XML 99 R85.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Condensed Consolidating Financial Information (Condensed Consolidating Statements of Cash Flows) (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:                      
Net (loss) income $ (4,599) $ (542,179) $ 12,299 $ (12,015) $ 3,361 $ 2,540 $ 15,137 $ (9,269) $ (546,494) $ 11,769 $ 176,083
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                      
Depreciation and amortization                 102,105 115,275 116,951
Amortization of debt issuance costs/discounts                 9,541 9,493 9,919
Provision for doubtful accounts                 4,501 4,302 3,349
Loss (gain) on sale of assets or stations                 2,856 (1,342) (3,685)
Gain on exchange of assets or stations                 0 0 (108,158)
Fair value adjustment of derivative instruments                 0 21 (1,829)
Impairment of intangible assets and goodwill                 565,584 0 0
Impairment charges - equity interest in Pulser Media Inc.                 19,364 0 0
Deferred income taxes                 (48,262) 6,902 (76,378)
Stock-based compensation expense                 21,033 17,638 10,804
(Gain) loss on early extinguishment of debt                 (13,222) 0 34,934
Loss on early extinguishment of debt                     34,934
Earnings (loss) from consolidated subsidiaries                 0 0 0
Changes in assets and liabilities                 (34,574) (27,262) (40,849)
Net cash provided by operating activities                 82,432 136,796 121,141
Cash flows from investing activities:                      
Proceeds from sale of assets or stations                 9,201 15,843 0
Restricted cash                 2,074 (3,909) (225)
Capital expenditures                 (19,236) (19,006) (11,081)
Proceeds from exchange of assets or stations                 0 0 241,519
Acquisitions less cash acquired                 0 (8,500) (322,838)
Net cash used in investing activities                 (7,961) (15,572) (92,625)
Cash flows from financing activities:                      
Intercompany transactions, net                 0 0 0
Repayment of borrowings under term loans and revolving credit facilities                 (50,000) (156,125) (2,111,688)
Proceeds from borrowings under term loans and revolving credit facilities                 0 10,000 2,027,308
Tax withholding payments on behalf of employees                 (93) (1,332) (337)
Preferred stock dividends                 0 0 (9,395)
Proceeds from exercise of warrants                 8 113 93
Proceeds from exercise of options                 0 620 818
Redemption of preferred stock                 0 0 (150,391)
Proceeds from issuance of common stock                 0 0 94,300
Proceeds from issuance of preferred stock                 0 0 77,241
Deferred financing costs                 0 (21) (7,182)
Financing costs paid in connection with issuance of common stock                 0 0 (4,541)
Net cash used in financing activities                 (50,085) (146,745) (83,774)
Increase (decrease) in cash and cash equivalents                 24,386 (25,521) (55,258)
Cash and cash equivalents at beginning of period       7,271       32,792 7,271 32,792 88,050
Cash and cash equivalents at end of period 31,657       7,271       31,657 7,271 32,792
Eliminations                      
Cash flows from operating activities:                      
Net (loss) income                 967,479 (164,839) (521,352)
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                      
Depreciation and amortization                 0 0 0
Amortization of debt issuance costs/discounts                 0 0 0
Provision for doubtful accounts                 0 0 0
Loss (gain) on sale of assets or stations                 0 0 0
Gain on exchange of assets or stations                     0
Fair value adjustment of derivative instruments                   0 0
Impairment of intangible assets and goodwill                 0    
Impairment charges - equity interest in Pulser Media Inc.                 0    
Deferred income taxes                 0 0 0
Stock-based compensation expense                 0 0 0
(Gain) loss on early extinguishment of debt                 0   0
Loss on early extinguishment of debt                     0
Earnings (loss) from consolidated subsidiaries                 (967,479) 164,839 521,352
Changes in assets and liabilities                 0 0 0
Net cash provided by operating activities                 0 0 0
Cash flows from investing activities:                      
Proceeds from sale of assets or stations                 0 0  
Restricted cash                 0 0 0
Capital expenditures                 0 0 0
Proceeds from exchange of assets or stations                     0
Acquisitions less cash acquired                   0 0
Net cash used in investing activities                 0 0 0
Cash flows from financing activities:                      
Intercompany transactions, net                 0 0 0
Repayment of borrowings under term loans and revolving credit facilities                 0 0 0
Proceeds from borrowings under term loans and revolving credit facilities                   0 0
Tax withholding payments on behalf of employees                 0 0 0
Preferred stock dividends                     0
Proceeds from exercise of warrants                 0 0 0
Proceeds from exercise of options                   0 0
Redemption of preferred stock                     0
Proceeds from issuance of common stock                     0
Proceeds from issuance of preferred stock                     $ 0
Deferred financing costs                   0
Financing costs paid in connection with issuance of common stock                     $ 0
Net cash used in financing activities                 0 0 0
Increase (decrease) in cash and cash equivalents                 0 0 0
Cash and cash equivalents at beginning of period       0       0 0 0 0
Cash and cash equivalents at end of period 0       0       0 0 0
Cumulus Media Inc. (Parent Guarantor)                      
Cash flows from operating activities:                      
Net (loss) income                 (546,494) 11,769 176,083
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                      
Depreciation and amortization                 0 0 0
Amortization of debt issuance costs/discounts                 0 0 0
Provision for doubtful accounts                 0 0 0
Loss (gain) on sale of assets or stations                 0 0 0
Gain on exchange of assets or stations                     0
Fair value adjustment of derivative instruments                   0 0
Impairment of intangible assets and goodwill                 0    
Impairment charges - equity interest in Pulser Media Inc.                 0    
Deferred income taxes                 (3,494) (3,739) 0
Stock-based compensation expense                 0 0 0
(Gain) loss on early extinguishment of debt                 0   0
Loss on early extinguishment of debt                     0
Earnings (loss) from consolidated subsidiaries                 541,253 (17,379) (183,142)
Changes in assets and liabilities                 0 0 0
Net cash provided by operating activities                 (8,735) (9,349) (7,059)
Cash flows from investing activities:                      
Proceeds from sale of assets or stations                 0 0  
Restricted cash                 0 0 0
Capital expenditures                 0 0 0
Proceeds from exchange of assets or stations                     0
Acquisitions less cash acquired                   0 0
Net cash used in investing activities                 0 0 0
Cash flows from financing activities:                      
Intercompany transactions, net                 8,727 (3,188) (70,524)
Repayment of borrowings under term loans and revolving credit facilities                 0 0 0
Proceeds from borrowings under term loans and revolving credit facilities                   0 0
Tax withholding payments on behalf of employees                 0 0 (337)
Preferred stock dividends                     (9,395)
Proceeds from exercise of warrants                 8 113 93
Proceeds from exercise of options                   620 818
Redemption of preferred stock                     (150,391)
Proceeds from issuance of common stock                     94,300
Proceeds from issuance of preferred stock                     77,241
Deferred financing costs                   0 0
Financing costs paid in connection with issuance of common stock                     (4,541)
Net cash used in financing activities                 8,735 (2,455) (62,736)
Increase (decrease) in cash and cash equivalents                 0 (11,804) (69,795)
Cash and cash equivalents at beginning of period       0       11,804 0 11,804 81,599
Cash and cash equivalents at end of period 0       0       0 0 11,804
Cumulus Media Holdings Inc. (Subsidiary Issuer)                      
Cash flows from operating activities:                      
Net (loss) income                 (541,253) 17,379 183,142
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                      
Depreciation and amortization                 1,525 1,619 1,913
Amortization of debt issuance costs/discounts                 9,351 9,302 9,905
Provision for doubtful accounts                 0 0 0
Loss (gain) on sale of assets or stations                 0 0 0
Gain on exchange of assets or stations                     0
Fair value adjustment of derivative instruments                   21 23
Impairment of intangible assets and goodwill                 0    
Impairment charges - equity interest in Pulser Media Inc.                 0    
Deferred income taxes                 (77,584) (81,993) 0
Stock-based compensation expense                 21,033 17,638 10,804
(Gain) loss on early extinguishment of debt                 (13,222)   34,934
Loss on early extinguishment of debt                     34,934
Earnings (loss) from consolidated subsidiaries                 424,877 (148,874) (339,604)
Changes in assets and liabilities                 306,482 349,463 46,572
Net cash provided by operating activities                 131,209 164,555 (52,311)
Cash flows from investing activities:                      
Proceeds from sale of assets or stations                 0 0  
Restricted cash                 2,074 (3,909) (225)
Capital expenditures                 (2,557) (1,000) (495)
Proceeds from exchange of assets or stations                     0
Acquisitions less cash acquired                   0 0
Net cash used in investing activities                 (483) (4,909) (720)
Cash flows from financing activities:                      
Intercompany transactions, net                 (56,244) (50,909) 189,671
Repayment of borrowings under term loans and revolving credit facilities                 (50,000) (121,125) (2,111,688)
Proceeds from borrowings under term loans and revolving credit facilities                   0 2,002,308
Tax withholding payments on behalf of employees                 (93) (1,332) 0
Preferred stock dividends                     0
Proceeds from exercise of warrants                 0 0 0
Proceeds from exercise of options                   0 0
Redemption of preferred stock                     0
Proceeds from issuance of common stock                     0
Proceeds from issuance of preferred stock                     0
Deferred financing costs                   0 (6,272)
Financing costs paid in connection with issuance of common stock                     0
Net cash used in financing activities                 (106,337) (173,366) 74,019
Increase (decrease) in cash and cash equivalents                 24,389 (13,720) 20,988
Cash and cash equivalents at beginning of period       7,268       20,988 7,268 20,988 0
Cash and cash equivalents at end of period 31,657       7,268       31,657 7,268 20,988
Subsidiary Guarantors                      
Cash flows from operating activities:                      
Net (loss) income                 (424,877) 148,874 339,604
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                      
Depreciation and amortization                 100,580 113,656 115,038
Amortization of debt issuance costs/discounts                 0 0 0
Provision for doubtful accounts                 4,501 4,302 3,349
Loss (gain) on sale of assets or stations                 2,856 (1,342) (3,685)
Gain on exchange of assets or stations                     (108,158)
Fair value adjustment of derivative instruments                   0 (1,852)
Impairment of intangible assets and goodwill                 565,584    
Impairment charges - equity interest in Pulser Media Inc.                 19,364    
Deferred income taxes                 33,716 93,576 (77,551)
Stock-based compensation expense                 0 0 0
(Gain) loss on early extinguishment of debt                 0   0
Loss on early extinguishment of debt                     0
Earnings (loss) from consolidated subsidiaries                 1,349 1,414 1,394
Changes in assets and liabilities                 (343,115) (368,911) (329,635)
Net cash provided by operating activities                 (40,042) (8,431) (61,496)
Cash flows from investing activities:                      
Proceeds from sale of assets or stations                 9,201 15,843  
Restricted cash                 0 0 0
Capital expenditures                 (16,679) (18,006) (10,586)
Proceeds from exchange of assets or stations                     241,519
Acquisitions less cash acquired                   (8,500) (322,838)
Net cash used in investing activities                 (7,478) (10,663) (91,905)
Cash flows from financing activities:                      
Intercompany transactions, net                 47,517 19,097 146,950
Repayment of borrowings under term loans and revolving credit facilities                 0 0 0
Proceeds from borrowings under term loans and revolving credit facilities                   0 0
Tax withholding payments on behalf of employees                 0 0 0
Preferred stock dividends                     0
Proceeds from exercise of warrants                 0 0 0
Proceeds from exercise of options                   0 0
Redemption of preferred stock                     0
Proceeds from issuance of common stock                     0
Proceeds from issuance of preferred stock                     0
Deferred financing costs                   0 0
Financing costs paid in connection with issuance of common stock                     0
Net cash used in financing activities                 47,517 19,097 146,950
Increase (decrease) in cash and cash equivalents                 (3) 3 (6,451)
Cash and cash equivalents at beginning of period       3       0 3 0 6,451
Cash and cash equivalents at end of period 0       3       0 3 0
Subsidiary Non-guarantors                      
Cash flows from operating activities:                      
Net (loss) income                 (1,349) (1,414) (1,394)
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                      
Depreciation and amortization                 0 0 0
Amortization of debt issuance costs/discounts                 190 191 14
Provision for doubtful accounts                 0 0 0
Loss (gain) on sale of assets or stations                 0 0 0
Gain on exchange of assets or stations                     0
Fair value adjustment of derivative instruments                   0 0
Impairment of intangible assets and goodwill                 0    
Impairment charges - equity interest in Pulser Media Inc.                 0    
Deferred income taxes                 (900) (942) 1,173
Stock-based compensation expense                 0 0 0
(Gain) loss on early extinguishment of debt                 0   0
Loss on early extinguishment of debt                     0
Earnings (loss) from consolidated subsidiaries                 0 0 0
Changes in assets and liabilities                 2,059 (7,814) 242,214
Net cash provided by operating activities                 0 (9,979) 242,007
Cash flows from investing activities:                      
Proceeds from sale of assets or stations                 0 0  
Restricted cash                 0 0 0
Capital expenditures                 0 0 0
Proceeds from exchange of assets or stations                     0
Acquisitions less cash acquired                   0 0
Net cash used in investing activities                 0 0 0
Cash flows from financing activities:                      
Intercompany transactions, net                 0 35,000 (266,097)
Repayment of borrowings under term loans and revolving credit facilities                 0 (35,000) 0
Proceeds from borrowings under term loans and revolving credit facilities                   10,000 25,000
Tax withholding payments on behalf of employees                 0 0 0
Preferred stock dividends                     0
Proceeds from exercise of warrants                 0 0 0
Proceeds from exercise of options                   0 0
Redemption of preferred stock                     0
Proceeds from issuance of common stock                     0
Proceeds from issuance of preferred stock                     0
Deferred financing costs                   (21) (910)
Financing costs paid in connection with issuance of common stock                     0
Net cash used in financing activities                 0 9,979 (242,007)
Increase (decrease) in cash and cash equivalents                 0 0 0
Cash and cash equivalents at beginning of period       $ 0       $ 0 0 0 0
Cash and cash equivalents at end of period $ 0       $ 0       $ 0 $ 0 $ 0