XML 28 R18.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Data
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Segment Data
Segment Data

The Company operates in two reportable segments for which there is discrete financial information available and whose operating results are reviewed by the chief operating decision maker. Radio Station Group revenue is derived primarily from the sale of broadcasting time to local, regional, and national advertisers. Westwood One revenue is generated primarily through network advertising. Corporate includes overall executive, administrative and support functions for both of the Company's reportable segments, including programming, finance, legal, human resources and information technology functions.
 
The Company presents segment adjusted EBITDA ("Adjusted EBITDA") as this is the financial metric by which management and the chief operating decision maker allocate resources of the Company and analyze the performance of the Company’s reportable segments. Management also uses this measure to determine the contribution of the Company's core operations to the funding of its corporate resources utilized to manage operations and non-operating expenses including debt service and acquisitions. In addition, segment Adjusted EBITDA, excluding the impact of local marketing agreement fees, is a key metric for purposes of calculating and determining compliance with certain covenants contained in the Company's Credit Agreement.

The Company excludes from Adjusted EBITDA items not related to core operations and those that are non-cash including: depreciation, amortization, stock-based compensation expense, gain or loss on the exchange or sale of any assets or stations, early extinguishment of debt, local marketing agreement fees, expenses relating to acquisitions and restructuring costs and non-cash impairments of assets.

Adjusted EBITDA should not be considered in isolation or as a substitute for net income (loss), operating income, cash flows from operating activities or any other measure for determining the Company’s operating performance or liquidity that is calculated in accordance with GAAP. In addition, Adjusted EBITDA may be defined or calculated differently by other companies, and comparability may be limited.

The Company’s financial data by segment is presented in the tables below:    
 
 
Three Months Ended September 30, 2017
 
 
Radio Station Group
 
Westwood One
 
Corporate and Other
 
Consolidated
Net revenue
 
$
202,852

 
$
83,778

 
$
610

 
$
287,240


 
 
Three Months Ended September 30, 2016
 
 
Radio Station Group
 
Westwood One
 
Corporate and Other
 
Consolidated
Net revenue
 
$
206,199

 
$
79,413

 
$
524

 
$
286,136


 
 
Nine Months Ended September 30, 2017
 
 
Radio Station Group
 
Westwood One
 
Corporate and Other
 
Consolidated
Net revenue
 
$
585,050

 
$
254,867

 
$
1,884

 
$
841,801


 
 
Nine Months Ended September 30, 2016
 
 
Radio Station Group
 
Westwood One
 
Corporate and Other
 
Consolidated
Net revenue
 
$
592,640

 
$
247,507

 
$
1,712

 
$
841,859


 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
 
2017
 
2016
 
2017
 
2016
Adjusted EBITDA by segment
 
 
 
 
 
 
 
     Radio Station Group
$
54,660

 
$
56,237

 
$
153,571

 
$
159,278

     Westwood One
17,082

 
(2,689
)
 
42,993

 
17,998

Segment Adjusted EBITDA
71,742

 
53,548

 
196,564

 
177,276

Adjustments
 
 
 
 
 
 
 
     Corporate and other expense
(9,977
)
 
(9,664
)
 
(28,665
)
 
(28,278
)
     Income tax expense
(5,257
)
 
(32,788
)
 
(6,465
)
 
(24,904
)
     Non-operating expense, including net interest expense
(35,336
)
 
(33,908
)
 
(103,700
)
 
(101,934
)
     Local marketing agreement fees
(2,717
)
 
(2,481
)
 
(8,137
)
 
(10,351
)
     Depreciation and amortization
(15,208
)
 
(21,957
)
 
(47,610
)
 
(68,023
)
     Stock-based compensation expense
(354
)
 
(735
)
 
(1,422
)
 
(2,403
)
     Gain on sale of assets or stations
83

 
94,014

 
2,585

 
97,155

     Impairment of intangible assets

 

 

 
(1,816
)
     Loss on early extinguishment of debt
(1,063
)
 

 
(1,063
)
 

     Acquisition-related and restructuring costs
(499
)
 
450

 
(2,116
)
 
(3,237
)
     Franchise and state taxes
(140
)
 
(158
)
 
(420
)
 
(527
)
Consolidated net income
$
1,274

 
$
46,321

 
$
(449
)
 
$
32,958