XML 56 R51.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Statements of Cash Flows (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Cash flows from operating activities:        
Net income $ 12,299 $ 15,137 $ 284 $ 5,868
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:        
Depreciation and amortization     51,035 57,952
Amortization of debt issuance costs/discounts 2,400 2,300 4,712 4,654
Provision for doubtful accounts     2,417 1,828
Loss (gain) on sale of assets or stations     735 (898)
Impairment charges - equity interest in Pulser Media Inc. 1,056 0 1,056 0
Fair value adjustment of derivative instruments     0 21
Deferred income taxes     2,847 3,155
Stock-based compensation expense     7,743 8,245
(Earnings) loss from consolidated subsidiaries     0 0
Changes in assets and liabilities     (35,105) (39,320)
Net cash provided by operating activities     35,724 41,505
Cash flows from investing activities:        
Proceeds from sale of assets or stations     3,055 14,069
Restricted cash     1,634 (240)
Capital expenditures     (14,860) (11,248)
Net cash (used in) provided by investing activities     (10,171) 2,581
Cash flows from financing activities:        
Intercompany transactions, net     0 0
Repayment of borrowings under term loans and revolving credit facilities     0 (66,125)
Proceeds from borrowings under term loans and revolving credit facilities     0 10,000
Tax withholding payments on behalf of employees     (93) (1,320)
Proceeds from exercise of warrants     3 103
Proceeds from exercise of options     0 602
Deferred financing costs     0 (21)
Net cash used in financing activities     (90) (56,761)
Increase (decrease) in cash and cash equivalents     25,463 (12,675)
Cash and cash equivalents at beginning of period     7,271 32,792
Cash and cash equivalents at end of period 32,734 20,117 32,734 20,117
Cumulus Media Inc. (Parent Guarantor)        
Cash flows from operating activities:        
Net income 12,299 15,137 284 5,868
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
Loss (gain) on sale of assets or stations     0 0
Impairment charges - equity interest in Pulser Media Inc. 0   0  
Fair value adjustment of derivative instruments       0
Deferred income taxes     (1,734) (1,741)
Stock-based compensation expense     0 0
(Earnings) loss from consolidated subsidiaries     (2,917) (9,108)
Changes in assets and liabilities     0 0
Net cash provided by operating activities     (4,367) (4,981)
Cash flows from investing activities:        
Proceeds from sale of assets or stations     0 0
Restricted cash     0 0
Capital expenditures     0 0
Net cash (used in) provided by investing activities     0 0
Cash flows from financing activities:        
Intercompany transactions, net     4,364 (7,528)
Repayment of borrowings under term loans and revolving credit facilities       0
Proceeds from borrowings under term loans and revolving credit facilities       0
Tax withholding payments on behalf of employees     0 0
Proceeds from exercise of warrants     3 103
Proceeds from exercise of options       602
Deferred financing costs       0
Net cash used in financing activities     4,367 (6,823)
Increase (decrease) in cash and cash equivalents     0 (11,804)
Cash and cash equivalents at beginning of period     0 11,804
Cash and cash equivalents at end of period 0 0 0 0
Cumulus Media Holdings Inc. (Subsidiary Issuer)        
Cash flows from operating activities:        
Net income 13,616 16,744 2,917 9,108
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:        
Depreciation and amortization     616 917
Amortization of debt issuance costs/discounts     4,617 4,558
Provision for doubtful accounts     0 0
Loss (gain) on sale of assets or stations     0 0
Impairment charges - equity interest in Pulser Media Inc. 0   0  
Fair value adjustment of derivative instruments       21
Deferred income taxes     (50,894) (37,314)
Stock-based compensation expense     7,743 8,245
(Earnings) loss from consolidated subsidiaries     (43,774) (78,523)
Changes in assets and liabilities     152,329 168,519
Net cash provided by operating activities     73,554 75,531
Cash flows from investing activities:        
Proceeds from sale of assets or stations     0 0
Restricted cash     1,634 (240)
Capital expenditures     (1,516) (86)
Net cash (used in) provided by investing activities     118 (326)
Cash flows from financing activities:        
Intercompany transactions, net     (48,113) (43,775)
Repayment of borrowings under term loans and revolving credit facilities       (31,125)
Proceeds from borrowings under term loans and revolving credit facilities       0
Tax withholding payments on behalf of employees     (93) (1,320)
Proceeds from exercise of warrants     0 0
Proceeds from exercise of options       0
Deferred financing costs       (21)
Net cash used in financing activities     (48,206) (76,241)
Increase (decrease) in cash and cash equivalents     25,466 (1,036)
Cash and cash equivalents at beginning of period     7,268 20,988
Cash and cash equivalents at end of period 32,734 19,952 32,734 19,952
Subsidiary Guarantors        
Cash flows from operating activities:        
Net income 36,360 52,076 43,774 78,523
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:        
Depreciation and amortization     50,419 57,035
Amortization of debt issuance costs/discounts     0 0
Provision for doubtful accounts     2,417 1,828
Loss (gain) on sale of assets or stations     735 (898)
Impairment charges - equity interest in Pulser Media Inc. 1,056   1,056  
Fair value adjustment of derivative instruments       0
Deferred income taxes     39,865 42,669
Stock-based compensation expense     0 0
(Earnings) loss from consolidated subsidiaries     16,766 853
Changes in assets and liabilities     (188,495) (199,055)
Net cash provided by operating activities     (33,463) (19,045)
Cash flows from investing activities:        
Proceeds from sale of assets or stations     3,055 14,069
Restricted cash     0 0
Capital expenditures     (13,344) (11,162)
Net cash (used in) provided by investing activities     (10,289) 2,907
Cash flows from financing activities:        
Intercompany transactions, net     43,749 16,303
Repayment of borrowings under term loans and revolving credit facilities       0
Proceeds from borrowings under term loans and revolving credit facilities       0
Tax withholding payments on behalf of employees     0 0
Proceeds from exercise of warrants     0 0
Proceeds from exercise of options       0
Deferred financing costs       0
Net cash used in financing activities     43,749 16,303
Increase (decrease) in cash and cash equivalents     (3) 165
Cash and cash equivalents at beginning of period     3 0
Cash and cash equivalents at end of period 0 165 0 165
Subsidiary Non-guarantors        
Cash flows from operating activities:        
Net income (8,053) (372) (16,766) (853)
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     95 96
Provision for doubtful accounts     0 0
Loss (gain) on sale of assets or stations     0 0
Impairment charges - equity interest in Pulser Media Inc. 0   0  
Fair value adjustment of derivative instruments       0
Deferred income taxes     15,610 (459)
Stock-based compensation expense     0 0
(Earnings) loss from consolidated subsidiaries     0 0
Changes in assets and liabilities     1,061 (8,784)
Net cash provided by operating activities     0 (10,000)
Cash flows from investing activities:        
Proceeds from sale of assets or stations     0 0
Restricted cash     0 0
Capital expenditures     0 0
Net cash (used in) provided by investing activities     0 0
Cash flows from financing activities:        
Intercompany transactions, net     0 35,000
Repayment of borrowings under term loans and revolving credit facilities       (35,000)
Proceeds from borrowings under term loans and revolving credit facilities       10,000
Tax withholding payments on behalf of employees     0 0
Proceeds from exercise of warrants     0 0
Proceeds from exercise of options       0
Deferred financing costs       0
Net cash used in financing activities     0 10,000
Increase (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 0 0
Eliminations        
Cash flows from operating activities:        
Net income (41,923) (68,448) (29,925) (86,778)
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
Loss (gain) on sale of assets or stations     0 0
Impairment charges - equity interest in Pulser Media Inc. 0   0  
Fair value adjustment of derivative instruments       0
Deferred income taxes     0 0
Stock-based compensation expense     0 0
(Earnings) loss from consolidated subsidiaries     29,925 86,778
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
Capital expenditures     0 0
Net cash (used in) provided by 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
Proceeds from borrowings under term loans and revolving credit facilities       0
Tax withholding payments on behalf of employees     0 0
Proceeds from exercise of warrants     0 0
Proceeds from exercise of options       0
Deferred financing costs       0
Net cash used in financing activities     0 0
Increase (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 $ 0 $ 0