 -- 1,825,609 -- 9,500 Other................................................ -- -- 5,539 (6,974) (5,792) --------- ----------- ---------- --------- --------- Net cash provided by (used for) investing activities..................................... 37,023 (12,529) (477,896) (28,554) (32,918) --------- ----------- ---------- --------- --------- Cash flows from financing activities: Proceeds from long-term borrowings................... -- -- -- 53,350 (122,783) Repayment of long-term borrowings.................... (21,897) -- -- -- Increase (decrease) in notes payable................. 67,354 549,658 1,026,788 (80,720) Redemption of common stock........................... (405,875) (405,875) -- --------- ----------- ---------- --------- --------- Net cash provided by (used in) financing activities..................................... 45,457 143,783 620,913 (27,370) (122,783) --------- ----------- ---------- --------- --------- Increase (decrease) in cash and cash equivalents....... (22,092) 3,483 30,818 (85,419) 45,295 Cash and cash equivalents at beginning of period....... 47,812 16,994 16,994 102,413 57,118 --------- ----------- ---------- --------- --------- Cash and cash equivalents at end of period............. $ 25,720 $ 20,477 $ 47,812 $ 16,994 $ 102,413 --------- ----------- ---------- --------- --------- --------- ----------- ---------- --------- --------- Cash paid for interest................................. $ 92,086 $ 66,780 $ 122,639 $ 119,836 $ 149,166 --------- ----------- ---------- --------- --------- --------- ----------- ---------- --------- --------- Non-cash activities: Trades-Revenue....................................... $ 86,648 $ 88,131 $ 180,617 $ 90,028 $ -- --------- ----------- ---------- --------- --------- --------- ----------- ---------- --------- --------- Expense.......................................... $ 19,402 $ 46,350 $ 174,639 $ 90,028 $ -- --------- ----------- ---------- --------- --------- --------- ----------- ---------- --------- --------- Acquisition of treasury shares by issuance of a note payable............................................ $ -- $ -- $ 67,838 $ -- $ -- --------- ----------- ---------- --------- --------- --------- ----------- ---------- --------- --------- Assumption of bank borrowings in connection with purchase of stations............................... $ -- $ -- $ 209,145 $ -- $ -- --------- ----------- ---------- --------- --------- --------- ----------- ---------- --------- --------- Reduction of note payable, stockholder, through transfer of insurance policy to the stockholder.... $ 120,560 $ -- $ -- $ -- $ -- --------- ----------- ---------- --------- --------- --------- ----------- ---------- --------- ---------
See Notes to Financial Statements. F-118 COMMUNICATIONS PROPERTIES, INC. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS The Company owns and operates radio stations WDBQ-AM, KXGE-FM and KLYV-FM located in Dubuque, Iowa and WJOD-FM located in Galena, Illinois (the "Stations"). In October 1997, the Company entered into an agreement with Cumulus Broadcasting, Inc. (a wholly owned subsidiary of Cumulus Media, Inc.) ("Cumulus") to sell the outstanding capital stock of the Company, subject to approval of the Federal Communications Commission, for $4,881,263. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Estimates also affect the reported amounts of revenue and expense during the reporting period. Actual results could differ from these estimates and assumptions. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Building and building improvements.............................. 15-25 years Broadcasting equipment.......................................... 5-20 years Office and other equipment...................................... 10 years Vehicles........................................................ 3-5 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets represent the excess of cost over the fair market value of tangible net assets acquired. Intangible assets are stated at cost and are being amortized using the straight-line method over estimated useful lives of 15 to 40 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. Fees paid pursuant to a local marketing agreement ("LMA") are amortized to expense, over the term of the agreement using the straight-line method. F-119 COMMUNICATIONS PROPERTIES, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. MARCH 31, 1997 FINANCIAL STATEMENTS (UNAUDITED) The interim financial data for the seven months ended March 31, 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. 2. ACQUISITIONS AND DISPOSITIONS On August 1, 1997, the Company acquired WJOD-FM (Galena, Illinois) and KGGY-FM (now KXGE-FM) (Dubuque, Iowa) for $2,500,000. The acquisition also included a wireless paging business operated in Galena. The purchase price comprised cash of $2,290,855 and assumption of liabilities for bank borrowings aggregating $209,145. The stations that were acquired were operated under a LMA from February 1, 1997 through date of acquisition. The acquisition discussed above was accounted for as a purchase. Accordingly, the accompanying financial statements include the results of operations of the acquired entities from the date of acquisition. The purchase price was allocated $1,860,000 to property and equipment and $640,000 to intangible assets. On July 31, 1997, the Company sold KATE-AM and KCPI-FM located in Albert Lea, Minnesota, for $1,825,609. Because of the comparability of the stations purchased and sold, no pro forma results of operations have been presented. F-120 COMMUNICATIONS PROPERTIES, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
MARCH 31, AUGUST 31, ----------- ------------------------ 1998 1997 1996 ----------- ----------- ----------- Building and improvements.............................. $ 74,892 $ 74,892 $ 153,324 Broadcasting equipment................................. 2,547,611 2,623,574 1,805,348 Office and other equipment............................. 248,650 245,535 335,339 Vehicles............................................... 20,060 20,060 23,971 ----------- ----------- ----------- 2,891,213 2,964,061 2,317,982 Accumulated depreciation............................... (1,230,793) (1,126,021) (2,180,396) ----------- ----------- ----------- 1,660,420 1,838,040 137,586 Land................................................... 35,000 35,000 37,380 ----------- ----------- ----------- Property and equipment, net............................ $ 1,695,420 $ 1,873,040 $ 174,966 ----------- ----------- ----------- ----------- ----------- -----------
Depreciation expense for the seven months ended March 31, 1998 and 1997 was $152,390 and (unaudited) $25,994, respectively, and for the years ended August 31, 1997, 1996 and 1995 was $54,646, $46,283 and $51,601, respectively. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
MARCH 31, AUGUST 31, ---------- ---------------------- 1998 1997 1996 ---------- ---------- ---------- Goodwill................................................... $ 821,163 $ 821,163 $ 359,523 Accumulated amortization................................... (117,679) (90,163) (161,209) ---------- ---------- ---------- Intangible assets, net..................................... $ 703,484 $ 731,000 $ 198,314 ---------- ---------- ---------- ---------- ---------- ----------
Amortization expense for the seven months ended March 31, 1998 and 1997 was $27,516 and (unaudited) $5,236, respectively, and for the years ended August 31, 1997, 1996 and 1995 was $12,544, $8,988 and $8,988, respectively. F-121 COMMUNICATIONS PROPERTIES, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 5. NOTES PAYABLE: Notes payable consist of the following:
MARCH 31, AUGUST 31, ------------ -------------------------- 1998 1997 1996 ------------ ------------ ------------ Note payable, bank, due in monthly installments of $17,652, including interest at a variable rate of .5% above The First National Bank of Chicago Prime Rate (8.75% at August 31, 1997), due January 1, 1997. The note was collateralized by substantially all Company assets and the assets of a related party. The note was also guaranteed by the cash surrender value of an officer-stockholder life insurance policy and by personal guarantees of an officer-stockholder.................. $ -- $ -- $ 1,319,070 Note payable, under a line of credit agreement with a bank which allows the Company to borrow up to $100,000. The line of credit bears interest at 1% over The First National Bank of Chicago Prime Rate (9 1/2% at March 31, 1998). Unpaid principal and interest are due June 4, 1998............................................................... 100,000 43,647 -- Note payable, bank, interest only payments, due at a variable rate of 1.5% over The First National Bank of Chicago Prime Rate (10% at March 31, 1998). Unpaid principal and interest, as extended, is due July 1, 1998. The note is collateralized by substantially all assets of the Company............................................................... 1,249,939 1,249,939 -- Notes payable, stockholder. These notes bear interest at 7% and, in accordance with the loan agreement, are subordinate to existing bank debt. The notes are due on demand..................................... 1,061,467 1,171,026 258,014 Note payable, individual, bearing interest at 7%, due on demand......... 253,590 253,590 -- ------------ ------------ ------------ $ 2,664,996 $ 2,718,202 $ 1,577,084 ------------ ------------ ------------ ------------ ------------ ------------
6. LONG-TERM DEBT Long-term debt consists of the following:
MARCH 31, AUGUST 31, ---------- --------------------- 1998 1997 1996 ---------- ---------- --------- Note payable, bank, due in monthly installments of $4,189, including interest at 9.5%. The note matures June 4, 2001, and is collateralized by a Security Agreement dated June 4, 1996, and a real estate mortgage..................... $ 140,756 $ 162,653 -- Less: current maturities (38,362) (36,373) -- ---------- ---------- --------- Total long-term debt........................................................... $ 102,394 $ 126,280 $ -- ---------- ---------- --------- ---------- ---------- ---------
F-122 COMMUNICATIONS PROPERTIES, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 6. LONG-TERM DEBT (CONTINUED) Aggregate maturities required on long-term debt for years following March 31, 1998 are as follows: 1998.............................................................. $ 38,362 1999.............................................................. 42,207 2000.............................................................. 46,474 2001.............................................................. 13,713 --------- $ 140,756 --------- ---------
7. INCOME TAXES The provision (benefit) for income taxes consists of the following:
SEVEN MONTH PERIOD ENDED MARCH 31, YEAR ENDED AUGUST 31, ----------------------- ---------------------------------- 1998 1997 1997 1996 1995 ---------- ----------- ---------- ---------- ---------- (UNAUDITED) Current income taxes: Federal............................................ $ -- $ -- $ -- $ -- $ -- State.............................................. -- -- 1,598 -- -- Deferred income taxes.............................. (22,000) -- 166,000 -- -- ---------- ----------- ---------- ---------- ---------- ($ 22,000) $ -- $ 167,598 $ -- $ -- ---------- ----------- ---------- ---------- ---------- ---------- ----------- ---------- ---------- ----------
Income tax expense (benefit) differs from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income due to the following:
SEVEN MONTH PERIOD ENDED MARCH 31, YEAR ENDED AUGUST 31, ----------------------- ---------------------------------- 1998 1997 1997 1996 1995 ---------- ----------- ---------- ---------- ---------- (UNAUDITED) Computed "expected" tax expense (benefit) at 34%..... $ (90,000) $ 3,000 $ 457,700 $ (41,600) $ 29,600 Increase (decrease) in income taxes resulting from: Effect of graduated rates lower than 34%........... 42,000 (1,000) (167,802) 10,600 (11,900) State income taxes................................. -- -- 1,600 -- -- Increase (reduction) in valuation allowance........ 31,000 (4,000) (133,000) 15,000 (34,000) Expiration of general business tax credits......... -- -- 3,000 8,400 8,800 Reduction in contribution carryforward............. -- -- 2,000 -- -- Permanently nondeductible expenses................. 2,000 2,000 4,100 7,600 7,500 Adjustment of prior year taxes..................... (7,000) -- -- -- -- ---------- ----------- ---------- ---------- ---------- Total income tax expense....................... $ (22,000) $ -- $ 167,598 $ -- $ -- ---------- ----------- ---------- ---------- ---------- ---------- ----------- ---------- ---------- ----------
F-123 COMMUNICATIONS PROPERTIES, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 7. INCOME TAXES (CONTINUED) Deferred tax assets and liabilities consisted of the following:
MARCH 31, AUGUST 31, ----------- ----------------------- 1998 1997 1996 ----------- ----------- ---------- Deferred tax assets: Net operating loss carryforwards................................. $ 62,000 $ 49,000 $ 66,000 General business tax credits..................................... 43,000 43,000 46,000 Contribution carryforward........................................ 3,000 3,000 5,000 Allowance for doubtful accounts.................................. 3,000 2,000 3,000 Accrued expenses................................................. 31,000 22,000 16,000 ----------- ----------- ---------- 142,000 119,000 136,000 Less deferred tax valuation allowance............................ (31,000) -- (133,000) ----------- ----------- ---------- 111,000 119,000 3,000 Deferred tax liability relating to property and equipment.......... (255,000) (285,000) (3,000) ----------- ----------- ---------- Net deferred tax liabilities..................................... $ (144,000) $ (166,000) $ -- ----------- ----------- ---------- ----------- ----------- ----------
Net operating loss carryforwards aggregate $342,000 and expire August 31: 2005 - $16,000, 2006 - $74,000, 2007 - $34,000, 2008 - $100,000, 2009 - $7,000 and 2017 - $111,000. The general business credits expire August 31, 1998 - $9,000, 1999 - $8,000, 2000 - $14,000 and 2001 - $12,000. In view of the operating loss for the period ended March 31, 1998 and expected further losses in the near term, a valuation allowance of $31,000 was provided against the business credits expiring during the period 1998-2000. 8. RELATED PARTY TRANSACTIONS: The long-term receivables from affiliates of $12,367, $15,352 and $33,112 at March 31, 1998, August 31, 1997 and 1996, respectively, are due from radio stations owned by the principal stockholder of the Company and are personally guaranteed by him. The Company also leases land and buildings from the principal stockholder. The lease is on a yearly basis and provides that the lessee pay general maintenance plus a monthly rental. Rent expense related to this lease was $27,783 and (unaudited) $46,690 for the seven months ended March 31, 1998 and 1997, respectively, and $77,230, $80,040 and $80,040 for the years ended August 31, 1997, 1996 and 1995, respectively. Unpaid rentals under the lease included in accounts payable were $26,680, $42,020 and $20,813 at March 31, 1998, August 31, 1997 and 1996, respectively. During the seven months ended March 31, 1998, but prior to the sale to Cumulus, the insurance policy on the life of the principal shareholder with a cash surrender value of $120,560 was transferred to a related company and notes payable owing to the stockholder were reduced by the same amount. F-124 COMMUNICATIONS PROPERTIES, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 9. COMMITMENTS AND CONTINGENCIES: Commencing in 1997, the Company leases building space from an unrelated party. This operating lease expires March 31, 2001, and requires monthly payments of $2,430. Total rent expense recognized on this lease for the seven month period ended March 31, 1998 was $17,010 and for the year ended August 31, 1997 was $19,440. Total minimum future lease commitments under this lease for the years ending March 31, 1998 are as follows: 1998................................................................ $ 29,160 1999................................................................ 29,160 2000................................................................ 29,160 --------- $ 87,480 --------- ---------
10. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value because of the short maturity of these instruments. The carrying amount of long-term debt approximates its fair value. F-125 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholders' equity (deficit) and of cash flows present fairly, in all material respects, the financial position of Crystal Radio Group, Inc. at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois March 13, 1998 F-126 CRYSTAL RADIO GROUP, INC. BALANCE SHEETS
MARCH 31, DECEMBER 31, ------------- --------------------------- 1998 1997 1996 ------------- ------------- ------------ (UNAUDITED) ASSETS Current assets: Cash and cash equivalents.......................................... $ 209,270 $ 320,622 $ 93,459 Accounts receivable, less allowance for doubtful accounts of $9,000 for all periods...................... 796,696 784,716 667,819 Receivable from shareholder........................................ -- -- 41,289 Prepaid expenses and other current assets.......................... 12,833 8,538 7,116 ------------- ------------- ------------ Total current assets........................................... 1,018,799 1,113,876 809,683 Property and equipment, net.......................................... 627,697 637,162 693,866 Intangible assets, net of accumulated amortization of $560,477 and $406,025, respectively............................. 950,063 1,020,266 474,718 Deposits and other................................................... 350 2,438 3,888 ------------- ------------- ------------ Total assets................................................... $ 2,596,909 $ 2,773,742 $ 1,982,155 ------------- ------------- ------------ ------------- ------------- ------------ LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Short-term borrowings.............................................. $ 326,530 $ 326,530 $ -- Current portion of long-term debt.................................. 1,215,888 1,326,250 457,747 Accounts payable................................................... 62,988 21,391 60,717 Notes payable--stockholders........................................ 250,000 250,000 250,000 Current portion of payable to former stockholder................... 596,959 579,978 -- Dividends payable.................................................. -- -- 131,537 Accrued wages and commissions...................................... 71,780 69,735 65,761 Accrued and other current liabilities.............................. 30,594 25,853 28,589 ------------- ------------- ------------ Total current liabilities...................................... 2,554,739 2,599,737 994,351 ------------- ------------- ------------ Long-term debt....................................................... -- -- 1,363,360 Long term payable to former stockholder.............................. 1,106,374 1,106,374 -- ------------- ------------- ------------ Total liabilities.............................................. 3,661,113 3,706,111 2,357,711 Commitments and contingent liabilities............................... Stockholders' equity (deficit): Common stock, $1 par value, 100,000 shares authorized, 93,094 issued and outstanding.................................... 93,094 93,094 93,094 Additional paid-in capital......................................... 303,036 303,036 290,664 Accumulated deficit................................................ (141,313) (9,478) (759,314) Less--treasury stock at cost, 26,264 shares........................ (1,319,021) (1,319,021) -- ------------- ------------- ------------ Total stockholders' equity (deficit)........................... (1,064,204) (932,369) (375,556) ------------- ------------- ------------ Total liabilities and stockholders' equity (deficit)........... $ 2,596,909 $ 2,773,742 $ 1,982,155 ------------- ------------- ------------ ------------- ------------- ------------
See Notes to Financial Statements. F-127 CRYSTAL RADIO GROUP, INC. STATEMENTS OF OPERATIONS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, -------------------------- ---------------------------------------- 1998 1997 1997 1996 1995 ------------ ------------ ------------ ------------ ------------ (UNAUDITED) Revenues................................... $ 937,842 $ 851,323 $ 4,579,576 $ 4,125,962 $ 3,774,516 Less: agency commissions................. (78,909) (98,032) (601,172) (530,197) (472,154) ------------ ------------ ------------ ------------ ------------ Net revenues......................... 858,933 753,291 3,978,404 3,595,765 3,302,362 Operating expenses: Programming.............................. 231,698 186,457 1,037,483 973,259 900,929 Sales and promotions..................... 215,085 145,899 733,875 682,557 673,289 Technical................................ 31,236 22,203 116,504 60,741 56,750 General and administrative............... 194,357 152,493 802,006 866,620 804,973 Depreciation and amortization............ 93,692 30,441 237,108 141,769 122,189 ------------ ------------ ------------ ------------ ------------ Total operating expenses............. 766,068 537,493 2,926,976 2,724,946 2,558,130 ------------ ------------ ------------ ------------ ------------ Income from operations..................... 92,865 215,798 1,051,428 870,819 744,232 Interest expense........................... 52,434 45,138 221,735 217,674 269,374 Interest income............................ (2,734) (2,102) (9,430) (4,752) (6,899) ------------ ------------ ------------ ------------ ------------ Net income................................. $ 43,165 $ 172,762 $ 839,123 $ 657,897 $ 481,757 ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-128 CRYSTAL RADIO GROUP, INC. STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
ADDITIONAL COMMON PAID-IN ACCUMULATED TREASURY STOCK CAPITAL DEFICIT STOCK TOTAL --------- ---------- ------------- ------------- ------------- Balance at January 1, 1995................... $ 93,094 $ 290,664 $ (1,490,815) $ (1,107,057) Net income................................... 481,757 481,757 Dividends.................................... (149,145) (149,145) --------- ---------- ------------- ------------- ------------- Balance at December 31, 1995................. 93,094 290,664 (1,158,203) (774,445) Net income................................... 657,897 657,897 Dividends.................................... (259,008) (259,008) --------- ---------- ------------- ------------- ------------- Balance at December 31, 1996................. 93,094 290,664 (759,314) (375,556) Net income................................... 839,123 839,123 Dividends.................................... (89,287) (89,287) Purchase of treasury stock................... $ (1,506,649) (1,506,649) Sale of treasury stock....................... 12,372 187,628 200,000 --------- ---------- ------------- ------------- ------------- Balance at December 31, 1997................. $ 93,094 $ 303,036 $ (9,478) $ (1,319,021) $ (932,369) --------- ---------- ------------- ------------- ------------- --------- ---------- ------------- ------------- -------------
See Notes to Financial Statements. F-129 CRYSTAL RADIO GROUP, INC. STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ------------------------- -------------------------------------- 1998 1997 1997 1996 1995 ------------ ----------- ------------ ----------- ----------- (UNAUDITED) Cash flows from operating activities: Net income.................................. $ 43,165 $ 172,762 $ 839,123 $ 657,897 $ 481,757 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization............. 93,692 30,441 237,108 141,769 122,189 (Increase) decrease in accounts receivable.............................. (11,980) 70,942 (116,897) (18,495) (114,574) Increase in shareholder receivable........ -- -- -- -- (11,961) Non-compete payment....................... -- -- (175,000) -- -- (Increase) decrease in prepaid expenses and other assets........................ (2,207) (10,353) 28 (295) (5,757) Increase (decrease) in accounts payable... 41,597 (20,642) (39,326) (58,888) 100,394 Increase (decrease) in accrued and other liabilities............................. 23,767 (70,440) 28,030 (37,358) 16,014 ------------ ----------- ------------ ----------- ----------- Net cash provided by operating activities... 188,034 172,710 773,066 684,630 588,062 ------------ ----------- ------------ ----------- ----------- Cash flows from investing activities: Purchases of property and equipment......... (14,024) (10,378) (25,952) (139,478) (279,629) Proceeds from life insurance policy......... -- -- -- -- 10,000 Cash payments for other assets.............. -- -- -- -- (56,032) Proceeds from other assets.................. -- -- -- 75,854 -- ------------ ----------- ------------ ----------- ----------- Cash used for investing activities.......... (14,024) (10,378) (25,952) (63,624) (325,661) ------------ ----------- ------------ ----------- ----------- Cash flows from financing activities: Proceeds from short-term borrowings......... -- -- 326,530 -- 250,000 Repayment of long-term obligations.......... (110,362) (110,562) (494,857) (456,238) (471,596) Dividends paid.............................. (175,000) (220,824) (175,533) (101,083) Purchase of treasury stock.................. -- (330,800) -- -- Sale of treasury stock...................... -- 200,000 -- -- ------------ ----------- ------------ ----------- ----------- Cash used for financing activities.......... (285,362) (110,562) (519,951) (631,771) (322,679) ------------ ----------- ------------ ----------- ----------- Increase (decrease) in cash and cash equivalents................................. (111,352) 51,770 227,163 (10,765) (60,278) Cash and cash equivalents at beginning of period...................................... 320,622 93,459 93,459 104,224 164,502 ------------ ----------- ------------ ----------- ----------- Cash and cash equivalents at end of period.... $ 209,270 $ 145,229 $ 320,622 $ 93,459 $ 104,224 ------------ ----------- ------------ ----------- ----------- ------------ ----------- ------------ ----------- ----------- Supplemental disclosure of cash flow information: Cash paid for interest...................... $ 35,571 $ 45,138 $ 194,943 $ 217,674 $ 269,374 ------------ ----------- ------------ ----------- ----------- ------------ ----------- ------------ ----------- ----------- Non-cash operating and financing activities: Trade revenue............................... $ 43,930 $ 62,312 $ 179,578 $ 138,410 $ 96,813 ------------ ----------- ------------ ----------- ----------- ------------ ----------- ------------ ----------- ----------- Trade expense............................... $ 403 $ 9,728 $ 101,539 $ 131,719 $ 106,567 ------------ ----------- ------------ ----------- ----------- ------------ ----------- ------------ ----------- ----------- Purchase of treasury stock.................. $ -- $ -- $ 1,175,849 $ -- $ -- ------------ ----------- ------------ ----------- ----------- ------------ ----------- ------------ ----------- -----------
See Notes to Financial Statements. F-130 CRYSTAL RADIO GROUP, INC. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Crystal Radio Group, Inc. (the "Company") owns and operates radio stations WKFR-FM, WKMI-AM and WRKR-FM located in Kalamazoo, Michigan. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivable. The Company performs ongoing credit evaluations of its customers and generally does not require collateral for its accounts receivable. The Company reserves for potential credit losses based upon the expected collectibility of all accounts receivable. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Broadcasting towers and equipment................. 5-15 years Buildings......................................... 19-31.5 years Office furniture and equipment.................... 5-7 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. F-131 CRYSTAL RADIO GROUP, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INTANGIBLE ASSETS Intangible assets primarily include a covenant not-to-compete, goodwill and Federal Communications Commission ("FCC") license. Intangible assets are stated at cost and are being amortized using the straight-line method over estimated useful lives of 3 to 40 years. Amortization expense was $154,452 in 1997, and $57,230 in each of 1996 and 1995. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES The Company's shareholders elected S Corporation status in 1986. In lieu of corporate income taxes, the Company's taxable income or loss is reported by its shareholders. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Broadcasting towers and equipment............................ $1,865,697 $1,849,793 Buildings.................................................... 562,412 562,412 Office furniture and equipment............................... 275,119 265,073 ------------ ------------ 2,703,228 2,677,278 Accumulated depreciation..................................... (2,142,322) (2,059,668) ------------ ------------ 560,906 617,610 Land......................................................... 76,256 76,256 ------------ ------------ Property and equipment, net.................................. $ 637,162 $ 693,866 ------------ ------------ ------------ ------------
Depreciation expense for 1997, 1996 and 1995 was $82,656, $84,539 and $64,959, respectively. 3. RELATED PARTY TRANSACTIONS: Notes payable--stockholders in the amount of $250,000 at December 31, 1997 consist of promissory notes, which require monthly payments of interest at 8% per annum. The notes are unsecured and are due December 31, 1998. In August 1997, the Company entered into a Settlement and Purchase Agreement with a stockholder (the "Former Stockholder"). Under this agreement, the Company purchased the 30,000 shares of the Company owned by the Former Stockholder and settled various matters in dispute with the Former F-132 CRYSTAL RADIO GROUP, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 3. RELATED PARTY TRANSACTIONS: (CONTINUED) Stockholder. The Former Stockholder also entered into a three year non-compete agreement. As consideration for the shares, the Former Stockholder received $330,800 in cash and a note for $1,134,560. The note bears interest at 6.07% and is due in three installments on each of August 7, 1998, 1999 and 2000. The shares purchased have been classified as treasury stock. Under the non-compete agreement the Former Stockholder received $175,000 in cash and will receive three additional payments of $175,000 each on August 8, 1998, 1999 and 2000. The non-compete agreement is being amortized on a straight line basis over three years. As part of the agreement, the Company paid the Former Stockholder $144,000 which represented his portion of dividends which had been held in arrears and forgave a receivable of $41,289 due to the Company from the Former Stockholder. The forgiveness of this receivable has been recorded as additional cost of the shares purchased from the Former Stockholder. In addition, a pending lawsuit brought by the Former Stockholder against the Company was set aside and dismissed. Subsequently, during 1997, certain stockholders of the Company purchased an aggregate 3,736 shares of the treasury stock for $200,000. 4. LONG-TERM DEBT: Long-term debt consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Michigan National Bank........................................ $ 1,326,250 $ 1,821,107 Less: current maturities...................................... 1,326,250 457,747 ------------ ------------ $ -- $ 1,363,360 ------------ ------------ ------------ ------------
The note with Michigan National Bank calls for monthly payments of $50,256 (includes both principal and interest) with a balloon payment of $1,074,250 due September 1, 1998. Interest is calculated at prime plus .75%. The prime rate at December 31, 1997 and 1996 was 8.0% and 8.25%, respectively. The note is secured by mortgages on all real estate, a security agreement and a life insurance policy on a shareholder. The Company also has a line of credit for $750,000 with Michigan National Bank available for its use as of December 31, 1997. The line bears interest at .75% over the bank's prime rate and is due July 1, 1998. There was $326,530 due on the line at December 31, 1997. 5. BENEFITS PLAN: The Company has a 401(k) plan that covers eligible employees. Employees may contribute up to the maximum amount allowed by the Internal Revenue Code. The Company does not match employee contributions. 6. FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value because of the short maturity of these instruments. The carrying amount of notes payable approximates fair value based on current market rates. 7. EVENT (UNAUDITED) SUBSEQUENT TO DATE OF ACCOUNTANTS' REPORT: In March 1998, the Company entered into an agreement with Cumulus Broadcasting, Inc. (a wholly owned subsidiary of Cumulus Media Inc.) to sell the assets of the Company, subject to approval of the Federal Communications Commission, for approximately $14,000,000. F-133 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholder's equity and of cash flows present fairly, in all material respects, the financial position of Esprit' Communication Corporation at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. PRICE WATERHOUSE LLP Chicago, Illinois May 26, 1998 F-134 ESPRIT' COMMUNICATION CORPORATION BALANCE SHEETS
DECEMBER 31, MARCH 31 ---------------------- 1998 1997 1996 ----------- ---------- ---------- (UNAUDITED) ASSETS Current assets: Cash...................................................................... $ -- $ -- $ 3,105 Accounts receivable, less allowance for doubtful accounts of $5,800 in 1998 and $11,000 in 1997 and 1996....................................... 5,952 14,009 17,597 Receivable from stockholder............................................... -- -- 17,375 Prepaid expenses and other current assets................................. -- -- 2,067 ----------- ---------- ---------- Total current assets.................................................. 5,952 14,009 40,144 Property and equipment, net................................................. 41,351 45,095 64,506 Intangible assets, net...................................................... 81,339 83,175 90,519 ----------- ---------- ---------- Total assets.......................................................... $ 128,642 $ 142,279 $ 195,169 ----------- ---------- ---------- ----------- ---------- ---------- LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Accounts payable.......................................................... $ 16,866 $ 15,892 $ 15,582 Accrued wages and withholding taxes....................................... 10,828 7,584 13,051 Loan from stockholder..................................................... 47,796 30,727 -- ----------- ---------- ---------- Total current liabilities............................................. 75,490 54,203 28,633 Commitments and contingencies (Note 7) Stockholder's equity: Common stock, $1 par value, 1,000 shares authorized, issued and outstanding............................................................. 1,000 1,000 1,000 Paid-in capital........................................................... 496,000 496,000 496,000 Retained deficit.......................................................... (443,848) (408,924) (330,464) ----------- ---------- ---------- Total stockholder's equity............................................ 53,152 88,076 166,536 ----------- ---------- ---------- Total liabilities and stockholder's equity............................ $ 128,642 $ 142,279 $ 195,169 ----------- ---------- ---------- ----------- ---------- ----------
See Notes to Financial Statements. F-135 ESPRIT' COMMUNICATION CORPORATION STATEMENTS OF OPERATIONS
THREE MONTHS ENDED YEAR ENDED MARCH 31, DECEMBER 31, ---------------------- ---------------------- 1998 1997 1997 1996 ---------- ---------- ---------- ---------- (UNAUDITED) Revenues.......................................................... $ 16,235 $ 28,614 $ 124,576 $ 118,364 Less: agency commissions.......................................... (608) (2,250) (7,092) (12,148) ---------- ---------- ---------- ---------- Net revenues.................................................. 15,627 26,364 117,484 106,216 ---------- ---------- ---------- ---------- Operating expenses: Programming..................................................... 13,741 12,404 40,986 37,006 Sales and promotions............................................ 14,398 9,494 43,001 28,816 Technical....................................................... 3,600 4,284 15,014 5,643 General and administrative...................................... 13,232 16,206 70,188 52,324 Depreciation and amortization................................... 5,580 6,634 26,755 33,677 ---------- ---------- ---------- ---------- Total operating expenses...................................... 50,551 49,022 195,944 157,466 ---------- ---------- ---------- ---------- Net loss $ (34,924) $ (22,658) $ (78,460) $ (51,250) ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------
See Notes to Finanical Statements. F-136 ESPRIT' COMMUNICATION CORPORATION STATEMENT OF CHANGES IN STOCKHOLDER'S EQUITY
COMMON PAID-IN RETAINED STOCK CAPITAL DEFICIT TOTAL ----------- ---------- ----------- ---------- Balance at January 1, 1996........................................ $ 1,000 $ 496,000 $ (280,214) $ 216,786 Net loss.......................................................... (50,250) (50,250) ----------- ---------- ----------- ---------- Balance at December 31, 1996...................................... 1,000 496,000 (330,464) 166,536 Net loss.......................................................... (78,460) (78,460) ----------- ---------- ----------- ---------- Balance at December 31, 1997...................................... $ 1,000 $ 496,000 $ (408,924) $ 88,076 ----------- ---------- ----------- ---------- ----------- ---------- ----------- ----------
See Notes to Financial Statements. F-137 ESPRIT' COMMUNICATION CORPORATION STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED YEAR ENDED DECEMBER MARCH 31, 31, ---------------------- ---------------------- 1998 1997 1997 1996 ---------- ---------- ---------- ---------- (UNAUDITED) Cash flows from operating activities: Net loss.................................................. $ (34,924) $ (22,658) $ (78,460) $ (51,250) Adjustments to reconcile net loss to net cash (provided by) used in operating activities: Depreciation and amortization........................... 5,580 6,634 26,755 33,677 Decrease in accounts receivable......................... 8,057 787 3,588 4,193 Decrease (increase) in prepaid expenses and other current assets........................................ -- (5,343) 2,067 (2,067) Increase in accounts payable............................ 974 9,995 310 15,582 Increase (decrease) in accrued wages and withholding taxes................................................. 3,244 (6,732) (5,467) 14,895 ---------- ---------- ---------- ---------- Net cash (used in) provided by operating activities..... (17,069) (17,317) (51,207) 15,030 ---------- ---------- ---------- ---------- Cash flows from investing activities: Purchases of property and equipment....................... -- -- -- (6,656) ---------- ---------- ---------- ---------- Cash used in investing activities....................... -- -- -- (6,656) ---------- ---------- ---------- ---------- Cash flows from financing activities: Decrease (increase) in receivable from stockholder........ -- 14,212 17,375 (13,762) Increase in loan from stockholder......................... 17,069 -- 30,727 -- ---------- ---------- ---------- ---------- Net cash provided by (used in) financing activities....... 17,069 14,212 48,102 (13,762) ---------- ---------- ---------- ---------- Increase (decrease) in cash................................. -- (3,105) (3,105) (5,388) Cash at beginning of period................................. -- 3,105 3,105 8,493 ---------- ---------- ---------- ---------- Cash at end of period....................................... $ -- $ -- $ -- $ 3,105 ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- Non-cash operating activities: Trade revenue............................................. $ 3,536 $ 2,483 $ 16,740 $ 16,808 ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- Trade expense............................................. $ 7,633 $ 3,530 $ 21,520 $ 12,394 ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------
See Notes to Financial Statements. F-138 ESPRIT' COMMUNICATION CORPORATION NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES DESCRIPTION OF BUSINESS Esprit' Communication Corporation owns and operates radio station KFQX-FM (the "Station" or the "Company") located in Abilene, Texas. The accompanying financial statements reflect the operations of the Station and the expenses of a consulting firm owned by the sole stockholder and an employee of the Company. Expenses of the consulting firm of $15,648 consisting primarily of rent and telephone expenses is included in general and administrative expenses as compensation expense for the year ended December 31, 1997. Expenses of the consulting firm of $919 consisting of rent is included in general and administrative expenses as compensation expense for the year ended December 31, 1996. Expenses of the consulting firm of $4,019 (unaudited) and $4,456 (unaudited) consisting primarily of rent and telephone expenses are included in general and administrative expenses as compensation expense for the three months ended March 31, 1998 and 1997, respectively. The significant accounting principles followed by the Company and the methods of applying those principles that materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated using the double declining-balance method over their estimated useful lives of 5 to 7 years. Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. F-139 ESPRIT' COMMUNICATION CORPORATION NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) INTANGIBLE ASSETS Intangible assets include a Federal Communications Commission ("FCC") license and goodwill. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful lives of 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. 2. PROPERTY AND EQUIPMENT Property and equipment consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Broadcasting equipment and vehicle................................................... $ 156,365 $ 156,365 Accumulated depreciation............................................................. (111,270) (91,859) ------------ ------------ Property and equipment, net.......................................................... $ 45,095 $ 64,506 ------------ ------------ ------------ ------------
Depreciation expense for the year ended December 31, 1997 and 1996 was $19,411 and $26,333, respectively. 3. INTANGIBLE ASSETS Intangible assets consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Goodwill, FCC license and others..................................................... $ 110,100 $ 110,100 Accumulated amortization............................................................. (26,925) (19,581) ------------ ------------ Intangible assets, net............................................................... $ 83,175 $ 90,519 ------------ ------------ ------------ ------------
Amortization expense for the years ended December 31, 1997 and 1996 was $7,344 in each year. 4. JOINT SALES AGREEMENT The Company's sales, engineering and accounting services are provided by Dynamic Broadcasting Company ("Dynamic") under a joint sales agreement. The Company is charged, or pays directly, for such costs. In addition, the Company leases studio and office space from Dynamic at an annual rate of $1. Dynamic also provides cash for operations to the Station as needed, through loans to the stockholder of the Company. 5. RELATED PARTY TRANSACTIONS At December 31, 1997, the Company had a balance payable to the stockholder of $30,727. At December 31, 1996, the Company had a receivable balance from the stockholder of $17,375. The balance is payable on demand of the stockholder, and does not carry interest. F-140 ESPRIT' COMMUNICATION CORPORATION NOTES TO FINANCIAL STATEMENTS (CONTINUED) 6. INCOME TAXES The Company is organized as a Subchapter S-Corporation. Accordingly, all income is personally taxable to the stockholder, and no provision for income taxes has been recorded in the accompanying financial statements. 7. COMMITMENTS AND CONTINGENCIES The Company incurred expenses of approximately $10,962 for the year ended December 31, 1997 and $11,742 for the year ended December 31, 1996, under an operating lease for space on a radio broadcasting tower. This operating lease is cancelable with 9 months' notice. Future minimum annual payments under this operating lease as of December 31, 1997 include payments of $10,962 in 1998. 8. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash, accounts receivable and accounts payable approximates fair value because of the short maturity of these instruments. 9. SUBSEQUENT EVENT In March 1998, the Company entered into an agreement with Cumulus Broadcasting, Inc. (a wholly owned subsidiary of Cumulus Media Inc.) ("Cumulus") to sell substantially all the assets of the Company to Cumulus, subject to approval of the Federal Communications Commission, for $1.7 million. F-141 REPORT OF INDEPENDENT ACCOUNTANTS The Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheet and the related statements of operations, of changes in shareholder's equity and of cash flows present fairly, in all material respects, the financial position of Forjay Broadcasting Corporation (the "Company") at December 31, 1997, and December 31, 1996, and the results of its operations and its cash flows for the years then ended in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 21, 1998 F-142 FORJAY BROADCASTING CORPORATION BALANCE SHEETS
DECEMBER 31, ------------------------ 1997 1996 ----------- ----------- ASSETS Current assets: Cash.................................................................................. $ 217,000 $ 99,000 Accounts receivable, less allowance for doubtful accounts of $13,000 and $12,000...... 228,000 221,000 Income tax refund receivable.......................................................... -- 32,000 Accounts receivable from related party................................................ -- 17,000 ----------- ----------- Total current assets................................................................ 445,000 369,000 Property and equipment, net............................................................. 203,000 220,000 Intangible assets, net.................................................................. 145,000 151,000 Other assets, net....................................................................... 32,000 31,000 ----------- ----------- Total assets........................................................................ $ 825,000 $ 771,000 ----------- ----------- ----------- ----------- LIABILITIES AND SHAREHOLDER'S EQUITY Current liabilities: Current maturities of note payable to related party................................... $ 17,000 $ 16,000 Accounts payable...................................................................... 35,000 54,000 Accrued and other current liabilities................................................. 137,000 73,000 Deferred compensation................................................................. 191,000 114,000 ----------- ----------- Total current liabilities........................................................... 380,000 257,000 ----------- ----------- Note payable to related party........................................................... 42,000 59,000 Long-term debt.......................................................................... 384,000 526,000 ----------- ----------- Total long-term liabilities......................................................... 426,000 585,000 ----------- ----------- Total liabilities................................................................... 806,000 842,000 ----------- ----------- Commitments and contingencies Shareholder's equity: Common stock, $100 par value, 200 shares authorized, 40 shares issued and outstanding.................................................... 20,000 20,000 Retained earnings..................................................................... 390,000 300,000 Less: treasury stock at cost, 160 shares.............................................. (391,000) (391,000) ----------- ----------- Total shareholder's equity.......................................................... 19,000 (71,000) ----------- ----------- Total liabilities and shareholder's equity.......................................... $ 825,000 $ 771,000 ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-143 FORJAY BROADCASTING CORPORATION STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Revenues.............................................................................. $ 1,667,000 $ 1,396,000 Less: agency commissions............................................................ (178,000) (128,000) ------------ ------------ Net revenues...................................................................... 1,489,000 1,268,000 ------------ ------------ Operating expenses: Programming......................................................................... 305,000 274,000 Sales and promotions................................................................ 465,000 453,000 Technical........................................................................... 23,000 23,000 General and administrative.......................................................... 485,000 327,000 Depreciation and amortization....................................................... 29,000 42,000 ------------ ------------ Total operating expenses.......................................................... 1,307,000 1,119,000 ------------ ------------ Income from operations................................................................ 182,000 149,000 Interest expense...................................................................... (48,000) (83,000) ------------ ------------ Income before income tax.............................................................. 134,000 66,000 Income tax expense.................................................................... (44,000) (21,000) ------------ ------------ Net income............................................................................ $ 90,000 $ 45,000 ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-144 FORJAY BROADCASTING CORPORATION STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY
RETAINED TREASURY COMMON STOCK EARNINGS STOCK TOTAL -------------- ---------- ----------- ----------- Balance at January 1, 1996................................. $ 20,000 $ 255,000 $ (391,000) $ (116,000) Net income................................................. -- 45,000 -- 45,000 ------- ---------- ----------- ----------- Balance at December 31, 1996............................... 20,000 300,000 (391,000) (71,000) Net income................................................. -- 90,000 -- 90,000 ------- ---------- ----------- ----------- Balance at December 31, 1997............................... $ 20,000 $ 390,000 $ (391,000) $ 19,000 ------- ---------- ----------- ----------- ------- ---------- ----------- -----------
See Notes to Financial Statements. F-145 FORJAY BROADCASTING CORPORATION STATEMENTS OF CASH FLOWS
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Cash flows from operating activities: Net income.............................................................................. $ 90,000 $ 45,000 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization......................................................... 29,000 42,000 Decrease (increase) in accounts receivable............................................ (7,000) (55,000) Decrease (increase) in other assets................................................... 47,000 (32,000) Decrease in accounts payable.......................................................... (19,000) 43,000 Increase in accrued and other liabilities............................................. 64,000 11,000 Increase in deferred compensation..................................................... 77,000 114,000 ---------- ---------- Net cash provided by operating activities............................................. 281,000 168,000 ---------- ---------- Cash flows from investing activities: Purchases of property and equipment..................................................... (5,000) (20,000) ---------- ---------- Cash used for investing activities.................................................... (5,000) (20,000) ---------- ---------- Cash flows from financing activities: Payments on bank notes payable.......................................................... (142,000) (154,000) Payments on borrowings from related party............................................... (16,000) (17,000) ---------- ---------- Cash used for financing activities.................................................... (158,000) (171,000) ---------- ---------- Increase (decrease) in cash............................................................... 118,000 (23,000) Cash at beginning of year................................................................. 99,000 122,000 ---------- ---------- Cash at end of year....................................................................... $ 217,000 $ 99,000 ---------- ---------- ---------- ---------- Supplemental disclosures of cash flow information: Cash paid for interest................................................................ $ 48,000 $ 83,000 ---------- ---------- ---------- ---------- Cash paid for income taxes............................................................ $ 22,000 $ 54,000 ---------- ---------- ---------- ---------- Non-cash operating and financing activities: Trade revenue........................................................................... $ 104,000 $ 98,000 ---------- ---------- ---------- ---------- Trade expense........................................................................... $ 91,000 $ 131,000 ---------- ---------- ---------- ----------
See Notes to Financial Statements. F-146 FORJAY BROADCASTING CORPORATION NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Forjay Broadcasting Corporation ("the Company") owns and operates the radio stations WYNN-FM and WYNN-AM (the "Stations") located in Florence, South Carolina. USE OF ESTIMATES The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH Cash includes deposits in demand deposit accounts. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a declining balance method for equipment and furniture, and by the straight-line method for buildings over the estimated useful lives of the related assets as follows: Buildings....................................................... 25 years Tower and ground system......................................... 20 years Technical and studio equipment.................................. 5-10 years Office furniture, fixtures, and equipment....................... 6-10 years
INTANGIBLE ASSETS Intangible assets are comprised of an FCC license and are stated at cost and amortized using the straight-line method over the estimated useful life of 40 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows for the related businesses. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company provides advertising air time before products and services are exchanged, a trade asset is recognized. If the Company receives products and services before advertising air time is provided, a trade liability is recognized. F-147 FORJAY BROADCASTING CORPORATION NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amounts cash, accounts receivable and accounts payable approximates fair value due to their short-term maturities. The fair value of notes payable and long-term debt are estimated based on currents market rates and approximate the carrying value. 2. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, ------------------------ 1997 1996 ----------- ----------- Office furniture and equipment...................................... $ 229,000 $ 223,000 Buildings........................................................... 69,000 69,000 Broadcasting towers and equipment................................... 194,000 194,000 ----------- ----------- 492,000 486,000 Accumulated depreciation............................................ (379,000) (356,000) Land................................................................ 90,000 90,000 ----------- ----------- Property and equipment, net......................................... $ 203,000 $ 220,000 ----------- ----------- ----------- -----------
Depreciation expense was $23,000 and $36,000 for the years ended December 31, 1997 and 1996, respectively. 3. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, ------------------------ 1997 1996 ----------- ----------- FCC license......................................................... $ 182,000 $ 182,000 Accumulated amortization............................................ (37,000) (31,000) ----------- ----------- Intangible assets, net.............................................. $ 145,000 $ 151,000 ----------- ----------- ----------- -----------
Amortization expense was $6,000 for the years ended December 31, 1997 and 1996. 4. RELATED PARTY TRANSACTIONS: As of December 31, 1996, the Company had a payable to the sole shareholder of $114,000 related to deferred compensation and a receivable from the sole shareholder of $17,000. During 1997, the deferred compensation was paid with cash of $97,000 and the forgiveness of the $17,000 receivable due from this shareholder. During 1997, the sole shareholder earned a bonus of $300,000. The bonus was unpaid as of December 31, 1997 and $191,000, representing the liability for the bonus less applicable taxes, is recorded as deferred compensation. The Station has a note payable to the sole shareholder's mother, relating to the Company's buyout of Forjay Broadcasting Corporation stock held by her. This note bears interest at 6% per annum and is payable in equal monthly installments of $2,000, including principal and interest, until repaid in F-148 FORJAY BROADCASTING CORPORATION NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. RELATED PARTY TRANSACTIONS: (CONTINUED) March 2001. The balance of this note at December 31, 1997 is $59,000. As of December 31, 1997, future maturities on this note are as follows: 1998--$17,000; 1999--$18,000; 2000--$20,000; 2001--$4,000. 5. LONG-TERM DEBT: In March 1995 the Company entered into a loan agreement with a bank which provided for a term note payable of $750,000. The term note is payable in fifty-nine monthly payments of principal and interest of $13,000, continuing through February, 2000, with a final payment of $292,000 due March, 2000. Payments remaining under the agreement for 1998 reflect advance payments made by the Company. The term note bears interest at the prime rate plus 1% (9.5%) at December 31, 1997, is secured by substantially all of the Company's assets, and is guaranteed by the sole shareholder of the Company. The agreement contains certain restrictive covenants, which, among other things, require the maintenance of a debt service ratio and limitations on debt and compensation. The Company did not calculate compliance with these covenants as of December 31, 1997, and was in violation of the covenant related to compensation. However, the bank has waived all financial covenants related to the debt as of December 31, 1997. As of December 31, 1997, future maturities of long-term debt are as follows: 1998--$0; 1999-- $72,000; 2000--$312,000. 6. INCOME TAXES: The components of the provision for income taxes consists of the following for the years ended December 31, 1997 and 1996 are as follows:
DECEMBER 31, -------------------- 1997 1996 --------- --------- Current income taxes: Federal............................................................... $ 38,000 $ 17,000 State and local....................................................... 7,000 5,000 --------- --------- Total............................................................... 45,000 22,000 Deferred income taxes: Federal............................................................... (1,000) (1,000) --------- --------- Total............................................................... $ 44,000 $ 21,000 --------- --------- --------- ---------
During 1997 and 1996, the effective tax rate differs from the federal statutory tax rate of 34% and 20% as a result of the following:
DECEMBER 31, -------------------- 1997 1996 --------- --------- Federal income tax expense at U.S. statutory rate....................... $ 45,000 $ 13,000 State income tax expense, net of U.S. benefit........................... 5,000 3,000 Impact of U.S. surtax exemption......................................... (9,000) (1,000) Nondeductible items..................................................... 3,000 6,000 --------- --------- $ 44,000 $ 21,000 --------- --------- --------- ---------
F-149 FORJAY BROADCASTING CORPORATION NOTES TO FINANCIAL STATEMENTS (CONTINUED) 6. INCOME TAXES: (CONTINUED) Temporary differences giving rise to deferred tax assets relate to the FCC license. 7. TREASURY STOCK: Treasury stock relates to the buyout of the Company stock from family members. 8. SUBSEQUENT EVENTS: In 1997, the Company entered into an agreement with Cumulus Broadcasting, Inc. ("Cumulus") (a wholly owned subsidiary of Cumulus Media Inc.) to sell the stock of the Company, subject to approval of the Federal Communications Commission ("FCC"), to Cumulus for approximately $4,100,000. On March 23, 1998, the stock of the Company was sold to Cumulus Broadcasting, Inc. (a wholly owned subsidiary of Cumulus Media Inc.) for $4,300,000. F-150 INDEPENDENT AUDITOR'S REPORT To the Stockholders Fritz Broadcasting, Inc. Toledo Division We have audited the accompanying divisional balance sheet of Fritz Broadcasting, Inc. Toledo Division as of December 29, 1996 and December 31, 1995 and the related statements of divisional income, changes in divisional equity and divisional cash flows for the years then ended. These financial statements are the responsibility of the Division's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also incudes assessing the accounting principles used and significant estimates made by management, we well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Fritz Broadcasting, Inc. Toledo Division as of December 29, 1996 and December 31, 1995 and the results of its operations and its cash flows for the years then ended, in conformity with generally accepted accounting principles. /s/ Plante & Moran, LLP Troy, Michigan February 11, 1997 F-151 FRITZ BROADCASTING, INC. TOLEDO DIVISION DIVISIONAL BALANCE SHEET
DECEMBER 29, DECEMBER 31, 1996 1995 ------------ ------------ ASSETS CURRENT ASSETS Cash and cash equivalents.......................................................... $ 61,813 $ 110,732 Accounts receivable--Less allowance for doubtful accounts of $30,957 for 1996 and $35,400 for 1995.................................................... 1,430,977 1,002,035 Prepaid expenses and deposits...................................................... 18,223 18,446 ------------ ------------ Total current assets........................................................... 1,511,013 1,131,213 PROPERTY, PLANT AND EQUIPMENT (Note 2)............................................... 868,736 861,566 INTANGIBLE ASSETS (Note 1)........................................................... 5,935,825 5,007,725 ------------ ------------ Total assets................................................................... $8,315,574 $7,000,504 ------------ ------------ ------------ ------------ LIABILITIES AND DIVISIONAL EQUITY CURRENT LIABILITIES Current portion of long-term obligations: Notes payable (Note 3)........................................................... $ 479,000 $ 12,000 Capital lease obligations (Note 4)............................................... 15,885 -- Accounts payable................................................................... 69,025 99,493 Accrued corporate charges.......................................................... 1,353,123 786,561 Accrued expenses................................................................... 650,172 470,773 ------------ ------------ Total current liabilities...................................................... 2,567,205 1,368,827 LONG-TERM LIABILITIES Notes payable--Long-term portion (Note 3).......................................... 2,836,000 2,238,000 Capital lease obligations (Note 4)................................................. 9,964 -- ------------ ------------ Total liabilities.............................................................. 5,413,169 3,606,827 DIVISIONAL EQUITY.................................................................... 2,902,405 3,393,677 ------------ ------------ Total liabilities and divisional equity........................................ $8,315,574 $7,000,504 ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-152 FRITZ BROADCASTING, INC. TOLEDO DIVISION STATEMENT OF DIVISIONAL INCOME
YEAR ENDED -------------------------- DECEMBER 29, DECEMBER 31, 1996 1995 ------------ ------------ BROADCASTING REVENUE--Net Local.............................................................................. $4,488,610 $3,878,911 National........................................................................... 535,614 610,446 Network............................................................................ 6,724 50,740 Other.............................................................................. 115,098 118,861 ------------ ------------ Total broadcasting revenue--Net................................................ 5,146,046 4,658,958 BROADCASTING EXPENSES Programming........................................................................ 1,206,076 1,327,977 Technical.......................................................................... 124,413 115,967 News............................................................................... 49,761 44,172 Sales.............................................................................. 791,369 711,510 Promotions......................................................................... 182,723 303,354 General and administrative......................................................... 836,209 695,031 Depreciation....................................................................... 161,175 199,282 Amortization of intangible assets.................................................. 193,648 129,746 Corporate charges.................................................................. 566,562 544,914 ------------ ------------ Total broadcasting expenses.................................................... 4,111,936 4,071,953 ------------ ------------ OPERATING INCOME..................................................................... 1,034,110 587,005 OTHER EXPENSES Interest expense................................................................... 260,459 224,188 Loss on sale of assets............................................................. 2,868 -- ------------ ------------ Total other expense............................................................ 263,327 224,188 ------------ ------------ INCOME--Before income taxes.......................................................... 770,783 362,817 STATE AND LOCAL INCOME TAXES......................................................... 66,485 52,277 ------------ ------------ NET INCOME........................................................................... $ 704,298 $ 310,540 ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-153 FRITZ BROADCASTING, INC. TOLEDO DIVISION STATEMENT OF CHANGES IN DIVISIONAL EQUITY DIVISIONAL EQUITY--January 1, 1995.............................................. $4,289,689 Net income...................................................................... 310,540 Distribution of corporate division.............................................. (1,206,552) --------- DIVISIONAL EQUITY--December 31, 1995............................................ 3,393,677 Net income...................................................................... 704,298 Distribution of corporate division.............................................. (1,195,570) --------- DIVISIONAL EQUITY--December 29, 1996............................................ $2,902,405 --------- ---------
See Notes to Financial Statements. F-154 FRITZ BROADCASTING, INC. TOLEDO DIVISION STATEMENT OF DIVISIONAL CASH FLOWS
YEAR ENDED -------------------------- DECEMBER 29, DECEMBER 31, 1996 1995 ------------ ------------ CASH FLOWS FROM OPERATING ACTIVITIES Net income......................................................................... $ 704,298 $ 310,540 Adjustments to reconcile net income to net cash from operating activities: Depreciation..................................................................... 161,175 199,282 Loss on sale of assets........................................................... 2,868 -- Bad debt expense................................................................. -- 20,400 Amortization of intangible assets................................................ 193,648 129,746 Changes in assets and liabilities: Accounts receivable............................................................ (428,942) 3,040 Prepaid expenses and deposits.................................................. 223 (6,432) Accounts payable............................................................... (30,468) (24,077) Accrued expenses............................................................... 745,961 766,069 ------------ ------------ Net cash provided by operating activities.................................... 1,348,763 1,398,568 CASH FLOWS FROM INVESTING ACTIVITIES Purchase of intangible assets...................................................... (1,121,748) (2,572) Purchase of fixed assets........................................................... (171,213) (166,921) ------------ ------------ Net cash used in investing activities........................................ (1,292,961) (169,493) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from long-term obligations................................................ 3,355,667 -- Payments of stockholder notes payable.............................................. (2,250,000) -- Principal payments under long-term obligations..................................... (14,818) -- Distributions to corporate division, net of advances............................... (1,195,570) (1,206,552) ------------ ------------ Net cash used in financing activities........................................ (104,721) (1,206,552) ------------ ------------ NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS................................. (48,919) 22,523 CASH AND CASH EQUIVALENTS--Beginning of year......................................... 110,732 88,209 ------------ ------------ CASH AND CASH EQUIVALENTS--End of year............................................... $ 61,813 $ 110,732 ------------ ------------ ------------ ------------ Non-cash operating and financing activities: Trade revenue...................................................................... $ 33,000 $ 51,000 ------------ ------------ ------------ ------------ Trade expense...................................................................... $ 33,000 $ 51,000 ------------ ------------ ------------ ------------
The Division paid approximately $280,000 in 1996 and $224,000 in 1995 for interest expense. See Notes to Financial Statements. F-155 FRITZ BROADCASTING, INC. TOLEDO DIVISION NOTES TO FINANCIAL STATEMENTS DECEMBER 29, 1996 AND DECEMBER 31, 1995 NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Fritz Broadcasting, Inc. (the "Company") owns and operates radio stations within the Saginaw, Michigan and Toledo, Ohio markets. The station's advertisers consist of a broad spectrum of services and industries, located primarily within those markets. These financial statements present the operations of the Fritz Broadcasting, Inc. Toledo Division (the "Division") only. During 1996, the Division acquired a new station, WIMX. The 1995 financial statements include the operations of the stations WTOD-AM, WKKO-FM and WRQN-FM. The 1996 financial statements include the operations of the original stations plus the newly acquired station. The new station was accounted for under the purchase method. Significant accounting policies are as follows: BROADCAST REPORTING--The Division reports operations on a broadcast year as opposed to a calendar year. The broadcast year ends on the last Sunday in December. CASH AND CASH EQUIVALENTS--For purposes of reporting cash flows, cash and cash equivalents include checking and savings account balances and money market funds. PROPERTY, PLANT AND EQUIPMENT--Property, plant and equipment are recorded at cost. The Division uses predominantly accelerated methods of depreciation. Costs of maintenance and repairs are charged to expense when incurred. NOTES PAYABLE--The divisional balance sheet reflects long-term debt that has been allocated to the Toledo division by the corporate division. RECOGNITION OF BROADCASTING REVENUE--The Division recognizes broadcasting revenue as the air time is produced. The fair value of barter and trade-out transactions is included in broadcasting revenue and broadcasting expenses. These transactions represent advertising time exchanged for program material, merchandise or services. DIVISIONAL EQUITY--Divisional equity represents the cumulative results of operations of the Toledo division stations since their acquisition by Fritz Broadcasting, Inc., the initial capitalization of the Division, cumulative contributions of cash to the Division from Fritz Broadcasting, Inc., less distributions paid back to the corporate division. USE OF ESTIMATES--The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. INTANGIBLE ASSETS--Broadcasting licenses and goodwill represent the excess of consideration paid for the purchase of radio stations over the amounts assigned to the net identifiable assets acquired. They are being amortized by the straight-line method over 40 years. Noncompete agreements are amortized straight-line over the lives of the agreements. F-156 FRITZ BROADCASTING, INC. TOLEDO DIVISION NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 29, 1996 AND DECEMBER 31, 1995 NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) Organization costs are recorded at cost and are amortized over 69 months.
1996 1995 ------------ ------------ Organization costs................................................ $ 67,336 $ -- Broadcasting licenses, goodwill and noncompete agreements......... 6,244,256 5,189,844 ------------ ------------ Total cost.................................................. 6,311,592 5,189,844 Less accumulated amortization..................................... 375,767 182,119 ------------ ------------ Net carrying amount......................................... $ 5,935,825 $ 5,007,725 ------------ ------------ ------------ ------------
NOTE 2--PROPERTY, PLANT AND EQUIPMENT
ESTIMATED USEFUL LIVES 1996 1995 (YEARS) ---------- ---------- ------------- Land..................................................... $ 217,369 $ 198,229 -- Buildings................................................ 217,614 183,914 40 Vehicles................................................. 62,082 1,000 5 Furniture, fixtures and equipment........................ 666,389 625,701 5-20 Leasehold improvements................................... 162,041 19,514 20 Construction............................................. -- 126,878 -- ---------- ---------- Total cost......................................... 1,325,495 1,155,236 Less accumulated depreciation............................ 456,759 293,670 ---------- ---------- Net carrying amount................................ $ 868,736 $ 861,566 ---------- ---------- ---------- ----------
F-157 FRITZ BROADCASTING, INC. TOLEDO DIVISION NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 29, 1996 AND DECEMBER 31, 1995 NOTE 3--NOTES PAYABLE Notes payable consists of the following:
1996 1995 ------------ ------------ Bank note payable with one-half of the principal outstanding bearing interest at prime (8.25 percent at December 29, 1996), and the remaining half bearing interest at the swap rate as determined by the bank (9.20 percent at December 29, 1996). This note is payable in quarterly principal installments of $103,500 to $212,750, plus interest, from March 31, 1997 through December 31, 2001. The note is collateralized by all Company assets and is guaranteed by the Company's stockholders and subject to restrictive covenants relating to the Company's cash flow and liquidity............... $ 3,250,000 $ -- Notes payable issued for covenant not to compete with former owner of an acquired station. The note bears no interest and is due on January 14, 1997.................... 65,000 -- Notes payable--stockholders bearing interest at 1 percent over prime (9.5 percent at December 31, 1995). The notes were paid during 1996 with the proceeds of the bank note described above....................................................................... -- 2,250,000 ------------ ------------ Total........................................................................... 3,315,000 2,250,000 Less current portion............................................................ 479,000 12,000 ------------ ------------ Long-term portion............................................................... $ 2,836,000 $ 2,238,000 ------------ ------------ ------------ ------------
The following is a schedule by year of approximate future maturities on the above notes:
YEARS ENDING AMOUNT - -------------------------------------------------------------------------------- ------------ 1997............................................................................ $ 479,000 1998............................................................................ 552,000 1999............................................................................ 690,000 2000............................................................................ 690,000 2001............................................................................ 904,000 ------------ Total $ 3,315,000 ------------ ------------
The notes payable were repaid in full in 1997 in connection with the sale of the Division (see Note 8). The Division has recorded $79,629 and $224,188 of interest expense on the stockholder notes for 1996 and 1995, respectively. NOTE 4--LEASE COMMITMENTS The Division owns vehicles under capital leases with a cost of $61,082 and accumulated depreciation of $43,490. F-158 FRITZ BROADCASTING, INC. TOLEDO DIVISION NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 29, 1996 AND DECEMBER 31, 1995 NOTE 4--LEASE COMMITMENTS (CONTINUED) Future minimum capital lease payments are as follows: 1997............................................................... $ 18,143 1998............................................................... 12,892 --------- Total minimum lease payments................................. 31,035 Less interest................................................ 5,186 --------- Net minimum lease payments................................... $ 25,849 --------- ---------
NOTE 5--INCOME TAXES Fritz Broadcasting, Inc. operates as an S Corporation under the provisions of the Internal Revenue Code. Accordingly, no provision for income taxes has been made since income or losses of the Company are allocated to the stockholders. Additionally, the Company uses the modified cash basis method of accounting for income tax reporting purposes. NOTE 6--EMPLOYEE BENEFIT PLAN Effective October 1995, Fritz Broadcasting, Inc. sponsors a defined contribution 401(k) plan that covers all employees meeting a one-year eligibility period. Contributions to the plan include employee contributions and an employer amount determined on a yearly basis by management. The Division's employer contributions to the plan for 1996 and 1995 amounted to approximately $25,000 and $8,000, respectively. NOTE 7--RELATED PARTY TRANSACTIONS The corporate division of Fritz Broadcasting, Inc. incurs expenses for executive management, compensation, professional services and other administrative costs. These expenses have been allocated to the Company's operating divisions as a corporate charge. The corporate charge for 1996 and 1995 was $566,562 and $544,914, respectively. NOTE 8--SUBSEQUENT EVENT In June 1997, Fritz Broadcasting, Inc. sold stations WKKO-FM, WRQN-FM and WIMX-FM of its Toledo division to a wholly owned entity of 62nd Street Broadcasting LLC. These stations were resold to Cumulus Media Inc. in 1997. All assets were sold for amounts in excess of their carrying amounts at December 29, 1996. F-159 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in partners' equity and of cash flows present fairly, in all material respects, the financial position of HVS Partners at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois February 25, 1998 F-160 HVS PARTNERS BALANCE SHEETS
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ ASSETS Current assets: Cash and cash equivalents........................................................... $ 149,465 $ 56,980 Accounts receivable, less allowance for doubtful accounts of $60,000 and $60,000, respectively...................................................................... 242,176 1,461,429 Receivable from related party....................................................... 429,827 211,823 Prepaid expenses and other current assets........................................... 289,570 88,845 ------------ ------------ Total current assets............................................................ 1,111,038 1,819,077 Property and equipment, net........................................................... 1,686,276 2,257,829 Intangible assets, net................................................................ 2,357,006 4,947,887 ------------ ------------ Total assets.................................................................... $ 5,154,320 $ 9,024,793 ------------ ------------ ------------ ------------ LIABILITIES AND PARTNERS' EQUITY Current liabilities: Accounts payable.................................................................... $ 517,461 $ 844,833 Accrued and other current liabilities............................................... 235,889 314,229 Notes payable due within one year................................................... 63,726 43,405 Capital lease obligations due within one year....................................... 4,575 51,072 ------------ ------------ Total current liabilities....................................................... 821,651 1,253,539 Long-term liabilities: Note payable........................................................................ 676,177 374,809 Capital lease obligations........................................................... 12,312 76,804 Commitments and contingencies Partners' equity:..................................................................... 3,644,180 7,319,641 ------------ ------------ Total liabilities and partners' equity.......................................... $ 5,154,320 $ 9,024,793 ------------ ------------ ------------ ------------
See Notes to Financial Statements F-161 HVS PARTNERS STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, ----------------------------------------- 1997 1996 1995 ------------- ------------ ------------ Revenues............................................................... $ 5,714,682 $ 7,733,057 $ 6,520,289 Less: agency commissions............................................. (383,862) (655,900) (363,666) ------------- ------------ ------------ Net revenues....................................................... 5,330,820 7,077,157 6,156,623 ------------- ------------ ------------ Operating expenses: Programming.......................................................... 1,178,362 1,625,755 1,432,463 Sales and promotions................................................. 1,548,549 1,777,075 1,646,461 Technical............................................................ 246,142 335,545 300,296 General and administrative........................................... 1,364,685 1,532,663 1,492,444 News................................................................. 82,208 117,098 87,687 Trade................................................................ 527,803 762,912 594,699 Depreciation and amortization........................................ 638,098 661,683 631,379 ------------- ------------ ------------ Total operating expenses......................................... 5,585,847 6,812,731 6,185,429 ------------- ------------ ------------ Income (loss) from operations.......................................... (255,027) 264,426 (28,806) ------------- ------------ ------------ Other income (expense): Gain on sales of assets.............................................. 12,261,305 -- -- Interest income...................................................... 451 768 679 Interest expense..................................................... (68,740) (26,297) (14,061) ------------- ------------ ------------ Total other income............................................... 12,193,016 (25,529) (13,382) ------------- ------------ ------------ Net income (loss)...................................................... $ 11,937,989 $ 238,897 $ (42,188) ------------- ------------ ------------ ------------- ------------ ------------
See Notes to Financial Statements. F-162 HVS PARTNERS STATEMENTS OF CHANGES IN PARTNERS' EQUITY
TOTAL ------------- Balance at January 1, 1995......................................................................... $ 8,346,275 Net loss........................................................................................... (42,188) Partner distributions.............................................................................. (735,603) ------------- Balance at December 31, 1995....................................................................... 7,568,484 Net income......................................................................................... 238,897 Partner distributions.............................................................................. (487,740) ------------- Balance at December 31, 1996....................................................................... 7,319,641 Net income......................................................................................... 11,937,989 Partner distributions.............................................................................. (15,613,450) ------------- Balance at December 31, 1997....................................................................... $ 3,644,180 ------------- -------------
See Notes to Financial Statements. F-163 HVS PARTNERS STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, ------------------------------------- 1997 1996 1995 ------------- ---------- ---------- Cash flows from operating activities: Net income (loss)....................................................... $ 11,937,989 $ 238,897 $ (42,188) Adjustments to reconcile net income to net cash provided by operating activities: Gain on sale of assets................................................ (12,261,305) -- -- Depreciation and amortization......................................... 638,098 661,683 631,379 Changes in current assets and liabilities: Decrease (increase) in accounts receivable.......................... 1,219,253 (463,094) 621,514 Increase in receivable from related party........................... (218,004) Decrease (increase) in prepaid expenses and other current assets.... (200,725) 949 14,632 (Decrease) increase in accounts payable............................. (327,372) 85,180 148,593 Increase (decrease) in accrued and other liabilities................ (78,340) 104,554 (124,522) Other............................................................... (67,422) (4,038) (8,963) ------------- ---------- ---------- Net cash provided by operating activities........................... 642,172 624,131 1,240,445 ------------- ---------- ---------- Cash flows from investing activities: Proceeds from sale of assets............................................ 15,200,000 -- -- Purchases of property and equipment..................................... (88,490) (562,879) (329,009) ------------- ---------- ---------- Net cash provide by (used in) investing activities.................. 15,111,510 (562,879) (329,009) ------------- ---------- ---------- Cash flows from financing activities: Distributions to partners............................................... (15,613,450) (487,740) (735,603) Proceeds from issuance of notes payable................................. 37,773 436,066 115,572 Principal payments on notes payable and capital lease obligations....... (85,520) (74,273) (215,667) ------------- ---------- ---------- Net cash used in financing activities............................... (15,661,197) (125,947) (835,698) ------------- ---------- ---------- Increase (decrease) in cash and cash equivalents.......................... 92,485 (64,695) 75,738 Cash and cash equivalents at beginning of year............................ 56,980 121,675 45,937 ------------- ---------- ---------- Cash and cash equivalents at end of year.................................. $ 149,465 $ 56,980 $ 121,675 ------------- ---------- ---------- ------------- ---------- ---------- Supplemental disclosures of cash flow information Cash paid for interest.................................................. $ 68,000 $ 26,000 $ 14,000 ------------- ---------- ---------- ------------- ---------- ---------- Non-cash operating activities: Trade revenue........................................................... $ 516,083 $ 696,540 $ 633,398 ------------- ---------- ---------- ------------- ---------- ---------- Trade expense........................................................... $ 527,803 $ 762,912 $ 594,699 ------------- ---------- ---------- ------------- ---------- ----------
See Notes to Financial Statements. F-164 HVS PARTNERS NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS HVS Partners (Partnership) was organized under the laws of the State of Florida on June 1, 1985 as a general partnership for the purpose of acquiring and operating the following radio stations: WQHQ-FM.......................................... Salisbury, Maryland WLVW-FM.......................................... Salisbury, Maryland WRXS-FM.......................................... Salisbury, Maryland WLBW-FM.......................................... Fenwick Island, Delaware WTGM-AM.......................................... Salisbury, Maryland WBZE-FM.......................................... Tallahassee, Florida WHBT-AM.......................................... Tallahassee, Florida WHBX-FM.......................................... Tallahassee, Florida Wilmington, North WWQQ-FM.......................................... Carolina Jacksonville, North WQSL-FM.......................................... Carolina Jacksonville, North WXQR-FM.......................................... Carolina
In January 1997, the Partnership entered into a Local Management Agreement (LMA) to operate WRXS-FM, Salisbury, Maryland. The Partnership acquired this station in April 1997. In August 1997, the Partnership completed the sale of substantially all of the property and equipment and Federal Communications Commission ("FCC") licenses related to WWQQ-FM, WQSL-FM and WSQR-FM to Cumulus Broadcasting, Inc. (a wholly-owned subsidiary of Cumulus Media Inc.) ("Cumulus") for $6,000,000 in cash. The results of operations for the year ended December 31, 1997 include net review of $1,384,000 and a loss from operations of 5,000 related to these stations. In August 1997, the Partnership entered into a LMA granting Cumulus the right to operate all remaining stations. In December 1997, the Partnership completed the sale of substantially all of the property and equipment and FCC licenses related to WQHQ-FM, WLVW-FM, WTGM-AM to Cumulus for $9,200,000 in cash. The results of operations for the year ended December 31, 1997 include net revenues of $1,801,000 and a loss from operations of $178,000. The remaining stations were sold to Cumulus in January 1998 for $15,400,000. The carrying value of the remaining stations at December 31, 1997 was approximately $3,600,000. The results of operation for the year ended December 31, 1997 include net revenue of $2,146,0000 and income from operations of $436,000 for the remaining stations. The significant accounting principles followed by the Partnership and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. F-165 HVS PARTNERS NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. RECEIVABLE FROM RELATED PARTY Receivable from related party represents transactions in the ordinary course of business with other radio stations owned by certain partners of the Partnership. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions, improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Building..................................................... 39 years Broadcasting towers and equipment............................ 15 years Office and studio furniture and equipment.................... 5-6 years Leasehold improvement........................................ Term of lease Station vehicles............................................. 5 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include goodwill and FCC licenses. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life term for periods not exceeding 25 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES The Partnership operated as a general partnership under the provisions of the Internal Revenue Code during its ownership by HVS Partners. Accordingly, no provision for income taxes has been made since income or losses of the Partnership are allocated to the partners. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Partnership enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Partnership uses exchanged products or services before advertising air time is provided, a trade liability is recognized. F-166 HVS PARTNERS NOTES TO FINANCIAL STATEMENTS (CONTINUED) 2. ACQUISITIONS: On April 4, 1997, the Partnership acquired WXRS-FM in Salisbury, Maryland for $360,000 in the form of a note payable to the former owner, plus various other direct acquisition costs. The acquisition was accounted for as a purchase. Accordingly, the accompanying financial statements include the results of operations of the acquired stations from the date of acquisition. Pro forma results assuming the acquisition had occurred on January 1, 1997 are not significantly different from reported results. 3. PREPAID EXPENSES AND OTHER CURRENT ASSETS: Prepaid expenses and other current assets consists of the following:
DECEMBER 31, --------------------- 1997 1996 ---------- --------- Prepaid assets......................................................... $ 103,894 $ 5,581 Deposits refundable.................................................... 70,398 27,398 Prepaid insurance...................................................... 58,025 51,412 Prepaid property taxes................................................. 17,887 -- Other assets........................................................... 39,366 4,454 ---------- --------- Total.................................................................. $ 289,570 $ 88,845 ---------- --------- ---------- ---------
4. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Office and studio furniture and equipment......................... $ 862,056 $ 1,736,690 Broadcasting towers and equipment................................. 786,185 1,690,130 Building.......................................................... 460,425 429,618 Station vehicles.................................................. 28,212 154,110 Leasehold improvements............................................ 5,225 99,015 ------------ ------------ Total property and equipment...................................... 2,142,103 4,109,563 Accumulated depreciation.......................................... (996,850) (2,392,757) ------------ ------------ 1,145,253 1,716,806 Land and land improvements........................................ 541,023 541,023 ------------ ------------ Property and equipment, net....................................... $ 1,686,276 $ 2,257,829 ------------ ------------ ------------ ------------
Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was $359,244, $392,486 and $362,323, respectively. F-167 HVS PARTNERS NOTES TO FINANCIAL STATEMENTS (CONTINUED) 5. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Goodwill and FCC licenses......................................... $ 2,987,203 $ 6,314,593 Other............................................................. 9,082 44,001 ------------ ------------ Total intangible assets........................................... 2,996,285 6,358,594 Accumulated amortization.......................................... (639,279) (1,410,707) ------------ ------------ Intangible assets, net............................................ $ 2,357,006 $ 4,947,887 ------------ ------------ ------------ ------------
Amortization expense for the year ended December 31, 1997, 1996 and 1995 was $278,854, $269,197 and $269,056, respectively. 6. NOTES PAYABLE: Notes payable consists of the following at December 31, 1997: Promissory note--interest and principal payable monthly at an interest rate of 8%....................... $ 343,885 Promissory Note--interest and principal payable monthly at an interest rate of 8.5%..................... 332,673 Promissory Note--interest and principal payable monthly at an interest rate of 9%....................... 63,345 --------- $ 739,903 --------- ---------
A summary of the future maturities of long-term debt follows: 1998.............................................................. $ 63,726 1999.............................................................. 47,764 2000.............................................................. 51,381 2001.............................................................. 55,310 2002.............................................................. 42,985 Thereafter........................................................ 478,737 --------- Total............................................................. 739,903 Less current portion.............................................. (63,726) --------- Total long term debt.............................................. $ 676,177 --------- ---------
F-168 HVS PARTNERS NOTES TO FINANCIAL STATEMENTS (CONTINUED) 7. ACCRUED AND OTHER CURRENT LIABILITIES: Accrued and other current liabilities consist of the following:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Federal withholding tax payable....................................... $ 55,019 $ 18,391 FICA tax payable...................................................... 63,254 22,008 State withholding tax liabilities..................................... 8,719 12,176 Vacation and commission accrual....................................... 44,971 170,856 Bonus accrual......................................................... 33,100 59,400 Other................................................................. 30,826 31,398 ---------- ---------- $ 235,889 $ 314,229 ---------- ---------- ---------- ----------
8. COMMITMENTS AND CONTINGENCIES: The Partnership incurred expenses of approximately $29,000, $25,000 and $13,000 for the years ended December 31, 1997, 1996 and 1995, respectively, under capital leases for radio broadcasting facilities and vehicles. 9. FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value due to their short-term nature. The carrying amount of notes payable approximates fair value. F-169 INDEPENDENT AUDITOR'S REPORT To the Boards of Directors JKJ Broadcasting, Inc. Missouri River Broadcasting, Inc. Ingstad Mankato, Inc. James Ingstad Broadcasting, Inc. Hometown Wireless, Inc. Fargo, North Dakota We have audited the accompanying combined balance sheets of JKJ Broadcasting, Inc., Missouri River Broadcasting, Inc., Ingstad Mankato, Inc., James Ingstad Broadcasting, Inc. and Hometown Wireless, Inc. (the Companies) as of December 31, 1997 and 1996 and the related combined statements of income, stockholder's equity and cash flows for each of the three years in the period ended December 31, 1997. These financial statements are the responsibility of the Companies' management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the combined financial statements referred to above present fairly, in all material respects, the financial position of the Companies as of December 31, 1997 and 1996, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 1997 in conformity with generally accepted accounting principles. /s/ McGladrey & Pullen, LLP Pierre, South Dakota February 11, 1998, except for Note 12 as to which the date is February 19, 1998 F-170 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. COMBINED BALANCE SHEETS
DECEMBER 31, ---------------------------- 1997 1996 MARCH 31, ------------- ------------- 1998 ------------- (UNAUDITED) ASSETS (NOTE 4) Current Assets Cash.............................................................. $ 147,871 $ 143,691 $ 300,883 Accounts receivable, less allowance for doubtful accounts of $121,416, $111,200 and $116,046, respectively................... 1,694,595 1,783,164 1,374,013 Prepaid expenses.................................................. 140,563 140,369 98,500 Salary advances and other assets.................................. 89,723 57,441 21,354 ------------- ------------- ------------- Total current assets.......................................... 2,072,752 2,124,665 1,794,750 ------------- ------------- ------------- Notes receivable, related parties (Note 7).......................... 4,883,156 2,063,806 1,519,309 Property and Equipment, at cost Land.............................................................. 481,123 481,123 180,502 Buildings......................................................... 1,024,906 1,024,175 920,127 Equipment......................................................... 5,929,305 5,921,283 5,660,785 ------------- ------------- ------------- 7,435,334 7,426,581 6,761,414 Less accumulated depreciation..................................... 3,449,962 3,322,623 2,815,231 ------------- ------------- ------------- 3,985,372 4,103,958 3,946,183 ------------- ------------- ------------- Other Assets (Note 3) Cost in excess of net assets of businesses acquired, net of amortization.................................................... 369,241 378,553 433,673 Organization costs, net of amortization........................... 214,902 220,062 240,699 Loan fees, net of amortization.................................... 56,442 57,520 61,834 Noncompete agreement, net of amortization......................... 205,546 217,375 264,693 Broadcast licenses, net of amortization........................... 1,633,569 1,670,455 1,841,348 ------------- ------------- ------------- 2,479,700 2,543,965 2,842,247 ------------- ------------- ------------- $ 13,420,980 $ 10,836,394 $ 10,102,489 ------------- ------------- ------------- ------------- ------------- ------------- See Notes to Combined Financial Statements.
F-171
DECEMBER 31, ---------------------------- 1997 1996 ------------- ------------- MARCH 31, 1998 ------------- (UNAUDITED) LIABILITIES AND STOCKHOLDER'S EQUITY Current Liabilities Current maturities of long-term debt (Note 4)..................... $ 450,556 $ 500,642 $ 605,238 Accounts payable.................................................. 212,583 277,202 198,568 Accrued compensation.............................................. 157,535 159,535 144,435 Accrued interest.................................................. 60,747 54,544 64,217 Other accrued expenses............................................ 117,959 82,676 59,824 ------------- ------------- ------------- Total current liabilities..................................... 999,380 1,074,599 1,072,282 Notes Payable, related parties (Note 7)............................. 300,910 396,284 358,302 Long-Term Debt, less current maturities (Note 4).................... 11,143,493 8,463,493 8,055,824 Commitments (Note 5) Stockholder's Equity (Note 6) Common stock...................................................... 121,000 121,000 121,000 Additional paid-in capital........................................ 109,917 109,917 109,917 Retained earnings................................................. 746,280 671,101 385,164 ------------- ------------- ------------- 977,197 902,018 616,081 ------------- ------------- ------------- $ 13,420,980 $ 10,836,394 $ 10,102,489 ------------- ------------- ------------- ------------- ------------- -------------
See Notes to Combined Financial Statements. F-172 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. COMBINED STATEMENTS OF INCOME
THREE MONTHS ENDED MARCH 31, YEARS ENDED DECEMBER 31, ---------------------------- ----------------------------------------- 1998 1997 1997 1996 1995 ------------- ------------- ------------- ------------ ------------ (UNAUDITED) Revenues............................... $ 2,549,271 $ 2,245,442 $ 10,362,585 $ 9,679,658 $ 8,017,046 Less--agency commissions............... 114,735 107,360 448,417 396,165 285,161 ------------- ------------- ------------- ------------ ------------ 2,434,536 2,138,082 9,914,168 9,283,493 7,731,885 ------------- ------------- ------------- ------------ ------------ Operating expenses: Direct programming................... 447,481 460,300 1,778,786 1,723,535 1,510,232 Studio............................... 33,103 20,599 124,206 127,816 89,338 Sales................................ 833,015 754,948 3,240,346 2,810,494 2,270,613 Administrative....................... 816,635 799,114 3,293,360 3,131,579 2,570,160 ------------- ------------- ------------- ------------ ------------ Total expenses..................... 2,130,234 2,034,961 8,436,698 7,793,424 6,440,343 ------------- ------------- ------------- ------------ ------------ Operating income................... 304,302 103,121 1,477,470 1,490,069 1,291,542 Interest income, including related party interest of $55,660, $17,654, $88,141, $51,323 and $18,679, respectively......................... 50,988 16,814 88,141 52,557 22,138 Interest expense, including related party interest of $8,453, $9,375, $22,748, $7,630 and $7,326, respectively......................... (261,312) (207,713) (937,244) (853,907) (630,267) Gain from antenna agreement (Note 10).................................. -- -- -- 100,000 50,000 ------------- ------------- ------------- ------------ ------------ Net income (loss).................. $ 93,978 $ (87,778) $ 628,367 $ 788,719 $ 733,413 ------------- ------------- ------------- ------------ ------------ ------------- ------------- ------------- ------------ ------------ Pro forma data (unaudited): Net income (loss) before income taxes (credits), as reported............. $ 93,978 $ (87,778) $ 628,367 $ 788,719 $ 733,413 Pro forma provision for income taxes (credits).......................... 36,300 (36,100) 244,500 306,600 286,700 ------------- ------------- ------------- ------------ ------------ Pro forma net income (loss)........ $ 57,678 $ (51,678) $ 383,867 $ 482,119 $ 446,713 ------------- ------------- ------------- ------------ ------------ ------------- ------------- ------------- ------------ ------------
See Notes to Combined Financial Statements. F-173 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. COMBINED STATEMENTS OF STOCKHOLDER'S EQUITY THREE MONTHS ENDED MARCH 31, 1998 (UNAUDITED) AND YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
ADDITIONAL RETAINED COMMON PAID-IN EARNINGS STOCK CAPITAL (DEFICIT) TOTAL ---------- ---------- ----------- ----------- Balance, December 31, 1994..................................... $ 61,000 $ 94,602 $ (266,775) $ (111,173) Net income..................................................... -- -- 733,413 733,413 Shareholder distributions...................................... -- -- (281,399) (281,399) Issuance of 10,000 shares of Ingstad Mankato common stock...... 10,000 -- -- 10,000 ---------- ---------- ----------- ----------- Balance, December 31, 1995..................................... 71,000 94,602 185,239 350,841 Net income..................................................... -- -- 788,719 788,719 Shareholder distributions...................................... -- -- (588,794) (588,794) Issuance of 50,000 shares of Hometown Wireless, Inc. common stock........................................................ 50,000 15,315 -- 65,315 ---------- ---------- ----------- ----------- Balance, December 31, 1996..................................... 121,000 109,917 385,164 616,081 Net income..................................................... -- -- 628,367 628,367 Shareholder distributions...................................... -- -- (342,430) (342,430) ---------- ---------- ----------- ----------- Balance, December 31, 1997..................................... $ 121,000 $ 109,917 $ 671,101 $ 902,018 ---------- ---------- ----------- ----------- ---------- ---------- ----------- ----------- Net income (unaudited)......................................... -- -- 93,978 93,978 Shareholder distributions (unaudited).......................... -- -- (18,799) (18,799) ---------- ---------- ----------- ----------- Balance, March 31, 1998 (unaudited)............................ $ 121,000 $ 109,917 $ 746,280 $ 977,197 ---------- ---------- ----------- ----------- ---------- ---------- ----------- -----------
See Notes to Combined Financial Statements. F-174 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. COMBINED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, YEARS ENDED DECEMBER 31, ------------------------ ----------------------------------- 1998 1997 1997 1996 1995 ----------- ----------- ----------- ---------- ---------- (UNAUDITED) Cash Flows From Operating Activities Net income (loss)................................... $ 93,978 $ (87,778) $ 628,367 $ 788,719 $ 733,413 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation.......................................... 127,339 119,900 506,980 472,930 441,859 Amortization.......................................... 64,265 87,140 298,282 310,302 230,639 Provision for doubtful accounts....................... 35,107 67,683 231,777 227,481 104,194 Imputed interest accrued and added to notes receivable, related parties......................... (55,660) (17,654) (88,141) (51,323) (18,679) Imputed interest accrued and added to notes payable, related parties..................................... 8,453 9,375 22,748 -- -- Change in assets and liabilities: (Increase) decrease in accounts receivable............ 53,462 (81,442) (640,928) (399,199) (304,587) (Increase) in prepaid expenses and salary advances.... (32,476) (78,463) (77,956) (32,198) (57,370) Decrease in accrued interest receivable............... -- -- -- 2,234 -- Increase (decrease) in accounts payable and accrued expenses............................................ (25,133) 129,063 106,913 (41,197) 178,254 (Decrease) in excess of outstanding checks over bank balances............................................ -- -- -- -- (37,902) ----------- ----------- ----------- ---------- ---------- Net cash provided by operating activities............. 269,335 147,824 988,042 1,277,749 1,269,821 ----------- ----------- ----------- ---------- ---------- Cash Flows From Investing Activities Change in related party notes receivable, net......... (2,763,690) (553,791) (456,356) (2,320,601) (69,850) Payment of organizational costs....................... -- -- -- (233,271) -- Purchase of property and equipment.................... (8,753) (74,086) (664,755) (515,309) (580,157) Purchase of radio stations............................ -- -- -- (1,111,630) (413,370) Purchase of license for station construction.......... -- -- -- (56,885) (10,000) ----------- ----------- ----------- ---------- ---------- Net cash (used in) investing activities............... (2,772,443) (627,877) (1,121,111) (4,237,696) (1,073,377) ----------- ----------- ----------- ---------- ---------- Cash Flows From Financing Activities Principal payments made on related party notes payable............................................. $ (113,827) $ -- $ -- $ -- $ (106,001) Proceeds from related party notes payable............. -- -- 15,234 -- -- Payment of loan fees.................................. -- -- -- (64,709) (22,114) Proceeds from long-term borrowings.................... 2,950,050 715,340 987,080 6,610,735 896,666 Principal payments on long-term borrowings............ (310,136) (354,958) (684,007) (3,103,068) (604,739) Proceeds from issuance of common stock................ -- -- -- 65,315 10,000 Distributions to stockholder.......................... (18,799) (164,284) (342,430) (588,794) (281,399) ----------- ----------- ----------- ---------- ---------- Net cash provided by (used in) financing activities... 2,507,288 196,098 (24,123) 2,919,479 (107,587) ----------- ----------- ----------- ---------- ---------- Increase (decrease) in cash........................... 4,180 (283,955) (157,192) (40,468) 88,857 Beginning cash........................................ 143,691 300,883 300,883 341,351 252,494 ----------- ----------- ----------- ---------- ---------- Ending cash........................................... $ 147,871 $ 16,928 $ 143,691 $ 300,883 $ 341,351 ----------- ----------- ----------- ---------- ---------- ----------- ----------- ----------- ---------- ---------- Supplemental Disclosures of Cash Flow Information Cash payments for interest............................ $ 255,108 $ 234,721 $ 924,169 $ 839,539 $ 583,027
See Notes to Combined Financial Statements. F-175 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. NOTES TO COMBINED FINANCIAL STATEMENTS NOTE 1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES NATURE OF BUSINESS: The Companies' operations are in the radio broadcasting industry. The Companies own and operate radio stations in Mankato, New Ulm, Owatonna, Sleepy Eye, Springfield and Waseca, Minnesota and Mason City, Charles City, New Hampton, Osage, Iowa and Bismarck, North Dakota. The Companies grant credit to customers primarily in the immediate vicinity of each station. A summary of the Companies' significant accounting policies is as follows: PRINCIPLES OF COMBINATION: The combined financial statements include the accounts of JKJ Broadcasting, Inc., Missouri River Broadcasting, Inc., Ingstad Mankato, Inc. (IMI), James Ingstad Broadcasting, Inc. (JIB) and Hometown Wireless, Inc. (HW), which are under common ownership, control and financing. All material related party balances and transactions have been eliminated in the combination. Combined financial statements for 1995 include the accounts of James Ingstad Broadcasting of Iowa, Inc. This entity was merged with James Ingstad Broadcasting, Inc. during 1996 and operates under this corporate name. USE OF ESTIMATES: The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could vary from those estimates. REVENUE RECOGNITION: Revenues are earned primarily by selling advertising air time on the radio. The Companies recognize revenue as the advertising time is broadcast. CONCENTRATIONS OF CREDIT RISK: Financial instruments, which potentially subject the Companies to concentration of credit risk, consist principally of uncollateralized trade receivables. The Companies perform ongoing credit evaluations of their customers' financial conditions but do not require collateral to support customer receivables. The Company establishes an allowance for doubtful accounts based upon factors surrounding the credit risk of specific customers, historical trends and other information. TRADE AGREEMENTS: The Companies trade commercial air time for goods and services used principally for promotional, sales and other business activities. An asset and liaiblity is recorded at the fair market value of the goods or services received. Trade revenue is recorded and the liability relieved when commercials are broadcast and trade expense is recorded and the assets relieved when goods or services are received or used. The amount of trade agreements included in revenue and expense was approximately $198,000, $156,000, $773,000, $705,000 and $487,000 as of March 31, 1998 and 1997, December 31, 1997, 1996 and 1995, respectively. DEPRECIATION: It is the policy of the Companies to provide depreciation using either the straight-line method or accelerated methods based on the estimated useful life of individual units. The estimated useful lives are as follows:
YEARS --------- Buildings................................................................................................. 19-20 Equipment................................................................................................. 5-10
F-176 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) NOTE 1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) AMORTIZATION: The cost in excess of net assets of businesses acquired is being amortized by the straight-line method over fifteen to twenty years. Broadcast licenses and noncompete agreement are being amortized by the straight-line method over ten to fifteen years. The Companies assess long-lived assets for impairment under FASB Statement No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of". Intangible assets are therefore included in impairment evaluations when events or circumstances exist that indicate the carrying amount of the assets may not be recoverable. Organization costs are being amortized by the straight-line method over ten years. Loan fees are being amortized by the straight line method over the term of the loan. Amortization of assets acquired under capital leases is included in depreciation expense. PRO FORMA INCOME TAXES (UNAUDITED): The unaudited pro forma adjustment to reflect income taxes in the accompanying statement of income is for informational purposes only and has been calculated based on the estimated effective tax rate in each year, assuming the Companies had been subject to corporate federal and state income taxes in each year presented. INCOME TAX STATUS: Each of the Companies, with the consent of their stockholder, have elected to be taxed under sections of the federal and state income tax laws, which provide that in lieu of corporation income taxes, the stockholder separately accounts for the Companies' items of income, deductions, losses and credits. Therefore, these statements do not include any provision for corporation income taxes (refunds). As of December 31, 1997, the Company's reported net assets exceed their tax basis by approximately $1,270,000. Accordingly, if the elections were terminated on that date, net deferred tax liabilities totaling approximately $432,000 would be recognized by charges to income tax expense. Also, no provision has been made for any amounts which may be advanced or paid as dividends to the stockholder to assist the stockholder in paying personal income taxes on the income of the Companies. INTERIM FINANCIAL DATA (UNAUDITED): The financial statements and notes related thereto at March 31, 1998 and for the three month periods ended March 31, 1997 and 1998 are unaudited, but in the Companies' opinion reflect all adjustments consisting only of normal recurring adjustments necessary for a fair presentation. The operating results for the Interim periods are not necessarily indicative of the operating results to be expected for a full year. NOTE 2. STATION PURCHASES The Companies have acquired several operating radio stations during 1996 and 1995 as described in the following paragraphs. All acquisitions were accounted for as purchases and the results of operations from the dates of purchase are included in the accompanying combined financial statements. Hometown Wireless, Inc. was formed in 1995 and purchased two Minnesota radio stations in June 1996. Both are operated in connection with a third nearby Minnesota radio station. The purchase price of $1,000,000 was allocated to the assets acquired and consisted of a $250,000 cash down payment with the remaining $750,000 financed by the seller. Ingstad Northern Iowa Broadcasting, Inc. (INIBI), a related entity, entered into an agreement to purchase four Iowa radio stations. INIBI assigned all rights under this agreement to JIB in 1996. The F-177 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) NOTE 2. STATION PURCHASES (CONTINUED) purchase in the amount of $875,000, less a cash down payment of $13,370 paid in 1995, occurred in April 1996 and was financed from the loan with a commercial finance corporation described in Note 4. Ingstad Mankato, Inc. purchased a Minnesota radio station in January 1995. The station had previously been and continues to be operated under a Local Marketing Agreement (LMA) by James Ingstad Broadcasting, Inc. Under the LMA, JIB operates the radio station which is licensed to the owner, now IMI, and pays a monthly fee to the owner. All revenues and expenses relating to the station while operated under a LMA are recognized by JIB. The purchase price of $1,741,169, $1,341,169 of which was financed by the seller, was allocated to the assets acquired. The purchase price of business acquisitions was allocated as follows:
YEAR ENDED DECEMBER 31, --------------------------- 1996 1995 ------------ ------------- Accounts receivable.................................................................. $ 25,000 $ -- Property and equipment............................................................... 1,040,000 550,000 Costs in excess of fair value of net assets acquired................................. -- 366,169 Other intangibles.................................................................... 810,000 825,000 Issuance of notes payable............................................................ (750,000) (1,341,169) ------------ ------------- Total cash purchase price............................................................ 1,125,000 400,000 Change in acquisition deposits....................................................... (13,370) 13,370 ------------ ------------- $ 1,111,630 $ 413,370 ------------ ------------- ------------ -------------
NOTE 3. OTHER ASSETS Accumulated amortization for other assets as of March 31, 1998, December 31, 1997 and 1996 is as follows:
MARCH 31, DECEMBER 31, 1998 ------------------------ (UNAUDITED) 1997 1996 ------------ ------------ ---------- Cost in excess of net assets of businesses acquired....................... $ 294,116 $ 284,804 $ 229,684 Organization costs........................................................ 43,164 38,004 17,367 Loan fees................................................................. 8,268 7,190 2,876 Noncompete agreement...................................................... 290,335 278,506 231,188 Broadcast licenses........................................................ 485,592 448,706 277,813 ------------ ------------ ---------- $ 1,121,475 $ 1,057,210 $ 758,928 ------------ ------------ ---------- ------------ ------------ ----------
F-178 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) NOTE 4. LONG-TERM DEBT
MARCH 31, DECEMBER 31, 1998 -------------------------- (UNAUDITED) 1997 1996 ------------- ------------ ------------ Term note payable to a commercial finance corporation, interest rate at 4.5 percent above the 30 day Commercial Paper rate, paid monthly. Principal payments monthly in amounts ranging from $30,500 in 1996 to $47,000 in 2001. (1) (2) (3)..................................... $ 8,767,100 $ 6,037,000 $ 6,006,000 9% Seller financed term note payable, due in monthly payments of $12,021, including interest to January 2000, followed by payments of $19,468, including interest to January 2007, at which time all remaining principal and accrued interest will be payable in full, secured by the assets and stock of Ingstad Mankato, Inc. and the personal guarantee of stockholder................................... 1,255,271 1,262,973 1,292,718 8% Seller financed term note payable, due in monthly payments of $7,167, including interest to June 2011, at which time all remaining principal and accrued interest will be payable in full, secured by blanket security interest on all assets purchased, a first mortgage on real estate, and the personal guarantee of the stockholder (Note 6).................................................................. 701,318 708,696 736,777 Term note payable to a bank, variable interest rate of 1% below prior months prime rate, due in monthly payments of $8,172, including interest, through April 2004, at which time all remaining principal and accrued interest will be payable in full, secured by the assets and stock of Missouri River Broadcasting, Inc. and the personal guarantee of the stockholder........................................ 461,806 475,005 262,920 9% Seller financed term note payable, due in monthly payments of $4,424, including interest, beginning June 1998 through May 2005, secured by personal guarantee of stockholder........................ 275,000 275,000 -- Other bank loans at 10% to 10.5% interest rate, payable in monthly payments ending at various dates through July 1999, secured by technical equipment................................................. 87,803 120,203 208,179 Other debt obligations................................................ 45,751 85,258 154,468 ------------- ------------ ------------ 11,594,049 8,964,135 8,661,062 Less current maturities............................................... 450,556 500,642 605,238 ------------- ------------ ------------ $ 11,143,493 $ 8,463,493 $ 8,055,824 ------------- ------------ ------------ ------------- ------------ ------------
F-179 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) NOTE 4. LONG-TERM DEBT (CONTINUED) - ------------------------ (1) The term note payable to a commercial finance corporation is secured by all James Ingstad Broadcasting, Inc. equipment, accounts receivable, the stock of JIB, the personal guarantee of the stockholder, and is also secured by a collateral assignment of life insurance on the life of the stockholder in an amount not less than $1,500,000. The loan agreement also provides for a penalty for early payment of the note and restrictive debt covenants. The amounts loaned to affiliates exceeded the amount permitted in the loan covenants during 1996; however, the Companies received a waiver of the covenant from the lender. Subsequent to December 31, 1997, the terms of this note were renegotiated. The interest rate will be reduced to 4.25% above the 30 day commercial paper rate and monthly payments will be reduced to $14,500 beginning in February 1998 increasing to $21,350 in February 2002 with final payment in January 2003. (2) Subsequent to December 31, 1997, James Ingstad Broadcasting, Inc. negotiated additional financing with the commercial finance corporation in the amount of $2,672,000 with interest at 4.25% above the 30 day commercial paper rate for high-grade unsecured notes sold through dealers by major corporations. This agreement provides for JIB to make loans to certain affiliates and to enable such affiliates to acquire certain radio broadcast properties as well as fund working capital needs of JIB and its affiliates. This loan is payable in monthly principal payments ranging from $6,950 in 1998 to $10,250 in 2002, plus interest. The security for this loan is the same as (1) above. (3) Also subsequent to December 31, 1997, James Ingstad Broadcasting, Inc. negotiated a line of credit with the commercial finance corporation in the amount of $1,450,000 with interest at 4.25% above the 30 day commercial paper rate for high-grade unsecured notes sold through dealers by major corporations. Each advance shall be payable in monthly installments based on a percentage of the outstanding principal balance from the date of the advance continuing until January 2003 when all remaining outstanding principal and accrued interest will be due and payable in full. The security for this loan is the same as (1) above. Maturities of long-term debt as of December 31, 1997 are as follows: 1998............................................................................ $ 500,642 1999............................................................................ 519,898 2000............................................................................ 583,736 2001............................................................................ 630,233 2002............................................................................ 693,546 Thereafter...................................................................... 6,036,080 --------- $8,964,135 --------- ---------
F-180 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) NOTE 5. COMMITMENTS The following is a schedule by year of the minimum future rentals under noncancelable operating leases and minimum future payments under noncompetition and consulting agreements as of December 31, 1997:
YEAR LEASES AGREEMENTS TOTAL - ------------------------------------------------------------------------------- --------- ----------- --------- 1998........................................................................... $ 22,032 $ 21,292 $ 43,324 1999........................................................................... 15,364 21,296 36,660 2000........................................................................... 700 -- 700 2001........................................................................... 700 -- 700 2002........................................................................... 700 -- 700 Thereafter..................................................................... 10,500 -- 10,500 --------- ----------- --------- $ 49,996 $ 42,588 $ 92,584 --------- ----------- --------- --------- ----------- ---------
Total rental expense under all operating leases was $73,756, $83,356 and $80,374 for the years ended December 31, 1997, 1996 and 1995, respectively. NOTE 6. STOCKHOLDER'S EQUITY Common stock, all of which is owned by the same individual, consists of the following at December 31, 1997 and 1996:
AMOUNT OUTSTANDING PAR SHARES SHARES ---------------------- VALUE AUTHORIZED ISSUED 1997 1996 --------- ----------- ---------- ---------- ---------- JKJ Broadcasting, Inc. .................................. $ 1 100,000 1,000 $ 1,000 $ 1,000 Missouri River Broadcasting, Inc. ....................... $ 1 200,000 25,000 25,000 25,000 Ingstad Mankato, Inc. ................................... $ 1 250,000 10,000 10,000 10,000 James Ingstad Broadcasting, Inc. ........................ $ 1 100,000 35,000 35,000 35,000 Hometown Wireless, Inc. ................................. $ 1 100,000 50,000 50,000 50,000 ----------- ---------- ---------- ---------- 750,000 121,000 $ 121,000 $ 121,000 ----------- ---------- ---------- ---------- ----------- ---------- ---------- ----------
Additional paid-in capital and retained earnings by Company follows:
ADDITIONAL PAID-IN RETAINED EARNINGS CAPITAL (DEFICIT) ---------------------- ----------------------- 1997 1996 1997 1996 ---------- ---------- ----------- ---------- JKJ Broadcasting, Inc. ......................................... $ -- $ -- $ 38,618 $ 11,272 Missouri River Broadcasting, Inc. .............................. -- -- 278,215 231,429 Ingstad Mankato, Inc. .......................................... -- -- 80,605 50,210 James Ingstad Broadcasting, Inc. ............................... 94,602 94,602 381,678 90,704 Hometown Wireless, Inc. ........................................ 15,315 15,315 (108,015) 1,549 ---------- ---------- ----------- ---------- $ 109,917 $ 109,917 $ 671,101 $ 385,164 ---------- ---------- ----------- ---------- ---------- ---------- ----------- ----------
F-181 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) NOTE 7. RELATED PARTY TRANSACTIONS NOT DISCLOSED ELSEWHERE Notes receivable from parties related through common ownership as of March 31, 1998, December 31, 1997 and 1996 consist of the following unsecured loans which bear interest at the annual applicable federal rate. None of the loans include structured repayment terms.
MARCH 31, DECEMBER 31, 1998 -------------------------- (UNAUDITED) 1997 1996 ------------ ------------ ------------ Radio Ingstad of Iowa, Inc. ............................................ $ 263,164 $ 258,509 $ 298,785 Ingstad Broadcasting, Inc. ............................................. 935,689 993,075 1,008,501 Radio Iowa Broadcasting, Inc. .......................................... 2,905,975 618,413 109,184 Stockholder............................................................. 778,328 193,809 102,839 ------------ ------------ ------------ $ 4,883,156 $ 2,063,806 $ 1,519,309 ------------ ------------ ------------ ------------ ------------ ------------
Notes payable to parties related through common ownership at March 31, 1998, December 31, 1997 and 1996 consist of the following unsecured loans which bear interest at the annual applicable federal rate. None of the loans include structured repayment terms.
MARCH 31, DECEMBER 31, 1998 ---------------------- (UNAUDITED) 1997 1996 ----------- ---------- ---------- Stockholder................................................................. $ 263,910 $ 383,089 $ 319,707 Ingstad Broadcasting, Inc. ................................................. 37,000 13,195 38,595 ----------- ---------- ---------- $ 300,910 $ 396,284 $ 358,302 ----------- ---------- ---------- ----------- ---------- ----------
The Companies use the management services of their stockholder. The amount of charges by the stockholder included in corporate office expense for travel, postage, rent, staff salaries and other business expenses was $33,000, $14,400, $85,253, $98,572 and $89,616 for the periods ended March 31, 1998 and 1997, December 31, 1997, 1996 and 1995, respectively. NOTE 8. DEFINED CONTRIBUTION RETIREMENT PLAN The Companies have a 401(k) plan covering substantially all their employees, which allows eligible employees to contribute a portion of their compensation to the plan. The employer companies may make an additional contribution subject to the terms of the plan. The Companies did not make any contribution to the plan in 1997, 1996 and 1995. NOTE 9. SELF INSURED HEALTH COVERAGE The Company is self insured for health care up to predetermined amounts above which third party insurance applies. F-182 JKJ BROADCASTING, INC. MISSOURI RIVER BROADCASTING, INC. INGSTAD MANKATO, INC. JAMES INGSTAD BROADCASTING, INC. HOMETOWN WIRELESS, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) NOTE 10. GAIN FROM ANTENNA AGREEMENT James Ingstad Broadcasting, Inc. entered into an antenna agreement in December 1995 whereby JIB agreed to elect to allow the tower of the other party to be modified from directional to nondirectional pending FCC approval and the results of interference on JIB's broadcast signal within certain defined areas. The tests of interference would not be determined until modifications to the other facility were complete and tested. The agreement provided for JIB to receive a nonrefundable $50,000 initial deposit and $100,000 upon receiving results of tests of interference and FCC approval. The initial $50,000 was reported as gain from antenna agreement for the year ended December 31, 1995. The remaining $100,000 was reported in 1996 when the results of the tests were known and the FCC approved the agreement terms. NOTE 11. FAIR VALUE OF FINANCIAL INSTRUMENTS FASB Statement No. 107, "Disclosures of Fair Value of Financial Instruments", requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Statement No. 107 provides exclusions for certain trade receivables, trade payables and accruals and all nonfinancial assets and liabilities from its disclosure requirements. Cash approximates fair value because of its highly liquid and short term nature. The aggregate fair values of the notes receivable from and notes payable to related parties approximates their carrying amounts as there are no structured repayment terms and interest is adjusted annually. The carrying amounts reported for the variable rate note payable to a commercial finance corporation and notes payable to banks and sellers approximates their fair values. NOTE 12. SUBSEQUENT SALE OF BUSINESS On February 19, 1998, the Companies and their shareholder and Radio Iowa Broadcasting, Inc. agreed to sell all radio station assets and liabilities, as defined in the agreements, to an outside party for approximately $49,500,000, of which $40,200,000 is allocated to these Companies. Approval of the sale must be received from the Federal Communications Commission ("FCC"). Closing on the sale will occur on the last day of the month in which the FCC approves the assignment application. F-183 REPORT OF INDEPENDENT ACCOUNTANTS The Board of Directors of Cumulus Media, Inc. In our opinion, the accompanying balance sheet and the related statement of operations, of changes in shareholders' equity and of cash flows present fairly, in all material respects, the financial position of Jan-Di Broadcasting, Inc. (the "Company") at March 31, 1998, June 30, 1997 and June 30, 1996, and the results of its operations and its cash flows for the nine months ended March 31, 1998 and for each of the years ended June 30, 1997 and 1996 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois April 30, 1998 F-184 JAN-DI BROADCASTING, INC. BALANCE SHEETS (DOLLARS IN 000'S)
JUNE 30, MARCH 31, -------------------- 1998 1997 1996 ----------- --------- --------- ASSETS Current assets: Cash and cash equivalents........................................................ $ 303 $ 181 $ 195 Accounts receivable, less allowance for doubtful accounts of $20................. 234 292 346 Note receivable from KMXY-FM..................................................... -- -- 213 Prepaid and other current assets................................................. 14 11 9 ----------- --------- --------- Total current assets........................................................... 551 484 763 Property and equipment, net........................................................ 440 496 277 Intangible assets, net............................................................. 193 215 166 ----------- --------- --------- Total assets................................................................... $ 1,184 $ 1,195 $ 1,206 ----------- --------- --------- ----------- --------- --------- LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable................................................................. $ 50 $ 14 $ 12 Current portion of notes payable................................................. 24 60 34 Commissions payable.............................................................. 45 63 20 Accrued and other current liabilities............................................ 24 36 19 ----------- --------- --------- Total current liabilities...................................................... 143 173 85 Long-term liabilities: Notes payable.................................................................... 486 505 515 ----------- --------- --------- Total liabilities.............................................................. 629 678 600 ----------- --------- --------- Commitments and contingencies Shareholders' equity: Common stock, $2.60 par value, 50,000 shares authorized, 20,000 issued and outstanding.................................................................... 52 52 52 Retained earnings................................................................ 503 465 554 ----------- --------- --------- Total shareholders' equity..................................................... 555 517 606 ----------- --------- --------- Total liabilities and shareholders' equity..................................... $ 1,184 $ 1,195 $ 1,206 ----------- --------- --------- ----------- --------- ---------
See Notes to Financial Statements. F-185 JAN-DI BROADCASTING, INC. STATEMENTS OF OPERATIONS (DOLLARS IN 000'S)
FOR THE NINE MONTHS ENDED FOR THE YEAR ENDED MARCH 31, JUNE 30, ---------------------- -------------------- 1998 1997 1997 1996 --------- ----------- --------- --------- (UNAUDITED) Revenues....................................................... $ 1,484 $ 1,523 $ 2,087 $ 1,939 Less: agency commissions....................................... (87) (86) (116) (111) --------- ----------- --------- --------- Net revenues............................................... 1,397 1,437 1,971 1,828 Operating expenses: Programming.................................................. 292 292 391 304 Sales and promotions......................................... 331 385 570 419 Technical.................................................... 111 101 145 105 General and administrative................................... 491 432 627 524 Trade........................................................ 15 6 13 20 Depreciation and amortization................................ 86 68 112 53 --------- ----------- --------- --------- Total operating expenses................................... 1,326 1,284 1,858 1,425 --------- ----------- --------- --------- Income from operations......................................... 71 153 113 403 Interest expense............................................... (30) (38) (50) (43) Other income (expense), net.................................... (1) 6 27 13 --------- ----------- --------- --------- Net income..................................................... $ 40 $ 121 $ 90 $ 373 --------- ----------- --------- --------- --------- ----------- --------- ---------
See Notes to Financial Statements. F-186 JAN-DI BROADCASTING, INC. STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DOLLARS IN 000'S)
COMMON RETAINED STOCK EARNINGS TOTAL ------------- ------------- --------- Balance at June 30, 1995........................................................... $ 52 $ 426 $ 478 Net income......................................................................... -- 373 373 Dividends.......................................................................... -- (245) (245) --- ----- --------- Balance at June 30, 1996........................................................... 52 554 606 Net income......................................................................... -- 90 90 Dividends.......................................................................... -- (179) (179) --- ----- --------- Balance at June 30, 1997........................................................... $ 52 $ 465 $ 517 Net income......................................................................... -- 40 40 Dividends.......................................................................... -- (2) (2) --- ----- --------- Balance at March 31, 1998.......................................................... $ 52 $ 503 $ 555 --- ----- --------- --- ----- ---------
See Notes to Financial Statements. F-187 JAN-DI BROADCASTING, INC. STATEMENTS OF CASH FLOWS (DOLLARS IN 000'S)
FOR THE NINE MONTHS ENDED FOR THE YEAR ENDED MARCH 31, JUNE 30, ------------------------ -------------------- 1998 1997 1997 1996 --------- ------------- --------- --------- (UNAUDITED) Cash flows from operating activities: Net income........................................................ $ 40 $ 121 $ 90 $ 373 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization................................... 86 68 112 53 Decrease (increase) in accounts receivable...................... 58 45 54 (111) Decrease (increase) in prepaid expenses and other current assets........................................................ (3) (3) (2) 54 Increase in accounts payable.................................... 36 63 2 3 Decrease in commissions payable................................. (18) (15) -- -- Increase (decrease) in accrued and other liabilities............ (12) (6) 60 (18) --------- ----- --- --------- Net cash provided by operating activities......................... 187 273 316 354 --------- ----- --- --------- Cash flows from investing activities: Purchases of property and equipment............................... (8) (211) (92) (434) Acquisition of KMXY-FM............................................ -- (52) (52) -- --------- ----- --- --------- Cash used in investing activities................................. (8) (263) (144) (434) --------- ----- --- --------- Cash flows from financing activities: Proceeds from notes payable....................................... -- 25 27 305 Repayments of notes payable....................................... (55) (40) (34) (29) Proceeds from notes receivable.................................... -- 213 -- -- Dividends paid to shareholders.................................... (2) (122) (179) (245) --------- ----- --- --------- Net cash (used in) provided by financing activities............... (57) 76 (186) 31 --------- ----- --- --------- Increase (decrease) in cash and cash equivalents.................... 122 86 (14) (49) Cash and cash equivalents at beginning of period.................... 181 195 195 244 --------- ----- --- --------- Cash and cash equivalents at end of period.......................... $ 303 $ 281 $ 181 $ 195 --------- ----- --- --------- --------- ----- --- --------- Supplemental disclosures of cash flow information: Cash paid for interest.............................................. $ 35 $ 40 $ 54 $ 43 --------- ----- --- --------- --------- ----- --- --------- Non-cash operating activities: Trade revenue................................................... $ 3 $ 11 $ 20 $ 16 --------- ----- --- --------- --------- ----- --- --------- Trade expense................................................... $ 15 $ 6 $ 13 $ 20 --------- ----- --- --------- --------- ----- --- ---------
See Notes to Financial Statements. F-188 JAN-DI BROADCASTING, INC. NOTES TO FINANCIAL STATEMENTS (DOLLARS IN 000'S) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: Jan-Di Broadcasting, Inc. (the "Company") is a broadcasting company formed in 1980 to own and operate radio stations in Western Colorado. As of March 31, 1998, the Company owned and operated three FM stations, KEKB-FM, KBKL-FM and KMXY-FM. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flow are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Broadcasting towers and equipment............................ 7 years Office furniture and equipment............................... 6 years Leasehold improvement........................................ Term of lease
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include FCC licenses and non-compete agreements. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life or contract term for periods not exceeding 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES The Company has elected to be treated as an S-Corporation for federal income tax purposes. Under this election the income or loss of the S-Corporation is included in the tax returns of the individual shareholders. Accordingly, federal income taxes are not included in the accompanying financial statements. F-189 JAN-DI BROADCASTING, INC. NOTES TO FINANCIAL STATEMENTS (DOLLARS IN 000'S) (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) REVENUE RECOGNITION Revenue is recognized as advertising air time is broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. 2. ACQUISITION On July 23, 1996, the Company acquired the intangible assets of Station KMXY-FM in Grand Junction, Colorado for total consideration of $77 including a non-compete agreement for $25. The acquisition was accounted for using the purchase method of accounting. The Company's results of operations for the year ended June 30, 1997 and 1996 include the results of operations of the KMXY-FM from the date of acquisition. The following unaudited pro forma statement of operations data give effect to the acquisition as if it had occurred on July 1, 1995. In addition, depreciation and amortization has been increased for each period to reflect initial purchase price allocations as if the acquisition had occurred as of July 1, 1995.
PRO FORMA FOR THE YEARS ENDED JUNE 30, ------------------------ 1997 1996 ----------- ----------- (UNAUDITED) Net revenues........................................................ $ 1,987 $ 2,084 ----------- ----------- ----------- ----------- Income from operations.............................................. $ 116 $ 449 ----------- ----------- ----------- ----------- Net income.......................................................... $ 103 $ 419 ----------- ----------- ----------- -----------
3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
MARCH 31, JUNE 30, ------------------------ -------------------- 1998 1997 1997 1996 --------- ------------- --------- --------- (UNAUDITED) Broadcasting towers and equipment........................ $ 872 $ 837 $ 857 $ 593 Office furniture and equipment........................... 57 54 57 35 Leasehold improvements................................... 60 50 67 50 --------- ----- --------- --------- 989 941 981 678 Less accumulated depreciation............................ (549) (459) (485) (401) --------- ----- --------- --------- Property and equipment, net.............................. $ 440 $ 482 $ 496 $ 277 --------- ----- --------- --------- --------- ----- --------- ---------
F-190 JAN-DI BROADCASTING, INC. NOTES TO FINANCIAL STATEMENTS (DOLLARS IN 000'S) (CONTINUED) 3. PROPERTY AND EQUIPMENT: (CONTINUED) Depreciation expense for the years ended June 30, 1997 and 1996 was $84 and $43, respectively, and for the nine months ended March 31, 1998 and 1997 was $64 and (unaudited) $58, respectively. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
MARCH 31, JUNE 30, ------------------------ -------------------- 1998 1997 1997 1996 --------- ------------- --------- --------- (UNAUDITED) FCC licenses............................................. $ 260 $ 208 $ 260 $ 208 Non-compete agreement.................................... 25 25 25 -- --------- ----- --------- --------- 285 233 285 208 Less accumulated amortization............................ (92) (52) (70) (42) --------- ----- --------- --------- Intangible assets, net................................... $ 193 $ 181 $ 215 $ 166 --------- ----- --------- --------- --------- ----- --------- ---------
Amortization expense for the years ended June 30, 1997 and 1996 was $28 and $10, respectively, and for the nine months ended March 31, 1998 and 1997 was $22 and (unaudited) $10, respectively. 5. RELATED PARTY TRANSACTIONS: The Company leases business offices and studio space from the shareholders. Monthly rental paid by the Company is $2.5 under a month to month agreement, whereby the Company is responsible for all insurance, maintenance and utilities. 6. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of approximately $42 and $40, respectively, for the years ended June 30, 1997 and 1996, and for the nine months ended March 31, 1998 and 1997 (unaudited) under operating leases for equipment and broadcasting facilities. Future minimum annual payments under the non-cancelable operating equipment leases and agreements as of March 31, 1998, are as follows:
MARCH 31, - ------------------------------------------------------------------------------------ 1999 $ 6 ----- -----
F-191 JAN-DI BROADCASTING, INC. NOTES TO FINANCIAL STATEMENTS (DOLLARS IN 000'S) (CONTINUED) 7. NOTES PAYABLE: Outstanding amounts under the Company's long-term debt arrangements consist of the following:
MARCH JUNE 30, ----------- -------------------- 1998 1997 1996 ----------- --------- --------- Note payable to Norwest Bank of Colorado, $538 principal, interest at prime rate plus 1.5% (9.5% and 9.25% at June 30, 1997 and 1996, respectively and 10.0% and 9.8% at March 31, 1998 and 1997, respectively) due June 14, 2006, secured by accounts receivable, inventory, and equipment........... $ 479 $ 505 $ 493 Note payable to Norwest Bank of Colorado with interest at 9.5%, due January 13, 2001, secured by Jeep Cherokee....................................... 11 13 -- Note payable with interest at 8.0%, due March 1, 1998, secured by equipment................................................................ -- 22 56 Note payable with interest imputed at average funds rate, due December, 1998..................................................................... 20 25 -- ----- --------- --------- 510 565 549 Less current maturities.................................................... (24) (60) (34) ----- --------- --------- Long-term debt............................................................. $ 486 $ 505 $ 515 ----- --------- --------- ----- --------- ---------
A summary of the future maturities of long-term debt follows:
MARCH 31, - -------------------------------------------------------------------------------------- 1999.................................................................................. $ 24 2000.................................................................................. 29 2001.................................................................................. 51 2002.................................................................................. 54 2003.................................................................................. 56 Thereafter............................................................................ 296 --------- $ 510 --------- ---------
The Company also has a revolving line of credit with Norwest Bank of Colorado which provides short-term borrowings up to $100. Interest on advances is payable monthly at one percent above the prime rate. The line of credit is reviewed annually by the bank, contains no fee for the unused balance and expires November 1, 1998. There were no outstanding balances on this line of credit as of March 31, 1998 and June 30, 1997 and 1996. 8. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value due to their short-term nature. The fair value of note payable are estimated based on current market rates and approximates the carrying value. 9. SUBSEQUENT EVENTS On January 5, 1998, the Company entered into an asset purchase agreement to sell substantially all of the assets of the Company to Cumulus Media Inc. (a wholly-owned subsidiary of Cumulus Media, Inc.) for $5 million. F-192 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying combined balance sheets and the related combined statements of income and retained earnings and of cash flows present fairly, in all material respects, the financial position of K--Country, Inc. at March 31, 1998 and June 30, 1997, and the results of its operations and its cash flows for the nine months ended March 31, 1998 and the year ended June 30, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 29, 1998 F-193 K-COUNTRY, INC. COMBINED BALANCE SHEETS
MARCH 31, JUNE 30, 1998 1997 -------------- ------------ ASSETS Current assets: Cash and cash equivalents......................................................... $ 160,852 $ 76,153 Accounts receivable, less allowance for doubtful accounts of $11,880 and $11,880, respectively.................................................................... 196,136 271,236 Prepaid expenses.................................................................. 2,131 4,973 -------------- ------------ Total current assets.......................................................... 359,119 352,362 Property and equipment, net......................................................... 630,123 706,711 Intangible assets, net of accumulated amortization of $105,409 and $71,876, respectively...................................................................... 529,241 562,774 -------------- ------------ Total asset................................................................... $ 1,518,483 $ 1,621,847 -------------- ------------ -------------- ------------ LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Note payable on demand to stockholder............................................. $ 1,161,157 $ 1,296,156 Accounts payable.................................................................. 33,571 41,862 Accrued salaries and commissions payable.......................................... 20,268 22,342 Income taxes payable.............................................................. 22,511 2,206 Other accrued expenses............................................................ 8,256 11,998 -------------- ------------ Total current liabilities..................................................... 1,245,763 1,374,564 -------------- ------------ Commitment and contingencies Stockholders' equity: Common stock, $1 par value, 5,000 shares authorized, 500 issued and outstanding... 500 500 Retained earnings................................................................. 272,220 246,783 -------------- ------------ Total stockholders' equity.................................................... 272,720 247,283 -------------- ------------ Total liabilities and stockholders' equity.................................... $ 1,518,483 $ 1,621,847 -------------- ------------ -------------- ------------
See Notes to Combined Financial Statements. F-194 K-COUNTRY, INC. COMBINED STATEMENTS OF INCOME AND RETAINED EARNINGS
NINE MONTHS THREE MONTHS ENDED MARCH 31, ENDED MARCH 31, YEAR ENDED 1998 1997 JUNE 30, 1997 ---------------- ---------------- ------------- (UNAUDITED) Revenues:...................................................... $ 1,270,964 $ 411,459 $ 1,595,971 Less: agency commissions..................................... (91,294) (10,070) (128,526) ---------------- -------- ------------- Net revenues............................................. 1,179,670 401,389 1,467,445 Operating expenses: Programming.................................................. 298,650 102,415 423,610 Selling and promotions expenses.............................. 395,855 87,051 459,242 General and administrative................................... 312,525 115,417 308,426 Depreciation and amortization................................ 114,850 36,083 159,649 ---------------- -------- ------------- Total operating expenses................................. 1,121,880 340,966 1,350,927 ---------------- -------- ------------- Income from continuing operations before income taxes.......... 57,790 60,423 116,518 Income taxes expense........................................... (16,776) (17,712) (35,440) ---------------- -------- ------------- Income from continuing operations.............................. 41,014 42,711 81,078 Income (loss) from discontinued operations of Albany Magazine (less applicable income taxes of $19,327, $9,801 and ($10,663), respectively...................................... 49,699 23,996 (24,880) ---------------- -------- ------------- Net income..................................................... 90,713 66,707 56,198 Beginning retained earnings.................................... 246,783 196,895 190,585 Dividend....................................................... (65,276) -- -- ---------------- -------- ------------- Ending retained earnings....................................... $ 272,220 $ 263,602 $ 246,783 ---------------- -------- ------------- ---------------- -------- -------------
See Notes to Combined Financial Statements. F-195 K-COUNTRY, INC. COMBINED STATEMENTS OF CASH FLOWS
NINE MONTHS THREE MONTHS ENDED ENDED YEAR ENDED MARCH 31, 1998 MARCH 31, 1997 JUNE 30, 1997 -------------- -------------- ------------- (UNAUDITED) Cash flows from operating activities: Net income (loss)............................................... $ 90,713 $ 66,707 $ 56,198 Adjustments to reconcile net income to net cash (used in) provided by operating activities: Depreciation and amortization............................... 114,850 36,083 159,649 (Increase) decrease in accounts receivable.................. 75,100 (97,389) (5,435) (Increase) decrease in prepaid insurance.................... 2,842 (16,505) 5,311 Increase (decrease) in accounts payable..................... (8,291) 12,400 (80,790) Increase (decrease) in accrued liabilities.................. (5,814) (2,750) (10,677) Increase (decrease) in income taxes payable................. 20,305 27,513 1,095 -------------- -------------- ------------- Net cash provided by operating activities................. 289,705 26,059 125,351 -------------- -------------- ------------- Cash flows from investing activities: Acquisition of radio station.................................... -- -- (804,000) Purchases of property and equipment............................. (4,730) (8,169) (65,757) -------------- -------------- ------------- Cash used for investing activities.............................. (4,730) (8,169) (869,757) -------------- -------------- ------------- Cash flows from financing activities: Repayment of note payable to stockholder........................ (135,000) (45,000) (165,000) Dividend........................................................ (65,276) -- -- Proceeds from borrowings from stockholder....................... -- 28,303 895,538 -------------- -------------- ------------- Cash provided by financing activities........................... (200,276) (16,697) 730,538 -------------- -------------- ------------- Increase (decrease) in cash and cash equivalents.................. 84,699 1,193 (13,868) Cash and cash equivalents at beginning of period.................. 76,153 97,591 90,021 -------------- -------------- ------------- Cash and cash equivalents at end of period........................ $ 160,852 $ 98,784 $ 76,153 -------------- -------------- ------------- -------------- -------------- ------------- Supplemental disclosures of cash flow information: Cash paid for interest.......................................... $ -- $ -- $ -- -------------- -------------- ------------- -------------- -------------- ------------- Cash paid for income taxes...................................... $ 15,798 $ 24,777 $ 24,777 -------------- -------------- ------------- -------------- -------------- ------------- Non-cash operating activities: Trade revenue................................................... $ 84,113 $ -- $ 125,080 -------------- -------------- ------------- -------------- -------------- ------------- Trade expense................................................... $ 107,805 $ -- $ 159,890 -------------- -------------- ------------- -------------- -------------- -------------
See Notes to Combined Financial Statements. F-196 K--COUNTRY, INC. NOTES TO COMBINED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS The combined financial statements of K--Country, Inc. include the operations of radio stations WEGC-FM, WJAD-FM, WKAK-FM and WALG-FM located in Albany, GA and the operations of Albany Magazine. K--Country, Inc. owns radio stations WKAK-FM and WALG-AM. WEGC-FM, WJAD-FM and the Albany Magazine are wholly owned by the 89% owner of K--Country, Inc. All significant intercompany transactions are eliminated. The combined operations are hereinafter referred to as the "Company". Effective January 1, 1998, the owner of K-Country, Inc. transferred the operations of Albany Magazine to a family member. The transfer was recorded on a historical cost basis with the distribution of accounts receivable of $65,276 to the family member reflected as a dividend in the combined statement of income and retained earnings. The combined statements of income and retained earnings have been restated to reflect Albany Magazine as a discontinued operation. Net revenues of Albany Magazine for the nine months ended March 31, 1998 and the year ended June 30, 1997 were $139,483 and $226,107, respectively. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Building......................................................... 27 years Vehicles......................................................... 5 years 7-15 Studio and broadcasting equipment................................ years Office furniture and fixtures.................................... 10 years Program library.................................................. 7 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. F-197 K--COUNTRY, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INTANGIBLE ASSETS Intangible assets primarily represent the excess of cost over the fair market value of tangible net assets acquired. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life of 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES Deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amount at each year-end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable earnings. Valuation allowances are established when necessary to reduce deferred tax assets to the amount more likely than not to be realized. Income tax expense is the total of tax payable for the period and the change during the period in deferred tax assets and liabilities. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. ORGANIZATION COSTS Organization costs are amortized using the straight-line method over a useful life of 5 years. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. 2. ACQUISITIONS On July 23, 1996, the Company acquired the assets of WEGC-FM and WJAD-FM for $804,000 of cash. The acquisition was accounted for as a purchase. Accordingly, the accompanying combined financial statements include the results of operations of the acquired stations from the date of acquisition. The purchase price was allocated $267,850 to property and equipment and $536,150 to intangible assets. The Company operated the WEGC-FM and WJAD-FM under a local marketing agreement from May 1, 1996 to July 23, 1996. F-198 K--COUNTRY, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 3. PROPERTY AND EQUIPMENT: Property and equipment at March 31, 1998 and June 30, 1997 consists of the following:
MARCH 31, JUNE 30, 1998 1997 ----------- ----------- Building............................................................ $ 96,209 $ 96,209 Vehicles............................................................ 93,783 93,783 Studio and broadcasting equipment................................... 665,965 665,965 Office furniture and fixtures....................................... 35,833 31,103 Program library..................................................... 47,387 47,387 ----------- ----------- 939,177 934,447 Accumulated depreciation............................................ (339,054) (257,736) ----------- ----------- 600,123 676,711 Land................................................................ 30,000 30,000 ----------- ----------- Property and equipment, net......................................... $ 630,123 $ 706,711 ----------- ----------- ----------- -----------
Depreciation expense for the nine months ended March 31, 1998 and the year ended June 30, 1997 was $81,318 and $114,873, respectively. 4. NOTE PAYABLE TO STOCKHOLDER The Company is dependent on the controlling stockholder for financing. Note payable to stockholder is payable on demand and is non-interest bearing. 5. EMPLOYEE 401-K PLAN The Company has an elective contribution program for employees, where contributions are withheld from employee salaries and remitted to the plan administrator each month. The Company makes no contributions and only gives to employees the service of withholding and remitting for their convenience. 6. INCOME TAXES The Company's effective income tax rate differs from the statutory federal income tax rate of 34% for the nine months ended March 31, 1998 and the year ended June 30, 1997 as follows:
MARCH 31, JUNE 30, 1998 1997 ---------- --------- Income tax benefit at federal statutory rate........................... $ 20,924 $ 27,531 State income taxes (net of federal benefit)............................ 3,481 3,616 Other.................................................................. (9,380) (6,370) ---------- --------- $ 15,025 $ 24,777 ---------- --------- ---------- ---------
Temporary differences are insignificant. F-199 K--COUNTRY, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 7. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of approximately $5,719 for the nine months ended March 31, 1998 and $7,500 for the year ended June 30, 1997 under operating leases for radio broadcasting facilities. Future minimum annual payments under these non-cancelable operating leases and agreements as of March 31, 1998 are as follows:
MARCH 31, 1998 ---------------- 1998........................................................................ $ 7,650 1999........................................................................ 7,650 2000........................................................................ 7,650 2001........................................................................ 1,850 Thereafter.................................................................. 45,393 ---------------- $ 70,193 ---------------- ----------------
8. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable, accounts payable and note payable to stockholder approximates fair value due to their short-term nature. 9. SUBSEQUENT EVENT: In April 1998, the Company entered into an asset purchase agreement with Cumulus Broadcasting, Inc. (a wholly owned subsidiary of Cumulus Media Inc.) to sell the assets of the Company, subject to approval of the Federal Communications Commission, for $3,300,000. F-200 REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS The Board of Directors of Cumulus Media, Inc. We have audited the accompanying combined balance sheet of KLUR, KQXC and KYYI Radio (the Stations) at November 30, 1997, and the related combined statements of earnings, changes in owners' equity and of cash flows for the eleven months ended November 30, 1997. These financial statements are the responsibility of the Stations' management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. In our opinion, the financial statements referred to above present fairly, in all material respects, the combined financial position of KLUR, KQXC and KYYI Radio as of November 30, 1997, and the combined results of their operations and their combined cash flows for the eleven months then ended in conformity with generally accepted accounting principles. /s/ JOHNSON, MILLER & CO. Odessa, Texas May 28, 1998 F-201 KLUR, KQXC AND KYYI RADIO COMBINED BALANCE SHEET NOVEMBER 30, 1997 ASSETS CURRENT ASSETS Cash.................................................................. $ -- Accounts receivable, less allowance for doubtful accounts of $148,646............................................................ 202,061 --------- Total current assets.............................................. $ 202,061 PROPERTY AND EQUIPMENT, NET............................................. 395,493 INTANGIBLE ASSETS, NET.................................................. 148,507 --------- Total assets...................................................... $ 746,061 --------- --------- LIABILITIES AND OWNER'S EQUITY IN STATIONS CURRENT LIABILITIES Bank overdraft........................................................ $ 21,856 Notes payable to bank................................................. 585,649 Accounts payable...................................................... 6,444 Accrued and other current liabilities................................. 15,244 --------- Total current liabilities......................................... $ 629,193 OWNER'S EQUITY IN STATIONS.............................................. 116,868 --------- Total liabilities and owner's equity in stations.................. $ 746,061 --------- ---------
See notes to combined financial statements. F-202 KLUR, KQXC AND KYYI RADIO COMBINED STATEMENT OF EARNINGS ELEVEN MONTHS ENDED NOVEMBER 30, 1997 Revenues: Broadcast revenues................................................. $1,093,325 Less: agency commissions......................................... (107,311) Income from local marketing agreement............................ 79,594 --------- Net revenues................................................... $1,065,608 Operating expenses: Programming........................................................ 48,101 Sales and promotions............................................... 44,475 Technical.......................................................... 39,624 General and administrative......................................... 522,891 Depreciation and amortization...................................... 123,625 --------- Total operating expenses....................................... 778,716 --------- Earnings from operations............................................. 286,892 Interest expense..................................................... 51,900 --------- NET EARNINGS................................................... $ 234,992 --------- ---------
See notes to combined financial statements. F-203 KLUR, KQXC AND KYYI RADIO COMBINED STATEMENT OF CHANGES IN OWNER'S EQUITY IN STATIONS ELEVEN MONTHS ENDED NOVEMBER 30, 1997 Balance at January 1, 1997........................................................ $ 112,291 Distribution to owner............................................................. (230,415) Net earnings...................................................................... 234,992 --------- Balance at November 30, 1997...................................................... $ 116,868 --------- ---------
See notes to combined financial statements. F-204 KLUR, KQXC AND KYYI RADIO COMBINED STATEMENT OF CASH FLOWS ELEVEN MONTHS ENDED NOVEMBER 30, 1997 Increase (Decrease) in Cash Cash flows from operating activities: Net earnings.......................................................... $ 234,992 Adjustments to reconcile net earnings to net cash provided by operating activities: Depreciation and amortization..................................... 123,625 Decrease in accounts receivable................................... 24,902 Decrease in bank overdraft........................................ (67,625) Decrease in accounts payable...................................... (6,121) Increase in accrued and other liabilities......................... 10,647 --------- Net cash provided by operating activities....................... $ 320,420 Cash flows from financing activities: Payments of notes payable to banks.................................... (90,005) Distribution to owner................................................. (230,415) --------- Cash used in financing activities............................... (320,420) --------- Net change in cash...................................................... -- Cash at beginning of year............................................... -- --------- Cash at end of year..................................................... $ -- --------- --------- Cash paid during the period for: Interest.............................................................. $ 54,040
See notes to combined financial statements. F-205 KLUR, KQXC AND KYYI RADIO NOTES TO COMBINED FINANCIAL STATEMENTS NOVEMBER 30, 1997 NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 1. DESCRIPTION OF BUSINESS KLUR, KQXC and KYYI Radio (the Stations) are located in Wichita Falls, Texas and are owned and operated by local proprietors (Sam and Pamela Beard). In September, 1997, KLUR, KQXC and KYYI Radio entered into an agreement with Cumulus Broadcasting, Inc. (a wholly owned subsidiary of Cumulus Media Inc.) ("Cumulus"), to sell the assets of the Stations, subject to approval of the Federal Communications Commission, to Cumulus. Effective September 30, 1997, the Stations have been operating under local marketing agreements ("LMAs") with Cumulus. Under these LMAs, the Stations have agreed to sell certain broadcast time on the Stations and Cumulus has agreed to provide programming to and sell advertising on the Stations during the purchased time. Accordingly, during the LMA period, revenue derived from the advertising sold during the purchased time and certain expenses of the Stations are recorded by Cumulus in exchange for a LMA fee. This LMA fee has been reflected in the combined statement of earnings. The Stations retain responsibility for ultimate control of the Stations in accordance with FCC policies. The significant accounting principles followed by the Stations and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. 2. PROPERTY AND EQUIPMENT Property and equipment are recorded at cost less accumulated depreciation. Depreciation is computed primarily using accelerated methods of depreciation over the estimated useful lives of the respective assets, generally five to twenty-two years. Maintenance, repairs and minor replacements of these items are charged to expense as incurred. 3. INTANGIBLE ASSETS Intangible assets include Federal Communications Commission ("FCC") license. Intangible assets are stated at cost and are being amortized using the straight-line method over 15 years. The Stations' management evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. 4. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. 5. INCOME TAXES The Stations are operated as a part of a proprietorship for Federal tax purposes. As such, the income or loss of the Stations is included in the tax return of the owner. Accordingly, federal income taxes are not included in the accompanying financial statements. F-206 KLUR, KQXC AND KYYI RADIO NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) NOVEMBER 30, 1997 NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) 6. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. NOTE B--PROPERTY AND EQUIPMENT Property and equipment consists of the following at November 30, 1997: Building and improvements........................................ $ 72,020 Broadcasting towers.............................................. 653,703 Radio equipment.................................................. 428,048 Office furniture and equipment................................... 23,794 Autos............................................................ 28,521 --------- 1,206,086 Accumulated depreciation......................................... (825,593) Land............................................................. 15,000 --------- Property and equipment, net...................................... $ 395,493 --------- ---------
Depreciation expense for the eleven months ended November 30, 1997 was $112,387. NOTE C--INTANGIBLE ASSETS Intangible assets consist of the following at November 30, 1997: FCC licenses...................................................... $ 183,897 Accumulated amortization.......................................... (35,390) --------- Intangible assets, net............................................ $ 148,507 --------- ---------
Amortization expense for the eleven months ended November 30, 1997 was $11,238. NOTE D--NOTES PAYABLE In October 1996, the Stations entered into a note agreement with a bank which provided for a note payable in the amount of $210,175. The note is payable in 18 monthly installments of principal and interest of $10,118. The interest rate on this note was 9.0% at November 30, 1997. The note is secured by the personal guarantee of the owner. Subsequent to November 30, 1997, the principal balance of the note and F-207 KLUR, KQXC AND KYYI RADIO NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) NOVEMBER 30, 1997 NOTE D--NOTES PAYABLE (CONTINUED) all remaining accrued interest was paid in full; therefore, the balance of this note of $190,291 as of November 30, 1997 has been classified as a current liability. In December 1995, the Stations entered into a note agreement with a bank which provided financing in the amount of $610,000. The note is payable in sixty-seven monthly installments of principal and interest of $10,357, with the balance due at the time of the last payment. The interest rate on this note was 9.0% at November 30, 1997. The note is secured by substantially all of the Stations' assets. Subsequent to November 30, 1997, the principal balance of the note and all remaining accrued interest was paid in full; therefore, the balance of this note of $395,358 as of November 30, 1997 has been classified as a current liability. NOTE E--COMMITMENTS AND CONTINGENCIES The Company incurred expenses of approximately $10,480, for eleven months ended November 30, 1997, under operating leases for radio broadcasting tower space. Future minimum annual payments under these non-cancelable operating lease agreements are as follows: 1998............................................................... $ 10,032 1999............................................................... 10,032 2000............................................................... 836 --------- $ 20,900 --------- ---------
F-208 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholders' equity (deficit) and of cash flows present fairly, in all material respects, the financial position of Lesnick Communications, Inc. at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 19, 1998 F-209 LESNICK COMMUNICATIONS, INC. BALANCE SHEETS
MARCH 31 DECEMBER 31, ----------- ---------------------- 1998 1997 1996 ----------- ---------- ---------- (UNAUDITED) ASSETS Current assets: Cash...................................................................... $ 8,262 $ 7,678 $ 8,524 Accounts receivable, less allowance for doubtful accounts of $8,000 in both 1997 and 1996...................................................... 57,102 77,560 63,332 Income tax receivable..................................................... 400 2,025 25,000 Prepaid expenses and other current assets................................. 650 3,300 3,099 ----------- ---------- ---------- Total current assets.................................................. 66,414 90,563 99,955 Property and equipment, net................................................. 12,086 16,595 17,844 Intangible assets, net...................................................... 177,450 182,000 204,750 ----------- ---------- ---------- Total assets.......................................................... $ 255,950 $ 289,158 $ 322,549 ----------- ---------- ---------- ----------- ---------- ---------- LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable.......................................................... $ 46,113 $ 54,219 $ 50,710 Accrued expenses and other current liabilities............................ 33,169 22,748 12,304 Current portion of settlements payable.................................... 14,400 14,400 38,400 Loan from shareholder..................................................... 223,780 170,530 27,000 ----------- ---------- ---------- Total current liabilities............................................. 317,462 261,897 128,414 Long-term settlements payable............................................... 13,600 17,200 31,600 ----------- ---------- ---------- Total liabilities..................................................... 331,062 279,097 160,014 ----------- ---------- ---------- Commitments and contingencies Stockholders' equity: Common stock, $1 par value, 75,000 shares authorized, issued and outstanding............................................................. 75,000 75,000 75,000 Retained earnings (deficit)............................................... (150,112) (64,939) 87,535 ----------- ---------- ---------- Total stockholders' equity............................................ (75,112) 10,061 162,535 ----------- ---------- ---------- Total liabilities and stockholders' equity............................ $ 255,950 $ 289,158 $ 322,549 ----------- ---------- ---------- ----------- ---------- ----------
See Notes to Financial Statements. F-210 LESNICK COMMUNICATIONS, INC. STATEMENTS OF OPERATIONS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ---------------------- ------------------------------------ 1998 1997 1997 1996 1995 ---------- ---------- ----------- ----------- ---------- (UNAUDITED) Revenues........................................... $ 68,841 $ 79,626 $ 438,062 $ 482,946 $ 569,598 Less: agency commissions........................... (4,668) (1,836) (12,947) (22,129) (40,334) ---------- ---------- ----------- ----------- ---------- Net revenues................................. 64,173 77,790 425,115 460,817 529,264 ---------- ---------- ----------- ----------- ---------- Operating expenses: Programming...................................... 40,440 32,242 126,953 135,012 138,630 Sales and promotions............................. 22,510 20,436 147,619 155,647 171,863 Technical........................................ 9,259 6,994 23,082 21,474 30,806 General and administrative....................... 63,736 57,189 242,874 267,561 235,642 Depreciation and amortization.................... 9,059 5,787 29,882 22,383 29,747 ---------- ---------- ----------- ----------- ---------- Total operating expenses..................... 145,004 122,648 570,410 602,077 606,688 ---------- ---------- ----------- ----------- ---------- Loss from operations............................... (80,831) (44,858) (145,295) (141,260) (77,424) Interest income.................................... -- -- 91 1,194 1,598 Interest expense................................... (4,342) (1,161) (5,645) (3,056) (1,606) Other expense...................................... -- -- -- (70,000) -- ---------- ---------- ----------- ----------- ---------- Loss before income taxes........................... (85,173) (46,019) (150,849) (213,122) (77,432) Income tax expense (benefit)....................... -- 1,625 1,625 (24,613) (15,982) ---------- ---------- ----------- ----------- ---------- Net loss........................................... $ (85,173) $ (47,644) $ (152,474) $ (188,509) $ (61,450) ---------- ---------- ----------- ----------- ---------- ---------- ---------- ----------- ----------- ----------
See Notes to Financial Statements. F-211 LESNICK COMMUNICATIONS, INC. STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
RETAINED COMMON EARNINGS STOCK (DEFICIT) TOTAL ---------- ---------- ---------- Balance at January 1, 1995................................................... $ 75,000 $ 337,494 $ 412,494 Net loss..................................................................... (61,450) (61,450) ---------- ---------- ---------- Balance at December 31, 1995................................................. 75,000 276,044 351,044 Net loss..................................................................... (188,509) (188,509) ---------- ---------- ---------- Balance at December 31, 1996................................................. 75,000 87,535 162,535 Net loss..................................................................... (152,474) (152,474) ---------- ---------- ---------- Balance at December 31, 1997................................................. $ 75,000 $ (64,939) $ 10,061 ---------- ---------- ---------- ---------- ---------- ----------
See Notes to Financial Statements. F-212 LESNICK COMMUNICATIONS, INC. STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ------------------------ ------------------------------------- 1998 1997 1997 1996 1995 ----------- ----------- ----------- ----------- ----------- (UNAUDITED) Cash flows from operating activities: Net loss...................................... $ (85,173) $ (47,644) $ (152,474) $ (188,509) $ (61,450) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization............... 9,059 7,674 29,882 22,383 29,747 Decrease (increase) in accounts receivable................................ 20,458 8,062 (14,228) 12,671 12,502 Decrease (increase) in income tax receivable................................ 1,625 (4,375) 22,975 -- (39,600) Decrease (increase) in prepaid expenses and other current assets...................... 2,650 449 (201) 19,601 1,330 Increase (decrease) in accounts payable..... (8,106) 24,325 3,509 7,509 8,582 Increase (decrease) in accrued settlement payments.................................. (3,600) (21,000) (38,400) 70,000 -- Increase in accrued expenses and other liabilities............................... 10,421 971 10,444 6,446 (51,530) ----------- ----------- ----------- ----------- ----------- Net cash used in operating activities..... (52,666) (31,538) (138,493) (49,899) (100,419) Cash flows from investing activities: Purchases of property and equipment........... -- -- (5,883) (2,153) (9,954) ----------- ----------- ----------- ----------- ----------- Cash used for investing activities........ -- -- (5,883) (2,153) (9,954) ----------- ----------- ----------- ----------- ----------- Cash flows from financing activities: Repayment of borrowings....................... -- -- -- (4,324) (5,284) Proceeds from borrowings...................... 53,250 28,500 143,530 27,000 -- ----------- ----------- ----------- ----------- ----------- Cash provided by financing activities..... 53,250 28,500 143,530 22,676 (5,284) ----------- ----------- ----------- ----------- ----------- Increase (decrease) in cash..................... 584 (3,038) (846) (29,376) (115,657) Cash at beginning of period..................... 7,678 8,524 8,524 37,900 153,557 ----------- ----------- ----------- ----------- ----------- Cash at end of period........................... $ 8,262 $ 5,486 $ 7,678 $ 8,524 $ 37,900 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Non-cash operating activities: Trade revenue................................. $ 24,724 $ 20,199 $ 97,096 $ 80,795 $ 85,173 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Trade expense................................. $ 22,601 $ 18,620 $ 90,405 $ 74,481 $ 85,563 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-213 LESNICK COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES DESCRIPTION OF BUSINESS Lesnick Communications, Inc. owns and operates radio station WTWR-FM (the "Station" or the "Company") located in Monroe, Michigan. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Vehicles........................................................ 5 years 10-12 Broadcasting towers and equipment............................... years Office furniture and equipment.................................. 7-12 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include goodwill, Federal Communications Commission ("FCC") license and favorable lease contracts. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life or contract term for periods not exceeding 40 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. Fees paid pursuant to various time brokerage agreements are amortized to expense, respectively, over the term of the agreement using the straight-line method. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products F-214 LESNICK COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. PROPERTY AND EQUIPMENT Property and equipment consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Vehicles......................................................... $ 31,047 $ 31,047 Broadcasting towers and equipment................................ 141,962 141,962 Office furniture and equipment................................... 97,357 91,474 ------------ ------------ 270,366 264,483 Accumulated depreciation......................................... (253,771) (246,639) ------------ ------------ Property and equipment, net...................................... $ 16,595 $ 17,844 ------------ ------------ ------------ ------------
Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was $7,132, $4,183 and $11,547, respectively. 3. INTANGIBLE ASSETS Intangible assets consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Goodwill, FCC license and others................................. $ 455,000 $ 455,000 Accumulated amortization......................................... (273,000) (250,250) ------------ ------------ Intangible assets, net........................................... $ 182,000 $ 204,750 ------------ ------------ ------------ ------------
Amortization expense for the years ended December 31, 1997, 1996 and 1995 was $22,750, $18,200 and $18,200, respectively. F-215 LESNICK COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. RELATED PARTY TRANSACTIONS A stockholder of the Company provides cash for operations to the Station as needed. At December 31, 1997 and 1996, the Company had a balance payable to the stockholder of $170,530 and $27,000, respectively. The balance is payable on demand of the stockholder. The interest rate applicable to the payable balance was 8.5% for the two years ended December 31, 1997. The Company leases the land on which the tower transmitter is located from a stockholder of the Company. The Company was not required to pay monthly rent payments during 1997 and 1996; however, rent expense was accrued for that period. Rent expense for the tower site was $6,000 for each of the years ended December 31, 1997, 1996 and 1995. Future rent expense will be $6,000 for each of the next five years. 5. INCOME TAXES In 1996, the Company recorded an income tax benefit for alternative minimum taxes paid in prior years due to the carryforward of a portion of the 1996 income tax loss. The Company has established a valuation allowance against all of its operating loss carryforwards following an assessment of the likelihood of realizing such amounts. In arriving at the determination as to the amount of the valuation allowance required, the Company considered its past operating history, tax planning strategies and its expectation of the level and timing of future taxable income. At December 31, 1997, the Company had net operating loss carryforwards for income tax purposes of approximately $350,000. 6. COMMITMENTS AND CONTINGENCIES During 1997, the Company settled two lawsuits which were filed during 1996. The first lawsuit was settled in January 1997 for $20,000. The second lawsuit was settled in May 1997 for $50,000. The Company paid $38,400 in relation to these settlements in 1997. Future payments will be $14,400 in 1998 and 1999 and $2,800 in 2000. The Company incurred expenses of approximately $12,675, $12,375 and $12,225 for the years ended December 31, 1997, 1996 and 1995, respectively, under operating leases for radio broadcasting facilities. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997 include payments of $9,675 in 1998. 7. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash accounts receivables and accounts payable, and long term settlements payable approximates fair value because of the short maturity of these instruments. 8. SUBSEQUENT EVENT In January 1998, the Company entered into an agreement with Cumulus Broadcasting, Inc. (a wholly owned subsidiary of Cumulus Media Inc.) ("Cumulus") to sell substantially all the assets of the Company to Cumulus, subject to approval of the FCC. F-216 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations, of stockholders' equity (deficit) and of cash flows present fairly, in all material respects, the financial position of Louisiana Media Interests, Inc. and subsidiaries at December 31, 1997 and 1996, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois March 9, 1998 F-217 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS
DECEMBER 31, MARCH 31, -------------------------- 1998 1997 1996 ------------- ------------ ------------ (UNAUDITED) ASSETS Current assets: Cash and cash equivalents............................................ $ 31,472 $ 98,568 $ 15,528 Accounts receivable, less allowance for doubtful accounts of $15,000, $15,000 and $15,000, respectively.................................. 530,123 631,741 472,755 Prepaid expenses and other current assets............................ 15,308 23,997 12,212 ------------- ------------ ------------ Total current assets............................................. 576,903 754,306 500,495 Property and equipment, net............................................ 1,136,950 1,056,060 370,276 Intangible assets, net................................................. 5,965,340 6,076,587 4,364,569 Other assets........................................................... 7,093 7,093 7,093 ------------- ------------ ------------ Total assets..................................................... $ 7,686,286 $ 7,894,046 $ 5,242,433 ------------- ------------ ------------ ------------- ------------ ------------ LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Accounts payable..................................................... $ 68,101 $ 72,980 $ 403 Accrued expenses and other current liabilities....................... 330,320 329,782 272,621 Current portion of long-term debt.................................... 1,362,858 1,266,429 245,174 ------------- ------------ ------------ Total current liabilities........................................ 1,761,279 1,669,191 518,198 ------------- ------------ ------------ Long-term debt, less current portion................................... 6,257,516 6,195,594 4,482,717 Preferred stock of subsidiary.......................................... 761,520 748,000 694,000 Commitments and contingencies Stockholders' equity: 8% Convertible preferred stock, no par value, 100,000 shares authorized, 10,000 issued and 10,000 outstanding (liquidation value of $15.91 per share)............................................... -- -- 175,000 Common stock, no par value, 100,000 shares authorized, 91,000 issued and outstanding at December 31, 1997; 75,500 issued and outstanding at December 31, 1996............................................... 598,040 598,040 125,000 Treasury stock at cost............................................... (226,565) (79,063) (79,063) Accumulated deficit.................................................. (1,465,504) (1,237,716) (673,419) ------------- ------------ ------------ Total stockholders' equity (deficit)............................. (1,094,029) (718,739) (452,482) ------------- ------------ ------------ Total liabilities and stockholders' equity (deficit)............. $ 7,686,286 $ 7,894,046 $ 5,242,433 ------------- ------------ ------------ ------------- ------------ ------------
See Notes to Financial Statements F-218 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ------------------------ ---------------------------------------- 1998 1997 1997 1996 1995 ----------- ----------- ------------ ------------ ------------ (UNAUDITED) Revenues............................................. $ 824,235 $ 614,886 $ 3,362,885 $ 2,738,549 $ 1,937,337 Less: agency commissions............................. (71,531) (48,919) (298,763) (216,756) (147,038) ----------- ----------- ------------ ------------ ------------ Net revenues................................... 752,704 565,967 3,064,122 2,521,793 1,790,299 Operating expenses: Programming........................................ 197,926 126,764 613,462 470,544 262,524 Sales and promotions............................... 189,277 121,064 696,540 532,788 360,018 Technical.......................................... 32,485 41,663 141,063 135,832 73,839 News............................................... 22,485 26,967 93,736 109,446 96,436 General and administrative......................... 196,131 154,094 1,008,404 727,272 441,223 Depreciation and amortization...................... 136,244 97,344 393,817 368,640 436,066 ----------- ----------- ------------ ------------ ------------ Total operating expenses....................... 774,548 567,896 2,947,022 2,344,522 1,670,106 ----------- ----------- ------------ ------------ ------------ Income from operations............................... (21,844) (1,929) 117,100 177,271 120,193 Interest expense..................................... (174,044) (104,830) (543,717) (390,350) (363,944) ----------- ----------- ------------ ------------ ------------ Loss before income taxes and minority interest....... (195,888) (106,759) (426,617) (213,079) (243,751) Income taxes......................................... -- -- -- -- -- Minority interest.................................... (31,900) (30,780) (121,680) (54,431) -- ----------- ----------- ------------ ------------ ------------ Net loss............................................. (227,788) (137,539) (548,297) (267,510) (243,751) Preferred dividends.................................. -- -- 16,000 16,000 16,000 ----------- ----------- ------------ ------------ ------------ Net loss attributable to common shares............... $ (227,788) $ (137,539) $ (564,297) $ (283,510) $ (259,751) ----------- ----------- ------------ ------------ ------------ ----------- ----------- ------------ ------------ ------------
See Notes to Financial Statements. F-219 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
CONVERTIBLE PREFERRED COMMON TREASURY ACCUMULATED STOCK STOCK STOCK DEFICIT TOTAL ----------- ---------- ---------- ------------- ----------- Balance at January 1, 1995...................... $ 175,000 $ 125,000 -- $ (130,158) $ 169,842 Repurchased 5,000 shares of common stock........ -- -- $ (39,062) -- (39,062) Net loss........................................ -- -- -- (243,751) (243,751) Preferred stock dividends....................... -- -- -- (16,000) (16,000) ----------- ---------- ---------- ------------- ----------- Balance at December 31, 1995.................... 175,000 125,000 (39,062) (389,909) (128,971) Repurchased 5,000 shares of common stock........ -- -- (40,001) -- (40,001) Net loss........................................ -- -- -- (267,510) (267,510) Preferred stock dividends....................... -- -- -- (16,000) (16,000) ----------- ---------- ---------- ------------- ----------- Balance at December 31, 1996.................... 175,000 125,000 (79,063) (673,419) (452,482) Conversion of preferred stock to common stock... (175,000) 175,000 -- -- -- Issuance of 4,500 shares of common stock........ -- 298,040 -- -- 298,040 Net loss........................................ -- -- -- (548,297) (548,297) Preferred stock dividends....................... -- -- -- (16,000) (16,000) ----------- ---------- ---------- ------------- ----------- Balance at December 31, 1997.................... $ -- $ 598,040 $ (79,063) $ (1,237,716) $ (718,739) ----------- ---------- ---------- ------------- ----------- ----------- ---------- ---------- ------------- -----------
See Notes to Financial Statements. F-220 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ------------------------ --------------------------------------- 1998 1997 1997 1996 1995 ----------- ----------- ------------- ----------- ----------- (UNAUDITED) Cash flows from operating activities: Net loss........................................... $ (227,788) $ (137,539) $ (548,297) $ (267,510) $ (243,751) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation and amortization...................... 136,244 97,345 393,817 368,640 436,066 Minority interest.................................. 31,900 30,780 121,680 54,431 -- Stock-based compensation expense................... -- -- 278,040 20,000 -- (Increase) decrease in accounts receivable......... 101,618 78,205 (158,986) (152,432) (41,783) (Increase) decrease in other long-term assets...... -- -- -- (8,000) (7,082) (Increase) decrease in other current assets........ 8,689 (762) (11,785) (4,969) (7,243) Increase (decrease) in accounts payable............ (4,879) 10,017 72,577 403 (58,250) Increase (decrease) in other accrued liabilities... (8,192) (13,291) 65,831 82,794 119,964 ----------- ----------- ------------- ----------- ----------- Net cash provided by operating activities...... 37,592 64,755 212,877 93,357 197,921 ----------- ----------- ------------- ----------- ----------- Cash flows from investing activities: Purchases of property and equipment................ (105,887) (9,550) (616,619) (127,625) (14,337) Acquisition of radio stations...................... -- -- (550,000) (500,000) -- ----------- ----------- ------------- ----------- ----------- Net cash used in investing activities.......... (105,887) (9,550) (1,166,619) (627,625) (14,337) ----------- ----------- ------------- ----------- ----------- Cash flows from financing activities: Proceeds from borrowings of notes payable, net..... 158,351 (3,472) 1,109,132 (194,439) (26,480) Issuance of preferred stock of subsidiary.......... -- -- -- 676,000 -- Repurchase of treasury stock....................... (147,502) -- -- (40,001) (39,062) Dividends paid on preferred stock of subsidiary.... (9,650) (20,900) (56,350) (36,431) -- Cash dividends paid................................ -- -- (16,000) (16,000) (16,000) ----------- ----------- ------------- ----------- ----------- Net cash (used in) provided by financing activities................................... 1,199 (24,372) 1,036,782 389,129 (81,542) ----------- ----------- ------------- ----------- ----------- Net increase (decrease) in cash...................... (67,096) 30,833 83,040 (145,139) 102,042 Cash at beginning of period.......................... 98,568 15,528 15,528 160,667 58,625 ----------- ----------- ------------- ----------- ----------- Cash at end of period................................ $ 31,472 $ 46,361 $ 98,568 $ 15,528 $ 160,667 ----------- ----------- ------------- ----------- ----------- ----------- ----------- ------------- ----------- ----------- Supplemental disclosure of cash flow information: Cash paid for interest............................. $ 153,344 $ 104,830 $ 496,035 $ 363,077 $ 251,599 ----------- ----------- ------------- ----------- ----------- ----------- ----------- ------------- ----------- -----------
See Notes to Financial Statements. F-221 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Louisiana Media Interests, Inc. and subsidiaries (the "Company") owns and operates radio stations KKGB-FM, KBIU-FM, KYKZ-FM and KXZZ-AM in Lake Charles, Louisiana. The consolidated financial statements include the accounts of Louisiana Media Interests, Inc. and all wholly owned subsidiaries. All significant intercompany transactions are eliminated. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. Revenues and expenses under these agreements were insignificant during 1997; such revenues and expenses totaled $35,877 and $36,945, respectively during 1996 and $29,807 and $32,926, respectively during 1995. CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivable. The Company performs ongoing credit evaluations of its customers and generally does not require collateral for its accounts receivable. The Company maintains reserves for potential credit losses based upon the expected collectibility of all accounts receivable. PROPERTY AND EQUIPMENT Property and equipment are recorded at cost less accumulated depreciation. Depreciation is computed using an accelerated method over the estimated useful lives of the property and equipment, ranging from 3 to 39 years. F-222 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include FCC licenses, non-compete agreements, organizational costs and goodwill. Intangible assets are recorded at cost and amortized over their respective estimated useful lives. Amortization is calculated using the straight-line method over a 15-year life. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES Deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amount at each year-end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable earnings. Valuation allowances are established when necessary to reduce deferred tax assets to the amount more likely than not to be realized. Income tax expense is the total of taxes payable for the period and the change during the period in deferred tax assets and liabilities. The Company files separate federal and state income tax returns. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amounts of the Company's financial instruments, including cash, accounts receivable, accounts payable and long-term debt, approximate fair value. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of managment, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. ACQUISITIONS: On July 15, 1997, the Company acquired KKGB-FM for $2,175,000 consisting of cash of $550,000 and the issuance of a note payable of $1,625,000. The purchase price was allocated to property and equipment ($115,798), intangibles ($1,959,202) and a covenant not to compete ($100,000). On August 21, 1996, the Company acquired KBIU-FM and KXZZ-AM for $1,500,000 consisting of cash of $500,000 and the issuance of a note payable of $1,000,000. The purchase price was allocated to property and equipment ($59,411) and intangibles ($1,440,589). The Company operated these stations under a local marketing agreement from February 1, 1996 to the acquisition date. The unaudited 1997 and 1996 pro forma results of operations for these acquisitions are shown below. The pro forma information was prepared as if the acquisitions occurred at the beginning of each year. The F-223 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 2. ACQUISITIONS: (CONTINUED) pro forma results may not be indicative of the results that would have been reported if the transaction had actually occurred at the beginning of each year presented, or of results that may be attained in the future.
1997 1996 ------------ ------------ Net revenues...................................................... $ 3,311,427 $ 3,039,657 Income from operations............................................ 106,778 145,424 Net loss.......................................................... (692,283) (638,981)
The acquisitions discussed above were accounted for as purchases. Accordingly, the accompanying consolidated financial statements include the results of operations of the acquired entities from the dates of acquisition. 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Broadcasting towers and equipment................................ $ 356,802 $ 221,290 Buildings........................................................ 678,118 106,000 Office furniture and equipment................................... 42,525 33,524 ------------ ------------ 1,077,445 360,814 Accumulated depreciation......................................... (153,669) (107,036) ------------ ------------ 923,776 253,778 Land............................................................. 132,284 116,498 ------------ ------------ Property and equipment, net...................................... $1,056,060 $ 370,276 ------------ ------------ ------------ ------------
Depreciation expense for 1997, 1996 and 1995 was $46,633, $57,307 and $36,713, respectively. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ FCC licenses and goodwill........................................ $6,982,791 $5,023,589 Noncompete and organizational costs.............................. 179,193 79,193 ------------ ------------ 7,161,984 5,102,782 Accumulated amortization......................................... (1,085,397) (738,213) ------------ ------------ Intangible assets, net........................................... $6,076,587 $4,364,569 ------------ ------------ ------------ ------------
Amortization expense for 1997, 1996 and 1995 was $347,184, $311,333 and $399,353, respectively. F-224 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 5. INCOME TAXES The Company's effective income tax rate differs from the statutory federal income tax rate as a follows:
% OF % OF % OF 1997 PRE-TAX 1996 PRE-TAX 1995 PRE-TAX AMOUNT INCOME AMOUNT INCOME AMOUNT INCOME ----------- ----------- ---------- ----------- ---------- ----------- Income tax benefit at federal statutory rate................................. $ (186,421) (34.0) $ (90,953) (34.0) $ (82,875) (34.0) State income taxes (net of federal benefit)............................. (14,475) (2.6) (6,955) (2.6) (6,435) (2.6) Other nondeductible items.............. 1,428 0.3 1,400 0.5 1,962 0.8 Minority interest expense.............. 41,371 7.5 18,507 6.9 -- -- Change in valuation allowance.......... 158,097 28.8 78,001 29.2 87,348 35.8 ----------- ----- ---------- ----- ---------- ----- $ -- -- $ -- -- $ -- -- ----------- ----- ---------- ----- ---------- ----- ----------- ----- ---------- ----- ---------- -----
Significant components of the deferred tax asset (liabilities) are as follows:
1997 1996 ---------- ---------- Deferred tax assets (liabilities): Net operating loss carryforwards.................................... $ 329,316 $ 185,694 Allowance for doubtful accounts..................................... 5,100 5,100 Other items......................................................... 27,865 13,390 ---------- ---------- Net deferred tax asset.............................................. 362,281 204,184 ---------- ---------- Less valuation allowance............................................ (362,281) (204,184) ---------- ---------- Total net deferred tax asset........................................ $ -- $ -- ---------- ---------- ---------- ----------
The net deferred tax asset at December 31, 1997 and 1996 is fully offset by a valuation allowance. The amount of the valuation allowance is reviewed periodically by management and is determined based on management's assessment of the Company's ability to generate future taxable income and realize the tax benefits associated with the deferred tax assets. Net operating losses expire as follows: 2009.............................................................. $ 114,158 2010.............................................................. 238,040 2011.............................................................. 193,962 2012.............................................................. 422,417 --------- $ 968,577 --------- ---------
F-225 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 6. LONG-TERM DEBT: Debt consists of the following:
1997 1996 ------------ ------------ Note payable to former owner of KYKZ at 9.4%, payable in monthly installments through February 2011.............................. $ 3,616,798 $ 3,748,468 Note payable to former owner under non-compete agreement; payable in monthly installments of $1,110 through 2010.................. 100,000 -- Note payable at 9.55%, due December 1998.......................... 71,144 27,847 Note payable at 8.625%, secured by certain assets of the Company, due December 2001............................................... 546,617 50,263 Note payable to former owner of KBIU and KXZZ at 8%, due August 2001............................................................ 787,656 848,313 Note payable to former owner of KKGB at 8.5%, due September 2009............................................................ 1,598,609 -- Notes payable upon demand to stockholders at rates ranging from 12% to 18%...................................................... 725,000 53,000 Capital lease obligation, due in monthly installments of $476 through November 2000........................................... 16,199 -- ------------ ------------ 7,462,023 4,727,891 Less: Current portion of long-term debt........................... (1,266,429) (245,174) ------------ ------------ $ 6,195,594 $ 4,482,717 ------------ ------------ ------------ ------------
Maturities of debt are as follows:
YEAR ENDING DECEMBER 31 AMOUNT - -------------------------------------------------------------------------------- ------------ 1998............................................................................ $ 1,266,429 1999............................................................................ 490,071 2000............................................................................ 510,765 2001............................................................................ 1,020,178 2002............................................................................ 465,281 Thereafter...................................................................... 3,709,299 ------------ $ 7,462,023 ------------ ------------
7. RELATED PARTY TRANSACTIONS: The Company paid management fees to a related party of $120,711 and $127,290 during 1997 and 1996, respectively. 8. STOCKHOLDERS' EQUITY: In December 1997, the 10,000 issued and outstanding voting shares of convertible preferred stock were converted to 11,000 shares of the Company's common stock at a conversion price $15.91 per share. In February 1998, the Company repurchased 10,000 shares of common stock for $147,502 in cash. In January 1996, the Company repurchased 5,000 shares of common stock for $79,063 in cash. These F-226 LOUISIANA MEDIA INTERESTS, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 8. STOCKHOLDERS' EQUITY: (CONTINUED) repurchases were made under stock purchase agreements by and bewteen certain stockholders and the Company at a price mutually agreed to by both parties. 9. PREFERRED STOCK OF SUBSIDIARY: In July 1996, KBIU Acquisition, Inc., a subsidiary of the Company, issued 96,572 shares of preferred stock for $676,000 in cash in connection with the acquisition of KBIU-FM. Dividends on the preferred stock are payable by the Company at an annual rate of 10% on a quarterly basis plus 8% cumulative at redemption and are reported as minority interest in the statements of operations. The preferred stock has a stated redemption value equal to the original par value of the stock plus accrued but unpaid dividends. Unpaid dividends payable upon redemption of the stock were $72,000 and $18,000 at December 31, 1997 and 1996, respectively. The Company has the right to repurchase the stock at any time after July 18, 1999 but prior to July 18, 2001 at which time the stated redemption value plus accrued dividends must be paid. 10. LEASES: The Company leases certain equipment under various operating leases. Rent expense under operating leases for 1997, 1996 and 1995 was $78,058, $34,447 and $29,832, respectively. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997, are as follows:
PAYMENT --------- 1998............................................................................... $ 77,660 1999............................................................................... 77,660 2000............................................................................... 77,660 2001............................................................................... 61,570 2002............................................................................... 32,863
11. STOCK COMPENSATION: During 1997 and 1996, the Company awarded common stock to a stockholder and an employee for services rendered. Participants are fully vested in the shares issued at date of grant which totaled 4,500 during 1997, 1,000 of which were issued in both January and December 1997 and 2,500 shares were issued in October 1997. The Company recognized compensation expense of $278,040 and $20,000, for the years ended December 31, 1997 and 1996, respectively, representing the estimated fair value of the shares awarded at the date of grant. 12. SALE OF STOCK: In February 1998, the Company and its stockholders entered into an agreement with Cumulus Media Inc. ("Cumulus") to sell all of the issued and outstanding stock of the Company, subject to approval of the Federal Communications Commission, to Cumulus for $14,848,000. F-227 REPORT OF INDEPENDENT ACCOUNTANTS The Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in partners' capital and of cash flows present fairly, in all material respects, the financial position of M&M Partners (the "Partnership") at December 31, 1997 and December 31, 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Partnership's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois June 4, 1998 F-228 M&M PARTNERS BALANCE SHEETS (DOLLARS IN 000'S)
DECEMBER 31, ---------------------------- 1997 1996 ------------- ------------- ASSETS Current assets: Cash and cash equivalents.......................................................... $ 214 $ 144 Accounts receivable, less allowance for doubtful accounts of $35 and $25, respectively............................... 546 386 Deposit on broadcast property...................................................... 100 -- Prepaid and other current assets................................................... 11 3 ------ ------ Total current assets........................................................... 871 533 ------ ------ Property and equipment, net.......................................................... 563 589 Intangible assets, net............................................................... 2,335 2,641 ------ ------ Total assets................................................................... $ 3,769 $ 3,763 ------ ------ ------ ------ LIABILITIES AND PARTNERS' CAPITAL Current liabilities: Accounts payable and accrued liabilities........................................... $ 48 $ 45 Related party notes payable........................................................ -- 1,245 Current portion of notes payable................................................... 100 1,432 ------ ------ Total current liabilities...................................................... 148 2,722 Commitments and contingencies Notes payable........................................................................ -- 100 ------ ------ Total liabilities.............................................................. 148 2,822 ------ ------ Partners' capital.................................................................... 3,621 941 ------ ------ Total liabilities and partners' capital........................................ $ 3,769 $ 3,763 ------ ------ ------ ------
See Notes to Financial Statements. F-229 M&M PARTNERS STATEMENTS OF OPERATIONS (DOLLARS IN 000'S)
FOR THE YEAR ENDED DECEMBER 31, --------------------------------------------- 1997 1996 1995 --------------- ------------- ------------- Revenues........................................................... $ 3,580 $ 2,332 $ 1,531 Less: agency commissions........................................... (394) (264) (177) ------ ------ ------ Net revenues................................................. 3,186 2,068 1,354 Operating expenses: Programming...................................................... 612 401 238 Sales and promotions............................................. 427 247 152 Technical........................................................ 23 21 16 General and administrative....................................... 895 702 429 Trade............................................................ 531 238 108 Time brokerage fees.............................................. 85 48 -- Depreciation and amortization.................................... 496 335 222 ------ ------ ------ Total operating expenses..................................... 3,069 1,992 1,165 ------ ------ ------ Income from operations............................................. 117 76 189 Interest expense, net.............................................. (115) (118) (152) Other income....................................................... 2 2 8 ------ ------ ------ Net income (loss)............................................ $ 4 $ (40) $ 45 ------ ------ ------ ------ ------ ------
See Notes to Financial Statements. F-230 M&M PARTNERS STATEMENTS OF CHANGES IN PARTNERS' CAPITAL (DOLLARS IN 000'S) Balance at December 31, 1994........................................................ $ 71 Partner contribution................................................................ 478 Net income.......................................................................... 45 --------- Balance at December 31, 1995........................................................ 594 Partner contribution................................................................ 672 Partner withdrawal.................................................................. (285) Net loss............................................................................ (40) --------- Balance at December 31, 1996........................................................ 941 Partner contribution................................................................ 3,255 Partner withdrawal.................................................................. (579) Net income.......................................................................... 4 --------- Balance at December 31, 1997........................................................ $ 3,621 --------- ---------
See Notes to Financial Statements. F-231 M&M PARTNERS STATEMENTS OF CASH FLOWS (DOLLARS IN 000'S)
FOR THE YEAR ENDED DECEMBER 31, --------------------------------------------- 1997 1996 1995 --------------- ------------- ------------- Cash flows from operating activities: Net income (loss)................................................ $ 4 $ (40) $ 45 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization................................ 496 335 222 Increase in accounts receivable.............................. (160) (93) (58) Increase in prepaid and other current assets................. (8) -- -- Increase in accounts payable and accrued liabilities......... 3 8 26 ------ ------ ------ Net cash provided by operating activities.................. 335 210 235 ------ ------ ------ Cash flows from investing activities: Acquisitions of broadcast properties............................. (35) (2,000) -- Deposit on broadcast property.................................... (100) -- -- Purchases of property and equipment.............................. (129) (3) (73) ------ ------ ------ Net cash used in investing activities...................... (264) (2,003) (73) ------ ------ ------ Cash flows from financing activities: Proceeds from related party note payable......................... -- 1,245 68 Payments of related party note payable........................... (1,245) (56) -- Proceeds from notes payable...................................... -- 254 -- Payments of notes payable........................................ (1,432) -- (603) Partner contributions............................................ 3,255 672 478 Partner withdrawal............................................... (579) (285) -- ------ ------ ------ Net cash provided by (used in) investing activities........ (1) 1,830 (57) ------ ------ ------ Net increase in cash and cash equivalents.......................... 70 37 105 Cash and cash equivalents at beginning of year..................... 144 107 2 ------ ------ ------ Cash and cash equivalents at end of year........................... $ 214 $ 144 $ 107 ------ ------ ------ ------ ------ ------ Supplemental disclosures of cash flow information: Cash paid for interest........................................... $ 115 $ 118 $ 152 ------ ------ ------ ------ ------ ------ Non-cash operating activities: Trade revenue.................................................... $ 526 $ 238 $ 108 ------ ------ ------ Trade expense.................................................... $ 531 $ 238 $ 108 ------ ------ ------ ------ ------ ------
See Notes to Financial Statements. F-232 M&M PARTNERS NOTES TO FINANCIAL STATEMENTS (DOLLARS IN 000'S) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: M&M Partners (The "Partnership") was organized for the purpose of owning and operating radio broadcasting stations in and around Columbus, Georgia. The Partnership consists of two general partner interests whose ownership interests are allocated 99% and 1%, respectively. Until January 6, 1998, the Partnership owned and operated four stations WVRK-FM, WPNX-AM, WMLF-AM and WGSY-FM (the "Stations") and operated one station, WAGH-FM, under a time brokerage agreement ("TBA"). The Partnership has placed $100 on deposit with the licensor of WAGH-FM pending completion of a stock purchase agreement between the parties. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated using accelerated methods over their estimated useful lives as follows: Buildings.................................................... 31.5 years Broadcasting towers and equipment............................ 5-6 years Office furniture and equipment............................... 5-10 years Leasehold improvement........................................ Term of lease
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets consist of FCC licenses which are stated at cost and amortized using the straight-line method over 15 years. The Partnership evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. F-233 M&M PARTNERS NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INCOME TAXES Income or loss of the Partnership is included in the tax returns of the individual partners. Accordingly, federal income taxes are not recognized by the Partnership. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TIME BROKERAGE The Partnership operates station WAGH-FM under a TBA whereby the stations' operating revenues and expenses are controlled by the Partnership and, accordingly, are reflected in the Partnership's financial statements over the term of the TBA. A TBA fee is paid to the licensee of the station on a monthly basis. TRADE AGREEMENTS The Partnership enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Partnership uses exchanged products or services before advertising air time is provided, a trade liability is recognized. 2. ACQUISITIONS: In March 1997, the Partnership acquired station WMLF-AM licensed to Columbus, Georgia for approximately $35 in total consideration. In July 1996, the Partnership acquired station WGSY-FM licensed to Phoenix City, Alabama for $1,950 in total consideration. The acquisitions were accounted for using the purchase method of accounting. The Partnership's results of operations for each of the two years in the period ended December 31, 1997 include the results of operations of WGSY-FM and WMLF-AM from their respective dates of acquisition. The following unaudited pro forma statement of operations data give effect to the acquisitions as if they had occurred on January 1, 1996. In addition, depreciation and amortization has been increased each period to reflect initial purchase price allocations as if the acquisitions had occurred on January 1, 1996.
PRO FORMA ------------------------------ FOR THE YEAR ENDED DECEMBER 31, ------------------------------ 1997 1996 --------------- ------------- (UNAUDITED) Net revenues.................................................... $ 3,191 $ 2,486 ------ ------ ------ ------ Income from operations.......................................... $ 117 $ 181 ------ ------ ------ ------ Net income...................................................... $ 4 $ 32 ------ ------ ------ ------
F-234 M&M PARTNERS NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, -------------------------------- 1997 1996 --------------- --------------- Buildings........................................................ $ 241 $ 241 Broadcasting towers and equipment................................ 659 616 Office furniture and equipment................................... 307 189 Leasehold improvements........................................... 70 70 ----- ----- 1,277 1,116 Accumulated depreciation......................................... (741) (554) Land............................................................. 27 27 ----- ----- Property and equipment, net...................................... $ 563 $ 589 ----- ----- ----- -----
Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was $187, $91 and $25, respectively. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, ---------------------------- 1997 1996 ------------- ------------- FCC licenses..................................................... $ 4,623 $ 4,620 Accumulated amortization......................................... (2,288) (1,979) ------ ------ Intangible assets, net........................................... $ 2,335 $ 2,641 ------ ------ ------ ------
Amortization expense for the years ended December 31, 1997, 1996 and 1995 was $309, $244 and $197, respectively. 5. RELATED PARTY TRANSACTIONS: JTM, Inc., which is under common ownership, provides accounting and payroll services to the Partnership in exchange for advertising time for other businesses operated by JTM, Inc. The value of these transactions, which are recorded as trade revenue and trade expense, were approximately $18 for the years ended December 31, 1997, 1996 and 1995. F-235 M&M PARTNERS NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 5. RELATED PARTY TRANSACTIONS: (CONTINUED) The majority partner provides space for radio broadcasting facilities for which rent expense is allocated based on the estimated fair value of rental expense for similar facilities. Rent allocations included in expense were $80, $51 and $46 for the years ended December 31, 1997, 1996 and 1995, respectively.
DECEMBER 31, ---------------------------- 1997 1996 ------------- ------------- Related party note payable, interest accrues at the applicable short-term federal rate prescribed by the Internal Revenue Service with the balance of principal and interest due upon demand......................................................... $ -- $ 1,245 ------ ------ ------ ------
6. NOTES PAYABLE Notes payable consist of the following:
DECEMBER 31, ---------------------------- 1997 1996 ------------- ------------- Line of credit loan, interest at prime (8.5% at December 31, 1997), principal and interest payments due monthly.............................. $ 50 $ 804 Line of credit loan, interest at prime (8.5% at December 31, 1997), principal and interest payments due monthly.............................. 50 728 ------ ------ 100 1,532 Less current maturities.......................................... (100) (1,432) ------ ------ $ - $ 100 ------ ------ ------ ------
7. COMMITMENTS AND CONTINGENCIES The Partnership is involved from time to time in various other claims and lawsuits which arise in the ordinary course of business. The Partnership is vigorously contesting all such matters and believes that their ultimate resolution will not have a material adverse effect on its financial position, results of operations or cash flows. The Partnership incurred expenses of approximately $31, $20 and $15, respectively for the years ended December 31, 1997, 1996 and 1995 under operating leases for equipment and broadcast towers and a time brokerage arrangement. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997, are as follows: 1998.................................................................. $ 30 1999.................................................................. 5 --- $ 35 --- ---
F-236 M&M PARTNERS NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 8. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value due to their short term nature. The fair value of notes payable are estimated based on current market rates and approximate the carrying value. 9. SUBSEQUENT EVENTS On January 6, 1998, the assets of the Partnership were sold to Cumulus Broadcasting, Inc. (a wholly-owned subsidiary of Cumulus Media Inc.) for $12.75 million. F-237 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholders' equity and of cash flows present fairly, in all material respects, the financial position of Midland Broadcasters, Inc. at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. PRICE WATERHOUSE LLP Chicago, Illinois May 12, 1998 F-238 MIDLAND BROADCASTERS, INC. BALANCE SHEETS
DECEMBER 31, MARCH 31, -------------------------- 1998 1997 1996 ------------ ------------ ------------ (UNAUDITED) ASSETS Current assets: Cash and cash equivalents............................................. $ 265,189 $ 205,723 $ 81,364 Accounts receivable, less allowance for doubtful accounts of $30,000, $30,000 and $26,000, respectively................................... 420,521 391,343 343,890 Receivable from shareholder and related party......................... 19,561 20,230 35,391 Prepaid expenses and other current assets............................. 31,427 6,456 4,343 ------------ ------------ ------------ Total current assets.............................................. 736,698 623,752 464,988 Property and equipment, net............................................. 688,271 708,403 770,783 Intangible assets, net of accumulated amortization of $109,916, $100,032 and $60,498 respectively.............................................. 483,101 492,985 532,519 ------------ ------------ ------------ Total assets...................................................... $ 1,908,070 $ 1,825,140 $ 1,768,290 ------------ ------------ ------------ ------------ ------------ ------------ LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Current portion of long-term debt..................................... $ 75,652 $ 113,259 $ 81,449 Accounts payable...................................................... 79,603 35,559 27,208 Accrued wages and commissions......................................... 107,246 101,456 90,430 Accrued and other current liabilities................................. 53,888 37,113 19,618 ------------ ------------ ------------ Total current liabilities............................................. 316,389 287,387 218,705 Long-term debt.......................................................... 813,048 817,779 950,434 ------------ ------------ ------------ Total liabilities................................................. 1,129,437 1,105,166 1,169,139 ------------ ------------ ------------ Commitments and contingent liabilities.................................. -- -- -- Stockholders' equity: Common stock, $100 par value, 10,000 shares authorized, 601 issued and outstanding.......................................... 60,100 60,100 60,100 Additional paid-in capital............................................ 99,001 99,001 99,001 Retained earnings..................................................... 619,532 560,873 440,050 ------------ ------------ ------------ Total stockholders' equity........................................ 778,633 719,974 599,151 ------------ ------------ ------------ Total liabilities and stockholders' equity........................ $ 1,908,070 $ 1,825,140 $ 1,768,290 ------------ ------------ ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-239 MIDLAND BROADCASTERS, INC. STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ---------------------- ---------------------------------------- 1998 1997 1997 1996 1995 ---------- ---------- ------------ ------------ ------------ (UNAUDITED) Revenues....................................... $ 740,540 $ 757,883 $ 3,206,055 $ 2,853,570 $ 2,567,786 Less: agency commissions....................... (66,990) (69,534) (286,605) (248,813) (228,924) ---------- ---------- ------------ ------------ ------------ Net revenues............................... 673,550 688,349 2,919,450 2,604,757 2,338,862 ---------- ---------- ------------ ------------ ------------ Operating expenses: Programming and promotions................... 197,765 193,190 917,724 867,754 678,529 Sales........................................ 145,225 147,377 686,589 626,850 576,668 Technical.................................... 11,262 8,954 38,091 34,123 45,442 General and administrative................... 174,033 156,665 834,052 685,775 610,220 Depreciation and amortization................ 45,305 49,771 211,560 209,228 132,100 ---------- ---------- ------------ ------------ ------------ Total operating expenses................. 573,590 555,957 2,688,016 2,423,730 2,042,959 ---------- ---------- ------------ ------------ ------------ Income from operations......................... 99,960 132,392 231,434 181,027 295,903 Interest expense............................... 21,116 23,131 88,586 104,724 60,802 Interest income................................ (2,315) (1,055) (6,438) (4,215) (6,839) ---------- ---------- ------------ ------------ ------------ Net income..................................... $ 81,159 $ 110,316 $ 149,286 $ 80,518 $ 241,940 ---------- ---------- ------------ ------------ ------------ ---------- ---------- ------------ ------------ ------------
See Notes to Financial Statements. F-240 MIDLAND BROADCASTERS, INC. STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
ADDITIONAL COMMON PAID-IN RETAINED STOCK CAPITAL EARNINGS TOTAL --------- ---------- ----------- ----------- Balance at January 1, 1995...................................... $ 60,100 $ 99,001 $ 437,823 $ 596,924 Net income...................................................... 241,940 241,940 Dividends....................................................... (195,876) (195,876) --------- ---------- ----------- ----------- Balance at December 31, 1995.................................... 60,100 99,001 483,887 642,988 Net income...................................................... 80,518 80,518 Dividends....................................................... (124,355) (124,355) --------- ---------- ----------- ----------- Balance at December 31, 1996.................................... 60,100 99,001 440,050 599,151 Net income...................................................... 149,286 149,286 Dividends....................................................... (28,463) (28,463) --------- ---------- ----------- ----------- Balance at December 31, 1997.................................... $ 60,100 $ 99,001 $ 560,873 $ 719,974 --------- ---------- ----------- ----------- --------- ---------- ----------- -----------
See Notes to Financial Statements. F-241 MIDLAND BROADCASTERS, INC. STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS FOR THE YEAR ENDED MARCH 31, ENDED DECEMBER 31, ----------------------- --------------------------------------- 1998 1997 1997 1996 1995 ----------- ---------- ----------- ----------- ------------- (UNAUDITED) Cash flows from operating activities: Net income................................... $ 81,159 $ 110,316 $ 149,286 $ 80,518 $ 241,940 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization.............. 45,305 49,771 211,560 209,228 132,100 (Increase) decrease in accounts receivable............................... (29,178) (97,804) (47,453) 142,099 (193,154) Decrease in shareholder receivable......... 669 1,790 15,161 4,130 119,275 (Increase) decrease in prepaid expenses and other assets............................. (24,970) (27,215) (2,113) 3,235 (3,252) Increase (decrease) in accounts payable.... 44,042 39,307 8,351 (38,295) 43,812 Increase (decrease) in accrued and other liabilities.............................. 21,146 42,433 28,521 (47,113) 90,676 ----------- ---------- ----------- ----------- ------------- Net cash provided by operating activities.... 138,173 118,598 363,313 353,802 431,397 ----------- ---------- ----------- ----------- ------------- Cash flows from investing activities: Purchases of property and equipment.......... (23,679) (51,631) (121,574) (240,064) (380,659) Proceeds from sale of assets................. 8,390 8,554 11,928 45,662 73,280 Acquisition of KDVV-FM....................... -- -- -- -- (725,000) Acquisition of other stations................ -- -- -- -- (75,000) ----------- ---------- ----------- ----------- ------------- Cash used for investing activities........... (15,289) (43,077) (109,646) (194,402) (1,107,379) ----------- ---------- ----------- ----------- ------------- Cash flows from financing activities: Proceeds from borrowings..................... 35 6,827 6,827 185,727 989,349 Repayment of long-term obligations........... (40,953) (30,863) (107,672) (208,940) (136,931) Dividends paid............................... (22,500) -- (28,463) (124,355) (195,876) Payment of note to shareholder............... -- -- -- -- (109,453) ----------- ---------- ----------- ----------- ------------- Cash used for financing activities........... (63,418) (24,036) (129,308) (147,568) 547,089 ----------- ---------- ----------- ----------- ------------- Increase (decrease) in cash and cash equivalents.................................. 59,466 51,485 124,359 11,832 (128,893) Cash and cash equivalents at beginning of period....................................... 205,723 81,364 81,364 69,532 198,425 ----------- ---------- ----------- ----------- ------------- Cash and cash equivalent at end of period...... $ 265,189 $ 132,849 $ 205,723 $ 81,364 $ 69,532 ----------- ---------- ----------- ----------- ------------- ----------- ---------- ----------- ----------- ------------- Supplemental disclosure of cash information: Cash paid for interest....................... $ 21,116 $ 23,131 $ 88,586 $ 104,724 $ 60,802 ----------- ---------- ----------- ----------- ------------- ----------- ---------- ----------- ----------- ------------- Non-cash operating and financing activities: Trade revenue................................ $ 37,933 $ 58,296 $ 303,893 $ 284,557 $ 229,064 ----------- ---------- ----------- ----------- ------------- ----------- ---------- ----------- ----------- ------------- Trade expense................................ ($ 30,343) ($ 27,080) ($ 303,859) ($ 274,278) ($ 173,760) ----------- ---------- ----------- ----------- ------------- ----------- ---------- ----------- ----------- ------------- Trade acquisition of assets.................. ($ 2,374) ($ 6,263) ($ 31,845) ($ 43,021) ($ 70,400) ----------- ---------- ----------- ----------- ------------- ----------- ---------- ----------- ----------- -------------
See Notes to Financial Statements. F-242 MIDLAND BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Midland Broadcasters, Inc. (the "Company") owns and operates radio stations KMAJ-AM, KMAJ-FM, KDVV-FM and KTOP-AM located in Topeka, Kansas. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are capitalized or expensed, respectively, when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivable. The Company performs ongoing credit evaluations of its customers and generally does not require collateral for its accounts receivable. The Company reserves for potential credit losses based upon the expected collectibility of all accounts receivable. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, F-243 MIDLAND BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) are capitalized at cost and depreciated using accelerated methods over their estimated useful lives as follows: Broadcasting towers and equipment............................... 5-15 years Buildings....................................................... 15-39 years Office furniture and equipment.................................. 5-7 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets primarily include goodwill and FCC licenses. Intangible assets are stated at cost and are being amortized using the straight-line method over estimated useful lives of 15 years. Amortization expense was $39,534, $39,535 and $20,963 in 1997, 1996 and 1995, respectively. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES The Company's shareholders elected S Corporation status. In lieu of corporate income taxes, the Company's taxable income or loss is reported by its shareholders. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. ACQUISITION In June 1995, the Company acquired KDVV-FM in Topeka, Kansas for $725,000 in cash. The purchase price was allocated to property and equipment ($321,323) and intangibles ($403,677). The acquisition was accounted for as a purchase. Accordingly, the accompanying financial statements include the results of operations of the acquired entity from the date of the acquisition. Had this Company been acquired at the beginning of the year, the results of operations would have not changed materially. F-244 MIDLAND BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, DECEMBER 31, 1997 1996 ------------ ------------ Broadcasting towers and equipment.......................................... $ 851,085 $ 785,920 Buildings.................................................................. 250,198 239,820 Automobiles................................................................ 99,709 99,709 Office furniture and equipment............................................. 274,394 247,717 ------------ ------------ 1,475,386 1,373,166 Accumulated depreciation................................................... (871,909) (707,309) ------------ ------------ 603,477 665,857 Land....................................................................... 104,926 104,926 ------------ ------------ Property and equipment, net................................................ $ 708,403 $ 770,783 ------------ ------------ ------------ ------------
Depreciation expense for 1997, 1996 and 1995 was $172,026, $169,693 and $111,137, respectively. 4. RELATED PARTY TRANSACTIONS: In June 1995, the Company sold KMAJ-AM to FR Corporation (a related party) for $50,000. FR Corporation also acquired KTOP-AM in June 1995 from an unrelated party for $25,000 in cash. In October 1995, FR Corporation sold KMAJ-AM and KTOP-AM to the Company for $75,000 and then ceased operations. The Company and FR Corporation were operated independently during the period June 1995 to October 1995. The financial statements of the Company include the operations of KMAJ-AM, KDVV-FM and KTOP-AM only for the periods they were owned by the Company, and thus do not include the results of operations of KMAJ-AM and KTOP-AM during the time they were operated by FR Corporation. Revenues of FR Corporation were $158,880 (unaudited) and net loss was $2,001 (unaudited) for the five month operations of KMAJ-AM and KTOP-AM. In November 1995, the Company purchased from a related party land and real property for $195,000. F-245 MIDLAND BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 5. LONG-TERM DEBT Long-term debt consists of the following at December 31, 1997 and 1996:
BANK LOANS: 1997 1996 - ------------------------------------------------------------------------------ ---------- ------------ NationsBank, principal amount of $740,000, with monthly payments of $9,525 (including principal and interest) with final payment due December 2005. The interest rate is Topeka Base rate plus 0.75%, which resulted in 8.75% at December 31, 1997........................................................... $ 617,964 $ 679,491 NationsBank, principal amount of $75,000, with monthly payments of $1,612 (including principal and interest) with final payment due June 12, 2000. The interest rate is 10.5% fixed................................................ 35,779 54,836 NationsBank, principal amount of $29,881, with monthly payments of $725 (including principal and interest) with final payment due August 27, 2000.The interest rate is 7.59% fixed....................................... 22,257 28,269 Capitol Federal Savings, principal amount of $263,500, with monthly payments of $2,634 (including principal and interest) with final payment due November 10, 2010.The interest rate is 8.75% fixed.This note is collateralized by a mortgage on part of the Company's real property............................. 244,894 254,602 Santa Fe Credit Union, principal amount of $15,451 with monthly payments of $500 (including principal and interest). The interest rate 8.25% fixed.This note is collateralized by an automobile owned by the Company................ 10,144 14,685 ---------- ------------ Long term debt................................................................ 931,038 1,031,883 Less: current maturities...................................................... 113,259 81,449 ---------- ------------ $ 817,779 $ 950,434 ---------- ------------ ---------- ------------
The notes with NationsBank are collateralized by substantially all of the assets of the Company and a pledge of stock and personal guaranty by the majority stockholder. The note with Santa Fe Credit Union was paid in full in March, 1998 in advance of its original maturity. As of December 31, 1997, the Company had no additional available credit lines. Long term debt expires as follows: 1998.............................................................. $ 113,259 1999.............................................................. 112,748 2000.............................................................. 95,468 2001.............................................................. 96,371 2002.............................................................. 105,150 Thereafter........................................................ 408,042 --------- $ 931,038 --------- ---------
F-246 MIDLAND BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 6. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value because of the short maturity of these instruments. The carrying amount of notes payable approximates fair value based on current market rates. 7. CONTINGENCIES The Company is the guarantor of a note dated May 20, 1997 in the original amount of $505,993 between Nations Bank and Frederick P. Reynolds, Jr., current controlling stockholder. 8. SUBSEQUENT EVENT In April 1998, the Company signed a letter of intent with Cumulus Media Inc. to sell the assets of the Company. F-247 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying combined balance sheets and the related combined statements of income and retained earnings and of cash flows present fairly, in all material respects, the combined financial position of The Midwestern Broadcasting Company's radio stations, WWWM-FM and WLQR-AM at October 31, 1997 and December 31, 1996, and the results of their operations and their cash flows for the period January 1, 1997 to October 31, 1997 and for each of the two years in the period ended December 31, 1996 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Toledo, Ohio February 11, 1998 F-248 THE MIDWESTERN BROADCASTING COMPANY RADIO STATIONS WWWM-FM AND WLQR-AM COMBINED BALANCE SHEETS
OCTOBER 31, DECEMBER 31, 1997 1996 ------------ ------------ ASSETS Current assets: Cash and cash equivalents.......................................................... $ 310,134 $ 95,279 Marketable securities, at fair value............................................... 303,546 544,510 Trade accounts receivable, less allowance of $10,000 in 1997 and $10,000 in 1996... 593,249 397,661 Amounts due from related parties................................................... 63,431 170,722 Amount due from shareholders....................................................... 79,500 37,620 Prepaid expenses................................................................... 10,431 25,615 Income tax receivable.............................................................. 7,177 7,750 Interest receivable................................................................ 5,018 ------------ ------------ Total current assets........................................................... 1,367,468 1,284,175 Property and equipment: Land and land improvements......................................................... 85,040 85,040 Buildings and leasehold improvements............................................... 168,510 153,028 Transmitter, towers, antenna system, and other equipment........................... 307,821 313,751 Furniture and fixtures............................................................. 160,409 159,418 Automobiles and other vehicles..................................................... 54,858 54,858 ------------ ------------ 776,638 766,095 Less accumulated depreciation...................................................... 550,705 522,117 ------------ ------------ 225,933 243,978 ------------ ------------ $ 1,593,401 $1,528,153 ------------ ------------ ------------ ------------
The accompanying notes are an integral part of the combined financial statements. F-249 THE MIDWESTERN BROADCASTING COMPANY RADIO STATIONS WWWM-FM AND WLQR-AM COMBINED BALANCE SHEETS
OCTOBER 31, DECEMBER 31, 1997 1996 ------------ ------------ LIABILITIES AND STATIONS' EQUITY Current liabilities: Accounts payable and accrued expenses.............................................. $ 15,860 $ 71,084 Amounts due to affiliates.......................................................... 470,951 426,566 Employees' compensation, payroll taxes, and commissions............................ 83,761 83,292 Income taxes....................................................................... 9,800 418 Current maturities of long-term liabilities........................................ 4,539 4,389 Deferred barter revenue............................................................ 89,055 86,882 ------------ ------------ Total current liabilities...................................................... 673,966 672,631 Long-term liabilities: Notes payable to bank.............................................................. 36,863 38,003 Capital lease obligations.......................................................... 12,355 15,349 ------------ ------------ 49,218 53,352 Less current maturities............................................................ 4,539 4,389 ------------ ------------ 44,679 48,963 Stations' equity: Contributed equity................................................................. 105,702 105,702 Retained earnings.................................................................. 769,054 700,857 ------------ ------------ 874,756 806,559 ------------ ------------ $ 1,593,401 $1,528,153 ------------ ------------ ------------ ------------
The accompanying notes are an integral part of the combined financial statements. F-250 THE MIDWESTERN BROADCASTING COMPANY RADIO STATIONS WWWM-FM AND WLQR-AM COMBINED STATEMENTS OF INCOME AND RETAINED EARNINGS
FOR THE PERIOD YEAR ENDED JANUARY 1, TO DECEMBER 31, OCTOBER 31, -------------------------- 1997 1996 1995 --------------- ------------ ------------ Operating revenues: Local announcements............................................... $ 1,234,931 $ 1,561,720 $ 1,893,321 Regional announcements............................................ 618,134 545,996 797,467 Barter revenue.................................................... 172,656 239,395 333,300 National announcements............................................ 454,405 342,953 403,487 Remotes........................................................... 37,111 39,779 105,195 Political announcements........................................... 4,206 Other............................................................. 446 6,957 --------------- ------------ ------------ 2,517,237 2,734,495 3,539,727 Less: agency and national representative commissions.............. 279,227 317,038 408,451 --------------- ------------ ------------ 2,238,010 2,417,457 3,131,276 --------------- ------------ ------------ Operating costs and expenses: Engineering....................................................... 110,848 117,195 91,620 Production........................................................ 443,054 647,557 717,461 Selling........................................................... 560,613 619,285 781,565 General and administrative........................................ 626,268 825,500 825,606 --------------- ------------ ------------ 1,740,783 2,209,537 2,416,252 --------------- ------------ ------------ Other income (expense): Investment income................................................. 13,070 31,556 27,938 Interest expense.................................................. (4,573) (5,992) (4,180) Miscellaneous..................................................... (18,788) (7,941) (877) --------------- ------------ ------------ (10,291) 17,623 22,881 --------------- ------------ ------------ Income before local income taxes.................................... 486,936 225,543 737,905 Provision for local income taxes.................................... 9,800 6,000 16,000 --------------- ------------ ------------ Net income.......................................................... 477,136 219,543 721,905 Retained earnings at beginning of year.............................. 700,857 716,705 347,768 Dividends and distributions......................................... (408,939) (235,391) (352,968) --------------- ------------ ------------ Retained earnings at end of year.................................... $ 769,054 $ 700,857 $ 716,705 --------------- ------------ ------------ --------------- ------------ ------------
The accompanying notes are an integral part of the combined financial statements. F-251 THE MIDWESTERN BROADCASTING COMPANY RADIO STATIONS WWWM-FM AND WLQR-AM COMBINED STATEMENTS OF CASH FLOWS
FOR THE PERIOD YEAR ENDED JANUARY 1, TO DECEMBER 31, OCTOBER 31, ---------------------- 1997 1996 1995 --------------- ---------- ---------- Cash flows from operating activities Net income.............................................................. $ 477,136 $ 219,543 $ 721,905 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization......................................... 49,678 53,510 37,326 Provision for losses on accounts receivable........................... 20,084 Interest income from marketable securities............................ (906) Loss on disposal of property, plant and equipment..................... 995 Barter revenue........................................................ (172,656) (239,395) (333,300) Barter expense........................................................ 174,829 187,317 277,828 Changes in operating assets and liabilities: Trade accounts and other receivables.................................. (189,997) 233,534 (74,890) Amounts due related parties and shareholders.......................... (36,917) (121,408) (26,683) Intercompany payable/receivable....................................... 146,713 (71,876) 5,287 Prepaid expenses...................................................... 15,184 (6,304) (5,259) Other assets.......................................................... 3,250 873 Accounts payable and accrued expenses................................. (45,373) (28,516) (12,556) --------------- ---------- ---------- Net cash provided by operating activities............................... 418,686 229,655 610,615 --------------- ---------- ---------- Cash flows from investing activities Purchases of property and equipment................................... (32,628) (51,176) (111,503) Sales (purchases) of marketable securities, net....................... 241,870 (544,510) --------------- ---------- ---------- Net cash provided by (used in) investing activities..................... 209,242 (595,686) (111,503) --------------- ---------- ---------- Cash flows from financing activities Principal payments on note payable to bank and capital lease obligations........................................................... (4,134) (1,366) (631) Proceeds from issuance of debt.......................................... 40,000 Dividends and distributions............................................. (408,939) (235,391) (352,968) --------------- ---------- ---------- Net cash used in financing activities................................... (413,073) (236,757) (313,599) --------------- ---------- ---------- Increase (decrease) in cash and cash equivalents........................ 214,855 (602,788) 185,513 Cash and cash equivalents at beginning of period........................ 95,279 698,067 512,554 --------------- ---------- ---------- Cash and cash equivalents at end of period.............................. $ 310,134 $ 95,279 $ 698,067 --------------- ---------- ---------- --------------- ---------- ---------- Supplemental schedule of non-cash activities Equipment acquired under capital leases................................. $ -- $ 15,349 $ -- --------------- ---------- ---------- --------------- ---------- ----------
The accompanying notes are an integral part of the combined financial statements. F-252 THE MIDWESTERN BROADCASTING COMPANY RADIO STATIONS WWWM-FM AND WLQR-AM NOTES TO COMBINED FINANCIAL STATEMENTS 1. SIGNIFICANT ACCOUNTING POLICIES The Midwestern Broadcasting Company (the "Company") owns and operates radio stations WWWM-FM and WLQR-AM (the "Stations") located in Toledo, Ohio. At the close of business on November 12, 1997, the stations were sold to Cumulus Broadcasting, Inc., a wholly owned subsidiary of Cumulus Media Inc. For accounting purposes, the acquisition date has been designated as of the close of business on October 31, 1997. The combined financial statements present the operations of the Stations on a "carved out" basis. The results of operations for the period from November 1, 1997 through November 12, 1997 were not considered significant. In addition, there were no significant differences between the balance sheet at October 31, 1997 and November 12, 1997. The significant accounting principles followed by the Stations and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. BASIS OF PRESENTATION The combined financial statements include the assets and liabilities of the Stations and the results of their operations. CASH EQUIVALENTS The Stations consider all highly liquid investments with an original maturity of three months or less to be cash equivalents. MARKETABLE SECURITIES Marketable securities consist of U.S. Government debt securities and have original maturities of six months. Management considers all marketable securities to be "available for sale" as defined by Statement of Financial Accounting Standards No. 115, "Accounting for Certain Investments in Debt and Equity Securities." Such securities are carried at market value. PROPERTY AND EQUIPMENT Property and equipment are recorded at cost. Expenditures for additions and improvements that add materially to productive capacity or extend the useful life of an asset are capitalized, and expenditures for maintenance and repairs are charged to operations. When property is retired or otherwise disposed of, the related accounts for cost and depreciation are relieved, and any gain or loss resulting from the disposal is included in results of operations. Depreciation is computed by accelerated and straight-line methods. Useful lives ranged from 5 to 20 years for land improvements; 5 to 45 years for buildings and leasehold improvements; 5 to 10 years for transmitting equipment, towers, antennas, and furniture; and 5 to 12 years for automobiles and other vehicles. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. F-253 THE MIDWESTERN BROADCASTING COMPANY RADIO STATIONS WWWM-FM AND WLQR-AM NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) BARTER TRANSACTIONS Goods and services received in exchange for commercial broadcasts are recorded at fair value when received, and the related revenue is recorded when the advertisement is broadcast. The Stations recorded $10,000, $1,700 and $7,000 of fixed assets obtained through various barter transactions during 1997, 1996 and 1995, respectively. INCOME TAXES Midwestern Broadcasting is a Subchapter S corporation for federal and state income tax purposes. As a result, the shareholders of Midwestern include their pro-rata share of Midwestern's taxable income in their respective personal income tax returns. Therefore, federal and state income tax provisions have not been recorded for the Stations. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during that period. Actual results could differ from those estimates. 2. LONG-TERM LIABILITIES During 1995, the Stations borrowed $40,000 from a bank under a term note. The note bears interest at a fixed interest rate of 10.75% per annum and is payable in equal monthly installments of principal and interest of $448 over fifteen years. At October 31, 1996 the balance is $36,863. The Stations entered into a capital lease for certain equipment during 1996. The liability under the lease was $12,355 and $15,349 at October 31, 1997 and December 31, 1996, respectively. The equipment is included in furniture and fixtures and has a net book value of $11,831 and $15,028 at October 31, 1997 and December 31, 1996, respectively. Amortization of the capital lease asset is included in depreciation expense. F-254 THE MIDWESTERN BROADCASTING COMPANY RADIO STATIONS WWWM-FM AND WLQR-AM NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 2. LONG-TERM LIABILITIES (CONTINUED) Future minimum payments for all long-term obligations as of October 31, 1997 are as follows:
NOTES CAPITALIZED PAYABLE LEASES --------- ----------- 1998................................................................... $ 1,239 $ 4,680 1999................................................................... 1,524 4,680 2000................................................................... 1,696 4,680 2001................................................................... 1,888 390 2002................................................................... 2,101 Future Years........................................................... 28,415 --------- ----------- $ 36,863 14,430 --------- ----------- Amount representing interest........................................... 2,075 ----------- Present value of minimum lease payments................................ $ 12,355 ----------- -----------
Total interest payments were $4,573, $5,992 and $4,180 in 1997, 1996 and 1995, respectively. 3. RELATED PARTIES Stratford Research, a company affiliated through common ownership and management, provides market research and consulting services to the Stations. Consulting fees charged during 1997, 1996 and 1995 to the Stations totaled $43,000, $71,000 and $98,000, respectively, and are included in general and administrative expenses. Certain expenditures are incurred by the Stations and charged to Stratford. At October 31, 1997 and December 31, 1996 and 1995, the Stations had a receivable from Stratford totaling $6,611, $3,438 and $10,388, respectively, which is included in amounts due from related parties. During 1997 and 1996, the shareholders of the Company incurred travel and other personal expenses in excess of dividends paid, resulting in a net $31,864 and $38,000 receivable due from shareholders as of October 31, 1997 and December 31, 1996, respectively. F-255 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholder's equity (deficit) and of cash flows present fairly, in all material respects, the financial position of Mustang Broadcasting Company at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 21, 1998 F-256 MUSTANG BROADCASTING COMPANY BALANCE SHEETS
DECEMBER 31, MARCH 31, ------------------------ 1998 1997 1996 ----------- ---------- ------------ (UNAUDITED) ASSETS Current assets: Cash and cash equivalents................................................ $ 49,508 $ 51,353 $ 83,618 Accounts receivable, less allowance for doubtful accounts of $5,000...... 123,752 160,167 180,151 Prepaid expenses......................................................... 125 227 13,430 ----------- ---------- ------------ Total current assets................................................. 173,385 211,747 277,199 ----------- ---------- ------------ Property and equipment, net................................................ 283,175 295,303 339,562 Intangible assets, net..................................................... 350,041 362,606 412,867 ----------- ---------- ------------ Total asset.......................................................... $ 806,601 $ 869,656 1,029,628 ----------- ---------- ------------ ----------- ---------- ------------ LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT) Current liabilities: Accounts payable......................................................... $ -- $ 4,067 $ 12,904 Accrued expenses......................................................... 45,882 40,793 52,045 Current portion of debt.................................................. 21,540 21,540 18,049 Current portion of stockholder advances.................................. 536,633 515,203 612,371 ----------- ---------- ------------ Total current liabilities............................................ 604,055 581,603 695,369 ----------- ---------- ------------ Long-term debt............................................................. 27,012 31,134 39,250 Stockholder advances....................................................... 192,130 213,560 299,280 Commitments and contingencies Stockholder's equity (deficit): Common stock, $.01 par value, 100,000 shares authorized, 68,500 issued and outstanding at December 31, 1997; 52,000 issued and outstanding at December 31, 1996...................................................... 685 685 520 Additional paid-in-capital............................................... 684,315 684,315 519,480 Accumulated deficit...................................................... (701,596) (641,641) (524,271) ----------- ---------- ------------ Total stockholder's equity (deficit)................................. (16,596) 43,359 (4,271) ----------- ---------- ------------ Total liabilities and stockholder's equity (deficit)................. $ 806,601 $ 869,656 $ 1,029,628 ----------- ---------- ------------ ----------- ---------- ------------
See Notes to Financial Statements. F-257 MUSTANG BROADCASTING COMPANY STATEMENTS OF OPERATIONS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ------------------------ ---------------------------------------- 1998 1997 1997 1996 1995 ----------- ----------- ------------ ------------ ------------ (UNAUDITED) Revenues..................................... $ 210,303 $ 251,171 $ 1,139,924 $ 1,290,022 $ 1,004,458 Less: agency commissions................... (6,976) (9,389) (46,753) (52,868) (32,276) ----------- ----------- ------------ ------------ ------------ Net revenues........................... 203,327 241,782 1,093,171 1,237,154 972,182 Operating expenses: Programming................................ 83,119 80,442 334,345 347,031 311,511 Sales and promotions....................... 84,805 100,035 436,741 484,073 375,604 Technical.................................. 16,587 17,259 68,058 64,467 62,458 General and administrative................. 52,813 56,146 238,628 248,557 207,947 Depreciation and amortization.............. 24,693 24,168 96,673 95,430 82,425 ----------- ----------- ------------ ------------ ------------ Total operating expenses............... 262,017 278,050 1,174,445 1,239,558 1,039,945 ----------- ----------- ------------ ------------ ------------ Loss from operations......................... (58,690) (36,268) (81,274) (2,404) (67,763) Interest expense............................. (1,265) (14,323) (36,096) (36,079) (55,152) ----------- ----------- ------------ ------------ ------------ Net loss..................................... $ (59,955) $ (50,591) $ (117,370) $ (38,483) $ (122,915) ----------- ----------- ------------ ------------ ------------ ----------- ----------- ------------ ------------ ------------
See Notes to Financial Statements. F-258 MUSTANG BROADCASTING COMPANY STATEMENT OF CHANGES IN STOCKHOLDER'S EQUITY (DEFICIT)
ADDITIONAL COMMON PAID-IN ACCUMULATED STOCK CAPITAL DEFICIT TOTAL ----------- ---------- ------------ ----------- Balance at January 1, 1995...................................... $ 400 $ 399,600 $ (362,873) $ 37,127 Issuance of common stock........................................ 120 119,880 -- 120,000 Net loss........................................................ -- -- (122,915) (122,915) ----- ---------- ------------ ----------- Balance at December 31, 1995.................................... $ 520 $ 519,480 $ (485,788) $ 34,212 Net Loss........................................................ -- -- (38,483) (38,483) ----- ---------- ------------ ----------- Balance at December 31, 1996.................................... 520 519,480 (524,271) (4,271) Issuance of common stock........................................ 165 164,835 -- 165,000 Net loss........................................................ -- -- (117,370) (117,370) ----- ---------- ------------ ----------- Balance at December 31, 1997.................................... $ 685 $ 684,315 $ (641,641) $ 43,359 ----- ---------- ------------ ----------- ----- ---------- ------------ -----------
See Notes to Financial Statements. F-259 MUSTANG BROADCASTING COMPANY STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ------------------------ ------------------------------------- 1998 1997 1997 1996 1995 ----------- ----------- ----------- ----------- ----------- (UNAUDITED) Cash flows from operating activities: Net loss...................................... $ (59,955) $ (50,591) $ (117,370) $ (38,483) $ (122,915) Adjustments to reconcile net loss to cash provided by (used for) operating activities: Depreciation and amortization............... 24,693 24,168 96,673 95,430 82,425 Loss on disposal of assets.................. -- -- 21,616 -- 7,887 Changes in assets and liabilities: Accounts receivable......................... 36,415 5,797 19,984 (17,086) (44,083) Prepaid expenses and other current assets... 102 (5,849) 13,203 (2,202) 937 Accounts payable............................ (4,067) (7,749) (8,837) (1,116) 13,763 Accrued and other liabilities............... 5,089 (16,660) (11,252) 17,306 (4,559) ----------- ----------- ----------- ----------- ----------- Net cash provided by (used for) operating activities.................................. 2,277 (50,884) 14,017 53,849 (66,545) ----------- ----------- ----------- ----------- ----------- Cash flows from investing activities: Capital expenditures.......................... -- -- (23,769) (93,861) -- ----------- ----------- ----------- ----------- ----------- Net cash used for investing activities........ -- -- (23,769) (93,861) -- ----------- ----------- ----------- ----------- ----------- Cash flows from financing activities: Proceeds from borrowings...................... -- -- 9,466 60,000 -- Repayment of borrowings....................... (4,122) (3,211) (14,091) (2,701) -- Proceeds from issuance of stock............... -- -- 165,000 -- 120,000 Stockholder advances, net..................... -- -- (182,888) 38,990 (31,290) ----------- ----------- ----------- ----------- ----------- Net cash provided by (used for) financing activities.................................. (4,122) (3,211) (22,513) 96,289 88,710 ----------- ----------- ----------- ----------- ----------- Net increase (decrease) in cash and cash equivalents................................... (1,845) (54,095) (32,265) 56,277 22,165 Cash and cash equivalents at beginning of period........................................ 51,353 83,618 83,618 27,341 5,176 ----------- ----------- ----------- ----------- ----------- Cash and cash equivalents at end of period...... $ 49,508 $ 29,523 $ 51,353 83,618 27,341 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Supplemental disclosure of cash flow information: Interest paid................................... $ 1,265 $ 14,323 $ 36,096 $ 36,079 $ 55,152 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Non-cash operating activities: Trade revenue................................. $ 24,968 $ 18,720 $ 93,878 $ 138,699 $ 114,790 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Trade expense................................. $ 24,968 $ 18,720 $ 93,878 $ 138,699 $ 114,790 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-260 MUSTANG BROADCASTING COMPANY NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Mustang Broadcasting Company (the "Company") owns and operates radio stations KEXO-AM, KKNN-FM, KQIX-FM, KQIL AM/FM located in Grand Junction, CO. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: 5-15 Office furniture and equipment................................... years Leasehold improvement............................................ 39 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include organizational costs, goodwill and Federal Communications Commission ("FCC") licenses. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life or contract term for periods not exceeding 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted cash flows of the related businesses. INCOME TAXES The Company has elected to be treated as a Subchapter S Corporation for federal and state income tax purposes. Under this election, the income or loss of the Company is included in the tax return of the stockholder. Accordingly, federal and state income taxes are not included in the accompanying financial statements. F-261 MUSTANG BROADCASTING COMPANY NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) Pro forma results reflecting the treatment of the Company as a tax paying entity are not included since the Company incurred a net loss for the years ended December 31, 1997, 1996 and 1995. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. FAIR VALUE OF FINANCIAL STATEMENTS The carrying amounts of the Company's financial instruments, including cash, accounts receivable accounts payable, short-term and long-term debt, approximate fair value. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Equipment............................................................. $ 272,476 $ 274,421 Office Furniture and Leasehold improvements........................... 30,340 33,589 ---------- ---------- 302,816 308,010 Accumulated depreciation.............................................. (132,789) (93,724) ---------- ---------- 170,027 214,286 Land.................................................................. 125,276 125,276 ---------- ---------- Property and equipment, net........................................... $ 295,303 $ 339,562 ---------- ---------- ---------- ----------
Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was $46,412, $45,169 and $32,164, respectively. F-262 MUSTANG BROADCASTING COMPANY NOTES TO FINANCIAL STATEMENTS (CONTINUED) 3. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, ----------------------- 1997 1996 ---------- ----------- Organization costs................................................... $ 105,263 $ 105,263 Goodwill and FCC license............................................. 438,124 438,124 ---------- ----------- 543,387 543,387 Accumulated amortization............................................. (180,781) (130,520) ---------- ----------- Intangible assets, net............................................... $ 362,606 $ 412,867 ---------- ----------- ---------- -----------
Amortization expense for the years ended December 31, 1997, 1996 and 1995 was $50,261. 4. LONG-TERM DEBT: The Company had a note payable for $52,674 and $57,299 at December 31, 1997 and 1996, respectively, with Alpine Bank related to equipment purchases. The notes bear interest at 9.25% and the final payment is due on October 2, 2000. The Company also receives advances from its sole stockholder to be used in business operations. Net advances were $728,763 and $911,651 at December 31, 1997 and 1996, respectively. Of this amount, $515,203 and $612,371 was due on demand at December 31, 1997 and 1996, respectively, and has been classified as a current liability. The remaining $213,560 and $299,280 at December 31, 1997 and 1996, respectively, is outstanding pursuant to a promissory note payable and is due in quarterly installments with the balance due April 15, 1999. In 1997, no interest was paid or accrued related to the stockholder advances. In 1996 and 1995, the amounts outstanding pursuant to the promissory note carried a 7.25% interest rate. A summary of the future maturities of long-term debt as of December 31, 1997 is as follows: 1998.............................................................. $ 536,743 1999.............................................................. 235,100 2000.............................................................. 9,594
5. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of approximately $32,836, $29,431 and $27,177, respectively, for the years ended December 31, 1997, 1996 and 1995 under operating leases for radio broadcasting facilities. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997 are as follows: 1998............................................................... $ 26,309 1999............................................................... 3,278 2000............................................................... 3,278 2001............................................................... 3,278 Thereafter......................................................... 42,616
6. SUBSEQUENT EVENT: In February 1998, the Company entered into an agreement to sell certain assets, subject to approval of the Federal Communications Commission, to Cumulus Media Inc. for approximately $2,800,000. F-263 REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS The Board of Directors New Frontier Communications, Inc. We have audited the balance sheets of New Frontier Communications, Inc. as of December 31, 1997 and 1996, and the related statements of operations, stockholders' deficit, and cash flows for the years ended December 31, 1997, 1996 and 1995. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of New Frontier Communications, Inc. as of December 31, 1997 and 1996, and the results of its operations and its cash flows for the years ended December 31, 1997, 1996 and 1995, in conformity with generally accepted accounting principles. /s/ JOHNSON, MILLER & CO. Odessa, Texas February 24, 1998 F-264 NEW FRONTIER COMMUNICATIONS, INC. BALANCE SHEET
DECEMBER 31, -------------------------- 1997 1996 MARCH 31, ------------ ------------ 1998 ------------ (UNAUDITED) ASSETS CURRENT ASSETS Cash.................................................................. $ 232,307 $ 388,925 118,189 Receivables Trade (note B)...................................................... 144,246 686,003 689,987 Current maturities of notes receivable (note C)..................... 5,517 5,108 4,023 Affiliates.......................................................... 549,504 67,693 -- Prepaid expenses...................................................... 93,725 113,107 52,728 ------------ ------------ ------------ Total current assets.............................................. 1,025,299 1,260,836 864,927 PROPERTY AND EQUIPMENT (notes A5 and D)................................. 1,435,247 1,505,691 1,281,154 GOODWILL, LICENSES AND OPERATING RIGHTS (net of accumulated amortization of $507,041 in 1997 and $295,942 in 1996) (notes A6 and E)................................................ 2,199,779 2,244,784 1,826,981 NOTES RECEIVABLE--less current maturities (note C)...................... 27,050 28,475 14,077 ------------ ------------ ------------ $ 4,687,375 $ 5,039,786 3,987,139 ------------ ------------ ------------ ------------ ------------ ------------ LIABILITIES AND STOCKHOLDERS' DEFICIT CURRENT LIABILITIES Current maturities of long-term debt (note G)......................... $ 338,360 $ 369,995 246,504 Accounts payable (note F)............................................. 117,077 183,735 206,641 Accrued liabilities Interest............................................................ 45,308 123,376 -- Wages............................................................... -- 87,170 67,625 Other............................................................... 2,581 19,321 29,612 Advance from affiliates............................................... 118,759 116,675 -- ------------ ------------ ------------ Total current liabilities......................................... 622,085 900,272 550,382 LONG-TERM DEBT, less current maturities (note G)........................ 4,587,938 4,646,346 3,922,241 DEFERRED INCOME TAX LIABILITY (note J).................................. 68,360 71,919 26,651 ------------ ------------ ------------ 5,278,383 5,618,537 4,499,274 ------------ ------------ ------------ STOCKHOLDERS' DEFICIT Common stock, no par value; 1,000,000 shares authorized, 560,000 shares issued and outstanding............................... 315,000 315,000 315,000 Accumulated deficit................................................... (906,008) (893,751) (827,135) ------------ ------------ ------------ (591,008) (578,751) (512,135) ------------ ------------ ------------ $ 4,687,375 $ 5,039,786 3,987,139 ------------ ------------ ------------ ------------ ------------ ------------
The accompanying notes are an integral part of these financial statements. F-265 NEW FRONTIER COMMUNICATIONS, INC. STATEMENT OF OPERATIONS
THREE MONTHS ENDED MARCH 31, YEARS ENDED DECEMBER 31, -------------------------- ---------------------------------------- 1998 1997 1997 1996 1995 ------------ ------------ ------------ ------------ ------------ (UNAUDITED) Broadcast revenue.......................... $ 132,596 $ 884,434 $ 4,642,280 3,539,479 2,245,326 Local marketing agreement.................. 681,981 -- -- -- -- ------------ ------------ ------------ ------------ ------------ 814,577 884,434 4,642,280 3,539,479 2,245,326 Costs and expenses Direct expenses.......................... 117,995 232,497 410,290 351,210 211,335 Engineering.............................. 30,388 267,676 192,044 111,213 75,959 Programming (note H)..................... 22,390 48,658 801,943 496,046 326,620 Marketing................................ 6,743 99,548 1,315,784 951,446 752,828 Administrative........................... 397,820 120,401 968,263 802,281 544,409 Depreciation and amortization............ 115,449 69,968 485,883 298,303 108,211 ------------ ------------ ------------ ------------ ------------ Total operating expenses............. 690,785 838,748 4,174,207 3,010,499 2,019,362 ------------ ------------ ------------ ------------ ------------ Operating profit..................... 123,792 45,686 468,073 528,980 225,964 ------------ ------------ ------------ ------------ ------------ Other (income) expenses Loss on disposal of assets............... -- 2,500 33,850 -- 13,076 Interest and financing................... 146,521 110,106 497,234 363,733 167,363 Other.................................... (6,913) -- (1,926) (1,724) 10,209 ------------ ------------ ------------ ------------ ------------ 139,608 112,606 529,158 362,009 190,648 ------------ ------------ ------------ ------------ ------------ (Loss) earnings before income tax.......... (15,816) (66,920) (61,085) 166,971 35,316 Income tax benefit (expense) Current.................................. -- 34,290 39,737 (32,824) (7,207) Deferred................................. 3,559 (4,099) (45,268) (26,651) -- ------------ ------------ ------------ ------------ ------------ 3,559 30,191 (5,531) (59,475) (7,207) ------------ ------------ ------------ ------------ ------------ NET (LOSS) EARNINGS.................. $ (12,257) $ (36,729) $ (66,616) 107,496 28,109 ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ (Loss) earnings per share.................. $ (.02) $ (.06) $ (.12) .19 .05 ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
The accompanying notes are an integral part of these financial statements. F-266 NEW FRONTIER COMMUNICATIONS, INC. STATEMENT OF STOCKHOLDERS' DEFICIT YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
NUMBER OF SHARES COMMON ACCUMULATED ISSUED STOCK DEFICIT TOTAL ----------- ---------- ------------ ---------- Balances at December 31, 1994.................................... 560,000 $ 315,000 (962,740) (647,740) Net earnings..................................................... -- -- 28,109 28,109 ----------- ---------- ------------ ---------- Balances at December 31, 1995.................................... 560,000 315,000 (934,631) (619,631) Net earnings..................................................... -- -- 107,496 107,496 ----------- ---------- ------------ ---------- Balances at December 31, 1996.................................... 560,000 315,000 (827,135) (512,135) Net loss......................................................... -- -- (66,616) (66,616) ----------- ---------- ------------ ---------- Balances at December 31, 1997.................................... 560,000 $ 315,000 (893,751) (578,751) ----------- ---------- ------------ ---------- ----------- ---------- ------------ ----------
The accompanying notes are an integral part of these financial statements. F-267 NEW FRONTIER COMMUNICATIONS, INC. STATEMENT OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, YEARS ENDED DECEMBER 31, --------------------- -------------------------------- 1998 1997 1997 1996 1995 --------- ---------- --------- ---------- --------- (UNAUDITED) Increase (Decrease) in Cash and Cash Equivalents Cash flows from operating activities: Net (loss) earnings................................... $ (12,257) $ (36,729) $ (66,616) 107,496 28,109 Adjustments to reconcile net (loss) earnings to net cash provided by operating activities: Depreciation and amortization..................... 115,449 74,539 485,883 298,303 108,211 Decrease (increase) in accounts receivable........ 59,946 169,143 3,984 (307,645) (55,008) Increase in prepaid expense....................... 19,382 (28,947) (60,379) (28,337) (1,719) (Decrease) increase in accounts payable........... (66,658) (76,506) (22,906) (41,974) 55,616 Increase in accrued interest payable.............. (78,068) -- 123,376 -- -- Increase in wages payable......................... (87,170) (24,008) 19,545 42,736 2,926 Loss on disposal of assets........................ -- 2,500 33,850 -- 13,076 (Decrease) increase in other accrued liabilities..................................... (16,740) 2,298 (10,291) 22,405 7,207 Increase in deferred income tax liability......... (3,559) 4,099 45,268 26,651 -- Donation of fixed assets to charity............... -- -- 22,041 -- -- --------- ---------- --------- ---------- --------- Net cash provided by operating activities....... (69,675) 86,389 573,755 119,635 158,418 --------- ---------- --------- ---------- --------- Cash flows from investing activities: Acquisition of property and equipment................. -- -- (31,972) (24,452) (55,562) Acquisition of radio stations......................... -- -- (28,013) -- -- Loan made to employees................................ -- -- (33,583) -- (21,752) Principal payments received on employee loan.......... 1,016 970 18,100 3,652 -- --------- ---------- --------- ---------- --------- Net cash used in investing activities........... 1,016 970 (75,468) (20,800) (77,314) --------- ---------- --------- ---------- --------- Cash flows from financing activities: Loan proceeds......................................... -- -- 94,438 1,607,301 125,505 Principal payments under note obligations............. (90,043) (81,587) (280,588) (1,526,499) (195,949) Payment of loan fees.................................. -- -- (90,383) (107,341) -- Advance from affiliates, net.......................... 2,084 -- 48,982 -- -- --------- ---------- --------- ---------- --------- Net cash provided by financing activities....... (87,959) (81,587) (227,551) (26,539) (70,444) --------- ---------- --------- ---------- --------- Net increase in cash and cash equivalents............... (156,618) 5,772 270,736 72,296 10,660 Cash and cash equivalents at beginning of year.......... 388,925 118,189 118,189 45,893 35,233 --------- ---------- --------- ---------- --------- Cash and cash equivalents at end of year................ $ 232,307 $ 123,961 $ 388,925 118,189 45,893 --------- ---------- --------- ---------- --------- --------- ---------- --------- ---------- --------- Cash paid during the year for: Interest.............................................. $ 146,624 $ 110,106 $ 373,858 363,733 167,363 Noncash investing and financing activities: Detail of radio station purchases Assets acquired Property, plant and equipment..................... $ -- $ -- $ 517,676 1,084,500 -- Goodwill, licenses and operating rights........... -- -- 588,527 1,557,035 -- --------- ---------- --------- ---------- --------- Total consideration............................. -- -- 1,106,203 2,641,535 -- Less: Issuance of long-term debt...................... -- -- 1,033,746 2,641,535 -- Cancellation of noncompete agreement.............. -- -- 44,444 -- -- --------- ---------- --------- ---------- --------- Cash paid......................................... $ -- $ -- $ 28,013 -- -- --------- ---------- --------- ---------- --------- --------- ---------- --------- ---------- ---------
The accompanying notes are an integral part of these financial statements. F-268 NEW FRONTIER COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 1997 AND 1996 NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES A summary of the significant accounting policies consistently applied in the preparation of the accompanying financial statements follows. 1. GENERAL New Frontier Communications, Inc. (the Company) is an Arizona Corporation organized in 1989. Its principal business is the operation of five radio stations, KGEE, KODM, KMND, KNFM and KBAT, in Midland/Odessa, Texas. 2. CASH AND CASH EQUIVALENTS For the purposes of the statement of cash flows, the Company considers cash on hand and cash on deposit in banks to be cash and cash equivalents. 3. ACCOUNTS RECEIVABLE The Company has set up an allowance for specific accounts deemed uncollectible at year end. 4. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. 5. PROPERTY AND EQUIPMENT Property and equipment are carried at cost and depreciated principally on the straight-line method over the estimated useful lives of the assets. Major additions and betterments are capitalized while replacements, maintenance and repairs that do not improve or extend the life of the respective assets are expensed. When the assets are retired or otherwise disposed of, the cost and related accumulated depreciation are removed from the accounts and any resulting gain or loss is charged or credited to operations. 6. GOODWILL, LICENSES AND OPERATING RIGHTS The Company's intangible assets result from station acquisitions and are being amortized on the straight-line basis over estimated useful lives of 2 to 40 years. 7. BARTER TRANSACTIONS Revenue from such transactions is recorded at the time the commercials are broadcast, and barter expense is recorded at the time the services are used. If the services or products have not been received at the date the commercial is aired, a receivable is reported. On the other hand, if services or products are received before the date the commercial is aired, a liability is reported. Revenue from barter transactions totaled approximately $669,000 in 1997, $481,000 in 1996, and $380,000 in 1995. Expenses from barter transactions totaled approximately $635,000 in 1997, $490,000 in 1996, and $420,000 in 1995. F-269 NEW FRONTIER COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) 8. INCOME TAXES The Company has elected C Corporation status under the Internal Revenue Code. Provisions for income taxes are based on amounts reported in the statements of earnings and include deferred taxes on temporary differences in the recognition of income and expense for tax and financial statement purposes. Deferred taxes are computed using the asset and liability approach as prescribed in Financial Accounting Standards Board Statement No. 109, ACCOUNTING FOR INCOME TAXES. 9. USE OF ESTIMATES In preparing the Company's financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. 10. EARNINGS PER SHARE Net loss/earnings per share is determined by dividing net loss/earnings by the weighted average number of common shares outstanding for the period. The computation of fully diluted net loss/earnings per share was antidilutive in each of the periods presented; therefore, the amounts reported as primary and fully diluted are the same. 11. RECLASSIFICATIONS, NOT MATERIAL Certain reclassifications have been made to conform to the 1997 presentation. 12. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. NOTE B--ACCOUNTS RECEIVABLE Receivables consist of the following at December 31:
1997 1996 ---------- --------- Regular trade.......................................................... $ 686,003 689,987 Barter trade........................................................... -- -- ---------- --------- Net receivables...................................................... $ 686,003 689,987 ---------- --------- ---------- ---------
F-270 NEW FRONTIER COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 NOTE C--NOTE RECEIVABLE In November 1995, the Company purchased two vehicles through a finance company for the personal use of two employees. The payments, including interest, are being made by the two employees. The amounts of the notes receivable are for the same amounts as the notes payable. The balance on the notes receivable is $23,998 and $9,585 respectively at December 31, 1997. Schedule of long-term notes receivable for the years following December 31, 1997: 1998............................................................... $ 5,108 1999............................................................... 5,981 2000............................................................... 20,157 2001............................................................... 2,337 --------- $ 33,583 --------- ---------
NOTE D--PROPERTY AND EQUIPMENT The classification of the Company's property and equipment, and their estimated useful lives, are as follows:
ESTIMATED 1997 1996 USEFUL LIFE ------------ ---------- ----------- Land................................................. $ 10,000 10,000 Buildings............................................ 30,000 65,010 31.5 years Transmitter equipment................................ 946,301 752,558 5-20 years Studio equipment..................................... 760,247 511,880 5-20 years Office furniture and equipment....................... 430,535 387,537 3-10 years Antenna.............................................. 110,913 110,913 6-15 years Vehicles............................................. 60,566 28,066 3-5 years ------------ ---------- 2,348,562 1,865,964 Less accumulated depreciation.................... 842,871 584,810 ------------ ---------- $ 1,505,691 1,281,154 ------------ ---------- ------------ ----------
Depreciation expense was $269,220 in 1997, $181,938 in 1996 and $75,360 in 1995. NOTE E--GOODWILL, LICENSES AND OPERATING RIGHTS Intangible assets consist of the following at December 31:
1997 1996 ------------ ------------ License agreements, less accumulated amortization of $278,369 and $201,200............ $ 988,678 777,847 Goodwill, less accumulated amortization of $135,771 and $78,214....................... 926,291 908,321 Non-compete agreements and deferred charges, less accumulated amortization of $92,901 and $16,528......................................................................... 329,815 140,813 ------------ ------------ $ 2,244,784 1,826,981 ------------ ------------ ------------ ------------
F-271 NEW FRONTIER COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 NOTE E--GOODWILL, LICENSES AND OPERATING RIGHTS (CONTINUED) Amortization expense charged to operations in 1997 was $216,663, in 1996 was $116,365, and in 1995 was $32,851. NOTE F--ACCOUNTS PAYABLE Payables consist of the following at December 31:
1997 1996 ---------- --------- Regular trade.......................................................... $ 121,751 101,581 Barter trade........................................................... 40,048 70,979 Agencies and royalties................................................. 21,936 34,081 ---------- --------- $ 183,735 206,641 ---------- --------- ---------- ---------
NOTE G--LONG-TERM OBLIGATIONS Long-term debt at December 31 consists of the following:
1997 1996 ------------ ------------ Note payable to FINOVA Capital Corporation at Citibank Prime plus 2.5%, payable in quarterly installments with final payment of $2,692,650 due on 5/1/01. Interest is payable monthly. Payment schedule is as follows: 1/1/98 - 4/1/98 $75,000 7/1/98 81,250 10/1/98 - 7/1/99 100,000 10/1/99 - 7/1/00 112,500 10/1/00 - 4/1/01 166,700 5/1/01 Remaining balance 2,629,650 All existing and after-acquired property of Borrower, including accountings, equipment, inventory, and all proceeds of the foregoing have been pledged as collateral for all three FINOVA notes. $ 4,211,000 --
F-272 NEW FRONTIER COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 NOTE G--LONG-TERM OBLIGATIONS (CONTINUED)
1997 1996 ------------ ------------ Note payable to FINOVA Capital Corporation at Citibank Prime plus 2.5%, payable in seventeen consecutive quarterly installments on the first business day of each quarter commencing with the first business day of the fourth quarter following the closing with final payment of $1,902,895 due on 5/1/01. Monthly interest payment commences 5/1/96. Payment schedule is as follows: 4/1/97 $50,000 7/1/97 - 4/1/98 75,000 7/1/98 - 4/1/99 81,250 7/1/99 - 4/1/00 93,750 7/1/00 - 4/1/01 112,500 5/1/01 Remaining balance 1,902,895 All existing and after-acquired property of Borrower, including accountings, equipment, inventory, and all proceeds of the foregoing have been pledged as collateral for all three FINOVA notes. -- 3,386,000 Note payable to FINOVA Capital Corporation at Citibank Prime plus 2.5%, payable in full on May 1, 2001. Interest is payable monthly. Collateral as stated in above note. 614,000 614,000 Revolving note payable to FINOVA Capital Corporation at Citibank Prime plus 2.5%, payable in full on May 1, 2001 with interest payable monthly. Collateral as stated in above note. ........................................ 124,121 100,000 Note payable to finance company at 12.00%, due in monthly principal and interest installment of $514. The note is unsecured. ....................... $ 2,981 -- Note payable to finance company at 11%, due in monthly principal and interest installments of $4,000. The note is unsecured. .................... 19,469 -- Note payable to bank at 11.50%, due in monthly principal and interest installments of $1,157. The note is secured by accounts receivable, equipment and fixtures. .................................................... 2,631 15,443
F-273 NEW FRONTIER COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 NOTE G--LONG-TERM OBLIGATIONS (CONTINUED)
1997 1996 ------------ ------------ Note payable to finance company at 8.75%, due in monthly principal and interest installments of $439. The note is secured by a vehicle. (See Note C).......................................................................... 23,998 -- Note payable to finance company at 14% due in monthly principal and interest installments of $275. The note is secured by a vehicle. (See Note C). ...... 9,585 -- Note payable to finance company at 13.75%, due in monthly principal and interest installments of $526. The note is unsecured........................ 3,032 -- Note payable to a finance company at 12.6%, due in monthly principal and interest installments of $943. The note is secured by equipment............. 5,524 15,384 Other....................................................................... -- 37,914 ------------ ------------ 5,016,341 4,168,745 Less current maturities................................................. 369,995 246,504 ------------ ------------ $ 4,646,346 3,922,241 ------------ ------------ ------------ ------------
Aggregate maturities of long-term debt for the five years following December 31, 1997 are as follows: 1998............................................................ $ 369,995 1999............................................................ 418,482 2000............................................................ 524,357 2001............................................................ 3,703,507 --------- $5,016,341 --------- ---------
As part of the FINOVA debt agreements, the Company must comply with certain restrictive covenants, including restrictions on capital expenditures, operating leases, involvement in mergers or acquisitions and must comply with certain financial ratios. At December 31, 1997, the Company was in compliance with these various covenants. NOTE H--RELATED PARTY TRANSACTIONS The Company's majority stockholder also operates a radio station in Arizona. This station provides programming research and consulting to the Company at cost. Such consulting charges totalled approximately $32,000 in 1997 and $15,000 in 1996, and have been included in the Company's operating expenses. Another employee of this related party, also a stockholder of the Company, provides programming consulting to the Company at no charge. The consulting services provided have an estimated market value between approximately $4,800 and $3,600 for the years ended December 31, 1997 and 1996. F-274 NEW FRONTIER COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 NOTE H--RELATED PARTY TRANSACTIONS (CONTINUED) The Company's current trade payables include balances owed the Arizona station of approximately $19,210 at December 31, 1996. NOTE I--OPERATING LEASES AND COMMITMENTS The Company conducts its operations utilizing leased facilities and equipment consisting of a sales and production office, antenna space, computer and software. The operating lease covering the office space provides that the Company pay taxes and a portion of the annual increments to operating expenses applicable to the leased premises. The leases provide for renewals for various periods at stipulated rates. Total rental expenses were approximately $124,000, $99,000, and $46,000 for the years ended December 31, 1997, 1996 and 1995, respectively, of which a substantial portion was provided by advertising services rendered in both years. The minimum rental commitments under noncancelable operating leases are as follows:
YEAR ENDED DECEMBER 31, - ---------------------------------------------------------------------------------- 1998.............................................................................. $ 82,459 1999.............................................................................. 65,228 2000.............................................................................. 24,795 2001.............................................................................. 9,500 ---------- $ 181,982 ---------- ----------
The Company renewed a license agreement to use a rating service's market share information for advertising sales through March, 1999. The noncancelable agreement requires the following minimum annual payments: 1998............................................................... $ 22,314 1999............................................................... 5,672 --------- $ 27,986 --------- ---------
NOTE J--TAXES The income tax provision reconciled to the tax computed at the Company's effective statutory rate was as follows:
1997 1996 ---------- --------- Tax at statutory rate (34%)............................................. $ (20,769) 56,770 Non-deductible portion of meals--entertainment.......................... 3,035 3,583 Other................................................................... (6,056) (878) Limitation of net operating loss carryback.............................. 29,321 -- ---------- --------- $ 5,531 59,475 ---------- --------- ---------- ---------
F-275 NEW FRONTIER COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 NOTE J--TAXES (CONTINUED) Deferred tax liabilities consist of the following at December 31:
1997 1996 ---------- --------- Deferred tax assets Excess tax basis over book basis of intangibles....................... $ 10,982 36,905 Net operating loss carryforward....................................... 21,560 -- ---------- --------- 32,542 36,905 Less allowance.................................................... 21,560 -- ---------- --------- 10,982 36,905 Deferred tax liability Excess book basis over tax basis of property and equipment............ (82,901) (63,556) ---------- --------- Net deferred tax liability............................................ $ (71,919) (26,651) ---------- --------- ---------- ---------
NOTE K--ACQUISITIONS On May 1, 1997, the Company entered into negotiations to purchase KBAT, a privately owned radio station. Between May 1, 1997 and the date of closing, the Company operated the radio station under a local marketing agreement. On August 1, 1997, the Company purchased substantially all the assets of KBAT. The aggregate purchase price was approximately $1,106,000, including related acquisition costs. The aggregate purchase price, which was financed by substantially long-term debt, has been allocated to the assets of the company based on their respective market values. The excess of the purchase price over the underlying assets acquired, approximately $75,000, was allocated to goodwill and is being amortized over 15 years. For financial statement purposes, the acquisition was accounted for as a purchase. Accordingly, the assets of the acquired business are included in the financial statement since the date of acquisition. The unaudited proforma results below assume the acquisition occurred at the beginning of the fiscal years ending December 31, 1997 and 1996.
1997 1996 ------------ ---------- Net sales.......................................................... $ 4,762,507 3,900,159 Operating income................................................... 473,319 544,717 Net earnings....................................................... (75,191) 81,768 Net (loss) earnings per share Primary.......................................................... (.13) .18
Pro forma data does not purport to be indicative of the results that would have been obtained had these events actually occurred at the beginning of the periods presented and is not intended to be a projection of future results under the ownership and management of the Company. NOTE L--STOCK SALE AGREEMENT Effective December 17, 1997, the Company's stockholders entered into a Stock Sale Agreement (the Agreement) with Cumulus Holdings, Inc., an Illinois corporation. The Agreement provides for the sale of F-276 NEW FRONTIER COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 NOTE L--STOCK SALE AGREEMENT (CONTINUED) 100% of the outstanding capital stock of the Company to Cumulus. In consideration for 100% of the Company's stock, Cumulus will pay the stockholders a purchase price as follows: -- on December 17, 1997, Cumulus deposited with an earnest money escrow agent, the amount of $750,000 in the form of an irrevocable letter of credit, -- on the closing date, Cumulus will deposit with a retainage agent, in cash, the amount of $500,000. The retainage deposit shall be placed in an interest-bearing account and will be released to the Company's stockholders on the first anniversary of the closing date if Cumulus has not submitted an indemnification claim, -- on the closing date, Cumulus will pay to the Company's stockholders the amount of $13,000,000 less an amount equal to the total of the Company's long-term debt and other liabilities (except certain lease obligations), -- on the closing date, Cumulus will pay to the Company's stockholders an amount equal to the Company's cash at closing plus adjusted accounts receivable and prepaid expenses and deposits. The closing date will occur no later than the tenth business day after the FCC approval. If closing does not occur because of a breach by Cumulus, the earnest money deposit will be paid to the Company's stockholders; and, if the closing does not occur because of a breach by the Company's stockholders, the earnest money deposit will be returned to Cumulus. Concurrent with the execution of the Agreement, the Company's stockholders and Cumulus entered into a Local Marketing Agreement (the LMA) in which Cumulus will purchase airtime on the Company's stations effective January 1, 1998. The agreement will expire on the earliest of December 31, 1998 or the closing of the sale. In consideration for the airtime, Cumulus will pay monthly amounts ranging from $73,000 to $81,334. In addition, Cumulus will reimburse the Company certain station expenses, estimated to be $43,675 monthly. At December 31, 1997, the Company had received advances on these payments from Cumulus of $116,675. Concurrent with the closing date, the Company's President (and one of it's stockholders), will execute a noncompete agreement whereby he will agree not to compete with Cumulus in the markets served by the stations. In consideration for the noncompete agreement, in addition to his portion of the purchase price, he will receive $500,000. F-277 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors and Stockholders of the Radio Stations In our opinion, the accompanying combined balance sheet and the related combined statements of operations, of changes in net investment of parent and of cash flows present fairly, in all material respects, the financial position of Ninety Four Point One, Inc. (a subsidiary of Petracom Broadcasting, Inc.) and KAYD AM/FM (a division of Petracom Broadcasting of Rockford, Inc.) (the "Radio Stations") at December 31, 1997 and 1996, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Radio Stations' management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ Price Waterhouse LLP Atlanta, Georgia February 20, 1998, except as to Note 7, which is as of March 6, 1998 F-278 NINETY FOUR POINT ONE, INC. (A SUBSIDIARY OF PETRACOM BROADCASTING, INC.) AND KAYD AM/FM (A DIVISION OF PETRACOM BROADCASTING OF ROCKFORD, INC.) COMBINED BALANCE SHEETS (IN THOUSANDS)
MARCH 31, DECEMBER 31, ------------ -------------------- 1998 1997 1996 ------------ --------- --------- (UNAUDITED) ASSETS Current assets: Cash.......................................................................... $ 192 $ 91 $ 81 Accounts receivable, less allowance for doubtful accounts of $110, $101 and $108, respectively.......................................................... 469 641 634 Trade receivables............................................................. 22 40 23 Prepaid expenses and other current assets..................................... 33 13 18 ------------ --------- --------- Total current assets...................................................... 716 785 756 Property and equipment, net..................................................... 756 733 685 Intangible assets, net.......................................................... 124 136 189 ------------ --------- --------- Total assets.............................................................. $ 1,596 $ 1,654 $ 1,630 ------------ --------- --------- ------------ --------- --------- LIABILITIES AND NET INVESTMENT OF PARENT Current liabilities: Accounts payable.............................................................. $ 96 $ 76 $ 90 Trade payables................................................................ 52 74 71 Accrued expenses and other current liabilities................................ 58 25 7 ------------ --------- --------- Total current liabilities................................................. 206 175 168 Net investment of parent........................................................ 1,390 1,479 1,462 Commitments and contingencies (Note 6).......................................... -- -- -- ------------ --------- --------- Total liabilities and net investment of parent............................ $ 1,596 $ 1,654 $ 1,630 ------------ --------- --------- ------------ --------- ---------
See Notes to Financial Statements. F-279 NINETY FOUR POINT ONE, INC. (A SUBSIDIARY OF PETRACOM BROADCASTING, INC.) AND KAYD AM/FM (A DIVISION OF PETRACOM BROADCASTING OF ROCKFORD, INC.) COMBINED STATEMENTS OF OPERATIONS (IN THOUSANDS)
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, -------------------- --------------------------------- 1998 1997 1997 1996 1995 --------- --------- --------- ----------- --------- (UNAUDITED) Revenues..................................................... $ 926 $ 816 $ 3,821 $ 3,840 $ 2,934 Less: commissions.......................................... 112 103 396 506 309 --------- --------- --------- ----------- --------- 814 713 3,425 3,334 2,625 Barter and trade revenues.................................... 53 93 351 345 404 --------- --------- --------- ----------- --------- Total net revenues..................................... 867 806 3,776 3,679 3,029 --------- --------- --------- ----------- --------- Operating expenses: Operating.................................................. 23 21 98 57 96 Selling, general and administrative........................ 541 509 2,439 2,391 2,145 Programming................................................ 190 168 763 650 602 Depreciation and amortization.............................. 47 45 185 186 264 --------- --------- --------- ----------- --------- Total operating expenses............................... 801 743 3,485 3,284 3,107 --------- --------- --------- ----------- --------- Income (loss) from operations................................ 66 63 291 395 (78) Other (expense) income: Interest expense........................................... (105) (91) (380) (336) (239) Other...................................................... (12) (1) (22) (12) 24 --------- --------- --------- ----------- --------- Net (loss) income...................................... $ (51) $ (29) $ (111) $ 47 $ (293) --------- --------- --------- ----------- --------- --------- --------- --------- ----------- ---------
See Notes to Financial Statements. F-280 NINETY FOUR POINT ONE, INC. (A SUBSIDIARY OF PETRACOM BROADCASTING, INC.) AND KAYD AM/FM (A DIVISION OF PETRACOM BROADCASTING OF ROCKFORD, INC.) COMBINED STATEMENT OF CHANGES IN NET INVESTMENT OF PARENT FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995 (IN THOUSANDS) Balance at January 1, 1995.......................................................... $ 836 Net loss............................................................................ (293) Net transfers from Parent........................................................... 1,109 --------- Balance at December 31, 1995........................................................ 1,652 Net income.......................................................................... 47 Net transfers to Parent............................................................. (237) --------- Balance at December 31, 1996........................................................ 1,462 Net loss............................................................................ (111) Net transfers from Parent........................................................... 128 --------- Balance at December 31, 1997........................................................ $ 1,479 --------- ---------
See Notes to Financial Statements. F-281 NINETY FOUR POINT ONE, INC. (A SUBSIDIARY OF PETRACOM BROADCASTING, INC.) AND KAYD AM/FM (A DIVISION OF PETRACOM BROADCASTING OF ROCKFORD, INC.) COMBINED STATEMENTS OF CASH FLOWS INCREASE (DECREASE) IN CASH (IN THOUSANDS)
THREE MONTHS FOR THE YEAR ENDED DECEMBER 31, ENDED MARCH 31, ------------------------ ------------------------------- 1998 1997 1997 1996 1995 ----------- ----------- --------- --------- --------- (UNAUDITED) Cash flows from operating activities: Net (loss) income.................................................. $ (51) $ (29) $ (111) $ 47 $ (293) Adjustments to reconcile net (loss) income to net cash provided by (used for) operating activities: Depreciation................................................. 33 31 132 141 168 Amortization................................................. 14 14 53 45 96 Net trade (revenue) expense.................................. (6) (42) (14) 91 41 Gain on sale of fixed assets................................. -- (2) (2) -- -- Minority interest share of net loss.......................... -- -- -- -- 22 Forgiveness of debt.......................................... -- -- -- -- (44) Changes in assets and liabilities: (Increase) decrease in net investment of parent............ (38) -- 128 (237) 1,109 Decrease (increase) in accounts receivable................. 172 55 (7) (110) (79) (Increase) decrease in prepaid expenses and other current assets........................................... (20) -- 5 9 (7) Increase (decrease) in accounts payable.................... 20 19 (14) (16) (101) Increase (decrease) in accrued expenses and other current liabilities...................................... 33 23 18 (38) 45 ----- ----- --------- --------- --------- Net cash provided by (used for) operating activities..... 157 69 188 (68) 957 ----- ----- --------- --------- --------- Cash flows from investing activities: Purchases of property and equipment.............................. (56) (39) (187) (65) (253) Proceeds from sale of fixed assets............................... -- 9 9 -- -- ----- ----- --------- --------- --------- Net cash used for investing activities................... (56) (30) (178) (65) (253) ----- ----- --------- --------- --------- Cash flows from financing activities: Payments on long-term debt....................................... -- -- -- (9) (516) ----- ----- --------- --------- --------- Cash used for financing activities....................... -- -- -- (9) (516) ----- ----- --------- --------- --------- Increase (decrease) in cash........................................ 101 39 10 (142) 188 Cash at beginning of year.......................................... 91 81 81 223 35 ----- ----- --------- --------- --------- Cash at end of year................................................ $ 192 $ 120 $ 91 $ 81 $ 223 ----- ----- --------- --------- --------- ----- ----- --------- --------- ---------
See Notes to Financial Statements. F-282 NINETY FOUR POINT ONE, INC. (A SUBSIDIARY OF PETRACOM BROADCASTING, INC.) AND KAYD AM/FM (A DIVISION OF PETRACOM BROADCASTING OF ROCKFORD, INC.) NOTES TO FINANCIAL STATEMENTS (IN THOUSANDS) 1. BASIS OF PRESENTATION The accompanying combined financial statements present the financial position, results of operations, changes of net investment of parent and cash flows of Ninety Four One, Inc. and KAYD AM/FM. Ninety Four Point One, Inc. owns and operates the KQXY and KQHN radio stations in Beaumont, Texas. Petracom Broadcasting of Rockford, Inc. owns and operates the KAYD AM/FM radio stations in Beaumont, Texas (collectively the "Radio Stations"). Throughout the periods presented, the Radio Stations' operations were conducted and accounted for as subsidiaries or divisions of Petracom Holdings, Inc. ("Holdings"). These financial statements have been derived from the historical accounting records of the Radio Stations and include all revenues and expenses directly attributable to the Radio Station, including allocations for the costs of general and administrative expenses performed on behalf of the Radio Stations by Holdings. As more fully described in Note 2, a pro forma provision for income taxes for the year ended December 31, 1997 was made to reflect the provision for income taxes of the Radio Stations if they were a separate taxpayer. See Note 5 for a description of the allocation methodology. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. REVENUE RECOGNITION Advertising revenue is recognized in the period during which the spots are aired. Revenues from other sources are recognized in the period when the services are provided. PROPERTY AND EQUIPMENT Property and equipment, is recorded at cost. Depreciation is computed over the estimated useful lives of the assets which range from 5 to 20 years on a straight line basis. INTANGIBLE ASSETS Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life. The Radio Stations evaluate the recoverability of goodwill annually to determine if the expected undiscounted future cash flows from goodwill is inadequate to exceed the carrying value. In those instances, the carrying value would be reduced and an impairment loss would be recognized. The Radio Stations did not recognize any impairment loss during the years ended December 31, 1997, 1996 and 1995. F-283 NINETY FOUR POINT ONE, INC. (A SUBSIDIARY OF PETRACOM BROADCASTING, INC.) AND KAYD AM/FM (A DIVISION OF PETRACOM BROADCASTING OF ROCKFORD, INC.) NOTES TO FINANCIAL STATEMENTS (IN THOUSANDS) (CONTINUED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) INCOME TAXES The Radio Stations' operating results have been included in the consolidated tax returns filed by Holdings and no effect for income taxes has been recorded in the historical results of operations. A pro forma adjustment for income taxes has been made for the year ended December 31, 1997 as if the Radio Stations were a separate taxpayer. TRADE TRANSACTIONS The Radio Stations trade certain advertising time in exchange for various goods and services. These transactions are recorded at the estimated fair value of the goods or services received. The related revenue is recognized when the advertisements are broadcast while expenses are recognized when the goods or services are received or used. FINANCIAL INSTRUMENTS Management estimates that the fair value of all financial instruments approximates their carrying value at December 31, 1997. EARNINGS PER SHARE Due to the historical organization and capital structure of the Radio Stations, earning per share information is not considered relevant. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. F-284 NINETY FOUR POINT ONE, INC. (A SUBSIDIARY OF PETRACOM BROADCASTING, INC.) AND KAYD AM/FM (A DIVISION OF PETRACOM BROADCASTING OF ROCKFORD, INC.) NOTES TO FINANCIAL STATEMENTS (IN THOUSANDS) (CONTINUED) 3. PROPERTY AND EQUIPMENT Property and equipment consist of the following:
ESTIMATED DECEMBER 31, USEFUL LIFE -------------------- (YEARS) 1997 1996 --------------- --------- --------- Land........................................................ 20 $ 194 $ 153 Building and improvements................................... 20 155 150 Broadcasting towers and equipment........................... 10 541 499 Office furniture and equipment.............................. 5 725 632 Motor vehicles.............................................. 5 74 70 Construction in progress.................................... -- 7 21 --------- --------- 1,696 1,525 Accumulated depreciation and amortization................... (963) (840) --------- --------- $ 733 $ 685 --------- --------- --------- ---------
4. INTANGIBLE ASSETS Intangible assets consist of the following:
AMORTIZATION DECEMBER 31, PERIOD -------------------- (YEARS) 1997 1996 ----------------- --------- --------- Deferred financing costs.................................... 7-8 $ 143 $ 143 Customer list............................................... 5 125 125 Goodwill.................................................... 5 25 25 Organizational costs........................................ 5 12 12 --------- --------- 305 305 Accumulated amortization.................................... (169) (116) --------- --------- $ 136 $ 189 --------- --------- --------- ---------
The amortization of deferred financing costs is recorded as interest expense in the statement of operations. 5. RELATED PARTY TRANSACTIONS The financial statements include significant transactions with Holdings involving functions and services that were provided to or for the Radio Stations. The costs of these functions and services have been directly charged or allocated to the Radio Stations using methods that management believes are reasonable. Such charges and allocations are not necessarily indicative of costs which may have been incurred if the Radio Stations had been a separate entity. Allocated costs for the years ended December 31, 1997, 1996 and 1995 were $137, $117 and $128, respectively. F-285 NINETY FOUR POINT ONE, INC. (A SUBSIDIARY OF PETRACOM BROADCASTING, INC.) AND KAYD AM/FM (A DIVISION OF PETRACOM BROADCASTING OF ROCKFORD, INC.) NOTES TO FINANCIAL STATEMENTS (IN THOUSANDS) (CONTINUED) 6. COMMITMENTS AND CONTINGENCIES The Radio Stations have operating lease agreements for broadcasting facilities and equipment. Rental expense for the years ended December 31, 1997, 1996 and 1995 was $93, $59 and $26, respectively. Future minimum annual payments under these noncancelable operating leases as of December 31, 1997, are as follows: 1998............................................................... $ 23 1999............................................................... 3 --- $ 26 --- ---
7. SUBSEQUENT EVENT On March 6, 1998, Holdings entered into an asset purchase agreement to sell substantially all of the assets of the Radio Stations. The sale is expected to close in the second quarter 1998. F-286 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations and of cash flows present fairly, in all material respects, the financial positions of Pamplico Broadcasting, L.P. (the "Partnership") at December 31, 1997 and 1996, and the results of its operations and its cash flows for the years then ended in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Partnership's management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provides a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 28, 1998 F-287 PAMPLICO BROADCASTING, L.P. BALANCE SHEETS
THREE MONTHS FOR THE YEAR ENDED ENDED MARCH 31, DECEMBER 31, ---------------- -------------------------------------- 1998 1997 1996 ---------------- ------------------ ------------------ (UNAUDITED) ASSETS Current assets: Cash.................................................. $ 4,169 $ -- $ 884 Accounts receivable, less allowance for doubtful accounts of $53,127, $53,127 and $29,329, respectively........................................ 24,133 91,915 102,735 Other current assets.................................. 1,960 6,000 -- ---------------- ---------- ---------- Total current assets.............................. 30,262 97,915 103,619 Property and equipment, net............................. 399,889 413,197 149,689 Intangible assets, net.................................. 474,167 483,333 510,001 ---------------- ---------- ---------- Total assets...................................... $ 904,318 $ 994,445 $ 763,309 ---------------- ---------- ---------- ---------------- ---------- ---------- LIABILITIES AND PARTNERS' CAPITAL (DEFICIT) Current liabilities: Accounts payable...................................... $ 65,376 $ 66,331 $ 73,533 Accrued and other current liabilities................. 157,275 132,643 68,532 Demand notes.......................................... 3,524,799 3,476,993 2,729,282 Due to affiliate...................................... 98,092 58,092 99,858 ---------------- ---------- ---------- Total current liabilities......................... 3,845,542 3,734,059 2,971,205 ---------------- ---------- ---------- Commitments and contingencies Partners' capital (deficit): Beginning capital (deficit)........................... (2,739,614) (2,207,896) (2,008,986) Current year loss..................................... (201,610) (531,718) (198,910) ---------------- ---------- ---------- Total partners' capital (deficit)................. (2,941,224) (2,739,614) (2,207,896) ---------------- ---------- ---------- Total liabilities and partners' capital (deficit)....................................... $ 904,318 $ 994,445 $ 763,309 ---------------- ---------- ---------- ---------------- ---------- ----------
See Notes to Financial Statements. F-288 PAMPLICO BROADCASTING, L.P. STATEMENTS OF OPERATIONS
THREE MONTHS FOR THE YEAR ENDED ENDED MARCH 31, DECEMBER 31, -------------------------- -------------------------- 1998 1997 1997 1996 ------------ ------------ ------------ ------------ (UNAUDITED) Revenues................................................. $ 119,560 $ 228,291 $ 1,046,516 $ 870,801 Less: agency commissions............................... (7,992) (12,181) (51,325) (55,296) Income from time brokerage agreement..................... 15,000 -- -- -- ------------ ------------ ------------ ------------ Net revenues....................................... 126,568 216,110 995,191 815,505 Operating expenses: Sales and promotions................................... 25,052 30,040 132,955 169,070 Technical.............................................. 82,035 94,673 356,387 270,140 General and administrative............................. 107,510 98,184 365,794 303,942 Trade.................................................. 53,350 75,628 440,082 240,085 ------------ ------------ ------------ ------------ Total operating expenses........................... 267,947 298,525 1,295,218 983,237 ------------ ------------ ------------ ------------ Loss from operations..................................... (141,379) (82,415) (300,027) (167,732) Other income (expense): Interest expense....................................... (60,231) (48,022) (231,691) (206,028) Other.................................................. -- -- -- 174,850 ------------ ------------ ------------ ------------ Net loss................................................. $ (201,610) $ (130,437) $ (531,718) $ (198,910) ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-289 PAMPLICO BROADCASTING, L.P. STATEMENTS OF CASH FLOWS
THREE MONTHS FOR THE YEAR ENDED ENDED MARCH 31, DECEMBER 31, ------------------------ ------------------------ 1998 1997 1997 1996 ----------- ----------- ----------- ----------- (UNAUDITED) Cash flows used in operating activities: Net loss................................................... $ (201,610) $ (130,437) $ (531,718) $ (198,910) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization.......................... 22,855 15,855 63,419 59,024 Decrease/(increase) in accounts receivable............. 67,782 (56,031) 10,820 52,063 Decrease/(increase) in other current assets............ 4,040 (5,000) (6,000) 13,000 Increase/(decrease) in accounts payable................ (955) 18,054 (7,202) (41,020) Increase in accrued and other current liabilities...... 24,632 31,559 64,111 58,086 Increase/(decrease) in payable to affiliate............ 40,000 (16,950) (41,766) 99,858 ----------- ----------- ----------- ----------- Net cash used in operating activities................ (43,256) (142,950) (448,336) 42,101 ----------- ----------- ----------- ----------- Cash flows used in investing activities-- Purchases of property and equipment........................ (381) (6,141) (25,259) (32,068) Purchase of WBZF-FM........................................ (275,000) (150,000) ----------- ----------- ----------- ----------- Net cash used in investing activities................ (381) (6,141) (300,259) (182,068) ----------- ----------- ----------- ----------- Cash flows from financing activities: Proceeds of borrowings of notes payable, net............... 47,806 153,671 747,711 140,288 ----------- ----------- ----------- ----------- Net cash provided by financing activities............ 47,806 153,671 747,711 140,288 ----------- ----------- ----------- ----------- Increase (decrease) in cash.................................. 4,169 4,580 (884) 321 Cash at beginning of period.................................. -- 884 884 563 ----------- ----------- ----------- ----------- Cash at end of period........................................ $ 4,169 $ 5,464 $ -- $ 884 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Supplemental disclosures of cash flow information: Interest paid.............................................. $ 51,631 $ 39,422 $ 197,291 $ 200,904 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Non-cash operating activities: Trade revenue.............................................. $ 53,350 $ 75,628 $ 440,082 $ 240,085 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Trade expense.............................................. $ 53,350 $ 75,628 $ 440,082 $ 240,085 ----------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-290 PAMPLICO BROADCASTING, L.P. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Pamplico Broadcasting, L.P. (the "Partnership") located in Florence, South Carolina and established in August 1990, is a limited partnership comprised of a general partner and two limited partners. The Partnership owns and operates WMXT-FM and WBZF-FM, maintains a program service and time brokerage agreement to operate WWFN-FM, and owns a license for WYNA-FM. In February 1998, the Partnership entered into an asset purchase agreement to sell, subject to approval from the Federal Communications Commission, certain assets of the Partnership, excluding WYNA-FM, to Cumulus Broadcasting Inc. ("Cumulus" and a wholly-owned subsidiary of Cumulus Media Inc.). In conjunction with the sale, the Partnership entered into a program services and time brokerage agreement with Cumulus effective March 16, 1998. Under the terms of the agreement, Cumulus has the right to broadcast certain programming and sell advertising on the stations until the earlier of the closing or termination of the asset purchase agreement. In exchange, Cumulus has agreed to pay the partnership a monthly fee of $15,000 and reimburse the cash operating expenses of the Partnership during the term of the agreement. In addition, Cumulus advanced $50,000 to the Partnership which is reflected in accrued and other liabilities in the balance sheet at March 31, 1998. The Partnership is entirely dependent on the continued financial support of its partners to meet its obligations as they come due. The significant accounting principles followed by the Partnership and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Partnership enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Partnership uses exchanged products or services before advertising air time is provided, a trade liability is recognized. F-291 PAMPLICO BROADCASTING, L.P. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Building..................................................... 30 years Broadcasting towers and equipment............................ 7 years Office furniture and equipment............................... 5 years Term of Leasehold improvement........................................ lease
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include Federal Communications Commission ("FCC") licenses. Intangible assets are stated at cost and are being amortized using the straight-line method over a fifteen year period. The Partnership evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. FEDERAL INCOME TAXES The Partnership is not a taxpaying entity for Federal income tax purposes, and thus no income tax expense or benefit have been recorded. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash, accounts receivable, accounts payable, and demand notes approximates fair value due to their short-term nature. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. ACQUISITIONS: On December 30, 1997, the Partnership completed the acquisition of WBZF-FM, which had been previously run by the Partnership under a time brokerage agreement that had been in effect since August 30, 1996. The Partnership paid a total of $425,000 in cash for WBZF-FM consisting of a $150,000 deposit F-292 PAMPLICO BROADCASTING, L.P. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 2. ACQUISITIONS: (CONTINUED) paid in 1996 and $275,000 paid in 1997. The acquisition was accounted for as a purchase, with the purchase price allocated to tangible and intangible assets as follows: Land.............................................................. $ 50,000 Building.......................................................... 125,000 Equipment, transmitter and tower.................................. 100,000 Broadcast license................................................. 150,000 --------- $ 425,000 --------- ---------
The unaudited pro forma results of operations for the year ended December 31, 1997 assuming the acquisition of WBZF-FM occurred as of the beginning of the year are as follows: Net revenues..................................................... $ 995,191 Loss from operations............................................. (328,478)
Pro forma results may not be indicative of the results that would have been reflected if the transactions had actually occurred at the beginning of the year. Pro forma financial information for the year ended December 31, 1996 is not available. In July 1995, the Partnership purchased WYNA-FM. The acquisition was accounted for as a purchase, with the purchase price of $400,000 allocated to the broadcast license. The Partnership subsequently entered into an agreement on August 28, 1995 with WTAB-AM, which ran the station under a program services agreement until April 8, 1996, at which time the station went silent. Subsequent to April 8, 1996, the Partnership entered into an agreement with a third party to simulcast programming on WYNA-FM. At December 31, 1997, the simulcast agreement was no longer in effect. The Partnership expects to begin broadcasting on WYNA-FM in June 1998 at a newly constructed site. 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, ------------------------ 1997 1996 ----------- ----------- Land............................................................. $ 50,000 $ -- Building......................................................... 125,000 -- Broadcasting towers and equipment................................ 456,341 331,082 Office furniture and equipment................................... 26,016 26,016 Leasehold improvements........................................... 12,317 12,317 ----------- ----------- 669,674 369,415 Accumulated depreciation......................................... (256,477) (219,726) ----------- ----------- Property and equipment, net...................................... $ 413,197 $ 149,689 ----------- ----------- ----------- -----------
Depreciation expense for the year ended December 31, 1997 and 1996 was $36,751 and $32,356, respectively. F-293 PAMPLICO BROADCASTING, L.P. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- FCC licenses....................................................... $ 550,000 $ 400,000 Deposit on FCC license............................................. -- 150,000 Accumulated amortization........................................... (66,667) (39,999) ---------- ---------- Intangible assets, net............................................. $ 483,333 $ 510,001 ---------- ---------- ---------- ----------
Amortization expense for the years ended December 31, 1997 and 1996 was $26,668. 5. DEMAND NOTES: Demand notes consists of the following:
DECEMBER 31, 1997 DECEMBER 31, 1996 ----------------- ----------------- Note payable at prime rate minus 1% and secured by substantially all assets of the Partnership and the personal stock of a certain partner.................. $ 1,900,000 $ 1,900,000 Note payable at 9.25%.................................. 190,143 171,157 Note payable on demand to partners at prime rate plus 1%................................................... 1,386,850 658,125 ----------------- ----------------- $ 3,476,993 $ 2,729,282 ----------------- ----------------- ----------------- -----------------
6. RELATED PARTIES: The Partnership entered into several transactions with an affiliate owned by two of the same partners as the Partnership. At December 31, 1997 and 1996, $58,092 and $99,858, respectively, were owed to the affiliate. Of the $1,386,850 note payable to partners, $715,000 was loaned to the Partnership during 1997 to be used in the daily operations of the Partnership. The loans are payable on demand at prime plus 1%. 7. COMMITMENTS AND CONTINGENCIES: The Partnership incurred expenses of approximately $57,042 and $58,710 for the years ended December 31, 1997 and 1996, respectively, under operating leases for radio broadcasting facilities. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997, are as follows:
PAYMENTS ---------- 1998.............................................................................. $ 57,000 1999.............................................................................. 55,800 2000.............................................................................. 55,800 2001.............................................................................. -- Thereafter........................................................................ -- ---------- $ 168,600 ---------- ----------
Other income for the year ended December 31, 1996 includes $168,000 received by the Partnership related to a legal settlement. F-294 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations and accumulated deficit and of cash flows present fairly, in all material respects, the financial position of Phoenix Broadcast Partners, Inc. at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 20, 1998 F-295 PHOENIX BROADCAST PARTNERS, INC. BALANCE SHEETS
MARCH 31, DECEMBER 31, ----------- ------------------------ 1998 1997 1996 ----------- ----------- ----------- (UNAUDITED) ASSETS Current assets: Cash and cash equivalents.............................................. $ -- $ 543 $ -- Accounts receivable, less allowance for doubtful accounts of $26,606, $35,300 and $25,413, respectively...... 70,516 100,704 75,057 ----------- ----------- ----------- Total current assets............................................... 70,516 101,247 75,057 Property and equipment, net.............................................. 149,403 163,410 181,643 Intangible assets, net................................................... 573,225 586,054 637,271 Due from related party................................................... 14,750 14,950 14,250 Other assets............................................................. 3,274 3,274 3,274 ----------- ----------- ----------- Total assets....................................................... $ 811,168 $ 868,935 $ 911,495 ----------- ----------- ----------- ----------- ----------- ----------- LIABILITIES AND STOCKHOLDERS' DEFICIT Current liabilities: Note payable........................................................... $ 661,000 $ 661,000 $ 661,000 Due to related party................................................... 617,720 604,728 423,917 Accounts payable....................................................... 56,509 59,475 48,757 Accrued interest....................................................... 331,329 313,547 243,267 Other current liabilities.............................................. 137,424 134,293 155,564 ----------- ----------- ----------- Total current liabilities.......................................... 1,803,982 1,773,043 1,532,505 Long-term liabilities.................................................... 94,721 96,625 104,239 ----------- ----------- ----------- Total liabilities.................................................. 1,898,703 1,869,668 1,636,744 ----------- ----------- ----------- Commitments and contingencies Stockholders' deficit: Common stock, $1 par value; 7,500 shares authorized; 7,500 issued and outstanding; 1,000 fully paid........... 1,000 1,000 1,000 Paid-in capital........................................................ 320,668 320,668 320,668 Accumulated deficit.................................................... (1,409,203) (1,322,401) (1,046,917) ----------- ----------- ----------- Total stockholders' deficit........................................ (1,087,535) (1,000,733) (725,249) ----------- ----------- ----------- Total liabilities and stockholders' deficit........................ $ 811,168 $ 868,935 $ 911,495 ----------- ----------- ----------- ----------- ----------- -----------
See Notes to Financial Statements F-296 PHOENIX BROADCAST PARTNERS, INC. STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT
THREE MONTHS FOR THE YEARS ENDED ENDED MARCH 31, DECEMBER 31, ---------------------------- ----------------------------------------- 1998 1997 1997 1996 1995 ------------- ------------- ------------- ------------- ----------- (UNAUDITED) Revenues................................ $ 128,652 $ 148,365 $ 777,905 $ 636,638 $ 612,312 Less: agency commissions................ (5,589) (7,262) (46,633) (27,060) (20,550) ------------- ------------- ------------- ------------- ----------- Net revenues.................... 123,063 141,103 731,272 609,578 591,762 ------------- ------------- ------------- ------------- ----------- Operating expenses: Programming........................... 54,187 57,888 267,448 205,132 183,659 Sales and promotions.................. 39,719 43,451 222,603 141,430 125,522 Technical and engineering............. 12,665 16,503 81,492 81,182 101,686 General and administrative............ 48,277 31,524 171,130 175,805 173,058 Bad debt expense...................... 4,200 12,996 47,059 41,727 52,713 Depreciation and amortization......... 26,836 23,542 94,069 90,697 119,537 ------------- ------------- ------------- ------------- ----------- Total operating expenses........ 185,884 185,904 883,801 735,973 756,175 ------------- ------------- ------------- ------------- ----------- Loss from operations.................... (62,821) (44,801) (152,529) (126,395) (164,413) Other income............................ -- -- 7,645 -- -- Interest expense...................... (23,981) (32,650) (130,600) (102,580) (239,432) ------------- ------------- ------------- ------------- ----------- Loss before income taxes.............. (86,802) (77,451) (275,484) (228,975) (403,845) Income taxes.......................... -- -- -- -- -- ------------- ------------- ------------- ------------- ----------- Net loss................................ (86,802) (77,451) (275,484) (228,975) (403,845) Accumulated deficit at beginning of period................................ (1,322,401) (1,046,917) (1,046,917) (817,942) (414,079) ------------- ------------- ------------- ------------- ----------- Accumulated deficit at end of period.... $ (1,409,203) $ (1,124,368) $ (1,322,401) $ (1,046,917) $ (817,924) ------------- ------------- ------------- ------------- ----------- ------------- ------------- ------------- ------------- -----------
See Notes to Financial Statements. F-297 PHOENIX BROADCAST PARTNERS, INC. STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, FOR THE YEARS ENDED DECEMBER 31, ---------------------------- ------------------------------------- 1998 1997 1997 1996 1995 ------------- ------------- ----------- ----------- ----------- (UNAUDITED) Cash flows from operating activities: Net loss.................................. $ (86,802) $ (77,451) $ (275,484) $ (228,975) $ (403,845) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation and amortization......... 26,836 23,542 94,069 90,697 119,537 Decrease (increase) in accounts receivable.......................... 30,188 3,305 (25,647) (18,905) (10,429) Increase (decrease) in accounts payable............................. (2,966) 9,432 10,718 21,412 3,410 Increase in accrued interest.......... 17,782 26,528 70,280 59,095 172,949 Decrease in long term liabilities..... (1,904) (1,904) (7,614) (7,614) (7,524) Increase in due to related parties, net................................. 13,192 9,580 180,111 53,624 39,944 Increase (decrease) in accrued expenses and other.................. 3,131 25,164 (21,271) 44,298 99,944 ------------- ------------- ----------- ----------- ----------- Net cash provided by (used for) operating activities................................ (543) 18,196 25,162 13,632 13,986 ------------- ------------- ----------- ----------- ----------- Cash flows from investing activities: Purchase of intangible assets............. -- -- -- (1,500) -- Purchases of property and equipment....... -- (2,227) (24,619) (12,904) (15,389) ------------- ------------- ----------- ----------- ----------- Net cash used for investing activities...... -- (2,227) (24,619) (14,404) (15,389) ------------- ------------- ----------- ----------- ----------- Net increase (decrease) in cash............. (543) 15,969 543 (772) (1,403) Cash at beginning of period................. 543 -- -- 772 2,175 ------------- ------------- ----------- ----------- ----------- Cash at end of period....................... $ -- $ 15,969 $ 543 $ -- $ 772 ------------- ------------- ----------- ----------- ----------- ------------- ------------- ----------- ----------- ----------- Supplemental disclosures of cash flow information: Cash paid for taxes....................... $ -- $ -- $ -- $ -- $ -- ------------- ------------- ----------- ----------- ----------- ------------- ------------- ----------- ----------- ----------- Cash paid for interest.................... $ -- $ $ 30,496 $ 14,070 $ 43,875 ------------- ------------- ----------- ----------- ----------- ------------- ------------- ----------- ----------- -----------
See Notes to Financial Statements. F-298 PHOENIX BROADCAST PARTNERS, INC. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Phoenix Broadcast Partners, Inc. (the "Company"), a C corporation, owns and operates radio stations WZAT-FM and WSGA-AM in Savannah, Georgia. The Company shares common owners and officers with WGUL-FM, Inc. (WGUL), a radio station operating in Palm Harbor, Florida, which provides certain services to the Company. As more fully described in Note 2, the Company has significant transactions with WGUL, its owners and other related parties and is dependent upon its owners and the related parties for continued financial support. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. Trade activities were not significant during 1997 and 1996. CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of accounts receivable. The Company performs ongoing credit evaluations of its customers and generally does not require collateral for its accounts receivable. The Company maintains reserves for potential credit losses based upon the expected collectibility of all accounts receivable. F-299 PHOENIX BROADCAST PARTNERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) PROPERTY AND EQUIPMENT Property and equipment are recorded at cost less accumulated depreciation. Depreciation is computed using accelerated methods over the estimated useful lives of the respective assets, generally 5 to 7 years. Leasehold improvements are amortized on the straight-line basis over the shorter of their estimated useful life or the lease term. Maintenance, repairs and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets are amortized on a straight line basis over their respective estimated useful lives of 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES The Company files separate federal and state income tax returns on the cash basis of accounting. Deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amount at each year-end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable earnings. Valuation allowances are established when necessary to reduce deferred tax assets to the amount more likely than not to be realized. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amounts of the Company's financial instruments, including cash, accounts receivable, accounts payable and notes payable, approximate fair value due to their short term nature. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. F-300 PHOENIX BROADCAST PARTNERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 2. RELATED PARTY TRANSACTIONS: The due to/(from) related parties at December 31, 1997 and 1996 consist of the following:
1997 1996 ----------- ----------- Advances due from shareholder....................................... $ (14,950) $ (14,250) ----------- ----------- ----------- ----------- Advances due to shareholders........................................ $ 40,710 $ 40,710 Note payable to shareholders........................................ 293,700 293,700 Accrued interest on note payable.................................... 64,205 39,417 Balance due to WGUL................................................. 206,113 50,090 ----------- ----------- $ 604,728 $ 423,917 ----------- ----------- ----------- -----------
The Company shares its owners and officers with WGUL which has from time to time paid for certain expenses on behalf of the Company. During 1997, WGUL advanced $156,023 of working capital to the Company. During 1996 and 1995, WGUL advanced $29,335 and $14,005 of working capital to the Company. Advances due from shareholder present an amount advanced to an employee/shareholder of the Company for investment in an unrelated business entity. The advance is unsecured and does not accrue interest. Advances due to shareholders represent amounts received from certain shareholders in 1996 and 1995. The amounts received were used primarily to fund the operating activities of the Company and its capital expenditures. The advances are due on demand and do not accrue interest. Note payable to shareholders represents a promissory note entered into on June 20, 1995 between the Company and its principal shareholders. The note is secured on all equipment, accounts receivable and intangible assets of the Company, subordinate to Lewis Broadcasting Corporation's security interest. The note is payable on demand and accrues simple interest at Prime. The weighted average interest rate on this note for the year ended December 31, 1997, 1996 and 1995 was 8.27%, 8.44% and 8.83%, respectively. Interest expense on the note payable was $24,788, $24,289 and $15,128 in 1997, 1996 and 1995, respectively. 3. PROPERTY AND EQUIPMENT: Property and equipment at December 31, 1997 and 1996 consists of the following:
1997 1996 ----------- ---------- Leasehold improvements............................................... $ 36,113 $ 24,113 Broadcasting equipment............................................... 227,993 215,374 Office furniture and equipment....................................... 36,500 36,500 ----------- ---------- 300,606 275,987 Accumulated depreciation............................................. (137,196) (94,344) ----------- ---------- Property and equipment, net.......................................... $ 163,410 $ 181,643 ----------- ---------- ----------- ----------
Depreciation expense for 1997, 1996 and 1995, was $42,852, $39,305 and $68,319, respectively. F-301 PHOENIX BROADCAST PARTNERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. INTANGIBLE ASSETS: Intangible assets at December 31, 1997 and 1996 consist of the following:
1997 1996 ----------- ----------- FCC licenses........................................................ $ 635,000 $ 635,000 Other............................................................... 134,757 134,757 ----------- ----------- 769,757 769,757 Accumulated amortization............................................ (183,703) (132,486) ----------- ----------- Intangible assets, net.............................................. $ 586,054 $ 637,271 ----------- ----------- ----------- -----------
Amortization expense for 1997, 1996 and 1995 was $51,217, $51,392 and $51,218, respectively. 5. NOTE PAYABLE: The Note Payable balance at December 31. 1997 and 1996 is represented by the following:
1997 1996 ---------- ---------- Lewis Broadcasting Corporation Note, matured on June 10, 1995; fixed interest rate of 10%; secured by accounts receivable, tangible assets and intangible assets of the Company................................ $ 661,000 $ 661,000 ---------- ---------- ---------- ----------
The Lewis Broadcasting Corporation (Lewis) note matured on June 10, 1995, however the Company defaulted on the loan repayment. Consequently, Lewis notified the Company and its shareholders on July 15, 1995 of the default and tendered the requisite notice to pursue remedy under the terms of the note. In connection with the default, Lewis filed a suit against the Company and its shareholders seeking specific performance of the default remedies under the note. (See Note 9). As a consequence of the default, interest at a rate of 10% per annum is still accruing on the outstanding note and interest with a late charge of 5% of the outstanding principal at the date of default and attorneys' fees at the rate of 15% on the outstanding principal at the date of default and 15% on outstanding interest accrued subsequent to default. Interest, late charges and attorneys' fees amounted to $70,889, $76,015 and $217,125 in 1997, 1996 and 1995, respectively. 6. LONG TERM LIABILITIES: Long term liabilities consist of obligations due, under an employment contract, to a former employee and consist of the following: - $93,757 under the employment contract payable in semi-annual installments of $3,825 for principal and 6% simple interest commencing January 1994 and maturing January 2014, and - $50,000 bonus payable in ten equal annual installments of $5,000 commencing May 1994. The Company has not been making payments in accordance with the terms set out in the contract and consequently has recorded a liability of $127,932 and $129,432 at December 31, 1997 and 1996 respectively, F-302 PHOENIX BROADCAST PARTNERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 6. LONG TERM LIABILITIES: (CONTINUED) of which $31,307 and $25,193, representing the portion currently payable, has been recorded in accrued liabilities as of December 31, 1997 and 1996, respectively. Interest expense on the employment contract obligation amounted to $5,036, $5,126 and $5,296 for the years ended December 31, 1997, 1996 and 1995, respectively. 7. INCOME TAXES: The Company's effective income tax rate differs from the statutory federal income tax rate as follows:
1997 1996 1995 ---------------------- --------------------- ---------------------- Income tax benefit at federal statutory rate...................... $ (93,665) (34.0%) $ (77,852) (34.0%) $ (137,307) (34.0%) State income taxes (net of federal benefit)............................ (10,902) (4.0%) (9,060) (4.0%) (15,993) (4.0%) Non-deductible items.................. 60 -- 60 -- -- -- Change in valuation allowance......... 104,507 38.0% 86,852 38.0% 153,300 38.0% ----------- --------- ---------- --------- ----------- --------- $ -- --% $ -- --% $ -- --% ----------- --------- ---------- --------- ----------- --------- ----------- --------- ---------- --------- ----------- ---------
Significant items giving rise to deferred taxes as of December 31, 1997 and 1996 are as follows:
1997 1996 ----------- ----------- Deferred tax assets (liabilities): Net operating loss carryforwards.................................... $ 176,340 $ 112,204 Accounts receivable................................................. (38,227) (27,526) Depreciation and amortization....................................... 26,643 27,252 Accounts payable and accrued liabilities............................ 216,949 170,370 Other............................................................... -- (5,102) ----------- ----------- Net deferred tax asset.............................................. 381,705 277,198 Less valuation allowance............................................ (381,705) (277,198) ----------- ----------- Total net deferred tax asset........................................ $ -- $ -- ----------- ----------- ----------- -----------
The net deferred tax asset at December 31, 1997 and 1996 is fully offset by the valuation allowance. The amount of the valuation allowance is reviewed periodically by management and is determined based on management's assessment of the Company's ability to generate future taxable income and realize the tax benefits associated with the deferred tax assets. Net operating losses expire as follows: 2009..... $ 69,955 2010..... 97,291 2011..... 129,536 2012..... 168,639 --------- $ 465,421 --------- ---------
F-303 PHOENIX BROADCAST PARTNERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 7. INCOME TAXES: (CONTINUED) If certain substantial changes in the Company's ownership should occur, there would be an annual limitation on the amount of the operating loss carryforwards which can be utilized. 8. DEFINED CONTRIBUTION PLAN: Effective August 1997, the Company in conjunction with WGUL adopted a qualified profit sharing plan under Section 401(k) of the Internal Revenue Code. All employees meeting eligibility requirements are qualified for participation in the plan. Participants of the plan may contribute 1% to 15% of their annual compensation, up to $10,000 for the year, through payroll deductions. The Company has the option to provide a matching and discretionary contribution each year. For fiscal 1997, the total matching contribution was $2,214. No discretionary contributions were made in 1997. 9. COMMITMENTS AND CONTINGENCIES: OPERATING LEASES AND LICENSING AGREEMENTS The Company leases its station studios and certain equipment under various operating leases and enters into licensing agreements to obtain the rights to broadcast shows. Rent expense under operating leases and payments under the licensing agreements for the years ended December 31, 1997 and 1996 amounted to $48,250 and $34,009 respectively. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997 are as follows: 1998............................................................... $ 51,300 1999............................................................... 36,000 2000............................................................... 12,000 Thereafter......................................................... -- --------- $ 99,300 --------- ---------
CONTINGENCIES The Company is party to a lawsuit relating to the default on the note payable to Lewis. The Lewis note was originally executed by Gulf Atlantic, the previous owners of the radio stations, and as security for the note, Gulf Atlantic executed a security agreement conveying to Lewis a first priority interest in all of the operating assets of WZAT-FM and WSGA-AM. In conjunction with the execution of the promissory note and the security agreement, Gulf Atlantic and the Company's shareholders executed an option agreement granting Lewis an irrevocable right to purchase both radio stations for $650,000, less any amounts remaining to be paid on the note plus a $100,000 non-compete fee as well as the right of first refusal on the sale of the stations' operational assets and business. Upon the Company's default on the note, Lewis notified the Company and its shareholders of the default and tendered requisite notice of its intention to exercise its rights under the option agreement. Lewis also filed a suit against the Company and its shareholders to seek specific performance of exercising the option under the option agreement and collection of all amounts due under the note. Through a counterclaim for declaratory judgment, the Company obtained a court ruling concluding that the option agreement is void as a matter of law. The court ruling, however, upheld Lewis' claim that the Company and its shareholders are indebted to Lewis for the principal and interest due under the promissory note together with reasonable attorneys' fees of F-304 PHOENIX BROADCAST PARTNERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 9. COMMITMENTS AND CONTINGENCIES: (CONTINUED) 15% of all outstanding principal and interest amounts owed. Lewis appealed the court's decision with respect to the option agreement being void. On April 8, 1998, the Company signed an agreement with Lewis to settle the suit for $1,700,000. The settlement agreement will satisfy the Company's and its shareholders' obligations with respect to the following: (1) all principle, interest, late fees, origination fees and attorneys fees related to the Lewis note referred to above; (2) rent and late fees related to the lease of the Company's antenna and tower from Lewis for the period up through May, 1998; (3) all obligations of the Company and its shareholders to pay Lewis some proceeds from the proposed sale of the Company to Cumulus Broadcasting, Inc. (see Note 10) under the option agreement discussed above; and (4) any and all remaining obligations of the Company with respect to the note and option agreement with Lewis. 10. SUBSEQUENT EVENTS On March 16, 1998, the Company entered into a one year Local Marketing Agreement (LMA) with Cumulus Broadcasting, Inc., a wholly owned subsidiary of Cumulus Holdings, Inc., in return for a monthly license fee. On April 8, 1998, the Company signed an agreement with Cumulus Broadcasting, Inc., to sell certain assets of WZAT-FM and WSGA-AM, subject to approval of the Federal Communications Commission, in return for consideration of approximately $3.5 million. On April 13, 1998, a suit was filed against the Company and others alleging violation of the plaintiff's rights under Title IX of the Organized Crime Control Act of 1970. The plaintiff is asking for treble damages in the amount of $1.5 million for each of the defendants. Management believes that the Company will prevail in this matter. F-305 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of of Cumulus Media Inc. In our opinion, the accompanying combined statement of financial position and the related combined statements of operations, of changes in stockholder's equity and of cash flows present fairly, in all material respects, the financial position of Radio Ingstad Minnesota, Inc., Radio Albert Lea, Inc. and KRCH of Minnesota, Inc. at December 31, 1997, and the results of their operations and their cash flows for the year then ended in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Companies' management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 29, 1998 F-306 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. COMBINED STATEMENT OF FINANCIAL POSITION
SUCCESSOR PREDECESSOR ------------- ------------ MARCH 31, DECEMBER 31, 1998 1997 ------------- ------------ (UNAUDITED) ASSETS Current assets: Cash and cash equivalents......................................................... $ 341,738 $ 67,069 Accounts receivable, less allowance for doubtful accounts of $17,767 and $112,792, respectively.................................................................... 502,980 514,130 ------------- ------------ Total current assets.......................................................... 844,718 581,199 Note receivable..................................................................... -- 3,500,000 Property, plant and equipment, net.................................................. 3,531,172 782,791 Intangible assets, net.............................................................. 5,685,624 280,101 Due from related party, net......................................................... -- 728,840 Other assets........................................................................ 11,544 30,996 ------------- ------------ Total assets.................................................................. $ 10,073,058 $5,903,927 ------------- ------------ ------------- ------------ LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current portion of notes payable.................................................. $ 359,921 $ 79,520 Current portion of long-term debt................................................. -- 354,003 Accounts payable.................................................................. 46,434 86,523 Deferred revenue.................................................................. -- 16,473 Accrued and other current liabilities............................................. 83,905 173,130 ------------- ------------ Total current liabilities..................................................... 490,260 709,649 Due to related party, net........................................................... 2,685,702 -- Long-term portion of notes payable.................................................. 6,268,847 -- Long-term debt...................................................................... -- 1,366,941 ------------- ------------ Total liabilities............................................................. 9,444,809 2,076,590 ------------- ------------ Commitments and contingencies....................................................... -- -- Stockholder's equity: Common stock, $1 par value; 75,000 shares authorized; 75,000 shares issued and outstanding; and $1 par value; 504,200 shares authorized; 404,200 shares issued and outstanding, respectively................................................... 75,000 404,200 Additional paid-in capital.......................................................... -- 294,997 Retained earnings................................................................... 553,249 3,128,140 ------------- ------------ Total stockholder's equity.................................................... 628,249 3,827,337 ------------- ------------ Total liabilities and stockholder's equity.............................. $ 10,073,058 $5,903,927 ------------- ------------ ------------- ------------
See Notes to Financial Statements. F-307 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. COMBINED STATEMENT OF OPERATIONS
SUCCESSOR PREDECESSOR PREDECESSOR ------------- ------------- ------------ FOR THE THREE FOR THE THREE FOR THE YEAR MONTHS ENDED MONTHS ENDED ENDED MARCH 31, MARCH 31, DECEMBER 31, 1998 1997 1997 ------------- ------------- ------------ (UNAUDITED) Revenues: $ 1,018,435 $ 1,032,197 $4,400,777 Less: Agency commissions............................................. (4,661) (24,362) (67,446) ------------- ------------- ------------ Net revenues..................................................... 1,013,774 1,007,835 4,333,331 ------------- ------------- ------------ Operating expenses: Programming........................................................ 157,962 162,399 590,301 Sales.............................................................. 277,005 261,978 1,119,513 Engineering and technical.......................................... 13,827 22,264 87,978 News............................................................... 3,075 11,704 29,133 Promotions......................................................... 20,462 17,375 141,114 General and administrative......................................... 249,068 238,392 925,334 Trade expense...................................................... 99,522 149,244 566,000 Depreciation and amortization...................................... 121,242 80,300 389,705 Provision for bad debts............................................ 16,133 16,128 70,894 ------------- ------------- ------------ Total operating expenses......................................... 958,296 959,784 3,919,972 ------------- ------------- ------------ Income from operations............................................... 55,478 48,051 413,359 ------------- ------------- ------------ Other income/(expense): Gain on sale of assets (Note 2).................................... -- -- 4,085,000 Interest income.................................................... -- -- 29,000 Interest expense................................................... (185,781) (39,662) (170,516) ------------- ------------- ------------ Total other income/(expense), net................................ (185,781) (39,662) 3,943,484 ------------- ------------- ------------ Net income/(loss).................................................... $ (130,303) $ 8,389 $4,356,843 ------------- ------------- ------------ ------------- ------------- ------------
See Notes to Financial Statements. F-308 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. COMBINED STATEMENT OF CHANGES IN STOCKHOLDER'S EQUITY PREDECESSOR
ADDITIONAL TOTAL COMMON PAID-IN RETAINED STOCKHOLDER'S STOCK CAPITAL EARNINGS EQUITY ---------- ---------- ------------- ------------ Balance at December 31, 1996................................ $ 404,200 $ 294,997 $ (1,228,703) $ (529,506) Net income for the year ended December 31, 1997............. -- -- 4,356,843 4,356,843 ---------- ---------- ------------- ------------ Balance at December 31, 1997................................ $ 404,200 $ 294,997 $ 3,128,140 $3,827,337 ---------- ---------- ------------- ------------ ---------- ---------- ------------- ------------
See Notes to Financial Statements. F-309 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. COMBINED STATEMENT OF CASH FLOWS
SUCCESSOR PREDECESSOR PREDECESSOR -------------- -------------- -------------- FOR THE THREE FOR THE THREE FOR THE YEAR MONTHS ENDED MONTHS ENDED ENDED MARCH 31, MARCH 31, DECEMBER 31, 1998 1997 1997 -------------- -------------- -------------- (UNAUDITED) Cash flows from operating activities: Net income/(loss).............................................................. $ (130,303) $ 8,389 $ 4,356,843 Adjustments to reconcile net income/(loss) to net cash (used in)/provided by operating activities: Gain on sale of assets......................................................... -- -- (4,085,000) Depreciation and amortization.................................................. 121,242 80,300 389,705 Changes in current assets and liabilities: Decrease/(increase) in accounts receivable................................... (352,663) 26,085 136,480 Decrease/(increase) in other assets.......................................... (49,444) 60,651 (104,764) Increase/(decrease) in accounts payable...................................... 26,337 (56,647) 14,383 Increase/(decrease) in deferred revenue...................................... -- -- 16,473 Increase/(decrease) in accrued and other current liabilities.................................................. 81,374 (7,448) (14,280) -------------- -------------- -------------- Net cash (used in)/provided by operating activities............................ (303,457) 111,330 709,840 -------------- -------------- -------------- Cash flows from investing activities: Cash payment for acquisition................................................... (1,600,000) -- -- Direct costs of acquisition.................................................... (8,881) -- -- Purchases of property, plant and equipment..................................... -- (77,521) (106,424) -------------- -------------- -------------- Net cash (used in)/provided by investing activities.......................... (1,608,881) (77,521) (106,424) -------------- -------------- -------------- Cash flows from financing activities: Decrease/(increase) in due to/from related party............................... 2,085,984 34,856 (318,986) Principal payments on notes payable............................................ (71,232) -- (103,008) Principal payments on long-term debt........................................... -- (67,000) (203,147) -------------- -------------- -------------- Net cash (used in)/provided by financing activities.......................... 2,014,752 (32,144) (625,141) -------------- -------------- -------------- Net increase/(decrease) in cash and cash equivalents:............................ 102,414 1,665 (21,725) Cash and cash equivalents at beginning of period................................. 239,324 88,794 88,794 -------------- -------------- -------------- Cash and cash equivalents at end of period....................................... $ 341,738 $ 90,459 $ 67,069 -------------- -------------- -------------- -------------- -------------- -------------- Supplemental disclosures of cash flow information: Cash payments for interest..................................................... $ 207,320 $ 34,099 $ 78,624 -------------- -------------- -------------- -------------- -------------- -------------- Non-cash operating, investing and financing activities: Note received on sale of assets (Note 2)....................................... $ -- $ -- $ 3,500,000 -------------- -------------- -------------- -------------- -------------- -------------- Increase in due from related party related to sale of assets (Note 2).......... $ -- $ -- $ 1,000,000 -------------- -------------- -------------- -------------- -------------- -------------- Property, plant and equipment sold (Note 2).................................... $ -- $ -- $ 1,339,994 -------------- -------------- -------------- -------------- -------------- -------------- Accumulated depreciation written off........................................... $ -- $ -- $ (925,000) -------------- -------------- -------------- -------------- -------------- -------------- Note payable executed in connection with acquisition............................................................. $ 3,200,000 $ -- $ -- -------------- -------------- -------------- -------------- -------------- -------------- Trade revenue.................................................................. $ 99,522 $ 149,244 $ 566,000 -------------- -------------- -------------- -------------- -------------- -------------- Trade expense.................................................................. $ 99,522 $ 149,244 $ 566,000 -------------- -------------- -------------- -------------- -------------- --------------
See Notes to Financial Statements. F-310 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. NOTES TO COMBINED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS The combined financial statements as of December 31, 1997 and for the year then ended and for the three months ended March 31, 1997 include the accounts of Radio Ingstad Minnesota, Inc., Radio Albert Lea, Inc. and KRCH of Minnesota, Inc. (collectively, the "Companies" or "Predecessor"), which are under common ownership, control and financing. The Companies' operations are in the radio broadcasting industry. The Companies own and operate Faribault, MN radio stations KDHL-AM and KQCL-FM; Albert Lea, MN radio station KQPR-FM; Austin, MN radio station KNFX-AM; Rochester, MN radio stations KRCH-FM, KWEB- AM and KMFX-FM; and Wabasha, MN radio station KMFX-AM (collectively, the "Stations"). On December 1, 1997, Radio Iowa Broadcasting, Inc. (the "Successor") acquired KDHL-AM, KQCL-FM, KQPR-FM and KNFX-AM from the Predecessor. On January 1, 1998, the Successor acquired KRCH-FM, KWEB-AM, KMFX-FM and KMFX-AM from the Predecessor. As a result of the change in ownership, the financial position, results of operations and cash flows of the Stations as of December 31, 1997 and prior periods are labeled "Predecessor" in the accompanying combined financial statements and the financial position, results of operations and cash flows of the Stations subsequent to December 31, 1997 are labeled "Successor" in the accompanying combined financial statements. The significant accounting principles followed by the Companies and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. PRINCIPLES OF COMBINATION All material related party balances and transactions between the Companies have been eliminated in combination. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance F-311 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. PROPERTY, PLANT AND EQUIPMENT Purchases of property, plant and equipment, including additions, improvements, and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated using accelerated methods over their estimated useful lives as follows:
PREDECESSOR ------------- Building....................................................................... 31-39 years Studio......................................................................... 5-7 years Transmitter.................................................................... 5 years Broadcasting towers and technical equipment.................................... 5-15 years Office furniture and equipment................................................. 5-7 years
Maintenance, repairs and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets are stated at cost and are being amortized using the straight- line method over their estimated useful lives as follows: 10-25 FCC licenses.................................................... years Covenants not to compete........................................ 10 years
The Companies evaluate the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. FEDERAL INCOME TAXES The Predecessor and Successor are organized as S-Corporations and, therefore, are not taxpaying entities for federal income tax purposes; accordingly, no income tax expense has been recorded in the combined financial statements. Income from the Stations is included in the tax returns of the respective owners. F-312 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Companies enter into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. Trade revenue and trade expense for the year ended December 31, 1997 were $566,000. CONCENTRATIONS OF CREDIT RISK Financial instruments which potentially subject the Companies to concentrations of credit risk consist principally of accounts receivable. The Companies perform ongoing credit evaluations of its customers and generally do not require collateral for their accounts receivable. The Companies maintain reserves for potential credit losses based upon the expected collectibility of all accounts receivable. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash, accounts receivable, note receivable, accounts payable, notes payable and debt approximates fair value because of the short maturity of these instruments. 2. SALES OF ASSETS: On December 1, 1997, substantially all of the assets, licenses and broadcasting rights of KDHL-AM, KQCL-FM, KQPR-FM and KNFX-AM were sold to Radio Iowa Broadcasting, Inc. for $1,000,000 in cash plus a 10% promissory note for $3,500,000. In connection with this transaction, the Companies recognized a gain of $4,085,000. Accordingly, the combined financial statements of the Companies include the results of operations of the stations sold through November 30, 1997. On January 1, 1998, substantially all of the assets, licenses and broadcasting rights of KRCH-FM, KWEB-AM, KMFX-FM and KMFX-AM were also sold to Radio Iowa Broadcasting, Inc. for $1,600,000 in cash plus a 10% promissory note for $3,200,000. In connection with this transaction, the Companies recognized a gain of $3,590,000. As the transaction did not occur until after the fiscal year end, the accompanying combined financial statements include the results of operations of the stations sold through December 31, 1997. 3. RELATED PARTY TRANSACTIONS: The Companies participate in a centralized cash management program with the owner's other businesses. Accordingly, the Companies' cash receipts and disbursements are controlled centrally by the owner and the net activity under this program is reflected in due from related party or due to related party F-313 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 3. RELATED PARTY TRANSACTIONS: (CONTINUED) in the combined statement of financial position. Additionally, the cash proceeds of $1,000,000 received on the sale of assets discussed in Note 2 are included in due from related party at December 31, 1997. 4. PROPERTY, PLANT AND EQUIPMENT: Property, plant and equipment at December 31, 1997 consists of the following: Buildings....................................................... $ 99,531 Studio.......................................................... 45,584 Transmitter..................................................... 561,396 Broadcasting towers and technical equipment..................... 1,409,755 Office furniture and equipment.................................. 97,749 Leasehold improvements.......................................... 65,856 Vehicles........................................................ 30,912 ---------- 2,310,783 Accumulated depreciation........................................ (1,612,492) ---------- 698,291 Land............................................................ 84,500 ---------- Property, plant and equipment, net............................ $ 782,791 ---------- ----------
Depreciation expense for the year ended December 31, 1997 was $344,918. 5. INTANGIBLE ASSETS: Intangible assets at December 31, 1997 consists of the following: FCC licenses..................................................... $ 428,754 Covenants not to compete......................................... 90,000 Other............................................................ 36,779 --------- 555,533 Accumulated amortization......................................... (275,432) --------- Intangible assets, net......................................... $ 280,101 --------- ---------
Amortization expense for the year ended December 31, 1997 was $44,787. F-314 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 6. ACCRUED AND OTHER CURRENT LIABILITIES: Accrued and other current liabilities at December 31, 1997 consists of the following: Payroll taxes payable............................................. $ 26,497 Accrued vacation and commission................................... 111,648 Accrued interest.................................................. 24,892 Accrued property taxes............................................ 5,498 Other............................................................. 4,595 --------- $ 173,130 --------- ---------
7. COMMITMENTS AND CONTINGENCIES: The Companies lease certain of their station buildings and studios, equipment and vehicles under various non-cancelable operating lease agreements. Rent expense under these agreements for 1997 was $114,806. Future minimum annual payments under these agreements as of December 31, 1997 are as follows:
YEAR AMOUNT - ---------------------------------------------------------------------------------- ---------- 1998.............................................................................. $ 120,606 1999.............................................................................. 82,886 2000.............................................................................. 61,326 2001.............................................................................. 46,414 2002.............................................................................. 40,294 Thereafter........................................................................ 175,840 ---------- $ 527,366 ---------- ----------
8. NOTE PAYABLE: Note payable at December 31, 1997 consists of the balance due on a $350,000, 10- year, 12% promissory note issued by the Companies in 1988 in connection with the acquisition of Fairbault, MN radio station KDHL-AM. The remaining balance due is payable in 1998. Interest expense on note payable for 1997 was $8,200. 9. LONG-TERM DEBT: Long-term debt consists of the following:
DESCRIPTION SHORT-TERM LONG-TERM TOTAL - ------------------------------------------------------------------------- ----------- ------------ ------------ Line of credit with State Bank of Faribault, principal and interest at 10.5% payable monthly, final payment due August, 1998.................. $ 10,553 $ -- $ 10,553 Line of credit with State Bank of Faribault, principal and interest at 10.0% payable monthly, final payment due June, 1999.................... 4,300 2,618 6,918
F-315 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 9. LONG-TERM DEBT: (CONTINUED)
DESCRIPTION SHORT-TERM LONG-TERM TOTAL - ------------------------------------------------------------------------- ----------- ------------ ------------ Line of credit with State Bank of Faribault, principal and interest at 9.5% payable monthly, final payment due November, 1999................. 27,424 139,817 167,241 Line of credit with State Bank of Faribault, principal and interest at 10.0% payable monthly, final payment due April, 2000................... 20,766 36,931 57,697 Line of credit with State Bank of Faribault, principal and interest at 10.0% payable monthly, final payment due October, 2001................. 6,952 24,927 31,879 Line of credit with State Bank of Faribault, principal and interest at 10.0% payable monthly, final payment due June, 1998.................... 199,299 -- 199,299 Note payable to Rochester Communications Corporation, principal and interest at 8.0% payable monthly, final payment due January, 2008...... 82,000 1,162,648 1,244,648 Other.................................................................... 2,709 -- 2,709 ----------- ------------ ------------ Totals................................................................... $ 354,003 $ 1,366,941 $ 1,720,944 ----------- ------------ ------------ ----------- ------------ ------------
All amounts available to the Companies under the lines of credit have been drawn upon. Substantially all assets of the Companies are pledged as collateral for the lines of credit and notes payable. The carrying amounts reported for lines of credit and notes payable approximate fair market value. Maturities of long-term debt are as follows:
YEAR ENDING DECEMBER 31 AMOUNT - -------------------------------------------------------------------------------- ------------ 1998............................................................................ $ 354,003 1999............................................................................ 261,635 2000............................................................................ 118,568 2001............................................................................ 112,746 2002............................................................................ 112,473 Thereafter...................................................................... 761,519 ------------ 1,720,944 Less current portion............................................................ 354,003 ------------ Long-term portion............................................................. $ 1,366,941 ------------ ------------
Interest expense on long-term debt for 1997 was $95,316. F-316 RADIO INGSTAD MINNESOTA, INC., RADIO ALBERT LEA, INC. AND KRCH OF MINNESOTA, INC. NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 10. STOCKHOLDER'S EQUITY: Common stock, all of which is owned by the same individual, additional paid-in capital and retained earnings of the Companies consist of the following at December 31, 1997:
ADDITIONAL AMOUNT PAID-IN RETAINED LEGAL ENTITY PAR VALUE OUTSTANDING CAPITAL EARNINGS - --------------------------------------- ------------- ----------- -------------- ------------ Radio Ingstad Minnesota, Inc........... $ 1 $ 400,000 $ 153,092 $ 1,156,067 Radio Albert Lea, Inc.................. 1 3,000 116,530 957,301 KRCH of Minnesota, Inc................. 1 1,200 25,375 1,014,772 ----------- -------------- ------------ $ 404,200 $ 294,997 $ 3,128,140 ----------- -------------- ------------ ----------- -------------- ------------
11. DEFINED CONTRIBUTION RETIREMENT PLAN The Companies have a 401(k) plan covering substantially all of their employees which allows eligible employees to contribute a portion of their compensation to the plan. There is no provision in the plan document for any contribution to be made by the Companies. 12. PENDING SALE OF BUSINESS On February 19, 1998, Radio Iowa Broadcasting, Inc. agreed to sell all radio station assets and liabilities, as defined in the agreement, to Cumulus Broadcasting, Inc. (a wholly owned subsidiary of Cumulus Media Inc.). Approval of the sale must be received from the Federal Communications Commission. F-317 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors Republic Corporation Montgomery, Alabama We have audited the consolidated balance sheets of Republic Corporation and subsidiary (radio broadcasting operations only) as of December 31, 1997 and 1996, and the related consolidated statements of income, changes in stockholder's equity, and cash flows for each of the three years in the period ended December 31, 1997. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Republic Corporation and subsidiary (radio broadcasting operations only) as of December 31, 1997 and 1996, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. /s/ Coopers & Lybrand L.L.P. Montgomery, Alabama March 2, 1998 F-318 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) CONSOLIDATED BALANCE SHEETS (DOLLARS IN THOUSANDS)
DECEMBER 31, -------------------- 1997 1996 MARCH 31, --------- --------- 1998 ----------- (UNAUDITED) ASSETS Current assets: Cash and cash equivalents.................................................... $ 313 $ 247 $ 257 Accounts receivable, net of allowance for doubtful accounts of $547, $521, and $479, respectively..................................................... 159 1,515 1,449 Other current assets......................................................... 47 246 172 State income taxes receivable................................................ 44 44 47 Due from Cumulus Media Inc................................................... 661 ----------- --------- --------- Total current assets..................................................... 1,224 2,052 1,925 Other assets: Land, building and equipment, net............................................ 2,997 2,397 2,167 Investment in equity investee................................................ 621 628 633 Intangible assets and other.................................................. 11,912 12,152 13,103 ----------- --------- --------- Total assets............................................................. $ 16,754 $ 17,229 $ 17,828 ----------- --------- --------- ----------- --------- --------- LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Accounts payable............................................................. $ 189 $ 131 $ 263 Accrued expenses............................................................. 518 693 484 ----------- --------- --------- Total current liabilities................................................ 707 824 747 Deferred tax liability......................................................... 272 272 4,123 ----------- --------- --------- Total liabilities........................................................ 979 1,096 4,870 ----------- --------- --------- Stockholder's Equity: Common stock, $0.01 par; 500,000 shares authorized, 50,000 shares issued and outstanding....................................... 1 1 1 Contributed capital.......................................................... 8,003 8,003 8,003 Retained earnings............................................................ 7,771 8,129 4,954 ----------- --------- --------- Total stockholder's equity............................................... 15,775 16,133 12,958 ----------- --------- --------- Total liabilities and stockholder's equity..................................... $ 16,754 $ 17,229 $ 17,828 ----------- --------- --------- ----------- --------- ---------
The accompanying notes are an integral part of these financial statements. F-319 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) CONSOLIDATED STATEMENTS OF INCOME (DOLLARS IN THOUSANDS, EXCEPT EARNINGS PER SHARE)
THREE MONTHS FOR THE YEARS ENDED ENDED MARCH 31, DECEMBER 31, -------------------- ------------------------------- 1998 1997 1997 1996 1995 --------- --------- --------- --------- --------- (UNAUDITED) Revenue: Advertising.............................................. $ 1,192 $ 2,478 $ 11,677 $ 10,959 $ 11,047 LMA Income............................................... 811 Other.................................................... 4 4 14 161 36 --------- --------- --------- --------- --------- Total revenue........................................ 2,007 2,482 11,691 11,120 11,083 Less commissions......................................... 155 504 2,360 2,114 2,090 --------- --------- --------- --------- --------- Net revenues......................................... 1,852 1,978 9,331 9,006 8,993 --------- --------- --------- --------- --------- Expenses: Selling, general, and administrative..................... 1,429 1,356 6,323 5,990 5,981 Amortization............................................. 238 238 954 954 844 Depreciation............................................. 83 83 252 251 267 Reorganization expenses.................................. 438 --------- --------- --------- --------- --------- Total expenses....................................... 1,750 1,677 7,529 7,195 7,530 --------- --------- --------- --------- --------- Operating income..................................... 102 301 1,802 1,811 1,463 --------- --------- --------- --------- --------- Other income (expense): Interest income.......................................... 1 2 11 14 13 Equity in loss of equity investee........................ (15) (9) (32) (41) (62) --------- --------- --------- --------- --------- Total other income (expense)......................... (14) (7) (21) (27) (49) --------- --------- --------- --------- --------- Income before provision for (benefit from) income taxes.............................................. 88 294 1,781 1,784 1,414 Provision for (benefit from) income taxes.................. 11 (3,770) (3,724) 561 464 --------- --------- --------- --------- --------- Net income........................................... $ 77 $ 4,064 $ 5,505 $ 1,223 $ 950 --------- --------- --------- --------- --------- --------- --------- --------- --------- --------- Earnings per share (basic and diluted): Net income........................................... $ 1.54 $ 81.28 $ 110.10 $ 24.46 $ 19.00 --------- --------- --------- --------- --------- --------- --------- --------- --------- ---------
The accompanying notes are an integral part of these financial statements. F-320 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995 (DOLLARS IN THOUSANDS)
TOTAL COMMON CONTRIBUTED RETAINED STOCKHOLDER'S STOCK CAPITAL EARNINGS EQUITY ----------- ----------- ----------- ------------ Balance, December 31, 1994....................................... $ 1 $ 236 $ 8,655 $ 8,892 Change in ownership step-up, net of taxes........................ 7,767 7,767 Dividends to former parent....................................... (3,231) (3,231) Net distributions to stockholder................................. (1,284) (1,284) Net income....................................................... 950 950 ----------- ----------- ----------- ------------ Balance, December 31, 1995....................................... 1 8,003 5,090 13,094 Net distributions to stockholder................................. (1,359) (1,359) Net income....................................................... 1,223 1,223 ----------- ----------- ----------- ------------ Balance, December 31, 1996....................................... 1 8,003 4,954 12,958 Net distributions to stockholder................................. (2,330) (2,330) Net income....................................................... 5,505 5,505 ----------- ----------- ----------- ------------ Balance, December 31, 1997....................................... $ 1 $ 8,003 $ 8,129 $ 16,133 ----------- ----------- ----------- ------------ ----------- ----------- ----------- ------------
The accompanying notes are an integral part of these financial statements. F-321 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) CONSOLIDATED STATEMENTS OF CASH FLOWS (DOLLARS IN THOUSANDS)
THREE MONTHS FOR THE YEARS ENDED ENDED MARCH 31, DECEMBER 31, -------------------- ------------------------------- 1998 1997 1997 1996 1995 --------- --------- --------- --------- --------- (UNAUDITED) Cash flows from operating activities: Net income..................................................... $ 77 $ 4,064 $ 5,505 $ 1,223 $ 950 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization.............................. 321 321 1,206 1,205 1,111 Equity in loss of investee................................. 15 9 32 41 62 Deferred income taxes...................................... (3,851) (3,851) (311) (261) (Gain) loss on sale of land, buildings, and equipment...... (3) (3) (2) 6 (4) Changes in: Accounts receivable, net................................. 1,356 257 (66) 34 (311) Other current assets..................................... 199 (65) 79 (72) (47) Due from Cumulus Media Inc............................... (811) Accounts payable and accrued expenses.................... (117) (186) 77 126 265 State income taxes receivable............................ 47 3 (35) (24) --------- --------- --------- --------- --------- Net cash provided by operating activities........................ 1,037 593 2,983 2,217 1,741 --------- --------- --------- --------- --------- Cash flows from investing activities: Purchases of land, buildings, and equipment.................... (681) (43) (662) (913) (271) Proceeds from sale of land, buildings, and equipment........... 3 3 26 4 Contribution to equity investee................................ (8) (2) (27) (25) (35) --------- --------- --------- --------- --------- Net cash used in investing activities............................ (686) (42) (663) (938) (302) --------- --------- --------- --------- --------- Cash flows from financing activities: Net distributions to stockholder............................... (435) (384) (2,330) (1,359) (1,284) Advance from Cumulus Media Inc................................. 150 --------- --------- --------- --------- --------- Net cash used in financing activities............................ (285) (384) (2,330) (1,359) (1,284) --------- --------- --------- --------- --------- (Decrease) increase in cash and cash equivalents............... 66 167 (10) (80) 155 Cash and cash equivalents, beginning of period................... 247 257 257 337 182 --------- --------- --------- --------- --------- Cash and cash equivalents, end of period......................... $ 313 $ 424 $ 247 $ 257 $ 337 --------- --------- --------- --------- --------- --------- --------- --------- --------- --------- Supplemental disclosure of cash flow information: Income taxes paid.............................................. $ 42 $ 144 $ 137 --------- --------- --------- --------- --------- ---------
The accompanying notes are an integral part of these financial statements. F-322 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) 1. BASIS OF PRESENTATION Republic Corporation (the Company) was formed on February 17, 1995, at which time The Colonial Company (TCC) effected a divisive reorganization and transferred ownership of Colonial Broadcasting Company, Inc. (CBC) to the Company's stockholder which is one of the three previous owners of TCC. The Company's stockholder then contributed CBC to the Company. The Company is engaged in radio broadcasting, operating four radio stations: WLWI-FM, WMSP-AM, WMXS-FM, and WNZZ-AM in Montgomery, Alabama; and operating one radio station, WUSY-FM, in Chattanooga, Tennessee. On January 10, 1998, the stockholder of the Company entered into a Stock Purchase Agreement (the Stock Purchase Agreement) with Cumulus Holdings, Inc. (Cumulus) pursuant to which Cumulus will acquire all of the outstanding shares of the Company. Prior to or concurrent with the acquisition by Cumulus, the Company will repay all long term debt and spin-off all non-broadcasting assets and liabilities to the stockholder of the Company. These consolidated financial statements have been prepared to reflect the broadcasting assets and liabilities of the Company to be acquired by Cumulus pursuant to the Stock Purchase Agreement. The Company's only asset, for all periods presented, is the investment in its wholly owned broadcasting subsidiary, CBC. These financial statements exclude the non-broadcasting assets to be spun-off to the stockholder of the Company (which include CBC's two subsidiaries, CBC Realty, Inc. and Radio Management Services, Inc., as well as certain related party receivables and cash surrender value of life insurance) and all long term debt. Historically, the CBC broadcasting operations have been managed, financed, and accounted for on an independent stand alone basis, requiring no allocation of overhead costs by the Company. The broadcasting operations will continue to be managed and operated autonomously after the spin-off, with no material financial commitments, guarantees, or contingent liabilities with the spun-off, non-broadcasting operations. These financial statements exclude all unrelated, non-broadcasting expenses incurred by the Company at the holding company level. In connection with the Stock Purchase Agreement, Republic and Cumulus entered into a Local Programming and Marketing Agreement (the LMA) which became effective on February 11, 1998. The LMA provides that all advertising revenue is the property of Cumulus and that Cumulus will reimburse Republic for the operating expenses of the radio broadcasting operations. As a result, the interim financials for the three months ended March 31, 1998 include advertising revenue for the period from January 1, 1998 through February 10, 1998 and LMA Income (representing reimbursement of the operating expenses) for the period from February 11, 1998 through March 31, 1998. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES PRINCIPLES OF CONSOLIDATION--The consolidated financial statements and notes to the consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, CBC. All significant intercompany balances and transactions have been eliminated. BASIS IN NET ASSETS CONTRIBUTED--The February 17, 1995 divisive reorganization of TCC and the resulting contribution of CBC to the Company was a change in control which resulted in the removal of CBC's due from TCC of $3,231 through a noncash dividend and a new basis of accounting for CBC, the F-323 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) primary effect of which was a step-up in basis for Federal Communications Commission (FCC) rights of $12,481, or $7,767 net of deferred taxes. INCOME RECOGNITION--Advertising income is recognized as services are provided. Barter transactions are reported at the estimated fair market value of the product or services received. Barter revenue is reported when commercials are broadcast, and merchandise or services received as consideration are reported when used or received. CASH AND CASH EQUIVALENTS--For purposes of the consolidated statements of cash flows, the Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. LAND, BUILDINGS, AND EQUIPMENT--Land, buildings, and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method for financial statement purposes and straight-line and accelerated methods for income tax purposes. Costs for maintenance and repairs are expensed when incurred; betterments and improvements which materially prolong the lives of assets are capitalized. The cost of assets sold or otherwise disposed of and the related accumulated depreciation are removed from the accounts and the gain or loss on such disposition is included in income. INVESTMENT IN EQUITY INVESTEE--The investment in equity investee, in which CBC does not exercise control and has a 50% or less ownership interest, is carried at cost and adjusted for equity in undistributed earnings or losses since the date of acquisition or investment. INTANGIBLE ASSETS--Intangible assets are recorded at a stepped-up basis in connection with the change in ownership described in Note 2. These assets are being amortized using the straight-line method predominately over a period of 15 years. ACCOUNTING FOR INCOME TAXES--Effective January 1, 1997, the Company elected to be taxed as an S Corporation for federal and state income tax purposes. Under the provisions of the Internal Revenue Code, an S Corporation generally is not subject to federal income tax because its taxable income or loss accrues to the individual stockholder. Accordingly, no current federal income tax expense is recognized by the Company for 1997. The Company files tax returns in the State of Tennessee, which does not recognize S Corporations for income tax purposes. Prior to its S Corporation election, the Company utilized an asset and liability approach for financial accounting and reporting for income taxes. Deferred tax assets are recognized only to the extent of their anticipated realization. Deferred income taxes reflect the future tax consequences of differences between the tax basis of assets and liabilities and the amounts reported for the financial statements. The radio broadcasting operations have historically been included in the consolidated income tax returns filed with the Company. Income tax expense for 1996 and 1995 has been calculated on a separate tax return basis. EARNINGS PER SHARE--Earnings per share of common stock is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period. The weighted average number of shares used in the computation for 1997, 1996, and 1995 was 50,000 each year. USE OF ESTIMATES--The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts F-324 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) reported in the financial statements and accompanying notes. Actual results could differ from these estimates. INTERIM FINANCIAL DATA (UNAUDITED)--The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 3. RECENTLY ISSUED ACCOUNTING STANDARDS In February 1997, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards (SFAS) No. 128, EARNINGS PER SHARE. SFAS No. 128 establishes standards for computing and presenting earnings per share (EPS). This Statement simplifies the standards for computing earnings per share previously found in Accounting Principles Bulletin Opinion No. 15, EARNINGS PER SHARE, and replaces the presentation of primary EPS with a presentation of basic EPS. It also requires dual presentation of basic and diluted EPS on the face of the income statement for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic EPS computation to the numerator and denominator of the diluted EPS computation. SFAS No. 128 is effective for financial statements issued for periods ending after December 15, 1997. The Company does not anticipate that any other recently issued accounting standards will have a material impact on its financial position, results of operations, or cash flows. 4. LAND, BUILDINGS, AND EQUIPMENT Land, buildings, and equipment consists of the following at December 31, 1997 and 1996:
1997 1996 --------- --------- Land....................................................................... $ 128 $ 128 Development in process..................................................... 1,081 789 Buildings and improvements................................................. 69 69 Furniture and fixtures..................................................... 227 219 Equipment.................................................................. 3,302 3,148 Land improvements.......................................................... 67 67 Leasehold improvements..................................................... 320 313 --------- --------- 5,194 4,733 Accumulated depreciation................................................... (2,797) (2,566) --------- --------- $ 2,397 $ 2,167 --------- --------- --------- ---------
F-325 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS) 5. INVESTMENT IN EQUITY INVESTEE The following sets forth the condensed unaudited financial information of investment in equity investee at December 31, 1997 and 1996. A comparison of the Company's investment (through CBC) in Montgomery Tower Partners along with the Company's portion of Montgomery Tower Partners' capital is as follows:
1997 1996 -------------------------- -------------------------- BALANCE SEPARATE BALANCE SEPARATE PERCENT SHEET ENTITY SHEET ENTITY INTEREST INVESTMENT EQUITY INVESTMENT EQUITY ----------- ------------- ----------- ------------- ----------- Montgomery Tower Partners................................. 50% $ 628 $ 628 $ 633 $ 633 --- ----- ----- ----- ----- --- ----- ----- ----- -----
Shown below is condensed financial information relating to the Company's investment in equity investee based on the entity's separate financial reporting.
1997 --------- Assets............................................................................... $ 1,299 Liabilities.......................................................................... 24 --------- Partners' capital.................................................................... $ 1,275 --------- --------- Revenue.............................................................................. $ 91 --------- --------- Net loss............................................................................. $ (64) --------- --------- Republic Corporation's share of: Partners' capital.................................................................. $ 628 --------- --------- Equity in loss of investee......................................................... $ (32) --------- ---------
6. INTANGIBLE ASSETS AND OTHER Unamortized intangible assets and other consist of the following at December 31, 1997 and 1996:
1997 1996 --------- --------- Federal Communications Commission rights................................ $ 12,083 $ 13,031 Brokers' fees and other................................................. 69 72 --------- --------- $ 12,152 $ 13,103 --------- --------- --------- ---------
F-326 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS) 7. OPERATING LEASES The Company leases office facilities and equipment under operating leases. Future minimum lease payments as of December 31, 1997 are as follows: FOR THE YEAR ENDING DECEMBER 31: - ------------------------------------------------------------------------------------ 1998.............................................................................. $ 159 1999.............................................................................. 148 2000.............................................................................. 148 2001.............................................................................. 148 2002.............................................................................. 147 Thereafter........................................................................ 609 ----------- $ 1,359 ----------- -----------
Rent expense amounted to $254, $240 and $233 for the years ended December 31, 1997, 1996, and 1995, respectively. 8. INCOME TAXES As discussed in Note 2, effective January 1, 1997, the Company elected to be taxed as an S Corporation for federal and state income tax purposes. Prior to that election, the Company used an asset and liability approach for financial accounting and reporting for income taxes. The provision for (benefit from) income taxes is composed of the following at December 31, 1997, 1996 and 1995:
1997 1996 1995 --------- --------- --------- Current: Federal......................................................... $ 760 $ 610 State........................................................... $ 127 112 115 --------- --------- --------- Total......................................................... 127 872 725 --------- --------- --------- Deferred: Federal......................................................... (3,756) (278) (219) State........................................................... (95) (33) (42) --------- --------- --------- Total......................................................... (3,851) (311) (261) --------- --------- --------- $ (3,724) $ 561 $ 464 --------- --------- --------- --------- --------- ---------
F-327 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS) 8. INCOME TAXES (CONTINUED) The components of the Company's net deferred tax liability as of December 31, 1997 and 1996, were as follows:
1997 1996 --------- --------- Deferred tax assets; Allowance for bad debts.................................................... $ 14 $ 175 Pension accrual in excess of contributions................................. 2 36 Other...................................................................... 26 --------- --------- Total deferred tax asset................................................. 16 237 --------- --------- Deferred tax liabilities: Accelerated tax depreciation............................................... 8 109 Intangible assets--FCC rights.............................................. 274 4,143 Equity investment.......................................................... 6 108 --------- --------- Total deferred tax liability............................................. 288 4,360 --------- --------- Net deferred tax liability............................................... $ 272 $ 4,123 --------- --------- --------- ---------
At the time of the S Corporation election, it was determined by management that any built-in gains as a result of the tax basis of the Company's net assets would not be realized during the prescribed holding period. Therefore, the net deferred tax liability, excluding the portion related to the State of Tennessee, was written off, through the recognition of a deferred benefit in the 1997 statement of income. 9. EMPLOYEE BENEFIT PLAN The Company and its subsidiary are participants in a pension plan with related companies. This plan covers most employees who have met certain age and length of service requirements. The Company's policy is to contribute annually an amount that can be deducted for federal income tax purposes using the frozen entry age actuarial method. Actuarial computations for financial reporting purposes are based on the projected unit credit method. F-328 REPUBLIC CORPORATION (RADIO BROADCASTING OPERATIONS ONLY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN THOUSANDS) 9. EMPLOYEE BENEFIT PLAN (CONTINUED) Employee pension benefit plan status at December 31, 1997 and 1996:
1997 1996 --------- --------- Actuarial present value of benefit obligations: Accumulated benefit obligation............................................. $ 801 $ 577 --------- --------- --------- --------- Vested benefit obligation.................................................. $ 737 $ 549 --------- --------- --------- --------- Projected benefit obligation for service rendered to date.................. $ 1,278 $ 965 Plan assets at fair value.................................................. 1,240 888 --------- --------- Projected benefit obligation in excess of plan assets.................... (38) (77) Unrecognized transition asset.............................................. (18) (20) Unrecognized prior service cost............................................ (40) (43) Unrecognized gain.......................................................... (13) 53 --------- --------- Accrued pension cost..................................................... $ (109) $ (87) --------- --------- --------- ---------
Net pension cost includes the following components for the years ended December 31, 1997, 1996, and 1995:
1997 1996 1995 --------- ----- ----- Service cost............................................................. $ 75 $ 73 $ 56 Interest cost............................................................ 88 70 61 Return on plan assets.................................................... (286) (90) (48) Net amortization and deferral............................................ 196 18 (7) --- --- --- Net pension cost....................................................... $ 73 $ 71 $ 62 --- --- --- --- --- ---
The weighted-average discount rate used in determining the actuarial present value of the projected benefit obligation was 7.25%, 7.75%, and 7.75% for 1997, 1996, and 1995, respectively. The rate of increase in future compensation levels used was 4.25%, 4.75%, and 5.00% for 1997, 1996, and 1995, respectively, and the expected long-term rate of return was 9% for all years. 10. RELATED PARTY TRANSACTIONS The Company entered into lease agreements with an affiliate for its office facilities in Montgomery. Rent expense under these agreements was $167, $141, and $137 for the years ended December 31, 1997, 1996, and 1995, respectively, and future rent obligations were $1,340 and $1,477, respectively, at December 31, 1997 and 1996. The Company received $101, $117, and $69 in advertising revenue from related parties during the years ended December 31, 1997, 1996, and 1995, respectively. The Company maintains cash and cash equivalent amounts in an affiliated financial institution. The book value of the accounts totaled $219 and $224 at December 31, 1997 and 1996, respectively. F-329 REPORT OF INDEPENDENT ACCOUNTANTS To the Partners of Savannah Communications, L.P. We have audited the accompanying balance sheets of Savannah Communications, L.P. (the "Partnership") as of December 31, 1997 and 1996, and the related statements of operations, partners' capital and cash flows for the period October 1, 1995 (inception) through December 31, 1995 and for each of the two years in the period ended December 31, 1997. These financial statements are the responsibility of the Partnership's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Savannah Communications, L.P. as of December 31, 1997 and 1996, and the results of its operations and its cash flows for the period October 1, 1995 (inception) through December 31, 1995 and for each of the two years in the period ended December 31, 1997 in conformity with generally accepted accounting principles. The accompanying financial statements have been prepared assuming that the Partnership will continue as a going concern. The Partnership has experienced losses since its inception in 1995 and is in default on certain of its long-term debt, raising substantial doubt about its ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. /s/ Coopers & Lybrand L.L.P. Atlanta, Georgia February 27, 1998 F-330 SAVANNAH COMMUNICATIONS, L.P. BALANCE SHEETS
DECEMBER 31, -------------------------- 1997 1996 MARCH 31, ------------ ------------ 1998 ------------ (UNAUDITED) ASSETS Current assets: Cash.................................................................. $ 60,011 $ 3,812 $ 9,265 Accounts receivable, net of allowance for doubtful accounts of $23,824, $14,815 and $10,556, respectively.......................... 97,152 177,899 267,995 Accounts receivable, partners......................................... 110,000 Prepaid expenses...................................................... 1,687 2,805 8,804 ------------ ------------ ------------ Total current assets.............................................. 158,850 184,516 396,064 Property and equipment, net of accumulated depreciation................. 1,385,009 1,427,694 1,592,468 Intangible assets, net of accumulated amortization...................... 3,352,022 3,464,139 3,073,085 ------------ ------------ ------------ Total assets...................................................... $ 4,895,881 $ 5,076,349 $ 5,061,617 ------------ ------------ ------------ ------------ ------------ ------------ LIABILITIES AND PARTNERS' CAPITAL Current liabilities: Current maturities and long-term debt in default...................... $ 2,800,000 $ 2,800,000 $ 2,800,000 Accounts payable...................................................... 64,158 81,797 118,236 Cash advances from affiliate.......................................... 52,876 52,876 32,876 Cash advances from partners........................................... 55,000 -- -- Accrued expenses...................................................... 85,336 51,220 39,783 ------------ ------------ ------------ Total current liabilities......................................... 3,057,370 2,985,893 2,990,895 Long-term debt, less current maturities and debt in default............. 600,000 600,000 150,000 Partners' capital....................................................... 1,238,511 1,490,456 1,920,722 ------------ ------------ ------------ Total liabilities and partners' capital........................... $ 4,895,881 $ 5,076,349 $ 5,061,617 ------------ ------------ ------------ ------------ ------------ ------------
The accompanying notes are an integral part of these financial statements. F-331 SAVANNAH COMMUNICATIONS, L.P. STATEMENTS OF OPERATIONS
FOR THE PERIOD OCTOBER 1, 1995 (INCEPTION) THREE MONTHS FOR THE YEARS ENDED THROUGH ENDED MARCH 31, DECEMBER 31, DECEMBER 31, --------------------------- --------------------------- ------------ 1998 1997 1997 1996 1995 ------------- ------------ ------------- ------------ ------------ (UNAUDITED) Revenues: Advertising............................ $ 30,763 $ 282,410 $ 1,405,307 $ 1,785,059 $ 422,814 Income from local Marketing Agreement............................ 73,992 -- -- -- -- Less commissions....................... (2,878) (25,899) (147,772) (216,604) (42,433) ------------- ------------ ------------- ------------ ------------ Net revenues....................... 101,877 256,511 1,257,535 1,568,455 380,381 ------------- ------------ ------------- ------------ ------------ Operating expenses: Promotion.............................. 1,000 10,947 32,511 66,349 14,080 Programming............................ 26,118 110,437 553,475 439,130 95,051 Selling, general and administrative.... 79,887 154,229 898,676 744,145 141,883 Depreciation and amortization.......... 160,523 119,529 507,168 149,480 260 Local management agreement fees........ -- 12,000 12,000 365,813 128,858 ------------- ------------ ------------- ------------ ------------ 267,528 407,142 2,003,830 1,764,917 380,132 ------------- ------------ ------------- ------------ ------------ Operating income (loss)............ (165,651) (150,631) (746,295) (196,462) 249 ------------- ------------ ------------- ------------ ------------ Other income (expense): Interest expense....................... (83,294) (85,247) (366,450) (67,642) -- Other, net............................. (3,000) (514) 14,621 (47,411) -- ------------- ------------ ------------- ------------ ------------ (86,294) (85,761) (351,829) (115,053) -- ------------- ------------ ------------- ------------ ------------ Net income (loss).................. $ (251,945) $ (236,392) $ (1,098,124) $ (311,515) $ 249 ------------- ------------ ------------- ------------ ------------ ------------- ------------ ------------- ------------ ------------
The accompanying notes are an integral part of these financial statements. F-332 SAVANNAH COMMUNICATIONS, L.P. STATEMENTS OF PARTNERS' CAPITAL FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996 AND THE PERIOD OCTOBER 1, 1995 (INCEPTION) THROUGH DECEMBER 31, 1995 Initial capital contribution, October 1, 1995................................... $1,313,100 Net income.................................................................... 249 Partners' capital, December 31, 1995............................................ 1,313,349 Capital contributions......................................................... 918,888 Net loss...................................................................... (311,515) ---------- Partners' capital, December 31, 1996............................................ 1,920,722 Capital contributions......................................................... 667,858 Net loss...................................................................... (1,098,124) ---------- Partners' capital, December 31, 1997............................................ $1,490,456 ---------- ----------
The accompanying notes are an integral part of these financial statements. F-333 SAVANNAH COMMUNICATIONS, L.P. STATEMENTS OF CASH FLOWS
FOR THE PERIOD OCTOBER 1, 1995 (INCEPTION) THREE MONTHS FOR THE YEARS ENDED DECEMBER THROUGH ENDED MARCH 31, 31, DECEMBER 31, ---------------------------- ---------------------------- ------------- 1998 1997 1997 1996 1995 ------------- ------------- ------------- ------------- ------------- (UNAUDITED) Cash flows from operating activities: Net income (loss)................... $ (251,945) $ (236,392) $ (1,098,124) $ (311,515) $ 249 Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation...................... 58,194 61,563 255,048 77,585 Amortization of intangibles....... 102,329 57,966 252,128 71,895 260 Changes in operating assets and liabilities: Accounts receivable............. 80,083 41,174 90,096 (10,611) (244,284) Prepaid expenses................ 1,118 (23,430) 5,999 (8,804) Accounts payable and accrued expenses...................... 16,477 (72,209) (25,002) 134,754 23,265 ------------- ------------- ------------- ------------- ------------- Net cash from (used by) operating activities........ 6,256 (171,328) (519,855) (46,696) (220,510) ------------- ------------- ------------- ------------- ------------- Cash flows from investing activities: Acquisition of business, including related costs..................... (729,410) (729,410) (4,450,000) Organization costs.................. (4,046) (4,046) (61,579) (23,965) Purchases of property and equipment......................... (5,057) (104,883) ------------- ------------- ------------- ------------- ------------- Net cash used in investing activities.................. (5,057) (733,456) (733,456) (4,616,462) (23,965) ------------- ------------- ------------- ------------- ------------- Cash flows from financing activities: Proceeds from long-term debt, net of loan fees......................... 450,000 450,000 2,775,134 Cash advances from affiliate........ 20,000 32,876 Cash advances from partners......... 55,000 -- -- -- Proceeds from capital contributions..................... 450,000 777,858 808,888 1,300,000 ------------- ------------- ------------- ------------- ------------- Net cash provided by financing activities.................. 55,000 900,000 1,247,858 3,616,898 1,300,000 ------------- ------------- ------------- ------------- ------------- Net increase (decrease) in cash........................ 56,199 (4,784) (5,453) (1,046,260) 1,055,525 Cash, beginning of period............. 3,812 9,265 9,265 1,055,525 -- ------------- ------------- ------------- ------------- ------------- Cash, end of period................... $ 60,011 $ 4,481 $ 3,812 $ 9,265 1,055,525 ------------- ------------- ------------- ------------- ------------- ------------- ------------- ------------- ------------- ------------- Supplemental disclosure of cash flow information: Cash paid for interest.............. $ 34,128 $ 64,750 $ 329,372 $ 51,966 $ -- ------------- ------------- ------------- ------------- ------------- ------------- ------------- ------------- ------------- -------------
The accompanying notes are an integral part of these financial statements. F-334 SAVANNAH COMMUNICATIONS, L.P. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: ORGANIZATION AND BASIS OF PRESENTATION: Savannah Communications, L.P. (the "Partnership") was formed to acquire, own and operate radio stations servicing the Savannah, Georgia area. The Partnership commenced operations effective October 1995, at which time it entered into a local marketing agreement (LMA) permitting the Partnership to program and market two stations, WBMQ-AM and WIXV-FM, prior to acquiring them on July 31, 1996. The Partnership entered into an LMA commencing August 1996 with respect to another station, WSFG-FM, prior to acquiring it on February 28, 1997. The Partnership's financial statements have been prepared in accordance with generally accepted accounting principles, which require management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses for the period presented. They also affect the disclosures of contingencies. Actual results could differ from those estimates. PROPERTY AND EQUIPMENT Property and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the respective assets. Expenditures for repairs are expensed while major additions are capitalized. INTANGIBLE ASSETS Intangible assets are stated at cost and amortized on a straight-line basis over their estimated useful lives, as follows: FCC broadcast licenses over 15 years. Goodwill over 15 years. Organization costs over five years. On an ongoing basis, management evaluates the recoverability of the net carrying value of intangible assets by reference to the Partnership's undiscounted anticipated future cash flows. REVENUE RECOGNITION Revenue from the sale of air-time is recognized at the time the related program or advertisement is broadcast. Barter transactions are reported at the estimated fair market value of the product or services received. Barter revenue is reported when commercials are broadcast, and merchandise or services received as consideration are reported as expense when used or received. ALLOCATIONS AND DISTRIBUTIONS The profits and losses of the Partnership are allocated and cash flow from operations or cash from capital transactions, if any, will be distributed to the partners in accordance with the terms of the partnership agreement. F-335 SAVANNAH COMMUNICATIONS, L.P. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INCOME TAXES No provision for federal or state income taxes has been provided as the partners report their pro rata share of the partnership profits or losses on their tax returns. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. ACQUISITIONS: On July 31, 1996, the Partnership acquired substantially all of the assets of two radio stations for $4,450,000, including related costs. The Partnership operated the two stations under an LMA from October 1995 until the acquisition. On February 28, 1997, the Partnership acquired substantially all of the assets of a third radio station for $729,410, including related costs. The Partnership operated this station under an LMA from August 1996 until the acquisition. The 1997 and 1996 acquisitions were accounted for as purchase transactions and, accordingly, the purchase price was allocated to assets based on their estimated fair value with the excess of the purchase price over the fair value of the identifiable tangible and intangible assets acquired reflected as goodwill, as follows:
1997 1996 ---------- ------------ Property and equipment.............................................. $ 90,274 $ 1,571,407 FCC broadcast licenses.............................................. 100,000 1,999,000 Goodwill............................................................ 539,136 879,593 ---------- ------------ Purchase price, including related costs............................. $ 729,410 $ 4,450,000 ---------- ------------ ---------- ------------
Had the acquisition of the two stations acquired in July 1996 occurred at the beginning of that year, there would be no effect on revenue and an immaterial effect on net loss reported for 1996 because the Partnership operated the stations under an LMA from the beginning of the year until the acquisition. Had the acquisition of the station acquired in February 1997 occured at the beginning of 1996, there would be no effect on revenue and an immaterial effect on net loss reported for 1997 because the Partnership operated the station under an LMA from the beginning of 1997 until the acquisiiton. It is estimated that revenue for 1996 would have increased by approximately $67,000 (revenue prior to the LMA commencing August 1996) and that the effect on net loss for 1996 would be immaterial. F-336 SAVANNAH COMMUNICATIONS, L.P. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 3. PROPERTY AND EQUIPMENT: Property and equipment consisted of the following at December 31, 1997 and 1996:
1997 1996 ------------ ------------ Land and improvements............................................. $ 279,685 $ 279,685 Buildings......................................................... 260,690 260,690 Tower and antenna................................................. 790,297 712,397 Furniture and equipment........................................... 420,539 408,165 Other............................................................. 9,116 9,116 ------------ ------------ 1,760,327 1,670,053 Less accumulated depreciation..................................... (332,633) (77,585) ------------ ------------ $ 1,427,694 $ 1,592,468 ------------ ------------ ------------ ------------
4. INTANGIBLE ASSETS: Intangible assets consisted of the following at December 31, 1997 and 1996:
1997 1996 ------------ ------------ FCC broadcast licenses............................................ $ 2,099,000 $ 1,999,000 Goodwill.......................................................... 1,418,729 879,593 Deferred financing costs.......................................... 176,970 176,970 Organization costs................................................ 93,463 89,417 ------------ ------------ 3,788,162 3,144,980 Less accumulated amortization..................................... (324,023) (71,895) ------------ ------------ $ 3,464,139 $ 3,073,085 ------------ ------------ ------------ ------------
5. LONG-TERM DEBT: Long-term debt consisted of the following at December 31, 1997 and 1996:
1997 1996 ------------ ------------ Bank note payable, quarterly payments ranging from $50,000 to $125,000 commencing January 1, 1998 with a balloon payment of $1,275,000 due October 1, 2002, bearing interest at the bank's reference rate plus 2.5% (reference rate was 8.5% at December 31, 1997), collateralized by substantially all assets of the Partnership............ $ 2,800,000 $ 2,800,000 Note payable, due September 2001, interest payable quarterly at 10%................... 150,000 150,000 Note payable, due February 2002, interest payable monthly at 9%....................... 450,000 ------------ ------------ 3,400,000 2,950,000 Less current maturities and long-term debt in default................................. (2,800,000) (2,800,000) ------------ ------------ $ 600,000 $ 150,000 ------------ ------------ ------------ ------------
F-337 SAVANNAH COMMUNICATIONS, L.P. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 5. LONG-TERM DEBT: (CONTINUED) The bank note is subject to certain restrictive financial covenants, including the maintenance of minimum broadcast operating cash flow amounts, and limitations on additional indebtedness, capital expenditures, lease agreements, investments and distributions to partners. The Partnership was in violation of certain of these financial covenants at December 31, 1997 and 1996. Additionally, the Partnership did not make the first required principal payment of $50,000 due January 1, 1998. As a result of these matters, the noteholder has the right to demand payment. Therefore, the entire principal balance has been classified as current at December 31, 1997 and 1996. Interest payments on this note are current. The carrying amount reported for long-term debt approximates fair value. 6. OPERATING LEASES: The Partnership leases a vehicle and a tower site under operating leases with future minimum rental payments as follows:
1998............................................................... $ 57,700 1999............................................................... 56,600 2000............................................................... 58,700 2001............................................................... 60,900 Thereafter......................................................... 13,200
Rental expense charged to operations was $56,800, $50,500 and $11,400 for the years ended December 31, 1997, 1996 and for the period October 1, 1995 (inception) through December 31, 1995, respectively. 7. RELATED PARTY TRANSACTIONS: Included in other expenses are fees paid to the general partner in the amounts of $19,400, $43,800, and $0 in 1997, 1996 and 1995, respectively. Cash advances from an affiliate are non-interest bearing and have no fixed due dates. It is anticipated that these advances will be repaid upon completion of the events described in Note 8. Accounts receivable, partners at December 31, 1996 were collected in January 1997. 8. SUBSEQUENT EVENTS: On January 14, 1998, the Partnership entered into an agreement to sell substantially all of the assets associated with its three radio stations for $5,250,000 in cash. The party agreeing to purchase the stations began programming and marketing all three stations on that date under an LMA. Subject to FCC approval, the Partnership expects to consummate this sale in the second quarter of 1998. F-338 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying combined balance sheets and the related combined statements of operations, of changes in owner's equity (deficit) in stations and of cash flows present fairly, in all material respects, the financial position of Savannah Valley Broadcasting Radio Properties at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois February 27, 1998 F-339 SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES COMBINED BALANCE SHEETS
MARCH 31, DECEMBER 31, ------------ -------------------------- 1998 1997 1996 ------------ ------------ ------------ (UNAUDITED) ASSETS Current assets: Cash.................................................................. $ -- $ -- $ -- Short term investments................................................ -- -- 199,000 Accounts receivable, less allowance for doubtful accounts of $58,000, $58,000 and $25,000, respectively..... 170,000 11,000 560,000 Receivable from Cumulus............................................... 80,000 85,000 -- Prepaid expenses and other current assets............................. 69,000 3,000 34,000 ------------ ------------ ------------ Total current assets.............................................. 319,000 99,000 793,000 Property and equipment, net............................................. 302,000 649,000 787,000 Intangible assets, net.................................................. 2,416,000 2,435,000 2,640,000 ------------ ------------ ------------ Total assets...................................................... $ 3,037,000 $ 3,183,000 $ 4,220,000 ------------ ------------ ------------ ------------ ------------ ------------ LIABILITIES AND OWNER'S EQUITY (DEFICIT) IN STATIONS Current liabilities: Line of credit........................................................ $ 717,000 $ 866,000 $ 1,142,000 Current portion of notes payable...................................... 2,000,000 2,280,000 20,000 Related party note payable............................................ 50,000 50,000 50,000 Due to related party.................................................. -- -- 174,000 Accounts payable...................................................... 35,000 30,000 77,000 Accrued legal fees.................................................... -- 81,000 -- Accrued and other current liabilities................................. 186,000 54,000 23,000 ------------ ------------ ------------ Total current liabilities......................................... 2,988,000 3,361,000 1,486,000 ------------ ------------ ------------ Long-term liabilities: Notes payable, less current portion................................... -- -- 2,280,000 ------------ ------------ ------------ Total liabilities................................................. 2,988,000 3,361,000 3,766,000 ------------ ------------ ------------ Commitments and contingencies Owner's equity (deficit) in stations.................................... 49,000 (178,000) 454,000 ------------ ------------ ------------ Total liabilities and owner's equity (deficit) in stations........ $ 3,037,000 $ 3,183,000 $ 4,220,000 ------------ ------------ ------------ ------------ ------------ ------------
See Notes to Combined Financial Statements. F-340 SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES COMBINED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED MARCH 31, FOR THE YEARS ENDED DECEMBER 31, ----------------------- ---------------------------------------- 1998 1997 1997 1996 1995 ----------- ---------- ------------ ------------ ------------ (UNAUDITED) Revenues...................................... $ 248,000 $ 767,000 $ 2,283,000 $ 3,351,000 $ 3,380,000 Less: agency commissions.................... (26,000) (84,000) (258,000) (309,000) (427,000) Income from time brokerage agreement........ 60,000 -- 118,000 -- -- ----------- ---------- ------------ ------------ ------------ Net revenues............................ 282,000 683,000 2,143,000 3,042,000 2,953,000 Operating expenses: Programming................................. 94,000 233,000 829,000 1,368,000 1,339,000 Sales and promotions........................ 41,000 156,000 590,000 607,000 665,000 Technical................................... 26,000 61,000 188,000 216,000 224,000 General and administrative.................. 130,000 152,000 604,000 705,000 729,000 Depreciation and amortization............... 74,000 87,000 352,000 362,000 354,000 ----------- ---------- ------------ ------------ ------------ Total operating expenses................ 365,000 689,000 2,563,000 3,258,000 3,311,000 ----------- ---------- ------------ ------------ ------------ Loss from operations.......................... (83,000) (6,000) (420,000) (216,000) (358,000) Donation expense, net....................... (217,000) -- -- -- -- Interest expense, net....................... (75,000) (49,000) (246,000) (287,000) (253,000) ----------- ---------- ------------ ------------ ------------ Net loss...................................... $ (375,000) $ (55,000) $ (666,000) $ (503,000) $ (611,000) ----------- ---------- ------------ ------------ ------------ ----------- ---------- ------------ ------------ ------------
See Notes to Combined Financial Statements. F-341 SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES COMBINED STATEMENTS OF CHANGES IN OWNER'S EQUITY (DEFICIT) IN STATIONS Balance at January 1, 1995...................................................... $1,540,000 Distribution to owner........................................................... (12,000) Net loss........................................................................ (611,000) --------- Balance at December 31, 1995.................................................... 917,000 Distribution from partnership................................................... 40,000 Net loss........................................................................ (503,000) --------- Balance at December 31, 1996.................................................... 454,000 Contribution of related party obligation........................................ 174,000 Distribution to owner........................................................... (140,000) Net loss........................................................................ (666,000) --------- Balance at December 31, 1997.................................................... $(178,000) --------- ---------
See Notes to Combined Financial Statements. F-342 SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES COMBINED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, FOR THE YEAR ENDED DECEMBER 31, ----------------------- ------------------------------------- 1998 1997 1997 1996 1995 ----------- ---------- ----------- ----------- ----------- (UNAUDITED) Cash flows from operating activities: Net loss.............................................. $ (375,000) $ (55,000) $ (666,000) $ (503,000) $ (611,000) Adjustments to reconcile net loss to net cash (used in) provided by operating activities: Donation of station, net.............................. 217,000 -- -- -- -- Depreciation and amortization......................... 74,000 84,000 352,000 362,000 354,000 Decrease (increase) in accounts receivable, net....... (159,000) 68,000 549,000 44,000 (34,000) Decrease (increase) in receivable from Cumulus........ 4,000 -- (85,000) -- -- Decrease (increase) in prepaid expenses and other current assets...................................... (66,000) (53,000) 31,000 (4,000) Increase in due to related party...................... -- -- -- 70,000 10,000 (Decrease) increase in accounts payable............... 5,000 (31,000) (47,000) 20,000 57,000 Increase (decrease) in accrued and other liabilities......................................... 132,000 (18,000) 112,000 (19,000) 88,000 ----------- ---------- ----------- ----------- ----------- Net cash (used in) provided by operating activities...................................... (168,000) (5,000) 246,000 (26,000) (140,000) ----------- ---------- ----------- ----------- ----------- Cash flows from investing activities: Purchases of property and equipment................... -- -- (9,000) (8,000) (362,000) Purchase (sale) of short-term investment, net......... -- -- 199,000 148,000 (35,000) ----------- ---------- ----------- ----------- ----------- Cash (used for) provided by investing activities...................................... -- -- 190,000 140,000 (397,000) ----------- ---------- ----------- ----------- ----------- Cash flows from financing activities: (Decrease) increase in notes payable.................. -- (5,000) (20,000) (89,000) 390,000 Contribution from owner............................... 317,000 -- -- -- -- Distribution from partnership......................... -- 5,000 -- 40,000 -- Dividends and distributions........................... -- -- (140,000) -- (12,000) Borrowings (payments) on line of credit............... (149,000) 43,000 (276,000) (98,000) -- Payments on borrowings from related party............. -- -- -- -- 50,000 ----------- ---------- ----------- ----------- ----------- Cash (used for) provided by financing activities...................................... 168,000 43,000 (436,000) (147,000) 428,000 ----------- ---------- ----------- ----------- ----------- Net change in cash.................................... -- 38,000 -- (33,000) (109,000) ----------- ---------- ----------- ----------- ----------- Cash at beginning of period........................... -- -- -- 33,000 142,000 ----------- ---------- ----------- ----------- ----------- Cash at end of period................................. $ -- $ 38,000 $ -- $ -- $ 33,000 ----------- ---------- ----------- ----------- ----------- ----------- ---------- ----------- ----------- ----------- Non-cash operating activities: Trade revenue......................................... $ 23,127 $ 44,062 $ 121,000 $ 276,000 $ 315,000 ----------- ---------- ----------- ----------- ----------- ----------- ---------- ----------- ----------- ----------- Trade expense......................................... $ 78,709 $ 55,720 $ 108,000 $ 239,000 $ 315,000 ----------- ---------- ----------- ----------- ----------- ----------- ---------- ----------- ----------- ----------- Supplemental disclosure of cash flow information: Cash paid for interest................................ $ 46,000 $ 92,000 $ 200,000 $ 293,000 $ 310,000 ----------- ---------- ----------- ----------- ----------- ----------- ---------- ----------- ----------- ----------- Contribution of related party obligation.............. $ -- $ 174,000 $ 174,000 $ -- -- ----------- ---------- ----------- ----------- ----------- ----------- ---------- ----------- ----------- ----------- Payment of legal fees by third party.................. $ 81,000 $ -- $ -- $ -- $ -- ----------- ---------- ----------- ----------- ----------- ----------- ---------- ----------- ----------- ----------- Payment of notes payable and accrued interest by owner............................................... $ 286,000 $ -- $ -- $ -- $ -- ----------- ---------- ----------- ----------- ----------- ----------- ---------- ----------- ----------- -----------
See Notes to Combined Financial Statements. F-343 SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES NOTES TO COMBINED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Savannah Valley Broadcasting Radio Properties (the "Company") consists of radio stations WBBQ-AM/FM and WZNY-FM ("the Stations") located in Augusta, Georgia which are owned and operated by common related ownership. The combination of the financial statements includes the accounts of WBBQ-AM/FM and WZNY-FM due to common ownership of the Stations. In September, 1997, Savannah Valley Broadcasting Radio Properties entered into an agreement with Cumulus Broadcasting, Inc. (a wholly owned subsidiary of Cumulus Media Inc.) ("Cumulus"), to sell the assets of Savannah Valley Broadcasting Radio Properties, subject to approval of the Federal Communication Commission, to Cumulus. Effective September 4, 1997, the Stations have been operating under time brokerage agreements ("TBAs") with Cumulus. Under these TBAs, the Stations have agreed to sell certain broadcast time on the Stations and Cumulus has agreed to provide programming to and sell advertising on the Stations during the purchased time. Accordingly, during the TBA period, revenue derived from the advertising sold during the purchased time and certain expenses of the Stations are recorded by Cumulus in exchange for a TBA fee. This TBA fee has been reflected in the combined statement of operations. The Stations retain responsibility for ultimate control of the Stations in accordance with FCC policies. As of December 31, 1997, Savannah Valley Broadcasting Radio Properties has a term note payable and a line of credit of $2,000,000 and $866,000, respectively. The original maturity dates of these instruments were extended by the bank to April 15, 1998 in anticipation of the closing of the sale to Cumulus. These financial statements have been prepared assuming the sale will close by April 15, 1998, or that Savannah Valley Broadcasting Radio Properties will have the ability to extend or refinance these debt instruments. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. SHORT-TERM INVESTMENTS The Company accounts for short term investments in accordance with Statement of Financial Accounting Standards No. 115, "Accounting for Certain Investments in Debt and Equity Securities" ("SFAS 115") which requires investment securities to be classified as either held to maturity, trading or available for sale. Short term investments are comprised of mutual funds with no stated maturity date and are therefore classified as current. F-344 SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) At December 31, 1996, the Company held available for sale mutual funds of $199,000. The difference between the fair value and the cost basis of these investments is not significant at December 31, 1996. These investments were sold during 1997. As the carrying value approximated the respective fair value, no gain or loss was recognized on the sale. PROPERTY AND EQUIPMENT Property and equipment are recorded at cost less accumulated depreciation. Depreciation is computed primarily using accelerated methods of depreciation over the estimated useful lives of the respective assets, generally five to thirty-nine years. Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include Federal Communications Commission ("FCC") license. Intangible assets are stated at cost and are being amortized using the straight-line method over 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES The Company is operated as pass-through entities for Federal tax purposes. Under this election the income or loss of the entities is included in the tax returns of the individual shareholders. Accordingly, federal income taxes are not included in the accompanying financial statements. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amounts of cash, accounts receivable, and accounts payable approximate fair value due to their short-term nature. The fair value of notes payable is based on current market rates and approximates the carrying value. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in F-345 SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, ---------------------------- 1997 1996 ------------- ------------- Building and improvements....................................... $ 601,000 $ 596,000 Broadcasting towers and equipment............................... 1,324,000 1,324,000 Office furniture and equipment.................................. 456,000 458,000 ------------- ------------- 2,381,000 2,378,000 Accumulated depreciation........................................ (1,864,000) (1,723,000) Land............................................................ 132,000 132,000 ------------- ------------- Property and equipment, net..................................... $ 649,000 $ 787,000 ------------- ------------- ------------- -------------
Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was $145,000, $155,000 and $147,000, respectively. 3. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ FCC licenses...................................................... $ 3,106,000 $ 3,106,000 Accumulated amortization.......................................... (671,000) (466,000) ------------ ------------ Intangible assets, net............................................ $ 2,435,000 $ 2,640,000 ------------ ------------ ------------ ------------
Amortization expense for the years ended December 31, 1997, 1996 and 1995 was $207,000 for each of these years, respectively. 4. RELATED PARTY TRANSACTIONS: As of December 31, 1997 and 1996, the Company has a note payable to a former owner in the amount of $50,000 related to the re-purchase of stock from him. This note is due upon demand and bears interest at 6% per annum, payable on June 30 and December 31 of each year. F-346 SAVANNAH VALLEY BROADCASTING RADIO PROPERTIES NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 4. RELATED PARTY TRANSACTIONS: (CONTINUED) As of December 31, 1996, the Company had a payable to a related entity. During 1997, this entity was donated to charity. The payable balance remaining at the time of donation of $174,000 was forgiven and has therefore been accounted for as a contribution to the owner of the stations. 5. NOTES PAYABLE In October 1994, and as amended October 1996, the Company entered into a Master Note Agreement (the "Agreement") with a bank which provided for a $2,000,000 term note and a $1,240,000 line of credit. Both the term note and the line of credit bear interest at the adjusted prime rate (8.5% at December 31, 1997) and are secured by substantially all of the Station's assets. Accrued interest is payable monthly. The original maturities of these notes of October 27, 1997 have been extended through April 15, 1998, at which time all principal and accrued interest is due and payable. The balance of the term note and line of credit as of December 31, 1997 are $2,000,000 and $866,000, respectively. In March 1995, the Company entered into a note agreement with a bank which provided for a note payable in the amount of $425,000. The note is payable in 120 monthly installments of principal and interest through April 2001. The interest rate on this note was 7.8% at December 31, 1997. The note is secured by substantially all of the Station's assets. Subsequent to December 31, 1997, the principal balance of the note and all remaining accrued interest was paid in full; therefore, the balance of this note of $280,000 as of December 31, 1997 has been classified as current. In September 1997, the assets of WZNY were transferred from the Company to the Company's sole shareholder causing an event of default under the note agreements with the bank. In October 1997, the Company and the Company's sole shareholder entered into an agreement with the bank, whereby, the bank waived this default and permitted the transfer of the assets of WZNY as well as the assumption of the obligation of payments on the notes by the Company's sole shareholder. This agreement does not release the Company from its obligations under the original note agreements, nor does it affect the original collateral securing the notes.
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Notes payable consist of: Term loan payable to a bank............................................... $ 2,000,000 $ 2,000,000 Note payable to a bank.................................................... 280,000 300,000 ------------ ------------ Less: current portion..................................................... (2,280,000) (20,000) ------------ ------------ Long term portion......................................................... $ -- $ 2,280,000 ------------ ------------ ------------ ------------
6. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of approximately $33,000, $48,000 and $103,000 for the years ended December 31, 1997, 1996 and 1995, respectively, under operating leases for radio broadcasting facilities. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997, are $55,000 for 1998 and $54,000 for 1999. F-347 REPORT OF INDEPENDENT ACCOUNTANTS The Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in members' equity and of cash flows present fairly, in all material respects, the financial position of Seacoast Radio Company, LLC (the "Company") at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois June 12, 1998 F-348 SEACOAST RADIO COMPANY, LLC BALANCE SHEETS (DOLLARS IN 000'S)
DECEMBER 31, -------------------- 1997 1996 --------- --------- ASSETS Current assets: Cash and cash equivalents....................................................................... $ 15 $ 44 Accounts receivable, less allowance for doubtful accounts of $8................................. 104 82 Prepaid and other current assets................................................................ 4 4 --------- --------- Total current assets.......................................................................... 123 130 --------- --------- Property and equipment, net....................................................................... 137 176 Intangible assets, net............................................................................ 205 223 --------- --------- Total assets.................................................................................. $ 465 $ 529 --------- --------- --------- --------- LIABILITIES AND MEMBERS' EQUITY Current liabilities: Accounts payable and accrued expenses........................................................... $ 13 $ 15 Related party payable........................................................................... 112 90 Current portion of long-term debt............................................................... 284 50 --------- --------- Total current liabilities..................................................................... 409 155 Long-term debt.................................................................................... 44 330 --------- --------- Total liabilities............................................................................. 453 485 --------- --------- Commitments and contingencies Members' equity................................................................................... 12 44 --------- --------- Total liabilities and members' equity......................................................... $ 465 $ 529 --------- --------- --------- ---------
See Notes to Financial Statements. F-349 SEACOAST RADIO COMPANY, LLC STATEMENTS OF OPERATIONS (DOLLARS IN 000'S)
FOR THE YEAR ENDED DECEMBER 31, ------------------------------- 1997 1996 1995 --------- --------- --------- Revenues.................................................................................. $ 820 $ 752 $ 253 Less: agency commissions.................................................................. (80) (66) (10) --------- --------- --------- Net revenues.......................................................................... 740 686 243 --------- --------- --------- Operating expenses: Programming............................................................................. 131 89 66 Sales and promotions.................................................................... 101 92 46 Technical............................................................................... 15 18 20 General and administrative.............................................................. 168 165 140 Trade................................................................................... 65 71 26 Depreciation and amortization........................................................... 58 56 46 --------- --------- --------- Total operating expenses.............................................................. 538 491 344 --------- --------- --------- Income (loss) from operations............................................................. 202 195 (101) Interest expense, net..................................................................... (34) (37) (38) --------- --------- --------- Net income (loss)......................................................................... $ 168 $ 158 $ (139) --------- --------- --------- --------- --------- ---------
See Notes to Financial Statements. F-350 SEACOAST RADIO COMPANY, LLC STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DOLLARS IN 000'S) Balance at January 1, 1995........................................... $ 67 Net income (loss).................................................... (139) --------- Balance at December 31, 1995......................................... (72) Dividend to members.................................................. (42) Net income (loss).................................................... 158 --------- Balance at December 31, 1996......................................... 44 Dividend to members.................................................. (200) Net income (loss).................................................... 168 --------- Balance at December 31, 1997......................................... $ 12 --------- ---------
See Notes to Financial Statements. F-351 SEACOAST RADIO COMPANY, LLC STATEMENTS OF CASH FLOWS (DOLLARS IN 000'S)
FOR THE YEAR ENDED DECEMBER 31, ------------------------------- 1997 1996 1995 --------- --------- --------- Cash flows from operating activities: Net income (loss)....................................................................... $ 168 $ 158 $ (139) Adjustments to reconcile net income to net cash provided by/(used for) operating activities: Depreciation and amortization........................................................... 58 56 46 Increase in accounts receivable......................................................... (23) (41) (35) Decrease (increase) in prepaid expenses and other current assets........................ -- 2 (6) Increase (decrease) in accounts payable................................................. 20 (31) 121 --------- --------- --------- Net cash provided by/(used for) operating activities.................................. 223 144 (13) --------- --------- --------- Cash flows from investing activities: Purchases of property and equipment..................................................... (1) (17) (56) --------- --------- --------- Net cash used for investing activities................................................ (1) (17) (56) --------- --------- --------- Cash flows from financing activities: Proceeds from borrowing................................................................. -- 18 68 Repayments of borrowing................................................................. (51) (59) (20) Dividends to members.................................................................... (200) (42) -- Members capital contribution............................................................ -- -- 16 --------- --------- --------- Net cash (used for)/provided by financing activities.................................. (251) (83) 64 --------- --------- --------- (Decrease) increase in cash and cash equivalents.......................................... (29) 44 (5) Cash and cash equivalents at beginning of year............................................ 44 -- 5 --------- --------- --------- Cash and cash equivalents at end of year.................................................. $ 15 $ 44 $ -- --------- --------- --------- --------- --------- --------- Supplemental disclosures of cash flow information: Cash paid for interest.................................................................. $ 34 $ 38 $ 38 --------- --------- --------- --------- --------- --------- Non-cash operating activities: Trade revenue........................................................................... $ 65 $ 71 $ 27 --------- --------- --------- --------- --------- --------- Trade expense........................................................................... $ 65 $ 71 $ 27 --------- --------- --------- --------- --------- ---------
See Notes to Financial Statements. F-352 SEACOAST RADIO COMPANY, LLC NOTES TO FINANCIAL STATEMENTS (DOLLARS IN 000'S) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: Seacoast Radio Company, LLC ("the Company") is engaged in the operation of WDAI- FM, a radio broadcasting station in Surfside Beach, South Carolina. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Broadcasting tower and equipment.................................. 5-7 years Office furniture and equipment.................................... 5-7 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include FCC licenses. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life of up to 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related station. INCOME TAXES The Company has organized in the state of South Carolina as a Limited Liability Company and is treated as a partnership for federal and state income tax purposes. Consequently, income taxes are not payable by, or provided for, the Company. Members are taxed individually on their share of the Company's earnings. The Company's net income or loss is allocated equally among the members. F-353 SEACOAST RADIO COMPANY, LLC NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as advertising air time is broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. 2. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, DECEMBER 31, 1997 1996 --------------- --------------- Broadcasting tower and equipment................................. $ 200 $ 199 Office furniture and equipment................................... 6 6 ----- ----- 206 205 Accumulated depreciation......................................... (107) (67) Land............................................................. 38 38 ----- ----- Property and equipment, net...................................... $ 137 $ 176 ----- ----- ----- -----
Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was $40, $38 and $28, respectively. 3. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, DECEMBER 31, 1997 1996 --------------- --------------- FCC license...................................................... $ 260 $ 260 Accumulated amortization......................................... (55) (37) ----- ----- Intangible assets, net........................................... $ 205 $ 223 ----- ----- ----- -----
Amortization expense for the years ended December 31, 1997, 1996 and 1995 was $18, $18 and $18, respectively. 4. RELATED PARTY TRANSACTIONS: The Company has a related party payable to the Sunny Broadcasters, Inc., ("Sunny"), a company under common control, totaling $112 and $90 at December 31, 1997 and 1996, respectively. F-354 SEACOAST RADIO COMPANY, LLC NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 4. RELATED PARTY TRANSACTIONS: (CONTINUED) Sunny performs certain corporate and accounting functions for the Company and allocates corporate overhead expenses to the Company based on estimated hours expended on the operations of the station. Corporate overhead allocations were approximately $84, $86 and $111 for the years ended December 31, 1997, 1996 and 1995, respectively, including rent expense of $7 for each of the periods ended December 31, 1997, 1996 and 1995. 5. LONG-TERM DEBT:
DECEMBER 31, DECEMBER 31, 1997 1996 ------------- ------------- Long-term debt consists of the following: Note payable, interest at prime plus 1% (9.5% at December 31, 1997) $4 principal plus interest due monthly, balance due July 2, 1998. $ 274 $ 318 Installment loan, payable in 60 monthly installments of $1 including interest at 9.25%, final payment due September 2001, collateralized by equipment. 42 47 Installment loan, payable in 60 monthly installments of $.4 including interest at 8.95%, final payment due August 2000, collateralized by automobile. 12 15 ----- ----- 328 380 Less current portion (284) (50) ----- ----- $ 44 $ 330 ----- ----- ----- -----
The note payable is payable in 42 monthly installments with interest only due the first six months; principal payments of $3 plus interest at prime plus one percent the next twelve months; $3.5 principal plus interest the next twelve months; $4 principal plus interest the next twelve months with the final installment on July 2, 1998 to include all unpaid principal and interest due on the loan. The debt is collateralized by substantially all assets of the Company. The Company's long-term debt agreement contains certain restrictions and covenants. Under these restrictions, the Company must obtain the consent of the lender to borrow from others, make any loan or advance to any individual, partnership, corporation or other entity, sell, assign, dispose of, or transfer any assets of the Company or make capital expenditures in excess of $50 per year. In addition, the Company must maintain a specified cash flow debt coverage ratio. Maturities of long-term debt are as follows: 1998......................................................... $ 284 1999......................................................... 11 2000......................................................... 10 2001......................................................... 23 --------- $ 328 --------- ---------
F-355 SEACOAST RADIO COMPANY, LLC NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 6. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of approximately $7 for the year ended December 31, 1997, 1996 and 1995 under operating leases for radio broadcasting facilities. There are no future minimum annual payments under this cancelable operating lease. The Company is involved in various other claims and lawsuits which are generally incidental to its business. The Company is vigorously contesting all such matters and believes that their ultimate resolution will not have a material adverse effect on its consolidated financial position, results of operations or cash flows. 7. FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying amount of cash and cash equivalents, accounts receivable and accounts payable and accrued expenses approximates fair value due to their short- term nature. The fair value of long-term debt is estimated based on current market rates and approximates the carrying value. 8. OTHER TRANSACTIONS: On October 11, 1997, the Company entered into an asset purchase agreement to sell all of the Company's assets to Cumulus Broadcasting, Inc. (a wholly- owned subsidiary of Cumulus Media Inc.) for $4 million. F-356 REPORT OF INDEPENDENT ACCOUNTANTS The Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholders' equity and of cash flows present fairly, in all material respects, the financial position of Sunny Broadcasters, Inc. the ("Company") at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois June 12, 1998 F-357 SUNNY BROADCASTERS, INC. BALANCE SHEETS (DOLLARS IN 000'S)
DECEMBER 31, -------------------- 1997 1996 --------- --------- ASSETS Current assets: Cash and cash equivalents..................................................................... $ 38 $ 58 Accounts receivable, less allowance for doubtful accounts of $8............................... 168 151 Related party receivable...................................................................... 112 90 Prepaid and other current assets.............................................................. 19 19 --------- --------- Total current assets........................................................................ 337 318 Property and equipment, net..................................................................... 501 599 Intangible assets, net.......................................................................... 114 124 --------- --------- Total assets................................................................................ $ 952 $ 1,041 --------- --------- --------- --------- LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable and accrued liabilities...................................................... $ 48 $ 47 Trade payable................................................................................. 8 -- Current portion of notes payable.............................................................. 13 12 Current portion notes payable--stockholders................................................... 678 97 --------- --------- Total current liabilities................................................................... 747 156 Commitments and contingencies Long-term liabilities: Notes payable................................................................................. 129 142 Note payable--stockholders.................................................................... 192 869 --------- --------- Total liabilities........................................................................... 1,068 1,167 --------- --------- Stockholders' equity: Common stock, $10 par value, 100,000 shares authorized, 1,000 shares issued and outstanding... 10 10 Additional paid-in-capital.................................................................... 400 400 Accumulated deficit........................................................................... (362) (372) Less treasury stock, at cost.................................................................. (164) (164) --------- --------- Total stockholders' equity.................................................................. (116) (126) --------- --------- Total liabilities and stockholders' equity.................................................. $ 952 $ 1,041 --------- --------- --------- ---------
See Notes to Financial Statements. F-358 SUNNY BROADCASTERS, INC. STATEMENTS OF OPERATIONS (DOLLARS IN 000'S)
FOR THE YEARS ENDED DECEMBER 31, ------------------------------- 1997 1996 1995 --------- --------- --------- Revenues............................................................................. $ 1,359 $ 1,268 $ 1,031 Less: agency commissions............................................................. (111) (101) (70) --------- --------- --------- Net revenues..................................................................... 1,248 1,167 961 Operating expenses: Programming........................................................................ 253 227 193 Sales and promotions............................................................... 182 174 137 Technical.......................................................................... 27 29 19 General and administrative......................................................... 271 256 227 Trade.............................................................................. 117 131 161 Depreciation and amortization...................................................... 117 113 110 --------- --------- --------- Total operating expenses......................................................... 967 930 847 --------- --------- --------- Income from operations............................................................... 281 237 114 Other income and expense: Interest expense................................................................... (99) (107) (115) --------- --------- --------- Net income (loss).................................................................... $ 182 $ 130 $ (1) --------- --------- --------- --------- --------- ---------
See Notes to Financial Statements. F-359 SUNNY BROADCASTERS, INC. STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DOLLARS IN 000'S)
ADDITIONAL COMMON PAID-IN- ACCUMULATED TREASURY STOCK CAPITAL DEFICIT STOCK TOTAL ------------- ------------- ------------- ----------- --------- Balance at January 1, 1995................................ $ 10 $ 400 $ (499) $ (164) $ (253) Net income (loss)......................................... -- -- (1) -- (1) --- ----- ----- ----- --------- Balance at December 31, 1995.............................. 10 400 (500) (164) (254) Dividends................................................. -- -- (2) -- (2) Net income (loss)......................................... -- -- 130 -- 130 --- ----- ----- ----- --------- Balance at December 31, 1996.............................. 10 400 (372) (164) (126) Dividends................................................. -- -- (172) -- (172) Net income (loss)......................................... -- -- 182 -- 182 --- ----- ----- ----- --------- Balance at December 31, 1997.............................. $ 10 $ 400 $ (362) $ (164) $ (116) --- ----- ----- ----- --------- --- ----- ----- ----- ---------
See Notes to Financial Statements. F-360 SUNNY BROADCASTERS, INC. STATEMENT OF CASH FLOWS (DOLLARS IN 000'S)
FOR THE YEARS ENDED DECEMBER 31, ------------------------------- 1997 1996 1995 --------- --------- --------- Cash flows from operating activities: Net income (loss)............................................................... $ 182 $ 130 $ (1) Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization................................................. 117 113 110 Increase in accounts receivable............................................... (17) (60) (113) (Increase) decrease in receivable from related party.......................... (22) 21 (13) Increase (decrease) in accounts payable....................................... 1 (39) 42 Increase in accounts payable--trades.......................................... 8 -- -- --------- --------- --------- Net cash provided by operating activities................................... 269 165 25 --------- --------- --------- Cash flows from investing activities: Purchases of property and equipment............................................. (9) (27) (13) --------- --------- --------- Net cash used for investing activities...................................... (9) (27) (13) --------- --------- --------- Cash flows from financing activities: Proceeds from borrowing......................................................... -- 39 213 Repayments of borrowing......................................................... (108) (118) (99) Purchase of common stock........................................................ -- -- (171) Dividends paid to stockholders.................................................. (172) (2) -- --------- --------- --------- Net cash used for financing activities...................................... (280) (81) (57) --------- --------- --------- (Decrease) increase in cash and cash equivalents.................................. (20) 57 (45) Cash and cash equivalents at beginning of year.................................... 58 1 46 --------- --------- --------- Cash and cash equivalents at end of year.......................................... $ 38 $ 58 $ 1 --------- --------- --------- --------- --------- --------- Supplemental disclosure of cash flow information Cash paid for interest.......................................................... $ 93 $ 100 $ 115 --------- --------- --------- --------- --------- --------- Non-cash operating activities: Trade revenue................................................................... $ 109 $ 131 $ 161 --------- --------- --------- --------- --------- --------- Trade expense................................................................... $ 117 $ 131 $ 161 --------- --------- --------- --------- --------- ---------
See Notes to Financial Statements. F-361 SUNNY BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS (DOLLARS IN 000'S) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: Sunny Broadcasters, Inc. (the "Company") owns and operates the radio station WSYN-FM in Surfside Beach, South Carolina. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Buildings and improvements........................................ 31 years Broadcasting tower and equipment.................................. 5-7 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include Federal Communications Commission ("FCC") license and organization costs. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life or contract term for periods not exceeding 20 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related stations. INCOME TAXES The Company has elected to be treated as an S Corporation for federal income tax purposes. Under this election the income or loss of the S Corporation is included in the tax returns of the individual shareholders. Accordingly, federal income taxes are not included in the accompanying financial statement. F-362 SUNNY BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. 2. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, -------------------- 1997 1996 --------- --------- Building and improvements..................................................... $ 171 $ 171 Broadcasting tower and equipment.............................................. 704 695 --------- --------- 875 866 Accumulated depreciation...................................................... (672) (565) Land.......................................................................... 298 298 --------- --------- Property and equipment, net................................................... $ 501 $ 599 --------- --------- --------- ---------
Depreciation expense for the year ended December 31, 1997, 1996 and 1995 was $107, $103 and $100, respectively. 3. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, -------------------- 1997 1996 --------- --------- FCC license................................................................... $ 190 $ 190 Organization expense.......................................................... 2 2 --------- --------- 192 192 Accumulated amortization...................................................... (78) (68) --------- --------- Intangible assets, net........................................................ $ 114 $ 124 --------- --------- --------- ---------
Amortization expense for the year ended December 31, 1997, 1996 and 1995 was $10, $10 and $10, respectively. F-363 SUNNY BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 4. RELATED PARTY TRANSACTIONS: The Company has receivables due from Seacoast Radio Company, LLC ("Seacoast"), which is under common ownership, totalling $112 and $90 at December 31, 1997 and 1996, respectively. Sunny performs certain corporate and accounting functions for Seacoast and allocates corporate overhead expenses to Seacoast based upon estimated hours expended on the operations of Seacoast. Corporate overhead allocations were approximately $84, $86 and $111 for the years ended December 31, 1997, 1996 and 1995, respectively, including rent income of $7 for each of the periods ended December 31, 1997, 1996 and 1995. 5. NOTES PAYABLE: Notes payable consists of the following:
DECEMBER 31, -------------------- 1997 1996 --------- --------- Note payable $150 principal, principal and interest due in 35 monthly installments of $1.5, interest at 7.5%, balance of $109 plus accrued interest due July 1999. Note collateralized by land and building............................................................................ $ 122 $ 129 Note payable, $26 principal, principal and interest due in 60 monthly installments of $.5, interest at 9.25%, through September 2001. Note collateralized by equipment.................. 20 25 --------- --------- 142 154 Less current portion........................................................................... (13) (12) --------- --------- $ 129 $ 142 --------- --------- --------- ---------
The Company's note payable agreement contains certain restrictions and covenants. Under these restrictions, the Company must obtain the consent of the lender to borrow from others, make any loan or advance to any individual, partnership, corporation or other entity, sell, assign, dispose of, or transfer any assets of the company or make capital expenditures in excess of $50 per fiscal year. In addition, the Company must maintain a specified cash flow debt coverage ratio. Maturities of notes payable are as follows: 1998................................................................. $ 13 1999................................................................. 116 2000................................................................. 7 2001................................................................. 6 --------- $ 142 --------- ---------
F-364 SUNNY BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 6. NOTE PAYABLE-STOCKHOLDERS Notes payable-stockholders consist of the following:
DECEMBER 31, -------------------- 1997 1996 --------- --------- Note payable to stockholders, $755 principal, payable in 102 monthly installments of $6 plus interest at prime plus 1%, which equaled 9.5% at December 31, 1997, final payment due September 1998, collateralized by substantially all assets of the Company.................... $ 654 $ 729 Note payable to former stockholder, $277 principal, principal and interest due in 120 monthly installment of $3.4, interest at 8.5% through December 2004. Note secured by the personal guarantees of the stockholders............................................................... 216 237 --------- --------- 870 966 Less current portion........................................................................... (678) (97) --------- --------- $ 192 $ 869 --------- --------- --------- ---------
The note payable to former stockholder is comprised of $164 due from the Company for the repurchase of 333 1/3 shares of outstanding common stock into treasury and $113 of dividends payable to the same stockholder. Maturities of notes payable to stockholders are as follows: 1998................................................................. $ 678 1999................................................................. 26 2000................................................................. 28 2001................................................................. 31 2002................................................................. 33 Thereafter........................................................... 74 --------- $ 870 --------- ---------
7. COMMITMENTS AND CONTINGENCIES: The Company is involved in various other claims and lawsuits which are generally incidental to its business. The Company is vigorously contesting all such matters and believes that their ultimate resolution will not have a material adverse effect on its consolidated financial position, results of operations or cash flows. 8. FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying amount of cash and cash equivalents, accounts receivable and accounts payable and accrued liabilities approximates fair value due to their short term nature. The fair value of notes payable are estimated based on current market rates and approximate the carrying value. F-365 SUNNY BROADCASTERS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 9. OTHER TRANSACTIONS: On October 11, 1997, the Company entered into an asset purchase agreements to sell all of the assets of the Company to Cumulus Broadcasting, Inc. (a wholly- owned subsidiary of Cumulus Media Inc.) for $4 million. F-366 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Holdings, Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholders' equity (deficit) and of cash flows present fairly, in all material respects, the financial position of Tallahassee Broadcasting, Inc. (the "Company") at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 22, 1998 F-367 TALLAHASSEE BROADCASTING, INC. BALANCE SHEETS
DECEMBER 31, DECEMBER 31, 1997 1996 MARCH 31, ------------- ------------ 1998 ------------- (UNAUDITED) ASSETS Current assets: Cash and cash equivalents.......................................... $ 6,857 $ 6,653 $ 11,669 Accounts receivable, less allowance for doubtful accounts of $3,692, $7,693 and $5,000, respectively.......................... 2,008 37,761 130,920 Other current assets............................................... 18,001 19,517 -- ------------- ------------- ------------ Total current assets........................................... 26,866 63,931 142,589 Property and equipment, net of accumulated depreciation of $1,261,771, $1,222,771 and $1,055,010, respectively................ 542,014 581,014 761,240 Other assets......................................................... 3,404 3,404 2,802 ------------- ------------- ------------ Total assets................................................... $ 572,284 $ 648,349 $ 906,631 ------------- ------------- ------------ ------------- ------------- ------------ LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Accounts payable................................................... $ 52,711 $ 68,533 $ 30,940 Accrued property taxes............................................. 27,870 27,870 -- Accrued compensation............................................... 2,848 29,322 47,097 Due to related parties, net........................................ 1,941,178 1,925,182 1,814,295 ------------- ------------- ------------ Total current liabilities...................................... 2,024,607 2,050,907 1,892,332 ------------- ------------- ------------ Commitments and contingencies........................................ -- -- -- Stockholders' equity (deficit): Common stock, $1.00 par value, 500 shares authorized, issued and outstanding........................................................ 500 500 500 Accumulated deficit................................................ (1,452,823) (1,403,058) (986,201) ------------- ------------- ------------ Total stockholders' equity (deficit)........................... (1,452,323) (1,402,558) (985,701) ------------- ------------- ------------ Total liabilities and stockholders' equity (deficit)........... $ 572,284 $ 648,349 $ 906,631 ------------- ------------- ------------ ------------- ------------- ------------
See Notes to Financial Statements. F-368 TALLAHASSEE BROADCASTING, INC. STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS FOR THE YEAR ENDED ENDED MARCH 31, DECEMBER 31, ---------------------- ---------------------------------------- 1998 1997 1997 1996 1995 ---------- ---------- ------------ ------------ ------------ (UNAUDITED) Revenues....................................... $ -- $ 227,855 $ 794,377 $ 913,266 $ 923,638 Less: Agency commissions....................... -- (17,485) (75,516) (88,412) (114,136) ---------- ---------- ------------ ------------ ------------ Net revenue.............................. -- 210,370 718,861 824,854 809,502 ---------- ---------- ------------ ------------ ------------ Operating expenses: Sales and promotions......................... 3,659 48,566 276,765 327,522 331,514 Programming.................................. 1,418 57,510 197,185 254,948 223,221 Engineering.................................. 513 13,364 55,327 55,580 69,818 General and administrative................... 9,841 76,553 393,824 407,813 464,319 Depreciation................................. 39,000 39,000 170,107 151,386 148,758 ---------- ---------- ------------ ------------ ------------ Total operating expenses................. 54,431 234,993 1,093,208 1,197,249 1,237,630 ---------- ---------- ------------ ------------ ------------ Loss from operations........................... (54,431) (24,623) (374,347) (372,395) (428,128) Other income................................... 27,190 11,744 41,848 29,786 21,674 Interest expense--related party................ (22,524) (21,253) (84,358) (71,068) (56,836) ---------- ---------- ------------ ------------ ------------ Loss before income taxes....................... (49,765) (34,132) (416,857) (413,677) (463,290) ---------- ---------- ------------ ------------ ------------ Income tax benefit............................. -- -- -- -- -- ---------- ---------- ------------ ------------ ------------ Net loss....................................... $ (49,765) $ (34,132) $ (416,857) $ (413,677) $ (463,290) ---------- ---------- ------------ ------------ ------------ ---------- ---------- ------------ ------------ ------------
See Notes to Financial Statements. F-369 TALLAHASSEE BROADCASTING, INC. STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
COMMON ACCUMULATED STOCK DEFICIT TOTAL ----------- ------------- ------------- Balance at January 1, 1995............................................... $ 500 $ (109,234) $ (108,734) Net loss................................................................. -- (463,290) (463,290) ----- ------------- ------------- Balance at December 31, 1995............................................. 500 (572,524) (572,024) Net loss................................................................. -- (413,677) (413,677) ----- ------------- ------------- Balance at December 31, 1996............................................. 500 (986,201) (985,701) Net loss................................................................. -- (416,857) (416,857) ----- ------------- ------------- Balance at December 31, 1997............................................. $ 500 $ (1,403,058) $ (1,402,558) ----- ------------- ------------- ----- ------------- -------------
See Notes to Financial Statements. F-370 TALLAHASSEE BROADCASTING, INC. STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS FOR THE YEAR ENDED ENDED MARCH 31, DECEMBER 31, -------------------- ---------------------------------- 1998 1997 1997 1996 1995 --------- --------- ---------- ---------- ---------- (UNAUDITED) Cash flows from operating activities: Net loss........................................... $ (49,765) $ (34,132) $ (416,857) $ (413,677) $ (463,290) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation..................................... 39,000 39,000 170,107 151,386 148,758 Loss on equipment disposals...................... -- 15,947 15,947 -- -- Provision for doubtful accounts.................. -- -- 23,980 8,852 8,174 (Increase) decrease in accounts receivable....... 35,753 (39,231) 69,179 3,546 (15,535) (Increase) decrease in other current assets...... 1,516 (17,323) (19,517) -- -- Increase in other assets......................... -- (602) (602) -- -- Increase (decrease) in accounts payable.......... (15,822) 29,963 37,593 (17,517) 22,061 Increase in accrued property taxes............... -- -- 27,870 -- -- Increase (decrease) in accrued compensation...... (26,474) (47,097) (17,775) 17,742 29,355 Increase in due to related parties, net.......... 15,996 56,336 110,887 378,825 380,475 --------- --------- ---------- ---------- ---------- Cash provided by operating activities.............. 204 2,861 812 129,157 109,998 --------- --------- ---------- ---------- ---------- Cash flows used in investing activities-- Purchases of property and equipment................ -- (2,547) (5,828) (127,475) (113,337) --------- --------- ---------- ---------- ---------- Cash used in investing activities................ -- (2,547) (5,828) (127,475) (113,377) --------- --------- ---------- ---------- ---------- Increase (decrease) in cash and cash equivalents..... 204 314 (5,016) 1,682 (3,339) Cash and cash equivalents at beginning of period..... 6,653 11,669 11,669 9,987 13,326 --------- --------- ---------- ---------- ---------- Cash and cash equivalents at end of period........... $ 6,857 $ 11,983 $ 6,653 $ 11,669 $ 9,987 --------- --------- ---------- ---------- ---------- --------- --------- ---------- ---------- ---------- Non-cash operating and financing activities: Trade revenue...................................... $ -- $ 51,386 $ 127,141 $ 92,764 $ 113,458 --------- --------- ---------- ---------- ---------- --------- --------- ---------- ---------- ---------- Trade expense...................................... $ -- $ 12,981 $ 148,935 $ 93,342 $ 107,048 --------- --------- ---------- ---------- ---------- --------- --------- ---------- ---------- ----------
See Notes to Financial Statements. F-371 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Tallahassee Broadcasting, Inc., a Florida corporation (the "Company"), owns and operates the radio station WGLF-FM (the "Station") located in Tallahassee, FL. The accompanying financial statements were prepared pursuant to the sale of the Station (Note 5). The financial statements of a wholly-owned subsidiary of the Company, Sterling Communications Corporation ("Sterling"), are not presented herein as they were not included in the prospective sale of the Station. The Company shares common owners and officers with Timm Enterprises, Inc. ("Timm"), which provides certain services to the Station. As more fully described in Note 2, the accompanying financial statements include expense allocations from Timm for such services. In addition, the Company participates in a centralized cash management program sponsored by Timm. The Company has significant transactions with related parties and is dependent upon the related parties and its owners for continued financial support. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated using the straight-line method over estimated useful lives ranging from 5 to 40 years. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. F-372 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INCOME TAXES The Company files consolidated federal and state income tax returns with its wholly-owned subsidiary, Sterling. The Company has provided for federal income taxes in the accompanying financial statements on a stand-alone basis based on an informal tax allocation agreement with Sterling. Deferred tax assets and liabilities are determined based on differences between financial reporting and the tax bases of assets and liabilities using the enacted tax rates and laws. Deferred income tax expense or benefit is based on the changes in the asset or liability from period to period. Future tax benefits, such as net operating loss carryforwards, are recognized to the extent that realization of such benefits is more likely than not. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value due to their short-term nature. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. RELATED PARTY TRANSACTIONS: Due to related parties consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Due to Timm........................................................................... $ 475,639 $ 447,201 Advances due to other affiliates...................................................... 897,179 856,640 Advances due to shareholder........................................................... 324,064 306,154 Accrued rent payable.................................................................. 228,300 204,300 ------------ ------------ $ 1,925,182 $ 1,814,295 ------------ ------------ ------------ ------------
The Company participates in a centralized cash management program with Timm. Accordingly, the Company's cash receipts and disbursements are controlled centrally by Timm, and the net activity under this program is reflected in the above net balance due to Timm. Additionally, the Company has been charged a fee from Timm for certain services performed on behalf of the Station, including management, employee benefit and accounting services. Management believes that the fees charged have been allocated to the Station on a reasonable basis (principally on the ratio of the Station's revenue to the combined revenues of all affiliates receiving such services). Such fees totalled $66,674 in 1997, $89,493 in 1996 and $103,000 in 1995. F-373 2. RELATED PARTY TRANSACTIONS: (CONTINUED) Advances due to other affiliates represent amounts received from certain affiliated companies who share common owners and officers. Advances due to shareholder represent amounts received from a shareholder of the Company to fund operating activities of the Station. The advances from other affiliates and from the shareholder are due on demand and accrue interest annually. Interest rates on the advances ranged from 5.77% to 6.58% for the years ended December 31, 1997, 1996 and 1995, respectively, resulting in interest expense during those periods of $84,358, $71,068 and $56,836, respectively. No interest was paid during 1997, 1996 or 1995. The Station leases its studio facility from a shareholder under the terms of an informal leasing arrangement which management considers to be at arms-length. Such leasing arrangement requires monthly rent payments of $2,000 and is expected to terminate upon the closing of the sale of the Station (Note 5). The Company recorded rent expense of $24,000 annually and has recorded an accrued rent payable to the shareholder of $228,300 at December 31, 1997 and $204,300 at December 31, 1996. In addition, the Company pays the property taxes associated with this facility. Property taxes totaled $27,870, $27,540 and $32,687 in 1997, 1996 and 1995, respectively. Accrued property taxes aggregated $27,870 at December 31, 1997. 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Broadcasting tower and equipment...................................................... $ 1,339,500 $ 1,339,500 Building and improvements............................................................. 51,931 51,931 Studio equipment...................................................................... 119,920 122,798 Furniture and other equipment......................................................... 235,434 250,564 ------------ ------------ 1,746,785 1,764,793 Accumulated depreciation.............................................................. (1,222,771) (1,055,010) ------------ ------------ 524,014 709,783 Land.................................................................................. 57,000 51,457 ------------ ------------ Property and equipment, net........................................................... $ 581,014 $ 761,240 ------------ ------------ ------------ ------------
4. INCOME TAXES: Significant components of the deferred tax assets (liabilities) are as follows:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Deferred tax assets (liabilities): Net operating loss carryforwards........................................................ $ 723,275 $ 581,007 Allowance for doubtful accounts......................................................... 2,895 1,882 Depreciation............................................................................ (51,522) (64,020) ---------- ---------- Net deferred tax asset.................................................................. 674,648 518,869 Less valuation allowance................................................................ (674,648) (518,869) ---------- ---------- Total net deferred tax asset............................................................ $ -- $ -- ---------- ---------- ---------- ----------
F-374 4. INCOME TAXES: (CONTINUED) The net deferred tax asset at December 31, 1997 and 1996 is fully offset by a valuation allowance. The amount of the valuation allowance is reviewed periodically by management and is determined based on management's assessment of the Company's ability to generate future taxable income and realize the tax benefits associated with the deferred tax assets. The Company's effective income tax rate differs from the statutory federal income tax rate as follows:
1997 1996 1995 ---------- ---------- ---------- Income tax benefit at federal statutory rate (34%)........................... $ 141,732 $ 140,650 $ 157,518 State taxes (net of federal benefit)......................................... 15,027 14,909 16,732 Non-deductible items......................................................... (980) (1,010) (802) Change in valuation allowance................................................ (155,779) (154,549) (173,448) ---------- ---------- ---------- Income tax benefit........................................................... $ -- $ -- $ -- ---------- ---------- ---------- ---------- ---------- ----------
Net operating losses expire as follows: 2007............................................................................ $ 39,155 2008............................................................................ 285,929 2009............................................................................ 494,791 2010............................................................................ 415,522 2011............................................................................ 308,562 2012............................................................................ 378,069 --------- $1,922,028 --------- ---------
5. SUBSEQUENT EVENT: On October 31, 1997, the Company entered into an asset purchase agreement with Cumulus Broadcasting, Inc. ("Cumulus") to sell substantially all of the assets and liabilities of the Station to Cumulus. The sale is subject to certain events that must occur prior to closing which include, among other things, obtaining the approval of the Federal Communications Commission. In conjunction with the sale, the Company entered into a time-brokerage agreement ("TBA") with Cumulus effective November 1, 1997. Under the terms of the TBA, Cumulus has the right to broadcast certain programming and sell advertising on the Station until the earlier of the closing or termination of the asset purchase agreement. In exchange, Cumulus has agreed to pay the Company a monthly fee of $5,000. TBA fees totaled $10,000 during 1997 and are recorded as a component of other income. F-375 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in members' equity (deficit) and of cash flows present fairly, in all material respects, the financial position of Tally Radio, LC (the "Company") at December 31, 1997 and 1996, and the results of its operations and its cash flows for the year ended December 31, 1997, and the period from inception on March 1, 1996 to December 31, 1996, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. PRICE WATERHOUSE LLP Chicago, Illinois May 22, 1998 F-376 TALLY RADIO, LC BALANCE SHEETS
DECEMBER 31, DECEMBER 31, 1997 1996 ------------ ------------ ASSETS Current assets: Cash and cash equivalents.......................................................... $ -- $ 3,902 Accounts receivable, less allowance for doubtful accounts of $27,261 and $5,234, respectively..................................................................... 8,943 71,919 Net due from related parties....................................................... 26,266 5,982 ------------ ------------ Total current assets......................................................... 35,209 81,803 Property and equipment, net of accumulated depreciation of $23,374 and $7,576, respectively....................................................................... 91,524 101,324 Intangible assets, net of accumulated amortization of $90,435 and $30,144, respectively....................................................................... 736,019 796,310 ------------ ------------ Total assets................................................................. $ 862,752 $ 979,437 ------------ ------------ ------------ ------------ LIABILITIES AND MEMBERS' EQUITY (DEFICIT) Current liabilities: Promissory note, current portion................................................... $ 157,397 $ 144,245 Accounts payable................................................................... 52,276 65,057 Notes payable to members........................................................... 445,070 181,170 Proceeds received under TBA from Cumulus........................................... 51,000 -- Accrued wages and commissions...................................................... 2,023 5,284 ------------ ------------ Total current liabilities.................................................... 707,766 395,756 Promissory note, long-term portion................................................... 381,353 538,760 ------------ ------------ Total liabilities............................................................ 1,089,119 934,516 Commitments and contingent liabilities............................................... -- -- Members' equity (deficit)............................................................ (226,367) 44,921 ------------ ------------ Total liabilities and members' equity (deficit).............................. $ 862,752 $ 979,437 ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-377 TALLY RADIO, LC STATEMENTS OF OPERATIONS
FOR THE PERIOD FOR THE FROM INCEPTION YEAR ENDED ON MARCH 1, 1996 DECEMBER 31, TO DECEMBER 31, 1997 1996 ------------ ---------------- Revenues......................................................................... $ 238,161 $ 318,379 Less: agency commissions......................................................... (18,762) (21,988) ------------ ---------------- Net revenues............................................................... 219,399 296,391 ------------ ---------------- Operating expenses: Programming.................................................................... 99,502 116,010 Sales.......................................................................... 111,790 62,534 Technical...................................................................... 28,485 22,972 General and administrative..................................................... 134,934 186,678 Depreciation and amortization.................................................. 76,089 37,720 ------------ ---------------- Total operating expenses................................................... 450,800 425,914 ------------ ---------------- Loss from operations............................................................. (231,401) (129,523) Other income..................................................................... 102 1,500 Interest expense................................................................. (51,689) (52,056) ------------ ---------------- Net loss......................................................................... $ (282,988) $ (180,079) ------------ ---------------- ------------ ----------------
See Notes to Financial Statements. F-378 TALLY RADIO, LC STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)
MEMBERS' EQUITY (DEFICIT) -------------- Balance at inception on March 1, 1996............................................................. $ -- Capital contribution from members............................................................... 225,000 Net loss........................................................................................ (180,079) -------------- Balance at December 31, 1996...................................................................... 44,921 Operating facilities provided by a member of the Company free of rent........................... 11,700 Net loss........................................................................................ (282,988) -------------- Balance at December 31, 1997...................................................................... $ (226,367) -------------- --------------
See Notes to Financial Statements. F-379 TALLY RADIO, LC STATEMENTS OF CASH FLOWS
FOR THE PERIOD FOR THE FROM INCEPTION ON YEAR ENDED MARCH 1, 1996 DECEMBER 31, TO DECEMBER 31, 1997 1996 ------------ ----------------- Cash flows from operating activities: Net loss...................................................................... $ (282,988) $ (180,079) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization............................................. 76,089 37,720 Operating facilities provided by a member of the Company free of rent..... 11,700 -- (Increase) decrease in net accounts receivable............................ 62,976 (71,919) Increase in due from related parties...................................... (20,284) (5,982) Increase (decrease) in accounts payable................................... (12,781) 65,057 Increase (decrease) in accrued liabilities................................ (3,261) 5,284 ------------ ----------------- Cash used in operating activities....................................... (168,549) (149,919) ------------ ----------------- Cash flows from investing activities: Capital expenditures.......................................................... (5,998) (46,400) Acquisition of WWLD-FM........................................................ -- (148,954) ------------ ----------------- Cash used in investing activities....................................... (5,998) (195,354) ------------ ----------------- Cash flows from financing activities: Repayments under promissory note.............................................. (144,255) (56,995) Capital contribution from members............................................. -- 225,000 Net advances from members..................................................... 314,900 181,170 ------------ ----------------- Cash provided by financing activities................................... 170,645 349,175 ------------ ----------------- Net increase (decrease) in cash and cash equivalents............................ (3,902) 3,902 Cash and cash equivalents at beginning of period................................ 3,902 -- ------------ ----------------- Cash and cash equivalents at end of year........................................ $ -- $ 3,902 ------------ ----------------- ------------ ----------------- Supplemental disclosure of cash information: Cash paid for interest........................................................ $ 52,699 $ 47,137 ------------ ----------------- ------------ ----------------- Non-cash operating and financing activities: Trade revenue................................................................. $ 33,817 $ 61,948 ------------ ----------------- ------------ ----------------- Trade expense................................................................. $ 45,294 $ 46,461 ------------ ----------------- ------------ ----------------- Issuance of promissory note................................................... $ -- $ 740,000 ------------ ----------------- ------------ -----------------
See Notes to Financial Statements. F-380 TALLY RADIO, LC NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Tally Radio, LC (the "Company"), a Florida limited liability company, was formed in 1996 to own and operate radio station WWLD-FM located in Tallahassee, Florida. On February 26, 1996, the Company's members, on behalf of the Company, entered into an agreement with Southeast Broadcasters, Inc. ("Southeast") to purchase substantially all of the assets used in the operation of radio station WWLD-FM (formerly WRZK-FM). The transaction with Southeast closed on July 1, 1996. Effective March 1, 1996, the Company's members, on behalf of the Company, entered into a Time Brokerage Agreement ("TBA") with Southeast, which extended through June 30, 1996, whereby Southeast provided airtime on the station to the Company. The Company provided programming which was broadcast during such airtime and collected revenues from advertising it sold for broadcast during such programming. The Company reimbursed Southeast for all of Southeast's expenses of operating the station. As such, the accompanying financial statements reflect activity from the inception of the TBA on March 1, 1996. In addition, the Company paid Southeast approximately $16,000 per month during the term of the TBA which was deducted from the aggregate purchase price to be paid at closing on July 1, 1996. On August 18, 1997, the Company entered into an asset purchase agreement with Cumulus Broadcasting, Inc., a wholly owned subsidiary of Cumulus Media Inc. ("Cumulus"), to sell the assets of the Company, subject to approval of the Federal Communications Commission ("FCC"), to Cumulus for $1,200,000. Effective August 18, 1997, the Company also entered into a TBA with Cumulus which extended through January 15, 1998. Under the TBA, the Company provides air time on the station to Cumulus which provides programming to be broadcast during such air time and collects revenues from advertising it sells for broadcast during such programming. Cumulus reimburses the Company for the Company's expenses of operating the station. Accordingly, the statement of operations for the year ended December 31, 1997 includes no advertising revenues or related cash operating expenses from August 18, 1997 through year end. In addition, Cumulus pays a monthly installment of $12,000 during the term of the TBA which will be deducted from the aggregate purchase price paid at closing. Such installment payments aggregated $51,000 at December 31, 1997. On January 15, 1998, the Company completed the sale of its assets to Cumulus. As more fully described in Note 5, the Company has transactions with related parties and is dependent upon the related parties and its members for continued financial support. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. F-381 TALLY RADIO, LC NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivable. The Company performs ongoing credit evaluations of its customers and generally does not require collateral for its accounts receivable. The Company reserves for potential credit losses based upon the expected collectibility of all accounts receivable. The provision for doubtful accounts aggregated $26,562 and $5,234 during 1997 and 1996, respectively. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated using straight-line methods over their estimated useful lives as follows: 5-15 Broadcasting towers and equipment................................ years Automobiles...................................................... 3-5 years Office furniture and equipment................................... 5-7 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include an FCC license, goodwill, customer lists and organizational costs. Intangible assets are stated at cost and are being amortized using the straight-line method over estimated useful lives ranging from 5 to 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the business. F-382 TALLY RADIO, LC NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INCOME TAXES The Company has organized in the state of Florida as a limited liability company and is treated as a partnership for federal and state income tax purposes. Consequently, income taxes are not payable by, or provided for, the Company. Members are taxed individually on their pro-rata share of the Company's earnings. The Company's net income or loss is allocated among the members. 2. ACQUISITION: On July 1, 1996, the Company acquired WWLD-FM for $850,000, consisting of cash of $110,000 and the issuance of a note payable of $740,000, and incurred $38,954 of direct costs of acquisition. The acquisition was accounted for as a purchase. The purchase price was allocated to property and equipment ($62,500) and intangible assets ($826,454). The Company operated the station under a TBA agreement with Southeast from March 1, 1996 to the acquisition date. Accordingly, the accompanying financial statements include the results of operations of the acquired station from March 1, 1996. Amortization and depreciation of acquired assets commenced on July 1, 1996, the date of the acquisition. After giving effect to increased depreciation and amortization as if the acquisition occurred at March 1, 1996 (inception), unaudited pro forma net revenues would aggregate $296,391 and unaudited pro forma net loss would aggregate $202,974 for the period from inception on March 1, 1996 to December 31, 1996. The unaudited pro forma results may not be indicative of the results that would have been reported if the transaction had actually occurred at March 1, 1996, or of the results that may be obtained in the future. 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, 1997 1996 ------------ ------------ Broadcasting towers and equipment................................ $ 100,426 $ 94,428 Automobiles...................................................... 6,240 6,240 Office furniture and equipment................................... 8,232 8,232 ------------ ------------ 114,898 108,900 Accumulated depreciation..................................... (23,374) (7,576) ------------ ------------ Property and equipment, net...................................... $ 91,524 $ 101,324 ------------ ------------ ------------ ------------
Depreciation expense for 1997 and 1996 was $15,798 and $7,576, respectively. F-383 TALLY RADIO, LC NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ FCC License, net of accumulated amortization of $70,998 and $23,665, respectively.......................................... $ 639,002 $ 686,335 Goodwill, net of accumulated amortization of $5,001 and $1,667, respectively................................................... 44,999 48,333 Other intangible assets, net of accumulated amortization of $14,436 and $4,812, respectively............................... 52,018 61,642 ------------ ------------ Intangible Assets................................................ $ 736,019 $ 796,310 ------------ ------------ ------------ ------------
Amortization expense was $60,291 and $30,144 in 1997 and 1996, respectively. 5. RELATED PARTY TRANSACTIONS: Balances due from (to) related parties consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Notes payable to members......................................... $ (445,070) $ (181,170) Due from Monte Radio............................................. 18,612 4,412 Due from Talstar Communication................................... 854 1,470 Due from Talstar................................................. 6,800 100
During the period from inception on March 1, 1996 to December 31, 1997, the Company received advances from members of the Company. Such advances are due on demand and do not bear interest. Advances due from other affiliates represent amounts paid to certain affiliated companies who share common owners and officers. The advances are due on demand and do not accrue interest. The Company utilized office and studio space owned by a member of the Company free of rent from January 1, 1997 through December 31, 1997. The estimated fair value of annual rent related to this space is approximately $11,700 and has been reflected in the accompanying financial statements. 6. FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying amount of cash and cash equivalents, accounts receivable, accounts payable, notes payable and the promissory note approximates fair value because of the short maturity of these instruments. 7. LONG-TERM DEBT: In conjunction with the acquisition of the radio station on July 1, 1996, the Company issued a promissory note for $740,000 to Southeast. The promissory note, which is guaranteed by the Company's members, bears interest at 8.5% and is payable in monthly installments through January 2000 or upon the sale of the Company. F-384 TALLY RADIO, LC NOTES TO FINANCIAL STATEMENTS (CONTINUED) 7. LONG-TERM DEBT: (CONTINUED) Maturities of debt are as follows:
YEAR ENDING DECEMBER 31, PRINCIPAL - ---------------------------------------------------------------------------------- ---------- 1998.............................................................................. $ 157,397 1999.............................................................................. 171,109 2000.............................................................................. 194,011 2001.............................................................................. 16,233
8. LEASES: The Company leases certain property under operating leases. Rent expense under these leases for 1997 and 1996 was $7,693 and $7,515, respectively. Future minimum annual lease payments under these non-cancelable operating lease agreements as of December 31, 1997 are as follows: 1998................................................................ $ 6,000 1999................................................................ 6,000 2000................................................................ 6,000 2001................................................................ 6,000 2002................................................................ 6,000
F-385 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholders' deficit and of cash flows present fairly, in all material respects, the financial position of Tryon-Seacoast Communications, Inc. at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years ended December 31, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois May 22, 1998 F-386 TRYON-SEACOAST COMMUNICATIONS, INC. BALANCE SHEETS
DECEMBER 31, MARCH 31, ------------------------ 1998 1997 1996 ----------- ----------- ----------- (UNAUDITED) ASSETS Current assets: Cash and cash equivalents................................................ $ 20,088 $ 13,869 $ 10,251 Accounts receivable, less allowance for doubtful accounts of $26,600, $26,600 and $21,606, respectively........................................................... 156,229 185,503 260,327 ----------- ----------- ----------- Total current assets............................................... 176,317 199,372 270,578 Property and equipment, net................................................ 184,747 194,266 162,632 Intangible assets, net..................................................... 116,410 118,331 53,331 Other assets............................................................... 27,500 28,000 3,362 ----------- ----------- ----------- Total assets....................................................... $ 504,974 $ 539,969 $ 489,903 ----------- ----------- ----------- ----------- ----------- ----------- LIABILITIES AND STOCKHOLDERS' DEFICIT Current liabilities: Accounts payable and accrued liabilities................................. $ 219,396 $ 188,803 $ 182,458 Line of credit........................................................... 125,000 125,000 125,000 Current maturities, long-term debt....................................... 55,193 55,193 36,608 ----------- ----------- ----------- Total current liabilities.......................................... 399,589 368,996 344,066 ----------- ----------- ----------- Noncurrent liabilities: Note payable--stockholders............................................... 54,900 54,900 54,900 Long term debt........................................................... 601,180 612,315 590,085 ----------- ----------- ----------- Total noncurrent liabilities....................................... 656,080 667,215 644,985 ----------- ----------- ----------- Commitments and contingencies Stockholders' deficit: Common stock, no par value, 4,000 shares authorized, 200 shares issued and outstanding........................................................ -- -- -- Additional paid-in-capital............................................... 61,000 61,000 -- Accumulated deficit...................................................... (611,695) (557,242) (499,148) ----------- ----------- ----------- Total stockholders' deficit........................................ (550,695) (496,242) (499,148) ----------- ----------- ----------- Total liabilities and stockholders' deficit........................ $ 504,974 $ 539,969 $ 489,903 ----------- ----------- ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-387 TRYON-SEACOAST COMMUNICATIONS, INC. STATEMENTS OF OPERATIONS
THREE MONTHS ENDED FOR THE YEAR ENDED MARCH 31, DECEMBER 31, ------------------------ ---------------------------------------- 1998 1997 1997 1996 1995 ----------- ----------- ------------ ------------ ------------ (UNAUDITED) Revenues..................................... $ 262,476 $ 268,115 $ 1,196,630 $ 1,289,985 $ 1,096,328 Less: Agency commissions..................... (13,398) (12,782) (61,045) (65,422) (42,259) ----------- ----------- ------------ ------------ ------------ Net revenues......................... 249,078 255,333 1,135,585 1,224,563 1,054,069 Operating expenses: Programming................................ 69,534 68,503 255,462 247,771 196,775 Sales and promotions....................... 72,376 88,327 388,961 341,231 355,488 Technical.................................. 29,047 22,359 102,170 95,840 93,289 General and administrative................. 93,706 78,424 326,201 332,498 299,155 Depreciation and amortization.............. 11,440 10,658 33,882 45,838 57,222 ----------- ----------- ------------ ------------ ------------ Total operating expenses............. 276,103 268,271 1,106,676 1,063,178 1,001,929 ----------- ----------- ------------ ------------ ------------ Income (loss) from operations................ (27,025) (12,938) 28,909 161,385 52,140 Interest income.............................. 198 324 1,689 883 890 Interest expense............................. (27,626) (34,370) (88,692) (95,440) (92,654) ----------- ----------- ------------ ------------ ------------ Income (loss) before income taxes............ (54,453) (46,984) (58,094) 66,828 (39,624) Income tax expense (benefit)................. -- -- -- -- -- ----------- ----------- ------------ ------------ ------------ Net income (loss).................... $ (54,453) $ (46,984) $ (58,094) $ 66,828 $ (39,624) ----------- ----------- ------------ ------------ ------------ ----------- ----------- ------------ ------------ ------------
See Notes to Financial Statements. F-388 TRYON-SEACOAST COMMUNICATIONS, INC. STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
ADDITIONAL COMMON PAID-IN- ACCUMULATED STOCK CAPITAL DEFICIT TOTAL ----------- ----------- ------------ ----------- Balance at January 1, 1995...................................... $ -- $ -- $ (526,352) $ (526,352) Net Income...................................................... -- -- (39,624) (39,624) ----------- ----------- ------------ ----------- Balance at December 31, 1995.................................... -- -- (565,976) (565,976) Net income...................................................... -- -- 66,828 66,828 ----------- ----------- ------------ ----------- Balance at December 31, 1996.................................... -- -- (499,148) (499,148) Stockholder contribution........................................ -- 61,000 -- 61,000 Net loss........................................................ -- -- (58,094) (58,094) ----------- ----------- ------------ ----------- Balance at December 31, 1997.................................... $ -- $ 61,000 $ (557,242) $ (496,242) ----------- ----------- ------------ ----------- ----------- ----------- ------------ -----------
See Notes to Financial Statements. F-389 TRYON-SEACOAST COMMUNICATIONS, INC. STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED FOR THE YEAR ENDED MARCH 31, DECEMBER 31, ---------------------- ---------------------------------- 1998 1997 1997 1996 1995 ---------- ---------- ---------- ---------- ---------- UNAUDITED Cash flows from operating activities: Net income (loss)................................... $ (54,453) $ (46,984) $ (58,094) $ 66,828 $ (39,624) Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization................... 11,440 10,658 33,882 45,838 48,539 Provision for doubtful accounts................. -- -- 4,994 2,563 4,665 Decrease (increase) in accounts receivable...... 29,274 69,905 69,830 (25,305) (66,582) Increase (decrease) in accounts payable and other liabilities............................. 30,593 (23,679) 6,345 (29,542) 20,465 ---------- ---------- ---------- ---------- ---------- Net cash provided by (used in) operating activities.................................. 16,854 9,900 56,957 60,382 (32,537) ---------- ---------- ---------- ---------- ---------- Cash flows from investing activities: Acquisition of radio station........................ -- -- (40,000) -- -- Purchases of property and equipment................. -- -- (14,956) (7,115) (18,843) Payment of escrow deposit........................... -- -- (25,000) -- -- Other............................................... 500 -- 362 846 -- ---------- ---------- ---------- ---------- ---------- Net cash provided by (used in) investing activities.................................. 500 -- (79,594) (6,269) (18,843) ---------- ---------- ---------- ---------- ---------- Cash flows from financing activities: Principal payments for debt reduction............... (11,135) (7,240) (34,745) (51,199) (33,021) Stockholder contribution............................ -- -- 61,000 -- -- Proceeds from short term borrowings................. -- -- -- -- 35,331 Borrowings from shareholders........................ -- -- -- -- 54,900 ---------- ---------- ---------- ---------- ---------- Net cash provided by (used in) financing activities.................................. (11,135) (7,240) 26,255 (51,199) 57,210 ---------- ---------- ---------- ---------- ---------- Increase in cash and cash equivalents................. 6,219 2,660 3,618 2,914 5,830 Cash and cash equivalents at beginning of period...... 13,869 10,251 10,251 7,337 1,507 ---------- ---------- ---------- ---------- ---------- Cash and cash equivalents at end of period............ $ 20,088 $ 12,911 $ 13,869 $ 10,251 $ 7,337 ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- Supplemental disclosures of cash flow information: Cash paid for interest.............................. $ 21,744 $ 28,488 $ 82,810 $ 95,440 $ 92,654 ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- Cash paid for income taxes.......................... $ -- $ -- $ -- $ -- $ -- ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------
See Notes to Financial Statements. F-390 TRYON-SEACOAST COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: ORGANIZATION Tryon-Seacoast Communications, Inc. (the "Company") is engaged in the operation of radio broadcasting stations in central Maine. The Company has stations licensed in Gardiner, Maine (WABK-FM and WFAU-FM), Augusta, Maine (WKCG-FM) and Madison, Maine (WIGY-FM). The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. PROPERTY AND EQUIPMENT Purchases of property and equipment are capitalized at cost and depreciated on an accelerated basis over their estimated useful lives as follows: Building and improvements......................................... 15 years Broadcasting towers and equipment................................. 5-7 years Office furniture and equipment.................................... 5 years Automobiles....................................................... 5 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include goodwill and FCC licenses. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life of 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as advertising air time is broadcast. F-391 TRYON-SEACOAST COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. Trade revenues were $119,937, $118,347 and $145,253 for the years ended December 31, 1997, 1996, and 1995, respectively. Trade expenses approximate trade revenues for each period. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. ACQUISITIONS: In November 1997, the Company acquired WIGY-FM in Madison, Maine for $125,000 consisting of $40,000 paid in cash and the assumption of debt. The station was operated by the Company under a local marketing agreement from May 1997 through the date of acquisition. The acquisition was accounted for as a purchase. Pro forma results of operations have not been presented as the effect of the acquisition was not material in relation to the Company's reported results of operations. During 1997, the Company entered into an asset purchase agreement to purchase WCME-FM from Bay Communications Co. for $537,000. The closure of the sale is contingent upon Federal Communications Commission (FCC) approval. The Company paid an escrow deposit of $25,000 related to this transaction, which has been classified as other assets at December 31, 1997 in the accompanying balance sheet. F-392 TRYON-SEACOAST COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
DECEMBER 31, ---------------------------- 1997 1996 ------------- ------------- Building and improvements....................................... $ 158,945 $ 145,170 Broadcast towers and equipment.................................. 1,137,032 1,090,613 Office furniture and equipment.................................. 221,920 221,598 Automobiles..................................................... 49,414 49,414 ------------- ------------- 1,567,311 1,506,795 Less--Accumulated depreciation.............................. (1,414,530) (1,385,648) ------------- ------------- 152,781 121,147 Land............................................................ 41,485 41,485 ------------- ------------- Property and equipment, net..................................... $ 194,266 $ 162,632 ------------- ------------- ------------- -------------
Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was $28,882, $40,835, and $40,204, respectively. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
DECEMBER 31, ------------------------ 1997 1996 ----------- ----------- Goodwill, FCC licenses and others....................................................... $ 240,668 $ 170,668 Accumulated amortization................................................................ (122,337) (117,337) ----------- ----------- Intangible assets, net.................................................................. $ 118,331 $ 53,331 ----------- ----------- ----------- -----------
Amortization expense for the years ended December 31, 1997, 1996 and 1995 was $5,000, $5,003, and $8,335, respectively. 5. RELATED PARTY TRANSACTIONS: During 1997, stockholders of the Company contributed $61,000 to fund operations. This contribution is a transfer of capital to the Company and, accordingly, is recorded as additional paid-in capital as of December 31, 1997. Stockholders of the Company provide cash for operations as needed. At December 31, 1997 and 1996, the Company had notes payable due to stockholders of $54,900. These notes payable are due March 1999 ($40,800) and November 1999 ($14,100). The interest rate applicable to the payable balance was 8% for the two years ended December 31, 1997. Included in long-term debt at December 31, 1997 and 1996, is a note payable of $300,421 due to a trust of which a stockholder of the Company is a beneficiary. (See Note 7). F-393 TRYON-SEACOAST COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 6. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of approximately $1,441, $4,538, and $9,774 for the years ended December 31, 1997, 1996 and 1995, respectively, under operating leases for radio broadcasting facilities and other operating leases. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997 are as follows: 1998............................................................... $ 5,651 1999............................................................... 5,701 2000............................................................... 1,789 2001............................................................... 1,479 2002............................................................... 1,529 Thereafter......................................................... 2,245 --------- $ 18,394 --------- ---------
7. DEBT: Following is a summary of long-term debt at December 31:
1997 1996 ---------- ---------- Note payable to bank, due March 1, 2003, payable in monthly installments of $5,903, including interest at a variable interest rate of prime + 2.5% (11% at December 31, 1997), secured by the assets of the Company............................................... $ 291,527 $ 326,272 Note payable to bank, due December 31, 2006, payable in monthly installments of $573, including interest at a variable interest rate, (11% at December 31, 1997).................................... 38,166 -- Note payable to seller, non interest bearing, due in annual installments of $12,465 payable November 1998, 1999, and 2000, secured by an interest in the assets of WIGY-FM..................... 37,394 -- Note payable variable interest rate of prime + 2.5% requiring payments of interest only, secured by the assets of the Company.............. 300,421 300,421 Less--Current maturities included in current liability................ (55,193) (36,608) ---------- ---------- $ 612,315 $ 590,085 ---------- ---------- ---------- ----------
The Company also maintains a $150,000 line of credit at a financial institution of which $25,000 was unused at December 31, 1997 and 1996. The interest rate applied to outstanding balances is prime plus 2.5% (11% at December 31, 1997). This line of credit is secured by certain fixed assets and accounts receivable of the Company and is personally guaranteed by two officers of the Company. F-394 TRYON-SEACOAST COMMUNICATIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 7. DEBT: (CONTINUED) Maturities for long-term debt in subsequent years from December 31, 1997 are as follows: 1998.............................................................................. $ 55,193 1999.............................................................................. 61,459 2000.............................................................................. 65,051 2001.............................................................................. 60,988 2002 and thereafter............................................................... 424,817 --------- $ 667,508 --------- ---------
8. INCOME TAXES: The Company accounts for income taxes in accordance with Statement of Financial Accounting Standards No. 109 (SFAS 109), "Accounting for Income Taxes." SFAS 109 requires recognition of deferred tax liabilities and assets for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, these deferred tax assets and liabilities are determined based on the difference between the financial statement and tax bases of assets and liabilities applying enacted statutory tax rates in effect for the year in which the differences are expected to reverse. In 1996, the Company utilized prior year net operating losses to offset taxable income of $82,826. The Company has established a valuation allowance against all of its operating loss carryforwards following an assessment of the likelihood of realizing such amounts. In arriving at the determination as to the amount of the valuation allowance required, the Company considered its past operating history, tax planning strategies and its expectation of the level and timing of future taxable income. At December 31, 1997, the Company had net operating loss carryforwards for federal income tax purposes of approximately $96,000. Other temporary differences at December 31, 1997 and 1996 are insignificant. 9. PENDING SALE: In December 1997, the Company entered into an agreement with Cumulus Broadcasting, Inc., a wholly owned subsidiary of Cumulus Media Inc., to sell the assets of the Company, including the assets of WCME-FM, subject to the approval of the FCC, to Cumulus for $4,000,000. F-395 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholders' equity and of cash flows present fairly, in all material respects, the financial position of Value Radio Corporation at August 30, 1997 and August 31, 1996, and the results of its operations and its cash flows for each of the three years in the period ended August 30, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois February 24, 1998 F-396 VALUE RADIO CORPORATION BALANCE SHEETS (DOLLARS IN 000'S)
AUGUST 30, AUGUST 31, 1997 1996 ----------- ----------- ASSETS Current assets: Cash and cash equivalents............................................................... $ 167 $ 102 Accounts receivable, less allowance for doubtful accounts of $25 and $3, respectively... 606 222 Prepaid expenses........................................................................ 23 7 ----------- ----------- Total current assets................................................................ 796 331 ----------- ----------- Property and equipment, net............................................................... 1,570 739 Intangible assets, net.................................................................... 3,952 170 Other assets.............................................................................. 715 251 ----------- ----------- Total assets........................................................................ $ 7,033 $ 1,491 ----------- ----------- ----------- ----------- LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable and accrued liabilities................................................ $ 191 $ 52 Trade payable, net...................................................................... 77 18 Note payable to stockholder............................................................. 250 -- Current portion of notes payable........................................................ 1,807 696 ----------- ----------- Total current liabilities........................................................... 2,325 766 ----------- ----------- Notes payable............................................................................. 4,300 22 ----------- ----------- Total liabilities 6,625 788 ----------- ----------- Commitments and contingencies Stockholders' equity: Common stock, no par value, 1,000 shares authorized, 591 shares issued and outstanding........................................................................... 55 55 Retained earnings....................................................................... 353 648 ----------- ----------- Total stockholders' equity.......................................................... 408 703 ----------- ----------- Total liabilities and stockholders' equity.......................................... $ 7,033 $ 1,491 ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-397 VALUE RADIO CORPORATION STATEMENTS OF OPERATIONS (DOLLARS IN 000'S)
FOR THE YEAR ENDED ------------------------------------- AUGUST 30, AUGUST 31, AUGUST 31, 1997 1996 1995 ----------- ----------- ----------- Revenues...................................................................... $ 3,607 $ 2,259 $ 2,148 Less: agency commissions...................................................... (226) (105) (124) ----------- ----------- ----------- Net revenues............................................................ 3,381 2,154 2,024 ----------- ----------- ----------- Operating expenses: Programming................................................................. 728 488 438 Sales and promotions........................................................ 836 631 626 Technical................................................................... 150 100 106 General and administration.................................................. 470 316 341 Trade....................................................................... 278 153 162 Depreciation and amortization............................................... 624 174 77 ----------- ----------- ----------- Total operating expenses................................................ 3,086 1,862 1,750 ----------- ----------- ----------- Income from operations........................................................ 295 292 274 Other income (expense), net................................................... (1) (22) 2 Interest expense, net......................................................... (418) (36) (36) ----------- ----------- ----------- Net income (loss)............................................................. $ (124) $ 234 $ 240 ----------- ----------- ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-398 VALUE RADIO CORPORATION STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DOLLARS IN 000'S)
COMMON STOCK ------------------------ RETAINED SHARES AMOUNT EARNINGS TOTAL ----------- ----------- ----------- --------- Balance at August 31, 1994.................................................. 580 $ 18 $ 324 $ 342 Sale of stock............................................................... 11 37 -- 37 Net income.................................................................. -- -- 240 240 --- --- ----- --------- Balance at August 31, 1995.................................................. 591 55 564 619 Distribution to stockholders................................................ -- -- (150) (150) Net income.................................................................. -- -- 234 234 --- --- ----- --------- Balance at August 31, 1996.................................................. 591 55 648 703 Distribution to stockholders................................................ -- -- (171) (171) Net loss.................................................................... -- -- (124) (124) --- --- ----- --------- Balance at August 30, 1997.................................................. 591 $ 55 $ 353 $ 408 --- --- ----- --------- --- --- ----- ---------
See Notes to Financial Statements. F-399 VALUE RADIO CORPORATION STATEMENTS OF CASH FLOWS (DOLLARS IN 000'S)
FOR THE YEAR ENDED ----------------------------------------- AUGUST 30, AUGUST 31, AUGUST 31, 1997 1996 1995 ----------- ------------- ------------- Cash flows from operating activities: Net income (loss)............................................................... $ (124) $ 234 $ 240 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation and amortization................................................. 624 174 77 Provision for doubtful accounts 22 -- -- Decrease (increase) in accounts receivable.................................... (384) 34 (73) Decrease (increase) in prepaid expenses....................................... (16) (1) 1 (Increase) in other assets.................................................... (464) (22) (15) (Decrease) increase in accounts payable and accrued liabilities............... 139 (1) 2 (Decrease) increase in trade payable, net..................................... 59 (18) 8 ----------- ----- ----- Net cash provided by (used in) operating activities......................... (144) 400 240 ----------- ----- ----- Cash flows from investing activities: Acquisition of broadcast properties............................................. (5,200) (500) -- Purchase of property and equipment.............................................. (59) (160) (111) ----------- ----- ----- Net cash used in investing activities....................................... (5,259) (660) (111) ----------- ----- ----- Cash flows from financing activities: Proceeds from sale of stock..................................................... -- -- 37 Distribution to stockholders.................................................... (171) (150) -- Proceeds from note payable to stockholder....................................... 250 -- -- Proceeds from notes payable..................................................... 6,085 678 34 Repayment of notes payable...................................................... (696) (211) (199) ----------- ----- ----- Net cash provided by (used in) financing activities......................... 5,468 317 (128) ----------- ----- ----- Increase in cash and cash equivalents............................................. 65 57 1 Cash and cash equivalents at beginning of year.................................... 102 45 44 ----------- ----- ----- Cash and cash equivalents at end of year.......................................... $ 167 $ 102 $ 45 ----------- ----- ----- ----------- ----- ----- Non-cash operating and financing activities: Trade revenue................................................................... $ 194 $ 196 $ 168 ----------- ----- ----- ----------- ----- ----- Trade expense................................................................... $ 278 $ 153 $ 162 ----------- ----- ----- ----------- ----- ----- Supplemental cash information: Cash paid for interest.......................................................... $ 355 $ 34 $ 36 ----------- ----- ----- ----------- ----- -----
See Notes to Financial Statements. F-400 VALUE RADIO CORPORATION NOTES TO FINANCIAL STATEMENTS (DOLLARS IN 000'S) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Value Radio Corporation (the "Company") is an S-Corporation organized for the purpose of owning and operating radio broadcasting stations in and around the Appleton/Oshkosh, Wisconsin area. On August 30, 1997, the Company owned and operated five stations, WOSH-AM, WVBO-FM, WOGB-FM, WUSW-AM and WNAM-FM (the "Stations"). The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on an accelerated basis over their estimated useful lives as follows: 15-39 Buildings................................................... years Broadcasting towers and equipment........................... 5-10 years Office furniture and equipment.............................. 5-10 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include Federal Communications Commission ("FCC") licenses and are stated at cost and are being amortized using the straight-line method over the estimated useful life of 15 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES Income or loss of the S-Corporation is included in the tax returns of the individual stockholders. Accordingly, federal and state income taxes are not recognized by the Company. F-401 VALUE RADIO CORPORATION NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. 2. ACQUISITION AND SWAP In January 1997, the Company acquired the partnership interest in WUSW-AM and WNAM-FM (the "Partnership") for the total consideration of approximately $5.2 million. In conjunction with the acquisition of the Partnership, the Company acquired the remaining ownership interest in Valley Radio Results Partnership, an entity which provided the sales department for both the Partnership and the Company, and has subsequently dissolved Valley Radio Results into the Company. In April 1996, the Company swapped the assets of WFDL-FM for the assets of WOGB-FM and paid total consideration of approximately $0.5 million. The acquisition and the swap were accounted for using the purchase method of accounting. The Company's results of operations for the periods ended August 30, 1997 and August 31, 1996 include the results of operations of WUSW-AM, WNAM-FM and WOGB-FM from their respective dates of acquisition and the results of WFDL-FM until its date of disposition. The following unaudited pro forma statement of operations data give effect to the acquisitions as if they had occurred on September 1, 1995. In addition, depreciation and amortization has been increased each period to reflect initial purchase price allocations as if the transactions had occurred on September 1, 1995.
PRO FORMA FOR THE YEAR ENDED ------------------------ AUGUST 30, AUGUST 31, 1997 1996 ----------- ----------- (UNAUDITED) Net revenues......................................................... $ 3,925 $ 3,557 ----------- ----------- ----------- ----------- Operating income..................................................... $ 305 $ 338 ----------- ----------- ----------- ----------- Net income (loss).................................................... $ 160 $ 142 ----------- ----------- ----------- -----------
F-402 VALUE RADIO CORPORATION NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
AUGUST 30, AUGUST 31, 1997 1996 ----------- ----------- Land and buildings................................................ $ 435 $ 346 Broadcasting towers and equipment................................. 1,716 911 Office furniture and equipment.................................... 662 289 ----------- ----- 2,813 1,546 Accumulated depreciation.......................................... (1,243) (807) ----------- ----- Property and equipment, net....................................... $ 1,570 $ 739 ----------- ----- ----------- -----
Depreciation expense for the three years ended August 30, 1997 was $436, $169 and $77, respectively. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
AUGUST 30, AUGUST 31, 1997 1996 ----------- ------------- FCC licenses...................................................... $ 4,145 $ 175 Accumulated amortization.......................................... (193) (5) ----------- ----- Intangible assets, net............................................ $ 3,952 $ 170 ----------- ----- ----------- -----
Amortization expense for the three years ended August 30, 1997 was $188, $5 and $0, respectively. 5. OTHER ASSETS: Other assets consist of the following:
AUGUST 30, AUGUST 31, 1997 1996 ------------- ------------- Cash Surrender value of life insurance............................ $ 110 $ 105 Investment in Radio Results....................................... -- 109 Note receivable................................................... 560 -- Deposits.......................................................... 45 37 ----- ----- Other assets...................................................... $ 715 $ 251 ----- ----- ----- -----
Prior to the January 1997 acquisition of the Partnership, the Company did not have majority ownership in Valley Radio Results and; accordingly, accounted for its investment in Radio Results using the equity method of accounting. F-403 VALUE RADIO CORPORATION NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 6. RELATED PARTY TRANSACTIONS: Certain of the Company's stockholders are also stockholders in Mid-West Management, Inc. ("Mid-West"), which provides accounting services, benefits administration, legal assistance and programming consulting to the Company. Mid-West allocates expenses to the Company, on a monthly basis, based on estimated hours expended. Allocations were $46, $44 and $40 for the periods ended August 30, 1997 and August 31, 1996 and 1995, respectively. At August 30, 1997, the Company had a note payable due of $250 to a stockholder, bearing interest at 9% and due on demand. 7. LONG-TERM DEBT Long-term debt consists of the following at August 30, 1997:
AUGUST 30, AUGUST 31, 1997 1996 ----------- ----------- Note payable, $4,300 principal, interest only due the first six months at 8.1%, interest and principal due monthly through January 2002.................................................... $ 4,300 $ -- Note payable, $1,320 principal, interest at 8%, due quarterly, principal due July 1998......................................... 1,292 -- Line of credit, interest at 9.25% due monthly, principal due on demand.......................................................... 100 -- Note payable, $401 principal, interest at 8%, due quarterly, principal due July 1998......................................... 392 -- Note payable, $678 principal, interest and principal due monthly through 1998, interest at prime plus 3/4% (9% at August 31, 1996)........................................................... -- 678 Note payable, interest at 8%, $1.4 due monthly through November 1998............................................................ 23 40 ----------- ----------- 6,107 718 Less: current maturities.......................................... (1,807) (696) ----------- ----------- $ 4,300 $ 22 ----------- ----------- ----------- -----------
A summary of the future maturities of long-term debt follows: 1998........................................................... $ 1,807 1999........................................................... -- 2000........................................................... -- 2001........................................................... -- 2002........................................................... -- Thereafter..................................................... 4,300 ----------- $ 6,107 ----------- -----------
F-404 VALUE RADIO CORPORATION NOTES TO FINANCIAL STATEMENTS (CONTINUED) (DOLLARS IN 000'S) 8. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of approximately $42 for the year ended December 31, 1997 and $22 for the year ended December 31, 1996, under operating leases for radio broadcasting facilities. Future minimum annual payments under these non-cancelable operating leases and agreements as of December 31, 1997, are as follows:
PAYMENT AUGUST 31, ------------- 1998.......................................................................... $ 44 1999.......................................................................... 35 2000.......................................................................... 19 2001.......................................................................... 4 ----- $ 102 ----- -----
The Company is also involved in various other claims and lawsuits which are generally incidental to its business. The Company is vigorously contesting all such matters and believes that their ultimate resolution will not have a material adverse effect on its consolidated financial position, results of operations or cash flows. 9. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable and accounts payable and accrued liabilities approximates fair value due to their short term nature. The fair value of notes payable is estimated based on current market rates and approximates the carrying value. 10. SUBSEQUENT EVENT: On August 31, 1997, the Company, through a series of simultaneous transactions, sold the Stations to Cumulus Broadcasting, Inc. (a wholly-owned subsidiary of Cumulus Media Inc.) ("Cumulus") for $12.15 million. WOSH-AM, WVBO-FM and WOGB-FM (the "Swapped Stations") were swapped, in a tax related transaction, with a third party, who simultaneously sold the Swapped Stations to Cumulus. WUSW-AM and WNAM-FM were sold directly to Cumulus by the Company. These financial statements report the financial position and results of operations of the five Stations which were subsequently sold to Cumulus, as of and for the period ended August 30, 1997, the last day of ownership of the Stations by the Company. F-405 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in stockholder's deficit and of cash flows present fairly, in all material respects, the financial position of Venice Broadcasting Corp. at December 31, 1997 and 1996, and the results of its operations and its cash flows for the years then ended in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois June 9, 1998 F-406 VENICE BROADCASTING CORP. BALANCE SHEETS
DECEMBER 31, ------------------------ 1997 1996 ----------- ----------- ASSETS Current assets: Cash................................................................................. $ 4,432 $ 4,101 Accounts receivable, less allowance for doubtful accounts of $20,935 in 1997 and $0 in 1996............................................................................ 10,670 81,230 Prepaid expenses and other current assets............................................ -- 1,250 ----------- ----------- Total current assets............................................................... 15,102 86,581 Property and equipment, net............................................................ 314,264 340,624 Intangible assets, net................................................................. 234,200 296,609 Other assets........................................................................... 1,760 1,760 ----------- ----------- Total assets....................................................................... $ 565,326 $ 725,574 ----------- ----------- ----------- ----------- LIABILITIES AND STOCKHOLDER'S DEFICIT Current liabilities: Accounts payable and accrued expenses................................................ $ 121,837 $ 88,478 Accrued interest payable............................................................. 1,086,574 1,086,574 Notes payable........................................................................ -- 95,271 Related party payable................................................................ 4,224,613 3,702,613 ----------- ----------- Total current liabilities.......................................................... 5,433,024 4,972,936 ----------- ----------- Stockholder's deficit: Common stock, no par value, 500 shares authorized, 100 shares issued and outstanding........................................................................ 500 500 Retained deficit..................................................................... (4,868,198) (4,247,862) ----------- ----------- Total stockholder's deficit............................................................ (4,867,698) (4,247,362) ----------- ----------- Total liabilities and stockholder's deficit............................................ $ 565,326 $ 725,574 ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-407 VENICE BROADCASTING CORP. STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Revenues:............................................................................. $ 681,021 $ 1,030,361 Less: agency commissions.............................................................. (70,504) (152,393) ------------ ------------ Net revenues...................................................................... 610,517 877,968 ------------ ------------ Operating expenses: Programming......................................................................... 190,939 261,206 Sales and promotions................................................................ 351,651 366,765 Technical........................................................................... 104,651 51,901 General and administrative.......................................................... 472,718 222,350 Depreciation and amortization....................................................... 88,769 168,771 ------------ ------------ Total operating expenses.......................................................... 1,208,728 1,070,993 ------------ ------------ Loss from operations.................................................................. (598,211) (193,025) Interest expense...................................................................... 22,125 193,193 ------------ ------------ Net loss.............................................................................. $ (620,336) $ (386,218) ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-408 VENICE BROADCASTING CORP. STATEMENTS OF CHANGES IN STOCKHOLDER'S DEFICIT
COMMON RETAINED STOCK DEFICIT TOTAL ----------- ------------- ------------- Balance at January 1, 1996............................................... $ 500 $ (3,861,644) $ (3,861,144) Net loss................................................................. -- (386,218) (386,218) ----- ------------- ------------- Balance at December 31, 1996............................................. 500 (4,247,862) (4,247,362) Net loss................................................................. -- (620,336) (620,336) ----- ------------- ------------- Balance at December 31, 1997............................................. $ 500 $ (4,868,198) $ (4,867,698) ----- ------------- ------------- ----- ------------- -------------
See Notes to Financial Statements. F-409 VENICE BROADCASTING CORP. STATEMENTS OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, ------------------------ 1997 1996 ----------- ----------- Cash flows from operating activities: Net loss.............................................................................. $ (620,336) $ (386,218) Adjustments to reconcile net loss to net cash (used in) provided by operating activities: Depreciation and amortization....................................................... 88,769 168,771 Decrease in accounts receivable..................................................... 70,560 260,475 Decrease in prepaid expenses and other current assets............................... 1,250 -- (Decrease) increase in accounts payable and accrued expenses........................ 33,359 (106,238) Increase in accrued interest payable................................................ -- 173,472 ----------- ----------- Net cash (used in) provided by operating activities................................. (426,398) 110,262 ----------- ----------- Cash flows from financing activities: Proceeds from notes................................................................... 522,000 64,325 Principal payments on notes........................................................... (95,271) (176,559) ----------- ----------- Cash provided by (used for) financing activities...................................... 426,729 (112,234) ----------- ----------- Increase (decrease) in cash and cash equivalents........................................ 331 (1,972) Cash at beginning of year............................................................... 4,101 6,073 ----------- ----------- Cash at end of year..................................................................... $ 4,432 $ 4,101 ----------- ----------- ----------- ----------- Supplemental disclosures of cash flow information: Cash paid for interest.................................................................. $ 22,125 $ 19,721 ----------- ----------- ----------- ----------- Non-cash operating activities: Trade revenue......................................................................... $ 249,315 $ 360,006 ----------- ----------- ----------- ----------- Trade expense......................................................................... $ 249,315 $ 360,006 ----------- ----------- ----------- -----------
See Notes to Financial Statements. F-410 VENICE BROADCASTING CORP. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES DESCRIPTION OF BUSINESS Venice Broadcasting Corp. owns and operates radio station WXKR-FM (the "Station" or "Company") located in Port Clinton, Ohio. The Company acquired WXKR-FM in 1990. The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows: Broadcasting equipment............................................. 5 years Office furniture and equipment..................................... 7 years Tower and antenna.................................................. 31.5 Leasehold improvement.............................................. 31.5
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include goodwill and FCC license. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life or contract term for periods not exceeding 25 years. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted cash flows of the related businesses. INCOME TAXES The Company, with the consent of its stockholder, has elected under the Internal Revenue Code to be an S corporation. In lieu of corporation income taxes, the stockholder of an S corporation includes the Company's taxable income or loss in its tax return. Therefore, no provision or liability for federal income taxes has been included in these financial statements. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. F-411 VENICE BROADCASTING CORP. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. 2. PROPERTY AND EQUIPMENT Property and equipment consists of the following:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Broadcasting equipment.............................................. $ 614,258 $ 614,258 Office furniture and equipment...................................... 201,985 201,985 Tower and antenna................................................... 223,074 223,074 Leasehold improvements.............................................. 150,642 150,642 ---------- ---------- 1,189,959 1,189,959 Accumulated depreciation............................................ 875,695 849,335 ---------- ---------- Property and equipment, net......................................... $ 314,264 $ 340,624 ---------- ---------- ---------- ----------
Depreciation expense was $26,360 and $38,028 for the years ended December 31 1997 and 1996, respectively. 3. INTANGIBLE ASSETS Intangible assets consist of the following:
DECEMBER 31, -------------------------- 1997 1996 ------------ ------------ Goodwill, FCC license............................................. $ 1,220,000 $ 1,220,000 Accumulated amortization.......................................... 985,800 923,391 ------------ ------------ Intangible assets, net............................................ $ 234,200 $ 296,609 ------------ ------------ ------------ ------------
Amortization expense was $62,409 and $130,743 for the years ended December 1997 and 1996, respectively. 4. RELATED PARTY TRANSACTIONS: The stockholder of the Company and a related party provide cash for the operations of the Station as needed. In addition, the related party provided financing to the stockholder to acquire the Station. At December 31, 1997 and 1996, the Company had a balance payable to stockholder of $955,244 and $557,244, respectively. Also, at December 31, 1997 and 1996, the Company had a balance payable to a related party of $3,269,369 and $3,145,369, respectively. The interest rate applicable to the payable balance stockholder accrued at a rate of 5.5%. The interest rate applicable to the payable balance related party F-412 VENICE BROADCASTING CORP. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. RELATED PARTY TRANSACTIONS: (CONTINUED) accrued at a rate of 5.5% through December 31, 1996. The payable balances have no defined payment terms. 5. COMMITMENTS AND CONTINGENCIES The Company incurred expenses of approximately $12,000 for the years ended December 31, 1997 and 1996 under an operating lease for radio broadcasting facilities. Future minimum annual payments under this non-cancelable operating lease is $12,000 each year through the year 2000. 6. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash, accounts receivable and accounts payable and settlements payable approximates fair value because of the short maturity of these instruments. 7. SUBSEQUENT EVENTS In January 1998, the Company completed the sale of substantially all property and equipment of the station to Cumulus Media Inc. for approximately $5,000,000. F-413 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying balance sheets and the related statements of operations, of changes in shareholders' equity (deficit) and of cash flows present fairly, in all material respects, the financial position of Wilks Broadcast Acquisitions, Inc. at August 31, 1997 and December 31, 1996, and the results of its operations and its cash flows for the eight months ended August 31, 1997 and each of the two years in the period ended December 31, 1996, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ PRICE WATERHOUSE LLP Chicago, Illinois February 16, 1998 F-414 WILKS BROADCAST ACQUISITIONS, INC. BALANCE SHEETS
AUGUST 31, DECEMBER 31, 1997 1996 ------------ ------------ ASSETS Current assets: Cash and cash equivalents.......................................................... $ 292,714 $ 55,372 Accounts receivable, less allowance for doubtful accounts of $113,525 and $73,114, respectively..................................................................... 764,689 836,475 Prepaid expenses and other current assets.......................................... 25,371 17,087 ------------ ------------ Total current assets........................................................... 1,082,774 908,934 Property and equipment, net.......................................................... 1,447,487 1,768,059 Intangible assets, net............................................................... 4,048,587 4,249,003 Other assets......................................................................... 94,660 80,887 ------------ ------------ Total assets................................................................... $ 6,673,508 $7,006,883 ------------ ------------ ------------ ------------ LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT) Current liabilities: Current portion of note payable.................................................... $ 347,910 $ 225,544 Related party note payable......................................................... 3,232,348 3,201,097 Accounts payable................................................................... 114,982 113,079 Accrued and other current liabilities.............................................. -- 9,307 ------------ ------------ Total current liabilities...................................................... 3,695,240 3,549,027 ------------ ------------ Long-term liabilities: Note payable, less current portion................................................. 3,039,941 3,274,456 ------------ ------------ Total long-term liabilities.................................................... 3,039,941 3,274,456 ------------ ------------ Commitments and contingencies Shareholders' equity (deficit): Common stock, no par value, 200 shares authorized, 100 issued and outstanding...... 25,000 25,000 Retained earnings (deficit)........................................................ (86,673) 158,400 ------------ ------------ Total shareholders' equity (deficit)........................................... (61,673) 183,400 ------------ ------------ Total liabilities and shareholders' equity (deficit)........................... $ 6,673,508 $7,006,883 ------------ ------------ ------------ ------------
See Notes to Financial Statements. F-415 WILKS BROADCAST ACQUISITIONS, INC. STATEMENTS OF OPERATIONS
FOR THE EIGHT FOR THE YEAR ENDED MONTHS ENDED DECEMBER 31, AUGUST 31, -------------------------- 1997 1996 1995 ------------- ------------ ------------ Revenues.............................................................. $ 2,624,507 $ 3,410,871 $ 1,479,090 Less: agency commissions............................................ (22,716) (19,544) (5,803) ------------- ------------ ------------ Net revenues................................................... 2,601,791 3,391,327 1,473,287 Operating expenses: Programming......................................................... 101,794 151,701 103,434 Sales and promotions................................................ 329,393 555,725 210,809 Technical........................................................... 34,779 47,349 23,944 General and administrative.......................................... 1,402,526 1,475,659 664,129 Depreciation and amortization....................................... 554,181 572,014 242,238 ------------- ------------ ------------ Total operating expenses....................................... 2,422,673 2,802,448 1,244,554 ------------- ------------ ------------ Income from operations................................................ 179,118 588,879 228,733 Interest expense...................................................... 424,191 352,221 131,123 ------------- ------------ ------------ Net income (loss)..................................................... $ (245,073) $ 236,658 $ 97,610 ------------- ------------ ------------ ------------- ------------ ------------
See Notes to Financial Statements. F-416 WILKS BROADCAST ACQUISITIONS, INC. STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT)
RETAINED EARNINGS COMMON STOCK (DEFICIT) TOTAL -------------- ----------- ----------- Balance at January 1, 1995.............................................. $ 25,000 ($ 146,668) ($ 121,668) Net income.............................................................. -- 97,610 97,610 ------- ----------- ----------- Balance at December 31, 1995............................................ 25,000 (49,058) (24,058) Net income.............................................................. -- 236,658 236,658 Distribution to shareholder............................................. -- (29,200) (29,200) ------- ----------- ----------- Balance at December 31, 1996............................................ 25,000 158,400 183,400 Net loss................................................................ -- (245,073) (245,073) ------- ----------- ----------- Balance at August 31, 1997.............................................. $ 25,000 ($ 86,673) ($ 61,673) ------- ----------- ----------- ------- ----------- -----------
See Notes to Financial Statements. F-417 WILKS BROADCAST ACQUISITIONS, INC. STATEMENTS OF CASH FLOWS
FOR THE EIGHT FOR THE YEAR ENDED MONTHS ENDED DECEMBER 31, AUGUST 31, ------------------------ 1997 1996 1995 ------------- ----------- ----------- Cash flows from operating activities: Net income (loss)..................................................... ($ 245,073) $ 236,658 $ 97,610 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization..................................... 554,181 572,014 242,238 Decrease in accounts receivable, net.............................. 71,786 (470,562) (216,617) (Increase) decrease in prepaid expenses and other current assets........................................ (8,284) (53,287) 2,213 Decrease in other assets.......................................... (13,773) (22,256) -- Increase (decrease) increase in accounts payable.................. 1,903 49,822 (7,852) Increase (decrease) in accrued and other liabilities.............. (9,307) 9,307 (1,067) ------------- ----------- ----------- Net cash provided by operating activities......................... 351,433 321,696 116,525 ------------- ----------- ----------- Cash flows from investing activities: Purchases of property and equipment................................... (33,193) (317,366) (21,643) Acquisitions of broadcasting properties............................... -- (5,009,438) -- ------------- ----------- ----------- Cash used for investing activities.................................... (33,193) (5,326,804) (21,643) ------------- ----------- ----------- Cash flows from financing activities: Proceeds from borrowings.............................................. 31,251 5,048,807 -- Repayment of borrowings............................................... (112,149) -- (68,073) Distribution to shareholder........................................... -- (29,200) -- ------------- ----------- ----------- Cash (used for) provided by financing activities...................... (80,898) 5,019,607 (68,073) ------------- ----------- ----------- Increase in cash and cash equivalents................................... 237,342 14,499 26,809 Cash and cash equivalents at beginning of period........................ 55,372 40,873 14,064 ------------- ----------- ----------- Cash and cash equivalents at end of period.............................. $ 292,714 $ 55,372 $ 40,873 ------------- ----------- ----------- ------------- ----------- ----------- Supplemental disclosure of cash information: Cash paid for interest................................................ $ 424,191 $ 352,221 $ 131,123 ------------- ----------- ----------- ------------- ----------- -----------
See Notes to Financial Statements. F-418 WILKS BROADCAST ACQUISITIONS, INC. NOTES TO FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Wilks Broadcast Acquisitions, Inc. (the "Company") owns and operates radio stations on the Augusta, Georgia and South Carolina border. The Company owns and operates radio stations WEKL-FM, WUUS-FM, WRXR-FM, and WGUS-AM ("the Stations"). The significant accounting principles followed by the Company and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. CASH AND CASH EQUIVALENTS Cash and cash equivalents are highly liquid investments with original maturities of three months or less. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Trade revenues and trade expenses are recognized in equal amounts at the fair market value of products or services received as advertising air time is broadcast or as services are received. Trade revenues and expenses for the eight months ended August 31, 1997 and the years ended December 31, 1996 and 1995 were $320,652, $433,105 and $138,341, respectively. PROPERTY AND EQUIPMENT Property and equipment are recorded at cost less accumulated depreciation. Depreciation is computed using accelerated methods over the estimated useful lives of the respective assets of five to fifteen years. Leasehold improvements are amortized on the straight-line basis over their estimated useful lives of thirty-nine years. Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets consist of FCC licenses. Intangible assets are recorded at cost and amortized over 15 years. F-419 WILKS BROADCAST ACQUISITIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INCOME TAXES The Company has elected to be treated as an S-Corporation for federal income tax purposes. Under this election the income or loss of the S-Corporation is included in the tax returns of the individual shareholders. Accordingly, federal and state income taxes are not included in the accompanying financial statements FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value due to their short-term nature. The fair value of notes payable are estimated based on current market rates and approximate the carrying value. 2. ACQUISITIONS In March 1996, the Company entered into an asset purchase agreement to acquire stations WUUS-FM (formerly WKBG-FM) and WRXR-FM in Augusta, Georgia for $5,000,000 in cash plus specific acquisition costs. The acquisitions discussed above were accounted for under the purchase method of accounting. Under the purchase method of accounting, the purchase price was allocated, on the closing date, to the assets acquired and liabilities assumed based on their respective fair values. Because this acquisition occurred in March 1996, which is near January 1, 1996, the beginning of the fiscal year, the Company does not believe the pro forma effects of this acquisition is material in relation to the financial statements for the year ended December 31, 1996. 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
AUGUST 31, DECEMBER 31, 1997 1996 ------------ ------------ Broadcasting towers and equipment................................ $ 1,987,243 $1,954,050 Buildings........................................................ 65,000 65,000 Office furniture and equipment................................... 176,366 176,366 Leasehold improvements........................................... 193,844 193,844 ------------ ------------ 2,422,453 2,389,260 Accumulated depreciation......................................... (974,966) (621,201) ------------ ------------ Property and equipment, net...................................... $ 1,447,487 $1,768,059 ------------ ------------ ------------ ------------
Depreciation expense was $353,765, $388,708, and $145,693 for the eight months ended August 31, 1997 and the years ended December 31, 1996 and 1995, respectively. F-420 WILKS BROADCAST ACQUISITIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
AUGUST 31, DECEMBER 31, 1997 1996 ------------ ------------ FCC licenses..................................................... $ 4,509,298 $4,509,298 Accumulated amortization......................................... (460,711) (260,295) ------------ ------------ Intangible assets, net........................................... $ 4,048,587 $4,249,003 ------------ ------------ ------------ ------------
Amortization expense was $200,416, $183,306, and $96,545 for the eight months ended August 31, 1997 and the years ended December 31, 1996 and 1995, respectively. 5. RELATED PARTY NOTES PAYABLE: The Company has notes payable to a related party. As of August 31, 1997 and December 31, 1996, the balances of these notes payable were $3,232,348 and $3,201,097 respectively. The notes are due upon demand and bear interest at rates ranging from 7% to 10%. Interest payments were $209,747, $176,406 and $125,698 for the eight months ended August 31, 1997 and the years ended December 31, 1996 and 1995, respectively. 6. LONG-TERM DEBT In July, 1996, the Company entered into a $3,500,000 term loan agreement (the "Agreement") with a bank for the purpose of acquiring two radio stations, WRXR-FM and WUUS-FM (formerly WKBG-FM). The term loan requires monthly interest and principal payments beginning July 1, 1996 with the final payment due March 31, 2004 and bears interest at the one month LIBOR Rate plus 2.25% (7.94% at August 31, 1997). The term loan is secured by substantially all of the company's assets as well as a pledge of the common stock of the corporation. The Agreement contains certain restrictive covenants, which among other things, require the maintenance of a funded debt to cash flow and pro forma debt service ratio, minimum net worth and limitations on dispositions of assets. The current portion of $347,910 represents amounts due one year past the balance sheet date of August 31, 1997. Subsequent to year end, all principal and remaining accrued interest was paid by the Company. A summary of the future maturities of long-term debt as of August 31, are as follows: Four months ended December 31, 1997............................. $ 100,667 1998............................................................ 385,974 1999............................................................ 444,038 2000............................................................ 487,671 2001............................................................ 533,881 2002............................................................ 587,164 Thereafter...................................................... 848,456 --------- $3,387,851 Less--current portion........................................... 347,910 --------- $3,039,941 --------- ---------
F-421 WILKS BROADCAST ACQUISITIONS, INC. NOTES TO FINANCIAL STATEMENTS (CONTINUED) 7. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of $27,209, $31,245, and $18,267 for the eight months ended August 31, 1997 and the years ended December 31, 1996 and 1995, respectively, under operating leases for radio broadcasting facilities, broadcasting equipment automobiles, and land. Future minimum annual payments under these non-cancelable operating leases and agreements as of August 31, are as follows: 1997........................................................... $ 9,358 1998........................................................... 31,913 1999........................................................... 23,853 2000........................................................... 19,017 2001........................................................... 19,017 Thereafter..................................................... 275,900 --------- $ 379,058 --------- ---------
8. SUBSEQUENT EVENT: On September 1, 1997, the Stations were acquired by Cumulus Broadcasting, Inc. (a wholly-owned subsidiary of Cumulus Media Inc.) pursuant to an asset purchase agreement with the Company for a purchase price of $15,500,000. F-422 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors and Stockholders of Lewis Broadcasting Corporation In our opinion, the accompanying balance sheets and the related statements of income, of changes in owners' net investment and of cash flows present fairly, in all material respects, the financial position of WJCL-FM (a division of Lewis Broadcasting Corporation) at December 31, 1997 and 1996, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1997, in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. /s/ Price Waterhouse LLP Atlanta, Georgia May 21, 1998 F-423 WJCL-FM (A DIVISION OF LEWIS BROADCASTING CORPORATION) BALANCE SHEETS
DECEMBER 31, MARCH 31, ---------------------- 1998 1997 1996 ----------- ---------- ---------- (UNAUDITED) ASSETS Accounts receivable--trade (less allowance for doubtful accounts of $1,532, $19,494 and $15,668, respectively)........................................ $ 42,085 $ 370,387 $ 297,688 ----------- ---------- ---------- Total current assets........................................................ 42,085 370,387 297,688 Equipment and other fixed assets, net....................................... 18,338 20,353 29,981 ----------- ---------- ---------- Total assets................................................................ $ 60,423 $ 390,740 $ 327,669 ----------- ---------- ---------- ----------- ---------- ---------- LIABILITIES AND OWNERS' NET INVESTMENT Accounts payable............................................................ $ $ 8,693 $ 6,208 Accrued expenses............................................................ 23,107 13,484 ----------- ---------- ---------- Total current liabilities................................................... 31,800 19,692 Owners' net investment...................................................... 60,423 358,940 307,977 ----------- ---------- ---------- Total liabilities and owners' net investment................................ $ 60,423 $ 390,740 $ 327,669 ----------- ---------- ---------- ----------- ---------- ----------
See notes to financial statements. F-424 WJCL-FM (A DIVISION OF LEWIS BROADCASTING CORPORATION) STATEMENTS OF OPERATIONS
THREE MONTHS ENDED FOR THE YEAR ENDED MARCH 31, DECEMBER 31, -------------------------- ---------------------------------------- 1998 1997 1997 1996 1995 ------------ ------------ ------------ ------------ ------------ (UNAUDITED) Revenues................................... $ -- $ 318,925 $ 1,800,955 $ 1,924,745 $ 1,886,065 Less: agency commissions................. -- (38,529) (236,084) (261,440) (278,628) ------------ ------------ ------------ ------------ ------------ Net revenues......................... -- 280,396 1,564,871 1,663,305 1,607,437 ------------ ------------ ------------ ------------ ------------ Operating expense Programming.............................. 88,366 379,521 393,565 357,781 Sales and promotions..................... 86,917 413,957 459,593 450,494 Technical................................ 18,985 29,686 52,024 57,623 46,509 General and administrative............... 12,502 97,936 622,857 621,430 575,095 Depreciation............................. 2,015 3,900 13,043 8,333 1,460 ------------ ------------ ------------ ------------ ------------ 33,502 306,805 1,481,402 1,540,544 1,431,339 Other income............................... 11,430 ------------ ------------ ------------ ------------ ------------ Net income (loss).......................... $ (22,072) $ (26,409) $ 83,469 $ 122,761 $ 176,098 ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ Pro forma adjustments (unaudited) Net income (loss) before pro forma adjustment................................ $ (22,072) $ (26,409) $ 83,469 $ 122,761 176,098 Pro forma adjustment for provision (benefit) for federal and state income taxes..................................... (8,387) (10,035) 31,685 46,600 66,845 ------------ ------------ ------------ ------------ ------------ Pro forma net income (loss)................ $ (13,685) $ (16,374) $ 51,784 $ 76,161 $ 109,253 ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
See notes to financial statements. F-425 WJCL-FM (A DIVISION OF LEWIS BROADCASTING CORPORATION) STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED FOR THE YEAR ENDED MARCH 31, DECEMBER 31, ----------------------- ------------------------------------ 1998 1997 1997 1996 1995 ---------- ----------- ---------- ----------- ----------- (UNAUDITED) Cash flows from operating activities: Net income (loss)............................... $ (22,072) $ (26,409) $ 83,469 $ 122,761 $ 176,092 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation.................................. 2,015 3,900 13,043 8,333 1,460 (Increase) decrease in accounts receivable.... 328,302 80,141 (72,699) 15,297 (117,112) Increase (decrease) in accounts payable....... (8,693) 2,360 2,485 (5,091) 5,160 Increase (decrease) in accrued expenses....... (23,107) 1,699 9,623 919 (19,121) ---------- ----------- ---------- ----------- ----------- Net cash provided by operating activities......... 276,445 61,691 35,921 142,219 46,479 ---------- ----------- ---------- ----------- ----------- Net cash used in investing activities: Purchases of equipment and other fixed assets... (3,415) (36,172) -- ---------- ----------- ---------- ----------- ----------- Net cash used in financing activities: Distributions to owners......................... (276,445) (61,691) (32,506) (106,047) (46,479) ---------- ----------- ---------- ----------- ----------- Change in cash.................................... -- -- -- -- -- Cash balance, beginning of period................. -- -- -- -- -- ---------- ----------- ---------- ----------- ----------- Cash balance, end of period....................... $ -- $ -- $ -- $ -- $ -- ---------- ----------- ---------- ----------- ----------- ---------- ----------- ---------- ----------- -----------
See notes to financial statements. F-426 WJCL-FM (A DIVISION OF LEWIS BROADCASTING CORPORATION) STATEMENTS OF CHANGES IN OWNERS' NET INVESTMENT
FOR THE YEAR ENDED DECEMBER 31, 1997 1996 1995 ---------- ----------- ----------- Owners' net investment, beginning.......................................... $ 307,977 $ 291,263 $ 161,650 Net income................................................................. 83,469 122,761 176,092 Net distributions to owners................................................ (32,506) (106,047) (46,479) ---------- ----------- ----------- Owners' net investment, ending............................................. $ 358,940 $ 307,977 $ 291,263 ---------- ----------- ----------- ---------- ----------- -----------
See notes to financial statements. F-427 WJCL-FM (A DIVISION OF LEWIS BROADCASTING CORPORATION) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 1997 AND 1996 1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES WJCL-FM (the Business) is a division of Lewis Broadcasting Corporation (Corporation). Lewis Broadcasting Corporation also owns and operates television stations in Savannah and Columbus, Georgia, and Columbia, South Carolina. The Business operates an FM radio station in Savannah, Georgia. These financial statements have been derived from the historical accounting records of Lewis Broadcasting Corporation and present the financial position and results of operations as if the Business were a separate company. Accordingly, the net investment in the Business (owners' net investment) is shown in lieu of stockholders' equity. The significant accounting principles followed by the Business and the methods of applying these principles which materially affect the determination of financial position, changes in owners' net investment and results of operations are summarized as follows: REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE TRANSACTIONS The Business trades unsold commercial advertising time for various goods and services. These transactions are recorded at the estimated fair value of the goods or services received. The related revenue is recognized when commercials are broadcast; goods or services received are recorded as assets or expenses when received or used, respectively. Trade revenues were $55,556, $64,806, and $49,149 for the years ended December 31, 1997, 1996 and 1995, respectively. INCOME TAXES Lewis Broadcasting Corporation, of which WJCL-FM is a division, is an S corporation, and therefore, Lewis Broadcasting Corporation's stockholders are subject to taxes on the income of the Corporation. Proforma net income reflects the treatment of the business as a tax paying entity assuming an estimated statutory rate of 38%. It is not necessarily indicative of the actual results had the Business in fact been a tax paying entity. DEPRECIATION Equipment and other fixed assets are being depreciated over five years using accelerated methods. USE OF ESTIMATES The preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. F-428 WJCL-FM (A DIVISION OF LEWIS BROADCASTING CORPORATION) NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. PENDING SALE OF BUSINESS On December 23, 1997 Lewis Broadcasting Corporation entered into an asset purchase agreement with affiliates of Cumulus Media Inc. (Cumulus) to sell the WJCL-FM station license and other station assets. The assignment of the station license and the transfer of the station assets is conditioned and subject to the prior consent and approval of the Federal Communication Commission (FCC). Effective January 1, 1998, WJCL-FM has been operating under a local marketing agreement ("LMA") with Cumulus. Under an LMA, WJCL-FM has agreed to sell certain broadcast time on WJCL-FM and Cumulus has agreed to provide programming to and sell advertising on WJCL-FM during the purchased time. Accordingly, during the LMA period, revenue derived from the advertising sold during the purchased time and certain expenses of WJCL-FM are recorded by Cumulus in exchange for a LMA fee. This LMA fee has been reflected in the combined statement of operations as other income. WJCL-FM retains responsibility for ultimate control of WJCL-FM in accordance with FCC policies. 3. RELATED PARTY TRANSACTIONS As part of a combined group, the Business is allocated various corporate overhead costs. The allocation method requires management to estimate the incremental overhead costs incurred as a result of servicing the Business. Corporate overhead allocations were approximately $289,509, $255,434 and $230,029 for the years ended December 31, 1997, 1996 and 1995, respectively. The Business also leases a broadcasting tower from an affiliate on a month to month basis, which amounted to $30,000 per year for the years ended December 31, 1997, 1996 and 1995, respectively. The Business participates in Lewis Broadcasting Corporation's centralized cash management system. Accordingly, all cash received and disbursed that relates to operations of the Business is accounted for by Lewis Broadcasting Corporation and the net of such activity is reflected in the owners' net investment account in the accompanying balance sheet. F-429 WJCL-FM (A DIVISION OF LEWIS BROADCASTING CORPORATION) NOTES TO FINANCIAL STATEMENTS (CONTINUED) DECEMBER 31, 1997 AND 1996 4. EQUIPMENT AND OTHER FIXED ASSETS Equipment and other fixed assets consists of the following:
DECEMBER 31, ---------------------- 1997 1996 ---------- ---------- Equipment and other fixed assets...................................... $ 114,289 $ 110,903 Accumulated depreciation.............................................. (93,936) (80,922) ---------- ---------- $ 20,353 $ 29,981 ---------- ---------- ---------- ----------
5. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amounts of accounts receivable and accounts payable approximate fair value because of the short maturity of these instruments. 6. RETIREMENT PLAN The Business participates in the Lewis Broadcasting Corporation National Automobile Dealership Association Retirement Trust (NADART) Salary Deferral 401(k) Profit-Sharing Plan (the Plan), a defined contribution plan operated by NADART which covers all employees who qualify and elect to participate. The normal cost is funded by contributions from participants at a required rate of 2% of their compensation on a pre-tax basis. In addition to this required contribution, participants may make additional contributions not to exceed $9,500 in 1997, 1996 and 1995. The Business makes a matching contribution equal to the required 2% contribution made by all participants. F-430 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying combined balance sheet and the related combined statements of income, of changes in owner's equity and of cash flows present fairly, in all material respects, the financial position of WKKO-FM, WRQN-FM, WTOD-AM and WIMX-FM (the "Stations") at November 9, 1997, and the results of their operations and their cash flows for the period from June 30, 1997 through November 9, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Stations' management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for the opinion expressed above. Effective June 29, 1997, 62nd Street Broadcasting LLC (62nd Street) acquired the Stations from Fritz Broadcasting, Inc. As discussed in Note 2 to the financial statements, the acquisition was accounted for as a purchase. /s/ PRICE WATERHOUSE LLP Chicago, Illinois February 6, 1998 F-431 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying combined statements of income, of changes in owner's equity and of cash flows present fairly, in all material respects, the results of the operations and the cash flows of WKKO-FM, WRQN-FM, WTOD-AM and WIMX-FM (the "Stations") for the period from January 1, 1997 through June 29, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Stations' management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for the opinion expressed above. Effective June 29, 1997, 62nd Street Broadcasting LLC (62nd Street) acquired the Stations from Fritz Broadcasting, Inc. As discussed in Note 2 to the financial statements, the acquisition was accounted for as a purchase. /s/ PRICE WATERHOUSE LLP Chicago, Illinois February 6, 1998 F-432 WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM (A WHOLLY OWNED ENTITY OF 62ND STREET BROADCASTING LLC) COMBINED BALANCE SHEET
SUCCESSOR ------------- NOVEMBER 9, 1997 ------------- ASSETS Current assets: Cash............................................................................................. $ 30,137 Accounts receivable, less allowance for doubtful accounts of $45,311............................. 1,368,757 Related party receivable......................................................................... 145,443 Prepaid expenses and other current assets........................................................ 6,638 ------------- Total current assets......................................................................... 1,550,975 Property and equipment, net...................................................................... 2,825,890 Intangible assets, net........................................................................... 26,364,694 ------------- Total assets................................................................................. $ 30,741,559 ------------- ------------- LIABILITIES AND OWNER'S EQUITY Current liabilities: Accounts payable................................................................................. $ 77,786 Accrued expenses and other current liabilities................................................... 199,460 Capital lease obligations........................................................................ 2,632 ------------- Total current liabilities.................................................................... 279,878 ------------- Commitments and contingencies Owner's equity: Owner's capital.................................................................................. 29,922,401 Retained earnings................................................................................ 539,280 ------------- Total owner's equity......................................................................... 30,461,681 ------------- Total liabilities and owner's equity......................................................... $ 30,741,559 ------------- -------------
See Notes to Combined Financial Statements. F-433 WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM (A WHOLLY OWNED ENTITY OF 62ND STREET BROADCASTING LLC) COMBINED STATEMENTS OF INCOME
SUCCESSOR PREDECESSOR --------------- ----------------- JUNE 30, 1997 JANUARY 1, 1997 TO TO NOVEMBER 9, JUNE 29, 1997 1997 --------------- ----------------- Revenues...................................................................... $ 3,012,950 $ 3,362,862 Less: agency commissions.................................................... (393,697) (440,241) --------------- ----------------- Net revenues............................................................ 2,619,253 2,922,621 Operating expenses: Sales and promotions........................................................ 416,081 519,646 Programming................................................................. 392,442 530,953 Technical................................................................... 35,107 63,138 Sports and news............................................................. 18,557 24,124 General and administrative.................................................. 351,720 461,555 Depreciation and amortization............................................... 830,510 173,248 --------------- ----------------- Total operating expenses................................................ 2,044,417 1,772,664 --------------- ----------------- Income from operations........................................................ 574,836 1,149,957 Interest expense.............................................................. 1,009 143,309 --------------- ----------------- Income before income taxes.................................................... 573,827 1,006,648 Single business tax and other sale and local income taxes..................... 34,547 39,434 --------------- ----------------- Net income.................................................................... $ 539,280 $ 967,214 --------------- ----------------- --------------- -----------------
See Notes to Combined Financial Statements. F-434 WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM (A WHOLLY OWNED ENTITY OF 62ND STREET BROADCASTING LLC) COMBINED STATEMENTS OF CHANGES IN OWNER'S EQUITY PREDECESSOR Balance at January 1, 1997..................................................... $2,902,405 Net income..................................................................... 967,214 ---------- Balance at June 29, 1997....................................................... 3,869,619 ---------- ---------- SUCCESSOR Acquisition of the station at June 30, 1997.................................... 29,922,401 Net income..................................................................... 539,280 ---------- Balance at November 9, 1997.................................................... $30,461,681 ---------- ----------
See Notes to Combined Financial Statements. F-435 WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM (A WHOLLY OWNED ENTITY OF 62ND STREET BROADCASTING LLC) COMBINED STATEMENTS OF CASH FLOWS
SUCCESSOR PREDECESSOR ------------- -------------- JANUARY 1, JUNE 30, 1997 1997 TO TO NOVEMBER 9, JUNE 29, 1997 1997 ------------- -------------- Cash flows from operating activities: Net income....................................................................... $ 539,280 $ 967,214 Adjustments to reconcile net income to net cash provided by operating activities, net of effects from acquisition: Depreciation and amortization................................................ 830,510 173,248 Increase in accounts receivable.............................................. (1,446,356) (6,830) Increase in related party receivable......................................... (145,443) (472,859) Decrease (increase) in prepaid expenses and other current assets............. (6,638) 18,213 Increase in accounts payable................................................. 77,786 6,482 Increase (decrease) in accrued expenses and other current liabilities........ 196,009 (419,025) ------------- -------------- Net cash provided by operating activities.................................. 45,148 266,443 ------------- -------------- Cash flows from financing activities: Principal payments under capital lease obligations............................... (15,011) (175,908) ------------- -------------- Cash used for financing activities............................................... (15,011) (175,908) ------------- -------------- Increase in cash................................................................... 30,137 90,535 Cash at beginning of period........................................................ -- 61,813 ------------- -------------- Cash at end of period.............................................................. $ 30,137 $ 152,348 ------------- -------------- ------------- --------------
See Notes to Combined Financial Statements. F-436 WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM (A WHOLLY OWNED ENTITY OF 62ND STREET BROADCASTING LLC) NOTES TO COMBINED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS 62nd Street Broadcasting LLC (62nd Street) owns and operates radio stations WKKO-FM, WRQN-FM, WTOD-AM, and WIMX-FM (the "Stations" or the "Company") located in Toledo, Ohio. At the close of business on June 29, 1997, 62nd Street acquired the stations from Fritz Broadcasting, Inc. ("Fritz"). As a result of the change in ownership, the financial position, results of operations and cash flows of the Stations subsequent to the date of the acquisition are labeled "Successor" in the accompanying combined financial statements, and the results of operations and cash flows of the Stations for the period prior to the acquisition are labeled "Predecessor". The significant accounting principles followed by the Successor and Predecessor and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the periods presented. Actual results could differ from these estimates. CASH The Successor and the Predecessor paid approximately $1,009 and $143,309, respectively, in 1997 for interest. RELATED PARTY RECEIVABLE Related party receivable includes cash held by 62nd Street on behalf of the Company in a centralized cash management system. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows:
SUCCESSOR PREDECESSOR --------- ------------- Building........................................................... 39 years 40 years Broadcasting towers and equipment.................................. 5 years 5--20 years Office furniture and equipment..................................... 5 years 5-20 years Vehicles........................................................... 5 years 5 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. F-437 WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM (A WHOLLY OWNED ENTITY OF 62ND STREET BROADCASTING LLC) NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INTANGIBLE ASSETS Intangible assets include goodwill and FCC licenses. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life or contract term for periods not exceeding 15 years for the Successor and 40 years for the Predecessor. The Company evaluates the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. INCOME TAXES The Company operated as an S Corporation under the provisions of the Internal Revenue Code during the ownership by Fritz and as a Limited Liability Company during the ownership by 62nd Street. Accordingly, no provision for income taxes has been made since income or losses of the Company were allocated to the owner. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. Fees paid pursuant to various time brokerage agreements are amortized to expense, respectively, over the term of the agreement using the straight-line method. TRADE AGREEMENTS The Company enters into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Company uses exchanged products or services before advertising air time is provided, a trade liability is recognized. 2. ACQUISITION: Effective June 29, 1997, 62nd Street acquired selected assets from Fritz which included a building, furniture and fixtures, vehicles, and broadcast licenses of WKKO-FM, WRQN-FM, WTOD-AM and WIMX-FM in Toledo, Ohio for $30 million in cash plus various other direct acquisition costs. A substantial portion of the purchase price was allocated to broadcast licenses, intangibles and goodwill. As part of the purchase agreement, 62nd Street will collect accounts receivable related to Fritz's operations of the stations and remit payments to Fritz for such receivables. This agreement expires in March 1998 at which time Fritz will be responsible for collecting any remaining receivables. The acquisition discussed above was accounted for as a purchase business combination by 62nd Street. 62nd Street elected, under generally accepted accounting principles, to pushdown the acquisition basis to the Company level through a non-cash capital contribution to the Company. Accordingly, the accompanying combined financial statements include the results of operations of the Stations from the date of acquisition. The effect of the acquisition on the results of operations is to primarily increase depreciation and amortization expense. F-438 WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM (A WHOLLY OWNED ENTITY OF 62ND STREET BROADCASTING LLC) NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
SUCCESSOR ------------ NOVEMBER 9, 1997 ------------ Building........................................................................ $ 418,500 Broadcasting towers and equipment............................................... 1,960,000 Office furniture and equipment.................................................. 335,000 Vehicles........................................................................ 40,000 ------------ 2,753,500 Accumulated depreciation........................................................ (174,110) Land............................................................................ 246,500 ------------ Property and equipment, net..................................................... $ 2,825,890 ------------ ------------
Successor depreciation expense for the period ended November 9, 1997 was $174,110, and Predecessor depreciation expense for the period ended June 29, 1997 was $54,902. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
SUCCESSOR ------------- NOVEMBER 9, 1997 ------------- Goodwill, FCC licenses and call letters........................................ $ 27,000,000 Other.......................................................................... 21,094 ------------- 27,021,094 Accumulated amortization....................................................... (656,400) ------------- Intangible assets, net......................................................... $ 26,364,694 ------------- -------------
Successor amortization expense for the period ended November 9, 1997 was $656,400, and the Predecessor amortization expense for the period ended June 29, 1997 was $118,346. F-439 WKKO-FM, WRQN-FM, WTOD-AM AND WIMX-FM (A WHOLLY OWNED ENTITY OF 62ND STREET BROADCASTING LLC) NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 5. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES: Accrued expenses and other current liabilities consist of the following at November 9, 1997:
SUCCESSOR ---------- Accrued sales commission.......................................................... $ 97,554 Accrued payroll................................................................... 26,089 Accrued license fees.............................................................. 16,441 Accrued taxes..................................................................... 34,547 Other accrued expenses............................................................ 24,829 ---------- $ 199,460 ---------- ----------
6. RELATED PARTY TRANSACTIONS: The Company participates in 62nd Street's centralized cash management system. Accordingly, cash received from the Company's operations is pooled centrally and allocated by 62nd Street based on operational, working capital and capital expenditure requirements. The Company has no available lines of credit or other sources of financing. 7. COMMITMENTS AND CONTINGENCIES: The Company incurred expenses of approximately $6,160 for the period ended November 9, 1997 under operating leases for radio broadcasting facilities. Future minimum annual payments, adjusted based upon formulas related to the Consumer Price Index, under the operating lease for the broadcast tower approximate $7,200. The Company also has a vehicle under a capital lease with a cost of $15,795 and accumulated depreciation of $13,163. 8. FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying amount of cash, accounts receivable and accounts payable approximates fair value due to their short-term nature. 9. EMPLOYEE BENEFIT PLAN: Fritz sponsored a defined contribution 401(k) plan that covered all employees meeting a one-year eligibility period. Contributions to the plan included employee contributions and an employer amount determined on a yearly basis by management. Employer contributions to the plan for the period ended June 29, 1997 amounted to approximately $13,000. 10. SUBSEQUENT EVENTS: Effective November 9, 1997, all of the assets of the Company were sold to Cumulus Broadcasting, Inc. (a wholly-owned subsidiary of Cumulus Media Inc.). F-440 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying combined balance sheet and the related combined statements of operations, of changes in owner's equity and of cash flows present fairly, in all material respects, the financial position of WWFG-FM and WOSC-FM (the "Stations") at December 31, 1997, and the results of their operations and their cash flows for the period from August 1, 1997 through December 31, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Stations' management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for the opinion expressed above. Effective August 1, 1997, Capstar Radio Broadcasting Partners, Inc. acquired the Stations from Benchmark Communications Radio Limited Partnership, Inc., L.P. As discussed in Note 2 to the financial statements, the acquisition was accounted for as a purchase. /s/ PRICE WATERHOUSE LLP Chicago, Illinois March 18, 1998 F-441 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors of Cumulus Media Inc. In our opinion, the accompanying combined statements of operations, of changes in owner's equity and of cash flows present fairly, in all material respects, the results of the operations and the cash flows of WWFG-FM and WOSC-FM (the "Stations") for the period from January 1, 1997 through July 31, 1997 in conformity with generally accepted accounting principles. These financial statements are the responsibility of the Stations' management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for the opinion expressed above. Effective August 1, 1997, Capstar Radio Broadcasting Partners, Inc. acquired the Stations from Benchmark Communications Radio Limited Partnership Inc., L.P. As discussed in Note 2 to the financial statements, the acquisition was accounted for as a purchase. /s/ PRICE WATERHOUSE LLP Chicago, Illinois March 18, 1998 F-442 WWFG-FM AND WOSC-FM COMBINED BALANCE SHEET
SUCCESSOR -------------------------- DECEMBER 31, 1997 MARCH 31, ------------ 1998 ------------ (UNAUDITED) ASSETS Current assets: Cash............................................................................... $ 41,179 $ 1,361 Accounts receivable, less allowance for doubtful accounts of $45,549 and $44,596, respectively..................................................................... 236,026 242,570 Due from related party............................................................. -- 92,218 Prepaid expenses and other current assets.......................................... 31,810 11,782 ------------ ------------ Total current assets............................................................. 309,015 347,931 Property and equipment, net.......................................................... 720,431 699,679 Intangible assets, net............................................................... 6,595,024 6,636,945 ------------ ------------ Total assets..................................................................... $ 7,624,470 $7,684,555 ------------ ------------ ------------ ------------ LIABILITIES AND OWNER'S EQUITY Current liabilities: Accounts payable................................................................... $ 758 $ 35,633 Accrued expenses and other current liabilities..................................... 606 22,434 Due to related party............................................................... 75,173 -- Capital lease obligation........................................................... 9,742 11,963 ------------ ------------ Total current liabilities........................................................ 86,279 70,030 ------------ ------------ Owner's equity: Owner's equity..................................................................... 7,750,000 7,750,000 Accumulated deficit................................................................ (211,809) (135,475) ------------ ------------ Total owner's equity............................................................. 7,538,191 7,614,525 ------------ ------------ Total liabilities and owner's equity............................................. $ 7,624,470 $7,684,555 ------------ ------------ ------------ ------------
See Notes to Combined Financial Statements. F-443 WWFG-FM AND WOSC-FM COMBINED STATEMENT OF OPERATIONS
SUCCESSOR PREDECESSOR -------------------------------- -------------------------------- AUGUST 1, 1997 JANUARY 1, 1997 TO DECEMBER 31, TO JULY 31, 1997 1997 JANUARY 1, 1998 --------------- JANUARY 1, 1997 --------------- TO MARCH 31, TO MARCH 31, 1998 1997 --------------- --------------- (UNAUDITED) (UNAUDITED) Revenues...................................... $ 79,914 $ 639,973 $ 284,528 $ 998,269 Less: agency commissions.................... (3,909) (20,556) (15,460) (57,955) --------------- --------------- --------------- --------------- Net revenues............................ 76,005 619,417 269,068 940,314 Operating expenses: Sales....................................... 21,960 166,411 93,876 250,402 Programming................................. 22,189 111,394 67,768 167,617 Other operating expenses.................... 11,755 121,563 101,753 182,917 General and administrative.................. 52,016 204,594 121,901 352,675 Depreciation and amortization............... 64,419 150,930 92,600 186,568 --------------- --------------- --------------- --------------- Total operating expenses.................. 172,339 754,892 477,898 1,140,179 --------------- --------------- --------------- --------------- Loss from operations.......................... (96,334) (135,475) (208,830) (199,865) Other income (expense)...................... 20,000 -- -- (4,585) --------------- --------------- --------------- --------------- Net loss...................................... $ (76,334) $ (135,475) $ (208,830) $ (204,450) --------------- --------------- --------------- --------------- --------------- --------------- --------------- ---------------
See Notes to Combined Financial Statements. F-444 WWFG-FM AND WOSC-FM COMBINED STATEMENT OF CHANGES IN OWNER'S EQUITY PREDECESSOR - ---------- Balance at January 1, 1997...................................................... $(432,690) Net loss........................................................................ (204,450) --------- Balance at July 31, 1997........................................................ $(637,140) --------- --------- SUCCESSOR - -------- Acquisition of the station at August 1, 1997.................................... $7,750,000 Net loss for the period from August 1, 1997 to December 31, 1997................ (135,475) --------- Balance at December 31, 1997.................................................... $7,614,525 Net loss for the three months ended March 31, 1998.............................. (76,334) --------- Balance at March 31, 1998....................................................... $7,538,191 --------- ---------
See Notes to Combined Financial Statements. F-445 WWFG-FM AND WOSC-FM COMBINED STATEMENT OF CASH FLOWS
SUCCESSOR PREDECESSOR -------------------------------- -------------------------------- AUGUST 1, 1997 JANUARY 1, 1997 TO DECEMBER 31, JANUARY 1, 1997 TO JULY 31, 1997 TO MARCH 31, 1997 --------------- 1997 --------------- --------------- JANUARY 1, 1998 (UNAUDITED) TO MARCH 31, 1998 --------------- (UNAUDITED) Cash flows from operating activities: Net loss.................................... $ (76,334) $ (135,475) $ (208,830) $ (204,450) Adjustments to reconcile net loss to net cash (used in) provided by operating activities: Depreciation and amortization............. 64,419 150,930 92,600 186,568 Decrease (increase) in accounts receivable.............................. 6,544 85,763 94,238 (37,187) Increase (decrease) in due to/due from related party........................... 167,391 (85,146) -- -- Decrease (increase) in prepaid expenses and other current assets................ (20,028) 9,594 (9,698) (15,308) (Decrease) increase in accounts payable... (34,875) (218) 9,094 98,338 Increase in payable from parent........... -- -- -- 2,269 Decrease in accrued expenses and other current liabilities..................... (21,828) (8,265) -- (105,402) Other..................................... -- 141 -- -- --------------- --------------- --------------- --------------- Net cash provided by operating activities............................ 85,289 17,324 (22,596) (75,172) --------------- --------------- --------------- --------------- Cash flows from investing activities: Purchase of property, plant and equipment... (43,250) (1,700) (3,710) (6,774) --------------- --------------- --------------- --------------- Net cash used for investing activities............................ (43,250) (1,700) (3,710) (6,774) --------------- --------------- --------------- --------------- Cash flows from financing activities: Principal payments under long-term obligations............................... (2,221) (14,263) (7,466) (18,078) --------------- --------------- --------------- --------------- Net cash used by financing activities... (2,221) (14,263) (7,466) (18,078) --------------- --------------- --------------- --------------- Increase (decrease) in cash................... 39,818 1,361 (33,772) (100,024) Cash at beginning of period................... 1,361 -- 100,024 100,024 --------------- --------------- --------------- --------------- Cash at end of period......................... $ 41,179 $ 1,361 $ 66,252 $ -- --------------- --------------- --------------- --------------- --------------- --------------- --------------- --------------- Supplemental disclosure of cash flow information Cash payments for interest.................. $ -- $ -- $ -- $ 1,924 --------------- --------------- --------------- --------------- --------------- --------------- --------------- --------------- Non-cash operating activities: Trade revenue............................... $ 9,888 $ 52,547 $ 42,771 $ 86,615 --------------- --------------- --------------- --------------- --------------- --------------- --------------- --------------- Trade expense............................... $ -- $ 74,729 $ 93,305 $ 108,150 --------------- --------------- --------------- --------------- --------------- --------------- --------------- ---------------
See Notes to Combined Financial Statements. F-446 WWFG-FM AND WOSC-FM NOTES TO COMBINED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: DESCRIPTION OF BUSINESS Capstar Radio Broadcasting Partners, Inc. ("Capstar") owns and operates radio stations WWFG-FM and WOSC-FM (the "Stations") located in Salisbury, Maryland. Effective August 1, 1997, Capstar acquired the stations from Benchmark Communications Radio Limited Partnership, Inc., L.P. ("Benchmark"). Benchmark was the general partner of Benchmark Radio Acquisition Fund IV Limited Partnership ("BRAF IV") which owned the stations. To reflect the change in ownership, the financial position, results of operations and cash flows of the Stations subsequent to the date of the acquisition are labeled "Successor" in the accompanying combined financial statements, and the results of operations and cash flows of the Stations for all periods prior to the acquisition are labeled "Predecessor". The accompanying combined financial statements reflect the "carve-out" combined financial position, combined results of operations and combined cash flows of the Stations for the periods presented. The financial information included herein does not necessarily reflect what the financial position and results of operations of the Stations would have been had they operated as a stand alone entity during the periods covered, and may not be indicative of future operations or financial position. The significant accounting principles followed by the Successor and Predecessor and the methods of applying those principles which materially affect the determination of financial position, results of operations, and cash flows are summarized below. USE OF ESTIMATES The preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the periods presented. Actual results could differ from these estimates. PROPERTY AND EQUIPMENT Purchases of property and equipment, including additions and improvements and expenditures for repairs and maintenance that significantly add to productivity or extend the economic lives of the assets, are capitalized at cost and depreciated on a straight-line basis over their estimated useful lives as follows:
SUCCESSOR PREDECESSOR ------------- ----------- Broadcasting towers and equipment..................................................... 15-39 years 12 years Office furniture and equipment........................................................ 7 years 5-7 years Music library......................................................................... 5 years 5 years Vehicles.............................................................................. 5 years 5 years Leasehold improvements................................................................ 39 years 13 years
Maintenance, repairs, and minor replacements of these items are charged to expense as incurred. INTANGIBLE ASSETS Intangible assets include goodwill and FCC licenses. Intangible assets are stated at cost and are being amortized using the straight-line method over the estimated useful life for periods not exceeding 40 years. The Stations evaluate the carrying value of intangibles periodically in relation to the projected future undiscounted net cash flows of the related businesses. F-447 WWFG-FM AND WOSC-FM NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED) INCOME TAXES Benchmark and BRAF IV are limited partnerships which are exempt from federal and state income taxes. Accordingly, no provision for income taxes has been made in the accompanying financial statements, as all items of tax attributes pass through pro rata to each partner in accordance with the partnership agreements. Capstar accounts for income taxes in accordance with the liability method and the stations are included in the consolidated return of the parent. Capstar has not recorded a tax liability since it was not assured it could realize a benefit for its loss in the future. REVENUE RECOGNITION Revenue is derived primarily from the sale of commercial announcements to local and national advertisers. Revenue is recognized as commercials are broadcast. TRADE AGREEMENTS The Stations enter into trade agreements which give rise to sales of advertising air time in exchange for products and services. Sales from trade agreements are recognized at the fair market value of products or services received as advertising air time is broadcast. Products and services received are expensed when used in the broadcast operations. If the Stations use exchanged products or services before advertising air time is provided, a trade liability is recognized. INTERIM FINANCIAL DATA (UNAUDITED) The interim financial data as of March 31, 1998 and for each of the three months ended March 31, 1998 and 1997 is unaudited. The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of results of the interim periods have been made and such adjustments were of a normal and recurring nature. The results of operations and cash flows for the three months ended March 31, 1998 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 1998. 2. ACQUISITIONS: On August 1, 1997, Capstar acquired selected assets from Benchmark which included a building, broadcasting equipment, furniture and fixtures, vehicles, and broadcast licenses of WWFG-FM and WOSG-FM in Salisbury, Maryland for approximately $7.8 million in cash plus various other direct acquisition costs. The allocation of the purchase price included approximately $6.7 million to FCC licenses and goodwill. The acquisition discussed above was accounted for as a purchase business combination by Capstar. Capstar elected under generally accepted accounting principles, to pushdown the acquisition to the Stations level through a non-cash capital contribution to the Stations. Accordingly, the accompanying combined financial statements include the results of operations of the acquired Stations. F-448 WWFG-FM AND WOSC-FM NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 3. PROPERTY AND EQUIPMENT: Property and equipment consists of the following:
SUCCESSOR DECEMBER 31, 1997 ------------ Broadcasting equipment.............................................................................. $ 547,008 Office furniture and equipment...................................................................... 94,803 Tower............................................................................................... 79,809 Leasehold improvements.............................................................................. 18,489 Music library....................................................................................... 39,006 Vehicles............................................................................................ 1,632 ------------ Total property and equipment...................................................................... 780,747 Accumulated depreciation............................................................................ (81,068) ------------ Property and equipment, net....................................................................... $ 699,679 ------------ ------------
Successor depreciation expense was $81,068. Predecessor depreciation expense was $99,213. 4. INTANGIBLE ASSETS: Intangible assets consist of the following:
SUCCESSOR DECEMBER 31, 1997 ------------ FCC licenses and call letters....................................................................... $6,674,807 Goodwill............................................................................................ 32,000 ------------ Total intangible assets............................................................................. 6,706,807 Accumulated amortization............................................................................ (69,862) ------------ Intangible assets, net.............................................................................. $6,636,945 ------------ ------------
Successor amortization expense was $69,862. Predecessor amortization expense was $87,355. 5. RELATED PARTY TRANSACTIONS: The Stations participate in a Capstar centralized cash management system. Accordingly, cash received from the Station's operations is pooled centrally and allocated by Capstar based on operational, working capital and capital expenditure requirements. The Stations also participated in a centralized cash management system with Benchmark during the Predecessor period. The Stations have no available lines of credit or other sources of financing. At December 31, 1997, the Stations had a receivable from Capstar of $92,218. Capstar provides the stations certain corporate, legal and accounting services. No amount is included in the combined financial statements of the Stations as the cost of such services was insignificant. 6. COMMITMENTS AND CONTINGENCIES: Capstar incurred expenses of approximately $31,000 for the period ended December 31, 1997, under operating leases for radio broadcasting facilities, office space, and computers. Future minimum annual payments, adjusted based upon formulas related to the Consumer Price Index, under the operating leases for the broadcast facilities approximate $60,200 through 2002. F-449 WWFG-FM AND WOSC-FM NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED) 6. COMMITMENTS AND CONTINGENCIES: (CONTINUED) The Company also has broadcast equipment under capital lease with a cost of $110,000 at December 31, 1997 and accumulated depreciation of $63,000. 7. PROFIT SHARING PLAN: The employees of the Predeccessor and Successor were included in a 401(k) profit sharing plan. 8. FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value due to their short-term nature. 9. SUBSEQUENT EVENT: On January 16, 1998, the Stations entered into a local agreement with Cumulus Broadcasting, Inc. ("Cumulus"), a wholly-owned subsidiary of Cumulus Media Inc. F-450 - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- NO DEALER, SALESPERSON OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS IN CONNECTION WITH THE OFFER MADE BY THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY OR ANY OF THE U.S. UNDERWRITERS. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF ANY OFFER TO BUY ANY SECURITY OTHER THAN THE SHARES OF CLASS A COMMON STOCK OFFERED BY THIS PROSPECTUS, NOR DOES IT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF ANY OFFER TO BUY THE SHARES OF CLASS A COMMON STOCK BY ANYONE IN ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED, OR IN WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO, OR TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THE INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF. --------------------- TABLE OF CONTENTS
PAGE ----- Prospectus Summary................................ 5 Risk Factors...................................... 17 Use of Proceeds................................... 24 Dividend Policy................................... 24 Capitalization.................................... 25 Dilution.......................................... 26 Unaudited Pro Forma Combined Financial Statements...................................... 27 Selected Historical Financial Data................ 63 Management's Discussion and Analysis of Financial Condition and Results of Operations............. 64 Business.......................................... 71 Pending Acquisitions.............................. 92 Management........................................ 93 Certain Relationships and Related Transactions.... 101 Principal and Selling Stockholders................ 102 Description of Capital Stock...................... 103 Description of Credit Facility and Notes.......... 111 Shares Eligible for Future Sale................... 114 Underwriting...................................... 115 Certain United States Tax Consequences to Non-United States Holders of Class A Common Stock........................................... 119 Legal Matters..................................... 122 Experts........................................... 123 Additional Information............................ 125 Index to Financial Statements..................... F-1
--------------------- UNTIL JULY 21, 1998, ALL DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED SECURITIES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS. 7,598,572 SHARES [LOGO] CUMULUS MEDIA INC. CLASS A COMMON STOCK ------------------- PROSPECTUS JUNE 26, 1998 ------------------- LEHMAN BROTHERS BEAR, STEARNS & CO. INC. BT ALEXu BROWN - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- -----END PRIVACY-ENHANCED MESSAGE-----