XML 25 R61.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statements of Cash Flows (Detail) (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash flows from operating activities:    
Net income $ 5,868 $ 18,112
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation and amortization 57,952 57,866
Amortization of debt issuance costs/discounts 4,654 5,164
Provision for doubtful accounts 1,828 1,046
(Gain) loss on sale of assets or stations (898) 1,537
Loss on early extinguishment of debt 0 4,539
Fair value adjustment of derivative instruments 21 (2,871)
Deferred income taxes 3,155 (5,809)
Stock-based compensation expense 8,245 5,134
Earnings (loss) from consolidated subsidiaries 0 0
Changes in assets and liabilities (39,320) (27,944)
Net cash provided by operating activities 41,505 56,774
Cash flows from investing activities:    
Proceeds from sale of assets or stations 14,069 692
Restricted cash (240) 2,192
Proceeds from exchange of asset or stations   (52,066)
Capital expenditures (11,248) (4,830)
Net cash provided by (used in) investing activities 2,581 (54,012)
Cash flows from financing activities:    
Intercompany transactions, net 0 0
Repayment of borrowings under term loans and revolving credit facilities (66,125) (38,931)
Proceeds from borrowings under term loans and revolving credit facilities 10,000 0
Tax withholding payments on behalf of employees (1,320) (337)
Preferred stock dividends 0 (5,304)
Proceeds from exercises of warrants 103 34
Proceeds from exercise of options 602 0
Deferred financing costs (21) (58)
Net cash used in financing activities (56,761) (44,596)
Decrease in cash and cash equivalents (12,675) (41,834)
Cash and cash equivalents at beginning of period 32,792 88,050
Cash and cash equivalents at end of period 20,117 46,216
Cumulus Media Inc. (Parent Guarantor)
   
Cash flows from operating activities:    
Net income 5,868 18,112
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation and amortization 0 0
Amortization of debt issuance costs/discounts 0 0
Provision for doubtful accounts 0 0
(Gain) loss on sale of assets or stations 0 0
Loss on early extinguishment of debt   0
Fair value adjustment of derivative instruments 0 0
Deferred income taxes (1,741) 0
Stock-based compensation expense 0 0
Earnings (loss) from consolidated subsidiaries (9,108) (22,801)
Changes in assets and liabilities 0 0
Net cash provided by operating activities (4,981) (4,689)
Cash flows from investing activities:    
Proceeds from sale of assets or stations 0 0
Restricted cash 0 0
Proceeds from exchange of asset or stations   0
Capital expenditures 0 0
Net cash provided by (used in) investing activities 0 0
Cash flows from financing activities:    
Intercompany transactions, net (7,528) (71,640)
Repayment of borrowings under term loans and revolving credit facilities 0 0
Proceeds from borrowings under term loans and revolving credit facilities 0  
Tax withholding payments on behalf of employees 0 0
Preferred stock dividends   (5,304)
Proceeds from exercises of warrants 103 34
Proceeds from exercise of options 602  
Deferred financing costs 0 0
Net cash used in financing activities (6,823) (76,910)
Decrease in cash and cash equivalents (11,804) (81,599)
Cash and cash equivalents at beginning of period 11,804 81,599
Cash and cash equivalents at end of period 0 0
Cumulus Media Holdings Inc. (Subsidiary Issuer)
   
Cash flows from operating activities:    
Net income 9,108 22,801
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation and amortization 917 981
Amortization of debt issuance costs/discounts 4,558 5,164
Provision for doubtful accounts 0 0
(Gain) loss on sale of assets or stations 0 0
Loss on early extinguishment of debt   4,539
Fair value adjustment of derivative instruments 21 (27)
Deferred income taxes (37,314) 0
Stock-based compensation expense 8,245 5,134
Earnings (loss) from consolidated subsidiaries (78,523) (134,111)
Changes in assets and liabilities 168,519 (39,763)
Net cash provided by operating activities 75,531 (135,282)
Cash flows from investing activities:    
Proceeds from sale of assets or stations 0 0
Restricted cash (240) 2,192
Proceeds from exchange of asset or stations   0
Capital expenditures (86) (112)
Net cash provided by (used in) investing activities (326) 2,080
Cash flows from financing activities:    
Intercompany transactions, net (43,775) 218,252
Repayment of borrowings under term loans and revolving credit facilities (31,125) (38,931)
Proceeds from borrowings under term loans and revolving credit facilities 0  
Tax withholding payments on behalf of employees (1,320) (337)
Preferred stock dividends   0
Proceeds from exercises of warrants 0 0
Proceeds from exercise of options 0  
Deferred financing costs (21) (58)
Net cash used in financing activities (76,241) 178,926
Decrease in cash and cash equivalents (1,036) 45,724
Cash and cash equivalents at beginning of period 20,988 0
Cash and cash equivalents at end of period 19,952 45,724
Subsidiary Guarantors
   
Cash flows from operating activities:    
Net income 78,523 134,111
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation and amortization 57,035 56,885
Amortization of debt issuance costs/discounts 0 0
Provision for doubtful accounts 1,828 1,046
(Gain) loss on sale of assets or stations (898) 1,537
Loss on early extinguishment of debt   0
Fair value adjustment of derivative instruments 0 (2,844)
Deferred income taxes 42,669 (14,248)
Stock-based compensation expense 0 0
Earnings (loss) from consolidated subsidiaries 853 9,453
Changes in assets and liabilities (199,055) 10,805
Net cash provided by operating activities (19,045) 196,745
Cash flows from investing activities:    
Proceeds from sale of assets or stations 14,069 692
Restricted cash 0 0
Proceeds from exchange of asset or stations   (52,066)
Capital expenditures (11,162) (4,718)
Net cash provided by (used in) investing activities 2,907 (56,092)
Cash flows from financing activities:    
Intercompany transactions, net 16,303 (146,612)
Repayment of borrowings under term loans and revolving credit facilities 0 0
Proceeds from borrowings under term loans and revolving credit facilities 0  
Tax withholding payments on behalf of employees 0 0
Preferred stock dividends   0
Proceeds from exercises of warrants 0 0
Proceeds from exercise of options 0  
Deferred financing costs 0 0
Net cash used in financing activities 16,303 (146,612)
Decrease in cash and cash equivalents 165 (5,959)
Cash and cash equivalents at beginning of period 0 6,451
Cash and cash equivalents at end of period 165 492
Subsidiary Non-guarantors
   
Cash flows from operating activities:    
Net income (853) (9,453)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation and amortization 0 0
Amortization of debt issuance costs/discounts 96 0
Provision for doubtful accounts 0 0
(Gain) loss on sale of assets or stations 0 0
Loss on early extinguishment of debt   0
Fair value adjustment of derivative instruments 0 0
Deferred income taxes (459) 8,439
Stock-based compensation expense 0 0
Earnings (loss) from consolidated subsidiaries 0 0
Changes in assets and liabilities (8,784) 1,014
Net cash provided by operating activities (10,000) 0
Cash flows from investing activities:    
Proceeds from sale of assets or stations 0 0
Restricted cash 0 0
Proceeds from exchange of asset or stations   0
Capital expenditures 0 0
Net cash provided by (used in) investing activities 0 0
Cash flows from financing activities:    
Intercompany transactions, net 35,000 0
Repayment of borrowings under term loans and revolving credit facilities (35,000) 0
Proceeds from borrowings under term loans and revolving credit facilities 10,000  
Tax withholding payments on behalf of employees 0 0
Preferred stock dividends   0
Proceeds from exercises of warrants 0 0
Proceeds from exercise of options 0  
Deferred financing costs 0 0
Net cash used in financing activities 10,000 0
Decrease in cash and cash equivalents 0 0
Cash and cash equivalents at beginning of period 0 0
Cash and cash equivalents at end of period 0 0
Eliminations
   
Cash flows from operating activities:    
Net income (86,778) (147,459)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation and amortization 0 0
Amortization of debt issuance costs/discounts 0 0
Provision for doubtful accounts 0 0
(Gain) loss on sale of assets or stations 0 0
Loss on early extinguishment of debt   0
Fair value adjustment of derivative instruments 0 0
Deferred income taxes 0 0
Stock-based compensation expense 0 0
Earnings (loss) from consolidated subsidiaries 86,778 147,459
Changes in assets and liabilities 0 0
Net cash provided by operating activities 0 0
Cash flows from investing activities:    
Proceeds from sale of assets or stations 0 0
Restricted cash 0 0
Proceeds from exchange of asset or stations   0
Capital expenditures 0 0
Net cash provided by (used in) investing activities 0 0
Cash flows from financing activities:    
Intercompany transactions, net 0 0
Repayment of borrowings under term loans and revolving credit facilities 0 0
Proceeds from borrowings under term loans and revolving credit facilities 0  
Tax withholding payments on behalf of employees 0 0
Preferred stock dividends   0
Proceeds from exercises of warrants 0 0
Proceeds from exercise of options 0  
Deferred financing costs 0 0
Net cash used in financing activities 0 0
Decrease in cash and cash equivalents 0 0
Cash and cash equivalents at beginning of period 0 0
Cash and cash equivalents at end of period $ 0 $ 0