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
|
|
88-0318078
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
4830 North Loop 1604 West, Suite 111
San Antonio, Texas
|
|
78249
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of Each Class
|
Trading Symbol(s)
|
Name of Exchange on Which Registered
|
Common Stock, $0.01 par value per share
|
"CCO"
|
New York Stock Exchange
|
Class
|
Outstanding at November 4, 2019
|
- - - - - - - - - - - - - - - - - - - - - - - - - -
|
- - - - - - - - - - - - - - - - - - - - - - - - - -
|
Common Stock, $0.01 par value per share
|
466,075,586
|
|
|
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, 2019
|
|
December 31,
2018 |
||||
|
(Unaudited)
|
|
|
||||
CURRENT ASSETS
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
341,808
|
|
|
$
|
182,456
|
|
Accounts receivable, net of allowance of $24,190 as of September 30, 2019 and $24,224 as of December 31, 2018
|
662,197
|
|
|
706,309
|
|
||
Prepaid expenses
|
62,019
|
|
|
95,734
|
|
||
Other current assets
|
28,854
|
|
|
31,301
|
|
||
Total Current Assets
|
1,094,878
|
|
|
1,015,800
|
|
||
PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
||||
Structures, net
|
932,990
|
|
|
1,053,016
|
|
||
Other property, plant and equipment, net
|
251,822
|
|
|
235,922
|
|
||
INTANGIBLE ASSETS AND GOODWILL
|
|
|
|
||||
Indefinite-lived permits
|
965,863
|
|
|
971,163
|
|
||
Other intangible assets, net
|
323,151
|
|
|
252,862
|
|
||
Goodwill
|
697,584
|
|
|
706,003
|
|
||
OTHER ASSETS
|
|
|
|
||||
Operating lease right-of-use assets
|
1,886,284
|
|
|
—
|
|
||
Due from iHeartCommunications, net of allowance of $855,648 as of December 31, 2018
|
—
|
|
|
154,758
|
|
||
Other assets
|
114,570
|
|
|
132,504
|
|
||
Total Assets
|
$
|
6,267,142
|
|
|
$
|
4,522,028
|
|
CURRENT LIABILITIES
|
|
|
|
||||
Accounts payable
|
$
|
103,027
|
|
|
$
|
113,714
|
|
Accrued expenses
|
478,194
|
|
|
528,482
|
|
||
Current operating lease liabilities
|
363,214
|
|
|
—
|
|
||
Deferred revenue
|
111,102
|
|
|
85,052
|
|
||
Accrued interest
|
29,713
|
|
|
2,341
|
|
||
Current portion of long-term debt
|
20,265
|
|
|
227
|
|
||
Total Current Liabilities
|
1,105,515
|
|
|
729,816
|
|
||
NON-CURRENT LIABILITIES
|
|
|
|
||||
Long-term debt
|
5,066,832
|
|
|
5,277,108
|
|
||
Mandatorily-redeemable preferred stock
|
44,897
|
|
|
—
|
|
||
Non-current operating lease liabilities
|
1,572,165
|
|
|
—
|
|
||
Deferred income taxes
|
408,196
|
|
|
335,015
|
|
||
Due to iHeartCommunications
|
—
|
|
|
21,591
|
|
||
Other long-term liabilities
|
169,758
|
|
|
260,150
|
|
||
Total Liabilities
|
8,367,363
|
|
|
6,623,680
|
|
||
|
|
|
|
||||
Commitments and Contingencies (Note 6)
|
|
|
|
|
|
||
|
|
|
|
||||
STOCKHOLDERS’ DEFICIT
|
|
|
|
||||
Noncontrolling interest
|
145,026
|
|
|
160,362
|
|
||
Class A common stock, par value $0.01 per share: 750,000,000 shares authorized and 51,559,633 shares issued as of December 31, 2018
|
—
|
|
|
516
|
|
||
Class B common stock, par value $0.01 per share: 600,000,000 shares authorized and 315,000,000 shares issued and outstanding as of December 31, 2018
|
—
|
|
|
3,150
|
|
||
Common stock, par value $0.01 per share: 2,350,000,000 shares authorized and 466,529,876 shares issued as of September 30, 2019
|
4,665
|
|
|
—
|
|
||
Additional paid-in capital
|
3,473,452
|
|
|
3,086,307
|
|
||
Accumulated deficit
|
(5,376,711
|
)
|
|
(5,000,920
|
)
|
||
Accumulated other comprehensive loss
|
(344,169
|
)
|
|
(344,489
|
)
|
||
Treasury stock (458,026 shares held as of September 30, 2019; 1,108,538 shares held as of December 31, 2018)
|
(2,484
|
)
|
|
(6,578
|
)
|
||
Total Stockholders' Deficit
|
(2,100,221
|
)
|
|
(2,101,652
|
)
|
||
Total Liabilities and Stockholders' Deficit
|
$
|
6,267,142
|
|
|
$
|
4,522,028
|
|
(In thousands, except per share data)
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Revenue
|
$
|
653,447
|
|
|
$
|
663,739
|
|
|
$
|
1,938,578
|
|
|
$
|
1,974,117
|
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Direct operating expenses (excludes depreciation and amortization)
|
358,156
|
|
|
361,681
|
|
|
1,069,012
|
|
|
1,095,906
|
|
||||
Selling, general and administrative expenses (excludes depreciation and amortization)
|
129,162
|
|
|
128,797
|
|
|
386,849
|
|
|
381,494
|
|
||||
Corporate expenses (excludes depreciation and amortization)
|
37,535
|
|
|
37,729
|
|
|
105,056
|
|
|
111,092
|
|
||||
Depreciation and amortization
|
76,226
|
|
|
77,405
|
|
|
231,476
|
|
|
244,232
|
|
||||
Impairment charges
|
5,300
|
|
|
7,772
|
|
|
5,300
|
|
|
7,772
|
|
||||
Other operating income (expense), net
|
620
|
|
|
825
|
|
|
(1,632
|
)
|
|
1,700
|
|
||||
Operating income
|
47,688
|
|
|
51,180
|
|
|
139,253
|
|
|
135,321
|
|
||||
Interest expense, net
|
106,776
|
|
|
96,795
|
|
|
329,610
|
|
|
290,836
|
|
||||
Loss on extinguishment of debt
|
(96,271
|
)
|
|
—
|
|
|
(101,745
|
)
|
|
—
|
|
||||
Loss on Due from iHeartCommunications
|
—
|
|
|
—
|
|
|
(5,778
|
)
|
|
—
|
|
||||
Other expense, net
|
(26,874
|
)
|
|
(5,885
|
)
|
|
(36,642
|
)
|
|
(21,646
|
)
|
||||
Loss before income taxes
|
(182,233
|
)
|
|
(51,500
|
)
|
|
(334,522
|
)
|
|
(177,161
|
)
|
||||
Income tax expense
|
(30,136
|
)
|
|
(6,896
|
)
|
|
(58,806
|
)
|
|
(57,016
|
)
|
||||
Consolidated net loss
|
(212,369
|
)
|
|
(58,396
|
)
|
|
(393,328
|
)
|
|
(234,177
|
)
|
||||
Less amount attributable to noncontrolling interest
|
2,929
|
|
|
6,692
|
|
|
(2,924
|
)
|
|
9,716
|
|
||||
Net loss attributable to the Company
|
$
|
(215,298
|
)
|
|
$
|
(65,088
|
)
|
|
$
|
(390,404
|
)
|
|
$
|
(243,893
|
)
|
|
|
|
|
|
|
|
|
||||||||
Other comprehensive loss, net of tax:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
$
|
(10,181
|
)
|
|
$
|
(7,089
|
)
|
|
$
|
(7,460
|
)
|
|
$
|
(18,927
|
)
|
Other adjustments to comprehensive loss
|
208
|
|
|
—
|
|
|
2,800
|
|
|
—
|
|
||||
Reclassification adjustments
|
—
|
|
|
1,425
|
|
|
—
|
|
|
1,425
|
|
||||
Other comprehensive loss
|
(9,973
|
)
|
|
(5,664
|
)
|
|
(4,660
|
)
|
|
(17,502
|
)
|
||||
Comprehensive loss
|
(225,271
|
)
|
|
(70,752
|
)
|
|
(395,064
|
)
|
|
(261,395
|
)
|
||||
Less amount attributable to noncontrolling interest
|
(5,543
|
)
|
|
(5,161
|
)
|
|
(4,980
|
)
|
|
(7,844
|
)
|
||||
Comprehensive loss attributable to the Company
|
$
|
(219,728
|
)
|
|
$
|
(65,591
|
)
|
|
$
|
(390,084
|
)
|
|
$
|
(253,551
|
)
|
|
|
|
|
|
|
|
|
||||||||
Net loss attributable to the Company per share of common stock:
|
|
|
|
|
|
|
|
|
|
||||||
Basic
|
$
|
(0.46
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.99
|
)
|
|
$
|
(0.67
|
)
|
Weighted average common shares outstanding – Basic
|
463,049
|
|
|
361,815
|
|
|
396,202
|
|
|
361,680
|
|
||||
Diluted
|
$
|
(0.46
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.99
|
)
|
|
$
|
(0.67
|
)
|
Weighted average common shares outstanding – Diluted
|
463,049
|
|
|
361,815
|
|
|
396,202
|
|
|
361,680
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Dividends declared per share of common stock
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.08
|
|
(In thousands, except share data)
|
||||||||||||||||||||||||||||||||||||
|
Three Months Ended September 30, 2019
|
|||||||||||||||||||||||||||||||||||
|
Pre-Separation
|
|
Post-Separation
|
|
Non-controlling
Interest |
|
Controlling Interest
|
|
Total
|
|||||||||||||||||||||||||||
|
Class A
Common
Shares
Issued
|
|
Class B Common Shares Issued
|
|
Common Shares Issued
|
|
|
Common
Stock
|
|
Additional Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
Treasury Stock
|
|
|||||||||||||||||||
Balances at
June 30, 2019 |
—
|
|
|
—
|
|
|
366,415,951
|
|
|
$
|
145,563
|
|
|
$
|
3,664
|
|
|
$
|
3,139,424
|
|
|
$
|
(5,161,413
|
)
|
|
$
|
(339,739
|
)
|
|
$
|
(2,424
|
)
|
|
$
|
(2,214,925
|
)
|
Net income (loss)
|
|
|
|
|
|
|
2,929
|
|
|
—
|
|
|
—
|
|
|
(215,298
|
)
|
|
—
|
|
|
—
|
|
|
(212,369
|
)
|
||||||||||
Exercise of stock options and release of stock awards
|
|
|
|
|
113,925
|
|
|
—
|
|
|
1
|
|
|
102
|
|
|
—
|
|
|
—
|
|
|
(60
|
)
|
|
43
|
|
|||||||||
Share-based compensation
|
|
|
|
|
|
|
386
|
|
|
—
|
|
|
1,635
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,021
|
|
||||||||||
Payments from noncontrolling interests
|
|
|
|
|
|
|
3,363
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,363
|
|
||||||||||
Issuance of common stock
|
|
|
|
|
100,000,000
|
|
|
—
|
|
|
1,000
|
|
|
332,291
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
333,291
|
|
|||||||||
Other comprehensive loss
|
|
|
|
|
|
|
(5,543
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,430
|
)
|
|
—
|
|
|
(9,973
|
)
|
||||||||||
Other
|
|
|
|
|
|
|
(1,672
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,672
|
)
|
||||||||||
Balances at
September 30, 2019 |
—
|
|
|
—
|
|
|
466,529,876
|
|
|
$
|
145,026
|
|
|
$
|
4,665
|
|
|
$
|
3,473,452
|
|
|
$
|
(5,376,711
|
)
|
|
$
|
(344,169
|
)
|
|
$
|
(2,484
|
)
|
|
$
|
(2,100,221
|
)
|
(In thousands, except share data)
|
||||||||||||||||||||||||||||||||||||
|
Nine Months Ended September 30, 2019
|
|||||||||||||||||||||||||||||||||||
|
Pre-Separation
|
|
Post-Separation
|
|
Non-controlling
Interest
|
|
Controlling Interest
|
|
Total
|
|||||||||||||||||||||||||||
|
Class A
Common
Shares
Issued
|
|
Class B Common Shares
Issued
|
|
Common Shares
Issued |
|
|
Common
Stock
|
|
Additional Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
Treasury Stock
|
|
|||||||||||||||||||
Balances at
December 31, 2018 |
51,559,633
|
|
|
315,000,000
|
|
|
—
|
|
|
$
|
160,362
|
|
|
$
|
3,666
|
|
|
$
|
3,086,307
|
|
|
$
|
(5,000,920
|
)
|
|
$
|
(344,489
|
)
|
|
$
|
(6,578
|
)
|
|
$
|
(2,101,652
|
)
|
Adoption of ASC 842, Leases
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,613
|
|
|
—
|
|
|
—
|
|
|
14,613
|
|
||||||||||
Net loss
|
|
|
|
|
|
|
(2,924
|
)
|
|
—
|
|
|
—
|
|
|
(390,404
|
)
|
|
—
|
|
|
—
|
|
|
(393,328
|
)
|
||||||||||
Exercise of stock options and release of stock awards
|
187,120
|
|
|
|
|
911,265
|
|
|
—
|
|
|
10
|
|
|
397
|
|
|
—
|
|
|
—
|
|
|
(2,492
|
)
|
|
(2,085
|
)
|
||||||||
Share-based compensation
|
|
|
|
|
|
|
425
|
|
|
—
|
|
|
11,991
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,416
|
|
||||||||||
Payments to noncontrolling interests
|
|
|
|
|
|
|
(6,185
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,185
|
)
|
||||||||||
Recapitalization of equity
|
(51,746,753
|
)
|
|
(315,000,000
|
)
|
|
365,618,611
|
|
|
—
|
|
|
(11
|
)
|
|
(6,575
|
)
|
|
—
|
|
|
—
|
|
|
6,586
|
|
|
—
|
|
|||||||
Capital contributions
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
114,967
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
114,967
|
|
||||||||||
Distributions
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
(65,936
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(65,936
|
)
|
||||||||||
Issuance of common stock
|
|
|
|
|
100,000,000
|
|
|
—
|
|
|
1,000
|
|
|
332,291
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
333,291
|
|
|||||||||
Other comprehensive income (loss)
|
|
|
|
|
|
|
(4,980
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
—
|
|
|
(4,660
|
)
|
||||||||||
Other
|
|
|
|
|
|
|
(1,672
|
)
|
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,662
|
)
|
||||||||||
Balances at
September 30, 2019 |
—
|
|
|
—
|
|
|
466,529,876
|
|
|
$
|
145,026
|
|
|
$
|
4,665
|
|
|
$
|
3,473,452
|
|
|
$
|
(5,376,711
|
)
|
|
$
|
(344,169
|
)
|
|
$
|
(2,484
|
)
|
|
$
|
(2,100,221
|
)
|
(In thousands, except share data)
|
|||||||||||||||||||||||||||||||||
|
Three Months Ended September 30, 2018
|
||||||||||||||||||||||||||||||||
|
Pre-Separation
|
|
Non-controlling
Interest |
|
Controlling Interest
|
|
Total
|
||||||||||||||||||||||||||
|
Class A
Common Shares Issued |
|
Class B Common Shares
Issued |
|
|
Common
Stock |
|
Additional Paid-in
Capital |
|
Accumulated
Deficit |
|
Accumulated Other Comprehensive Loss
|
|
Treasury Stock
|
|
||||||||||||||||||
Balances at
June 30, 2018 |
50,130,050
|
|
|
315,000,000
|
|
|
$
|
151,956
|
|
|
$
|
3,651
|
|
|
$
|
3,081,242
|
|
|
$
|
(4,961,485
|
)
|
|
$
|
(347,814
|
)
|
|
$
|
(6,502
|
)
|
|
$
|
(2,078,952
|
)
|
Net income (loss)
|
|
|
|
|
6,692
|
|
|
—
|
|
|
—
|
|
|
(65,088
|
)
|
|
—
|
|
|
—
|
|
|
(58,396
|
)
|
|||||||||
Exercise of stock options and release of stock awards
|
1,386,249
|
|
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
(9
|
)
|
||||||||
Share-based compensation
|
|
|
|
|
(128
|
)
|
|
—
|
|
|
3,260
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,132
|
|
|||||||||
Payments to noncontrolling interests
|
|
|
|
|
(124
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(124
|
)
|
|||||||||
Other comprehensive loss
|
|
|
|
|
(5,161
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(503
|
)
|
|
—
|
|
|
(5,664
|
)
|
|||||||||
Other
|
|
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||||||
Balances at
September 30, 2018 |
51,516,299
|
|
|
315,000,000
|
|
|
$
|
153,235
|
|
|
$
|
3,651
|
|
|
$
|
3,084,518
|
|
|
$
|
(5,026,573
|
)
|
|
$
|
(348,317
|
)
|
|
$
|
(6,526
|
)
|
|
$
|
(2,140,012
|
)
|
(In thousands, except share data)
|
|||||||||||||||||||||||||||||||||
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||||||||||||||||
|
Pre-Separation
|
|
Non-controlling
Interest |
|
Controlling Interest
|
|
Total
|
||||||||||||||||||||||||||
|
Class A
Common Shares Issued |
|
Class B Common Shares
Issued |
|
|
Common
Stock |
|
Additional Paid-in
Capital |
|
Accumulated
Deficit |
|
Accumulated Other Comprehensive Loss
|
|
Treasury Stock
|
|
||||||||||||||||||
Balances at
December 31, 2017 |
49,955,300
|
|
|
315,000,000
|
|
|
$
|
157,040
|
|
|
$
|
3,650
|
|
|
$
|
3,108,148
|
|
|
$
|
(4,781,245
|
)
|
|
$
|
(340,094
|
)
|
|
$
|
(5,793
|
)
|
|
$
|
(1,858,294
|
)
|
Net income (loss)
|
|
|
|
|
9,716
|
|
|
—
|
|
|
—
|
|
|
(243,893
|
)
|
|
—
|
|
|
—
|
|
|
(234,177
|
)
|
|||||||||
Exercise of stock options and release of stock awards
|
1,560,999
|
|
|
|
|
—
|
|
|
1
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
(733
|
)
|
|
(711
|
)
|
||||||||
Share-based compensation
|
|
|
|
|
471
|
|
|
—
|
|
|
6,286
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,757
|
|
|||||||||
Payments to noncontrolling interests
|
|
|
|
|
(6,148
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,148
|
)
|
|||||||||
Dividends declared and paid ($0.0824/share)
|
|
|
|
|
—
|
|
|
—
|
|
|
(29,995
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,995
|
)
|
|||||||||
Other comprehensive loss
|
|
|
|
|
(7,844
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,658
|
)
|
|
—
|
|
|
(17,502
|
)
|
|||||||||
Other
|
|
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|
(1,435
|
)
|
|
1,435
|
|
|
—
|
|
|
58
|
|
|||||||||
Balances at
September 30, 2018 |
51,516,299
|
|
|
315,000,000
|
|
|
$
|
153,235
|
|
|
$
|
3,651
|
|
|
$
|
3,084,518
|
|
|
$
|
(5,026,573
|
)
|
|
$
|
(348,317
|
)
|
|
$
|
(6,526
|
)
|
|
$
|
(2,140,012
|
)
|
(In thousands)
|
Nine Months Ended September 30,
|
||||||
|
2019
|
|
2018
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Consolidated net loss
|
$
|
(393,328
|
)
|
|
$
|
(234,177
|
)
|
Reconciling items:
|
|
|
|
||||
Depreciation and amortization
|
231,476
|
|
|
244,232
|
|
||
Impairment charges
|
5,300
|
|
|
7,772
|
|
||
Deferred taxes
|
11,367
|
|
|
40,889
|
|
||
Provision for doubtful accounts
|
4,769
|
|
|
5,108
|
|
||
Amortization of deferred financing charges and note discounts, net
|
7,818
|
|
|
8,000
|
|
||
Share-based compensation
|
12,416
|
|
|
6,757
|
|
||
Loss on extinguishment of debt
|
101,745
|
|
|
—
|
|
||
Loss on Due from iHeartCommunications
|
5,778
|
|
|
—
|
|
||
Foreign exchange transaction loss
|
28,969
|
|
|
21,379
|
|
||
Other reconciling items, net
|
(3,653
|
)
|
|
(4,688
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Decrease (increase) in accounts receivable
|
22,413
|
|
|
(15,293
|
)
|
||
Increase in prepaid expenses and other current assets
|
(33,153
|
)
|
|
(19,606
|
)
|
||
Increase (decrease) in accounts payable
|
(6,977
|
)
|
|
13,627
|
|
||
Increase in accrued expenses
|
15,289
|
|
|
11,711
|
|
||
Increase in accrued interest
|
28,472
|
|
|
10,032
|
|
||
Increase in deferred revenue
|
28,491
|
|
|
29,122
|
|
||
Changes in other operating assets and liabilities
|
2,136
|
|
|
(4,438
|
)
|
||
Net cash provided by operating activities
|
$
|
69,328
|
|
|
$
|
120,427
|
|
Cash flows from investing activities:
|
|
|
|
|
|
||
Purchases of property, plant and equipment
|
(136,864
|
)
|
|
(110,121
|
)
|
||
Purchases of concession rights
|
(2,798
|
)
|
|
—
|
|
||
Proceeds from disposal of assets
|
3,651
|
|
|
6,563
|
|
||
Other investing activities
|
1,698
|
|
|
(1,772
|
)
|
||
Net cash used for investing activities
|
$
|
(134,313
|
)
|
|
$
|
(105,330
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
||
Proceeds from long-term debt
|
5,475,197
|
|
|
—
|
|
||
Payments on long-term debt
|
(5,710,960
|
)
|
|
(482
|
)
|
||
Debt issuance costs
|
(64,051
|
)
|
|
(1,556
|
)
|
||
Proceeds from issuance of mandatorily-redeemable preferred stock
|
43,798
|
|
|
—
|
|
||
Net transfers from iHeartCommunications
|
43,399
|
|
|
58,726
|
|
||
Proceeds from settlement of Due from iHeartCommunications
|
115,798
|
|
|
—
|
|
||
Proceeds from issuance of common stock
|
333,291
|
|
|
—
|
|
||
Payments to noncontrolling interests
|
(6,185
|
)
|
|
(6,144
|
)
|
||
Dividends paid
|
(738
|
)
|
|
(30,660
|
)
|
||
Other financing activities
|
(3,757
|
)
|
|
(709
|
)
|
||
Net cash provided by financing activities
|
$
|
225,792
|
|
|
$
|
19,175
|
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
(5,209
|
)
|
|
(7,951
|
)
|
||
Net increase in cash, cash equivalents and restricted cash
|
155,598
|
|
|
26,321
|
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
202,869
|
|
|
188,310
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
$
|
358,467
|
|
|
$
|
214,631
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
|
|
||
Cash paid for interest and dividends on mandatorily-redeemable preferred stock
|
$
|
294,927
|
|
|
$
|
272,378
|
|
Cash paid for income taxes, net of refunds
|
$
|
24,606
|
|
|
$
|
23,390
|
|
(In thousands)
|
Americas
|
|
International
|
|
Consolidated
|
||||||
Three Months Ended September 30, 2019
|
|||||||||||
Revenue from contracts with customers:
|
|
|
|
|
|
||||||
United States
|
$
|
177,866
|
|
|
$
|
—
|
|
|
$
|
177,866
|
|
Other Americas
|
976
|
|
|
16,498
|
|
|
17,474
|
|
|||
Europe
|
—
|
|
|
213,324
|
|
|
213,324
|
|
|||
Asia-Pacific
|
—
|
|
|
55,968
|
|
|
55,968
|
|
|||
Total
|
178,842
|
|
|
285,790
|
|
|
464,632
|
|
|||
Revenue from leases
|
149,408
|
|
|
39,407
|
|
|
188,815
|
|
|||
Revenue, total
|
$
|
328,250
|
|
|
$
|
325,197
|
|
|
$
|
653,447
|
|
|
|
|
|
|
|
||||||
Three Months Ended September 30, 2018
|
|||||||||||
Revenue from contracts with customers:
|
|||||||||||
United States
|
$
|
116,503
|
|
|
$
|
—
|
|
|
$
|
116,503
|
|
Other Americas
|
671
|
|
|
11,241
|
|
|
11,912
|
|
|||
Europe
|
—
|
|
|
191,118
|
|
|
191,118
|
|
|||
Asia-Pacific
|
—
|
|
|
3,020
|
|
|
3,020
|
|
|||
Total
|
117,174
|
|
|
205,379
|
|
|
322,553
|
|
|||
Revenue from leases
|
186,247
|
|
|
154,939
|
|
|
341,186
|
|
|||
Revenue, total
|
$
|
303,421
|
|
|
$
|
360,318
|
|
|
$
|
663,739
|
|
|
|
|
|
|
|
||||||
Nine Months Ended September 30, 2019
|
|||||||||||
Revenue from contracts with customers:
|
|
|
|
|
|
||||||
United States
|
$
|
490,797
|
|
|
$
|
—
|
|
|
$
|
490,797
|
|
Other Americas
|
2,898
|
|
|
47,554
|
|
|
50,452
|
|
|||
Europe
|
—
|
|
|
666,635
|
|
|
666,635
|
|
|||
Asia-Pacific
|
—
|
|
|
169,185
|
|
|
169,185
|
|
|||
Total
|
493,695
|
|
|
883,374
|
|
|
1,377,069
|
|
|||
Revenue from leases
|
434,419
|
|
|
127,090
|
|
|
561,509
|
|
|||
Revenue, total
|
$
|
928,114
|
|
|
$
|
1,010,464
|
|
|
$
|
1,938,578
|
|
|
|
|
|
|
|
||||||
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
|
—
|
|
|
604,911
|
|
|
604,911
|
|
|||
Asia-Pacific
|
—
|
|
|
8,645
|
|
|
8,645
|
|
|||
Total
|
330,093
|
|
|
650,279
|
|
|
980,372
|
|
|||
Revenue from leases
|
529,097
|
|
|
464,648
|
|
|
993,745
|
|
|||
Revenue, total
|
$
|
859,190
|
|
|
$
|
1,114,927
|
|
|
$
|
1,974,117
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
(In thousands)
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Accounts receivable, net of allowance, from contracts with customers:
|
|
|
|
|
|
|
|
||||||||
Beginning balance
|
$
|
509,129
|
|
|
$
|
322,084
|
|
|
$
|
367,918
|
|
|
$
|
346,323
|
|
Ending balance
|
$
|
519,958
|
|
|
$
|
308,002
|
|
|
$
|
519,958
|
|
|
$
|
308,002
|
|
|
|
|
|
|
|
|
|
||||||||
Deferred revenue from contracts with customers:
|
|
|
|
|
|
|
|
||||||||
Beginning balance
|
$
|
55,164
|
|
|
$
|
45,509
|
|
|
$
|
39,916
|
|
|
$
|
28,804
|
|
Ending balance
|
$
|
65,784
|
|
|
$
|
39,953
|
|
|
$
|
65,784
|
|
|
$
|
39,953
|
|
(In thousands)
|
|||
2019
|
$
|
222,798
|
|
2020
|
126,427
|
|
|
2021
|
22,920
|
|
|
2022
|
11,726
|
|
|
2023
|
3,118
|
|
|
Thereafter
|
4,954
|
|
|
Total
|
$
|
391,943
|
|
(In thousands)
|
Three Months Ended
September 30, 2019 |
|
Nine Months Ended
September 30, 2019 |
||||
Operating lease expense
|
$
|
129,912
|
|
|
$
|
396,668
|
|
Variable lease expense
|
31,805
|
|
|
102,327
|
|
|
September 30,
2019 |
|
Operating lease weighted-average remaining lease term (in years)
|
10.3
|
|
Operating lease weighted-average discount rate
|
7.15
|
%
|
(In thousands)
|
|||
2019
|
$
|
139,780
|
|
2020
|
435,804
|
|
|
2021
|
367,670
|
|
|
2022
|
290,070
|
|
|
2023
|
234,041
|
|
|
Thereafter
|
1,419,378
|
|
|
Total lease payments
|
$
|
2,886,743
|
|
Less: Effect of discounting
|
951,364
|
|
|
Total operating lease liability
|
$
|
1,935,379
|
|
(In thousands)
|
Nine Months Ended
September 30, 2019 |
||
Cash paid for amounts included in measurement of operating lease liabilities
|
$
|
419,294
|
|
Lease liabilities arising from obtaining right-of-use assets
1
|
$
|
2,253,622
|
|
1
|
Includes transition liabilities upon adoption of ASC Topic 842, as well as new leases entered into during the
nine
months ended
September 30, 2019
.
|
(In thousands)
|
September 30,
2019 |
|
December 31,
2018 |
||||
|
|
||||||
Land, buildings and improvements
|
$
|
148,224
|
|
|
$
|
145,403
|
|
Structures
|
2,760,234
|
|
|
2,835,411
|
|
||
Furniture and other equipment
|
213,642
|
|
|
202,155
|
|
||
Construction in progress
|
88,312
|
|
|
73,030
|
|
||
|
3,210,412
|
|
|
3,255,999
|
|
||
Less: Accumulated depreciation
|
2,025,600
|
|
|
1,967,061
|
|
||
Property, plant and equipment, net
|
$
|
1,184,812
|
|
|
$
|
1,288,938
|
|
(In thousands)
|
September 30, 2019
|
|
December 31, 2018
|
||||||||||||
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
||||||||
Indefinite-lived permits
|
$
|
965,863
|
|
|
$
|
—
|
|
|
$
|
971,163
|
|
|
$
|
—
|
|
Transit, street furniture and other outdoor
contractual rights
|
517,010
|
|
|
(438,311
|
)
|
|
528,185
|
|
|
(440,228
|
)
|
||||
Permanent easements
|
163,341
|
|
|
—
|
|
|
163,317
|
|
|
—
|
|
||||
Trademarks
(1)
|
83,569
|
|
|
(3,815
|
)
|
|
409
|
|
|
(338
|
)
|
||||
Other
|
5,381
|
|
|
(4,024
|
)
|
|
5,510
|
|
|
(3,993
|
)
|
||||
Total intangible assets
|
$
|
1,735,164
|
|
|
$
|
(446,150
|
)
|
|
$
|
1,668,584
|
|
|
$
|
(444,559
|
)
|
(1)
|
As part of the Separation Agreement, the Trademark License Agreement with iHeartCommunications was canceled, and the Company received the "Clear Channel" and "Clear Channel Outdoor" trademarks, among other Clear Channel marks, as a capital contribution from iHeartCommunications upon Separation on May 1, 2019. The trademarks have a gross carrying amount of
$83.2 million
and a remaining useful life of
ten years
.
|
(In thousands)
|
|
||
2020
|
$
|
21,179
|
|
2021
|
$
|
20,829
|
|
2022
|
$
|
19,077
|
|
2023
|
$
|
14,688
|
|
2024
|
$
|
14,590
|
|
(In thousands)
|
Americas
|
|
International
|
|
Consolidated
|
||||||
Balance as of December 31, 2018
|
$
|
507,819
|
|
|
$
|
198,184
|
|
|
$
|
706,003
|
|
Foreign currency
|
—
|
|
|
(8,419
|
)
|
|
(8,419
|
)
|
|||
Balance as of September 30, 2019
|
$
|
507,819
|
|
|
$
|
189,765
|
|
|
$
|
697,584
|
|
(In thousands)
|
September 30,
2019 |
|
December 31,
2018 |
||||
|
|
||||||
Term Loan Facility
(1),(2)
|
$
|
2,000,000
|
|
|
$
|
—
|
|
Revolving Credit Facility
(3)
|
—
|
|
|
—
|
|
||
Receivables-Based Credit Facility
(3)
|
—
|
|
|
—
|
|
||
Clear Channel Outdoor Holdings 5.125% Senior Secured Notes Due 2027
(1)
|
1,250,000
|
|
|
—
|
|
||
Clear Channel Worldwide Holdings 9.25% Senior Notes Due 2024
(4)
|
1,901,525
|
|
|
—
|
|
||
Clear Channel Worldwide Holdings 6.5% Senior Notes Due 2022
(1)
|
—
|
|
|
2,725,000
|
|
||
Clear Channel Worldwide Holdings 7.625% Senior Subordinated Notes Due 2020
(4)
|
—
|
|
|
2,200,000
|
|
||
Clear Channel International B.V. 8.75% Senior Notes Due 2020
(1)
|
—
|
|
|
375,000
|
|
||
Other debt
(5)
|
3,940
|
|
|
3,882
|
|
||
Original issue discount
|
(9,868
|
)
|
|
(739
|
)
|
||
Long-term debt fees
|
(58,500
|
)
|
|
(25,808
|
)
|
||
Total debt
|
$
|
5,087,097
|
|
|
$
|
5,277,335
|
|
Less: Current portion
(2)
|
20,265
|
|
|
227
|
|
||
Total long-term debt
|
$
|
5,066,832
|
|
|
$
|
5,277,108
|
|
(1)
|
In August 2019, the Company refinanced all of Clear Channel Worldwide Holdings, Inc.'s ("CCWH") outstanding
6.5%
Series A Senior Notes due 2022 (the "Series A CCWH Senior Notes") and
6.5%
Series B Senior Notes due 2022 (the "Series B CCWH Senior Notes" and together with the Series A CCWH Senior Notes, the "CCWH Senior Notes") and all of Clear Channel International B.V.'s outstanding
8.75%
Senior Notes due 2020 (the "CCIBV Senior Notes") with the proceeds of
$1,250.0 million
aggregate principal amount of new
5.125%
Senior Secured Notes due 2027 (the "New CCOH Senior Secured Notes") and a new
$2,000.0 million
Term B Facility (the "New Term Loan Facility").
|
(2)
|
The term loans under the New Term Loan Facility amortize in equal quarterly installments in an aggregate annual amount equal to
1.00%
of the original principal amount of such term loans, with the first quarterly payment due on December 31, 2019 and the balance being payable on August 23, 2026. As of
September 30, 2019
, the Company expects future maturities of long-term debt to be
$5.1 million
in the fourth quarter of
2019
,
$20.3 million
in
2020
,
$20.3 million
in
2021
,
$20.4 million
in
2022
and
$20.4 million
in
2023
, with the remainder due thereafter.
|
(3)
|
In connection with the refinancing in August 2019 described in footnote (1) above, the Company entered into a
$175.0 million
revolving credit facility (the "New Revolving Credit Facility") and terminated its existing receivables-based facility and entered into a new
$125.0 million
receivables-based credit facility (the "New Receivables-Based Credit Facility"). As of
September 30, 2019
, the New Revolving Credit Facility, which has a borrowing limit of
$175.0 million
, was undrawn. The New Receivables-Based Credit Facility had a borrowing base greater than its borrowing limit of
$125.0 million
and
$62.3 million
of letters of credit outstanding, resulting in
$62.7 million
of excess availability. Access to availability under these credit facilities is limited by the covenants relating to incurrence of secured indebtedness in the New CCWH Senior Notes Indenture. Additionally, as of
September 30, 2019
, iHeartCommunications had outstanding commercial standby letters of credit of
$0.9 million
held on behalf of the Company.
|
(4)
|
In February 2019, the Company refinanced all of CCWH's outstanding
7.625%
Series A Senior Subordinated Notes due 2020 (the “Series A CCWH Subordinated Notes”) and
7.625%
Series B Senior Subordinated Notes due 2020 (the “Series B CCWH Subordinated Notes” and together with the Series A CCWH Subordinated Notes, the "CCWH Subordinated Notes") with the proceeds of the issuance of
$2,235.0 million
aggregate principal amount of CCWH's new
9.25%
Senior Notes due 2024 (which were senior subordinated notes at the time of issuance in February 2019 but ceased to be subordinated on August 23, 2019 upon the closing of the refinancing transactions described in footnote (1) above) (the “New CCWH Senior Notes”). In August 2019, the Company redeemed approximately
$333.5 million
aggregate principal amount of the New CCWH Senior Notes using the net proceeds of a public offering of common stock.
|
(5)
|
On May 1, 2019, in accordance with the Separation Agreement, Clear Channel Outdoor, LLC ("CCO") and Clear Channel International, Ltd., subsidiaries of the Company, entered into a
three
-year unsecured
$200.0 million
revolving credit facility with iHeartCommunications (the "iHeartCommunications Line of Credit"); however, on July 30, 2019, the Company terminated the iHeartCommunications Line of Credit in connection with the consummation of a public offering of common stock. No borrowings were outstanding thereunder, and there were no early termination penalties payable in connection with the termination of the iHeartCommunications Line of Credit.
|
•
|
Prior to the Merger, the
315,000,000
shares of CCOH's Class B Common Stock ("Old CCOH Class B Common Stock") held by CCH were converted into shares of CCOH's Class A Common Stock (the "Old CCOH Class A Common Stock");
|
•
|
At the effective time of the Merger, each share of Old CCOH Class A Common Stock issued and outstanding (other than shares of Old CCOH Class A Common Stock held by CCH) converted into one share of common stock of the Company (the "Common Stock”);
|
•
|
The
325,726,917
shares of Old CCOH Class A Common Stock held by CCH were canceled and retired, and no shares of Common Stock were exchanged for such shares; and
|
•
|
All outstanding shares of CCH's common stock, all held by iHeartCommunications immediately before the Merger, were converted into
325,726,917
shares of Common Stock and transferred to certain holders of claims in iHeartMedia Chapter 11 Cases pursuant to the iHeartMedia Plan of Reorganization.
|
(In thousands)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Current tax expense
|
$
|
(3,626
|
)
|
|
$
|
(12,508
|
)
|
|
$
|
(47,439
|
)
|
|
$
|
(16,127
|
)
|
Deferred tax benefit (expense)
|
(26,510
|
)
|
|
5,612
|
|
|
(11,367
|
)
|
|
(40,889
|
)
|
||||
Income tax expense
|
$
|
(30,136
|
)
|
|
$
|
(6,896
|
)
|
|
$
|
(58,806
|
)
|
|
$
|
(57,016
|
)
|
•
|
The RSUs vest in three equal annual installments on each of April 1, 2020, April 1, 2021 and April 1, 2022, provided that the recipient is still employed by or providing services to the Company on each vesting date.
|
•
|
The PSUs will vest and become earned based on the achievement of the Company’s total shareholder return relative to the Company’s peer group (the “Relative TSR”) over a performance period commencing on October 1, 2019 and ending on March 31, 2022 (the “Performance Period”). If the Company achieves Relative TSR at the 90th percentile or higher, the PSUs will be earned at
150%
of the target number of shares. If the Company achieves Relative TSR at the 60th percentile, the PSU will be earned at
100%
of the target number of shares. If the Company achieves Relative TSR at the 30th percentile, the PSUs will be earned at
50%
of the target number of shares. To the extent Relative TSR is between vesting levels, the portion of the PSUs that become vested will be determined using straight line interpolation. The PSUs are considered market condition awards pursuant to ASC Topic 260 (Earnings Per Share).
|
(In thousands, except per share data)
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
NUMERATOR:
|
|
|
|
|
|
|
|
||||||||
Net loss attributable to the Company – common shares
|
$
|
(215,298
|
)
|
|
$
|
(65,088
|
)
|
|
$
|
(390,404
|
)
|
|
$
|
(243,893
|
)
|
|
|
|
|
|
|
|
|
||||||||
DENOMINATOR:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding - basic
|
463,049
|
|
|
361,815
|
|
|
396,202
|
|
|
361,680
|
|
||||
Stock options and restricted stock
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Weighted average common shares outstanding - diluted
(1)
|
463,049
|
|
|
361,815
|
|
|
396,202
|
|
|
361,680
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net loss attributable to the Company per common share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
$
|
(0.46
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.99
|
)
|
|
$
|
(0.67
|
)
|
Diluted
|
$
|
(0.46
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.99
|
)
|
|
$
|
(0.67
|
)
|
(1)
|
Outstanding equity awards of
9.6 million
and
7.0 million
for the three months ended
September 30, 2019
and
2018
, respectively, and
8.7 million
and
7.4 million
for the
nine
months ended
September 30, 2019
and
2018
, respectively, were not included in the computation of diluted earnings per share because to do so would have been anti-dilutive.
|
(In thousands)
|
September 30,
2019 |
|
December 31,
2018 |
||||
Cash and cash equivalents
|
$
|
341,808
|
|
|
$
|
182,456
|
|
Restricted cash included in:
|
|
|
|
||||
Other current assets
|
3,924
|
|
|
4,221
|
|
||
Other assets
|
12,735
|
|
|
16,192
|
|
||
Total cash, cash equivalents and restricted cash in the Statement of Cash Flows
|
$
|
358,467
|
|
|
$
|
202,869
|
|
(In thousands)
|
Americas
|
|
International
|
|
Corporate and other reconciling items
|
|
Consolidated
|
||||||||
Three Months Ended September 30, 2019
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
328,250
|
|
|
$
|
325,197
|
|
|
$
|
—
|
|
|
$
|
653,447
|
|
Direct operating expenses
|
137,065
|
|
|
221,091
|
|
|
—
|
|
|
358,156
|
|
||||
Selling, general and administrative expenses
|
55,400
|
|
|
73,762
|
|
|
—
|
|
|
129,162
|
|
||||
Corporate expenses
|
—
|
|
|
—
|
|
|
37,535
|
|
|
37,535
|
|
||||
Depreciation and amortization
|
37,653
|
|
|
34,373
|
|
|
4,200
|
|
|
76,226
|
|
||||
Impairment charges
|
—
|
|
|
—
|
|
|
5,300
|
|
|
5,300
|
|
||||
Other operating income, net
|
—
|
|
|
—
|
|
|
620
|
|
|
620
|
|
||||
Operating income (loss)
|
$
|
98,132
|
|
|
$
|
(4,029
|
)
|
|
$
|
(46,415
|
)
|
|
$
|
47,688
|
|
|
|
|
|
|
|
|
|
||||||||
Segment assets
|
$
|
3,661,375
|
|
|
$
|
2,302,433
|
|
|
$
|
303,334
|
|
|
$
|
6,267,142
|
|
Capital expenditures
|
$
|
19,146
|
|
|
$
|
39,194
|
|
|
$
|
2,041
|
|
|
$
|
60,381
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,021
|
|
|
$
|
2,021
|
|
|
|
|
|
|
|
|
|
||||||||
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
|
|
|
|
|
|
|
|
|
|
||||||||
Segment assets
|
$
|
2,763,833
|
|
|
$
|
1,545,255
|
|
|
$
|
170,274
|
|
|
$
|
4,479,362
|
|
Capital expenditures
|
$
|
25,826
|
|
|
$
|
21,921
|
|
|
$
|
1,059
|
|
|
$
|
48,806
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,132
|
|
|
$
|
3,132
|
|
(In thousands)
|
Americas
|
|
International
|
|
Corporate and other reconciling items
|
|
Consolidated
|
||||||||
Nine Months Ended September 30, 2019
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
928,114
|
|
|
$
|
1,010,464
|
|
|
$
|
—
|
|
|
$
|
1,938,578
|
|
Direct operating expenses
|
403,558
|
|
|
665,454
|
|
|
—
|
|
|
1,069,012
|
|
||||
Selling, general and administrative expenses
|
162,518
|
|
|
224,331
|
|
|
—
|
|
|
386,849
|
|
||||
Corporate expenses
|
—
|
|
|
—
|
|
|
105,056
|
|
|
105,056
|
|
||||
Depreciation and amortization
|
121,707
|
|
|
102,766
|
|
|
7,003
|
|
|
231,476
|
|
||||
Impairment Charges
|
—
|
|
|
—
|
|
|
5,300
|
|
|
5,300
|
|
||||
Other operating loss, net
|
—
|
|
|
—
|
|
|
(1,632
|
)
|
|
(1,632
|
)
|
||||
Operating income (loss)
|
$
|
240,331
|
|
|
$
|
17,913
|
|
|
$
|
(118,991
|
)
|
|
$
|
139,253
|
|
|
|
|
|
|
|
|
|
||||||||
Segment assets
|
$
|
3,661,375
|
|
|
$
|
2,302,433
|
|
|
$
|
303,334
|
|
|
$
|
6,267,142
|
|
Capital expenditures
|
$
|
46,484
|
|
|
$
|
82,678
|
|
|
$
|
10,500
|
|
|
$
|
139,662
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,416
|
|
|
$
|
12,416
|
|
|
|
|
|
|
|
|
|
||||||||
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
|
|
|
|
|
|
|
|
|
|
||||||||
Segment assets
|
$
|
2,763,833
|
|
|
$
|
1,545,255
|
|
|
$
|
170,274
|
|
|
$
|
4,479,362
|
|
Capital expenditures
|
$
|
50,214
|
|
|
$
|
57,487
|
|
|
$
|
2,420
|
|
|
$
|
110,121
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,757
|
|
|
$
|
6,757
|
|
•
|
CCOH merged with and into CCH, with CCH surviving the Merger, becoming the successor to CCOH and changing its name to Clear Channel Outdoor Holdings, Inc.;
|
•
|
Any agreements or licenses requiring royalty payments to the iHeart Group by the Outdoor Group for trademarks or other intellectual property terminated effective as of December 31, 2018, and the set-off value of any royalties and IP license fees owed by the Company to iHeartCommunications were waived;
|
•
|
The Company received the Clear Channel tradename and other trademarks;
|
•
|
Certain intercompany notes and intercompany accounts among the Outdoor Group and the iHeart Group were settled, terminated and canceled, including the Due from iHeartCommunications Note and the post-petition intercompany balance outstanding;
|
•
|
The intercompany agreements with iHeartCommunications were terminated;
|
•
|
The Company entered into the Transition Service Agreement with the iHeart Group for one year from May 1, 2019 (subject to certain rights of the Company to extend up to one additional year), which the Company may terminate, in whole or in part, upon 30 days’ prior written notice; and
|
•
|
The Company issued $45.0 million of mandatorily-redeemable preferred stock.
|
•
|
Consolidated revenue
decreased
$10.3 million
during the three months ended
September 30, 2019
compared to the same period of
2018
. Excluding a
$14.4 million
impact from movements in foreign exchange rates, consolidated revenue
increased
$4.1 million
during the three months ended
September 30, 2019
compared to the same period of
2018
.
The increase was due to revenue growth in our Americas business, largely related to digital displays, partially offset by a decrease in revenue in our International business driven primarily by lower revenues in China.
|
•
|
The Company issued
100 million
shares of common stock in a public offering. The proceeds, net of underwriting discounts and offering expenses, were used to redeem approximately
$333.5 million
aggregate principal amount of the 9.25% Senior Subordinated Notes due 2024 (which ceased to be subordinated following the refinancing transactions as described below) (the "New CCWH Senior Notes").
|
•
|
The Company issued $1,250.0 million of new 5.125% Senior Secured Notes due 2027 (the "New CCOH Senior Secured Notes") and entered into new senior secured credit facilities (the "New Senior Secured Credit Facilities"), consisting of a $2,000.0 million seven-year term loan facility (the "New Term Loan Facility") and a $175.0 million revolving credit facility (the "New Revolving Credit Facility"). Proceeds were used to pay the aggregate principal amount outstanding, premium, if any, and accrued and unpaid interest on the 6.5% Series A and Series B Senior Notes due 2022 (the "CCWH Senior Notes") and the 8.75% Senior Notes due 2020 (the "CCIBV Senior Notes"). Additionally, the Company terminated its existing receivables-based credit facility and entered into a new $125.0 million receivables-based credit facility. As a result of these refinancing transactions, the New CCWH Senior Notes ceased to be subordinated indebtedness and became senior obligations.
|
(In thousands)
|
Three Months Ended
September 30, |
|
%
|
|
Nine Months Ended
September 30, |
|
%
|
||||||||||||
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||
Revenue
|
$
|
653,447
|
|
|
$
|
663,739
|
|
|
(1.6)%
|
|
$
|
1,938,578
|
|
|
$
|
1,974,117
|
|
|
(1.8)%
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Direct operating expenses (excludes depreciation and amortization)
|
358,156
|
|
|
361,681
|
|
|
(1.0)%
|
|
1,069,012
|
|
|
1,095,906
|
|
|
(2.5)%
|
||||
Selling, general and administrative expenses (excludes depreciation and amortization)
|
129,162
|
|
|
128,797
|
|
|
0.3%
|
|
386,849
|
|
|
381,494
|
|
|
1.4%
|
||||
Corporate expenses (excludes depreciation and amortization)
|
37,535
|
|
|
37,729
|
|
|
(0.5)%
|
|
105,056
|
|
|
111,092
|
|
|
(5.4)%
|
||||
Depreciation and amortization
|
76,226
|
|
|
77,405
|
|
|
(1.5)%
|
|
231,476
|
|
|
244,232
|
|
|
(5.2)%
|
||||
Impairment charges
|
5,300
|
|
|
7,772
|
|
|
(31.8)%
|
|
5,300
|
|
|
7,772
|
|
|
(31.8)%
|
||||
Other operating income (expense), net
|
620
|
|
|
825
|
|
|
|
|
(1,632
|
)
|
|
1,700
|
|
|
|
||||
Operating income
|
47,688
|
|
|
51,180
|
|
|
(6.8)%
|
|
139,253
|
|
|
135,321
|
|
|
2.9%
|
||||
Interest expense, net
|
106,776
|
|
|
96,795
|
|
|
|
|
329,610
|
|
|
290,836
|
|
|
|
||||
Loss on extinguishment of debt
|
(96,271
|
)
|
|
—
|
|
|
|
|
(101,745
|
)
|
|
—
|
|
|
|
||||
Loss on Due from iHeartCommunications
|
—
|
|
|
—
|
|
|
|
|
(5,778
|
)
|
|
—
|
|
|
|
||||
Other expense, net
|
(26,874
|
)
|
|
(5,885
|
)
|
|
|
|
(36,642
|
)
|
|
(21,646
|
)
|
|
|
||||
Loss before income taxes
|
(182,233
|
)
|
|
(51,500
|
)
|
|
|
|
(334,522
|
)
|
|
(177,161
|
)
|
|
|
||||
Income tax expense
|
(30,136
|
)
|
|
(6,896
|
)
|
|
|
|
(58,806
|
)
|
|
(57,016
|
)
|
|
|
||||
Consolidated net loss
|
(212,369
|
)
|
|
(58,396
|
)
|
|
|
|
(393,328
|
)
|
|
(234,177
|
)
|
|
|
||||
Less amount attributable to noncontrolling interest
|
2,929
|
|
|
6,692
|
|
|
|
|
(2,924
|
)
|
|
9,716
|
|
|
|
||||
Net loss attributable to the Company
|
$
|
(215,298
|
)
|
|
$
|
(65,088
|
)
|
|
|
|
$
|
(390,404
|
)
|
|
$
|
(243,893
|
)
|
|
|
•
|
On February 12, 2019, we refinanced the
$2,200.0 million
aggregate principal amount of 7.625% CCWH Subordinated Notes, which were redeemed on March 6, 2019, with the proceeds of
$2,235.0 million
aggregate principal amount of 9.25% New CCWH Senior Notes (of which approximately
$333.5 million
was redeemed on August 22, 2019), resulting in increases in interest expense of $6.4 million and $32.6 million during the three and
nine
months ended
September 30, 2019
, respectively, compared to the same periods of
2018
.
|
•
|
On August 23, 2019, we refinanced the
$2,725.0 million
aggregate principal amount of 6.5% CCWH Senior Notes and
$375.0 million
aggregate principal amount of 8.75% CCIBV Senior Notes, which were redeemed on September 4, 2019, with the proceeds of $1,250.0 million aggregate principal amount of 5.125% New CCOH Senior Secured Notes and $2,000.0 million aggregate principal amount of the New Term Loan Facility, resulting in increases in interest expense of $4.0 million during each of the three and
nine
months ended
September 30, 2019
compared to the same periods of
2018
. This incremental interest expense was primarily due to the overlapping period between the close of the debt refinancing transaction and the redemption date; however, due to the lower rates of interest on the new debt, we expect interest expense to decrease in future periods as a result of this refinancing transaction.
|
(In thousands)
|
Three Months Ended
September 30, |
|
%
|
|
Nine Months Ended
September 30, |
|
%
|
||||||||||||
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||
Revenue
|
$
|
328,250
|
|
|
$
|
303,421
|
|
|
8.2%
|
|
$
|
928,114
|
|
|
$
|
859,190
|
|
|
8.0%
|
Direct operating expenses
|
137,065
|
|
|
131,241
|
|
|
4.4%
|
|
403,558
|
|
|
386,427
|
|
|
4.4%
|
||||
SG&A expenses
|
55,400
|
|
|
49,247
|
|
|
12.5%
|
|
162,518
|
|
|
146,021
|
|
|
11.3%
|
||||
Depreciation and amortization
|
37,653
|
|
|
39,783
|
|
|
(5.4)%
|
|
121,707
|
|
|
127,410
|
|
|
(4.5)%
|
||||
Operating income
|
$
|
98,132
|
|
|
$
|
83,150
|
|
|
18.0%
|
|
$
|
240,331
|
|
|
$
|
199,332
|
|
|
20.6%
|
(In thousands)
|
Three Months Ended
September 30, |
|
%
|
|
Nine Months Ended
September 30, |
|
%
|
||||||||||||
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||
Revenue
|
$
|
325,197
|
|
|
$
|
360,318
|
|
|
(9.7)%
|
|
$
|
1,010,464
|
|
|
$
|
1,114,927
|
|
|
(9.4)%
|
Direct operating expenses
|
221,091
|
|
|
230,440
|
|
|
(4.1)%
|
|
665,454
|
|
|
709,479
|
|
|
(6.2)%
|
||||
SG&A expenses
|
73,762
|
|
|
79,550
|
|
|
(7.3)%
|
|
224,331
|
|
|
235,473
|
|
|
(4.7)%
|
||||
Depreciation and amortization
|
34,373
|
|
|
36,627
|
|
|
(6.2)%
|
|
102,766
|
|
|
113,875
|
|
|
(9.8)%
|
||||
Operating income (loss)
|
$
|
(4,029
|
)
|
|
$
|
13,701
|
|
|
(129.4)%
|
|
$
|
17,913
|
|
|
$
|
56,100
|
|
|
(68.1)%
|
(In thousands)
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Operating income (loss):
|
|
|
|
|
|
|
|
||||||||
Americas
|
$
|
98,132
|
|
|
$
|
83,150
|
|
|
$
|
240,331
|
|
|
$
|
199,332
|
|
International
|
(4,029
|
)
|
|
13,701
|
|
|
17,913
|
|
|
56,100
|
|
||||
Other operating income (expense), net
|
620
|
|
|
825
|
|
|
(1,632
|
)
|
|
1,700
|
|
||||
Impairment charges
|
(5,300
|
)
|
|
(7,772
|
)
|
|
(5,300
|
)
|
|
(7,772
|
)
|
||||
Corporate and other
(1)
|
(41,735
|
)
|
|
(38,724
|
)
|
|
(112,059
|
)
|
|
(114,039
|
)
|
||||
Consolidated operating income
|
$
|
47,688
|
|
|
$
|
51,180
|
|
|
$
|
139,253
|
|
|
$
|
135,321
|
|
(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,
|
||||||
|
2019
|
|
2018
|
||||
Net cash provided by (used for):
|
|
|
|
||||
Operating activities
|
$
|
69,328
|
|
|
$
|
120,427
|
|
Investing activities
|
$
|
(134,313
|
)
|
|
$
|
(105,330
|
)
|
Financing activities
|
$
|
225,792
|
|
|
$
|
19,175
|
|
•
|
Capital expenditures in our Americas segment primarily relate to
constructing and sustaining our billboards and other out-of-home advertising displays, including digital boards
. During the
nine
months ended
September 30, 2019
and
2018
, we had capital expenditures of
$46.5 million
and
$50.2 million
, respectively.
|
•
|
Capital expenditures in our International segment primarily relate to
constructing and sustaining our street furniture and other out-of-home advertising displays, including digital displays
. During the
nine
months ended
September 30, 2019
and
2018
, we had capital expenditures of
$82.7 million
and
$57.5 million
, respectively.
The increase was primarily attributable to a new street furniture contract in Paris and the build-out of additional bus shelters in China.
|
•
|
Corporate capital expenditures of
$10.5 million
during the
nine
months ended
September 30, 2019
were largely driven by the
build-out of the new San Antonio office and IT infrastructure due to the Separation
, while Corporate capital expenditures of
$2.4 million
during the
nine
months ended
September 30, 2018
primarily related to equipment and software purchases.
|
•
|
Net transfers of $159.2 million in cash from iHeartCommunications, including
$115.8 million
of proceeds from the settlement of the Due from iHeartCommunications Note upon consummation of the Separation;
|
•
|
Proceeds from the issuance of mandatorily-redeemable preferred stock, net of fees and expenses, of
$43.8 million
; and
|
•
|
A net increase in cash of $33.5 million related to the Company's
2019
capital market transactions, including the refinancing of all of our outstanding long-term debt, the issuance of common stock and subsequent redemption of a portion of our outstanding debt, and related early redemption penalties and debt issuance costs. Refer to the "
Anticipated Cash Requirements
-
Uses of Liquidity
" section of this MD&A below for additional details.
|
•
|
On February 12, 2019, we refinanced all of our outstanding
$2,200.0 million
aggregate principal amount of
7.625%
CCWH Subordinated Notes, which were scheduled to mature in March 2020, with
$2,235.0 million
aggregate principal amount of
9.25%
New CCWH Senior Notes, which are scheduled to mature in
February 2024
.
|
•
|
On July 30, 2019, we issued
100 million
shares of common stock in a public offering and, on August 22, 2019, used the net proceeds therefrom to redeem approximately
$333.5 million
aggregate principal amount of the New CCWH Senior Notes.
|
•
|
On August 23, 2019, we refinanced all of our outstanding
$2,725.0 million
aggregate principal amount of 6.5% CCWH Senior Notes, which were scheduled to mature in November 2022, and all of our outstanding
$375.0 million
aggregate principal amount of 8.75% CCIBV Senior Notes, which were scheduled to mature in December 2020, with $1,250.0 million aggregate principal amount of 5.125% New CCOH Senior Secured Notes, which are scheduled to mature in August 2027, and a $2,000.0 million New Term Loan Facility, which amortizes in equal quarterly installments in an aggregate annual amount equal to
1.00%
of the original principal amount of such term loan, or
$20.0 million
beginning on December 31, 2019, with the balance being payable in August 2026.
|
•
|
Dividends on the Preferred Stock accrue daily at a rate based on the then-current liquidation preference and are payable in cash or added to the liquidation preference. On
September 30, 2019
, the Company paid a cash dividend of
$1.5 million
.
|
•
|
The Preferred Stock will be subject to mandatory redemption for an amount equal to the liquidation preference on May 1, 2029, unless waived by the holders, but we may redeem the Preferred Stock at our option before this date. As of
September 30, 2019
, the liquidation preference of the Preferred Stock was approximately
$46.1 million
, which includes the initial liquidation preference and undeclared dividends.
|
(In millions)
|
September 30, 2019
|
|
December 31, 2018
|
||||
Debt
(1)
:
|
|
|
|
||||
Term Loan Facility
|
$
|
2,000.0
|
|
|
$
|
—
|
|
Revolving Credit Facility
|
—
|
|
|
—
|
|
||
Receivables-Based Credit Facility
|
—
|
|
|
—
|
|
||
Clear Channel Outdoor Holdings 5.125% Senior Secured Notes Due 2027
|
1,250.0
|
|
|
—
|
|
||
Clear Channel Worldwide Holdings 9.25% Senior Notes Due 2024
|
1,901.5
|
|
|
—
|
|
||
Clear Channel Worldwide Holdings 6.5% Senior Notes Due 2022
|
—
|
|
|
2,725.0
|
|
||
Clear Channel Worldwide Holdings 7.625% Senior Subordinated Notes Due 2020
|
—
|
|
|
2,200.0
|
|
||
Clear Channel International B.V. 8.75% Senior Notes Due 2020
|
—
|
|
|
375.0
|
|
||
Other debt
|
3.9
|
|
|
3.9
|
|
||
Original issue discount
|
(9.9
|
)
|
|
(0.7
|
)
|
||
Long-term debt fees
|
(58.5
|
)
|
|
(25.8
|
)
|
||
Total debt
(1)
|
5,087.1
|
|
|
5,277.3
|
|
||
Mandatorily-redeemable preferred stock
(2)
|
44.9
|
|
|
—
|
|
||
Due to iHeartCommunications
(3)
|
—
|
|
|
21.6
|
|
||
Less: Cash and cash equivalents
|
(341.8
|
)
|
|
(182.5
|
)
|
||
Less: Due from iHeartCommunications
(3)
|
—
|
|
|
(154.8
|
)
|
||
|
$
|
4,790.2
|
|
|
$
|
4,961.7
|
|
(1)
|
Refer to Note
5
to the Consolidated Financial Statements located in Item 1 of this Quarterly Report on Form 10-Q for detailed information about our outstanding debt.
|
(2)
|
Refer to Note
10
to the Consolidated Financial Statements located in Item 1 of this Quarterly Report on Form 10-Q for detailed information about our mandatorily-redeemable preferred stock.
|
(3)
|
Upon consummation of the Separation on May 1, 2019, the intercompany notes and accounts between the Outdoor Group and the iHeart Group were settled, terminated and canceled. Pursuant to the Settlement Agreement, we recovered approximately
$149.0 million
on the Due from iHeartCommunications Note. Refer to Note
7
to the Consolidated Financial Statements located in Item 1 of this Quarterly Report on Form 10-Q for more details.
|
•
|
Industry revenue growth forecasts used for the initial four-year period, which varied by market, ranged between 2.5% and 3.8%;
|
•
|
Revenue growth beyond the initial four-year period was assumed to be 3.0%;
|
•
|
Revenue was grown over a build-up period, reaching maturity by the second year;
|
•
|
Operating margins gradually climb to the industry average margin (as high as 55.9%, depending on market size) by the third year; and
|
•
|
Discount rate was assumed to be 8.0%.
|
(In thousands)
|
|
Revenue growth rate
|
|
Profit margin
|
|
Discount rate
|
||||||
Decrease in fair value of:
|
|
(100 basis point decrease)
|
|
(100 basis point decrease)
|
|
(100 basis point increase)
|
||||||
Billboard permits
|
|
$
|
(1,132,500
|
)
|
|
$
|
(181,900
|
)
|
|
$
|
(1,112,600
|
)
|
•
|
Expected cash flows underlying our business plans for the periods
2019
through
2023
, which 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
2023
are projected to grow at a perpetual growth rate, which we estimated at 3.0%; and
|
•
|
In order to risk-adjust the cash flow projections in determining fair value, we utilized a discount rate of approximately 7.5% to 10.0% for each of our reporting units.
|
(In thousands)
|
|
Revenue growth rate
|
|
Profit margin
|
|
Discount rate
|
||||||
Decrease in fair value of reportable segment:
|
|
(100 basis point decrease)
|
|
(100 basis point decrease)
|
|
(100 basis point increase)
|
||||||
Americas
|
|
$
|
(780,000
|
)
|
|
$
|
(180,000
|
)
|
|
$
|
(730,000
|
)
|
International
|
|
$
|
(300,000
|
)
|
|
$
|
(230,000
|
)
|
|
$
|
(270,000
|
)
|
•
|
risks associated with
weak or uncertain global economic conditions
and their impact on the level of expenditures on advertising, including the effects of Brexit and economic uncertainty in China;
|
•
|
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
;
|
•
|
a breach of our information security measures
;
|
•
|
increases in tax rates or changes in tax laws or regulations
;
|
•
|
restrictions on outdoor advertising of certain products
;
|
•
|
capital expenditure requirements
;
|
•
|
fluctuations in exchange rates and currency values
;
|
•
|
risks of doing business in foreign countries
;
|
•
|
new or increased tariffs or unfavorable changes in trade policy
;
|
•
|
the risk that we may be more susceptible to adverse events following the Separation
;
|
•
|
the risk that we may be unable to replace the services iHeartCommunications provided us in a timely manner or on comparable terms
;
|
•
|
the risk that the 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 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 and our Preferred Stock limiting our flexibility in operating our business
;
|
•
|
the effect of analyst or 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
|
6,045
|
|
|
$
|
4.65
|
|
|
—
|
|
|
$
|
—
|
|
August 1 through August 31
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
||
September 1 through September 30
|
11,894
|
|
|
2.72
|
|
|
—
|
|
|
—
|
|
||
Total
|
17,939
|
|
|
$
|
3.37
|
|
|
—
|
|
|
$
|
—
|
|
(1)
|
The shares indicated consist of shares of our common stock tendered by employees to us during the three months ended
September 30, 2019
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
|
4.1
|
|
|
4.2*
|
|
|
4.3
|
|
|
4.4
|
|
|
10.1†
|
|
|
10.2
|
|
|
10.3†
|
|
|
10.4
|
|
|
31.1*
|
|
|
31.2*
|
|
|
32.1**
|
|
|
32.2**
|
|
|
101*
|
|
Interactive Data Files.
|
†
|
Exhibits and schedules have been omitted pursuant to Item 601(a)(5) of Regulation S-K and will be furnished on a supplemental basis to the Securities and Exchange Commission upon request.
|
*
|
Filed herewith.
|
**
|
Furnished herewith.
|
|
|
CLEAR CHANNEL OUTDOOR HOLDINGS, INC.
|
|
|
|
November 6, 2019
|
|
/s/ JASON A. DILGER
|
|
|
Jason A. Dilger
|
|
|
Chief Accounting Officer
|
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 |
---|