UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 7, 2019
ENTERCOM COMMUNICATIONS CORP.
(Exact Name of Registrant as Specified in Charter)
Pennsylvania | 001-14461 | 23-1701044 | ||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
2400 Market Street, 4th Floor Philadelphia, Pennsylvania |
19103 | |||
(Address of Principal Executive Offices) | (Zip Code) |
Registrants telephone number, including area code: (610) 660-5610
401 E. City Avenue, Suite 809, Bala Cynwyd, Pennsylvania 19004
(Former Address of Principal Executive Offices)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition
On August 7, 2019, Entercom Communications Corp. (the Company) issued a press release (the Press Release) announcing second quarter 2019 results. A copy of the Press Release is attached as Exhibit 99.1 to this Current Report on Form 8-K.
The information in Item 2.02 of this Current Report on Form 8-K and Exhibit 99.1 attached hereto shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall such information be deemed to be incorporated by reference in any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
Item 9.01. Exhibits
(d) | Exhibits |
Exhibit No. |
Title |
|||
99.1 | Entercom Communications Corp.s Press Release, issued August 7, 2019. |
2
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Entercom Communications Corp. | ||||||||||||
By: | /s/ Andrew P. Sutor, IV |
|||||||||||
Andrew P. Sutor, IV | ||||||||||||
Executive Vice President |
Dated: August 7, 2019
3
Exhibit 99.1
For Immediate Release Contacts: August 7, 2019 |
Contacts: Joseph Jaffoni, Jennifer Neuman, Norberto Aja JCIR (212) 835-8500 etm@jcir.com |
ENTERCOM COMMUNICATIONS SECOND QUARTER NET REVENUES
INCREASE 2.3% AND OPERATING INCOME INCREASES 135%
ADJUSTED EBITDA INCREASES 7%
Philadelphia, PAEntercom Communications Corp. (NYSE: ETM) today reported financial results for the quarter ended June 30, 2019.
Second Quarter Highlights
| Net revenues for the quarter were $380.7 million, up 2.3% compared to $372.1 million in the second quarter of 2018 |
| Total operating expense for the quarter was $315.9 million, which included $4.9 million in merger, restructuring and integration costs and $1.9 million in expense related to the Companys issuance of 6.5% senior secured second-lien notes. This compared to $344.6 million in the second quarter of 2018, which included $10.9 million in merger, restructuring and integration costs and a $29.0 million impairment charge. |
| Operating income for the quarter was $64.8 million, compared to $27.6 million in the second quarter of 2018 |
| Net income per diluted share for the quarter was $0.19, compared to $0.01 per diluted share in the second quarter of 2018 |
| Adjusted EBITDA for the quarter was $87.6 million, up 7% compared to $82.1 million in the second quarter of 2018 |
David J. Field, President and Chief Executive Officer, stated: Second quarter revenues and EBITDA were up 2.3% and 7%, respectively, driven by strong growth in national, network and digital, partially offset by declines in political and events. This morning, we announced the acquisition of Pineapple Street Media, and an agreement in principle to acquire Cadence13, which combined will make Entercom one of the countrys three largest podcast enterprises. We also announced the launch of the RADIO.COM Sports Digital Network, which will debut later this month with a compelling lineup of daily radio shows and weekly podcasts available exclusively on RADIO.COM. These moves highlight a series of strategic investments that are positioning Entercom to capitalize on the exciting growth opportunities in the audio space fueled by rapidly emerging catalysts, including podcasting, smart speakers, audio search, enhanced analytics and attribution.
Additional Information
Today, the Company announced it has acquired leading podcast creator Pineapple Street Media for $18 million. In addition, the Company announced that it has an agreement in principle with its podcast partner Cadence13 to acquire the remaining shares in Cadence13 that it does not already own.
At the end of April, the Company issued $325 million in 6.5% senior secured second-lien notes due 2027. The Company used the proceeds of the issuance, as well as cash on its balance sheet and borrowings under its revolver, to repay $425 million of its senior secured Term Loan and to pay fees and expenses related to the issuance. In addition, the Company amended the financial covenant in its senior secured credit agreement such that the calculation of Consolidated Net Secured Leverage Ratio only includes first lien secured debt.
During the second quarter, the Company executed a $560 million notional interest rate collar that limits the Companys exposure to floating interest rate risk. This collar has a one month LIBOR cap of 2.75% and a floor of 0.40% and the notional amount declines over time in line with the Companys projected debt repayments. As a result of the issuance of the second-lien notes and executing this interest rate collar, only about 24% of the Companys debt was subject to floating rate risk outside of the collar at the end of the second quarter.
As of June 30, 2019, the Company had outstanding $976 million of senior debt under its credit facilities, $325 million in second-lien notes and $400 million in senior notes (the amounts of senior debt and senior notes both exclude unamortized premium). In addition, the Company had $30 million in cash on hand.
Earnings Conference Call and Company Information
Entercom will hold a conference call and simultaneous webcast regarding the quarterly earnings release on Wednesday August 7, 2019 at 10:00 AM Eastern Time. The public may access the conference call by dialing Toll Free: (888) 889-0278 and Toll: (312) 470-7365, passcode: Entercom (domestic and international callers). Participants may also listen to a live webcast of the call by visiting the Investor Relations section of Entercoms website at www.entercom.com. A replay of the conference call will be available for one week by dialing (800) 925-0258. A webcast replay of the conference call will be available beginning six hours after the call on the Companys website for a period of two weeks. Additional information is available on the Companys website at www.entercom.com.
Certain Definitions
All references to per share data, unless stated otherwise, are presented as per diluted share. All references to shares outstanding, unless stated otherwise, are presented to exclude unvested restricted stock units. All references to net debt are outstanding debt net of cash on hand.
Station Expenses consist of station operating expenses excluding non-cash compensation expense.
Corporate Expenses consist of corporate general and administrative expenses excluding non-cash compensation expense.
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; merger and acquisition costs, other expenses related to the refinancing; non-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs; and gain or loss on sale or disposition of assets.
Adjusted EBITDA consists of net income (loss) available to common shareholders, adjusted to exclude: income taxes (benefit); income from discontinued operations, net of income taxes or benefit; total other income or expense; net interest 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); other expenses related to the refinancing; impairment loss, merger and acquisition costs, preferred stock dividends; non-recurring expense recognized for restructuring charges or similar costs, including transition and integration costs, loss on early extinguishment of debt, and gain or loss on sale or disposition of assets.
Adjusted Free Cash Flow consists of operating income (loss): (i) plus depreciation and amortization; net (gain) loss on sale or disposal of assets; non-cash compensation expense (which is otherwise included in station operating expenses and corporate general and administrative expenses); impairment loss; merger and acquisition costs; other income and non-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs; income from discontinued operations (excluding income taxes or tax benefit); and (ii) less net interest expense (excluding amortization of deferred financing costs or debt premium), Adjusted Income Taxes Paid, capital expenditures and amortizable intangibles.
Net Capital Expenditures consists of capital expenditures, including amortizable intangibles, adjusted to subtract reimbursed tenant improvement allowances.
Adjusted Income Taxes Paid consist of income tax paid, adjusted to exclude taxes paid related to the gain/loss on sale or exchange of radio station assets; and taxes paid related to the gain/loss on sale of redundant property.
Adjusted Net Income (Loss) consists of net income (loss) available to common shareholders adjusted to exclude: (i) income taxes (benefit) as reported, including income taxes otherwise included in income from discontinued operations; (ii) gain/loss on sale of assets, derivative instruments and investments; (iii) non-cash compensation expense; (iv) impairment loss; (v) merger and acquisition costs, and non-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs; (vi) other expenses related to refinancing and (vii) gain/loss on early extinguishment of debt. For purposes of comparability, income taxes are reflected at the expected statutory federal and state income tax rate of 30% without discrete items of tax.
Adjusted Net Income (Loss) Per Share Diluted includes any dilutive equivalent shares when not anti-dilutive. Convertible Preferred Stock is treated as if it never converted for the purposes of Adjusted Net Income (Loss) Per Share Diluted.
Non-GAAP Financial Measures
It is important to note that station operating income, station expense, corporate expense, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income (Loss) Per Share Diluted, Adjusted Free Cash Flow, Net Capital Expenditures and Adjusted Income Taxes Paid 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 companys operating performance.
Certain adjusted non-GAAP financial measures are presented in this release (e.g., Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Share Diluted). The adjustments exclude gain/loss on sale of assets, derivative instruments, and investments; non-cash compensation expense, other income, impairment loss, merger and acquisition costs, other expenses related to
the refinancing, and gain/loss on early extinguishment of debt and non-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs. For purposes of comparability, income taxes are reflected at the expected federal and state income tax rate of 30%, without adjustment for discrete tax adjustments.
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 Companys 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 Companys ongoing operating 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 Companys 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 Commissions Regulation FD.
This news announcement contains certain forward-looking statements that are based upon current expectations and certain unaudited 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 Companys filings on Forms S-4, 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 Companys 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.
About Entercom Communications Corp.
Entercom Communications Corp. (NYSE: ETM) is a leading American media and entertainment company reaching and engaging over 170 million people monthly through its premier collection of highly rated, award winning radio stations, digital platforms and live events. As one of the countrys two largest radio broadcasters, Entercom offers integrated marketing solutions and delivers the power of local connection on a national scale with coverage of close to 90% of persons 12+ in the top 50 markets. Entercom is the #1 creator of live, original, local audio content and the nations unrivaled leader in news and sports radio. Learn more about Philadelphia-based Entercom at www.entercom.com, Facebook and Twitter (@Entercom).For further information, or to receive future Entercom Communications news announcements via e-mail, please contact JCIR at 212/835-8500 or etm@jcir.com.
ENTERCOM COMMUNICATIONS CORP.
FINANCIAL DATA
(amounts in thousands, except per share data)
(unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
STATEMENTS OF OPERATIONS |
||||||||||||||||
Net Revenues |
$ | 380,665 | $ | 372,124 | $ | 689,670 | $ | 672,684 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Station Expenses |
277,927 | 274,159 | 525,497 | 527,920 | ||||||||||||
Station ExpenseNon-Cash Compensation |
1,243 | 1,680 | 2,658 | 3,643 | ||||||||||||
Corporate Expenses |
15,185 | 16,982 | 33,963 | 33,691 | ||||||||||||
Corporate ExpensesNon-Cash Compensation |
2,130 | 2,050 | 4,287 | 4,010 | ||||||||||||
Depreciation And Amortization |
10,964 | 10,666 | 22,069 | 19,137 | ||||||||||||
Time Brokerage Agreement Expense (Income) |
53 | (666 | ) | 93 | (1,092 | ) | ||||||||||
Merger And Acquisition Costs |
33 | 687 | 42 | 2,071 | ||||||||||||
Impairment Loss |
| 28,988 | | 28,988 | ||||||||||||
Restructuring Charges |
3,362 | 686 | 4,376 | 2,167 | ||||||||||||
Integration Costs |
1,456 | 9,494 | 2,591 | 19,223 | ||||||||||||
Other Expenses Related To Refinancing |
1,864 | | 1,864 | | ||||||||||||
Net (Gain) Loss On Sale Or Disposition of Assets |
1,686 | (154 | ) | (2,914 | ) | (315 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Operating Expenses |
315,903 | 344,572 | 594,526 | 639,443 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Income |
64,762 | 27,552 | 95,144 | 33,241 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Interest Expense |
24,944 | 25,706 | 50,164 | 49,110 | ||||||||||||
Loss On Early Extinguishment Of Debt |
1,781 | | 1,781 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (Loss) Before Income Taxes |
38,037 | 1,846 | 43,199 | (15,869 | ) | |||||||||||
Income Taxes (Benefit) |
12,045 | 249 | 14,083 | (3,260 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Income (Loss) Available To The CompanyContinuing Operations |
25,992 | 1,597 | 29,116 | (12,609 | ) | |||||||||||
Income From Discontinued Operations, Net Of Income Taxes |
| 844 | | 1,172 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Income (Loss) Available To Common Shareholders |
$ | 25,992 | $ | 2,441 | $ | 29,116 | $ | (11,437 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Net Income (Loss) From Continuing Operations Available To Common ShareholdersBasic |
$ | 0.19 | $ | 0.01 | $ | 0.21 | $ | (0.09 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Net Income (Loss) From Continuing Operations Available To Common ShareholdersDiluted |
$ | 0.19 | $ | 0.01 | $ | 0.21 | $ | (0.09 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Dividends Declared And Paid Per Common Share |
$ | 0.09 | $ | 0.09 | $ | 0.18 | $ | 0.18 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted Common Shares OutstandingBasic |
138,760 | 138,639 | 138,685 | 138,962 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted Common Shares OutstandingDiluted |
139,074 | 139,263 | 139,222 | 138,962 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |
||||||||||||||||
Net Capital Expenditures |
$ | 16,900 | $ | 10,950 | $ | 37,410 | $ | 17,941 | ||||||||
Adjusted Income Taxes Paid |
$ | 7,764 | $ | 18,142 | $ | 8,461 | $ | 18,187 | ||||||||
Cash Dividends On Common Stock Declared And Paid |
$ | 12,487 | $ | 12,475 | $ | 24,917 | $ | 24,916 |
SELECTED BALANCE SHEET DATA |
||||||||
June 30, 2019 |
December 31, 2018 |
|||||||
Cash and Cash Equivalents |
$ | 30,331 | $ | 122,893 | ||||
Restricted Cash |
$ | | $ | 69,365 | ||||
Senior DebtTerm B-1 Loan (Includes Current Portion) |
$ | 866,700 | $ | 1,291,700 | ||||
Senior DebtRevolver (Includes Current Portion) |
$ | 109,000 | $ | 180,000 | ||||
Senior Secured Notes |
$ | 325,000 | $ | | ||||
Senior Notes |
$ | 400,000 | $ | 400,000 | ||||
Total Shareholders Equity |
$ | 1,347,641 | $ | 1,334,260 |
OTHER FINANCIAL DATA | ||||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Reconciliation Of GAAP Operating Income To Station Operating Income |
||||||||||||||||
Operating Income |
$ | 64,762 | $ | 27,552 | $ | 95,144 | $ | 33,241 | ||||||||
Corporate Expenses |
15,185 | 16,982 | 33,963 | 33,691 | ||||||||||||
Corporate ExpensesNon-Cash Compensation |
2,130 | 2,050 | 4,287 | 4,010 | ||||||||||||
Station ExpensesNon-Cash Compensation |
1,243 | 1,680 | 2,658 | 3,643 | ||||||||||||
Depreciation And Amortization |
10,964 | 10,666 | 22,069 | 19,137 | ||||||||||||
Merger And Acquisition Costs |
33 | 687 | 42 | 2,071 | ||||||||||||
Restructuring Charges |
3,362 | 686 | 4,376 | 2,167 | ||||||||||||
Impairment Loss |
| 28,988 | | 28,988 | ||||||||||||
Integration Costs |
1,456 | 9,494 | 2,591 | 19,223 | ||||||||||||
Other Expenses Related To Refinancing |
1,864 | | 1,864 | | ||||||||||||
Net Time Brokerage Agreement Expense (Income) |
53 | (666 | ) | 93 | (1,092 | ) | ||||||||||
Net Gain (Loss) On Sale Or Disposition of Assets |
1,686 | (154 | ) | (2,914 | ) | (315 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Station Operating Income |
$ | 102,738 | $ | 97,965 | $ | 164,173 | $ | 144,764 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Reconciliation Of GAAP Net Income (Loss) Available To Common Shareholders To Adjusted EBITDA |
||||||||||||||||
Net (Income) Loss Available To Common Shareholders |
$ | 25,992 | $ | 2,441 | $ | 29,116 | $ | (11,437 | ) | |||||||
Income Taxes (Benefit) |
12,045 | 249 | 14,083 | (3,260 | ) | |||||||||||
Income From Discontinued Operations, Net Of Income Taxes |
| (844 | ) | | (1,172 | ) | ||||||||||
Net Interest Expense |
24,944 | 25,706 | 50,164 | 49,110 | ||||||||||||
Corporate ExpensesNon-Cash Compensation |
2,130 | 2,050 | 4,287 | 4,010 | ||||||||||||
Station ExpensesNon-Cash Compensation |
1,243 | 1,680 | 2,658 | 3,643 | ||||||||||||
Depreciation And Amortization |
10,964 | 10,666 | 22,069 | 19,137 | ||||||||||||
Time Brokerage Agreement Expense (Income) |
53 | (666 | ) | 93 | (1,092 | ) | ||||||||||
Merger And Acquisition Costs |
33 | 687 | 42 | 2,071 | ||||||||||||
Restructuring Charges |
3,362 | 686 | 4,376 | 2,167 | ||||||||||||
Integration Costs |
1,456 | 9,494 | 2,591 | 19,223 | ||||||||||||
Transition Costs And Non-Recurring Expenses Otherwise Included In Corporate Expenses |
| 1,100 | | 1,100 | ||||||||||||
Impairment Loss |
| 28,988 | | 28,988 | ||||||||||||
Other Expenses Related To Refinancing |
1,864 | | 1,864 | | ||||||||||||
Loss On Early Extinguishment Of Debt |
1,781 | | 1,781 | | ||||||||||||
Net Gain (Loss) On Sale Or Disposition of Assets |
1,686 | (154 | ) | (2,914 | ) | (315 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ | 87,553 | $ | 82,083 | $ | 130,210 | $ | 112,173 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Reconciliation Of GAAP Net Income (Loss) Available To Common Shareholders To Adjusted Free Cash Flow |
||||||||||||||||
Net Income (Loss) Available To Common Shareholders |
$ | 25,992 | $ | 2,441 | $ | 29,116 | $ | (11,437 | ) | |||||||
Depreciation And Amortization |
10,964 | 10,666 | 22,069 | 19,137 | ||||||||||||
Deferred Financing Costs Included In Interest Expense |
671 | 796 | 1,472 | 1,591 | ||||||||||||
Amortization Debt Premium Included In Interest Expense |
(855 | ) | (716 | ) | (1,570 | ) | (1,432 | ) | ||||||||
Non-Cash Compensation Expense |
3,373 | 3,730 | 6,945 | 7,653 | ||||||||||||
Merger And Acquisition Costs |
33 | 688 | 42 | 2,071 | ||||||||||||
Integration Costs |
1,456 | 9,494 | 2,591 | 19,223 | ||||||||||||
Restructuring Charges |
3,362 | 686 | 4,376 | 2,167 |
Transition Costs And Non-Recurring Expenses Otherwise Included In Corporate Expenses |
| 1,100 | | 1,100 | ||||||||||||
Impairment Loss |
| 28,988 | | 28,988 | ||||||||||||
Net (Gain) Loss On Sale Or Disposition of Assets |
1,686 | (154 | ) | (2,914 | ) | (315 | ) | |||||||||
Other Expenses Related To Refinancing |
1,864 | | 1,864 | | ||||||||||||
Loss On Early Extinguishment Of Debt |
1,781 | | 1,781 | | ||||||||||||
Income Taxes (Benefit) |
12,045 | 249 | 14,083 | (3,260 | ) | |||||||||||
Income Taxes Otherwise Included In Income From Discontinued Operations |
| 337 | | 423 | ||||||||||||
Net Capital Expenditures |
(16,900 | ) | (10,950 | ) | (37,410 | ) | (17,941 | ) | ||||||||
Adjusted Income Taxes Paid |
(7,764 | ) | (18,142 | ) | (8,461 | ) | (18,187 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Free Cash Flow |
$ | 37,708 | $ | 29,213 | $ | 33,984 | $ | 29,781 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Reconciliation Of Capital Expenditures, Including Amortizable Intangibles, To Net Capital Expenditures |
||||||||||||||||
Capital Expenditures, Including Amortizable Intangibles |
$ | (20,203 | ) | $ | (11,995 | ) | $ | (40,713 | ) | $ | (18,986 | ) | ||||
Reimbursed Tenant Improvement Allowances |
3,303 | 1,045 | 3,303 | 1,045 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Capital Expenditures |
$ | (16,900 | ) | $ | (10,950 | ) | $ | (37,410 | ) | $ | (17,941 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Reconciliation Of Income Taxes Paid To Adjusted Income Taxes Paid |
||||||||||||||||
Income Taxes Paid |
$ | (12,756 | ) | $ | (18,791 | ) | $ | (14,546 | ) | $ | (18,836 | ) | ||||
Income Taxes Paid Related to Gain/Loss On Sale Or Exchange Of Radio Station Assets |
| 649 | 894 | 649 | ||||||||||||
Income Taxes Paid Related to Gain/Loss On Sale Of Redundant Properties |
4,992 | | 5,191 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Income Taxes Paid |
$ | (7,764 | ) | $ | (18,142 | ) | $ | (8,461 | ) | $ | (18,187 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Reconciliation Of GAAP Net Income (Loss) Available To Common Shareholders To Adjusted Net Income |
||||||||||||||||
Net Income (Loss) Available To Common Shareholders |
$ | 25,992 | $ | 2,441 | $ | 29,116 | $ | (11,437 | ) | |||||||
Income Taxes (Benefit) |
12,045 | 249 | 14,083 | (3,260 | ) | |||||||||||
Income Taxes Otherwise Included In Income From Discontinued Operations |
| 336 | | 423 | ||||||||||||
Merger And Acquisition Costs |
33 | 687 | 42 | 2,071 | ||||||||||||
Transition Costs And Non-Recurring Expenses Otherwise Included In Corporate Expenses |
| 1,100 | | 1,100 | ||||||||||||
Other Expenses Related To Refinancing |
1,864 | | 1,864 | | ||||||||||||
Impairment Loss |
| 28,988 | | 28,988 | ||||||||||||
Integration Costs |
1,456 | 9,494 | 2,591 | 19,223 | ||||||||||||
Restructuring Charges |
3,362 | 686 | 4,376 | 2,167 | ||||||||||||
Loss On Early Extinguishment Of Debt |
1,781 | | 1,781 | | ||||||||||||
Net (Gain) Loss On Sale Or Disposition of Assets |
1,686 | (154 | ) | (2,914 | ) | (315 | ) | |||||||||
Non-Cash Compensation Expense |
3,373 | 3,730 | 6,945 | 7,653 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Income Before Income Taxes |
51,592 | 47,557 | 57,884 | 46,613 | ||||||||||||
Income Taxes |
15,478 | 14,267 | 17,365 | 13,984 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Net Income |
$ | 36,114 | $ | 33,290 | $ | 40,519 | $ | 32,629 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted Average Diluted Shares Outstanding For Purposes Of Computing Adjusted Net Income Per ShareDiluted |
||||||||||||||||
Weighted Common Shares OutstandingDiluted As Reported |
139,074 | 139,263 | 139,222 | 138,962 | ||||||||||||
Diluted Shares Excluded When Reporting A Net Loss |
| | | 1,059 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
139,074 | 139,263 | 139,222 | 140,021 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Net Income (Loss) Per ShareDiluted |
$ | 0.26 | $ | 0.24 | $ | 0.29 | $ | 0.23 | ||||||||
|
|
|
|
|
|
|
|