These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
Delaware
|
|
86-0812139
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
20880 Stone Oak Parkway
San Antonio, Texas
|
|
78258
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Class
|
Outstanding at November 5, 2018
|
- - - - - - - - - - - - - - - - - - - - - - - - - -
|
- - - - - - - - - - - - - - - - - - - - - - - - - -
|
Class A Common Stock, $.01 par value
|
50,413,296
|
Class B Common Stock, $.01 par value
|
315,000,000
|
|
|
Page No.
|
Part I -- Financial Information
|
|
|
Item 1.
|
||
|
||
|
||
|
||
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Part II -- Other Information
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Item 5.
|
||
Item 6.
|
||
|
(In thousands, except share and per share data)
|
September 30, 2018
|
|
December 31,
2017 |
||||
|
(Unaudited)
|
|
|||||
CURRENT ASSETS
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
191,117
|
|
|
$
|
144,119
|
|
Accounts receivable, net of allowance of $21,800 in 2018 and $22,487 in 2017
|
654,038
|
|
|
659,463
|
|
||
Prepaid expenses
|
125,592
|
|
|
111,876
|
|
||
Other current assets
|
32,725
|
|
|
58,714
|
|
||
Total Current Assets
|
1,003,472
|
|
|
974,172
|
|
||
PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
||||
Structures, net
|
1,038,835
|
|
|
1,180,882
|
|
||
Other property, plant and equipment, net
|
217,155
|
|
|
214,147
|
|
||
INTANGIBLE ASSETS AND GOODWILL
|
|
|
|
||||
Indefinite-lived intangibles
|
971,163
|
|
|
977,152
|
|
||
Other intangibles, net
|
257,483
|
|
|
273,862
|
|
||
Goodwill
|
708,508
|
|
|
714,043
|
|
||
OTHER ASSETS
|
|
|
|
||||
Due from iHeartCommunications, net of allowance of $855,648 in 2018 and 2017
|
154,758
|
|
|
211,990
|
|
||
Other assets
|
127,988
|
|
|
121,199
|
|
||
Total Assets
|
$
|
4,479,362
|
|
|
$
|
4,667,447
|
|
CURRENT LIABILITIES
|
|
|
|
||||
Accounts payable
|
$
|
99,304
|
|
|
$
|
87,960
|
|
Accrued expenses
|
533,413
|
|
|
509,801
|
|
||
Deferred income
|
85,732
|
|
|
59,178
|
|
||
Current portion of long-term debt
|
321
|
|
|
573
|
|
||
Total Current Liabilities
|
718,770
|
|
|
657,512
|
|
||
Long-term debt
|
5,274,490
|
|
|
5,266,153
|
|
||
Due to iHeartCommunications, post iHeart Chapter 11 Cases
|
1,495
|
|
|
—
|
|
||
Deferred income taxes
|
360,429
|
|
|
318,107
|
|
||
Other long-term liabilities
|
264,190
|
|
|
283,969
|
|
||
Commitments and Contingent liabilities (Note 5)
|
|
|
|
||||
STOCKHOLDERS’ DEFICIT
|
|
|
|
||||
Noncontrolling interest
|
153,235
|
|
|
157,040
|
|
||
Preferred stock, par value $.01 per share, 150,000,000 shares authorized, no shares issued and outstanding
|
—
|
|
|
—
|
|
||
Class A common stock, par value $.01 per share, authorized 750,000,000 shares, issued 51,516,299 and 49,955,300 shares in 2018 and 2017, respectively
|
501
|
|
|
500
|
|
||
Class B common stock, par value $.01 per share, 600,000,000 shares authorized, 315,000,000 shares issued and outstanding
|
3,150
|
|
|
3,150
|
|
||
Additional paid-in capital
|
3,084,518
|
|
|
3,108,148
|
|
||
Accumulated deficit
|
(5,026,573
|
)
|
|
(4,781,245
|
)
|
||
Accumulated other comprehensive loss
|
(348,317
|
)
|
|
(340,094
|
)
|
||
Cost of shares (1,098,625 in 2018 and 946,415 in 2017) held in treasury
|
(6,526
|
)
|
|
(5,793
|
)
|
||
Total Stockholders’ Deficit
|
(2,140,012
|
)
|
|
(1,858,294
|
)
|
||
Total Liabilities and Stockholders’ Deficit
|
$
|
4,479,362
|
|
|
$
|
4,667,447
|
|
(In thousands, except per share data)
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenue
|
$
|
663,739
|
|
|
$
|
644,430
|
|
|
$
|
1,974,117
|
|
|
$
|
1,860,298
|
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Direct operating expenses (excludes depreciation and amortization)
|
361,681
|
|
|
357,946
|
|
|
1,095,906
|
|
|
1,039,175
|
|
||||
Selling, general and administrative expenses (excludes depreciation and amortization)
|
128,797
|
|
|
128,539
|
|
|
381,494
|
|
|
370,597
|
|
||||
Corporate expenses (excludes depreciation and amortization)
|
37,729
|
|
|
35,333
|
|
|
111,092
|
|
|
105,213
|
|
||||
Depreciation and amortization
|
77,405
|
|
|
81,096
|
|
|
244,232
|
|
|
236,880
|
|
||||
Impairment charges
|
7,772
|
|
|
1,591
|
|
|
7,772
|
|
|
1,591
|
|
||||
Other operating income (expense), net
|
825
|
|
|
(11,783
|
)
|
|
1,700
|
|
|
28,657
|
|
||||
Operating income
|
51,180
|
|
|
28,142
|
|
|
135,321
|
|
|
135,499
|
|
||||
Interest expense
|
97,158
|
|
|
95,467
|
|
|
291,409
|
|
|
282,802
|
|
||||
Interest income on Due to/from iHeartCommunications, net
|
363
|
|
|
17,087
|
|
|
573
|
|
|
47,277
|
|
||||
Equity in earnings (loss) of nonconsolidated affiliates
|
202
|
|
|
(628
|
)
|
|
384
|
|
|
(829
|
)
|
||||
Other income (expense), net
|
(6,087
|
)
|
|
9,164
|
|
|
(22,030
|
)
|
|
21,804
|
|
||||
Loss before income taxes
|
(51,500
|
)
|
|
(41,702
|
)
|
|
(177,161
|
)
|
|
(79,051
|
)
|
||||
Income tax expense
|
(6,896
|
)
|
|
(16,347
|
)
|
|
(57,016
|
)
|
|
(12,900
|
)
|
||||
Consolidated net loss
|
(58,396
|
)
|
|
(58,049
|
)
|
|
(234,177
|
)
|
|
(91,951
|
)
|
||||
Less amount attributable to noncontrolling interest
|
6,692
|
|
|
6,159
|
|
|
9,716
|
|
|
10,546
|
|
||||
Net loss attributable to the Company
|
$
|
(65,088
|
)
|
|
$
|
(64,208
|
)
|
|
$
|
(243,893
|
)
|
|
$
|
(102,497
|
)
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
(7,089
|
)
|
|
12,348
|
|
|
(18,927
|
)
|
|
42,353
|
|
||||
Unrealized holding loss on marketable securities
|
—
|
|
|
(320
|
)
|
|
—
|
|
|
(218
|
)
|
||||
Reclassification adjustments
|
1,425
|
|
|
6,207
|
|
|
1,425
|
|
|
4,563
|
|
||||
Other comprehensive income (loss)
|
(5,664
|
)
|
|
18,235
|
|
|
(17,502
|
)
|
|
46,698
|
|
||||
Comprehensive loss
|
(70,752
|
)
|
|
(45,973
|
)
|
|
(261,395
|
)
|
|
(55,799
|
)
|
||||
Less amount attributable to noncontrolling interest
|
(5,161
|
)
|
|
2,548
|
|
|
(7,844
|
)
|
|
5,734
|
|
||||
Comprehensive loss attributable to the Company
|
$
|
(65,591
|
)
|
|
$
|
(48,521
|
)
|
|
$
|
(253,551
|
)
|
|
$
|
(61,533
|
)
|
Net loss attributable to the Company per common share:
|
|
|
|
|
|
|
|
|
|
||||||
Basic
|
$
|
(0.18
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.67
|
)
|
|
$
|
(0.28
|
)
|
Weighted average common shares outstanding – Basic
|
361,815
|
|
|
361,302
|
|
|
361,680
|
|
|
361,064
|
|
||||
Diluted
|
$
|
(0.18
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.67
|
)
|
|
$
|
(0.28
|
)
|
Weighted average common shares outstanding – Diluted
|
361,815
|
|
|
361,302
|
|
|
361,680
|
|
|
361,064
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Dividends declared and paid per share
|
$
|
—
|
|
|
$
|
0.07
|
|
|
$
|
0.08
|
|
|
$
|
0.85
|
|
(In thousands)
|
Nine Months Ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Consolidated net loss
|
$
|
(234,177
|
)
|
|
$
|
(91,951
|
)
|
Reconciling items:
|
|
|
|
||||
Impairment charges
|
7,772
|
|
|
1,591
|
|
||
Depreciation and amortization
|
244,232
|
|
|
236,880
|
|
||
Deferred taxes
|
40,889
|
|
|
(27,315
|
)
|
||
Provision for doubtful accounts
|
5,108
|
|
|
6,328
|
|
||
Amortization of deferred financing charges and note discounts, net
|
8,000
|
|
|
7,996
|
|
||
Share-based compensation
|
6,757
|
|
|
7,153
|
|
||
Gain on disposal of operating and other assets
|
(2,307
|
)
|
|
(30,295
|
)
|
||
Equity in (earnings) loss of nonconsolidated affiliates
|
(384
|
)
|
|
829
|
|
||
Foreign exchange transaction (gain) loss
|
21,379
|
|
|
(22,266
|
)
|
||
Other reconciling items, net
|
(1,997
|
)
|
|
(4,930
|
)
|
||
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions:
|
|
|
|
||||
Increase in accounts receivable
|
(15,293
|
)
|
|
(17,826
|
)
|
||
Increase in prepaid expenses and other current assets
|
(19,606
|
)
|
|
(16,109
|
)
|
||
Increase (decrease) in accrued expenses
|
11,711
|
|
|
(8,810
|
)
|
||
Increase (decrease) in accounts payable
|
13,627
|
|
|
(4,023
|
)
|
||
Increase in accrued interest
|
10,032
|
|
|
6,031
|
|
||
Increase in deferred income
|
29,122
|
|
|
18,718
|
|
||
Changes in other operating assets and liabilities
|
(4,438
|
)
|
|
11,106
|
|
||
Net cash provided by operating activities
|
$
|
120,427
|
|
|
$
|
73,107
|
|
Cash flows from investing activities:
|
|
|
|
|
|
||
Purchases of property, plant and equipment
|
(110,121
|
)
|
|
(134,868
|
)
|
||
Proceeds from disposal of assets
|
6,563
|
|
|
71,034
|
|
||
Purchases of other operating assets
|
(1,828
|
)
|
|
(2,984
|
)
|
||
Change in other, net
|
56
|
|
|
(1,058
|
)
|
||
Net cash used for investing activities
|
$
|
(105,330
|
)
|
|
$
|
(67,876
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
||
Payments on credit facilities
|
—
|
|
|
(909
|
)
|
||
Proceeds from long-term debt
|
—
|
|
|
156,000
|
|
||
Payments on long-term debt
|
(482
|
)
|
|
(604
|
)
|
||
Net transfers from (to) iHeartCommunications
|
58,726
|
|
|
(165,650
|
)
|
||
Dividends and other payments to noncontrolling interests
|
(6,144
|
)
|
|
(12,027
|
)
|
||
Dividends paid
|
(30,660
|
)
|
|
(282,658
|
)
|
||
Change in other, net
|
(2,265
|
)
|
|
(6,234
|
)
|
||
Net cash provided by (used for) financing activities
|
$
|
19,175
|
|
|
$
|
(312,082
|
)
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
(7,951
|
)
|
|
7,037
|
|
||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
26,321
|
|
|
(299,814
|
)
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
188,310
|
|
|
552,691
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
$
|
214,631
|
|
|
$
|
252,877
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
|
|
||
Cash paid for interest
|
$
|
272,378
|
|
|
$
|
270,126
|
|
Cash paid for income taxes
|
23,390
|
|
|
29,771
|
|
|
December 31, 2017
|
||||||||||
(In thousands)
|
As Reported
|
|
Correction
|
|
Revised
|
||||||
Other assets
|
$
|
124,534
|
|
|
$
|
(3,335
|
)
|
|
$
|
121,199
|
|
Total Assets
|
4,670,782
|
|
|
(3,335
|
)
|
|
4,667,447
|
|
|||
Other long-term liabilities
|
270,415
|
|
|
13,554
|
|
|
283,969
|
|
|||
Accumulated deficit
|
(4,765,514
|
)
|
|
(15,731
|
)
|
|
(4,781,245
|
)
|
|||
Accumulated other comprehensive loss
|
(338,936
|
)
|
|
(1,158
|
)
|
|
(340,094
|
)
|
|||
Total Stockholders' Deficit
|
(1,841,405
|
)
|
|
(16,889
|
)
|
|
(1,858,294
|
)
|
|||
Total Liabilities and Stockholders’ Deficit
|
4,670,782
|
|
|
(3,335
|
)
|
|
4,667,447
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
(In thousands)
|
As Reported
|
|
Correction
|
|
Revised
|
||||||
Revenue
|
$
|
645,089
|
|
|
$
|
(659
|
)
|
|
$
|
644,430
|
|
Direct operating expenses (excludes depreciation and amortization)
|
356,100
|
|
|
1,846
|
|
|
357,946
|
|
|||
Selling, general and administrative expenses (excludes depreciation and amortization)
|
128,397
|
|
|
142
|
|
|
128,539
|
|
|||
Operating income
|
30,789
|
|
|
(2,647
|
)
|
|
28,142
|
|
|||
Loss before income taxes
|
(39,055
|
)
|
|
(2,647
|
)
|
|
(41,702
|
)
|
|||
Consolidated net loss
|
(55,402
|
)
|
|
(2,647
|
)
|
|
(58,049
|
)
|
|||
Less amount attributable to noncontrolling interest
|
6,237
|
|
|
(78
|
)
|
|
6,159
|
|
|||
Net loss attributable to the Company
|
(61,639
|
)
|
|
(2,569
|
)
|
|
(64,208
|
)
|
|||
Foreign currency translation adjustments
|
12,950
|
|
|
(602
|
)
|
|
12,348
|
|
|||
Other comprehensive income
|
18,837
|
|
|
(602
|
)
|
|
18,235
|
|
|||
Comprehensive loss
|
(42,802
|
)
|
|
(3,171
|
)
|
|
(45,973
|
)
|
|||
Less amount attributable to noncontrolling interest
|
2,666
|
|
|
(118
|
)
|
|
2,548
|
|
|||
Comprehensive loss attributable to the Company
|
(45,468
|
)
|
|
(3,053
|
)
|
|
(48,521
|
)
|
|||
Basic loss per share
|
(0.17
|
)
|
|
(0.01
|
)
|
|
(0.18
|
)
|
|||
Diluted loss per share
|
(0.17
|
)
|
|
(0.01
|
)
|
|
(0.18
|
)
|
|
Nine Months Ended September 30, 2017
|
||||||||||
(In thousands)
|
As Reported
|
|
Correction
|
|
Revised
|
||||||
Revenue
|
$
|
1,862,134
|
|
|
$
|
(1,836
|
)
|
|
$
|
1,860,298
|
|
Direct operating expenses (excludes depreciation and amortization)
|
1,034,204
|
|
|
4,971
|
|
|
1,039,175
|
|
|||
Selling, general and administrative expenses (excludes depreciation and amortization)
|
370,069
|
|
|
528
|
|
|
370,597
|
|
|||
Operating income
|
142,834
|
|
|
(7,335
|
)
|
|
135,499
|
|
|||
Interest expense
|
282,730
|
|
|
72
|
|
|
282,802
|
|
|||
Loss before income taxes
|
(71,644
|
)
|
|
(7,407
|
)
|
|
(79,051
|
)
|
|||
Consolidated net loss
|
(84,544
|
)
|
|
(7,407
|
)
|
|
(91,951
|
)
|
|||
Less amount attributable to noncontrolling interest
|
10,873
|
|
|
(327
|
)
|
|
10,546
|
|
|||
Net loss attributable to the Company
|
(95,417
|
)
|
|
(7,080
|
)
|
|
(102,497
|
)
|
|||
Foreign currency translation adjustments
|
43,947
|
|
|
(1,594
|
)
|
|
42,353
|
|
|||
Other comprehensive income
|
48,292
|
|
|
(1,594
|
)
|
|
46,698
|
|
|||
Comprehensive loss
|
(47,125
|
)
|
|
(8,674
|
)
|
|
(55,799
|
)
|
|||
Less amount attributable to noncontrolling interest
|
5,995
|
|
|
(261
|
)
|
|
5,734
|
|
|||
Comprehensive loss attributable to the Company
|
(53,120
|
)
|
|
(8,413
|
)
|
|
(61,533
|
)
|
|||
Basic loss per share
|
(0.26
|
)
|
|
(0.02
|
)
|
|
(0.28
|
)
|
|||
Diluted loss per share
|
(0.26
|
)
|
|
(0.02
|
)
|
|
(0.28
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
(In thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Consolidated:
|
|
|
|
|
|
|
|
||||||||
Trade and barter revenues
|
$
|
3,644
|
|
|
$
|
4,002
|
|
|
$
|
11,416
|
|
|
$
|
13,166
|
|
Trade and barter expenses
|
2,378
|
|
|
2,813
|
|
|
8,829
|
|
|
8,287
|
|
(In thousands)
|
September 30,
2018 |
|
December 31, 2017
|
||||
Cash and cash equivalents
|
$
|
191,117
|
|
|
$
|
144,119
|
|
Restricted cash included in:
|
|
|
|
||||
Other current assets
|
4,231
|
|
|
26,096
|
|
||
Other assets
|
19,283
|
|
|
18,095
|
|
||
Total cash, cash equivalents and restricted cash in the Statement of Cash Flows
|
$
|
214,631
|
|
|
$
|
188,310
|
|
(In thousands)
|
Americas
(1)
|
|
International
(1)
|
|
Consolidated
|
||||||
Three Months Ended September 30, 2018
|
|||||||||||
Revenue from contracts with customers:
|
|
|
|
|
|
||||||
United States
|
$
|
116,503
|
|
|
$
|
—
|
|
|
$
|
116,503
|
|
Other Americas
|
671
|
|
|
11,242
|
|
|
11,913
|
|
|||
Europe
|
—
|
|
|
191,514
|
|
|
191,514
|
|
|||
Asia-Pacific and other
|
—
|
|
|
5,563
|
|
|
5,563
|
|
|||
Total
|
117,174
|
|
|
208,319
|
|
|
325,493
|
|
|||
Revenue from leases
|
186,247
|
|
|
151,999
|
|
|
338,246
|
|
|||
Revenue, total
|
$
|
303,421
|
|
|
$
|
360,318
|
|
|
$
|
663,739
|
|
|
|
|
|
|
|
||||||
Three Months Ended September 30, 2017
|
|||||||||||
Revenue from contracts with customers:
|
|||||||||||
United States
|
$
|
106,806
|
|
|
$
|
—
|
|
|
$
|
106,806
|
|
Other Americas
|
2,488
|
|
|
14,224
|
|
|
16,712
|
|
|||
Europe
|
—
|
|
|
181,229
|
|
|
181,229
|
|
|||
Asia-Pacific and other
|
162
|
|
|
4,635
|
|
|
4,797
|
|
|||
Total
|
109,456
|
|
|
200,088
|
|
|
309,544
|
|
|||
Revenue from leases
|
184,351
|
|
|
150,535
|
|
|
334,886
|
|
|||
Revenue, total
|
$
|
293,807
|
|
|
$
|
350,623
|
|
|
$
|
644,430
|
|
|
|
|
|
|
|
||||||
Nine Months Ended September 30, 2018
|
|||||||||||
Revenue from contracts with customers:
|
|
|
|
|
|
||||||
United States
|
$
|
328,138
|
|
|
$
|
—
|
|
|
$
|
328,138
|
|
Other Americas
|
1,955
|
|
|
36,723
|
|
|
38,678
|
|
|||
Europe
|
—
|
|
|
605,032
|
|
|
605,032
|
|
|||
Asia-Pacific and other
|
—
|
|
|
17,685
|
|
|
17,685
|
|
|||
Total
|
330,093
|
|
|
659,440
|
|
|
989,533
|
|
|||
Revenue from leases
|
529,097
|
|
|
455,487
|
|
|
984,584
|
|
|||
Revenue, total
|
$
|
859,190
|
|
|
$
|
1,114,927
|
|
|
$
|
1,974,117
|
|
|
|
|
|
|
|
||||||
Nine Months Ended September 30, 2017
|
|||||||||||
Revenue from contracts with customers:
|
|||||||||||
United States
|
$
|
308,988
|
|
|
$
|
—
|
|
|
$
|
308,988
|
|
Other Americas
|
10,279
|
|
|
37,418
|
|
|
47,697
|
|
|||
Europe
|
—
|
|
|
533,111
|
|
|
533,111
|
|
|||
Asia-Pacific and other
|
568
|
|
|
14,853
|
|
|
15,421
|
|
|||
Total
|
319,835
|
|
|
585,382
|
|
|
905,217
|
|
|||
Revenue from leases
|
534,509
|
|
|
420,572
|
|
|
955,081
|
|
|||
Revenue, total
|
$
|
854,344
|
|
|
$
|
1,005,954
|
|
|
$
|
1,860,298
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
(In thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Accounts receivable from contracts with customers:
|
|
|
|
|
|
|
|
||||||||
Beginning balance, net of allowance
|
$
|
323,286
|
|
|
$
|
316,744
|
|
|
$
|
347,279
|
|
|
$
|
296,778
|
|
Additions (collections), net
|
(14,448
|
)
|
|
(8,767
|
)
|
|
(36,875
|
)
|
|
12,011
|
|
||||
Bad debt, net of recoveries
|
(561
|
)
|
|
(1,176
|
)
|
|
(2,127
|
)
|
|
(1,988
|
)
|
||||
Ending balance, net of allowance
|
308,277
|
|
|
306,801
|
|
|
308,277
|
|
|
306,801
|
|
||||
Accounts receivable from leases, net of allowance
|
345,761
|
|
|
326,162
|
|
|
345,761
|
|
|
326,162
|
|
||||
Total accounts receivable, net of allowance
|
$
|
654,038
|
|
|
$
|
632,963
|
|
|
$
|
654,038
|
|
|
$
|
632,963
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
(In thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Deferred income from contracts with customers:
|
|
|
|
|
|
|
|
||||||||
Beginning balance
|
$
|
45,326
|
|
|
$
|
44,744
|
|
|
$
|
28,201
|
|
|
$
|
28,668
|
|
Revenue recognized, included in beginning balance
|
(33,668
|
)
|
|
(32,742
|
)
|
|
(24,886
|
)
|
|
(26,784
|
)
|
||||
Additions, net of revenue recognized during period
|
28,163
|
|
|
32,237
|
|
|
36,506
|
|
|
42,355
|
|
||||
Ending balance
|
39,821
|
|
|
44,239
|
|
|
39,821
|
|
|
44,239
|
|
||||
Deferred income from leases
|
51,192
|
|
|
54,157
|
|
|
51,192
|
|
|
54,157
|
|
||||
Total deferred income
|
91,013
|
|
|
98,396
|
|
|
91,013
|
|
|
98,396
|
|
||||
Less: Non-current portion, included in other long-term liabilities
|
5,281
|
|
|
7,640
|
|
|
5,281
|
|
|
7,640
|
|
||||
Total deferred income, current portion
|
$
|
85,732
|
|
|
$
|
90,756
|
|
|
$
|
85,732
|
|
|
$
|
90,756
|
|
(In thousands)
|
|||
2018
|
$
|
279,413
|
|
2019
|
34,395
|
|
|
2020
|
17,155
|
|
|
2021
|
12,004
|
|
|
2022
|
8,552
|
|
|
Thereafter
|
7,197
|
|
|
Total minimum future rentals
|
$
|
358,716
|
|
(In thousands)
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
|
||||||
Land, buildings and improvements
|
$
|
145,108
|
|
|
$
|
145,763
|
|
Structures
|
2,808,059
|
|
|
2,864,442
|
|
||
Furniture and other equipment
|
194,366
|
|
|
179,215
|
|
||
Construction in progress
|
60,853
|
|
|
55,753
|
|
||
|
3,208,386
|
|
|
3,245,173
|
|
||
Less: accumulated depreciation
|
1,952,396
|
|
|
1,850,144
|
|
||
Property, plant and equipment, net
|
$
|
1,255,990
|
|
|
$
|
1,395,029
|
|
(In thousands)
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
||||||||
Transit, street furniture and other outdoor
contractual rights
|
$
|
533,274
|
|
|
$
|
(440,452
|
)
|
|
$
|
548,918
|
|
|
$
|
(440,284
|
)
|
Permanent easements
|
162,920
|
|
|
—
|
|
|
162,920
|
|
|
—
|
|
||||
Other
|
6,076
|
|
|
(4,335
|
)
|
|
4,626
|
|
|
(2,318
|
)
|
||||
Total
|
$
|
702,270
|
|
|
$
|
(444,787
|
)
|
|
$
|
716,464
|
|
|
$
|
(442,602
|
)
|
(In thousands)
|
|
||
2019
|
$
|
15,045
|
|
2020
|
$
|
12,790
|
|
2021
|
$
|
12,548
|
|
2022
|
$
|
10,737
|
|
2023
|
$
|
6,335
|
|
(In thousands)
|
Americas
|
|
International
|
|
Consolidated
|
||||||
Balance as of December 31, 2016
|
$
|
505,478
|
|
|
$
|
190,785
|
|
|
$
|
696,263
|
|
Acquisitions
|
2,252
|
|
|
—
|
|
|
2,252
|
|
|||
Impairment
|
—
|
|
|
(1,591
|
)
|
|
(1,591
|
)
|
|||
Dispositions
|
—
|
|
|
(1,817
|
)
|
|
(1,817
|
)
|
|||
Foreign currency
|
—
|
|
|
18,847
|
|
|
18,847
|
|
|||
Assets held for sale
|
89
|
|
|
—
|
|
|
89
|
|
|||
Balance as of December 31, 2017
|
$
|
507,819
|
|
|
$
|
206,224
|
|
|
$
|
714,043
|
|
Foreign currency
|
—
|
|
|
(5,535
|
)
|
|
(5,535
|
)
|
|||
Balance as of September 30, 2018
|
$
|
507,819
|
|
|
$
|
200,689
|
|
|
$
|
708,508
|
|
(In thousands)
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
|
||||||
Clear Channel Worldwide Holdings Senior Notes:
|
|
|
|
||||
6.5% Series A Senior Notes Due 2022
|
$
|
735,750
|
|
|
$
|
735,750
|
|
6.5% Series B Senior Notes Due 2022
|
1,989,250
|
|
|
1,989,250
|
|
||
Clear Channel Worldwide Holdings Senior Subordinated Notes:
|
|
|
|
|
|||
7.625% Series A Senior Subordinated Notes Due 2020
|
275,000
|
|
|
275,000
|
|
||
7.625% Series B Senior Subordinated Notes Due 2020
|
1,925,000
|
|
|
1,925,000
|
|
||
Receivables Based Credit Facility Due 2023
(1)
|
—
|
|
|
—
|
|
||
Clear Channel International B.V. Senior Notes Due 2020
|
375,000
|
|
|
375,000
|
|
||
Other debt
|
4,034
|
|
|
2,393
|
|
||
Original issue discount
|
(611
|
)
|
|
(241
|
)
|
||
Long-term debt fees
|
(28,612
|
)
|
|
(35,426
|
)
|
||
Total debt
|
$
|
5,274,811
|
|
|
$
|
5,266,726
|
|
Less: current portion
|
321
|
|
|
573
|
|
||
Total long-term debt
|
$
|
5,274,490
|
|
|
$
|
5,266,153
|
|
(1)
|
On June 1, 2018 (the “Closing Date”), Clear Channel Outdoor, Inc. (“CCO”), a subsidiary of the Company, refinanced the Company's senior revolving credit facility with an asset based credit facility that provided for revolving credit commitments of up to
$75.0 million
. On June 29, 2018, CCO entered into an amendment providing for a
$50.0 million
incremental increase of the facility, bringing the aggregate revolving credit commitments to
$125.0 million
. The facility has a
five
-year term, maturing in 2023. As of
September 30, 2018
, the facility had
$86.4 million
of letters of credit outstanding and a borrowing base of
$113.0 million
, resulting in
$26.6 million
of excess availability.
|
•
|
incur additional indebtedness;
|
•
|
create liens on assets;
|
•
|
engage in mergers, consolidations, liquidations and dissolutions;
|
•
|
sell assets;
|
•
|
pay dividends and distributions or repurchase capital stock;
|
•
|
make investments, loans, or advances;
|
•
|
prepay certain junior indebtedness;
|
•
|
engage in certain transactions with affiliates or;
|
•
|
change lines of business.
|
(In thousands)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Current tax expense
|
$
|
(12,508
|
)
|
|
$
|
(20,921
|
)
|
|
$
|
(16,127
|
)
|
|
$
|
(40,215
|
)
|
Deferred tax benefit (expense)
|
5,612
|
|
|
4,574
|
|
|
(40,889
|
)
|
|
27,315
|
|
||||
Income tax expense
|
$
|
(6,896
|
)
|
|
$
|
(16,347
|
)
|
|
$
|
(57,016
|
)
|
|
$
|
(12,900
|
)
|
(In thousands)
|
The Company
|
|
Noncontrolling
Interests
|
|
Consolidated
|
||||||
Balances as of January 1, 2018
|
$
|
(2,015,334
|
)
|
|
$
|
157,040
|
|
|
$
|
(1,858,294
|
)
|
Net income (loss)
|
(243,893
|
)
|
|
9,716
|
|
|
(234,177
|
)
|
|||
Dividends paid
|
(29,995
|
)
|
|
—
|
|
|
(29,995
|
)
|
|||
Payments to noncontrolling interests
|
—
|
|
|
(6,148
|
)
|
|
(6,148
|
)
|
|||
Share-based compensation
|
6,286
|
|
|
471
|
|
|
6,757
|
|
|||
Foreign currency translation adjustments
|
(11,083
|
)
|
|
(7,844
|
)
|
|
(18,927
|
)
|
|||
Reclassification adjustments
|
1,425
|
|
|
—
|
|
|
1,425
|
|
|||
Other, net
|
(653
|
)
|
|
—
|
|
|
(653
|
)
|
|||
Balances as of September 30, 2018
|
$
|
(2,293,247
|
)
|
|
$
|
153,235
|
|
|
$
|
(2,140,012
|
)
|
|
|
|
|
|
|
||||||
Balances as of January 1, 2017
|
$
|
(1,091,486
|
)
|
|
$
|
144,174
|
|
|
$
|
(947,312
|
)
|
Net income (loss)
|
(102,497
|
)
|
|
10,546
|
|
|
(91,951
|
)
|
|||
Dividends declared
|
(307,492
|
)
|
|
—
|
|
|
(307,492
|
)
|
|||
Payments to noncontrolling interests
|
—
|
|
|
(12,027
|
)
|
|
(12,027
|
)
|
|||
Share-based compensation
|
6,529
|
|
|
624
|
|
|
7,153
|
|
|||
Disposal of noncontrolling interest
|
—
|
|
|
(2,438
|
)
|
|
(2,438
|
)
|
|||
Foreign currency translation adjustments
|
36,619
|
|
|
5,734
|
|
|
42,353
|
|
|||
Unrealized holding loss on marketable securities
|
(218
|
)
|
|
—
|
|
|
(218
|
)
|
|||
Reclassification adjustments
|
4,563
|
|
|
—
|
|
|
4,563
|
|
|||
Other, net
|
(1,613
|
)
|
|
(575
|
)
|
|
(2,188
|
)
|
|||
Balances as of September 30, 2017
|
$
|
(1,455,595
|
)
|
|
$
|
146,038
|
|
|
$
|
(1,309,557
|
)
|
(In thousands, except per share data)
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
NUMERATOR:
|
|
|
|
|
|
|
|
||||||||
Net loss attributable to the Company – common shares
|
$
|
(65,088
|
)
|
|
$
|
(64,208
|
)
|
|
$
|
(243,893
|
)
|
|
$
|
(102,497
|
)
|
|
|
|
|
|
|
|
|
||||||||
DENOMINATOR:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding - basic
|
361,815
|
|
|
361,302
|
|
|
361,680
|
|
|
361,064
|
|
||||
Weighted average common shares outstanding - diluted
(1)
|
361,815
|
|
|
361,302
|
|
|
361,680
|
|
|
361,064
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net loss attributable to the Company per common share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
$
|
(0.18
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.67
|
)
|
|
$
|
(0.28
|
)
|
Diluted
|
$
|
(0.18
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.67
|
)
|
|
$
|
(0.28
|
)
|
(1)
|
Outstanding equity awards of
7.0 million
and
8.3 million
for the three months ended
September 30, 2018
and
2017
, respectively, and
7.4 million
and
8.3 million
for the
nine
months ended
September 30, 2018
and
2017
, respectively, were not included in the computation of diluted earnings per share because to do so would have been antidilutive.
|
(In thousands)
|
Americas
|
|
International
|
|
Corporate and other reconciling items
|
|
Consolidated
|
||||||||
Three Months Ended September 30, 2018
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
303,421
|
|
|
$
|
360,318
|
|
|
$
|
—
|
|
|
$
|
663,739
|
|
Direct operating expenses
|
131,241
|
|
|
230,440
|
|
|
—
|
|
|
361,681
|
|
||||
Selling, general and administrative expenses
|
49,247
|
|
|
79,550
|
|
|
—
|
|
|
128,797
|
|
||||
Corporate expenses
|
—
|
|
|
—
|
|
|
37,729
|
|
|
37,729
|
|
||||
Depreciation and amortization
|
39,783
|
|
|
36,627
|
|
|
995
|
|
|
77,405
|
|
||||
Impairment charges
|
—
|
|
|
—
|
|
|
7,772
|
|
|
7,772
|
|
||||
Other operating income, net
|
—
|
|
|
—
|
|
|
825
|
|
|
825
|
|
||||
Operating income (loss)
|
$
|
83,150
|
|
|
$
|
13,701
|
|
|
$
|
(45,671
|
)
|
|
$
|
51,180
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures
|
$
|
25,826
|
|
|
$
|
21,921
|
|
|
$
|
1,059
|
|
|
$
|
48,806
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,132
|
|
|
$
|
3,132
|
|
|
|
|
|
|
|
|
|
||||||||
Three Months Ended September 30, 2017
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
293,807
|
|
|
$
|
350,623
|
|
|
$
|
—
|
|
|
$
|
644,430
|
|
Direct operating expenses
|
130,269
|
|
|
227,677
|
|
|
—
|
|
|
357,946
|
|
||||
Selling, general and administrative expenses
|
49,007
|
|
|
79,532
|
|
|
—
|
|
|
128,539
|
|
||||
Corporate expenses
|
—
|
|
|
—
|
|
|
35,333
|
|
|
35,333
|
|
||||
Depreciation and amortization
|
44,457
|
|
|
35,464
|
|
|
1,175
|
|
|
81,096
|
|
||||
Impairment charges
|
—
|
|
|
—
|
|
|
1,591
|
|
|
1,591
|
|
||||
Other operating income, net
|
—
|
|
|
—
|
|
|
(11,783
|
)
|
|
(11,783
|
)
|
||||
Operating income (loss)
|
$
|
70,074
|
|
|
$
|
7,950
|
|
|
$
|
(49,882
|
)
|
|
$
|
28,142
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures
|
$
|
4,397
|
|
|
$
|
26,932
|
|
|
$
|
460
|
|
|
$
|
31,789
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,894
|
|
|
$
|
2,894
|
|
(In thousands)
|
Americas
|
|
International
|
|
Corporate and other reconciling items
|
|
Consolidated
|
||||||||
Nine Months Ended September 30, 2018
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
859,190
|
|
|
$
|
1,114,927
|
|
|
$
|
—
|
|
|
$
|
1,974,117
|
|
Direct operating expenses
|
386,427
|
|
|
709,479
|
|
|
—
|
|
|
1,095,906
|
|
||||
Selling, general and administrative expenses
|
146,021
|
|
|
235,473
|
|
|
—
|
|
|
381,494
|
|
||||
Corporate expenses
|
—
|
|
|
—
|
|
|
111,092
|
|
|
111,092
|
|
||||
Depreciation and amortization
|
127,410
|
|
|
113,875
|
|
|
2,947
|
|
|
244,232
|
|
||||
Impairment Charges
|
—
|
|
|
—
|
|
|
7,772
|
|
|
7,772
|
|
||||
Other operating income, net
|
—
|
|
|
—
|
|
|
1,700
|
|
|
1,700
|
|
||||
Operating income (loss)
|
$
|
199,332
|
|
|
$
|
56,100
|
|
|
$
|
(120,111
|
)
|
|
$
|
135,321
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures
|
$
|
50,214
|
|
|
$
|
57,487
|
|
|
$
|
2,420
|
|
|
$
|
110,121
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,757
|
|
|
$
|
6,757
|
|
|
|
|
|
|
|
|
|
||||||||
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
854,344
|
|
|
$
|
1,005,954
|
|
|
$
|
—
|
|
|
$
|
1,860,298
|
|
Direct operating expenses
|
393,953
|
|
|
645,222
|
|
|
—
|
|
|
1,039,175
|
|
||||
Selling, general and administrative expenses
|
148,824
|
|
|
221,773
|
|
|
—
|
|
|
370,597
|
|
||||
Corporate expenses
|
—
|
|
|
—
|
|
|
105,213
|
|
|
105,213
|
|
||||
Depreciation and amortization
|
130,127
|
|
|
102,711
|
|
|
4,042
|
|
|
236,880
|
|
||||
Impairment charges
|
—
|
|
|
—
|
|
|
1,591
|
|
|
1,591
|
|
||||
Other operating income, net
|
—
|
|
|
—
|
|
|
28,657
|
|
|
28,657
|
|
||||
Operating income (loss)
|
$
|
181,440
|
|
|
$
|
36,248
|
|
|
$
|
(82,189
|
)
|
|
$
|
135,499
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures
|
$
|
46,394
|
|
|
$
|
86,206
|
|
|
$
|
2,268
|
|
|
$
|
134,868
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,153
|
|
|
$
|
7,153
|
|
(In thousands)
|
September 30, 2018
|
||||||||||||||||||||||
|
Parent
|
|
Subsidiary
|
|
Guarantor
|
|
Non-Guarantor
|
|
|
|
|
||||||||||||
|
Company
|
|
Issuer
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Cash and cash equivalents
|
$
|
1,600
|
|
|
$
|
—
|
|
|
$
|
13,979
|
|
|
$
|
175,538
|
|
|
$
|
—
|
|
|
$
|
191,117
|
|
Accounts receivable, net of allowance
|
—
|
|
|
—
|
|
|
190,526
|
|
|
463,512
|
|
|
—
|
|
|
654,038
|
|
||||||
Intercompany receivables
|
—
|
|
|
766,190
|
|
|
2,822,946
|
|
|
68,652
|
|
|
(3,657,788
|
)
|
|
—
|
|
||||||
Prepaid expenses
|
659
|
|
|
1,211
|
|
|
59,971
|
|
|
63,751
|
|
|
—
|
|
|
125,592
|
|
||||||
Other current assets
|
—
|
|
|
—
|
|
|
1,653
|
|
|
31,072
|
|
|
—
|
|
|
32,725
|
|
||||||
Total Current Assets
|
2,259
|
|
|
767,401
|
|
|
3,089,075
|
|
|
802,525
|
|
|
(3,657,788
|
)
|
|
1,003,472
|
|
||||||
Structures, net
|
—
|
|
|
—
|
|
|
606,604
|
|
|
432,231
|
|
|
—
|
|
|
1,038,835
|
|
||||||
Other property, plant and equipment, net
|
—
|
|
|
—
|
|
|
123,838
|
|
|
93,317
|
|
|
—
|
|
|
217,155
|
|
||||||
Indefinite-lived intangibles
|
—
|
|
|
—
|
|
|
971,163
|
|
|
—
|
|
|
—
|
|
|
971,163
|
|
||||||
Other intangibles, net
|
—
|
|
|
—
|
|
|
238,247
|
|
|
19,236
|
|
|
—
|
|
|
257,483
|
|
||||||
Goodwill
|
—
|
|
|
—
|
|
|
507,819
|
|
|
200,689
|
|
|
—
|
|
|
708,508
|
|
||||||
Due from iHeartCommunications
|
154,758
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
154,758
|
|
||||||
Intercompany notes receivable
|
182,026
|
|
|
5,116,629
|
|
|
4,691
|
|
|
16,275
|
|
|
(5,319,621
|
)
|
|
—
|
|
||||||
Other assets
|
211,707
|
|
|
26,194
|
|
|
1,269,795
|
|
|
74,151
|
|
|
(1,453,859
|
)
|
|
127,988
|
|
||||||
Total Assets
|
$
|
550,750
|
|
|
$
|
5,910,224
|
|
|
$
|
6,811,232
|
|
|
$
|
1,638,424
|
|
|
$
|
(10,431,268
|
)
|
|
$
|
4,479,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Accounts payable
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
30,342
|
|
|
$
|
68,962
|
|
|
$
|
—
|
|
|
$
|
99,304
|
|
Intercompany payable
|
2,822,946
|
|
|
—
|
|
|
834,842
|
|
|
—
|
|
|
(3,657,788
|
)
|
|
—
|
|
||||||
Accrued expenses
|
9,677
|
|
|
(1,955
|
)
|
|
85,325
|
|
|
440,366
|
|
|
—
|
|
|
533,413
|
|
||||||
Deferred income
|
—
|
|
|
—
|
|
|
37,488
|
|
|
48,244
|
|
|
—
|
|
|
85,732
|
|
||||||
Current portion of long-term debt
|
—
|
|
|
—
|
|
|
221
|
|
|
100
|
|
|
—
|
|
|
321
|
|
||||||
Total Current Liabilities
|
2,832,623
|
|
|
(1,955
|
)
|
|
988,218
|
|
|
557,672
|
|
|
(3,657,788
|
)
|
|
718,770
|
|
||||||
Long-term debt
|
—
|
|
|
4,900,229
|
|
|
3,714
|
|
|
370,547
|
|
|
—
|
|
|
5,274,490
|
|
||||||
Intercompany notes payable
|
—
|
|
|
16,273
|
|
|
5,039,419
|
|
|
263,929
|
|
|
(5,319,621
|
)
|
|
—
|
|
||||||
Due to iHeartCommunications, post iHeart Chapter 11 Cases
|
1,495
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,495
|
|
||||||
Deferred tax liability
|
(26,967
|
)
|
|
853
|
|
|
435,665
|
|
|
(49,122
|
)
|
|
—
|
|
|
360,429
|
|
||||||
Other long-term liabilities
|
547
|
|
|
—
|
|
|
141,421
|
|
|
122,222
|
|
|
—
|
|
|
264,190
|
|
||||||
Total stockholders' equity (deficit)
|
(2,256,948
|
)
|
|
994,824
|
|
|
202,795
|
|
|
373,176
|
|
|
(1,453,859
|
)
|
|
(2,140,012
|
)
|
||||||
Total Liabilities and Stockholders' Equity (Deficit)
|
$
|
550,750
|
|
|
$
|
5,910,224
|
|
|
$
|
6,811,232
|
|
|
$
|
1,638,424
|
|
|
$
|
(10,431,268
|
)
|
|
$
|
4,479,362
|
|
(In thousands)
|
December 31, 2017
|
||||||||||||||||||||||
|
Parent
|
|
Subsidiary
|
|
Guarantor
|
|
Non-Guarantor
|
|
|
|
|
||||||||||||
|
Company
|
|
Issuer
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Cash and cash equivalents
|
$
|
2,212
|
|
|
$
|
—
|
|
|
$
|
22,841
|
|
|
$
|
119,066
|
|
|
$
|
—
|
|
|
$
|
144,119
|
|
Accounts receivable, net of allowance
|
—
|
|
|
—
|
|
|
192,493
|
|
|
466,970
|
|
|
—
|
|
|
659,463
|
|
||||||
Intercompany receivables
|
—
|
|
|
785,075
|
|
|
2,924,888
|
|
|
88,053
|
|
|
(3,798,016
|
)
|
|
—
|
|
||||||
Prepaid expenses
|
291
|
|
|
3,433
|
|
|
50,028
|
|
|
58,124
|
|
|
—
|
|
|
111,876
|
|
||||||
Other current assets
|
25,441
|
|
|
—
|
|
|
2,552
|
|
|
30,721
|
|
|
—
|
|
|
58,714
|
|
||||||
Total Current Assets
|
27,944
|
|
|
788,508
|
|
|
3,192,802
|
|
|
762,934
|
|
|
(3,798,016
|
)
|
|
974,172
|
|
||||||
Structures, net
|
—
|
|
|
—
|
|
|
675,443
|
|
|
505,439
|
|
|
—
|
|
|
1,180,882
|
|
||||||
Other property, plant and equipment, net
|
—
|
|
|
—
|
|
|
119,856
|
|
|
94,291
|
|
|
—
|
|
|
214,147
|
|
||||||
Indefinite-lived intangibles
|
—
|
|
|
—
|
|
|
977,152
|
|
|
—
|
|
|
—
|
|
|
977,152
|
|
||||||
Other intangibles, net
|
—
|
|
|
—
|
|
|
248,674
|
|
|
25,188
|
|
|
—
|
|
|
273,862
|
|
||||||
Goodwill
|
—
|
|
|
—
|
|
|
507,820
|
|
|
206,223
|
|
|
—
|
|
|
714,043
|
|
||||||
Due from iHeartCommunications
|
211,990
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
211,990
|
|
||||||
Intercompany notes receivable
|
182,026
|
|
|
5,087,742
|
|
|
12,437
|
|
|
16,273
|
|
|
(5,298,478
|
)
|
|
—
|
|
||||||
Other assets
|
431,671
|
|
|
94,543
|
|
|
1,343,032
|
|
|
67,562
|
|
|
(1,815,609
|
)
|
|
121,199
|
|
||||||
Total Assets
|
$
|
853,631
|
|
|
$
|
5,970,793
|
|
|
$
|
7,077,216
|
|
|
$
|
1,677,910
|
|
|
$
|
(10,912,103
|
)
|
|
$
|
4,667,447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Accounts payable
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,592
|
|
|
$
|
80,368
|
|
|
$
|
—
|
|
|
$
|
87,960
|
|
Intercompany payable
|
2,924,888
|
|
|
—
|
|
|
873,128
|
|
|
—
|
|
|
(3,798,016
|
)
|
|
—
|
|
||||||
Accrued expenses
|
1,167
|
|
|
(1,315
|
)
|
|
91,325
|
|
|
418,624
|
|
|
—
|
|
|
509,801
|
|
||||||
Deferred income
|
—
|
|
|
—
|
|
|
25,278
|
|
|
33,900
|
|
|
—
|
|
|
59,178
|
|
||||||
Current portion of long-term debt
|
—
|
|
|
—
|
|
|
115
|
|
|
458
|
|
|
—
|
|
|
573
|
|
||||||
Total Current Liabilities
|
2,926,055
|
|
|
(1,315
|
)
|
|
997,438
|
|
|
533,350
|
|
|
(3,798,016
|
)
|
|
657,512
|
|
||||||
Long-term debt
|
—
|
|
|
4,895,104
|
|
|
1,820
|
|
|
369,229
|
|
|
—
|
|
|
5,266,153
|
|
||||||
Intercompany notes payable
|
—
|
|
|
16,273
|
|
|
5,046,119
|
|
|
236,086
|
|
|
(5,298,478
|
)
|
|
—
|
|
||||||
Deferred tax liability
|
(93,111
|
)
|
|
853
|
|
|
466,827
|
|
|
(56,462
|
)
|
|
—
|
|
|
318,107
|
|
||||||
Other long-term liabilities
|
1,157
|
|
|
—
|
|
|
140,272
|
|
|
142,540
|
|
|
—
|
|
|
283,969
|
|
||||||
Total stockholders' equity (deficit)
|
(1,980,470
|
)
|
|
1,059,878
|
|
|
424,740
|
|
|
453,167
|
|
|
(1,815,609
|
)
|
|
(1,858,294
|
)
|
||||||
Total Liabilities and Stockholders' Equity (Deficit)
|
$
|
853,631
|
|
|
$
|
5,970,793
|
|
|
$
|
7,077,216
|
|
|
$
|
1,677,910
|
|
|
$
|
(10,912,103
|
)
|
|
$
|
4,667,447
|
|
(In thousands)
|
Three Months Ended September 30, 2018
|
||||||||||||||||||||||
|
Parent
|
|
Subsidiary
|
|
Guarantor
|
|
Non-Guarantor
|
|
|
|
|
||||||||||||
|
Company
|
|
Issuer
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
301,218
|
|
|
$
|
362,521
|
|
|
$
|
—
|
|
|
$
|
663,739
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Direct operating expenses
|
—
|
|
|
—
|
|
|
129,683
|
|
|
231,998
|
|
|
—
|
|
|
361,681
|
|
||||||
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
49,041
|
|
|
79,756
|
|
|
—
|
|
|
128,797
|
|
||||||
Corporate expenses
|
1,203
|
|
|
—
|
|
|
25,440
|
|
|
11,086
|
|
|
—
|
|
|
37,729
|
|
||||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
40,537
|
|
|
36,868
|
|
|
—
|
|
|
77,405
|
|
||||||
Impairment charges
|
—
|
|
|
—
|
|
|
7,772
|
|
|
—
|
|
|
—
|
|
|
7,772
|
|
||||||
Other operating income (expense), net
|
(178
|
)
|
|
—
|
|
|
143
|
|
|
860
|
|
|
—
|
|
|
825
|
|
||||||
Operating income (loss)
|
(1,381
|
)
|
|
—
|
|
|
48,888
|
|
|
3,673
|
|
|
—
|
|
|
51,180
|
|
||||||
Interest (income) expense, net
|
(5
|
)
|
|
88,093
|
|
|
524
|
|
|
8,546
|
|
|
—
|
|
|
97,158
|
|
||||||
Interest income on Due from iHeartCommunications
|
363
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
363
|
|
||||||
Intercompany interest income
|
3,737
|
|
|
90,300
|
|
|
5,705
|
|
|
—
|
|
|
(99,742
|
)
|
|
—
|
|
||||||
Intercompany interest expense
|
363
|
|
|
246
|
|
|
94,037
|
|
|
5,096
|
|
|
(99,742
|
)
|
|
—
|
|
||||||
Equity in earnings (loss) of nonconsolidated affiliates
|
(51,366
|
)
|
|
(31,573
|
)
|
|
(27,883
|
)
|
|
(93
|
)
|
|
111,117
|
|
|
202
|
|
||||||
Other expense, net
|
—
|
|
|
—
|
|
|
(50
|
)
|
|
(6,037
|
)
|
|
—
|
|
|
(6,087
|
)
|
||||||
Loss before income taxes
|
(49,005
|
)
|
|
(29,612
|
)
|
|
(67,901
|
)
|
|
(16,099
|
)
|
|
111,117
|
|
|
(51,500
|
)
|
||||||
Income tax benefit (expense)
|
(16,083
|
)
|
|
2,959
|
|
|
16,535
|
|
|
(10,307
|
)
|
|
—
|
|
|
(6,896
|
)
|
||||||
Consolidated net loss
|
(65,088
|
)
|
|
(26,653
|
)
|
|
(51,366
|
)
|
|
(26,406
|
)
|
|
111,117
|
|
|
(58,396
|
)
|
||||||
Less amount attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
6,692
|
|
|
—
|
|
|
6,692
|
|
||||||
Net loss attributable to the Company
|
$
|
(65,088
|
)
|
|
$
|
(26,653
|
)
|
|
$
|
(51,366
|
)
|
|
$
|
(33,098
|
)
|
|
$
|
111,117
|
|
|
$
|
(65,088
|
)
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
(280
|
)
|
|
(6,809
|
)
|
|
—
|
|
|
(7,089
|
)
|
||||||
Reclassification adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
1,425
|
|
|
—
|
|
|
1,425
|
|
||||||
Equity in subsidiary comprehensive loss
|
(503
|
)
|
|
(1,056
|
)
|
|
(223
|
)
|
|
—
|
|
|
1,782
|
|
|
—
|
|
||||||
Comprehensive loss
|
(65,591
|
)
|
|
(27,709
|
)
|
|
(51,869
|
)
|
|
(38,482
|
)
|
|
112,899
|
|
|
(70,752
|
)
|
||||||
Less amount attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,161
|
)
|
|
—
|
|
|
(5,161
|
)
|
||||||
Comprehensive loss attributable to the Company
|
$
|
(65,591
|
)
|
|
$
|
(27,709
|
)
|
|
$
|
(51,869
|
)
|
|
$
|
(33,321
|
)
|
|
$
|
112,899
|
|
|
$
|
(65,591
|
)
|
(In thousands)
|
Three Months Ended September 30, 2017
|
||||||||||||||||||||||
|
Parent
|
|
Subsidiary
|
|
Guarantor
|
|
Non-Guarantor
|
|
|
|
|
||||||||||||
|
Company
|
|
Issuer
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
288,433
|
|
|
$
|
355,997
|
|
|
$
|
—
|
|
|
$
|
644,430
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Direct operating expenses
|
—
|
|
|
—
|
|
|
126,536
|
|
|
231,410
|
|
|
—
|
|
|
357,946
|
|
||||||
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
47,994
|
|
|
80,545
|
|
|
—
|
|
|
128,539
|
|
||||||
Corporate expenses
|
3,602
|
|
|
—
|
|
|
22,658
|
|
|
9,073
|
|
|
—
|
|
|
35,333
|
|
||||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
45,180
|
|
|
35,916
|
|
|
—
|
|
|
81,096
|
|
||||||
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
1,591
|
|
|
—
|
|
|
1,591
|
|
||||||
Other operating income (expense), net
|
(102
|
)
|
|
—
|
|
|
1,876
|
|
|
(13,557
|
)
|
|
—
|
|
|
(11,783
|
)
|
||||||
Operating income (loss)
|
(3,704
|
)
|
|
—
|
|
|
47,941
|
|
|
(16,095
|
)
|
|
—
|
|
|
28,142
|
|
||||||
Interest (income) expense , net
|
(20
|
)
|
|
88,232
|
|
|
126
|
|
|
7,129
|
|
|
—
|
|
|
95,467
|
|
||||||
Interest income on Due from iHeartCommunications
|
17,087
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,087
|
|
||||||
Intercompany interest income
|
4,090
|
|
|
85,067
|
|
|
17,316
|
|
|
43
|
|
|
(106,516
|
)
|
|
—
|
|
||||||
Intercompany interest expense
|
17,087
|
|
|
203
|
|
|
89,200
|
|
|
26
|
|
|
(106,516
|
)
|
|
—
|
|
||||||
Equity in loss of nonconsolidated affiliates
|
(59,895
|
)
|
|
(18,289
|
)
|
|
(35,415
|
)
|
|
(838
|
)
|
|
113,809
|
|
|
(628
|
)
|
||||||
Other income (expense), net
|
(7,517
|
)
|
|
—
|
|
|
9,958
|
|
|
6,723
|
|
|
—
|
|
|
9,164
|
|
||||||
Loss before income taxes
|
(67,006
|
)
|
|
(21,657
|
)
|
|
(49,526
|
)
|
|
(17,322
|
)
|
|
113,809
|
|
|
(41,702
|
)
|
||||||
Income tax benefit (expense)
|
2,798
|
|
|
(1,711
|
)
|
|
(10,369
|
)
|
|
(7,065
|
)
|
|
—
|
|
|
(16,347
|
)
|
||||||
Consolidated net loss
|
(64,208
|
)
|
|
(23,368
|
)
|
|
(59,895
|
)
|
|
(24,387
|
)
|
|
113,809
|
|
|
(58,049
|
)
|
||||||
Less amount attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
6,159
|
|
|
—
|
|
|
6,159
|
|
||||||
Net loss attributable to the Company
|
$
|
(64,208
|
)
|
|
$
|
(23,368
|
)
|
|
$
|
(59,895
|
)
|
|
$
|
(30,546
|
)
|
|
$
|
113,809
|
|
|
$
|
(64,208
|
)
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
712
|
|
|
11,636
|
|
|
—
|
|
|
12,348
|
|
||||||
Unrealized holding loss on marketable securities
|
—
|
|
|
—
|
|
|
—
|
|
|
(320
|
)
|
|
—
|
|
|
(320
|
)
|
||||||
Reclassification adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
6,207
|
|
|
—
|
|
|
6,207
|
|
||||||
Equity in subsidiary comprehensive income
|
15,687
|
|
|
7,479
|
|
|
14,975
|
|
|
—
|
|
|
(38,141
|
)
|
|
—
|
|
||||||
Comprehensive loss
|
(48,521
|
)
|
|
(15,889
|
)
|
|
(44,208
|
)
|
|
(13,023
|
)
|
|
75,668
|
|
|
(45,973
|
)
|
||||||
Less amount attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
2,548
|
|
|
—
|
|
|
2,548
|
|
||||||
Comprehensive loss attributable to the Company
|
$
|
(48,521
|
)
|
|
$
|
(15,889
|
)
|
|
$
|
(44,208
|
)
|
|
$
|
(15,571
|
)
|
|
$
|
75,668
|
|
|
$
|
(48,521
|
)
|
(In thousands)
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||||||
|
Parent
|
|
Subsidiary
|
|
Guarantor
|
|
Non-Guarantor
|
|
|
|
|
||||||||||||
|
Company
|
|
Issuer
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
852,747
|
|
|
$
|
1,121,370
|
|
|
$
|
—
|
|
|
$
|
1,974,117
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Direct operating expenses
|
—
|
|
|
—
|
|
|
381,908
|
|
|
713,998
|
|
|
—
|
|
|
1,095,906
|
|
||||||
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
145,317
|
|
|
236,177
|
|
|
—
|
|
|
381,494
|
|
||||||
Corporate expenses
|
3,459
|
|
|
—
|
|
|
77,184
|
|
|
30,449
|
|
|
—
|
|
|
111,092
|
|
||||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
129,596
|
|
|
114,636
|
|
|
—
|
|
|
244,232
|
|
||||||
Impairment charges
|
—
|
|
|
—
|
|
|
7,772
|
|
|
—
|
|
|
—
|
|
|
7,772
|
|
||||||
Other operating income (expense), net
|
(273
|
)
|
|
—
|
|
|
480
|
|
|
1,493
|
|
|
—
|
|
|
1,700
|
|
||||||
Operating income (loss)
|
(3,732
|
)
|
|
—
|
|
|
111,450
|
|
|
27,603
|
|
|
—
|
|
|
135,321
|
|
||||||
Interest (income) expense, net
|
(15
|
)
|
|
264,405
|
|
|
1,342
|
|
|
25,677
|
|
|
—
|
|
|
291,409
|
|
||||||
Interest income on Due from iHeartCommunications
|
573
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
573
|
|
||||||
Intercompany interest income
|
12,123
|
|
|
270,774
|
|
|
16,492
|
|
|
—
|
|
|
(299,389
|
)
|
|
—
|
|
||||||
Intercompany interest expense
|
573
|
|
|
705
|
|
|
282,897
|
|
|
15,214
|
|
|
(299,389
|
)
|
|
—
|
|
||||||
Equity in earnings (loss) of nonconsolidated affiliates
|
(213,722
|
)
|
|
(65,430
|
)
|
|
(62,761
|
)
|
|
(483
|
)
|
|
342,780
|
|
|
384
|
|
||||||
Other income (expense), net
|
—
|
|
|
—
|
|
|
1,799
|
|
|
(23,829
|
)
|
|
—
|
|
|
(22,030
|
)
|
||||||
Loss before income taxes
|
(205,316
|
)
|
|
(59,766
|
)
|
|
(217,259
|
)
|
|
(37,600
|
)
|
|
342,780
|
|
|
(177,161
|
)
|
||||||
Income tax benefit (expense)
|
(38,577
|
)
|
|
(2,369
|
)
|
|
3,537
|
|
|
(19,607
|
)
|
|
—
|
|
|
(57,016
|
)
|
||||||
Consolidated net loss
|
(243,893
|
)
|
|
(62,135
|
)
|
|
(213,722
|
)
|
|
(57,207
|
)
|
|
342,780
|
|
|
(234,177
|
)
|
||||||
Less amount attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
9,716
|
|
|
—
|
|
|
9,716
|
|
||||||
Net loss attributable to the Company
|
$
|
(243,893
|
)
|
|
$
|
(62,135
|
)
|
|
$
|
(213,722
|
)
|
|
$
|
(66,923
|
)
|
|
$
|
342,780
|
|
|
$
|
(243,893
|
)
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
(1,506
|
)
|
|
(17,421
|
)
|
|
—
|
|
|
(18,927
|
)
|
||||||
Reclassification adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
1,425
|
|
|
—
|
|
|
1,425
|
|
||||||
Equity in subsidiary comprehensive income
|
(9,658
|
)
|
|
(4,354
|
)
|
|
(8,152
|
)
|
|
—
|
|
|
22,164
|
|
|
—
|
|
||||||
Comprehensive loss
|
(253,551
|
)
|
|
(66,489
|
)
|
|
(223,380
|
)
|
|
(82,919
|
)
|
|
364,944
|
|
|
(261,395
|
)
|
||||||
Less amount attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,844
|
)
|
|
—
|
|
|
(7,844
|
)
|
||||||
Comprehensive loss attributable to the Company
|
$
|
(253,551
|
)
|
|
$
|
(66,489
|
)
|
|
$
|
(223,380
|
)
|
|
$
|
(75,075
|
)
|
|
$
|
364,944
|
|
|
$
|
(253,551
|
)
|
(In thousands)
|
Nine Months Ended September 30, 2017
|
||||||||||||||||||||||
|
Parent
|
|
Subsidiary
|
|
Guarantor
|
|
Non-Guarantor
|
|
|
|
|
||||||||||||
|
Company
|
|
Issuer
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
832,419
|
|
|
$
|
1,027,879
|
|
|
$
|
—
|
|
|
$
|
1,860,298
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Direct operating expenses
|
—
|
|
|
—
|
|
|
378,078
|
|
|
661,097
|
|
|
—
|
|
|
1,039,175
|
|
||||||
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
144,183
|
|
|
226,414
|
|
|
—
|
|
|
370,597
|
|
||||||
Corporate expenses
|
10,972
|
|
|
—
|
|
|
68,592
|
|
|
25,649
|
|
|
—
|
|
|
105,213
|
|
||||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
132,160
|
|
|
104,720
|
|
|
—
|
|
|
236,880
|
|
||||||
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
1,591
|
|
|
—
|
|
|
1,591
|
|
||||||
Other operating income (expense), net
|
(308
|
)
|
|
—
|
|
|
35,526
|
|
|
(6,561
|
)
|
|
—
|
|
|
28,657
|
|
||||||
Operating income (loss)
|
(11,280
|
)
|
|
—
|
|
|
144,932
|
|
|
1,847
|
|
|
—
|
|
|
135,499
|
|
||||||
Interest (income) expense , net
|
(412
|
)
|
|
264,866
|
|
|
(545
|
)
|
|
18,893
|
|
|
—
|
|
|
282,802
|
|
||||||
Interest income on Due from iHeartCommunications
|
47,277
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,277
|
|
||||||
Intercompany interest income
|
12,236
|
|
|
255,351
|
|
|
48,104
|
|
|
140
|
|
|
(315,831
|
)
|
|
—
|
|
||||||
Intercompany interest expense
|
47,277
|
|
|
321
|
|
|
267,727
|
|
|
506
|
|
|
(315,831
|
)
|
|
—
|
|
||||||
Equity in loss of nonconsolidated affiliates
|
(105,062
|
)
|
|
(23,726
|
)
|
|
(46,638
|
)
|
|
(1,643
|
)
|
|
176,240
|
|
|
(829
|
)
|
||||||
Other income, net
|
2,716
|
|
|
—
|
|
|
8,425
|
|
|
10,663
|
|
|
—
|
|
|
21,804
|
|
||||||
Loss before income taxes
|
(100,978
|
)
|
|
(33,562
|
)
|
|
(112,359
|
)
|
|
(8,392
|
)
|
|
176,240
|
|
|
(79,051
|
)
|
||||||
Income tax benefit (expense)
|
(1,519
|
)
|
|
576
|
|
|
7,297
|
|
|
(19,254
|
)
|
|
—
|
|
|
(12,900
|
)
|
||||||
Consolidated net loss
|
(102,497
|
)
|
|
(32,986
|
)
|
|
(105,062
|
)
|
|
(27,646
|
)
|
|
176,240
|
|
|
(91,951
|
)
|
||||||
Less amount attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
10,546
|
|
|
—
|
|
|
10,546
|
|
||||||
Net loss attributable to the Company
|
$
|
(102,497
|
)
|
|
$
|
(32,986
|
)
|
|
$
|
(105,062
|
)
|
|
$
|
(38,192
|
)
|
|
$
|
176,240
|
|
|
$
|
(102,497
|
)
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
806
|
|
|
41,547
|
|
|
—
|
|
|
42,353
|
|
||||||
Unrealized holding loss on marketable securities
|
—
|
|
|
—
|
|
|
—
|
|
|
(218
|
)
|
|
—
|
|
|
(218
|
)
|
||||||
Reclassification adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
4,563
|
|
|
—
|
|
|
4,563
|
|
||||||
Equity in subsidiary comprehensive income
|
40,964
|
|
|
28,647
|
|
|
40,158
|
|
|
—
|
|
|
(109,769
|
)
|
|
—
|
|
||||||
Comprehensive income (loss)
|
(61,533
|
)
|
|
(4,339
|
)
|
|
(64,098
|
)
|
|
7,700
|
|
|
66,471
|
|
|
(55,799
|
)
|
||||||
Less amount attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
5,734
|
|
|
—
|
|
|
5,734
|
|
||||||
Comprehensive income (loss) attributable to the Company
|
$
|
(61,533
|
)
|
|
$
|
(4,339
|
)
|
|
$
|
(64,098
|
)
|
|
$
|
1,966
|
|
|
$
|
66,471
|
|
|
$
|
(61,533
|
)
|
(In thousands)
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||||||
|
Parent
|
|
Subsidiary
|
|
Guarantor
|
|
Non-Guarantor
|
|
|
|
|
||||||||||||
|
Company
|
|
Issuer
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Consolidated net loss
|
$
|
(243,893
|
)
|
|
$
|
(62,135
|
)
|
|
$
|
(213,722
|
)
|
|
$
|
(57,207
|
)
|
|
$
|
342,780
|
|
|
$
|
(234,177
|
)
|
Reconciling items:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Impairment charges
|
—
|
|
|
—
|
|
|
7,772
|
|
|
—
|
|
|
—
|
|
|
7,772
|
|
||||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
129,596
|
|
|
114,636
|
|
|
—
|
|
|
244,232
|
|
||||||
Deferred taxes
|
66,144
|
|
|
—
|
|
|
(31,162
|
)
|
|
5,907
|
|
|
—
|
|
|
40,889
|
|
||||||
Provision for doubtful accounts
|
—
|
|
|
—
|
|
|
2,710
|
|
|
2,398
|
|
|
—
|
|
|
5,108
|
|
||||||
Amortization of deferred financing charges and note discounts, net
|
—
|
|
|
6,682
|
|
|
—
|
|
|
1,318
|
|
|
—
|
|
|
8,000
|
|
||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
3,838
|
|
|
2,919
|
|
|
—
|
|
|
6,757
|
|
||||||
Gain on disposal of operating assets, net
|
—
|
|
|
—
|
|
|
(510
|
)
|
|
(1,797
|
)
|
|
—
|
|
|
(2,307
|
)
|
||||||
Equity in (earnings) loss of nonconsolidated affiliates
|
213,722
|
|
|
65,430
|
|
|
62,761
|
|
|
483
|
|
|
(342,780
|
)
|
|
(384
|
)
|
||||||
Foreign exchange transaction (gain) loss
|
—
|
|
|
—
|
|
|
(444
|
)
|
|
21,823
|
|
|
—
|
|
|
21,379
|
|
||||||
Other reconciling items, net
|
—
|
|
|
—
|
|
|
(373
|
)
|
|
(1,624
|
)
|
|
—
|
|
|
(1,997
|
)
|
||||||
Changes in operating assets and liabilities, net
of effects of acquisitions and dispositions:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Increase in accounts receivable
|
—
|
|
|
—
|
|
|
(744
|
)
|
|
(14,549
|
)
|
|
—
|
|
|
(15,293
|
)
|
||||||
(Increase) decrease in prepaids and other current assets
|
(367
|
)
|
|
2,222
|
|
|
(12,369
|
)
|
|
(9,092
|
)
|
|
—
|
|
|
(19,606
|
)
|
||||||
Increase (decrease) in accrued expenses
|
8,621
|
|
|
(1,644
|
)
|
|
(6,448
|
)
|
|
11,182
|
|
|
—
|
|
|
11,711
|
|
||||||
Increase (decrease) in accounts payable
|
—
|
|
|
—
|
|
|
22,750
|
|
|
(9,123
|
)
|
|
—
|
|
|
13,627
|
|
||||||
Increase in accrued interest
|
—
|
|
|
1,004
|
|
|
424
|
|
|
8,604
|
|
|
—
|
|
|
10,032
|
|
||||||
Increase in deferred income
|
—
|
|
|
—
|
|
|
11,692
|
|
|
17,430
|
|
|
—
|
|
|
29,122
|
|
||||||
Changes in other operating assets and liabilities
|
(1,981
|
)
|
|
—
|
|
|
5,117
|
|
|
(7,574
|
)
|
|
—
|
|
|
(4,438
|
)
|
||||||
Net cash provided by (used for) operating activities
|
$
|
42,246
|
|
|
$
|
11,559
|
|
|
$
|
(19,112
|
)
|
|
$
|
85,734
|
|
|
$
|
—
|
|
|
$
|
120,427
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Purchases of property, plant and equipment
|
—
|
|
|
—
|
|
|
(52,333
|
)
|
|
(57,788
|
)
|
|
—
|
|
|
(110,121
|
)
|
||||||
Proceeds from disposal of assets
|
—
|
|
|
—
|
|
|
4,444
|
|
|
2,119
|
|
|
—
|
|
|
6,563
|
|
||||||
Purchases of other operating assets
|
—
|
|
|
—
|
|
|
(1,783
|
)
|
|
(45
|
)
|
|
—
|
|
|
(1,828
|
)
|
||||||
Increase in intercompany notes receivable, net
|
—
|
|
|
(28,887
|
)
|
|
—
|
|
|
—
|
|
|
28,887
|
|
|
—
|
|
||||||
Dividends from subsidiaries
|
—
|
|
|
—
|
|
|
1,111
|
|
|
—
|
|
|
(1,111
|
)
|
|
—
|
|
||||||
Change in other, net
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
58
|
|
|
—
|
|
|
56
|
|
||||||
Net cash provided by (used for) investing activities
|
$
|
—
|
|
|
$
|
(28,887
|
)
|
|
$
|
(48,563
|
)
|
|
$
|
(55,656
|
)
|
|
$
|
27,776
|
|
|
$
|
(105,330
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Payments on long-term debt
|
—
|
|
|
—
|
|
|
(136
|
)
|
|
(346
|
)
|
|
—
|
|
|
(482
|
)
|
||||||
Net transfers from iHeartCommunications
|
58,726
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,726
|
|
||||||
Dividends and other payments to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,144
|
)
|
|
—
|
|
|
(6,144
|
)
|
||||||
Dividends paid
|
(30,660
|
)
|
|
—
|
|
|
—
|
|
|
(1,111
|
)
|
|
1,111
|
|
|
(30,660
|
)
|
||||||
Increase in intercompany notes payable, net
|
—
|
|
|
—
|
|
|
—
|
|
|
28,887
|
|
|
(28,887
|
)
|
|
—
|
|
||||||
Intercompany funding
|
(95,656
|
)
|
|
18,884
|
|
|
58,949
|
|
|
17,823
|
|
|
—
|
|
|
—
|
|
||||||
Change in other, net
|
(709
|
)
|
|
(1,556
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,265
|
)
|
||||||
Net cash provided by (used for) financing activities
|
(68,299
|
)
|
|
17,328
|
|
|
58,813
|
|
|
39,109
|
|
|
(27,776
|
)
|
|
19,175
|
|
||||||
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,951
|
)
|
|
—
|
|
|
(7,951
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents
|
(26,053
|
)
|
|
—
|
|
|
(8,862
|
)
|
|
61,236
|
|
|
—
|
|
|
26,321
|
|
||||||
Cash, cash equivalents and restricted cash at beginning of year
|
27,653
|
|
|
—
|
|
|
22,841
|
|
|
137,816
|
|
|
—
|
|
|
188,310
|
|
||||||
Cash, cash equivalents and restricted cash at end of year
|
$
|
1,600
|
|
|
$
|
—
|
|
|
$
|
13,979
|
|
|
$
|
199,052
|
|
|
$
|
—
|
|
|
$
|
214,631
|
|
(In thousands)
|
Nine Months Ended September 30, 2017
|
||||||||||||||||||||||
|
Parent
|
|
Subsidiary
|
|
Guarantor
|
|
Non-Guarantor
|
|
|
|
|
||||||||||||
|
Company
|
|
Issuer
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Consolidated net loss
|
$
|
(102,497
|
)
|
|
$
|
(32,986
|
)
|
|
$
|
(105,062
|
)
|
|
$
|
(27,646
|
)
|
|
$
|
176,240
|
|
|
$
|
(91,951
|
)
|
Reconciling items:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
1,591
|
|
|
—
|
|
|
1,591
|
|
||||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
132,160
|
|
|
104,720
|
|
|
—
|
|
|
236,880
|
|
||||||
Deferred taxes
|
—
|
|
|
—
|
|
|
(23,464
|
)
|
|
(3,851
|
)
|
|
—
|
|
|
(27,315
|
)
|
||||||
Provision for doubtful accounts
|
—
|
|
|
—
|
|
|
1,508
|
|
|
4,820
|
|
|
—
|
|
|
6,328
|
|
||||||
Amortization of deferred financing
charges and note discounts, net
|
—
|
|
|
6,585
|
|
|
—
|
|
|
1,411
|
|
|
—
|
|
|
7,996
|
|
||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
4,859
|
|
|
2,294
|
|
|
—
|
|
|
7,153
|
|
||||||
(Gain) loss on sale of operating and fixed assets
|
—
|
|
|
—
|
|
|
(35,601
|
)
|
|
5,306
|
|
|
—
|
|
|
(30,295
|
)
|
||||||
Equity in loss of nonconsolidated affiliates
|
105,062
|
|
|
23,726
|
|
|
46,638
|
|
|
1,643
|
|
|
(176,240
|
)
|
|
829
|
|
||||||
Foreign exchange transaction (gain) loss
|
—
|
|
|
—
|
|
|
5
|
|
|
(22,271
|
)
|
|
—
|
|
|
(22,266
|
)
|
||||||
Other reconciling items, net
|
—
|
|
|
—
|
|
|
(4,397
|
)
|
|
(533
|
)
|
|
—
|
|
|
(4,930
|
)
|
||||||
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Increase) decrease in accounts receivable
|
—
|
|
|
—
|
|
|
2,749
|
|
|
(20,575
|
)
|
|
—
|
|
|
(17,826
|
)
|
||||||
(Increase) decrease in prepaids and other current assets
|
1,045
|
|
|
—
|
|
|
(9,626
|
)
|
|
(7,528
|
)
|
|
—
|
|
|
(16,109
|
)
|
||||||
Increase (decrease) in accrued expenses
|
(3,524
|
)
|
|
(56,942
|
)
|
|
60,128
|
|
|
(8,472
|
)
|
|
—
|
|
|
(8,810
|
)
|
||||||
Decrease in accounts payable
|
—
|
|
|
—
|
|
|
(1,086
|
)
|
|
(2,937
|
)
|
|
—
|
|
|
(4,023
|
)
|
||||||
Increase (decrease) in accrued interest
|
—
|
|
|
—
|
|
|
(93
|
)
|
|
6,124
|
|
|
—
|
|
|
6,031
|
|
||||||
Increase in deferred income
|
—
|
|
|
—
|
|
|
6,352
|
|
|
12,366
|
|
|
—
|
|
|
18,718
|
|
||||||
Changes in other operating assets and liabilities
|
—
|
|
|
—
|
|
|
477
|
|
|
10,629
|
|
|
—
|
|
|
11,106
|
|
||||||
Net cash provided by (used for) operating activities
|
$
|
86
|
|
|
$
|
(59,617
|
)
|
|
$
|
75,547
|
|
|
$
|
57,091
|
|
|
$
|
—
|
|
|
$
|
73,107
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Purchases of property, plant and equipment
|
—
|
|
|
—
|
|
|
(48,185
|
)
|
|
(86,683
|
)
|
|
—
|
|
|
(134,868
|
)
|
||||||
Proceeds from disposal of assets
|
—
|
|
|
—
|
|
|
54,534
|
|
|
16,500
|
|
|
—
|
|
|
71,034
|
|
||||||
Purchases of other operating assets
|
—
|
|
|
—
|
|
|
(758
|
)
|
|
(2,226
|
)
|
|
—
|
|
|
(2,984
|
)
|
||||||
(Increase) decrease in intercompany notes receivable, net
|
—
|
|
|
29,962
|
|
|
(6,146
|
)
|
|
(74,107
|
)
|
|
50,291
|
|
|
—
|
|
||||||
Dividends from subsidiaries
|
—
|
|
|
—
|
|
|
22,995
|
|
|
—
|
|
|
(22,995
|
)
|
|
—
|
|
||||||
Change in other, net
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(1,054
|
)
|
|
—
|
|
|
(1,058
|
)
|
||||||
Net cash provided by (used for) investing activities
|
$
|
—
|
|
|
$
|
29,962
|
|
|
$
|
22,436
|
|
|
$
|
(147,570
|
)
|
|
$
|
27,296
|
|
|
$
|
(67,876
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Payments on credit facilities
|
—
|
|
|
—
|
|
|
—
|
|
|
(909
|
)
|
|
—
|
|
|
(909
|
)
|
||||||
Proceeds from long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
156,000
|
|
|
—
|
|
|
156,000
|
|
||||||
Payments on long-term debt
|
—
|
|
|
—
|
|
|
(73
|
)
|
|
(531
|
)
|
|
—
|
|
|
(604
|
)
|
||||||
Net transfers to iHeartCommunications
|
(165,650
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(165,650
|
)
|
||||||
Dividends and other payments to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,027
|
)
|
|
—
|
|
|
(12,027
|
)
|
||||||
Dividends paid
|
(282,658
|
)
|
|
—
|
|
|
—
|
|
|
(22,995
|
)
|
|
22,995
|
|
|
(282,658
|
)
|
||||||
Increase (decrease) in intercompany notes payable, net
|
—
|
|
|
69,107
|
|
|
—
|
|
|
(18,816
|
)
|
|
(50,291
|
)
|
|
—
|
|
||||||
Intercompany funding
|
175,186
|
|
|
(39,452
|
)
|
|
(145,622
|
)
|
|
9,888
|
|
|
—
|
|
|
—
|
|
||||||
Change in other, net
|
(1,426
|
)
|
|
—
|
|
|
—
|
|
|
(4,808
|
)
|
|
—
|
|
|
(6,234
|
)
|
||||||
Net cash provided by (used for) financing activities
|
(274,548
|
)
|
|
29,655
|
|
|
(145,695
|
)
|
|
105,802
|
|
|
(27,296
|
)
|
|
(312,082
|
)
|
||||||
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
—
|
|
|
7,037
|
|
|
—
|
|
|
7,037
|
|
||||||
Net increase (decrease) in cash and cash equivalents
|
(274,462
|
)
|
|
—
|
|
|
(47,712
|
)
|
|
22,360
|
|
|
—
|
|
|
(299,814
|
)
|
||||||
Cash, cash equivalents and restricted cash at beginning of year
|
300,285
|
|
|
—
|
|
|
61,542
|
|
|
190,864
|
|
|
—
|
|
|
552,691
|
|
||||||
Cash, cash equivalents and restricted cash at end of year
|
$
|
25,823
|
|
|
$
|
—
|
|
|
$
|
13,830
|
|
|
$
|
213,224
|
|
|
$
|
—
|
|
|
$
|
252,877
|
|
•
|
Consolidated revenue
increased
$19.3 million
during the three months ended
September 30, 2018
compared to the same period of
2017
. Excluding a
$9.4 million
impact from movements in foreign exchange rates, consolidated revenue
increased
$28.7 million
during the three months ended
September 30, 2018
compared to the same period of
2017
, due to revenue growth from both our International business, driven by growth across several countries, and our Americas business.
|
(In thousands)
|
Three Months Ended
September 30, |
|
%
|
|
Nine Months Ended
September 30, |
|
%
|
||||||||||||
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||
Revenue
|
$
|
663,739
|
|
|
$
|
644,430
|
|
|
3.0%
|
|
$
|
1,974,117
|
|
|
$
|
1,860,298
|
|
|
6.1%
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Direct operating expenses (excludes depreciation and amortization)
|
361,681
|
|
|
357,946
|
|
|
1.0%
|
|
1,095,906
|
|
|
1,039,175
|
|
|
5.5%
|
||||
Selling, general and administrative expenses (excludes depreciation and amortization)
|
128,797
|
|
|
128,539
|
|
|
0.2%
|
|
381,494
|
|
|
370,597
|
|
|
2.9%
|
||||
Corporate expenses (excludes depreciation and amortization)
|
37,729
|
|
|
35,333
|
|
|
6.8%
|
|
111,092
|
|
|
105,213
|
|
|
5.6%
|
||||
Depreciation and amortization
|
77,405
|
|
|
81,096
|
|
|
(4.6)%
|
|
244,232
|
|
|
236,880
|
|
|
3.1%
|
||||
Impairment charges
|
7,772
|
|
|
1,591
|
|
|
388.5%
|
|
7,772
|
|
|
1,591
|
|
|
388.5%
|
||||
Other operating income, net
|
825
|
|
|
(11,783
|
)
|
|
|
|
1,700
|
|
|
28,657
|
|
|
|
||||
Operating income
|
51,180
|
|
|
28,142
|
|
|
81.9%
|
|
135,321
|
|
|
135,499
|
|
|
(0.1)%
|
||||
Interest expense
|
97,158
|
|
|
95,467
|
|
|
|
|
291,409
|
|
|
282,802
|
|
|
|
||||
Interest income on Due to/from iHeartCommunications, net
|
363
|
|
|
17,087
|
|
|
|
|
573
|
|
|
47,277
|
|
|
|
||||
Equity in income (loss) of nonconsolidated affiliates
|
202
|
|
|
(628
|
)
|
|
|
|
384
|
|
|
(829
|
)
|
|
|
||||
Other income (expense), net
|
(6,087
|
)
|
|
9,164
|
|
|
|
|
(22,030
|
)
|
|
21,804
|
|
|
|
||||
Loss before income taxes
|
(51,500
|
)
|
|
(41,702
|
)
|
|
|
|
(177,161
|
)
|
|
(79,051
|
)
|
|
|
||||
Income tax expense
|
(6,896
|
)
|
|
(16,347
|
)
|
|
|
|
(57,016
|
)
|
|
(12,900
|
)
|
|
|
||||
Consolidated net loss
|
(58,396
|
)
|
|
(58,049
|
)
|
|
|
|
(234,177
|
)
|
|
(91,951
|
)
|
|
|
||||
Less amount attributable to noncontrolling interest
|
6,692
|
|
|
6,159
|
|
|
|
|
9,716
|
|
|
10,546
|
|
|
|
||||
Net loss attributable to the Company
|
$
|
(65,088
|
)
|
|
$
|
(64,208
|
)
|
|
|
|
$
|
(243,893
|
)
|
|
$
|
(102,497
|
)
|
|
|
(In thousands)
|
Three Months Ended September 30,
|
|
%
|
|
Nine Months Ended September 30,
|
|
%
|
||||||||||||
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||
Revenue
|
$
|
303,421
|
|
|
$
|
293,807
|
|
|
3.3%
|
|
$
|
859,190
|
|
|
$
|
854,344
|
|
|
0.6%
|
Direct operating expenses
|
131,241
|
|
|
130,269
|
|
|
0.7%
|
|
386,427
|
|
|
393,953
|
|
|
(1.9)%
|
||||
SG&A expenses
|
49,247
|
|
|
49,007
|
|
|
0.5%
|
|
146,021
|
|
|
148,824
|
|
|
(1.9)%
|
||||
Depreciation and amortization
|
39,783
|
|
|
44,457
|
|
|
(10.5)%
|
|
127,410
|
|
|
130,127
|
|
|
(2.1)%
|
||||
Operating income
|
$
|
83,150
|
|
|
$
|
70,074
|
|
|
18.7%
|
|
$
|
199,332
|
|
|
$
|
181,440
|
|
|
9.9%
|
(In thousands)
|
Three Months Ended September 30,
|
|
%
|
|
Nine Months Ended September 30,
|
|
%
|
||||||||||||
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||
Revenue
|
$
|
360,318
|
|
|
$
|
350,623
|
|
|
2.8%
|
|
$
|
1,114,927
|
|
|
$
|
1,005,954
|
|
|
10.8%
|
Direct operating expenses
|
230,440
|
|
|
227,677
|
|
|
1.2%
|
|
709,479
|
|
|
645,222
|
|
|
10.0%
|
||||
SG&A expenses
|
79,550
|
|
|
79,532
|
|
|
—%
|
|
235,473
|
|
|
221,773
|
|
|
6.2%
|
||||
Depreciation and amortization
|
36,627
|
|
|
35,464
|
|
|
3.3%
|
|
113,875
|
|
|
102,711
|
|
|
10.9%
|
||||
Operating income
|
$
|
13,701
|
|
|
$
|
7,950
|
|
|
72.3%
|
|
$
|
56,100
|
|
|
$
|
36,248
|
|
|
54.8%
|
(In thousands)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Americas advertising
|
$
|
83,150
|
|
|
$
|
70,074
|
|
|
$
|
199,332
|
|
|
181,440
|
|
|
International advertising
|
13,701
|
|
|
7,950
|
|
|
56,100
|
|
|
36,248
|
|
||||
Other operating income, net
|
825
|
|
|
(11,783
|
)
|
|
1,700
|
|
|
28,657
|
|
||||
Impairment charges
|
(7,772
|
)
|
|
(1,591
|
)
|
|
(7,772
|
)
|
|
(1,591
|
)
|
||||
Corporate and other
(1)
|
(38,724
|
)
|
|
(36,508
|
)
|
|
(114,039
|
)
|
|
(109,255
|
)
|
||||
Consolidated operating income
|
$
|
51,180
|
|
|
$
|
28,142
|
|
|
$
|
135,321
|
|
|
$
|
135,499
|
|
(1)
|
Corporate and other includes expenses related to Americas and International as well as overall executive, administrative and support functions.
|
(In thousands)
|
Nine Months Ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
Cash provided by (used for):
|
|
|
|
||||
Operating activities
|
$
|
120,427
|
|
|
$
|
73,107
|
|
Investing activities
|
$
|
(105,330
|
)
|
|
$
|
(67,876
|
)
|
Financing activities
|
$
|
19,175
|
|
|
$
|
(312,082
|
)
|
(In millions)
|
September 30, 2018
|
|
December 31, 2017
|
||||
Clear Channel Worldwide Holdings Senior Notes due 2022
|
$
|
2,725.0
|
|
|
$
|
2,725.0
|
|
Clear Channel Worldwide Holdings Senior Subordinated Notes due 2020
|
2,200.0
|
|
|
2,200.0
|
|
||
Receivables Based Credit Facility due 2023
(1)
|
—
|
|
|
—
|
|
||
Clear Channel International B.V. Senior Notes due 2020
|
375.0
|
|
|
375.0
|
|
||
Other debt
|
4.0
|
|
|
2.4
|
|
||
Original issue discount
|
(0.6
|
)
|
|
(0.2
|
)
|
||
Long-term debt fees
|
(28.6
|
)
|
|
(35.5
|
)
|
||
Total debt
|
5,274.8
|
|
|
5,266.7
|
|
||
Less: Cash and cash equivalents
|
191.1
|
|
|
144.1
|
|
||
Less: Due from iHeartCommunications
|
154.8
|
|
|
212.0
|
|
||
Less: Due to iHeartCommunications, post iHeart Chapter 11 Cases
|
(1.5
|
)
|
|
—
|
|
||
|
$
|
4,930.4
|
|
|
$
|
4,910.6
|
|
|
Four Quarters Ended
|
||
(In millions)
|
September 30, 2018
|
||
EBITDA
(as defined by the CCWH Senior Notes indentures)
|
$
|
620.5
|
|
Less adjustments to EBITDA (as defined by the CCWH Senior Notes indentures):
|
|
||
Costs incurred in connection with severance, the closure and/or consolidation of facilities, retention charges, consulting fees and other permitted activities
|
(9.2
|
)
|
|
Extraordinary, non-recurring or unusual gains or losses or expenses (as referenced in the definition of EBITDA in the CCWH Senior Notes indentures)
|
(14.7
|
)
|
|
Non-cash charges
|
(9.7
|
)
|
|
Other items
|
(1.7
|
)
|
|
Less: Depreciation and amortization, Impairment charges, Gains and losses on acquisitions and divestitures and Share-based compensation expense
|
(353.1
|
)
|
|
Operating income
|
232.1
|
|
|
Plus: Depreciation and amortization, Impairment charges, Gain (loss) on disposal of operating and fixed assets and Share-based compensation expense
|
351.5
|
|
|
Less: Interest expense
|
(388.3
|
)
|
|
Plus: Interest income on Due from iHeartCommunications
|
22.2
|
|
|
Less: Current income tax expense
|
(6.8
|
)
|
|
Plus: Other income, net
|
(14.5
|
)
|
|
Adjustments to reconcile consolidated net loss to net cash provided by operating activities (including Provision for doubtful accounts, Amortization of deferred financing charges and note discounts, net and Other reconciling items, net)
|
28.8
|
|
|
Change in assets and liabilities, net of assets acquired and liabilities assumed
|
(17.6
|
)
|
|
Net cash provided by operating activities
|
$
|
207.4
|
|
•
|
incur additional indebtedness;
|
•
|
create liens on assets;
|
•
|
engage in mergers, consolidations, liquidations and dissolutions;
|
•
|
sell assets;
|
•
|
pay dividends and distributions or repurchase capital stock;
|
•
|
make investments, loans, or advances;
|
•
|
prepay certain junior indebtedness;
|
•
|
engage in certain transactions with affiliates or;
|
•
|
change lines of business.
|
•
|
Industry revenue growth forecasts between 1.9% and 4.0% were used for the initial four-year period;
|
•
|
3.0% revenue growth was assumed beyond the initial four-year period;
|
•
|
Revenue was grown over a build-up period, reaching maturity by year 2;
|
•
|
Operating margins gradually climb to the industry average margin of up to 54.7%, depending on market size, by year 3; and
|
•
|
Assumed discount rate of 8.0%.
|
(In thousands)
|
|
Revenue
|
|
Profit
|
|
Discount
|
|||||||||
Description
|
|
Growth Rate
|
|
Margin
|
|
Rates
|
|||||||||
Billboard permits
|
|
$
|
1,077,700
|
|
|
|
$
|
166,000
|
|
|
|
$
|
1,059,700
|
|
|
•
|
Expected cash flows underlying our business plans for the periods
2018
through 2022. Our cash flow assumptions are based on detailed, multi-year forecasts performed by each of our operating segments, and reflect the advertising outlook across our businesses.
|
•
|
Cash flows beyond 2022 are projected to grow at a perpetual growth rate, which we estimated at 3.0%.
|
•
|
In order to risk adjust the cash flow projections in determining fair value; we utilized a discount rate of approximately 8.0% to 11.0% for each of our reporting units.
|
(In thousands)
|
|
Revenue
|
|
Profit
|
|
Discount
|
|||||||||
Description
|
|
Growth Rate
|
|
Margin
|
|
Rates
|
|||||||||
Americas Outdoor
|
|
$
|
770,000
|
|
|
|
$
|
170,000
|
|
|
|
$
|
720,000
|
|
|
International Outdoor
|
|
$
|
340,000
|
|
|
|
$
|
230,000
|
|
|
|
$
|
300,000
|
|
|
•
|
risks associated with weak or uncertain global economic conditions and their impact on the level of expenditures on advertising, including the effects of Brexit;
|
•
|
our ability to service our debt obligations and to fund our operations and capital expenditures;
|
•
|
industry conditions, including competition;
|
•
|
our dependence on our management team and other key individuals;
|
•
|
our ability to obtain key municipal concessions for our street furniture and transit products;
|
•
|
fluctuations in operating costs;
|
•
|
technological changes and innovations;
|
•
|
shifts in population and other demographics;
|
•
|
other general economic and political conditions in the United States and in other countries in which we currently do business, including those resulting from recessions, political events and acts or threats of terrorism or military conflicts;
|
•
|
changes in labor conditions and management;
|
•
|
the impact of future dispositions, acquisitions and other strategic transactions;
|
•
|
legislative or regulatory requirements;
|
•
|
regulations and consumer concerns regarding privacy and data protection, and breaches of information security measures;
|
•
|
restrictions on outdoor advertising of certain products;
|
•
|
capital expenditure requirements;
|
•
|
fluctuations in exchange rates and currency values;
|
•
|
risks of doing business in foreign countries;
|
•
|
the identification of a material weakness in our internal control over financial reporting;
|
•
|
our relationship with iHeartCommunications, including its ability to elect all of the members of our board of directors and its ability as our controlling stockholder to determine the outcome of matters submitted to our stockholders and certain additional matters governed by intercompany agreements between us;
|
•
|
the risks and uncertainties associated with the iHeart Chapter 11 Cases on us and iHeartCommunications, our primary direct or indirect external source of capital, which is operating as a “debtor-in-possession” under the jurisdiction of the Bankruptcy Court;
|
•
|
the obligations and restrictions imposed on us by our agreements with iHeartCommunications;
|
•
|
the risk that we may be more susceptible to adverse events if the proposed Separation occurs;
|
•
|
the risk that we may be unable to replace the services iHeartCommunications provides us in a timely manner or on comparable terms;
|
•
|
the risk that the iHeart Chapter 11 Cases and the proposed Separation may result in unfavorable tax consequences for us and impair our ability to utilize our federal income tax net operating loss carryforwards in future years;
|
•
|
the risk that the iHeartMedia Plan of Reorganization is not consummated and the proposed Separation does not occur;
|
•
|
the impact of our substantial indebtedness, including the effect of our leverage on our financial position and earnings;
|
•
|
the ability of our subsidiaries to dividend or distribute funds to us in order for us to repay our debts;
|
•
|
the restrictions contained in the agreements governing our indebtedness limiting our flexibility in operating our business;
|
•
|
the effect of credit ratings downgrades; and
|
•
|
certain other factors set forth in our other filings with the SEC.
|
Period
|
Total Number of Shares Purchased
(1)
|
|
Average Price Paid per Share
(1)
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs
|
||||||
July 1 through July 31
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
August 1 through August 31
|
610
|
|
|
4.55
|
|
|
—
|
|
|
—
|
|
||
September 1 through September 30
|
3,530
|
|
|
5.95
|
|
|
—
|
|
|
—
|
|
||
Total
|
4,140
|
|
|
$
|
5.74
|
|
|
—
|
|
|
$
|
—
|
|
(1)
|
The shares indicated consist of shares of our Class A common stock tendered by employees to us during the three months ended
September 30, 2018
to satisfy the employees’ tax withholding obligation in connection with the vesting and release of restricted shares, which are repurchased by us based on their fair market value on the date the relevant transaction occurs.
|
Exhibit
Number
|
|
Description
|
31.1*
|
|
|
31.2*
|
|
|
32.1**
|
|
|
32.2**
|
|
|
101*
|
|
Interactive Data Files.
|
|
|
CLEAR CHANNEL OUTDOOR HOLDINGS, INC.
|
|
|
|
November 8, 2018
|
|
/s/ SCOTT D. HAMILTON
|
|
|
Scott D. Hamilton
|
|
|
Senior Vice President, Chief Accounting Officer and
|
|
|
Assistant Secretary
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
No Customers Found
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|