EX-99.1 2 evc-ex991_6.htm EX-99.1 evc-ex991_6.htm

Exhibit 99.1

 

ENTRAVISION COMMUNICATIONS CORPORATION REPORTS

SECOND QUARTER 2018 RESULTS

 

- Announces Quarterly Cash Dividend of $0.05 Per Share –

 

SANTA MONICA, CALIFORNIA, August 2, 2018 – Entravision Communications Corporation (NYSE: EVC) today reported financial results for the three- and six-month period ended June 30, 2018.

Historical results, which are attached, are in thousands of U.S. dollars (except share and per share data). 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 10. Unaudited financial highlights are as follows:

 

 

Three-Month Period

 

 

Six-Month Period

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2018

 

 

2017

 

 

% Change

 

 

2018

 

 

2017

 

 

% Change

 

Net revenue

$

74,329

 

 

$

70,509

 

 

 

5

%

 

$

141,167

 

 

$

128,019

 

 

 

10

%

Cost of revenue - digital (1)

 

11,384

 

 

 

8,762

 

 

 

30

%

 

 

22,009

 

 

 

10,514

 

 

 

109

%

Operating expenses (2)

 

43,790

 

 

 

41,945

 

 

 

4

%

 

 

88,117

 

 

 

80,237

 

 

 

10

%

Corporate expenses (3)

 

6,266

 

 

 

5,619

 

 

 

12

%

 

 

12,241

 

 

 

11,486

 

 

 

7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated adjusted EBITDA (4)

 

14,866

 

 

 

14,924

 

 

 

(0

)%

 

 

21,803

 

 

 

27,494

 

 

 

(21

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow (5)

$

8,664

 

 

$

5,643

 

 

 

54

%

 

$

10,255

 

 

$

12,868

 

 

 

(20

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

4,840

 

 

$

3,495

 

 

 

38

%

 

$

3,033

 

 

$

6,113

 

 

 

(50

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic and diluted

$

0.05

 

 

$

0.04

 

 

 

25

%

 

$

0.03

 

 

$

0.07

 

 

 

(57

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, basic

 

88,959,935

 

 

 

90,354,982

 

 

 

 

 

 

 

89,635,759

 

 

 

90,296,057

 

 

 

 

 

Weighted average common shares outstanding, diluted

 

90,021,949

 

 

 

92,033,111

 

 

 

 

 

 

 

90,805,086

 

 

 

91,897,150

 

 

 

 

 

 

(1)

Cost of revenue – digital consists primarily of the costs of online media acquired from third-party publishers. Media cost is classified as cost of revenue in the period in which the corresponding revenue is recognized.

 

(2)

Operating expenses include direct operating and selling, general and administrative expenses. Included in operating expenses are $0.1 million and $0.3 million of non-cash stock-based compensation for the three-month periods ended June 30, 2018 and 2017, respectively, and $0.3 million and $0.5 million of non-cash stock-based compensation for the six-month periods ended June 30, 2018 and 2017, respectively. Operating expenses do not include corporate expenses, foreign currency (gain) loss, depreciation and amortization, impairment charge, gain (loss) on sale of assets, gain (loss) on debt extinguishment, other income (loss) and change in fair value of contingent consideration.

(3)

Corporate expenses include $1.1 million and $0.8 million of non-cash stock-based compensation for the three-month periods ended June 30, 2018 and 2017, respectively, and $2.1 million and $1.5 million of non-cash stock-based compensation for the six-month periods ended June 30, 2018 and 2017, respectively.


Entravision Communications

Page 2 of 11

 

(4)

Consolidated adjusted EBITDA means net income (loss) plus gain (loss) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation included in operating and corporate expenses, net interest expense, other income (loss), non-recurring cash expenses, gain (loss) on debt extinguishment, income tax (expense) benefit, equity in net income (loss) of nonconsolidated affiliate, non-cash losses, syndication programming amortization less syndication programming payments, revenue from FCC spectrum incentive auction less related expenses, expenses associated with investments, acquisitions and dispositions and certain pro-forma cost savings. We use the term consolidated adjusted EBITDA because that measure is defined in the agreement governing our current credit facility (“the 2017 Credit Facility”) and does not include gain (loss) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation, net interest expense, other income (loss), non-recurring cash expenses, gain (loss) on debt extinguishment, income tax (expense) benefit, equity in net income (loss) of nonconsolidated affiliate, non-cash losses, syndication programming amortization less syndication programming payments, revenue from FCC spectrum incentive auction less related expenses, expenses associated with investments, acquisitions and dispositions and certain pro-forma cost savings.

 

(5)

Free cash flow is defined as consolidated adjusted EBITDA less cash paid for income taxes, net interest expense, capital expenditures, and non-recurring cash expenses plus dividend income and revenue from FCC spectrum incentive auction less related cash expenses. Net interest expense is defined as interest expense, less non-cash interest expense relating to amortization of debt finance costs, and less interest income.

Commenting on the Company’s earnings results, Walter F. Ulloa, Chairman and Chief Executive Officer, said, “During the second quarter, we achieved revenue growth driven by increases in our digital media segment.  This growth in our digital media segment offsets a decrease in our television segment, while our radio segment was flat.  We also improved our free cash flow and net income over last year’s second quarter.  Additionally, we continued to build our digital footprint through our acquisition of Smadex, a digital advertising technology company, while implementing steps to more efficiently align operations and reduce costs.  Looking ahead, we remain well positioned to build on our success in further attracting Latino and other audiences worldwide, and expanding our advertiser base to the benefit of our shareholders.”

Quarterly Cash Dividend

The Company announced today that its Board of Directors has approved a quarterly cash dividend to shareholders of $0.05 per share of the Company's Class A, Class B and Class U common stock, in an aggregate amount of approximately $4.5 million. The quarterly dividend will be payable on September 28, 2018 to shareholders of record as of the close of business on September 14, 2018, and the common stock will trade ex-dividend on September 13, 2018. As previously announced, the Company currently anticipates that future cash dividends will be paid on a quarterly basis; however, any decision to pay future cash dividends will be subject to approval by the Board.

  


Entravision Communications

Page 3 of 11

 

Financial Results

Three-Month Period Ended June 30, 2018 Compared to Three-Month Period Ended

June 30, 2017

(Unaudited)

 

 

Three-Month Period

 

 

Ended June 30,

 

 

2018

 

 

2017

 

 

% Change

 

Net revenue

$

74,329

 

 

$

70,509

 

 

 

5

%

Cost of revenue - digital (1)

 

11,384

 

 

 

8,762

 

 

 

30

%

Operating expenses (1)

 

43,790

 

 

 

41,945

 

 

 

4

%

Corporate expenses (1)

 

6,266

 

 

 

5,619

 

 

 

12

%

Depreciation and amortization

 

4,019

 

 

 

4,577

 

 

 

(12

)%

Change in fair value of contingent consideration

 

(913

)

 

 

-

 

 

*

 

Foreign currency (gain) loss

 

(17

)

 

 

351

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

9,800

 

 

 

9,255

 

 

 

6

%

Interest expense, net

 

(2,962

)

 

 

(3,573

)

 

 

(17

)%

Dividend income

 

417

 

 

 

-

 

 

*

 

Other income (loss)

 

273

 

 

 

-

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

7,528

 

 

 

5,682

 

 

 

32

%

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

(2,652

)

 

 

(2,119

)

 

 

25

%

Net income (loss) before equity in net income (loss) of nonconsolidated affiliates

 

4,876

 

 

 

3,563

 

 

 

37

%

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income (loss) of nonconsolidated affiliates, net of tax

 

(36

)

 

 

(68

)

 

 

(47

)%

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

4,840

 

 

$

3,495

 

 

 

38

%

 

(1)

Cost of revenue, operating expenses and corporate expenses are defined on page 1.

Net revenue increased to $74.3 million for the three-month period ended June 30, 2018 from $70.5 million for the three-month period ended June 30, 2017, an increase of $3.8 million. Of the overall increase, approximately $5.0 million was attributable to our digital segment and was primarily due to growth in the Headway business which was acquired during the second quarter of 2017. The overall increase was partially offset by a decrease in our television segment of approximately $1.3 million primarily due to decreases in national and local advertising revenue, partially offset by an increase in retransmission consent revenue and an increase in political advertising revenue, the latter of which was not material in 2017. Revenue in our radio segment remained constant with an increase in revenue from the 2018 FIFA World Cup offset by decreases in local and national revenue.

Cost of revenue in our digital media segment increased to $11.4 million for the three-month period ended June 30, 2018 from $8.8 million for the three-month period ended June 30, 2017, an increase of $2.6 million, primarily due to the increased revenue in our digital segment.

Operating expenses increased to $43.8 million for the three-month period ended June 30, 2018 from $41.9 million for the three-month period ended June 30, 2017, an increase of $1.9 million. The increase was primarily attributable to our digital segment and was primarily driven by expenses associated with the increase in revenue and an increase in salary expense. We also had an increase in operating expenses in our television segment due to the acquisition of station KMIR-TV during the fourth quarter of 2017, which did not contribute to operating expenses in the prior year period, partially offset by a decrease in expenses associated with the decrease in advertising revenue and a decrease in salary expense.

Corporate expenses increased to $6.3 million for the three-month period ended June 30, 2018 from $5.6 million for the three-month period ended June 30, 2017, an increase of $0.7 million. The increase was primarily due to legal and financial due diligence costs related to the Smadex acquisition and an increase in non-cash stock-based compensation expense.

 


Entravision Communications

Page 4 of 11

 

Six-Month Period Ended June 30, 2018 Compared to Six-Month Period Ended

June 30, 2017

(Unaudited)

 

 

Six-Month Period

 

 

Ended June 30,

 

 

2018

 

 

2017

 

 

% Change

 

Net revenue

$

141,167

 

 

$

128,019

 

 

 

10

%

Cost of revenue - digital (1)

 

22,009

 

 

 

10,514

 

 

 

109

%

Operating expenses (1)

 

88,117

 

 

 

80,237

 

 

 

10

%

Corporate expenses (1)

 

12,241

 

 

 

11,486

 

 

 

7

%

Depreciation and amortization

 

7,958

 

 

 

8,123

 

 

 

(2

)%

Change in fair value of contingent consideration

 

1,187

 

 

 

-

 

 

*

 

Foreign currency (gain) loss

 

196

 

 

 

351

 

 

 

(44

)%

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

9,459

 

 

 

17,308

 

 

 

(45

)%

Interest expense, net

 

(5,447

)

 

 

(7,109

)

 

 

(23

)%

Dividend income

 

545

 

 

 

-

 

 

*

 

Other income (loss)

 

295

 

 

 

-

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

4,852

 

 

 

10,199

 

 

 

(52

)%

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

(1,721

)

 

 

(4,018

)

 

 

(57

)%

Net income (loss) before equity in net income (loss) of nonconsolidated affiliates

 

3,131

 

 

 

6,181

 

 

 

(49

)%

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income (loss) of nonconsolidated affiliates, net of tax

 

(98

)

 

 

(68

)

 

 

44

%

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

3,033

 

 

$

6,113

 

 

 

(50

)%

 

(1)

Cost of revenue, operating expenses and corporate expenses are defined on page 1.

Net revenue increased to $141.2 million for the six-month period ended June 30, 2018 from $128.0 million for the six-month period ended June 30, 2017, an increase of $13.2 million. Of the overall increase, approximately $19.1 million was attributable to our digital segment and was primarily due to the acquisition of Headway during the second quarter of 2017, which did not contribute to our results of operations for the full six-month period in 2017. The overall increase was partially offset by a decrease in our television segment of approximately $4.5 million primarily due to decreases in national and local advertising revenue, partially offset by an increase in retransmission consent revenue and an increase in political advertising revenue, the latter of which was not material in 2017.  Additionally, the overall increase was partially offset by a decrease in our radio segment of approximately $1.6 million primarily due to decreases in local and national advertising revenue, partially offset by an increase in net revenue from the 2018 FIFA World Cup.

Cost of revenue in our digital media segment increased to $22.0 million for the six-month period ended June 30, 2018 from $10.5 million for the six-month period ended June 30, 2017, an increase of $11.5 million, primarily due to the acquisition of Headway during the second quarter of 2017, which did not contribute to our results of operations for the full six-month period in 2017.

Operating expenses increased to $88.1 million for the six-month period ended June 30, 2018 from $80.2 million for the six-month period ended June 30, 2017, an increase of $7.9 million. The increase was primarily due to the acquisition of Headway in our digital segment during the second quarter of 2017, which did not contribute to operating expenses for the full six-month period in the prior year. Additionally, approximately $1.8 million of the overall increase was attributable to our television segment primarily due to the acquisition of station KMIR-TV in the fourth quarter of 2017, which did not contribute to operating expenses in the prior year period, partially offset by a decrease in expenses associated with the decrease in advertising revenue and a decrease in salary expense.

Corporate expenses increased to $12.2 million for the six-month period ended June 30, 2018 from $11.5 million for the six-month period ended June 30, 2017, an increase of $0.7 million. The increase was primarily due to legal and financial due diligence costs related to the Smadex acquisition and an increase in non-cash stock-based compensation expense, partially offset by a decrease in due diligence costs incurred in prior year related to the Headway acquisition.

 


Entravision Communications

Page 5 of 11

 

 

Segment Results

The following represents selected unaudited segment information:

 

 

Three-Month Period

 

 

Six-Month Period

 

 

Ended June 30,

 

 

Ended June 30,

 

 

 

2018

 

 

 

2017

 

 

% Change

 

 

 

2018

 

 

 

2017

 

 

% Change

 

Net Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

$

36,531

 

 

$

37,764

 

 

 

(3

)%

 

$

71,022

 

 

$

75,474

 

 

 

(6

)%

Radio

 

17,240

 

 

 

17,163

 

 

 

0

%

 

 

31,343

 

 

 

32,882

 

 

 

(5

)%

Digital

 

20,558

 

 

 

15,582

 

 

 

32

%

 

 

38,802

 

 

 

19,663

 

 

 

97

%

Total

$

74,329

 

 

$

70,509

 

 

 

5

%

 

$

141,167

 

 

$

128,019

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenue - digital (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Digital

$

11,384

 

 

$

8,762

 

 

 

30

%

 

$

22,009

 

 

$

10,514

 

 

 

109

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

 

20,589

 

 

 

20,150

 

 

 

2

%

 

 

42,111

 

 

 

40,355

 

 

 

4

%

Radio

 

15,437

 

 

 

15,620

 

 

 

(1

)%

 

 

30,717

 

 

 

31,341

 

 

 

(2

)%

Digital

 

7,764

 

 

 

6,175

 

 

 

26

%

 

 

15,289

 

 

 

8,541

 

 

 

79

%

Total

$

43,790

 

 

$

41,945

 

 

 

4

%

 

$

88,117

 

 

$

80,237

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Expenses (1)

$

6,266

 

 

$

5,619

 

 

 

12

%

 

$

12,241

 

 

$

11,486

 

 

 

7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated adjusted EBITDA (1)

$

14,866

 

 

$

14,924

 

 

 

(0

)%

 

$

21,803

 

 

$

27,494

 

 

 

(21

)%

 

(1)

Cost of revenue, operating expenses, corporate expenses, and consolidated adjusted EBITDA are defined on page 1.

Entravision Communications Corporation will hold a conference call to discuss its 2018 second quarter results on August 2, 2018 at 5 p.m. Eastern Time. To access the conference call, please dial 412-317-5440 ten minutes prior to the start time. The call will be webcast live and archived for replay on the investor relations portion of the Company’s web site located at www.entravision.com.

Entravision Communications Corporation is a leading global media company that, through its television and radio segments, reaches and engages U.S. Hispanics across acculturation levels and media channels. Additionally, our digital segment, whose operations are located primarily in Spain, Mexico, and Argentina and other countries in Latin America, reaches a global market. The Company’s expansive portfolio encompasses integrated marketing and media solutions, comprised of television, radio, and digital properties and data analytics services. Entravision has 55 primary television stations and is the largest affiliate group of both the Univision and UniMás television networks. Entravision also owns and operates 49 primarily Spanish-language radio stations featuring nationally recognized talent, as well as the Entravision Audio Network and Entravision Solutions, a coast-to-coast national spot and network sales and marketing organization representing Entravision’s owned and operated, as well as its affiliate partner, radio stations. Entravision's Pulpo digital advertising unit is the #1-ranked online advertising platform in Hispanic reach according to comScore Media Metrix®, and Entravision's digital group also includes Headway, a leading provider of mobile, programmatic, data and performance digital marketing solutions primarily in the United States, Mexico and other markets in Latin America. 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.


Entravision Communications

Page 6 of 11

 

For more information, please contact:

 

Christopher T. Young

  

Mike Smargiassi/Brad Edwards

Chief Financial Officer

  

The Plunkett Group

Entravision Communications Corporation

  

212-739-6724

310-447-3870

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# # #

(Financial Table Follows)

 

 


Entravision Communications

Page 7 of 11

 

Entravision Communications Corporation

Consolidated Balance Sheets

(In thousands; unaudited)

 

 

June 30,

 

 

December 31,

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

108,892

 

 

$

39,560

 

Marketable securities

 

132,435

 

 

 

-

 

Restricted cash

 

769

 

 

 

222,294

 

Trade receivables, net of allowance for doubtful accounts

 

76,378

 

 

 

84,348

 

Assets held for sale

 

1,179

 

 

 

-

 

Prepaid expenses and other current assets

 

11,990

 

 

 

6,260

 

Total current assets

 

331,643

 

 

 

352,462

 

Property and equipment, net

 

58,562

 

 

 

60,337

 

Intangible assets subject to amortization, net

 

25,828

 

 

 

26,758

 

Intangible assets not subject to amortization

 

254,506

 

 

 

251,163

 

Goodwill

 

73,566

 

 

 

70,557

 

Other assets

 

4,442

 

 

 

4,690

 

Total assets

$

748,547

 

 

$

765,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Current maturities of long-term debt

$

3,000

 

 

$

3,000

 

Accounts payable and accrued expenses

 

52,787

 

 

 

57,563

 

Deferred revenue

 

3,386

 

 

 

1,959

 

Total current liabilities

 

59,173

 

 

 

62,522

 

Long-term debt, less current maturities, net of unamortized debt issuance costs

 

291,237

 

 

 

292,489

 

Other long-term liabilities

 

19,553

 

 

 

21,447

 

Deferred income taxes

 

42,326

 

 

 

40,639

 

Total liabilities

 

412,289

 

 

 

417,097

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

Class A common stock

 

6

 

 

 

7

 

Class B common stock

 

2

 

 

 

2

 

Class U common stock

 

1

 

 

 

1

 

Additional paid-in capital

 

874,508

 

 

 

888,650

 

Accumulated deficit

 

(536,697

)

 

 

(539,730

)

Accumulated other comprehensive income (loss)

 

(1,562

)

 

 

(60

)

Total stockholders' equity

 

336,258

 

 

 

348,870

 

Total liabilities and stockholders' equity

$

748,547

 

 

$

765,967

 

 

 

 


Entravision Communications

Page 8 of 11

 

Entravision Communications Corporation

Consolidated Statements of Operations

(In thousands, except share and per share data)

(Unaudited)

 

 

Three-Month Period

 

 

Six-Month Period

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

$

74,329

 

 

$

70,509

 

 

$

141,167

 

 

$

128,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue - digital

 

11,384

 

 

 

8,762

 

 

 

22,009

 

 

 

10,514

 

Direct operating expenses

 

31,117

 

 

 

29,915

 

 

 

62,150

 

 

 

57,007

 

Selling, general and administrative expenses

 

12,673

 

 

 

12,030

 

 

 

25,967

 

 

 

23,230

 

Corporate expenses

 

6,266

 

 

 

5,619

 

 

 

12,241

 

 

 

11,486

 

Depreciation and amortization

 

4,019

 

 

 

4,577

 

 

 

7,958

 

 

 

8,123

 

Change in fair value of contingent consideration

 

(913

)

 

 

-

 

 

 

1,187

 

 

 

-

 

Foreign currency (gain) loss

 

(17

)

 

 

351

 

 

 

196

 

 

 

351

 

 

 

64,529

 

 

 

61,254

 

 

 

131,708

 

 

 

110,711

 

Operating income (loss)

 

9,800

 

 

 

9,255

 

 

 

9,459

 

 

 

17,308

 

Interest expense

 

(4,001

)

 

 

(3,683

)

 

 

(7,399

)

 

 

(7,328

)

Interest income

 

1,039

 

 

 

110

 

 

 

1,952

 

 

 

219

 

Dividend income

 

417

 

 

 

-

 

 

 

545

 

 

 

-

 

Other income (loss)

 

273

 

 

 

-

 

 

 

295

 

 

 

-

 

Income (loss) before income taxes

 

7,528

 

 

 

5,682

 

 

 

4,852

 

 

 

10,199

 

Income tax benefit (expense)

 

(2,652

)

 

 

(2,119

)

 

 

(1,721

)

 

 

(4,018

)

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

 

4,876

 

 

 

3,563

 

 

 

3,131

 

 

 

6,181

 

Equity in net income (loss) of nonconsolidated affiliate, net of tax

 

(36

)

 

 

(68

)

 

 

(98

)

 

 

(68

)

Net income (loss)

$

4,840

 

 

$

3,495

 

 

$

3,033

 

 

$

6,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic and diluted

$

0.05

 

 

$

0.04

 

 

$

0.03

 

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share

$

0.05

 

 

$

0.03

 

 

$

0.05

 

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, basic

 

88,959,935

 

 

 

90,354,982

 

 

 

89,635,759

 

 

 

90,296,057

 

Weighted average common shares outstanding, diluted

 

90,021,949

 

 

 

92,033,111

 

 

 

90,805,086

 

 

 

91,897,150

 

 

 

 


Entravision Communications

Page 9 of 11

 

Entravision Communications Corporation

Consolidated Statements of Cash Flows

(In thousands; unaudited)

 

 

Three-Month Period

 

 

Six-Month Period

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

4,840

 

 

$

3,495

 

 

$

3,033

 

 

$

6,113

 

Adjustments to reconcile net income (loss) to net cash provided by

  operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4,019

 

 

 

4,577

 

 

 

7,958

 

 

 

8,123

 

Deferred income taxes

 

2,043

 

 

 

1,955

 

 

 

1,029

 

 

 

3,428

 

Non-cash interest expense

 

414

 

 

 

186

 

 

 

538

 

 

 

369

 

Amortization of syndication contracts

 

176

 

 

 

109

 

 

 

352

 

 

 

218

 

Payments on syndication contracts

 

(174

)

 

 

(102

)

 

 

(360

)

 

 

(215

)

Equity in net (income) loss of nonconsolidated affiliate

 

36

 

 

 

68

 

 

 

98

 

 

 

68

 

Non-cash stock-based compensation

 

1,176

 

 

 

1,085

 

 

 

2,425

 

 

 

2,060

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in accounts receivable

 

(1,873

)

 

 

2,602

 

 

 

9,170

 

 

 

13,581

 

(Increase) decrease in prepaid expenses and other assets

 

(2,566

)

 

 

(556

)

 

 

(6,547

)

 

 

(1,447

)

Increase (decrease) in accounts payable, accrued expenses

   and other liabilities

 

5,197

 

 

 

(3,029

)

 

 

(780

)

 

 

(8,992

)

Net cash provided by operating activities

 

13,288

 

 

 

10,390

 

 

 

16,916

 

 

 

23,306

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sale of property and equipment and intangible assets

 

33

 

 

 

-

 

 

 

33

 

 

 

-

 

Purchases of property and equipment

 

(2,680

)

 

 

(5,730

)

 

 

(5,710

)

 

 

(7,296

)

Purchases of intangible assets

 

-

 

 

 

-

 

 

 

(3,153

)

 

 

-

 

Purchases of businesses, net of cash acquired

 

(3,563

)

 

 

(7,489

)

 

 

(3,563

)

 

 

(7,489

)

Purchases of marketable securities

 

-

 

 

 

-

 

 

 

(159,403

)

 

 

-

 

Proceeds from marketable securities

 

25,000

 

 

 

-

 

 

 

25,000

 

 

 

-

 

Purchases of investments

 

(35

)

 

 

(1,950

)

 

 

(35

)

 

 

(2,200

)

Deposits on acquisitions

 

-

 

 

 

-

 

 

 

-

 

 

 

(190

)

Net cash provided by (used in) investing activities

 

18,755

 

 

 

(15,169

)

 

 

(146,831

)

 

 

(17,175

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from stock option exercises

 

106

 

 

 

215

 

 

 

106

 

 

 

526

 

Tax payments related to shares withheld for share-based compensation plans

 

(12

)

 

 

-

 

 

 

(2,239

)

 

 

-

 

Payments on long-term debt

 

(750

)

 

 

(937

)

 

 

(1,500

)

 

 

(1,875

)

Dividends paid

 

(4,442

)

 

 

(2,826

)

 

 

(8,960

)

 

 

(5,647

)

Repurchase of Class A common stock

 

(5,258

)

 

 

-

 

 

 

(7,660

)

 

 

-

 

Payment of contingent consideration

 

(2,015

)

 

 

-

 

 

 

(2,015

)

 

 

-

 

Net cash used in financing activities

 

(12,371

)

 

 

(3,548

)

 

 

(22,268

)

 

 

(6,996

)

Effect of exchange rates on cash, cash equivalents and restricted cash

 

(4

)

 

 

(18

)

 

 

(10

)

 

 

(18

)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

19,668

 

 

 

(8,345

)

 

 

(152,193

)

 

 

(883

)

Cash, cash equivalents and restricted cash:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning

 

89,993

 

 

 

68,982

 

 

 

261,854

 

 

 

61,520

 

Ending

$

109,661

 

 

$

60,637

 

 

$

109,661

 

 

$

60,637

 

 

 

 


Entravision Communications

Page 10 of 11

 

Entravision Communications Corporation

Reconciliation of Consolidated Adjusted EBITDA to Cash Flows From Operating Activities

(In thousands; unaudited)

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

 

 

Six-Month Period

 

 

Ended June 30,

 

 

Ended June 30,

 

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated adjusted EBITDA (1)

$

14,866

 

 

$

14,924

 

 

$

21,803

 

 

$

27,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(4,001

)

 

 

(3,683

)

 

 

(7,399

)

 

 

(7,328

)

Interest income

 

1,039

 

 

 

110

 

 

 

1,952

 

 

 

219

 

Dividend income

 

417

 

 

 

-

 

 

 

545

 

 

 

-

 

Income tax benefit (expense)

 

(2,652

)

 

 

(2,119

)

 

 

(1,721

)

 

 

(4,018

)

Equity in net loss of nonconsolidated affiliates

 

(36

)

 

 

(68

)

 

 

(98

)

 

 

(68

)

Amortization of syndication contracts

 

(176

)

 

 

(109

)

 

 

(352

)

 

 

(218

)

Payments on syndication contracts

 

174

 

 

 

102

 

 

 

360

 

 

 

215

 

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

 

(76

)

 

 

(307

)

 

 

(292

)

 

 

(530

)

Non-cash stock-based compensation included in corporate expenses

 

(1,100

)

 

 

(778

)

 

 

(2,133

)

 

 

(1,530

)

Depreciation and amortization

 

(4,019

)

 

 

(4,577

)

 

 

(7,958

)

 

 

(8,123

)

Change in fair value of contingent consideration

 

913

 

 

 

-

 

 

 

(1,187

)

 

 

-

 

Non-recurring cash severance charge

 

(782

)

 

 

-

 

 

 

(782

)

 

 

-

 

Other income (loss)

 

273

 

 

 

-

 

 

 

295

 

 

 

-

 

Net income (loss)

 

4,840

 

 

 

3,495

 

 

 

3,033

 

 

 

6,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4,019

 

 

 

4,577

 

 

 

7,958

 

 

 

8,123

 

Deferred income taxes

 

2,043

 

 

 

1,955

 

 

 

1,029

 

 

 

3,428

 

Non-cash interest expense

 

414

 

 

 

186

 

 

 

538

 

 

 

369

 

Amortization of syndication contracts

 

176

 

 

 

109

 

 

 

352

 

 

 

218

 

Payments on syndication contracts

 

(174

)

 

 

(102

)

 

 

(360

)

 

 

(215

)

Equity in net (income) loss of nonconsolidated affiliate

 

36

 

 

 

68

 

 

 

98

 

 

 

68

 

Non-cash stock-based compensation

 

1,176

 

 

 

1,085

 

 

 

2,425

 

 

 

2,060

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in accounts receivable

 

(1,873

)

 

 

2,602

 

 

 

9,170

 

 

 

13,581

 

(Increase) decrease in prepaid expenses and other assets

 

(2,566

)

 

 

(556

)

 

 

(6,547

)

 

 

(1,447

)

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

 

5,197

 

 

 

(3,029

)

 

 

(780

)

 

 

(8,992

)

Cash flows from operating activities

 

13,288

 

 

 

10,390

 

 

 

16,916

 

 

 

23,306

 

 

(1)

Consolidated adjusted EBITDA is defined on page 1.

 

 

 


Entravision Communications

Page 11 of 11

 

Entravision Communications Corporation

Reconciliation of Free Cash Flow to Cash Flows From Operating Activities

(In thousands; unaudited)

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

 

 

Six-Month Period

 

 

Ended June 30,

 

 

Ended June 30,

 

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

Consolidated adjusted EBITDA (1)

$

14,866

 

 

$

14,924

 

 

$

21,803

 

 

$

27,494

 

Net interest expense (1)

 

(2,549

)

 

 

(3,387

)

 

 

(4,909

)

 

 

(6,740

)

Dividend income

 

417

 

 

 

-

 

 

 

545

 

 

 

-

 

Cash paid for income taxes

 

(608

)

 

 

(164

)

 

 

(692

)

 

 

(590

)

Capital expenditures (2)

 

(2,680

)

 

 

(5,730

)

 

 

(5,710

)

 

 

(7,296

)

Non-recurring cash severance charge

 

(782

)

 

 

-

 

 

 

(782

)

 

 

-

 

Free cash flow (1)

 

8,664

 

 

 

5,643

 

 

 

10,255

 

 

 

12,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (2)

 

2,680

 

 

 

5,730

 

 

 

5,710

 

 

 

7,296

 

Other income (loss)

 

273

 

 

 

-

 

 

 

295

 

 

 

-

 

Change in fair value of contingent consideration

 

913

 

 

 

-

 

 

 

(1,187

)

 

 

-

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in accounts receivable

 

(1,873

)

 

 

2,602

 

 

 

9,170

 

 

 

13,581

 

(Increase) decrease in prepaid expenses and other assets

 

(2,566

)

 

 

(556

)

 

 

(6,547

)

 

 

(1,447

)

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

 

5,197

 

 

 

(3,029

)

 

 

(780

)

 

 

(8,992

)

Cash Flows From Operating Activities

$

13,288

 

 

$

10,390

 

 

$

16,916

 

 

$

23,306

 

 

(1)

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

(2)

Capital expenditures are not part of the consolidated statement of operations.