XML 101 R102.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Statements of Cash Flows (Detail) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities:      
Net (loss) income $ (32,729) $ 63,860 $ 29,402
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 143,303 52,443 9,098
Amortization of debt issuance costs/discount 10,130 4,800 1,248
Provision for doubtful accounts 3,694 2,736 1,271
Gain on sale of assets or stations 2,277 43 (116)
Gain on exchange of assets or stations (62,967) (15,278)  
Impairment of intangible assets 127,141   671
Fair value adjustment of derivative instruments 320 (214) (9,999)
Deferred income taxes (18,227) (61,993) 3,429
Non-cash stock compensation 11,893 5,855 2,451
Other   (1,318)  
Loss on early extinguishment of debt 2,432 4,366  
Gain on equity investment in Cumulus Media Partners, LLC   (11,636)  
Changes in assets and liabilities (7,777) 28,087 5,283
Net cash (used in) provided by operating activities 179,490 71,751 42,553
Net cash (used in) provided by operating activities     42,738
Cash flows from investing activities:      
Restricted cash (2,067) (394) 185
Acquisitions less cash acquired (9,998) (2,024,172)  
Proceeds from sale of assets or radio stations 1,897   296
Purchases of intangible assets     (246)
Capital expenditures (6,607) (6,690) (2,475)
Proceeds from exchange of assets or stations 114,918    
Net cash used in investing activities     (2,425)
Net cash (used in) provided by investing activities 98,143 (2,031,256) (2,240)
Cash flows from financing activities:      
Repayment of borrowings under term loans and revolving credit facilities (174,313) (1,264,676) (43,136)
Tax withholding paid on behalf of employees (1,952) (935) (343)
Preferred stock dividends (15,017) (521)  
Other     (244)
Proceeds from issuance of 7.75% senior notes due 2019   610,000  
Proceeds from borrowings under term loans and revolving credit facilities 21,000 2,315,145  
Proceeds from sale of equity securities   475,000  
Financing costs paid in connection with the sale of equity securities   (30,978)  
Redemption of preferred stock (49,233) (41,565)  
Exercise of warrants 142 171  
Debt discount fees   (25,460) (244)
Deferred financing costs (802) (58,898)  
Net cash (used in) provided by financing activities (220,175) 1,977,283 (43,723)
(Decrease) increase in cash and cash equivalents 57,458 17,778 (3,410)
Cash and cash equivalents at beginning of period 30,592 12,814 16,224
Cash and cash equivalents at end of period 88,050 30,592 12,814
Cumulus Media Inc. (Parent Guarantor)
     
Cash flows from operating activities:      
Net (loss) income (32,729) 63,860 29,402
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 2,671 1,300 1,614
Amortization of debt issuance costs/discount   434 1,248
Fair value adjustment of derivative instruments 332 (3,582) (11,956)
Non-cash stock compensation 11,893 5,855 2,451
Other   (1,318)  
Loss on early extinguishment of debt   4,366  
Gain on equity investment in Cumulus Media Partners, LLC   (11,636)  
(Loss) earnings from consolidated subsidiaries (28,407) (156,994) (83,548)
Changes in assets and liabilities (80,084) (58,976) 10,479
Net cash (used in) provided by operating activities (126,324) (156,691)  
Net cash (used in) provided by operating activities     (50,310)
Cash flows from investing activities:      
Restricted cash (2,067) (394)  
Acquisitions less cash acquired   (2,024,172)  
Proceeds from sale of assets or radio stations 1,897    
Capital expenditures (722) (1,655) (925)
Net cash used in investing activities     (925)
Net cash (used in) provided by investing activities (892) (2,026,221)  
Cash flows from financing activities:      
Intercompany transactions, net 263,963 3,044,971 95,922
Repayment of borrowings under term loans and revolving credit facilities   (1,264,676) (43,136)
Tax withholding paid on behalf of employees (1,952) (935) (343)
Preferred stock dividends (15,017)    
Other     (244)
Proceeds from sale of equity securities   475,000  
Financing costs paid in connection with the sale of equity securities   (30,978)  
Redemption of preferred stock (49,233) (41,565)  
Exercise of warrants 142 171  
Deferred financing costs (802)    
Net cash (used in) provided by financing activities 197,101 2,181,988 52,199
(Decrease) increase in cash and cash equivalents 69,885 (924) 964
Cash and cash equivalents at beginning of period 11,714 12,638 11,674
Cash and cash equivalents at end of period 81,599 11,714 12,638
Cumulus Media Holdings Inc. (Subsidiary Issuer)
     
Cash flows from operating activities:      
Net (loss) income 28,407 156,994  
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Amortization of debt issuance costs/discount 10,130 4,366  
Loss on early extinguishment of debt 2,432    
(Loss) earnings from consolidated subsidiaries (226,875) (235,106)  
Changes in assets and liabilities 3,075 16,218  
Net cash (used in) provided by operating activities (182,831) (57,528)  
Cash flows from financing activities:      
Intercompany transactions, net 336,144 (2,782,738)  
Repayment of borrowings under term loans and revolving credit facilities (174,313)    
Preferred stock dividends   (521)  
Proceeds from issuance of 7.75% senior notes due 2019   610,000  
Proceeds from borrowings under term loans and revolving credit facilities 21,000 2,315,145  
Debt discount fees   (25,460)  
Deferred financing costs   (58,898)  
Net cash (used in) provided by financing activities 182,831 57,528  
Subsidiary Guarantors
     
Cash flows from operating activities:      
Net (loss) income 226,875 235,106 83,548
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 140,632 51,143 7,484
Provision for doubtful accounts 3,694 2,736 1,271
Gain on sale of assets or stations 2,277 43 (116)
Gain on exchange of assets or stations (37,990) (15,278)  
Impairment of intangible assets 127,141    
Fair value adjustment of derivative instruments (12) 3,368 1,957
Deferred income taxes (28,681) (79,327) (727)
(Loss) earnings from consolidated subsidiaries (1,555) 18,713 3,728
Changes in assets and liabilities 68,496 70,978 (5,191)
Net cash (used in) provided by operating activities 500,877 287,482  
Net cash (used in) provided by operating activities     91,954
Cash flows from investing activities:      
Acquisitions less cash acquired (9,998)    
Proceeds from sale of assets or radio stations     296
Purchases of intangible assets     (246)
Capital expenditures (5,885) (5,035) (1,550)
Proceeds from exchange of assets or stations 114,918    
Net cash used in investing activities     (1,500)
Net cash (used in) provided by investing activities 99,035 (5,035)  
Cash flows from financing activities:      
Intercompany transactions, net (612,339) (263,745) (94,828)
Net cash (used in) provided by financing activities (612,339) (263,745) (94,828)
(Decrease) increase in cash and cash equivalents (12,427) 18,702 (4,374)
Cash and cash equivalents at beginning of period 18,878 176 4,550
Cash and cash equivalents at end of period 6,451 18,878 176
Subsidiary Non-guarantors
     
Cash flows from operating activities:      
Net (loss) income 1,555 (18,713) (3,728)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Gain on exchange of assets or stations (24,977)    
Impairment of intangible assets     671
Deferred income taxes 10,454 17,334 4,156
Changes in assets and liabilities 736 (133) (5)
Net cash (used in) provided by operating activities (12,232) (1,512)  
Net cash (used in) provided by operating activities     1,094
Cash flows from financing activities:      
Intercompany transactions, net 12,232 1,512 (1,094)
Net cash (used in) provided by financing activities 12,232 1,512 (1,094)
Eliminations
     
Cash flows from operating activities:      
Net (loss) income (256,837) (373,387) (79,820)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
(Loss) earnings from consolidated subsidiaries $ 256,837 $ 373,387 $ 79,820