-----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, WcaMXJh/IXFSNjn/b/royGAN7IxC0ZlgrEcaRVH1IuX/OeMw52SP31tGPW6npt8d gHkf8yXCmFglAdsXBA60Pg== 0000950135-08-006905.txt : 20081104 0000950135-08-006905.hdr.sgml : 20081104 20081104120958 ACCESSION NUMBER: 0000950135-08-006905 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20081104 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20081104 DATE AS OF CHANGE: 20081104 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SAGA COMMUNICATIONS INC CENTRAL INDEX KEY: 0000886136 STANDARD INDUSTRIAL CLASSIFICATION: RADIO BROADCASTING STATIONS [4832] IRS NUMBER: 383042953 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-11588 FILM NUMBER: 081159841 BUSINESS ADDRESS: STREET 1: 73 KERCHEVAL AVE CITY: GROSSE POINTE FARMS STATE: MI ZIP: 48236 BUSINESS PHONE: 3138867070 MAIL ADDRESS: STREET 1: 73 KERCHEVAL AVE CITY: GROSSE POINTE FARMS STATE: MI ZIP: 48236 8-K 1 b72824sce8vk.htm SAGA COMMUNICATIONS, INC. e8vk
 
 
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): November 4, 2008
SAGA COMMUNICATIONS, INC.
(Exact Name of Registrant as Specified in its Charter)
         
Delaware   1-11588   38-3042953
(State or other jurisdiction   (Commission File Number)   (IRS Employer
of incorporation)       Identification No.)
     
73 Kercheval Avenue    
Grosse Pointe Farms, MI   48236
(Address of Principal Executive Offices)   (Zip Code)
Registrant’s telephone number, including area code: (313) 886-7070
     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:
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   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 November 4, 2008, Saga Communications, Inc. issued a press release announcing its financial results for the three and nine months ended September 30, 2008. The press release, dated November 4, 2008, is attached as Exhibit 99.1 to this Form 8-K.
Item 9.01. Financial Statements and Exhibits.
  (c)   Exhibits.
  99.1   Press Release dated November 4, 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.
         
  SAGA COMMUNICATIONS, INC.
 
 
Dated: November 4, 2008  By:   /s/ Samuel D. Bush    
    Samuel D. Bush   
    Senior Vice President,
Chief Financial Officer and Treasurer 
 
 


 

INDEX OF EXHIBITS
     
Exhibit No.   Description
99.1
  Press Release dated November 4, 2008.

 

EX-99.1 2 b72824scexv99w1.htm EX-99.1 PRESS RELEASE DATED NOVEMBER 4, 2008 exv99w1
Exhibit 99.1
Saga Communications, Inc.
Reports 3rd Quarter 2008 Results
Contact:
Samuel D. Bush
313/886-7070
Grosse Pointe Farms, MI – November 4, 2008 – Saga Communications, Inc. (NYSE-SGA) today reported that 3rd quarter 2008 free cash flow was approximately flat at $5.5 million. Net operating revenue was also approximately flat with the comparable period in 2007 at $36.2 million and operating income decreased 7.2% to $7.4 million. Net income decreased $224 thousand to $3.1 million for the quarter ended September 30, 2008 ($.16 per fully diluted share compared to $.17 per fully diluted share for the comparable period in 2007). For the same period, station operating expense increased $613 thousand to $26.6 million (station operating expense includes depreciation and amortization attributable to the stations). On a same station basis for the quarter, net operating revenue decreased 1.0% to $35.9 million, operating income decreased 7.8% to $7.3 million and station operating expense increased $384 thousand to $26.3 million.
For the nine month period ended September 30, 2008, free cash flow increased 8.8% to $13.0 million. Net operating revenue decreased 1.4% from the comparable period in 2007 to $105.1 million, operating income decreased 8.0% to $18.7 million and net income decreased $404 thousand to $7.5 million ($.38 per fully diluted share) compared to $7.9 million ($.39 per fully diluted share) for the comparable period in 2007. For the same period, station operating expense increased $269 thousand to approximately $79.3 million (station operating expense includes depreciation and amortization attributable to the stations). On a same station basis for the nine months, net operating revenue decreased 2.3% to $104.1 million, operating income decreased 9.2% to $18.5 million and station operating expense decreased $452 thousand to $78.5 million.
Capital expenditures in the third quarter of 2008 were $1.6 million of which $60 thousand were as a result of acquisitions. For the nine months, capital expenditures were $5.1 million of which $390 thousand were as a result of acquisitions and $150 thousand were related to digital radio. Currently we expect capital expenditures for the year to be approximately $8.0 million (reduced from our previous estimate of $9.0 million).

 


 

During the quarter ended September 30, 2008, the Company bought back 1,548,394 shares of stock for a total purchase price of $8.8 million. For the nine month period ended September 30, 2008 the Company bought back 2,084,756 shares for a total purchase price of $11.8 million.
The attached Selected Supplemental Financial Data table discloses “as reported,” “same station” and “pro forma” information by segment. The “as reported” amounts reflect our historical financial results and include the results of operations for stations that we did not own for the entire comparable period. The “same station” amounts reflect only the results of operations for stations that we owned for the entire comparable period. The “pro forma” amounts assume the 2008 and 2007 acquisitions and dispositions occurred as of January 1, 2007.
Saga Communications utilizes certain financial measures that are not calculated in accordance with generally accepted accounting principles (GAAP) to assess its financial performance. Such non-GAAP measures include same station financial information and free cash flow. These non-GAAP measures are generally recognized by the broadcasting industry as measures of performance and are used by Saga to assess its financial performance including but not limited to evaluating individual station and market-level performance, evaluating overall operations and as a primary measure for incentive based compensation of executives and other members of management. Saga’s management believes these non-GAAP measures are used by analysts who report on the industry and by investors to provide meaningful comparisons between broadcasting groups, as well as an indicator of their market value. These measures are not measures of liquidity or of performance in accordance with GAAP, and should be viewed as a supplement to and not as a substitute for the results of operations presented on a GAAP basis including net operating revenue, operating income, and net income. Reconciliations for all of the non-GAAP financial measures to the most directly comparable GAAP measure are attached in the Selected Financial Data Non-GAAP Disclosures tables.
Saga Communications, Inc. is a broadcasting company whose business is devoted to acquiring, developing and operating broadcast properties. The Company owns or operates broadcast properties in 26 markets, including 61 FM and 30 AM radio stations, 3 state radio networks, 2 farm radio networks, 5 television stations and 4 low-power television stations. For additional information, contact us at (313) 886-7070 or visit our website at www.sagacommunications.com.
Saga’s third quarter 2008 results conference call will be on Tuesday, November 4, 2008 at 2:00 PM EST. The dial in number for domestic calls is 800/230-1093. For international callers the number is 612/332-0107. The call can be replayed for 7 days by calling domestically 800/475-6701 or internationally 320/365-3844 and referring to access code 960297. Thereafter, a transcript of the call will be available on our website.
The Company requests that all parties that have a question that they would like to submit to the Company to please email the inquiry by 1:00 PM EST on November 4, 2008 to SagaIR@sagacom.com. The Company will discuss, during the limited period of the conference call, those inquiries it deems of general relevance and interest. Only inquiries made in compliance with the foregoing will be discussed during the call.

 


 

This press release contains certain forward-looking statements that are based upon current expectations and involve certain risks and uncertainties within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Words such as “believes,” “expects,” “anticipates,” “guidance” and similar expressions are intended to identify forward-looking statements. Key risks, including risks associated with Saga’s ability to effectively integrate the stations it acquires and the impact of federal regulation on Saga’s business, are described in the reports Saga Communications, Inc. periodically files with the U.S. Securities and Exchange Commission, including Item 1A of our annual report on Form 10-K. Readers should note that these statements may be impacted by several factors, including national and local economic changes and changes in the radio and television broadcast industry in general, as well as Saga’s actual performance. Results may vary from those stated herein and Saga undertakes no obligation to update the information contained here.

 


 

Saga Communications, Inc.
Selected Consolidated Financial Data
For The Three and Nine Months Ended
September 30, 2008 and 2007
(amounts in 000’s except per share data)
(Unaudited)
                                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
    2008   2007   2008   2007
     
Operating Results
                               
Net operating revenue
  $ 36,192     $ 36,218     $ 105,066     $ 106,522  
Station operating expense
    26,588       25,975       79,255       78,986  
Corporate general and administrative
    2,485       2,272       7,611       7,194  
Gain on asset exchange
    (282 )           (506 )      
     
Operating income
    7,401       7,971       18,706       20,342  
Interest expense
    1,889       2,283       5,760       6,861  
Other expense, net
          60       27       142  
     
Income before income tax
    5,512       5,628       12,919       13,339  
Income tax expense
    2,415       2,307       5,452       5,468  
     
Net income
  $ 3,097     $ 3,321     $ 7,467     $ 7,871  
     
Earnings per share
                               
Basic
  $ 0.16     $ 0.17     $ 0.38     $ 0.39  
     
Diluted
  $ 0.16     $ 0.17     $ 0.38     $ 0.39  
     
Weighted average common shares
    18,940       20,112       19,593       20,082  
Weighted average common shares and common shares equivalents
    18,952       20,126       19,607       20,111  
 
                               
Free Cash Flow
                               
Net income
  $ 3,097     $ 3,321     $ 7,467     $ 7,871  
Plus: Depreciation and amortization:
                               
Station
    2,238       2,013       6,391       5,847  
Corporate
    54       48       160       146  
Deferred tax provision
    1,640       1,334       3,566       3,161  
Non-cash compensation
    338       376       1,059       991  
Gain on asset exchange
    (282 )           (506 )      
Other expense, net
          60       27       142  
Less: Capital expenditures
    (1,609 )     (1,617 )     (5,134 )     (6,180 )
     
Free cash flow
  $ 5,476     $ 5,535     $ 13,030     $ 11,978  
     
 
                               
Balance Sheet Data
                               
Working capital
                  $ 19,311     $ 22,560  
Net fixed assets
                    73,889       74,286  
Net intangible assets and other assets
                    230,484       217,711  
Total assets
                    339,815       330,935  
Long term debt (including current portion of $1,061 and $0, respectively)
                    134,411       129,911  
Stockholders’ equity
                    146,066       145,543  

 


 

Saga Communications, Inc.
Selected Supplemental Financial Data
For the Three Months Ended
September 30, 2008 and 2007
(amounts in 000’s except per share data)
(Unaudited)
                                                 
    As-Reported   Same Station   Pro Forma (1)
    Three Months Ended   Three Months Ended   Three Months Ended
    September 30,   September 30,   September 30,
    2008   2007   2008   2007   2008   2007
             
Consolidated
                                               
Net operating revenue
  $ 36,192     $ 36,218     $ 35,855     $ 36,156     $ 36,192     $ 36,500  
Station operating expense
    26,588       25,975       26,320       25,936       26,588       26,239  
Corporate general and administrative
    2,485       2,272       2,485       2,272       2,485       2,272  
Gain on asset exchange
    (282 )           (282 )           (282 )      
             
Operating income
    7,401       7,971     $ 7,332     $ 7,948       7,401       7,989  
Interest expense
    1,889       2,283                       1,889       2,283  
Other expense, net
          60                             60  
Income tax expense
    2,415       2,307                       2,415       2,315  
                         
Net income
  $ 3,097     $ 3,321                     $ 3,097     $ 3,331  
                         
Earnings per share:
                                               
Basic
  $ 0.16     $ 0.17                     $ 0.16     $ 0.17  
                         
Diluted
  $ 0.16     $ 0.17                     $ 0.16     $ 0.17  
                         
                                                 
    As-Reported   Same Station   Pro Forma (1)
    Three Months Ended   Three Months Ended   Three Months Ended
    September 30,   September 30,   September 30,
    2008   2007   2008   2007   2008   2007
             
Radio Segment
                                               
Net operating revenue
  $ 31,306     $ 31,904     $ 30,969     $ 31,842     $ 31,306     $ 32,186  
Station operating expense
    22,717       22,492       22,449       22,453       22,717       22,756  
             
Operating income
  $ 8,589     $ 9,412     $ 8,520     $ 9,389     $ 8,589     $ 9,430  
             
                                                 
    As-Reported   Same Station   Pro Forma (1)
    Three Months Ended   Three Months Ended   Three Months Ended
    September 30,   September 30,   September 30,
    2008   2007   2008   2007   2008   2007
             
Television Segment
                                               
Net operating revenue
  $ 4,886     $ 4,314     $ 4,886     $ 4,314     $ 4,886     $ 4,314  
Station operating expense
    3,871       3,483       3,871       3,483       3,871       3,483  
Gain on asset exchange
    (282 )           (282 )           (282 )      
             
Operating income
  $ 1,297     $ 831     $ 1,297     $ 831     $ 1,297     $ 831  
             
                                                 
    As-Reported   Same Station   Pro Forma (1)
    Three Months Ended   Three Months Ended   Three Months Ended
    September 30,   September 30,   September 30,
    2008   2007   2008   2007   2008   2007
             
Depreciation and amortization by segment
                                               
Radio Segment
  $ 1,618     $ 1,608     $ 1,589     $ 1,600     $ 1,618     $ 1,660  
Television Segment
    620       405       620       405       620       405  
Corporate and Other
    54       48       54       48       54       48  
             
 
  $ 2,292     $ 2,061     $ 2,263     $ 2,053     $ 2,292     $ 2,113  
             
 
(1)   Pro Forma results assume all acquisitions and dispositions in 2007 and 2008 occurred as of January 1, 2007.

 


 

Saga Communications, Inc.
Selected Supplemental Financial Data
For the Nine Months Ended
September 30, 2008 and 2007
(amounts in 000’s except per share data)
(Unaudited)
                                                 
    As-Reported   Same Station   Pro Forma (1)
    Nine Months Ended   Nine Months Ended   Nine Months Ended
    September 30,   September 30,   September 30,
    2008   2007   2008   2007   2008   2007
             
Consolidated
                                               
Net operating revenue
  $ 105,066     $ 106,522     $ 104,049     $ 106,460     $ 105,066     $ 107,445  
Station operating expense
    79,255       78,986       78,496       78,948       79,255       79,807  
Corporate general and administrative
    7,611       7,194       7,611       7,194       7,611       7,194  
Gain on asset exchange
    (506 )           (506 )           (506 )      
             
Operating income
    18,706       20,342     $ 18,448     $ 20,318       18,706       20,444  
Interest expense
    5,760       6,861                       5,760       6,861  
Other expense, net
    27       142                       27       142  
Income tax expense
    5,452       5,468                       5,452       5,510  
                         
Net income
  $ 7,467     $ 7,871                     $ 7,467     $ 7,931  
                         
Earnings per share:
                                               
Basic
  $ 0.38     $ 0.39                     $ 0.38     $ 0.39  
                         
Diluted
  $ 0.38     $ 0.39                     $ 0.38     $ 0.39  
                         
                                                 
    As-Reported   Same Station   Pro Forma (1)
    Nine Months Ended   Nine Months Ended   Nine Months Ended
    September 30,   September 30,   September 30,
    2008   2007   2008   2007   2008   2007
             
Radio Segment
                                               
Net operating revenue
  $ 91,316     $ 93,640     $ 90,299     $ 93,578     $ 91,316     $ 94,563  
Station operating expense
    68,028       68,460       67,269       68,422       68,028       69,281  
             
Operating income
  $ 23,288     $ 25,180     $ 23,030     $ 25,156     $ 23,288     $ 25,282  
             
                                                 
    As-Reported   Same Station   Pro Forma (1)
    Nine Months Ended   Nine Months Ended   Nine Months Ended
    September 30,   September 30,   September 30,
    2008   2007   2008   2007   2008   2007
             
Television Segment
                                               
Net operating revenue
  $ 13,750     $ 12,882     $ 13,750     $ 12,882     $ 13,750     $ 12,882  
Station operating expense
    11,227       10,526       11,227       10,526       11,227       10,526  
Gain on asset exchange
    (506 )           (506 )           (506 )      
             
Operating income
  $ 3,029     $ 2,356     $ 3,029     $ 2,356     $ 3,029     $ 2,356  
             
                                                 
    As-Reported   Same Station   Pro Forma (1)
    Nine Months Ended   Nine Months Ended   Nine Months Ended
    September 30,   September 30,   September 30,
    2008   2007   2008   2007   2008   2007
             
Depreciation and amortization by segment
                                               
Radio Segment
  $ 4,771     $ 4,653     $ 4,685     $ 4,645     $ 4,771     $ 4,825  
Television Segment
    1,620       1,194       1,620       1,194       1,620       1,194  
Corporate and Other
    160       146       160       146       160       146  
             
 
  $ 6,551     $ 5,993     $ 6,465     $ 5,985     $ 6,551     $ 6,165  
             
 
(1)   Pro Forma results assume all acquisitions and dispositions in 2007 and 2008 occurred as of January 1, 2007.

 


 

Saga Communications, Inc.
Selected Supplemental Financial Data
Quarterly Proforma Information
September 30, 2008 and 2007
(amounts in 000’s except per share data)
(Unaudited)
                                                            
    Pro Forma (1)   Pro Forma (1)   Pro Forma (1)   Pro Forma (1)
    Three Months Ended   Three Months Ended   Three Months Ended   Three Months Ended
    March 31,   June 30,   September 30,   December 31,
    2008   2007   2008   2007   2008   2007   2007
                     
Consolidated
                                                       
Net operating revenue
  $ 31,532     $ 32,193     $ 37,342     $ 38,752     $ 36,192     $ 36,500     $ 37,537  
Station operating expense
    25,421       26,284       27,246       27,284       26,588       26,239       27,352  
Corporate general and administrative
    2,552       2,316       2,574       2,606       2,485       2,272       2,606  
Gain on asset exchange
                (224 )           (282 )            
                     
Operating income
    3,559       3,593       7,746       8,862       7,401       7,989       7,579  
Interest expense
    1,995       2,297       1,876       2,281       1,889       2,283       2,093  
Other expense, net
    20       35       7       47             60       131  
Income tax expense
    634       509       2,403       2,686       2,415       2,315       2,222  
                     
Net income
  $ 910     $ 752     $ 3,460     $ 3,848     $ 3,097     $ 3,331     $ 3,133  
                     
Earnings per share:
                                                       
Basic
  $ 0.05     $ 0.04     $ 0.17     $ 0.19     $ 0.16     $ 0.17     $ 0.16  
                     
Diluted
  $ 0.05     $ 0.04     $ 0.17     $ 0.19     $ 0.16     $ 0.17     $ 0.16  
                     
                                                           
    Pro Forma (1)   Pro Forma (1)   Pro Forma (1)   Pro Forma (1)
    Three Months Ended   Three Months Ended   Three Months Ended   Three Months Ended
    March 31,   June 30,   September 30,   December 31,
    2008   2007   2008   2007   2008   2007   2007
                     
Radio Segment
                                                       
Net operating revenue
  $ 27,381     $ 28,203     $ 32,629     $ 34,174     $ 31,306     $ 32,186     $ 32,992  
Station operating expense
    21,913       22,802       23,398       23,723       22,717       22,756       23,738  
                     
Operating income
  $ 5,468     $ 5,401     $ 9,231     $ 10,451     $ 8,589     $ 9,430     $ 9,254  
                     
                                                           
    Pro Forma (1)   Pro Forma (1)   Pro Forma (1)   Pro Forma (1)
    Three Months Ended   Three Months Ended   Three Months Ended   Three Months Ended
    March 31,   June 30,   September 30,   December 31,
    2008   2007   2008   2007   2008   2007   2007
                     
Television Segment
                                                       
Net operating revenue
  $ 4,151     $ 3,990     $ 4,713     $ 4,578     $ 4,886     $ 4,314     $ 4,545  
Station operating expense
    3,508       3,482       3,848       3,561       3,871       3,483       3,614  
Gain on asset exchange
                (224 )           (282 )            
                     
Operating income
  $ 643     $ 508     $ 1,089     $ 1,017     $ 1,297     $ 831     $ 931  
                     
                                                           
    Pro Forma (1)   Pro Forma (1)   Pro Forma (1)   Pro Forma (1)
    Three Months Ended   Three Months Ended   Three Months Ended   Three Months Ended
    March 31,   June 30,   September 30,   December 31,
    2008   2007   2008   2007   2008   2007   2007
                     
Depreciation and amortization by segment
                                                       
Radio Segment
  $ 1,562     $ 1,566     $ 1,591     $ 1,599     $ 1,618     $ 1,660     $ 1,723  
Television Segment
    395       389       605       400       620       405       425  
Corporate and Other
    53       47       53       51       54       48       58  
                     
 
  $ 2,010     $ 2,002     $ 2,249     $ 2,050     $ 2,292     $ 2,113     $ 2,206  
                     
 
(1)   Pro Forma results assume all acquisitions and dispositions in 2007 and 2008 occurred as of January 1, 2007.

 


 

Saga Communications, Inc.
Selected Financial Data Non-GAAP Disclosures
For the Three Months Ended
September 30, 2008 and 2007
(amounts in 000’s)
(Unaudited)
Reconciliation of As-Reported (historical) information to Same Station Operating Income
                                                 
            Adjustment                     Adjustment        
    As-Reported     For Acquisitions     Same Station     As-Reported     For Acquisitions     Same Station  
    Three Months     and Dispositions     Three Months     Three Months     and Dispositions     Three Months  
    Ended     Not Included in     Ended     Ended     Not Included in     Ended  
    September 30,     Entire Comparable     September 30,     September 30,     Entire Comparable     September 30,  
    2008     Period     2008     2007     Period     2007  
         
Consolidated
                                               
Net operating revenue
  $ 36,192     $ (337 )   $ 35,855     $ 36,218     $ (62 )   $ 36,156  
Station operating expense
    26,588       (268 )     26,320       25,975       (39 )     25,936  
Corporate general and administrative
    2,485             2,485       2,272             2,272  
Gain on asset exchange
    (282 )           (282 )                  
 
                                   
Operating income
  $ 7,401     $ (69 )   $ 7,332     $ 7,971     $ (23 )   $ 7,948  
 
                                   
                                                 
            Adjustment                     Adjustment        
    As-Reported     For Acquisitions     Same Station     As-Reported     For Acquisitions     Same Station  
    Three Months     and Dispositions     Three Months     Three Months     and Dispositions     Three Months  
    Ended     Not Included in     Ended     Ended     Not Included in     Ended  
    September 30,     Entire Comparable     September 30,     September 30,     Entire Comparable     September 30,  
    2008     Period     2008     2007     Period     2007  
         
Radio Segment
                                               
Net operating revenue
  $ 31,306     $ (337 )   $ 30,969     $ 31,904     $ (62 )   $ 31,842  
Station operating expense
    22,717       (268 )     22,449       22,492       (39 )     22,453  
 
                                   
Operating income
  $ 8,589     $ (69 )   $ 8,520     $ 9,412     $ (23 )   $ 9,389  
 
                                   
                                                 
            Adjustment                     Adjustment        
    As-Reported     For Acquisitions     Same Station     As-Reported     For Acquisitions     Same Station  
    Three Months     and Dispositions     Three Months     Three Months     and Dispositions     Three Months  
    Ended     Not Included in     Ended     Ended     Not Included in     Ended  
    September 30,     Entire Comparable     September 30,     September 30,     Entire Comparable     September 30,  
    2008     Period     2008     2007     Period     2007  
         
Television Segment
                                               
Net operating revenue
  $ 4,886           $ 4,886     $ 4,314           $ 4,314  
Station operating expense
    3,871             3,871       3,483             3,483  
Gain on asset exchange
    (282 )           (282 )                  
 
                                   
Operating income
  $ 1,297           $ 1,297     $ 831           $ 831  
 
                                   

 


 

Saga Communications, Inc.
Selected Financial Data Non-GAAP Disclosures
For the Nine Months Ended
September 30, 2008 and 2007
(amounts in 000’s)
(Unaudited)
Reconciliation of As-Reported (historical) information to Same Station Operating Income
                                                 
            Adjustment                     Adjustment        
    As-Reported     For Acquisitions     Same Station     As-Reported     For Acquisitions     Same Station  
    Nine Months     and Dispositions     Nine Months     Nine Months     and Dispositions     Nine Months  
    Ended     Not Included in     Ended     Ended     Not Included in     Ended  
    September 30,     Entire Comparable     September 30,     September 30,     Entire Comparable     September 30,  
    2008     Period     2008     2007     Period     2007  
Consolidated        
Net operating revenue
  $ 105,066     $ (1,017 )   $ 104,049     $ 106,522     $ (62 )   $ 106,460  
Station operating expense
    79,255       (759 )     78,496       78,986       (38 )     78,948  
Corporate general and administrative
    7,611             7,611       7,194             7,194  
Gain on asset exchange
    (506 )           (506 )                  
 
                                   
Operating income
  $ 18,706     $ (258 )   $ 18,448     $ 20,342     $ (24 )   $ 20,318  
 
                                   
                                                 
            Adjustment                     Adjustment        
    As-Reported     For Acquisitions     Same Station     As-Reported     For Acquisitions     Same Station  
    Nine Months     and Dispositions     Nine Months     Nine Months     and Dispositions     Nine Months  
    Ended     Not Included in     Ended     Ended     Not Included in     Ended  
    September 30,     Entire Comparable     September 30,     September 30,     Entire Comparable     September 30,  
    2008     Period     2008     2007     Period     2007  
         
Radio Segment
                                               
Net operating revenue
  $ 91,316     $ (1,017 )   $ 90,299     $ 93,640     $ (62 )   $ 93,578  
Station operating expense
    68,028       (759 )     67,269       68,460       (38 )     68,422  
 
                                   
Operating income
  $ 23,288     $ (258 )   $ 23,030     $ 25,180     $ (24 )   $ 25,156  
 
                                   
                                                 
            Adjustment                     Adjustment        
    As-Reported     For Acquisitions     Same Station     As-Reported     For Acquisitions     Same Station  
    Nine Months     and Dispositions     Nine Months     Nine Months     and Dispositions     Nine Months  
    Ended     Not Included in     Ended     Ended     Not Included in     Ended  
    September 30,     Entire Comparable     September 30,     September 30,     Entire Comparable     September 30,  
    2008     Period     2008     2007     Period     2007  
         
Television Segment
                                               
Net operating revenue
  $ 13,750           $ 13,750     $ 12,882           $ 12,882  
Station operating expense
    11,227             11,227       10,526             10,526  
Gain on asset exchange
    (506 )           (506 )                  
 
                                   
Operating income
  $ 3,029           $ 3,029     $ 2,356           $ 2,356  
 
                                   

 

-----END PRIVACY-ENHANCED MESSAGE-----