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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2010
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
FOR THE TRANSITION PERIOD FROM ________ TO ________
|
|
Delaware
|
95-4783236
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
| Large accelerated filer ¨ | Accelerated filer ¨ | ||
| Non-accelerated filer ¨ | Smaller reporting company x |
|
|
|
Page
Number
|
||
|
ITEM 1.
|
|
|
3
|
|
|
|
|
3
|
||
|
|
|
4
|
||
|
|
|
5
|
||
|
|
|
6
|
||
|
ITEM 2.
|
|
|
13
|
|
|
ITEM 3.
|
|
|
23
|
|
|
ITEM 4.
|
|
|
24
|
|
|
ITEM 1.
|
|
|
25
|
|
|
ITEM 1A.
|
25
|
|||
|
ITEM 2.
|
|
|
28
|
|
|
ITEM 3.
|
|
|
28
|
|
|
ITEM 4.
|
|
|
28
|
|
|
ITEM 5.
|
|
|
28
|
|
|
ITEM 6.
|
|
|
28
|
|
|
|
•
|
risks related to our history of operating losses, our substantial indebtedness or our ability to raise capital;
|
|
|
•
|
provisions of the agreements governing our debt instruments, including the amended credit facility agreement governing our syndicated bank credit facility, or the amended credit facility agreement, which restricts certain aspects of the operation of our business;
|
|
|
•
|
our continued compliance with all of our obligations, including financial covenants and ratios, under the amended credit facility agreement;
|
|
|
•
|
cancellations or reductions of advertising due to the current economic environment or otherwise;
|
|
|
•
|
advertising rates remaining constant or decreasing;
|
|
|
•
|
the impact of rigorous competition in Spanish-language media and in the advertising industry generally;
|
|
|
•
|
the impact on our business, if any, as a result of changes in the way market share is measured by third parties;
|
|
|
•
|
our relationship with Univision Communications Inc., or Univision;
|
|
|
•
|
subject to restrictions contained in the amended credit facility agreement, the overall success of our acquisition strategy, which historically has included developing media clusters in key U.S. Hispanic markets, and the integration of any acquired assets with our existing business;
|
|
|
•
|
industry-wide market factors and regulatory and other developments affecting our operations;
|
|
|
•
|
the duration and severity of the current economic environment;
|
|
|
•
|
the impact of previous and any future impairment of our assets;
|
|
|
•
|
the impact, including additional costs, of mandates and other obligations that may be imposed upon us as a result of the recent passage of new federal healthcare laws.
|
|
March 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 26,456 | $ | 27,666 | ||||
|
Trade receivables, net of allowance for doubtful accounts of $4,952 and $5,105 (including related parties of $5,231 and $4,496)
|
39,596 | 44,674 | ||||||
|
Prepaid expenses and other current assets (including related parties of $274 and $274)
|
5,738 | 5,803 | ||||||
|
Total current assets
|
71,790 | 78,143 | ||||||
|
Property and equipment, net
|
79,049 | 80,446 | ||||||
|
Intangible assets subject to amortization, net (included related parties of $27,260 and $27,841)
|
28,131 | 28,757 | ||||||
|
Intangible assets not subject to amortization
|
246,199 | 246,199 | ||||||
|
Goodwill
|
45,845 | 45,845 | ||||||
|
Other assets
|
8,545 | 8,537 | ||||||
|
Total assets
|
$ | 479,559 | $ | 487,927 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Current maturities of long-term debt (including related parties of $1,000 and $1,000)
|
$ | 1,000 | $ | 1,000 | ||||
|
Advances payable, related parties
|
118 | 118 | ||||||
|
Accounts payable and accrued expenses (including related parties of $3,786 and $4,262)
|
43,513 | 47,669 | ||||||
|
Total current liabilities
|
44,631 | 48,787 | ||||||
|
Long-term debt, less current maturities (including related parties of $1,000 and $1,000)
|
359,491 | 362,949 | ||||||
|
Other long-term liabilities
|
11,693 | 12,258 | ||||||
|
Deferred income taxes
|
40,084 | 38,698 | ||||||
|
Total liabilities
|
455,899 | 462,692 | ||||||
|
Commitments and contingencies (note 4)
|
||||||||
|
Stockholders' equity
|
||||||||
|
Class A common stock, $0.0001 par value, 260,000,000 shares authorized; shares issued and
|
||||||||
|
outstanding 2010 52,527,982; 2009 51,807,122
|
5 | 5 | ||||||
|
Class B common stock, $0.0001 par value, 40,000,000 shares authorized; shares issued and
|
||||||||
|
outstanding 2010 22,587,433; 2009 22,587,433
|
2 | 2 | ||||||
|
Class U common stock, $0.0001 par value, 40,000,000 shares authorized; shares issued and
|
||||||||
|
outstanding 2010 9,352,729; 2009 9,352,729
|
1 | 1 | ||||||
|
Additional paid-in capital
|
938,572 | 937,963 | ||||||
|
Accumulated deficit
|
(914,920 | ) | (912,736 | ) | ||||
|
Total stockholders' equity
|
23,660 | 25,235 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 479,559 | $ | 487,927 | ||||
|
Three-Month Period
|
||||||||
|
Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net revenue
|
$ | 43,073 | $ | 41,715 | ||||
|
Expenses:
|
||||||||
|
Direct operating expenses (including related parties of
|
||||||||
|
$2,351 and $1,727) (including non-cash stock-based
|
||||||||
|
compensation of $105 and $166)
|
20,768 | 21,861 | ||||||
|
Selling, general and administrative expenses (including non-cash
|
||||||||
|
stock-based compensation of $148 and $207)
|
9,056 | 9,952 | ||||||
|
Corporate expenses (including non-cash stock-based compensation
|
||||||||
|
of $206 and $406)
|
3,748 | 3,873 | ||||||
|
Depreciation and amortization (includes direct
|
||||||||
|
operating of $3,467 and $4,074;
|
||||||||
|
selling, general and administrative of $959 and $1,021;
|
||||||||
|
and corporate of $297 and $334) (including related
|
||||||||
|
parties of $580 and $580)
|
4,723 | 5,430 | ||||||
| 38,295 | 41,116 | |||||||
|
Operating income
|
4,778 | 599 | ||||||
|
Interest expense (including related parties of $29 and $31)
|
(5,514 | ) | (5,061 | ) | ||||
|
Interest income
|
83 | 248 | ||||||
|
Loss on debt extinguishment
|
- | (4,716 | ) | |||||
|
Loss before income taxes
|
(653 | ) | (8,930 | ) | ||||
|
Income tax expense
|
(1,410 | ) | (5,410 | ) | ||||
|
Loss before equity in net loss of
|
||||||||
|
nonconsolidated affiliate
|
(2,063 | ) | (14,340 | ) | ||||
|
Equity in net loss of nonconsolidated affiliate, net of tax
|
(121 | ) | (154 | ) | ||||
|
Net loss applicable to common stockholders
|
$ | (2,184 | ) | $ | (14,494 | ) | ||
|
Basic and diluted earnings per share:
|
||||||||
|
Net loss per share applicable to common stockholders, basic and diluted
|
$ | (0.03 | ) | $ | (0.17 | ) | ||
|
Weighted average common shares outstanding, basic
|
84,430,204 | 84,284,427 | ||||||
|
Weighted average common shares outstanding, diluted
|
84,430,204 | 84,284,427 | ||||||
|
Three-Month Period
|
||||||||
|
Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$ | (2,184 | ) | $ | (14,494 | ) | ||
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
4,723 | 5,430 | ||||||
|
Deferred income taxes
|
1,213 | 5,500 | ||||||
|
Amortization of debt issue costs
|
104 | 89 | ||||||
|
Amortization of syndication contracts
|
272 | 621 | ||||||
|
Payments on syndication contracts
|
(704 | ) | (713 | ) | ||||
|
Equity in net loss of nonconsolidated affiliate
|
121 | 154 | ||||||
|
Non-cash stock-based compensation
|
459 | 779 | ||||||
|
Gain on sale of media properties and other assets
|
- | (100 | ) | |||||
|
Non-cash expenses related to debt extinguishment
|
- | 945 | ||||||
|
Change in fair value of interest rate swap agreements
|
(3,930 | ) | (1,681 | ) | ||||
|
Changes in assets and liabilities, net of effect of acquisitions and dispositions:
|
||||||||
|
Decrease in accounts receivable
|
5,040 | 4,319 | ||||||
|
(Increase) decrease in prepaid expenses and other assets
|
(92 | ) | 138 | |||||
|
Increase (decrease) in accounts payable, accrued expenses and other liabilities
|
112 | (782 | ) | |||||
|
Net cash provided by operating activities
|
5,134 | 205 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Proceeds from sale of property and equipment and intangibles
|
- | 100 | ||||||
|
Purchases of property and equipment and intangibles
|
(2,674 | ) | (1,500 | ) | ||||
|
Deposits on acquisitions
|
- | (3,800 | ) | |||||
|
Net cash used in investing activities
|
(2,674 | ) | (5,200 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from issuance of common stock
|
150 | 202 | ||||||
|
Payments on long-term debt
|
(3,458 | ) | (41,000 | ) | ||||
|
Repurchase of Class A common stock
|
- | (543 | ) | |||||
|
Payments of deferred debt and offering costs
|
(362 | ) | (1,182 | ) | ||||
|
Net cash used in financing activities
|
(3,670 | ) | (42,523 | ) | ||||
|
Net decrease in cash and cash equivalents
|
(1,210 | ) | (47,518 | ) | ||||
|
Cash and cash equivalents:
|
||||||||
|
Beginning
|
27,666 | 64,294 | ||||||
|
Ending
|
$ | 26,456 | $ | 16,776 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash payments (refunds) for:
|
||||||||
|
Interest
|
$ | 9,785 | $ | 6,876 | ||||
|
Income taxes
|
$ | 197 | $ | (90 | ) | |||
|
Three-Month Period
|
||||||||
|
Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Basic and diluted earnings per share:
|
||||||||
|
Numerator:
|
||||||||
|
Net loss applicable to common stockholders
|
$ | (2,184 | ) | $ | (14,494 | ) | ||
|
Denominator:
|
||||||||
|
Weighted average common shares outstanding
|
84,430,204 | 84,284,427 | ||||||
|
Per share:
|
||||||||
|
Net loss per share applicable to common stockholders
|
$ | (0.03 | ) | $ | (0.17 | ) | ||
|
|
•
|
The interest that the Company pays under the credit facility increased. Both the revolver and term loan borrowings under the amendment bear interest at a variable interest rate based on either LIBOR or a base rate, in either case plus an applicable margin that varies depending upon the leverage ratio. Borrowings under both the revolver and term loan bear interest at LIBOR plus a margin of 5.25% when the leverage
ratio is greater than or equal to 5.0. When the leverage ratio is less than 5.0 but greater than or equal to 4.0, borrowings under both the revolver and term loan will bear interest at LIBOR plus a margin of 4.25%. When the leverage ratio is less than 4.0, borrowings under both the revolver and term loan will bear interest at LIBOR plus a margin of 3.25%. The term loan currently bears interest at LIBOR plus a margin of 5.25%, for a total interest rate of 5.55% at March 31, 2010. As of March
31, 2010, $358.5 million of the term loan was outstanding.
|
|
|
•
|
The total amount of the revolver facility was reduced from $150 million to $50 million. Borrowings under the revolver are restricted to $5 million in the aggregate during any rolling 30-day period when the leverage ratio is less than 1.0 of the maximum allowable ratio during the applicable period. New conditions have been added for loans under the revolver facility greater than $5 million. The revolving facility bears
interest at LIBOR plus a margin ranging from 3.25% to 5.25% based on leverage covenants. As of March 31, 2010, the Company had approximately $1 million in outstanding letters of credit and $49 million was available under the revolving facility for future borrowings. In addition, the Company pays a quarterly unused commitment fee ranging from 0.25% to 0.50% per annum, depending on the level of facility used.
|
|
|
•
|
There are more stringent financial covenants relating to maximum allowed leverage ratio, maximum capital expenditures and fixed charge coverage ratio. Beginning March 16, 2009 through December 31, 2009, the maximum allowed leverage ratio, or the ratio of consolidated total debt to trailing-twelve-month consolidated adjusted EBITDA, was 6.75. The maximum allowed leverage ratio decreased to 6.50 in the first
quarter of 2010. On September 30, 2010 the maximum allowed leverage ratio decreases to 6.25 and on December 31, 2010 the maximum allowed leverage ratio decreases to 6.0. Beginning March 31, 2011 and through the term of the agreement, the maximum allowed leverage ratio is 5.50. The actual leverage ratio was 6.2 to 1 as of March 31, 2010. Therefore, the Company was in compliance with this covenant as of this date. From March 31, 2009, through the term of the agreement,
the minimum required fixed charge coverage ratio is 1.15.
|
|
|
•
|
There is a mandatory prepayment clause for 100% of the proceeds of certain asset dispositions, regardless of the leverage ratio. In addition, if the Company has excess cash flow, as defined in the syndicated bank credit facility, 75% of such excess cash flow must be used to reduce the outstanding loan balance on a quarterly basis.
|
|
|
•
|
Beginning March 31, 2009, the senior leverage ratio and net leverage ratio were eliminated.
|
|
|
•
|
Capital expenditures may not exceed $10 million in 2010.
|
|
|
•
|
The Company is restricted from making acquisitions and investments when the leverage ratio is greater than 4.0.
|
|
|
•
|
The Company is restricted from making future repurchases of shares of common stock, except under a limited circumstance, which the Company utilized in May 2009 and may utilize again in the future.
|
|
|
•
|
The Company is restricted from making any further debt repurchases in the secondary market.
|
|
March 31,
2010
|
December 31,
2009
|
|||||||||
|
Derivatives Not Designated As Hedging Instruments
|
Balance Sheet Location
|
Fair Value
|
Fair Value
|
|||||||
|
Interest rate swap agreements
|
Accounts payable and accrued expenses
|
$ | 12.3 | $ | 16.2 | |||||
|
Three-Month Period
|
||||||||||
| Ended March 31, | ||||||||||
|
Derivatives Not Designated As Hedging Instruments
|
Location of
Income
|
2010
|
2009
|
|||||||
|
Interest rate swap agreements
|
Interest expense
|
$ | 3.9 | $ | 1.3 | |||||
|
March 31, 2010
|
December 31, 2009
|
|||||||
|
Liabilities
|
Level 2
|
Level 2
|
||||||
|
Interest rate swap agreements
|
$ | 12.3 | $ | 16.2 | ||||
|
Three-Month Period
|
||||||||||||
|
Ended March 31,
|
% Change
|
|||||||||||
|
2010
|
2009
|
2010 to 2009
|
||||||||||
|
Net Revenue
|
||||||||||||
|
Television
|
$ | 29,645 | $ | 28,272 | 5 | % | ||||||
|
Radio
|
13,428 | 13,443 | (0 | )% | ||||||||
|
Consolidated
|
43,073 | 41,715 | 3 | % | ||||||||
|
Direct operating expenses
|
||||||||||||
|
Television
|
13,029 | 14,050 | (7 | )% | ||||||||
|
Radio
|
7,739 | 7,811 | (1 | )% | ||||||||
|
Consolidated
|
20,768 | 21,861 | (5 | )% | ||||||||
|
Selling, general and administrative expenses
|
||||||||||||
|
Television
|
4,928 | 5,305 | (7 | )% | ||||||||
|
Radio
|
4,128 | 4,647 | (11 | )% | ||||||||
|
Consolidated
|
9,056 | 9,952 | (9 | )% | ||||||||
|
Depreciation and amortization
|
||||||||||||
|
Television
|
3,729 | 3,963 | (6 | )% | ||||||||
|
Radio
|
994 | 1,467 | (32 | )% | ||||||||
|
Consolidated
|
4,723 | 5,430 | (13 | )% | ||||||||
|
Segment operating profit (loss)
|
||||||||||||
|
Television
|
7,959 | 4,954 | 61 | % | ||||||||
|
Radio
|
567 | (482 | ) | * | ||||||||
|
Consolidated
|
8,526 | 4,472 | 91 | % | ||||||||
|
Corporate expenses
|
3,748 | 3,873 | (3 | )% | ||||||||
|
Operating income
|
4,778 | 599 | * | |||||||||
|
Interest expense
|
(5,514 | ) | (5,061 | ) | 9 | % | ||||||
|
Interest income
|
83 | 248 | (67 | )% | ||||||||
|
Loss on debt extinguishment
|
- | (4,716 | ) | * | ||||||||
|
Loss before income taxes
|
$ | (653 | ) | $ | (8,930 | ) | (93 | )% | ||||
|
Capital expenditures
|
||||||||||||
|
Television
|
$ | 2,359 | $ | 1,516 | ||||||||
|
Radio
|
342 | 214 | ||||||||||
|
Consolidated
|
$ | 2,701 | $ | 1,730 | ||||||||
|
March 31,
|
December 31,
|
|||||||||||
|
Total assets
|
2010 | 2009 | ||||||||||
|
Television
|
$ | 342,518 | $ | 348,191 | ||||||||
|
Radio
|
137,041 | 139,736 | ||||||||||
|
Consolidated
|
$ | 479,559 | $ | 487,927 | ||||||||
|
*
|
Percentage not meaningful.
|
|
Three-Month Period
|
||||||||||||
|
Ended March 31,
|
%
|
|||||||||||
|
2010
|
2009
|
Change
|
||||||||||
|
Statements of Operations Data:
|
||||||||||||
|
Net revenue
|
$ | 43,073 | $ | 41,715 | 3 | % | ||||||
|
Direct operating expenses
|
20,768 | 21,861 | (5 | )% | ||||||||
|
Selling, general and administrative expenses
|
9,056 | 9,952 | (9 | )% | ||||||||
|
Corporate expenses
|
3,748 | 3,873 | (3 | )% | ||||||||
|
Depreciation and amortization
|
4,723 | 5,430 | (13 | )% | ||||||||
| 38,295 | 41,116 | (7 | )% | |||||||||
|
Operating income
|
4,778 | 599 | * | |||||||||
|
Interest expense
|
(5,514 | ) | (5,061 | ) | 9 | % | ||||||
|
Interest income
|
83 | 248 | (67 | )% | ||||||||
|
Loss on debt extinguishment
|
- | (4,716 | ) | * | ||||||||
|
Loss before income taxes
|
(653 | ) | (8,930 | ) | (93 | )% | ||||||
|
Income tax expense
|
(1,410 | ) | (5,410 | ) | (74 | )% | ||||||
|
Loss before equity in net loss of
|
||||||||||||
|
nonconsolidated affiliate
|
(2,063 | ) | (14,340 | ) | (86 | )% | ||||||
|
Equity in net loss of nonconsolidated affiliate, net of tax
|
(121 | ) | (154 | ) | (21 | )% | ||||||
|
Net loss applicable to common stockholders
|
$ | (2,184 | ) | $ | (14,494 | ) | (85 | )% | ||||
|
Other Data:
|
||||||||||||
|
Capital expenditures
|
2,701 | 1,730 | ||||||||||
|
Consolidated adjusted EBITDA (adjusted for non-cash
|
||||||||||||
|
stock-based compensation) (1)
|
9,528 | 6,716 | ||||||||||
|
Net cash provided by operating activities
|
5,134 | 205 | ||||||||||
|
Net cash used in investing activities
|
(2,674 | ) | (5,200 | ) | ||||||||
|
Net cash used in financing activities
|
(3,670 | ) | (42,523 | ) | ||||||||
|
*
|
Percentage not meaningful.
|
|
(1)
|
Consolidated adjusted EBITDA means net income (loss) plus loss (gain) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation included in operating and corporate expenses, net interest expense, loss on debt extinguishment, income tax expense (benefit), equity in net income (loss) of nonconsolidated affiliate and syndication programming amortization less
syndication programming payments. We use the term consolidated adjusted EBITDA because that measure is defined in our syndicated bank credit facility and does not include loss (gain) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation, net interest expense, loss on debt extinguishment, income tax expense (benefit), equity in net income (loss) of nonconsolidated affiliate and syndication programming amortization and does include syndication programming
payments.
Since our ability to borrow from our syndicated bank credit facility is based on a consolidated adjusted EBITDA financial covenant, we believe that it is important to disclose consolidated adjusted EBITDA to our investors. Our syndicated bank credit facility contains certain financial covenants relating to the maximum allowed leverage ratio, maximum capital expenditures and minimum fixed charge coverage ratio. The maximum allowed leverage
ratio, or the ratio of consolidated total debt to trailing-twelve-month consolidated adjusted EBITDA, affects our ability to borrow from our syndicated bank credit facility. The maximum allowed leverage ratio also affects the interest rate charged for revolving loans, thus affecting our interest expense. Under our syndicated bank credit facility, our maximum allowed leverage ratio may not exceed 6.50 to 1. The actual leverage ratio was as follows (in each case as of March 31): 2010, 6.2 to 1; 2009, 5.7 to 1.
Therefore, we were in compliance with this covenant at each of those dates. We entered into an amendment to our credit facility agreement in March 2009, so we were not subject to the same calculations and covenants in prior years. However, for consistency of presentation, the foregoing historical ratios assume that our current definition had been applicable for all periods presented.
While many in the financial community and we consider consolidated adjusted EBITDA to be important, it should be considered in addition to, but not as a substitute for or superior to, other measures of liquidity and financial performance prepared in accordance with accounting principles generally accepted in the United States of America, such as cash flows from operating activities, operating income and net income. As
consolidated adjusted EBITDA excludes non-cash (gain) loss on sale of assets, non-cash depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation expense, net interest expense, loss on debt extinguishment, income tax expense (benefit), equity in net income (loss) of nonconsolidated affiliate and syndication programming amortization and includes syndication programming payments, consolidated adjusted EBITDA has certain limitations because it excludes and includes several important
non-cash financial line items. Therefore, we consider both non-GAAP and GAAP measures when evaluating our business. Consolidated adjusted EBITDA is also used to make executive compensation decisions.
|
|
Three-Month Period
|
||||||||
|
Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Consolidated adjusted EBITDA (1)
|
$ | 9,528 | $ | 6,716 | ||||
|
Interest expense
|
(5,514 | ) | (5,061 | ) | ||||
|
Interest income
|
83 | 248 | ||||||
|
Loss on debt extinguishment
|
- | (4,716 | ) | |||||
|
Income tax expense
|
(1,410 | ) | (5,410 | ) | ||||
|
Amortization of syndication contracts
|
(272 | ) | (621 | ) | ||||
|
Payments on syndication contracts
|
704 | 713 | ||||||
|
Non-cash stock-based compensation included in direct operating
|
||||||||
|
expenses
|
(105 | ) | (166 | ) | ||||
|
Non-cash stock-based compensation included in selling, general
|
||||||||
|
and administrative expenses
|
(148 | ) | (207 | ) | ||||
|
Non-cash stock-based compensation included in corporate expenses
|
(206 | ) | (406 | ) | ||||
|
Depreciation and amortization
|
(4,723 | ) | (5,430 | ) | ||||
|
Equity in net loss of nonconsolidated affiliates
|
(121 | ) | (154 | ) | ||||
|
Net loss
|
(2,184 | ) | (14,494 | ) | ||||
|
Depreciation and amortization
|
4,723 | 5,430 | ||||||
|
Deferred income taxes
|
1,213 | 5,500 | ||||||
|
Amortization of debt issue costs
|
104 | 89 | ||||||
|
Amortization of syndication contracts
|
272 | 621 | ||||||
|
Payments on syndication contracts
|
(704 | ) | (713 | ) | ||||
|
Equity in net loss of nonconsolidated affiliate
|
121 | 154 | ||||||
|
Non-cash stock-based compensation
|
459 | 779 | ||||||
|
Gain on sale of media properties and other assets
|
- | (100 | ) | |||||
|
Non-cash expenses related to debt extinguishment
|
- | 945 | ||||||
|
Change in fair value of interest rate swap agreements
|
(3,930 | ) | (1,681 | ) | ||||
|
Changes in assets and liabilities, net of effect of acquisitions and dispositions:
|
||||||||
|
Decrease in accounts receivable
|
5,040 | 4,319 | ||||||
|
(Increase) decrease in prepaid expenses and other assets
|
(92 | ) | 138 | |||||
|
Increase (decrease) in accounts payable, accrued expenses and other liabilities
|
112 | (782 | ) | |||||
|
Cash flows from operating activities
|
$ | 5,134 | $ | 205 | ||||
|
|
•
|
The interest that we pay under the credit facility increased. Both the revolver and term loan borrowings under the amendment bear interest at a variable interest rate based on either LIBOR or a base rate, in either case plus an applicable margin that varies depending upon our leverage ratio. Borrowings under both our revolver and term loan bear interest at LIBOR plus a margin of 5.25% when the leverage ratio
is greater than or equal to 5.0. When the leverage ratio is less than 5.0 but greater than or equal to 4.0, borrowings under both our revolver and term loan will bear interest at LIBOR plus a margin of 4.25%. When the leverage ratio is less than 4.0, borrowings under both our revolver and term loan will bear interest at LIBOR plus a margin of 3.25%. The term loan currently bears interest at LIBOR plus a margin of 5.25%, for a total interest rate of 5.55% at March 31, 2010. As of March 31,
2010, $358.5 million of the term loan was outstanding.
|
|
|
•
|
The total amount of our revolver facility was reduced from $150 million to $50 million. Borrowings under the revolver are restricted to $5 million in the aggregate during any rolling 30-day period when the leverage ratio is less than 1.0 of the maximum allowable ratio during the applicable period. New conditions have been added for loans under the revolver facility greater than $5 million. The revolving facility bears
interest at LIBOR plus a margin ranging from 3.25% to 5.25% based on leverage covenants. As of March 31, 2010, we had approximately $1.0 million in outstanding letters of credit and $49 million was available under the revolving facility for future borrowings. In addition, we pay a quarterly unused commitment fee ranging from 0.25% to 0.50% per annum, depending on the level of facility used.
|
|
|
•
|
There are more stringent financial covenants relating to maximum allowed leverage ratio, maximum capital expenditures and fixed charge coverage ratio. Beginning March 16, 2009, through December 31, 2009, the maximum allowed leverage ratio, or the ratio of consolidated total debt to trailing-twelve-month consolidated adjusted EBITDA, was 6.75. The maximum allowed leverage ratio decreased to 6.50 in the first
quarter of 2010. On September 30, 2010 the maximum allowed leverage ratio decreases to 6.25 and on December 31, 2010 the maximum allowed leverage ratio decreases to 6.0. Beginning March 31, 2011, and through the term of the agreement, the maximum allowed leverage ratio is 5.50. The actual leverage ratio was 6.2 to 1 as of March 31, 2010. Therefore, we were in compliance with this covenant as of this date. From March 31, 2009, through the term of the agreement, the minimum
required fixed charge coverage ratio is 1.15.
|
|
|
•
|
There is a mandatory prepayment clause for 100% of the proceeds of certain asset dispositions, regardless of our leverage ratio. In addition, if we have excess cash flow, as defined in our syndicated bank credit facility, 75% of such excess cash flow must be used to reduce our outstanding loan balance on a quarterly basis.
|
|
|
•
|
Beginning March 31, 2009, the senior leverage ratio and net leverage ratio were eliminated.
|
|
|
•
|
Capital expenditures may not exceed $10 million in 2010.
|
|
|
•
|
We are restricted from making acquisitions and investments when the leverage ratio is greater than 4.0.
|
|
|
•
|
We are restricted from making future repurchases of shares of our common stock, except under a limited circumstance, which we utilized in May 2009 and may utilize again in the future.
|
|
|
•
|
We are restricted from making any further debt repurchases in the secondary market.
|
|
|
•
|
Preventing us, under the terms of the our amended credit facility agreement, from obtaining additional financing to grow our business and compete effectively;
|
|
|
•
|
Limiting our ability, as a practical matter, to borrow additional amounts for working capital, capital expenditures, acquisitions, debt service requirements, execution of our growth strategy or other purposes; and
|
|
|
•
|
Placing us at a disadvantage compared to those of our competitors who have less debt.
|
|
31.1
|
|
Certification by the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 and Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934.
|
||
|
31.2
|
|
Certification by the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 and Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934.
|
||
|
32
|
|
Certification of Periodic Financial Report by the Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
|
ENTRAVISION COMMUNICATIONS CORPORATION
|
|||
|
|
By:
|
/s/ CHRISTOPHER T. YOUNG | |
| Christopher T. Young | |||
| Executive Vice President, Treasurer and Chief Financial Officer | |||
|
Exhibit
Number
|
Description of Exhibit
|
|
|
31.1
|
Certification by the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 and Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934.
|
|
|
31.2
|
Certification by the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 and Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934.
|
|
|
32
|
Certification of Periodic Financial Report by the Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
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
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|