-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, KToHF6z+ld9AXfSodN0fK/IpSTvRESfmXfgBUf63vyTXr5tN1o4GABVHp1vdZOWR 1oCWHmKX4ejeEivcvKTy9Q== 0001193125-08-168241.txt : 20080806 0001193125-08-168241.hdr.sgml : 20080806 20080806161010 ACCESSION NUMBER: 0001193125-08-168241 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20080806 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080806 DATE AS OF CHANGE: 20080806 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ENTRAVISION COMMUNICATIONS CORP CENTRAL INDEX KEY: 0001109116 STANDARD INDUSTRIAL CLASSIFICATION: TELEVISION BROADCASTING STATIONS [4833] IRS NUMBER: 954783236 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-15997 FILM NUMBER: 08995035 BUSINESS ADDRESS: STREET 1: 2425 OLYMPIC BLVD STREET 2: STE 6000 WEST CITY: SANTA MONICA STATE: CA ZIP: 90404 BUSINESS PHONE: 3104473870 MAIL ADDRESS: STREET 1: 2425 OLYMPIC BLVD STREET 2: STE 6000 WEST CITY: SANTA MONICA STATE: CA ZIP: 90404 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

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 6, 2008

 

 

ENTRAVISION COMMUNICATIONS CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   1-15997   95-4783236

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

2425 Olympic Boulevard, Suite 6000 West, Santa Monica, California 90404

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (310) 447-3870

Not Applicable

(Former name or former address, if changed since last report.)

 

 

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))

 

 

 


Item 2.02 Results of Operations and Financial Condition.

On August 6, 2008, Entravision Communications Corporation (the “Company”) issued a press release announcing its results of operations for the three-month period ended June 30, 2008. A copy of that press release is furnished herewith as Exhibit 99.1.

The information in this Current Report on Form 8-K, including the exhibit hereto, is being furnished under Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall such information be deemed to be incorporated by reference into any future registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, regardless of the general incorporation language of such filing, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01 Financial Statements and Exhibits

(d) Exhibits

 

99.1    Press release issued by Entravision Communications Corporation on August 6, 2008.


SIGNATURES

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.

 

  ENTRAVISION COMMUNICATIONS CORPORATION
Date: August 6, 2008   By:  

/s/ Walter F. Ulloa

    Walter F. Ulloa
    Chairman and Chief Executive Officer


EXHIBIT INDEX

 

Exhibit

Number

  

Description of Exhibit

99.1    Press release issued by Entravision Communications Corporation on August 6, 2008.
EX-99.1 2 dex991.htm PRESS RELEASE Press release

Exhibit 99.1

LOGO

ENTRAVISION COMMUNICATIONS CORPORATION REPORTS

SECOND QUARTER 2008 RESULTS

-Second Quarter 2008 Net Revenue Decreases 5% -

-Repurchases 2.3 Million Shares in the Second Quarter-

SANTA MONICA, CALIFORNIA, August 6, 2008 – Entravision Communications Corporation (NYSE: EVC) today reported financial results for the three- and six-month periods ended June 30, 2008.

Historical results, which are attached, are in thousands of U.S. dollars (except share and per share data). The results of our outdoor operations are presented in discontinued operations within the statements of operations in accordance with SFAS 144, “Accounting for the Impairment or Disposal of Long-Lived Assets”. This press release contains certain non-GAAP financial measures as defined by SEC Regulation G. The GAAP financial measure most directly comparable to each of these non-GAAP financial measures, and a table reconciling each of these non-GAAP financial measures to its most directly comparable GAAP financial measure, is included beginning on page 8. Unaudited financial highlights are as follows:

 

     Three-Month Period
Ended June 30,
    Six-Month Period
Ended June 30,
 
     2008    2007    % Change     2008    2007    % Change  

Net revenue

   $ 62,932    $ 66,536    (5 )%   $ 118,585    $ 123,431    (4 )%

Operating expenses (1)

     36,898      36,773    0 %     72,307      71,818    1 %

Corporate expenses (2)

     4,477      4,373    2 %     8,931      9,002    (1 )%

Consolidated adjusted EBITDA (3)

     22,371      25,932    (14 )%     39,034      44,217    (12 )%

Free cash flow (4)

   $ 9,871    $ 15,086    (35 )%   $ 14,289    $ 23,145    (38 )%

Free cash flow per share, basic and diluted (4)

   $ 0.11    $ 0.14    (21 )%   $ 0.15    $ 0.22    (32 )%

Net income from continuing operations

   $ 11,661    $ 11,771    (1 )%   $ 4,611    $ 12,680    (64 )%

Net income applicable to common stockholders

   $ 10,742    $ 8,598    25 %   $ 3,038    $ 5,311    (43 )%

Net income per share from continuing operations applicable to common stockholders, basic and diluted

   $ 0.13    $ 0.11    18 %   $ 0.05    $ 0.12    (58 )%

Net income per share applicable to common stockholders, basic and diluted

   $ 0.12    $ 0.08    50 %   $ 0.03    $ 0.05    (40 )%

Weighted average common shares outstanding, basic

     91,573,187      104,174,725        93,495,230      104,018,118   

Weighted average common shares outstanding, diluted

     91,835,027      105,124,162        93,811,980      104,705,891   

 

(1) Operating expenses include direct operating, selling, general and administrative expenses. Included in operating expenses are $0.4 million and $0.2 million of non-cash stock-based compensation for the three-month periods ended June 30, 2008 and 2007, respectively and $0.7 million and $0.7 million of non-cash stock-based compensation for the six-month periods ended June 30, 2008 and 2007, respectively. Operating expenses do not include corporate expenses, depreciation and amortization and gain (loss) on sale of assets.

 

(2) Corporate expenses include $0.5 million and $0.4 million of non-cash stock-based compensation for the three-month periods ended June 30, 2008 and 2007, respectively and $0.9 million and $1.0 million of non-cash stock-based compensation for the six-month periods ended June 30, 2008 and 2007, respectively.

 

(3)

Consolidated adjusted EBITDA means operating income (loss) plus (gain) loss on sale of assets, depreciation and amortization, non-cash stock-based compensation included in operating and corporate expenses and syndication programming amortization less syndication programming payments. We use the term consolidated adjusted EBITDA because that measure is defined in our syndicated bank credit facility and does not include (gain) loss on sale of assets, depreciation and amortization, non-cash stock-based compensation, net interest expense, income tax expense (benefit), equity in net income (loss) of nonconsolidated affiliate, loss from discontinued operations and syndication programming amortization and does include syndication programming payments. The definition of operating income (loss), and thus consolidated adjusted EBITDA, excludes (gain) loss on sale of assets, depreciation and amortization, non-cash stock-based compensation, net interest expense, income tax expense (benefit), equity in net income (loss) of nonconsolidated affiliate, loss from discontinued operations and syndication programming


 

amortization. While many in the financial community and we consider consolidated adjusted EBITDA to be important, it should be considered in addition to, but not as a substitute for or superior to, other measures of liquidity and financial performance prepared in accordance with accounting principles generally accepted in the United States of America, such as cash flows from operating activities, operating income and net income. As consolidated adjusted EBITDA excludes non-cash (gain) loss of sales of assets, non-cash depreciation and amortization, non-cash stock-based compensation, net interest expense, income tax expense (benefit), equity in net income (loss) of nonconsolidated affiliate, loss from discontinued operations and syndication programming amortization and includes syndication programming payments, consolidated adjusted EBITDA has certain limitations because it excludes and includes several important non-cash financial line items. Therefore, we consider both non-GAAP and GAAP measures when evaluating our business. Consolidated adjusted EBITDA is also used to make executive compensation decisions.

   Entravision Communications
   Page 2 of 9

 

(4) Free cash flow is defined as consolidated adjusted EBITDA less cash paid for income taxes, net interest expense and capital expenditures. Net interest expense is defined as interest expense, less non-cash interest expense relating to amortization of debt finance costs, less interest income less the change in the fair value of our interest rate swaps. Free cash flow per share is defined as free cash flow divided by the diluted weighted average common shares outstanding.

Commenting on the Company’s earnings results, Walter Ulloa, Chairman and Chief Executive Officer, said, “During the second quarter we continued to drive audience growth and strengthen the position of our TV and radio stations in an advertising market that remains weak due to general economic conditions. We are taking additional steps to control our costs while continuing to make prudent investments in our content, marketing and sales capabilities. In addition, our balance sheet remains strong and we have ample financial flexibility. The nation’s Hispanic population continues to grow and we remain optimally positioned to capitalize on this opportunity over the long-term.”

The Company also announced that it repurchased 2.3 million shares of Class A common stock for approximately $13.7 million in the second quarter of 2008. The Company announced that it repurchased an additional 1.0 million shares of Class A common stock for approximately $3.4 million so far in the third quarter of 2008.

Financial Results

Three Months Ended June 30, 2008 Compared to Three Months Ended June 30, 2007

(Unaudited)

 

     Three-Month Period
Ended June 30,
 
     2008     2007     % Change  

Net revenue

   $ 62,932     $ 66,536     (5 )%

Operating expenses (1)

     36,898       36,773     0 %

Corporate expenses (1)

     4,477       4,373     2 %

Depreciation and amortization

     5,642       5,603     1 %
                      

Operating income

     15,915       19,787     (20 )%

Interest expense, net

     3,458       (505 )   NM  
                  

Income before income taxes

     19,373       19,282     0 %

Income tax expense

     (7,674 )     (7,671 )   0 %
                  

Income before equity in net income (loss) of nonconsolidated affiliates and discontinued operations

     11,699       11,611     1 %

Equity in net income (loss) of nonconsolidated affiliates

     (38 )     160     NM  
                  

Income from continuing operations

     11,661       11,771     (1 )%

Loss from discontinued operations, net of tax

     (919 )     (3,173 )   (71 )%
                  

Net income

   $ 10,742     $ 8,598     25 %
                  

 

(1) Operating expenses and corporate expenses are defined on page 1.


Net revenue decreased to $62.9 million for the three-month period ended June 30, 2008 from $66.5 million for the three-month period ended June 30, 2007, a decrease of $3.6 million. Of the overall decrease, $2.3 million came from our radio segment and was primarily attributable to a decrease in second quarter revenue of $1.2 million associated with moving our annual Los Angeles promotional event from the second quarter to the third quarter in 2008, as well as a decrease in local advertising sales and local advertising rates, which in turn was primarily due to the weak economy. Additionally, $1.3 million of the decrease came from our television segment and was primarily attributable to a decrease in national advertising sales and national advertising rates, which in turn was primarily due to the weak economy.

   Entravision Communications
   Page 3 of 9

Operating expenses increased to $36.9 million for the three-month period ended June 30, 2008 from $36.8 million for the three-month period ended June 30, 2007, an increase of $0.1 million. The increase was primarily attributable to an increase in wages, utility and rent expense, partially offset by a decrease in second quarter expenses associated with moving our annual Los Angeles promotional event from the second quarter to the third quarter in 2008 and a decrease in expenses associated with the decrease in net revenue.

Corporate expenses increased to $4.5 million for three-month period ended June 30, 2008 from $4.4 million for the three-month period ended June 30, 2007, an increase of $0.1 million. The increase was attributable to an increase in non-cash stock-based compensation of $0.1 million.

Six Months Ended June 30, 2008 Compared to Six Months Ended June 30, 2007

(Unaudited)

 

     Six-Month Period
Ended June 30,
 
     2008     2007     % Change  

Net revenue

   $ 118,585     $ 123,431     (4 )%

Operating expenses (1)

     72,307       71,818     1 %

Corporate expenses (1)

     8,931       9,002     (1 )%

Depreciation and amortization

     11,187       11,323     (1 )%
                  

Operating income

     26,160       31,288     (16 )%

Interest expense, net

     (18,706 )     (10,351 )   81 %
                  

Income before income taxes

     7,454       20,937     (64 )%

Income tax expense

     (2,679 )     (8,417 )   (68 )%
                  

Income before equity in net income (loss) of nonconsolidated affiliates and discontinued operations

     4,775       12,520     (62 )%

Equity in net income (loss) of nonconsolidated affiliates

     (164 )     160     NM  
                  

Income from continuing operations

     4,611       12,680     (64 )%

Loss from discontinued operations, net of tax

     (1,573 )     (7,369 )   (79 )%
                  

Net income

   $ 3,038     $ 5,311     (43 )%
                  

Net revenue decreased to $118.6 million for the six-month period ended June 30, 2008 from $123.4 million for the six-month period ended June 30, 2007, a decrease of $4.8 million. Of the overall decrease, $2.8 million came from our radio segment and was primarily attributable to a decrease in revenue of $1.2 million associated with moving our annual Los Angeles promotional event from the second quarter to the third quarter in 2008, as well as a decrease in local advertising sales and local advertising rates, which in turn was primarily due to the weak economy. Additionally, $2.0 million of the decrease came from our television segment and was primarily attributable to a decrease in national advertising rates, which in turn was primarily due to the weak economy.

Operating expenses increased to $72.3 million for the six-month period ended June 30, 2008 from $71.8 million for the six-month period ended June 30, 2007, an increase of $0.5 million. The increase was primarily attributable to an increase in wages, utility and rent expense, partially offset by a decrease in second quarter expenses associated with moving our annual Los Angeles promotional event from the second quarter to the third quarter in 2008 and a decrease in expenses associated with the decrease in net revenue.

Corporate expenses decreased to $8.9 million for six-month period ended June 30, 2008 from $9.0 million for the six-month period ended June 30, 2007, a decrease of $0.1 million. The decrease was attributable to a decrease in non-cash stock-based compensation of $0.1 million.


   Entravision Communications
   Page 4 of 9

Segment Results

The following represents selected unaudited segment information:

 

     Three-Month Period
Ended June 30,
 
     2008    2007    % Change  

Net Revenue

        

Television

   $ 38,944    $ 40,287    (3 )%

Radio

     23,988      26,249    (9 )%
                

Total

   $ 62,932    $ 66,536    (5 )%

Operating Expenses (1)

        

Television

   $ 21,712    $ 21,605    0 %

Radio

     15,186      15,168    0 %
                

Total

   $ 36,898    $ 36,773    0 %

Corporate Expenses (1)

   $ 4,477    $ 4,373    2 %

Consolidated adjusted EBITDA (1)

   $ 22,371    $ 25,932    (14 )%

 

(1) Operating expenses, Corporate expenses, and Consolidated adjusted EBITDA are defined on page 1.

Guidance

The following is the Company’s guidance for the third quarter of 2008. Guidance constitutes a “forward-looking statement.” Please see below regarding statements that are forward-looking.

Operating expenses and corporate expenses include non-cash stock-based compensation to comply with Statement of Financial Accounting Standards (“SFAS”) No. 123 (Revised 2004), “Share-Based Payment” (“SFAS 123R”). The Company expects approximately $0.4 million in operating expenses and $0.5 million in corporate expenses related to equity compensation in the third quarter of 2008.

For the third quarter of 2008, the Company expects net revenues to decrease by low- to mid-single digit percentages and operating expenses to increase by low-single digit percentages as compared to the third quarter of 2007. Excluding the non-cash stock-based compensation, corporate expenses are expected to be approximately the same as compared to the third quarter of 2007.

Entravision Communications Corporation will hold a conference call to discuss its 2008 second quarter results on August 6, 2008 at 5 p.m. Eastern Time. To access the conference call, please dial 412-858-4600 ten minutes prior to the start time. The call will be webcast live and archived for replay at www.entravision.com.

Entravision Communications Corporation is a diversified Spanish-language media company utilizing a combination of television and radio operations to reach Hispanic consumers across the United States, as well as the border markets of Mexico. Entravision is the largest affiliate group of both the top-ranked Univision television network and Univision’s TeleFutura network, with television stations in 20 of the nation’s top 50 Hispanic markets. The company also operates one of the nation’s largest groups of primarily Spanish-language radio stations, consisting of 48 owned and operated radio stations. Entravision shares of Class A Common Stock are traded on The New York Stock Exchange under the symbol: EVC.

This press release contains certain forward-looking statements. These forward-looking statements, which are included in accordance with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, may involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results and performance in future periods to be materially different from any future results or performance suggested by the forward-looking statements in this press release. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that actual results will not differ materially from these expectations, and the Company disclaims any duty to update any forward-looking statements made by the Company. From time to time, these risks, uncertainties and other factors are discussed in the Company’s filings with the Securities and Exchange Commission.

# # #

(Financial Table Follows)


   Entravision Communications
   Page 5 of 9

 

For more information, please contact:   
  

Christopher T. Young

   Mike Smargiassi/Joe Kessler

Chief Financial Officer

   Brainerd Communicators, Inc.

Entravision Communications Corporation

   212-986-6667
310-447-3870   


   Entravision Communications
   Page 6 of 9

Entravision Communications Corporation

Consolidated Statements of Operations

(In thousands, except share and per share data)

(Unaudited)

 

     Three-Month Period
Ended June 30,
    Six-Month Period
Ended June 30,
 
     2008     2007     2008     2007  

Net revenue (including related parties of $32, $150, $182 and $300)

   $ 62,932     $ 66,536     $ 118,585     $ 123,431  
                                

Expenses:

        

Direct operating expenses (including related parties of $3,079, $3,202, $5,572 and $5,929) (including non-cash stock-based compensation of $165, $97, $289 and $251)

     25,942       25,009       50,676       49,225  

Selling, general and administrative expenses (including non-cash stock-based compensation of $207, $135, $362 and $400)

     10,956       11,764       21,631       22,593  

Corporate expenses (including non-cash stock-based compensation of $468, $370, $903 and $1,018)

     4,477       4,373       8,931       9,002  

Depreciation and amortization (includes direct operating of $4,382, $4,412, $8,726 and $8,891; selling, general and administrative of $983, $975, $1,985 and $2,001; and corporate of $277, $216, $476 and $431) (including related parties of $580, $580, $1,160 and $1,160)

     5,642       5,603       11,187       11,323  
                                
     47,017       46,749       92,425       92,143  
                                

Operating income

     15,915       19,787       26,160       31,288  

Interest expense (including related parties of $54, $68, $112 and $141)

     3,172       (1,807 )     (19,423 )     (12,917 )

Interest income

     286       1,302       717       2,566  
                                

Income before income taxes

     19,373       19,282       7,454       20,937  

Income tax expense

     (7,674 )     (7,671 )     (2,679 )     (8,417 )
                                

Income before equity in net income (loss) of nonconsolidated affiliate and discontinued operations

     11,699       11,611       4,775       12,520  

Equity in net income (loss) of nonconsolidated affiliate

     (38 )     160       (164 )     160  
                                

Income from continuing operations

     11,661       11,771       4,611       12,680  

Loss from discontinued operations, net of tax (expense) benefit of ($369), $1,514, $604 and $4,160

     (919 )     (3,173 )     (1,573 )     (7,369 )
                                

Net income applicable to common stockholders

   $ 10,742     $ 8,598     $ 3,038     $ 5,311  
                                

Basic and diluted earnings per share:

        

Net income per share from continuing operations applicable to common stockholders, basic and diluted

   $ 0.13     $ 0.11     $ 0.05     $ 0.12  
                                

Net loss per share from discontinued operations, basic and diluted

   $ (0.01 )   $ (0.03 )   $ (0.02 )   $ (0.07 )
                                

Net income per share applicable to common stockholders, basic and diluted

   $ 0.12     $ 0.08     $ 0.03     $ 0.05  
                                

Weighted average common shares outstanding, basic

     91,573,187       104,174,725       93,495,230       104,018,118  
                                

Weighted average common shares outstanding, diluted

     91,835,027       105,124,162       93,811,980       104,705,891  
                                


   Entravision Communications
   Page 7 of 9

Entravision Communications Corporation

Consolidated Statements of Cash Flows

(In thousands, except share and per share data)

(Unaudited)

 

     Three-Month Period
Ended June 30,
    Six-Month Period
Ended June 30,
 
     2008     2007     2008     2007  

Cash flows from operating activities:

        

Net income

   $ 10,742     $ 8,598     $ 3,038     $ 5,311  

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation and amortization

     5,642       5,603       11,187       11,323  

Deferred income taxes

     6,877       9,598       1,660       7,233  

Amortization of debt issue costs

     101       101       202       202  

Amortization of syndication contracts

     689       399       1,555       415  

Payments on syndication contracts

     (715 )     (459 )     (1,422 )     (478 )

Equity in net (income) loss of nonconsolidated affiliate

     38       (160 )     164       (160 )

Non-cash stock-based compensation

     840       602       1,554       1,669  

Change in fair value of interest rate swap agreements

     (10,832 )     (6,082 )     3,211       (2,796 )

Changes in assets and liabilities, net of effect of acquisitions and dispositions:

        

(Increase) decrease in accounts receivable

     (6,317 )     (8,699 )     158       (5,983 )

(Increase) decrease in prepaid expenses and other assets

     733       322       78       (131 )

Increase (decrease) in accounts payable, accrued expenses and other liabilities

     (659 )     1,806       (1,760 )     (1,456 )

Effect of discontinued operations

     (1,569 )     712       (2,230 )     8,818  
                                

Net cash provided by operating activities

     5,570       12,341       17,395       23,967  
                                

Cash flows from investing activities:

        

Proceeds from sale of property and equipment and intangibles

     101,407       20       101,498       20  

Purchases of property and equipment and intangibles

     (4,404 )     (5,978 )     (8,408 )     (9,403 )

Purchase of a business

     —         —         (22,885 )     —    

Effect of discontinued operations

     (64 )     (823 )     (194 )     (1,182 )
                                

Net cash provided by (used in) investing activities

     96,939       (6,781 )     70,011       (10,565 )
                                

Cash flows from financing activities:

        

Proceeds from issuance of common stock

     —         2,925       486       5,477  

Payments on long-term debt

     (1,007 )     (1,068 )     (11,034 )     (1,144 )

Repurchase of Class U common stock

     —         —         (10,380 )     —    

Repurchase of Class A common stock

     (13,793 )     —         (36,293 )     (2,840 )

Change in excess tax benefits from exercise of stock options

     (25 )     353       (25 )     476  
                                

Net cash provided by (used in) financing activities

     (14,825 )     2,210       (57,246 )     1,969  
                                

Net increase in cash and cash equivalents

     87,684       7,770       30,160       15,371  

Cash and cash equivalents:

        

Beginning

     29,421       126,126       86,945       118,525  
                                

Ending

   $ 117,105     $ 133,896     $ 117,105     $ 133,896  
                                


   Entravision Communications
   Page 8 of 9

Entravision Communications Corporation

Reconciliation of Consolidated Adjusted EBITDA to Cash Flows From Operating Activities

(Unaudited; in thousands)

The most directly comparable GAAP financial measure is operating cash flow. A reconciliation of this non-GAAP measure to cash flows from operating activities for each of the periods presented is as follows:

     Three-Month Period
Ended June 30,
    Six-Month Period
Ended June 30,
 
     2008     2007     2008     2007  

Consolidated adjusted EBITDA (1)

   $ 22,371     $ 25,932     $ 39,034     $ 44,217  

Interest expense

     3,172       (1,807 )     (19,423 )     (12,917 )

Interest income

     286       1,302       717       2,566  

Income tax expense

     (7,674 )     (7,671 )     (2,679 )     (8,417 )

Amortization of syndication contracts

     (689 )     (399 )     (1,555 )     (415 )

Payments on syndication contracts

     715       459       1,422       478  

Non-cash stock-based compensation included in direct operating expenses

     (165 )     (97 )     (289 )     (251 )

Non-cash stock-based compensation included in selling, general and administrative expenses

     (207 )     (135 )     (362 )     (400 )

Non-cash stock-based compensation included in corporate expenses

     (468 )     (370 )     (903 )     (1,018 )

Depreciation and amortization

     (5,642 )     (5,603 )     (11,187 )     (11,323 )

Equity in net income (loss) of nonconsolidated affiliates

     (38 )     160       (164 )     160  

Loss from discontinued operations

     (919 )     (3,173 )     (1,573 )     (7,369 )
                                

Net income

     10,742       8,598       3,038       5,311  

Depreciation and amortization

     5,642       5,603       11,187       11,323  

Deferred income taxes

     6,877       9,598       1,660       7,233  

Amortization of debt issue costs

     101       101       202       202  

Amortization of syndication contracts

     689       399       1,555       415  

Payments on syndication contracts

     (715 )     (459 )     (1,422 )     (478 )

Equity in net (income) loss of nonconsolidated affiliate

     38       (160 )     164       (160 )

Non-cash stock-based compensation

     840       602       1,554       1,669  

Change in fair value of interest rate swap agreements

     (10,832 )     (6,082 )     3,211       (2,796 )

Changes in assets and liabilities, net of effect of acquisitions and dispositions:

        

(Increase) decrease in accounts receivable

     (6,317 )     (8,699 )     158       (5,983 )

(Increase) decrease in prepaid expenses and other assets

     733       322       78       (131 )

Increase (decrease) in accounts payable, accrued expenses and other liabilities

     (659 )     1,806       (1,760 )     (1,456 )

Effect of discontinued operations

     (1,569 )     712       (2,230 )     8,818  
                                

Cash flows from operating activities

   $ 5,570     $ 12,341     $ 17,395     $ 23,967  
                                

 

(1) Consolidated adjusted EBITDA is defined on page 1.


   Entravision Communications
   Page 9 of 9

Entravision Communications Corporation

Reconciliation of Free Cash Flow to Net Income

(Unaudited; in thousands)

The most directly comparable GAAP financial measure is net income. A reconciliation of this non-GAAP measure to net income for each of the periods presented is as follows:

 

     Three-Month Period
Ended June 30,
    Six-Month Period
Ended June 30,
 
     2008     2007     2008     2007  

Consolidated adjusted EBITDA (1)

   $ 22,371     $ 25,932     $ 39,034     $ 44,217  

Net interest expense (1)

     7,274       6,486       15,293       12,945  

Cash paid for income taxes

     822       366       1,044       708  

Capital expenditures (2)

     4,404       3,994       8,408       7,419  
                                

Free cash flow (1)

     9,871       15,086       14,289       23,145  

Capital expenditures (2)

     4,404       3,994       8,408       7,419  

Non-cash interest (expense) income relating to amortization of debt finance costs and interest rate swap agreements

     10,732       5,981       (3,413 )     2,594  

Non-cash income tax expense

     (6,852 )     (7,305 )     (1,635 )     (7,709 )

Amortization of syndication contracts

     (689 )     (399 )     (1,555 )     (415 )

Payments on syndication contracts

     715       459       1,422       478  

Non-cash stock-based compensation included in direct operating expenses

     (165 )     (97 )     (289 )     (251 )

Non-cash stock-based compensation included in selling, general and administrative expenses

     (207 )     (135 )     (362 )     (400 )

Non-cash stock-based compensation included in corporate expenses

     (468 )     (370 )     (903 )     (1,018 )

Depreciation and amortization

     (5,642 )     (5,603 )     (11,187 )     (11,323 )

Equity in net income (loss) of nonconsolidated affiliates

     (38 )     160       (164 )     160  

Loss from discontinued operations

     (919 )     (3,173 )     (1,573 )     (7,369 )
                                

Net income

   $ 10,742     $ 8,598     $ 3,038     $ 5,311  
                                

 

(1) Consolidated adjusted EBITDA, net interest expense and free cash flow are defined on page 1.

 

(2) Capital expenditures is not part of the consolidated statement of operations.
GRAPHIC 3 g82451img001.jpg GRAPHIC begin 644 g82451img001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0!X17AI9@``24DJ``@````&`#$!`@`1 M````5@````$#!0`!````:`````,#`0`!`````*RA`A!1`0`!`````0`/`!%1 M!``!````Q`X``!)1!``!````Q`X```````!-:6-R;W-O9G0@3V9F:6-E``"@ MA@$`C[$``/_;`$,`"`8&!P8%"`<'!PD)"`H,%`T,"PL,&1(3#Q0=&A\>'1H< M'"`D+B<@(BPC'!PH-RDL,#$T-#0?)SD].#(\+C,T,O_;`$,!"0D)#`L,&`T- M&#(A'"$R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R M,C(R,C(R,C(R,O_``!$(`%(`7@,!(@`"$0$#$0'_Q``?```!!0$!`0$!`0`` M`````````0(#!`4&!P@)"@O_Q`"U$``"`0,#`@0#!04$!````7T!`@,`!!$% M$B$Q008346$'(G$4,H&1H0@C0K'!%5+1\"0S8G*""0H6%Q@9&B4F)R@I*C0U M-CH.$A8:'B(F* MDI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G: MX>+CY.7FY^CIZO'R\_3U]O?X^?K_Q``?`0`#`0$!`0$!`0$!`````````0(# M!`4&!P@)"@O_Q`"U$0`"`0($!`,$!P4$!``!`G<``0(#$00%(3$&$D%1!V%Q M$R(R@0@40I&AL<$)(S-2\!5B7J"@X2%AH>(B8J2DY25EI>8 MF9JBHZ2EIJ>HJ:JRL[2UMK>XN;K"P\3%QL?(RKR\_3U]O?X^?K_V@`,`P$``A$#$0`_`/?Z***`"@D`9)P**XCQ9KSR3/IU MJY$:<3,#]X_W?I5P@YNR(J5%"-V:>I^,+2T=HK5/M,@X+`X0?CW_``K!E\9: MJ[93R(QZ!,_S-AX-=BI0BM3@=:I)Z'> MV_C748V_?103+WX*FNFTKQ)9:HPC!,,Y_P"6;]_H>]>/VWB72;Q=T%TKKZKS MC\JTH+J*;#03*Q'(*MR*4J,)+0<:\XO4]FHKG?"^NMJ4!M;ELW,0SN/\:^OU MKHJXY1<79G?"2DKH****DH****`*NHW7V+3;BY[QQEA]>U>(:QJ\D4C0PM^^ M/+N>V?ZU['XE!/AV\Q_=!_45X'J*LNHW`?KO)_#M79AEHV<6)?O)&;+;:QK^ MKV^A:(-^I78+O*[<0QCJY/;_`#WQ72R_`WPIH-E]I\6^+Y(I2,LP=(03[;MQ M:O-=YM5B:2(X8IG)`/4'OAYXQ\>M]OMH7FA'O#]I_:'C/Q&HB099(F$,?TW-RW MX`&LO3OB[X1\(:U/!X>\&6[:=&VV*\$FVXD`'+$L"<$YP,U,:DH[%SIQGN=_ M\';[Q'>6D_\`PD'AQ[3C=!J#IY9D!/W"IY^A`P>_OZI7FOA3XV>'/%>JVVE0 M6NHV]]<-M2-X@RYQD_,I/&`>2*]*J6V]64DDK(****0PHHHH`ANK=;JTFMW^ M[(A4_B*\7UG13+,\;_N[J(E"3T..QKVZN9\3^'FO_P#3;-] M;T*G*[,Y\13_$_AB:_M0DD9CGCR8Y,94^Q/H:\\:UU?1YR%6ZMW_O M1$@'\17T8RE6*,I!!P5(Z5"UK;O]Z",_516]2DINYS4Z\H*QX#;:5K&N7"M, M9V7O-<,2`/QZUV\7@FSO;*.U2T8E!C[0ORMGU)Z&O1EM;=#E8(@?]T5;M;6> M\G6WMHS)(W15[?X"B-*,5J$Z\YO0/A!X+T;PS<3R_O;G69%(\]D&R.//W5]" M>,D]:]=K*T'14T>SVDAKB3F1Q_(>PK5KCGR\WN['=3YN7WMPHHHJ2PHKGO%& MNW>CFQBLH$EFNI&7#*SD`#.0B\G^E8MYX[O+"YGM9[*(2!8!#)A@K2.%+*P/ M(."2/I5JG)[$.I%:,[NBN&NO%>NV4>I/-;Z<18SQV[;/,.YGQ@@>F#]:E'C6 MX7PU<7[P6XN5N_LD&YBDGZG\UQ"!)_ST0[ M6_/O^-84G@6(M^ZOW4>C1@_U%5?^$[E-JDB6T+275M&]F@8_/,7V.A^C<_2G MWWB_4;9"T,%L\44\L5Q<%)"D6P@!K56!GNY M9!Z*H7_&NALM.M-.B\NU@6,'J1U/U/>N:?Q7=W.I+I^FBRDFDF94EEWB-56, M.<_WB<\8XK+?XD7$<#2MIZ*IM5='R2HF)(VD^AVG!]J352>XXNE#8]#HIL;; MXU8]2`:=6)N%%%%`%+4=)L-6C1+^UCG$9RF[JI]B.14/_"/:1Y#0_8(3&Q0L MI&NZHI^T\B?9/N<-<1VTI MFANM%MC$TCR[A$>66+Z\'H/<5/(E@;:^CDL;3E$@2S$!RP4CRR>>@))XKLJJ MWJW3)']E8*V[YCQTP?4'OC\*/:>0>S?<'GISTKI M8G\R%'Y^90>1@\^U8Z6VL@*HN`HP-S$@GH,_P\GT-;$(D$,8E(,FT;R.A..: BF;70J":W8^BBBH-`HHHH`****`"BBB@`HHHH`****`/_V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----