EX-99.1 2 a09-6193_1ex99d1.htm EX-99.1

Exhibit 99.1

 

Entercom Communications Corp.

Reports Fourth Quarter and 2008 Annual Results

 

(Bala Cynwyd, Pa. February 24, 2009) Entercom Communications Corp. (NYSE: ETM) today reported financial results for the quarter and year ended December 31, 2008.

 

Fourth Quarter 2008 Highlights

 

·                  Net revenues for the quarter decreased 14% to $104.1 million and station operating expenses decreased 5% to $64.8 million

·                  Station operating income decreased 25% to $39.3 million

·                  EBITDA decreased 25% to $35.3 million

·                  Same station net revenues decreased 14% and same station operating expenses decreased 7%

·                  Same station operating income decreased 25%

·                  For the quarter, the Company recorded a non-cash after-tax (before adjustment for the impact of a valuation allowance) intangible impairment charge of $395.2 million

·                  Adjusted net income per share decreased 20% from $0.41 to $0.33

·                  Free cash flow decreased 24% to $23.0 million

 

2008 Annual Highlights

 

·                  Net revenues for the year decreased 6% to $438.8 million and station operating expenses decreased 3% to $273.6 million

·                  Station operating income decreased 12% to $165.2 million

·                  EBITDA decreased 11% to $145.6 million

·                  Same station net revenues decreased 7% and same station operating expenses decreased 3%

·                  Same station operating income decreased 12%

·                  For the year, the Company recorded non-cash after-tax (before adjustment for the impact of a valuation allowance) intangible impairment charges of $507.3 million

·                  Adjusted net income per share increased 2% from $1.25 to $1.27

·                  Free cash flow increased 3% to $94.2 million

 

David J. Field, President and Chief Executive Officer stated: “In the face of difficult general economic conditions that are adversely impacting advertising revenues, Entercom has taken significant measures to improve our short-term performance and enhance our long-term prospects. We have materially reduced expenses, while at the same time increased our investment in various digital and new revenue initiatives. We also are pleased to note that in 2008, Entercom posted a three percent increase in free cash flow and reduced long-term debt by $140 million. Finally, as we look to the future, we note that the fundamentals of the radio business remain strong. At a time of unprecedented change in media usage that is severely impairing a number of other media, radio posted an all-time record number of listeners in 2008 and remains the most cost-effective major advertising medium in the nation.”

 

1



 

Additional Fourth Quarter Information

 

During the quarter, the Company reduced its outstanding debt by $41.5 million, including the repurchase of $8.5 million of its Senior Subordinated Notes at a discount. Entercom’s leverage ratio, as defined in its credit agreement, was 5.2x at the end of the period.

 

During the quarter, the Company recorded a non-cash after-tax (before adjustment for the impact of a valuation allowance) intangible impairment charge of $395.2 million which was applied to nearly all of the Company’s markets. This impairment was taken as result of the Company’s periodic review of its intangible assets and goodwill and reflects an adjustment to the valuation of the Company’s intangible assets due to the continued difficult advertising environment and the depressed stock prices and valuations of public media companies.

 

During the quarter, the Company repurchased 0.8 million shares of common stock for $0.7 million.

 

The weighted average diluted shares for the quarter was 36.1 million. As of December 31, 2008, the Company had $4.3 million in cash and cash equivalents, $750.2 million of Senior Debt and $83.5 million of Senior Subordinated Notes.

 

Additional 2008 Information

 

During the year, the Company reduced its outstanding debt by $140.0 million, including the repurchase of $66.5 million of its Senior Subordinated Notes at a discount. The Company also completed transactions which hedged the interest rate on approximately 70% of the Company’s floating rate debt.

 

During the year, the Company recorded non-cash after-tax (before adjustment for the impact of a valuation allowance) intangible impairment charges of $507.3 million.

 

Free cash flow for the year benefitted from a significant reduction in financing expense (interest expense plus Time Brokerage Agreement (“TBA”) expense). Financing expense for 2008 reflected the full year impact of the Company’s new credit facility, a decrease in interest rates in 2008, as well as the Senior Subordinated Notes repurchases which were funded with lower cost bank debt. TBA expense also declined as the Company completed the acquisition of 14 radio stations from CBS Radio Inc. in the fourth quarter of 2007.

 

During the year, the Company repurchased 2.1 million shares of common stock for $13.9 million.

 

Earnings Conference Call and Company Information

 

Entercom will hold a conference call regarding the quarterly earnings release on February 24, 2009 at 11:00 AM Eastern Time.  The public may access the conference call by dialing 888-889-0278 (passcode: Entercom).  A replay of the conference call will be available and can be

 

2



 

accessed either by dialing 800-229-6273 or by visiting the Company’s website: www.entercom.com.

 

Investors will have the opportunity to submit questions to the Company regarding the fourth quarter earnings release by emailing their inquiries to questions@Entercom.com. Questions should be sent by 10 minutes prior to the call. The Company will only discuss inquiries made by email during the conference call.

 

The Company will no longer be providing revenue or expense guidance. For purposes of same station comparisons, 2008 first quarter net revenues were $95.4 million and station operating expenses were $63.7 million. Additional information and a reconciliation of same station results are available on the Company’s website at www.entercom.com.

 

Entercom Communications Corp. is one of the five largest radio broadcasting companies in the United States, with a nationwide portfolio in excess of 100 stations in 23 markets, including San Francisco, Boston, Seattle, Denver, Portland, Sacramento and Kansas City. Known for developing unique and highly successful, locally programmed stations, Entercom is home to some of radio’s most distinguished brands and compelling personalities. The Company is also the radio broadcast partner of the Boston Red Sox, Boston Celtics, Kansas City Royals, New Orleans Saints and Buffalo Sabres.

 

Entercom focuses on creating effective integrated marketing solutions for its customers that incorporate the Company’s audio, digital and experiential assets.  Additionally, the Company has a long-standing commitment to responsible corporate citizenship and environmental stewardship.  Entercom stations play a vital, hands-on role in improving their communities, providing over $100 million in annual support for local charitable organizations.

 

The Company’s radio stations have received numerous awards, including multiple Edward R. Murrow Awards for excellence in broadcast journalism and National Association of Broadcasters (NAB) Marconi Awards for excellence in radio broadcasting. In 2007, Forbes magazine named Entercom one of America’s “Most Trustworthy Companies.”

 

For more information, please visit www.entercom.com.

 

Certain Definitions

 

All references to per share data, unless stated otherwise, are presented as per diluted share. All references to station operating expenses and corporate general and administrative expenses are exclusive of non-cash compensation expense, unless stated otherwise.  All references to shares outstanding, unless stated otherwise, are presented to exclude unvested restricted stock units.

 

Station operating income consists of operating income (loss) before depreciation and amortization, time brokerage agreement fees (income), corporate general and administrative expenses, non-cash compensation expense (which is otherwise included in station operating expenses), impairment loss and gain or loss on sale or disposition of assets.

 

3



 

EBITDA consists of income (loss) from continuing operations, adjusted to exclude: income taxes (benefit), total other expense, depreciation and amortization, time brokerage agreement fees (income), non-cash compensation expense (which is otherwise included in station operating expenses and corporate G&A expenses), impairment loss and gain or loss on sale or disposition of assets.

 

Free cash flow consists of operating income (loss): (i) plus depreciation and amortization, non-cash compensation expense (which is otherwise included in station operating expenses and corporate general and administrative expenses), impairment loss and income from discontinued operations before income taxes (benefit), depreciation and amortization expense and impairment loss; and (ii) less net interest expense (excluding amortization of deferred financing costs), gains (loss) on sale of assets, taxes paid and capital expenditures.

 

Adjusted Net Income consists of net income (loss) adjusted to exclude: (i) income (loss) from discontinued operations before income taxes (benefit); (ii) reported taxes; (iii) gain/loss on sale of assets, derivative instruments and investments; (iv) non-cash compensation expense; (v) other income; (vi) impairment loss; and (vii) gain/loss on early extinguishment of debt.   For purposes of comparison, income taxes are reflected at the expected statutory federal and state tax rate of 42% without discrete items of tax.

 

Adjusted net income per share: includes any dilutive equivalent shares when not anti-dilutive.

 

Same station operating data is computed by comparing the performance of stations operated by the Company throughout the relevant period to the comparable performance in the prior year’s corresponding period.

 

Non-GAAP Financial Measures

 

It is important to note that station operating income, same station net revenues, same station operating expenses, same station operating income, EBITDA, adjusted net income, adjusted net income per share and free cash flow are not measures of performance or liquidity calculated in accordance with generally accepted accounting principles (“GAAP”).  Management believes that these measures are useful as a way to evaluate the Company and the means for management to evaluate our radio stations’ performance and operations.  Management believes that these measures are useful to an investor in evaluating our performance because they are widely used in the broadcast industry as a measure of a radio company’s operating performance.

 

Certain adjusted non-GAAP financial measures are presented in this release (e.g., adjusted net income and adjusted net income per share). The adjustments exclude gain/loss on sale of assets, derivative instruments, and investments; non-cash compensation expense, other income, impairment loss and gain/loss on early extinguishment of debt. Management believes these adjusted non-GAAP measures provide useful information to Management and investors by excluding certain income, expenses and gains and losses that may not be indicative of the Company’s core operating and financial results.  Similarly, Management believes these adjusted measures are a useful performance measure because certain items included in the calculation of net income (loss) may either mask or exaggerate trends in the Company’s ongoing operating

 

4



 

performance. Further, the reconciliations corresponding to these adjusted measures, by identifying the individual adjustments, provide a useful mechanism for investors to consider these adjusted measures with some or all of the identified adjustments.

 

Management uses these Non-GAAP financial measures on an ongoing basis to help track and assess the Company’s financial performance. You, however, should not consider non-GAAP measures in isolation or as substitutes for net income (loss), operating income, or any other measure for determining our operating performance that is calculated in accordance with generally accepted accounting principles.  These non-GAAP measures are not necessarily comparable to similarly titled measures employed by other companies.  The accompanying financial tables provide reconciliations to the nearest GAAP measure of all non-GAAP measures provided in this release.

 

Note Regarding Forward-Looking Statements

 

The information in this news release is being widely disseminated in accordance with the Securities and Exchange Commission’s Regulation FD.

 

This news announcement contains certain forward-looking statements that are based upon current expectations and certain unaudited pro forma information that is presented for illustrative purposes only and involves certain risks and uncertainties within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Additional information and key risks are described in the Company’s filings on Forms 8-K, 10-Q and 10-K with the Securities and Exchange Commission. Readers should note that these statements might be impacted by several factors including changes in the economic and regulatory climate and the business of radio broadcasting, in general. The unaudited pro forma information and same station operating data reflect adjustments and are presented for comparative purposes only and do not purport to be indicative of what has occurred or indicative of future operating results or financial position.  Accordingly, the Company’s actual performance may differ materially from those stated or implied herein.  The Company assumes no obligation to publicly update or revise any unaudited pro forma or forward-looking statements.

 

Contact:

Steve Fisher

Executive Vice President-Operations and Chief Financial Officer

610-660-5647

 

5



 

Fourth Quarter 2008

Earnings Release

 

ENTERCOM COMMUNICATIONS CORP.

FINANCIAL DATA

(amounts in thousands, except per share data)

(unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenues

 

$

104,097

 

$

120,550

 

$

438,822

 

$

468,351

 

 

 

 

 

 

 

 

 

 

 

Station Operating Expenses (Excluding Non-Cash Compensation Expense)

 

64,792

 

68,433

 

273,635

 

281,167

 

Station Operating Expenses - Non-Cash Compensation Expense

 

700

 

240

 

2,552

 

2,374

 

Corporate G & A Expenses (Excluding Non-Cash Compensation Expense)

 

4,042

 

5,234

 

19,613

 

23,054

 

Corporate G & A Expenses - Non-Cash Compensation Expense

 

1,345

 

1,455

 

7,304

 

5,834

 

Depreciation And Amortization

 

4,433

 

4,660

 

20,442

 

16,631

 

Impairment Loss

 

651,129

 

38,684

 

835,716

 

84,037

 

Net Time Brokerage Agreement Fees (Income)

 

(45

)

2,423

 

(233

)

14,001

 

Net (Gain) Loss On Sale Or Disposition of Assets

 

38

 

194

 

(9,899

)

(647

)

Total Operating Expenses

 

726,434

 

121,323

 

1,149,130

 

426,451

 

Operating Income (Loss)

 

(622,337

)

(773

)

(710,308

)

41,900

 

 

 

 

 

 

 

 

 

 

 

Other Expense (Income) Items:

 

 

 

 

 

 

 

 

 

Interest Expense

 

10,209

 

13,455

 

45,040

 

51,183

 

Net (Gain) Loss On Early Extinguishment Of Debt

 

(2,932

)

 

(6,949

)

458

 

Interest And Dividend Income

 

(24

)

(205

)

(323

)

(740

)

Other Income

 

(83

)

(421

)

(3,339

)

(895

)

Net Gain On Derivative Instruments

 

 

(44

)

(34

)

(162

)

Net (Gain) Loss On Investments

 

8

 

40

 

469

 

(245

)

Total Other Expense

 

7,178

 

12,825

 

34,864

 

49,599

 

 

 

 

 

 

 

 

 

 

 

Loss From Continuing Operations Before Income Tax Provision (Benefit)

 

(629,515

)

(13,598

)

(745,172

)

(7,699

)

 

 

 

 

 

 

 

 

 

 

Income Tax Provision (Benefit)

 

(247,964

)

(4,189

)

(291,966

)

(2,215

)

Income Taxes From Change In Valuation Allowance Reserve

 

47,671

 

 

59,366

 

 

Income Taxes From Change In State Income Tax Rates

 

 

 

 

2,910

 

Total Income Tax Provision (Benefit)

 

(200,293

)

(4,189

)

(232,600

)

695

 

 

 

 

 

 

 

 

 

 

 

Loss From Continuing Operations

 

(429,222

)

(9,409

)

(512,572

)

(8,394

)

Income (Loss) From Discontinued Operations, Net Of Income Taxes (Benefit)

 

(582

)

46

 

(4,079

)

37

 

Net Loss

 

$

(429,804

)

$

(9,363

)

$

(516,651

)

$

(8,357

)

 

 

 

 

 

 

 

 

 

 

Net Loss Per Share - Basic And Diluted

 

 

 

 

 

 

 

 

 

Loss From Continuing Operations

 

$

(11.89

)

$

(0.25

)

$

(13.94

)

$

(0.22

)

Income (Loss) From Discontinued Operations, Net Of Income Taxes (Benefit)

 

(0.02

)

 

(0.11

)

 

Net Loss Per Share - Basic And Diluted

 

$

(11.91

)

$

(0.25

)

$

(14.05

)

$

(0.22

)

 

 

 

 

 

 

 

 

 

 

Weighted Common Shares Outstanding - Basic And Diluted

 

36,095

 

37,327

 

36,782

 

38,230

 

 

6



 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

$

2,571

 

$

1,523

 

$

8,553

 

$

9,281

 

Income Taxes Paid

 

$

 

$

1

 

$

22

 

$

497

 

 

SELECTED BALANCE SHEET DATA

 

 

 

December 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Cash And Cash Equivalents

 

$

4,284

 

$

10,945

 

Working Capital

 

22,776

 

88,705

 

Total Assets

 

996,734

 

1,919,352

 

Senior Debt

 

750,197

 

823,718

 

7.625% Senior Subordinated Notes

 

83,500

 

150,000

 

Total Shareholders’ Equity

 

100,257

 

660,767

 

 

OTHER FINANCIAL DATA

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Dividends Paid Per Common Share

 

$

 

$

0.38

 

$

0.58

 

$

1.52

 

 

 

 

 

 

 

 

 

 

 

Same Station Computations:

 

 

 

 

 

 

 

 

 

Net Revenues - Reconciliation Of Same Station Net Revenues To GAAP:

 

 

 

 

 

 

 

 

 

Net Revenues

 

$

104,097

 

$

120,550

 

$

438,822

 

$

468,351

 

Net Acquisitions And Divestitures Of Radio Stations

 

 

950

 

 

3,274

 

Same Station Net Revenues

 

$

104,097

 

$

121,500

 

$

438,822

 

$

471,625

 

 

 

 

 

 

 

 

 

 

 

Station Operating Expenses - Reconciliation Of Same Station Operating Expenses To GAAP:

 

 

 

 

 

 

 

 

 

Station Operating Expenses

 

$

65,492

 

$

68,673

 

$

276,187

 

$

283,541

 

Non-Cash Compensation Expense Included In Station Operating Expense

 

(700

)

(240

)

(2,552

)

(2,374

)

Station Operating Expenses Excluding Non-Cash Compensation Expense

 

64,792

 

68,433

 

273,635

 

281,167

 

Net Acquisitions And Divestitures Of Radio Stations

 

 

950

 

 

1,921

 

Same Station Operating Expenses

 

$

64,792

 

$

69,383

 

$

273,635

 

$

283,088

 

 

 

 

 

 

 

 

 

 

 

Reconciliation Of GAAP Operating Income (Loss) To Station Operating Income And Same Station Operating Income:

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

$

(622,337

)

$

(773

)

$

(710,308

)

$

41,900

 

Corporate G & A Expenses (Excluding Non-Cash Compensation Expense)

 

4,042

 

5,234

 

19,613

 

23,054

 

Corporate G & A Expenses - Non-Cash Compensation Expense

 

1,345

 

1,455

 

7,304

 

5,834

 

Station Operating Expenses - Non-Cash Compensation Expense

 

700

 

240

 

2,552

 

2,374

 

Depreciation And Amortization

 

4,433

 

4,660

 

20,442

 

16,631

 

Impairment Loss

 

651,129

 

38,684

 

835,716

 

84,037

 

Net Time Brokerage Agreement Fees (Income)

 

(45

)

2,423

 

(233

)

14,001

 

Net (Gain) Loss On Sale Or Disposition of Assets

 

38

 

194

 

(9,899

)

(647

)

Station Operating Income

 

39,305

 

52,117

 

165,187

 

187,184

 

Net Acquisitions And Divestitures Of Radio Stations

 

 

 

 

1,353

 

Same Station Operating Income

 

$

39,305

 

$

52,117

 

$

165,187

 

$

188,537

 

 

7



 

Reconciliation Of GAAP Loss From Continuing Operations To EBITDA:

 

 

 

 

 

 

 

 

 

Loss From Continuing Operations

 

$

(429,222

)

$

(9,409

)

$

(512,572

)

$

(8,394

)

Income Taxes (Benefit)

 

(200,293

)

(4,189

)

(232,600

)

695

 

Total Other Expense

 

7,178

 

12,825

 

34,864

 

49,599

 

Corporate G & A Expenses - Non-Cash Compensation Expense

 

1,345

 

1,455

 

7,304

 

5,834

 

Station Operating Expenses - Non-Cash Compensation Expense

 

700

 

240

 

2,552

 

2,374

 

Depreciation And Amortization

 

4,433

 

4,660

 

20,442

 

16,631

 

Impairment Loss

 

651,129

 

38,684

 

835,716

 

84,037

 

Net Time Brokerage Agreement Fees (Income)

 

(45

)

2,423

 

(233

)

14,001

 

Net (Gain) Loss On Sale Or Disposition of Assets

 

38

 

194

 

(9,899

)

(647

)

EBITDA

 

$

35,263

 

$

46,883

 

$

145,574

 

$

164,130

 

 

 

 

 

 

 

 

 

 

 

Reconciliation Of GAAP Loss From Continuing Operations To Free Cash Flow:

 

 

 

 

 

 

 

 

 

Loss From Continuing Operations

 

$

(429,222

)

$

(9,409

)

$

(512,572

)

$

(8,394

)

Depreciation And Amortization

 

4,433

 

4,660

 

20,442

 

16,631

 

Impairment Loss

 

651,129

 

38,684

 

835,716

 

84,037

 

Deferred Financing Costs Included In Interest Expense

 

398

 

434

 

1,647

 

1,681

 

Non-Cash Compensation Expense

 

2,045

 

1,695

 

9,856

 

8,208

 

Net (Gain) Loss On Sale Or Disposition Of Assets

 

38

 

194

 

(9,899

)

(647

)

Net Gain On Derivative Instruments

 

 

(44

)

(34

)

(162

)

Net (Gain) Loss On Investments

 

8

 

40

 

469

 

(245

)

Net (Gain) Loss On Early Extinguishment Of Debt

 

(2,932

)

 

(6,949

)

458

 

Other Income

 

(83

)

(421

)

(3,339

)

(895

)

Income Tax Provision (Benefit)

 

(200,293

)

(4,189

)

(232,600

)

695

 

Capital Expenditures

 

(2,571

)

(1,523

)

(8,553

)

(9,281

)

Income Taxes Paid

 

 

(1

)

(22

)

(497

)

Income From Discontinued Operations, Before Income Taxes (Benefit), D &A Expense And Impairment Loss

 

 

62

 

28

 

64

 

Free Cash Flow

 

$

22,950

 

$

30,182

 

$

94,190

 

$

91,653

 

 

 

 

 

 

 

 

 

 

 

Reconciliation Of GAAP Operating Income (Loss) To Free Cash Flow:

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

$

(622,337

)

$

(773

)

$

(710,308

)

$

41,900

 

Depreciation and Amortization

 

4,433

 

4,660

 

20,442

 

16,631

 

Impairment Loss

 

651,129

 

38,684

 

835,716

 

84,037

 

Non-Cash Compensation Expense

 

2,045

 

1,695

 

9,856

 

8,208

 

Interest Expense, Net of Interest And Dividend Income And Deferred Financing Costs

 

(9,787

)

(12,816

)

(43,070

)

(48,762

)

Capital Expenditures

 

(2,571

)

(1,523

)

(8,553

)

(9,281

)

Net (Gain) Loss On Sale Or Disposition Of Assets

 

38

 

194

 

(9,899

)

(647

)

Income Taxes Paid

 

 

(1

)

(22

)

(497

)

Income From Discontinued Operations, Before Income Taxes (Benefit), D &A Expense And Impairment Loss

 

 

62

 

28

 

64

 

Free Cash Flow

 

$

22,950

 

$

30,182

 

$

94,190

 

$

91,653

 

 

8



 

Reconciliation Of GAAP Net Loss To Adjusted Net Income

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(429,804

)

$

(9,363

)

$

(516,651

)

$

(8,357

)

Income (Loss) From Discontinued Operations, Net Of Income Taxes (Benefit)

 

(582

)

46

 

(4,079

)

37

 

Income Tax Provision (Benefit)

 

(200,293

)

(4,189

)

(232,600

)

695

 

Loss From Continuing Operations Before Income Taxes (Benefit)

 

(629,515

)

(13,598

)

(745,172

)

(7,699

)

Impairment Loss

 

651,129

 

38,684

 

835,716

 

84,037

 

Net (Gain) Loss on Sale Or Disposal Of Assets

 

38

 

194

 

(9,899

)

(647

)

Net Gain On Derivative Instruments

 

 

(44

)

(34

)

(162

)

Net (Gain) Loss On Investments

 

8

 

40

 

469

 

(245

)

Net (Gain) Loss On Extinguishment Of Debt

 

(2,932

)

 

(6,949

)

458

 

Other Income

 

(83

)

(421

)

(3,339

)

(895

)

Non-Cash Compensation Expense

 

2,045

 

1,695

 

9,856

 

8,208

 

Adjusted Income Before Income Taxes

 

20,690

 

26,550

 

80,648

 

83,055

 

Income Taxes

 

8,690

 

11,151

 

33,872

 

34,883

 

Adjusted Net Income

 

$

12,000

 

$

15,399

 

$

46,776

 

$

48,172

 

 

 

 

 

 

 

 

 

 

 

Weighted Common Shares Outstanding - Diluted , As Reported

 

36,095

 

37,327

 

36,782

 

38,230

 

Weighted Common Shares Outstanding - Diluted (Adjustment Required As Not Anti-Dilutive)

 

3

 

215

 

24

 

327

 

Weighted Common Shares Outstanding - Diluted

 

36,098

 

37,542

 

36,806

 

38,557

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income Per Share - Diluted

 

$

0.33

 

$

0.41

 

$

1.27

 

$

1.25

 

 

PRIOR YEAR’S DATA

First Quarter 2008 As Reported And Same Station

 

 

 

Three
Months

 

 

 

Ended

 

 

 

March 31,
2008

 

Reconciliation Of GAAP Net Revenues To Same Station Net Revenues:

 

 

 

Net Revenues

 

$

95,390

 

Net Acquisitions And Divestitures Of Radio Stations

 

 

Same Station Net Revenues

 

$

95,390

 

 

 

 

 

Reconciliation Of GAAP Station Operating Expenses:

 

 

 

Station Operating Expenses

 

$

64,090

 

Non-Cash Compensation Expense Included In Station Operating Expenses

 

(383

)

Net Acquisitions And Divestitures Of Radio Stations

 

 

Same Station Operating Expenses

 

$

63,707

 

 

9