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 SEPTEMBER 30, 2016 |
|
|
|
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 FOR THE TRANSITION PERIOD FROM _________ TO __________
|
|
Delaware
|
|
26-0241222
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
200 East Basse Road, Suite 100
San Antonio, Texas
|
|
78209
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
|
||||||
|
|
||||||
|
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]
|
||||||
|
|
||||||
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
||||||
|
Large accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [X] Smaller reporting company [ ]
|
||||||
|
|
||||||
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]
|
||||||
|
|
||||||
|
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
|
||||||
|
|
|
|
|
|
|
|
|
|
Class
|
|
Outstanding at November 7, 2016
|
|
||
|
|
~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~
|
|
~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~
|
|
||
|
|
Class A Common Stock, $.001 par value
|
|
31,141,367
|
|
(1)
|
|
|
|
Class B Common Stock, $.001 par value
|
|
555,556
|
|
|
|
|
|
Class C Common Stock, $.001 par value
|
|
58,967,502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Outstanding Class A common stock includes 111,291 shares owned by a subsidiary
|
|||||
|
|
|
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 data)
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
(Unaudited)
|
|
|
||||
|
CURRENT ASSETS
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
542,910
|
|
|
$
|
772,678
|
|
|
Accounts receivable, net of allowance of $36,556 in 2016 and $34,889 in 2015
|
1,392,997
|
|
|
1,442,038
|
|
||
|
Prepaid expenses
|
205,750
|
|
|
189,055
|
|
||
|
Assets held for sale
|
55,184
|
|
|
295,075
|
|
||
|
Other current assets
|
79,682
|
|
|
79,269
|
|
||
|
Total Current Assets
|
2,276,523
|
|
|
2,778,115
|
|
||
|
PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
||||
|
Structures, net
|
1,254,395
|
|
|
1,391,880
|
|
||
|
Other property, plant and equipment, net
|
784,459
|
|
|
820,676
|
|
||
|
INTANGIBLE ASSETS AND GOODWILL
|
|
|
|
||||
|
Indefinite-lived intangibles - licenses
|
2,414,041
|
|
|
2,413,483
|
|
||
|
Indefinite-lived intangibles - permits
|
961,194
|
|
|
971,327
|
|
||
|
Other intangibles, net
|
798,742
|
|
|
953,660
|
|
||
|
Goodwill
|
4,108,950
|
|
|
4,128,887
|
|
||
|
OTHER ASSETS
|
|
|
|
||||
|
Other assets
|
225,968
|
|
|
215,087
|
|
||
|
Total Assets
|
$
|
12,824,272
|
|
|
$
|
13,673,115
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
111,066
|
|
|
$
|
153,276
|
|
|
Accrued expenses
|
731,793
|
|
|
834,416
|
|
||
|
Accrued interest
|
152,066
|
|
|
279,100
|
|
||
|
Deferred income
|
238,763
|
|
|
210,924
|
|
||
|
Current portion of long-term debt
|
204,591
|
|
|
181,512
|
|
||
|
Total Current Liabilities
|
1,438,279
|
|
|
1,659,228
|
|
||
|
Long-term debt
|
20,249,812
|
|
|
20,539,099
|
|
||
|
Deferred income taxes
|
1,541,335
|
|
|
1,554,898
|
|
||
|
Other long-term liabilities
|
557,626
|
|
|
526,571
|
|
||
|
Commitments and contingent liabilities (Note 4)
|
|
|
|
|
|
||
|
SHAREHOLDERS’ DEFICIT
|
|
|
|
||||
|
Noncontrolling interest
|
157,026
|
|
|
177,615
|
|
||
|
Class A Common Stock, par value $.001 per share, authorized 400,000,000 shares, issued 31,528,762 and 30,295,457 shares in 2016 and 2015, respectively
|
31
|
|
|
30
|
|
||
|
Class B Common Stock, par value $.001 per share, authorized 150,000,000 shares, issued 555,556 shares in 2016 and 2015
|
1
|
|
|
1
|
|
||
|
Class C Common Stock, par value $.001 per share, authorized 100,000,000 shares, issued 58,967,502 shares in 2016 and 2015
|
59
|
|
|
59
|
|
||
|
Additional paid-in capital
|
2,069,897
|
|
|
2,068,949
|
|
||
|
Accumulated deficit
|
(12,839,371
|
)
|
|
(12,437,011
|
)
|
||
|
Accumulated other comprehensive loss
|
(348,338
|
)
|
|
(414,407
|
)
|
||
|
Cost of shares (365,517 in 2016 and 229,824 in 2015) held in treasury
|
(2,085
|
)
|
|
(1,917
|
)
|
||
|
Total Shareholders' Deficit
|
(10,962,780
|
)
|
|
(10,606,681
|
)
|
||
|
Total Liabilities and Shareholders' Deficit
|
$
|
12,824,272
|
|
|
$
|
13,673,115
|
|
|
(In thousands, except share data)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenue
|
$
|
1,570,418
|
|
|
$
|
1,579,514
|
|
|
$
|
4,552,455
|
|
|
$
|
4,523,937
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Direct operating expenses (excludes depreciation and amortization)
|
595,576
|
|
|
627,150
|
|
|
1,781,193
|
|
|
1,820,005
|
|
||||
|
Selling, general and administrative expenses (excludes depreciation and amortization)
|
421,700
|
|
|
429,426
|
|
|
1,281,849
|
|
|
1,270,869
|
|
||||
|
Corporate expenses (excludes depreciation and amortization)
|
86,779
|
|
|
74,775
|
|
|
252,308
|
|
|
232,492
|
|
||||
|
Depreciation and amortization
|
158,453
|
|
|
166,320
|
|
|
476,053
|
|
|
505,167
|
|
||||
|
Impairment charges
|
8,000
|
|
|
21,631
|
|
|
8,000
|
|
|
21,631
|
|
||||
|
Other operating income (expense), net
|
(505
|
)
|
|
6,914
|
|
|
219,768
|
|
|
98,694
|
|
||||
|
Operating income
|
299,405
|
|
|
267,126
|
|
|
972,820
|
|
|
772,467
|
|
||||
|
Interest expense
|
459,852
|
|
|
453,921
|
|
|
1,389,793
|
|
|
1,348,649
|
|
||||
|
Loss on investments, net
|
(13,767
|
)
|
|
(5,000
|
)
|
|
(13,767
|
)
|
|
(4,421
|
)
|
||||
|
Equity in earnings (loss) of nonconsolidated affiliates
|
1,117
|
|
|
(857
|
)
|
|
(926
|
)
|
|
(1,216
|
)
|
||||
|
Gain (loss) on extinguishment of debt
|
157,556
|
|
|
—
|
|
|
157,556
|
|
|
(2,201
|
)
|
||||
|
Other income (expense), net
|
(7,323
|
)
|
|
(17,976
|
)
|
|
(47,054
|
)
|
|
18,126
|
|
||||
|
Loss before income taxes
|
(22,864
|
)
|
|
(210,628
|
)
|
|
(321,164
|
)
|
|
(565,894
|
)
|
||||
|
Income tax expense
|
(5,613
|
)
|
|
(2,841
|
)
|
|
(42,243
|
)
|
|
(81,523
|
)
|
||||
|
Consolidated net loss
|
(28,477
|
)
|
|
(213,469
|
)
|
|
(363,407
|
)
|
|
(647,417
|
)
|
||||
|
Less amount attributable to noncontrolling interest
|
6,474
|
|
|
8,448
|
|
|
38,953
|
|
|
13,932
|
|
||||
|
Net loss attributable to the Company
|
$
|
(34,951
|
)
|
|
$
|
(221,917
|
)
|
|
$
|
(402,360
|
)
|
|
$
|
(661,349
|
)
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments
|
7,356
|
|
|
(22,102
|
)
|
|
43,797
|
|
|
(101,983
|
)
|
||||
|
Unrealized holding gain (loss) on marketable securities
|
(290
|
)
|
|
(149
|
)
|
|
(635
|
)
|
|
540
|
|
||||
|
Reclassification adjustments
|
—
|
|
|
—
|
|
|
32,823
|
|
|
—
|
|
||||
|
Other adjustments to comprehensive income (loss)
|
193
|
|
|
—
|
|
|
(3,551
|
)
|
|
(1,154
|
)
|
||||
|
Other comprehensive income (loss)
|
7,259
|
|
|
(22,251
|
)
|
|
72,434
|
|
|
(102,597
|
)
|
||||
|
Comprehensive loss
|
(27,692
|
)
|
|
(244,168
|
)
|
|
(329,926
|
)
|
|
(763,946
|
)
|
||||
|
Less amount attributable to noncontrolling interest
|
1,235
|
|
|
(8,540
|
)
|
|
6,365
|
|
|
(19,180
|
)
|
||||
|
Comprehensive loss attributable to the Company
|
$
|
(28,927
|
)
|
|
$
|
(235,628
|
)
|
|
$
|
(336,291
|
)
|
|
$
|
(744,766
|
)
|
|
Net loss attributable to the Company per common share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
(0.41
|
)
|
|
$
|
(2.63
|
)
|
|
$
|
(4.76
|
)
|
|
$
|
(7.85
|
)
|
|
Weighted average common shares outstanding - Basic
|
84,650
|
|
|
84,350
|
|
|
84,510
|
|
|
84,236
|
|
||||
|
Diluted
|
$
|
(0.41
|
)
|
|
$
|
(2.63
|
)
|
|
$
|
(4.76
|
)
|
|
$
|
(7.85
|
)
|
|
Weighted average common shares outstanding - Diluted
|
84,650
|
|
|
84,350
|
|
|
84,510
|
|
|
84,236
|
|
||||
|
(In thousands)
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Consolidated net loss
|
$
|
(363,407
|
)
|
|
$
|
(647,417
|
)
|
|
Reconciling items:
|
|
|
|
||||
|
Impairment charges
|
8,000
|
|
|
21,631
|
|
||
|
Depreciation and amortization
|
476,053
|
|
|
505,167
|
|
||
|
Deferred taxes
|
(14,097
|
)
|
|
15,685
|
|
||
|
Provision for doubtful accounts
|
20,042
|
|
|
20,721
|
|
||
|
Amortization of deferred financing charges and note discounts, net
|
51,806
|
|
|
47,401
|
|
||
|
Share-based compensation
|
10,310
|
|
|
7,918
|
|
||
|
Gain on disposal of operating and other assets
|
(227,765
|
)
|
|
(108,090
|
)
|
||
|
Loss on investments
|
13,767
|
|
|
4,421
|
|
||
|
Equity in loss of nonconsolidated affiliates
|
926
|
|
|
1,216
|
|
||
|
(Gain) loss on extinguishment of debt
|
(157,556
|
)
|
|
2,201
|
|
||
|
Other reconciling items, net
|
24,407
|
|
|
(18,716
|
)
|
||
|
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions:
|
|
|
|
||||
|
(Increase) decrease in accounts receivable
|
16,909
|
|
|
(93,312
|
)
|
||
|
Increase in prepaid expenses and other current assets
|
(17,836
|
)
|
|
(51,685
|
)
|
||
|
Decrease in accrued expenses
|
(60,515
|
)
|
|
(43,652
|
)
|
||
|
Decrease in accounts payable
|
(39,660
|
)
|
|
(10,955
|
)
|
||
|
Decrease in accrued interest
|
(92,947
|
)
|
|
(62,149
|
)
|
||
|
Increase in deferred income
|
37,550
|
|
|
36,579
|
|
||
|
Changes in other operating assets and liabilities
|
41,435
|
|
|
9,887
|
|
||
|
Net cash used for operating activities
|
(272,578
|
)
|
|
(363,149
|
)
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchases of property, plant and equipment
|
(201,038
|
)
|
|
(192,492
|
)
|
||
|
Proceeds from disposal of assets
|
604,044
|
|
|
405,284
|
|
||
|
Purchases of other operating assets
|
(3,464
|
)
|
|
(6,358
|
)
|
||
|
Change in other, net
|
(33,230
|
)
|
|
(32,483
|
)
|
||
|
Net cash provided by investing activities
|
366,312
|
|
|
173,951
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Draws on credit facilities
|
—
|
|
|
310,000
|
|
||
|
Payments on credit facilities
|
(1,728
|
)
|
|
(123,304
|
)
|
||
|
Proceeds from long-term debt
|
800
|
|
|
950,000
|
|
||
|
Payments on long-term debt
|
(226,640
|
)
|
|
(931,372
|
)
|
||
|
Payments to purchase noncontrolling interests
|
—
|
|
|
(42,798
|
)
|
||
|
Dividends and other payments to noncontrolling interests
|
(93,371
|
)
|
|
(28,088
|
)
|
||
|
Change in other, net
|
(1,644
|
)
|
|
(7,734
|
)
|
||
|
Net cash provided by (used for) financing activities
|
(322,583
|
)
|
|
126,704
|
|
||
|
Effect of exchange rate changes on cash
|
(919
|
)
|
|
(11,684
|
)
|
||
|
Net decrease in cash and cash equivalents
|
(229,768
|
)
|
|
(74,178
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
772,678
|
|
|
457,024
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
542,910
|
|
|
$
|
382,846
|
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
1,434,482
|
|
|
$
|
1,364,055
|
|
|
Cash paid for taxes
|
39,288
|
|
|
37,299
|
|
||
|
(In thousands)
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
Land, buildings and improvements
|
$
|
595,511
|
|
|
$
|
603,234
|
|
|
Structures
|
2,755,221
|
|
|
2,824,794
|
|
||
|
Towers, transmitters and studio equipment
|
349,260
|
|
|
347,877
|
|
||
|
Furniture and other equipment
|
618,302
|
|
|
591,149
|
|
||
|
Construction in progress
|
95,684
|
|
|
69,042
|
|
||
|
|
4,413,978
|
|
|
4,436,096
|
|
||
|
Less: accumulated depreciation
|
2,375,124
|
|
|
2,223,540
|
|
||
|
Property, plant and equipment, net
|
$
|
2,038,854
|
|
|
$
|
2,212,556
|
|
|
(In thousands)
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
||||||||
|
Transit, street furniture and other outdoor
contractual rights |
$
|
589,703
|
|
|
$
|
(438,087
|
)
|
|
$
|
635,772
|
|
|
$
|
(457,060
|
)
|
|
Customer / advertiser relationships
|
1,222,518
|
|
|
(982,173
|
)
|
|
1,222,518
|
|
|
(891,488
|
)
|
||||
|
Talent contracts
|
319,384
|
|
|
(273,946
|
)
|
|
319,384
|
|
|
(252,526
|
)
|
||||
|
Representation contracts
|
253,719
|
|
|
(226,539
|
)
|
|
239,142
|
|
|
(217,770
|
)
|
||||
|
Permanent easements
|
157,347
|
|
|
—
|
|
|
156,349
|
|
|
—
|
|
||||
|
Other
|
389,893
|
|
|
(213,077
|
)
|
|
394,983
|
|
|
(195,644
|
)
|
||||
|
Total
|
$
|
2,932,564
|
|
|
$
|
(2,133,822
|
)
|
|
$
|
2,968,148
|
|
|
$
|
(2,014,488
|
)
|
|
(In thousands)
|
|
||
|
2017
|
$
|
200,177
|
|
|
2018
|
130,076
|
|
|
|
2019
|
47,061
|
|
|
|
2020
|
39,208
|
|
|
|
2021
|
33,805
|
|
|
|
(In thousands)
|
iHM
|
|
Americas Outdoor Advertising
|
|
International Outdoor Advertising
|
|
Other
|
|
Consolidated
|
||||||||||
|
Balance as of December 31, 2014
|
$
|
3,288,481
|
|
|
$
|
584,574
|
|
|
$
|
232,538
|
|
|
$
|
81,831
|
|
|
$
|
4,187,424
|
|
|
Acquisitions
|
—
|
|
|
—
|
|
|
10,998
|
|
|
—
|
|
|
10,998
|
|
|||||
|
Foreign currency
|
—
|
|
|
(709
|
)
|
|
(19,644
|
)
|
|
—
|
|
|
(20,353
|
)
|
|||||
|
Assets held for sale
|
—
|
|
|
(49,182
|
)
|
|
—
|
|
|
—
|
|
|
(49,182
|
)
|
|||||
|
Balance as of December 31, 2015
|
$
|
3,288,481
|
|
|
$
|
534,683
|
|
|
$
|
223,892
|
|
|
$
|
81,831
|
|
|
$
|
4,128,887
|
|
|
Impairment
|
—
|
|
|
—
|
|
|
(7,274
|
)
|
|
—
|
|
|
(7,274
|
)
|
|||||
|
Dispositions
|
—
|
|
|
(6,934
|
)
|
|
—
|
|
|
—
|
|
|
(6,934
|
)
|
|||||
|
Foreign currency
|
—
|
|
|
(1,805
|
)
|
|
6,413
|
|
|
—
|
|
|
4,608
|
|
|||||
|
Assets held for sale
|
—
|
|
|
(10,337
|
)
|
|
—
|
|
|
—
|
|
|
(10,337
|
)
|
|||||
|
Balance as of September 30, 2016
|
$
|
3,288,481
|
|
|
$
|
515,607
|
|
|
$
|
223,031
|
|
|
$
|
81,831
|
|
|
$
|
4,108,950
|
|
|
(In thousands)
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
Senior Secured Credit Facilities
(1)
|
$
|
6,300,000
|
|
|
$
|
6,300,000
|
|
|
Receivables Based Credit Facility Due 2017
(2)
|
230,000
|
|
|
230,000
|
|
||
|
9.0% Priority Guarantee Notes Due 2019
|
1,999,815
|
|
|
1,999,815
|
|
||
|
9.0% Priority Guarantee Notes Due 2021
|
1,750,000
|
|
|
1,750,000
|
|
||
|
11.25% Priority Guarantee Notes Due 2021
|
575,000
|
|
|
575,000
|
|
||
|
9.0% Priority Guarantee Notes Due 2022
|
1,000,000
|
|
|
1,000,000
|
|
||
|
10.625% Priority Guarantee Notes Due 2023
|
950,000
|
|
|
950,000
|
|
||
|
Subsidiary Revolving Credit Facility Due 2018
(3)
|
—
|
|
|
—
|
|
||
|
Other secured subsidiary debt
(4)
|
24,610
|
|
|
25,228
|
|
||
|
Total consolidated secured debt
|
12,829,425
|
|
|
12,830,043
|
|
||
|
|
|
|
|
||||
|
14.0% Senior Notes Due 2021
(5)
|
1,729,168
|
|
|
1,695,097
|
|
||
|
Legacy Notes
(6)
|
667,900
|
|
|
667,900
|
|
||
|
10.0% Senior Notes Due 2018
(7)
|
347,028
|
|
|
730,000
|
|
||
|
Subsidiary Senior Notes due 2022
|
2,725,000
|
|
|
2,725,000
|
|
||
|
Subsidiary Senior Subordinated Notes due 2020
|
2,200,000
|
|
|
2,200,000
|
|
||
|
Clear Channel International B.V. Senior Notes due 2020
|
225,000
|
|
|
225,000
|
|
||
|
Other subsidiary debt
|
28,663
|
|
|
165
|
|
||
|
Purchase accounting adjustments and original issue discount
|
(176,863
|
)
|
|
(204,611
|
)
|
||
|
Long-term debt fees
|
(120,918
|
)
|
|
(147,983
|
)
|
||
|
Total debt
|
20,454,403
|
|
|
20,720,611
|
|
||
|
Less: current portion
|
204,591
|
|
|
181,512
|
|
||
|
Total long-term debt
|
$
|
20,249,812
|
|
|
$
|
20,539,099
|
|
|
(1)
|
Term Loan D and Term Loan E mature in 2019.
|
|
(2)
|
The Receivables Based Credit Facility provides for borrowings up to the lesser of $
535.0 million
(the revolving credit commitment) or the borrowing base, subject to certain limitations contained in
iHeartCommunications'
material financing agreements.
|
|
(3)
|
The Subsidiary Revolving Credit Facility provides for borrowings up to $
75.0 million
(the revolving credit commitment).
|
|
(4)
|
Other secured subsidiary debt matures at various dates from 2016 through 2045.
|
|
(5)
|
The
14.0%
Senior Notes due 2021 are subject to required payments at various dates from 2018 through 2021.
2.0%
per annum of the interest is paid through the issuance of payment-in-kind notes in the first and third quarters.
|
|
(6)
|
iHeartCommunications'
Legacy Notes, all of which were issued prior to the acquisition of
iHeartCommunications
by
the Company
in 2008, consist of Senior Notes maturing at various dates in 2016, 2018 and 2027.
|
|
(7)
|
On July 15, 2016, Broader Media, LLC, an indirect wholly-owned subsidiary of the Company, repurchased approximately
$383.0 million
aggregate principal amount of iHeartCommunications’
10.0%
Senior Notes due 2018 for an aggregate purchase price of approximately
$222.2 million
.
|
|
(In thousands)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Current tax expense
|
$
|
(9,339
|
)
|
|
$
|
(2,144
|
)
|
|
$
|
(56,340
|
)
|
|
$
|
(65,838
|
)
|
|
Deferred tax benefit (expense)
|
3,726
|
|
|
(697
|
)
|
|
14,097
|
|
|
(15,685
|
)
|
||||
|
Income tax expense
|
$
|
(5,613
|
)
|
|
$
|
(2,841
|
)
|
|
$
|
(42,243
|
)
|
|
$
|
(81,523
|
)
|
|
(In thousands)
|
The Company
|
|
Noncontrolling
Interests
|
|
Consolidated
|
||||||
|
Balance as of January 1, 2016
|
$
|
(10,784,296
|
)
|
|
$
|
177,615
|
|
|
$
|
(10,606,681
|
)
|
|
Net income (loss)
|
(402,360
|
)
|
|
38,953
|
|
|
(363,407
|
)
|
|||
|
Dividends declared and other payments to noncontrolling interests
|
—
|
|
|
(74,542
|
)
|
|
(74,542
|
)
|
|||
|
Share-based compensation
|
2,170
|
|
|
8,140
|
|
|
10,310
|
|
|||
|
Foreign currency translation adjustments
|
40,914
|
|
|
2,883
|
|
|
43,797
|
|
|||
|
Unrealized holding loss on marketable securities
|
(571
|
)
|
|
(64
|
)
|
|
(635
|
)
|
|||
|
Reclassification adjustments
|
28,919
|
|
|
3,904
|
|
|
32,823
|
|
|||
|
Other adjustments to comprehensive loss
|
(3,193
|
)
|
|
(358
|
)
|
|
(3,551
|
)
|
|||
|
Other, net
|
(1,389
|
)
|
|
495
|
|
|
(894
|
)
|
|||
|
Balances as of September 30, 2016
|
$
|
(11,119,806
|
)
|
|
$
|
157,026
|
|
|
$
|
(10,962,780
|
)
|
|
(In thousands)
|
The Company
|
|
Noncontrolling
Interests
|
|
Consolidated
|
||||||
|
Balance as of January 1, 2015
|
$
|
(9,889,348
|
)
|
|
$
|
224,140
|
|
|
$
|
(9,665,208
|
)
|
|
Net income (loss)
|
(661,349
|
)
|
|
13,932
|
|
|
(647,417
|
)
|
|||
|
Dividends declared and other payments to noncontrolling interests
|
—
|
|
|
(28,088
|
)
|
|
(28,088
|
)
|
|||
|
Purchase of additional noncontrolling interests
|
(40,820
|
)
|
|
(1,978
|
)
|
|
(42,798
|
)
|
|||
|
Share-based compensation
|
1,873
|
|
|
6,045
|
|
|
7,918
|
|
|||
|
Foreign currency translation adjustments
|
(82,865
|
)
|
|
(19,118
|
)
|
|
(101,983
|
)
|
|||
|
Unrealized holding gain on marketable securities
|
484
|
|
|
56
|
|
|
540
|
|
|||
|
Other adjustments to comprehensive loss
|
(1,036
|
)
|
|
(118
|
)
|
|
(1,154
|
)
|
|||
|
Other, net
|
(618
|
)
|
|
4,772
|
|
|
4,154
|
|
|||
|
Balances as of September 30, 2015
|
$
|
(10,673,679
|
)
|
|
$
|
199,643
|
|
|
$
|
(10,474,036
|
)
|
|
(In thousands, except per share data)
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
NUMERATOR:
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to the Company – common shares
|
$
|
(34,951
|
)
|
|
$
|
(221,917
|
)
|
|
$
|
(402,360
|
)
|
|
$
|
(661,349
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
DENOMINATOR:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding - basic
|
84,650
|
|
|
84,350
|
|
|
84,510
|
|
|
84,236
|
|
||||
|
Weighted average common shares outstanding - diluted
(1)
|
84,650
|
|
|
84,350
|
|
|
84,510
|
|
|
84,236
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to the Company per common share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
$
|
(0.41
|
)
|
|
$
|
(2.63
|
)
|
|
$
|
(4.76
|
)
|
|
$
|
(7.85
|
)
|
|
Diluted
|
$
|
(0.41
|
)
|
|
$
|
(2.63
|
)
|
|
$
|
(4.76
|
)
|
|
$
|
(7.85
|
)
|
|
(1)
|
Outstanding equity awards of
8.0 million
and
7.3 million
for the three months ended
September 30, 2016
and
2015
, respectively, and
8.0 million
and
7.3 million
for the
nine
months ended
September 30, 2016
and
2015
, respectively, were not included in the computation of diluted earnings per share because to do so would have been antidilutive.
|
|
(In thousands)
|
iHM
|
|
Americas Outdoor
|
|
International Outdoor
|
|
Other
|
|
Corporate and other reconciling items
|
|
Eliminations
|
|
Consolidated
|
||||||||||||||
|
Three Months Ended September 30, 2016
|
|||||||||||||||||||||||||||
|
Revenue
|
$
|
857,099
|
|
|
$
|
322,997
|
|
|
$
|
350,060
|
|
|
$
|
41,414
|
|
|
$
|
—
|
|
|
$
|
(1,152
|
)
|
|
$
|
1,570,418
|
|
|
Direct operating expenses
|
229,668
|
|
|
142,989
|
|
|
223,097
|
|
|
(178
|
)
|
|
—
|
|
|
—
|
|
|
595,576
|
|
|||||||
|
Selling, general and administrative expenses
|
268,612
|
|
|
54,500
|
|
|
71,664
|
|
|
27,466
|
|
|
—
|
|
|
(542
|
)
|
|
421,700
|
|
|||||||
|
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
87,389
|
|
|
(610
|
)
|
|
86,779
|
|
|||||||
|
Depreciation and amortization
|
60,691
|
|
|
47,242
|
|
|
37,018
|
|
|
4,483
|
|
|
9,019
|
|
|
—
|
|
|
158,453
|
|
|||||||
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,000
|
|
|
—
|
|
|
8,000
|
|
|||||||
|
Other operating expense, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(505
|
)
|
|
—
|
|
|
(505
|
)
|
|||||||
|
Operating income (loss)
|
$
|
298,128
|
|
|
$
|
78,266
|
|
|
$
|
18,281
|
|
|
$
|
9,643
|
|
|
$
|
(104,913
|
)
|
|
$
|
—
|
|
|
$
|
299,405
|
|
|
Intersegment revenues
|
$
|
—
|
|
|
$
|
1,152
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,152
|
|
|
Capital expenditures
|
$
|
23,238
|
|
|
$
|
19,114
|
|
|
$
|
30,803
|
|
|
$
|
582
|
|
|
$
|
3,596
|
|
|
$
|
—
|
|
|
$
|
77,333
|
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,431
|
|
|
$
|
—
|
|
|
$
|
3,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Three Months Ended September 30, 2015
|
|||||||||||||||||||||||||||
|
Revenue
|
$
|
846,865
|
|
|
$
|
347,336
|
|
|
$
|
348,941
|
|
|
$
|
36,719
|
|
|
$
|
—
|
|
|
$
|
(347
|
)
|
|
$
|
1,579,514
|
|
|
Direct operating expenses
|
253,848
|
|
|
149,072
|
|
|
223,644
|
|
|
586
|
|
|
—
|
|
|
—
|
|
|
627,150
|
|
|||||||
|
Selling, general and administrative expenses
|
272,065
|
|
|
59,539
|
|
|
73,020
|
|
|
25,149
|
|
|
—
|
|
|
(347
|
)
|
|
429,426
|
|
|||||||
|
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,775
|
|
|
—
|
|
|
74,775
|
|
|||||||
|
Depreciation and amortization
|
59,402
|
|
|
50,121
|
|
|
41,564
|
|
|
4,370
|
|
|
10,863
|
|
|
—
|
|
|
166,320
|
|
|||||||
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,631
|
|
|
—
|
|
|
21,631
|
|
|||||||
|
Other operating income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,914
|
|
|
—
|
|
|
6,914
|
|
|||||||
|
Operating income (loss)
|
$
|
261,550
|
|
|
$
|
88,604
|
|
|
$
|
10,713
|
|
|
$
|
6,614
|
|
|
$
|
(100,355
|
)
|
|
$
|
—
|
|
|
$
|
267,126
|
|
|
Intersegment revenues
|
$
|
—
|
|
|
$
|
347
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
347
|
|
|
Capital expenditures
|
$
|
14,426
|
|
|
$
|
18,557
|
|
|
$
|
28,665
|
|
|
$
|
551
|
|
|
$
|
5,416
|
|
|
$
|
—
|
|
|
$
|
67,615
|
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,991
|
|
|
$
|
—
|
|
|
$
|
2,991
|
|
|
(In thousands)
|
iHM
|
|
Americas Outdoor
|
|
International Outdoor
|
|
Other
|
|
Corporate and other reconciling items
|
|
Eliminations
|
|
Consolidated
|
||||||||||||||
|
Nine Months Ended September 30, 2016
|
|||||||||||||||||||||||||||
|
Revenue
|
$
|
2,463,899
|
|
|
$
|
931,058
|
|
|
$
|
1,044,866
|
|
|
$
|
114,663
|
|
|
$
|
—
|
|
|
$
|
(2,031
|
)
|
|
$
|
4,552,455
|
|
|
Direct operating expenses
|
704,097
|
|
|
421,039
|
|
|
654,802
|
|
|
1,255
|
|
|
—
|
|
|
—
|
|
|
1,781,193
|
|
|||||||
|
Selling, general and administrative expenses
|
812,344
|
|
|
167,660
|
|
|
220,872
|
|
|
82,394
|
|
|
—
|
|
|
(1,421
|
)
|
|
1,281,849
|
|
|||||||
|
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
252,918
|
|
|
(610
|
)
|
|
252,308
|
|
|||||||
|
Depreciation and amortization
|
182,506
|
|
|
140,883
|
|
|
113,075
|
|
|
12,809
|
|
|
26,780
|
|
|
—
|
|
|
476,053
|
|
|||||||
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,000
|
|
|
—
|
|
|
8,000
|
|
|||||||
|
Other operating income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
219,768
|
|
|
—
|
|
|
219,768
|
|
|||||||
|
Operating income (loss)
|
$
|
764,952
|
|
|
$
|
201,476
|
|
|
$
|
56,117
|
|
|
$
|
18,205
|
|
|
$
|
(67,930
|
)
|
|
$
|
—
|
|
|
$
|
972,820
|
|
|
Intersegment revenues
|
$
|
—
|
|
|
$
|
2,031
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,031
|
|
|
Capital expenditures
|
$
|
46,303
|
|
|
$
|
47,808
|
|
|
$
|
97,487
|
|
|
$
|
1,758
|
|
|
$
|
7,682
|
|
|
$
|
—
|
|
|
$
|
201,038
|
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,310
|
|
|
$
|
—
|
|
|
$
|
10,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Nine Months Ended September 30, 2015
|
|||||||||||||||||||||||||||
|
Revenue
|
$
|
2,385,367
|
|
|
$
|
984,485
|
|
|
$
|
1,049,654
|
|
|
$
|
106,941
|
|
|
$
|
—
|
|
|
$
|
(2,510
|
)
|
|
$
|
4,523,937
|
|
|
Direct operating expenses
|
709,503
|
|
|
445,018
|
|
|
663,011
|
|
|
2,473
|
|
|
—
|
|
|
—
|
|
|
1,820,005
|
|
|||||||
|
Selling, general and administrative expenses
|
799,370
|
|
|
172,522
|
|
|
219,689
|
|
|
81,798
|
|
|
—
|
|
|
(2,510
|
)
|
|
1,270,869
|
|
|||||||
|
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
232,492
|
|
|
—
|
|
|
232,492
|
|
|||||||
|
Depreciation and amortization
|
179,703
|
|
|
151,574
|
|
|
124,961
|
|
|
16,842
|
|
|
32,087
|
|
|
—
|
|
|
505,167
|
|
|||||||
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,631
|
|
|
—
|
|
|
21,631
|
|
|||||||
|
Other operating income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
98,694
|
|
|
—
|
|
|
98,694
|
|
|||||||
|
Operating income (loss)
|
$
|
696,791
|
|
|
$
|
215,371
|
|
|
$
|
41,993
|
|
|
$
|
5,828
|
|
|
$
|
(187,516
|
)
|
|
$
|
—
|
|
|
$
|
772,467
|
|
|
Intersegment revenues
|
$
|
—
|
|
|
$
|
2,510
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,510
|
|
|
Capital expenditures
|
$
|
44,106
|
|
|
$
|
50,916
|
|
|
$
|
85,522
|
|
|
$
|
1,346
|
|
|
$
|
10,602
|
|
|
$
|
—
|
|
|
$
|
192,492
|
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,918
|
|
|
$
|
—
|
|
|
$
|
7,918
|
|
|
•
|
Consolidated revenue decreased
$9.1 million
during the three months ended
September 30, 2016
compared to the same period of
2015
. Excluding the
$5.9 million
impact from movements in foreign exchange rates, consolidated revenue
decreased
$3.2 million
during the three months ended
September 30, 2016
compared to the same period of
2015
.
|
|
•
|
In the first quarter of 2016, we sold nine non-strategic U.S. outdoor markets and in the second quarter we sold our outdoor business in Turkey. These markets generated revenue of
$32.8 million
in the three months ended
September 30, 2015
.
|
|
•
|
On July 15, 2016, Broader Media, LLC, our indirect wholly-owned subsidiary, repurchased approximately
$383.0 million
aggregate principal amount of iHeartCommunications’ 10.0% Senior Notes due 2018 for an aggregate purchase price of
$222.2 million
, resulting in a gain on extinguishment of debt of $157.6 million and we expect to realize a reduction in annual interest expense of $38.3 million.
|
|
(In thousands)
|
Three Months Ended
September 30, |
|
%
Change |
|
Nine Months Ended
September 30, |
|
%
Change
|
||||||||||||
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
||||||||||
|
Revenue
|
$
|
1,570,418
|
|
|
$
|
1,579,514
|
|
|
(0.6)%
|
|
$
|
4,552,455
|
|
|
$
|
4,523,937
|
|
|
0.6%
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Direct operating expenses (excludes depreciation and amortization)
|
595,576
|
|
|
627,150
|
|
|
(5.0)%
|
|
1,781,193
|
|
|
1,820,005
|
|
|
(2.1)%
|
||||
|
Selling, general and administrative expenses (excludes depreciation and amortization)
|
421,700
|
|
|
429,426
|
|
|
(1.8)%
|
|
1,281,849
|
|
|
1,270,869
|
|
|
0.9%
|
||||
|
Corporate expenses (excludes depreciation and amortization)
|
86,779
|
|
|
74,775
|
|
|
16.1%
|
|
252,308
|
|
|
232,492
|
|
|
8.5%
|
||||
|
Depreciation and amortization
|
158,453
|
|
|
166,320
|
|
|
(4.7)%
|
|
476,053
|
|
|
505,167
|
|
|
(5.8)%
|
||||
|
Impairment charges
|
8,000
|
|
|
21,631
|
|
|
(63.0)%
|
|
8,000
|
|
|
21,631
|
|
|
(63.0)%
|
||||
|
Other operating income (expense), net
|
(505
|
)
|
|
6,914
|
|
|
|
|
219,768
|
|
|
98,694
|
|
|
|
||||
|
Operating income
|
299,405
|
|
|
267,126
|
|
|
12.1%
|
|
972,820
|
|
|
772,467
|
|
|
25.9%
|
||||
|
Interest expense
|
459,852
|
|
|
453,921
|
|
|
|
|
1,389,793
|
|
|
1,348,649
|
|
|
|
||||
|
Loss on investments, net
|
(13,767
|
)
|
|
(5,000
|
)
|
|
|
|
(13,767
|
)
|
|
(4,421
|
)
|
|
|
||||
|
Equity in earnings (loss) of nonconsolidated affiliates
|
1,117
|
|
|
(857
|
)
|
|
|
|
(926
|
)
|
|
(1,216
|
)
|
|
|
||||
|
Gain (loss) on extinguishment of debt
|
157,556
|
|
|
—
|
|
|
|
|
157,556
|
|
|
(2,201
|
)
|
|
|
||||
|
Other income (expense), net
|
(7,323
|
)
|
|
(17,976
|
)
|
|
|
|
(47,054
|
)
|
|
18,126
|
|
|
|
||||
|
Loss before income taxes
|
(22,864
|
)
|
|
(210,628
|
)
|
|
|
|
(321,164
|
)
|
|
(565,894
|
)
|
|
|
||||
|
Income tax expense
|
(5,613
|
)
|
|
(2,841
|
)
|
|
|
|
(42,243
|
)
|
|
(81,523
|
)
|
|
|
||||
|
Consolidated net loss
|
(28,477
|
)
|
|
(213,469
|
)
|
|
|
|
(363,407
|
)
|
|
(647,417
|
)
|
|
|
||||
|
Less amount attributable to noncontrolling interest
|
6,474
|
|
|
8,448
|
|
|
|
|
38,953
|
|
|
13,932
|
|
|
|
||||
|
Net loss attributable to the Company
|
$
|
(34,951
|
)
|
|
$
|
(221,917
|
)
|
|
|
|
$
|
(402,360
|
)
|
|
$
|
(661,349
|
)
|
|
|
|
(In thousands)
|
Three Months Ended
September 30, |
|
%
Change |
|
Nine Months Ended
September 30, |
|
%
Change
|
||||||||||||
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
||||||||||
|
Revenue
|
$
|
857,099
|
|
|
$
|
846,865
|
|
|
1.2%
|
|
$
|
2,463,899
|
|
|
$
|
2,385,367
|
|
|
3.3%
|
|
Direct operating expenses
|
229,668
|
|
|
253,848
|
|
|
(9.5)%
|
|
704,097
|
|
|
709,503
|
|
|
(0.8)%
|
||||
|
SG&A expenses
|
268,612
|
|
|
272,065
|
|
|
(1.3)%
|
|
812,344
|
|
|
799,370
|
|
|
1.6%
|
||||
|
Depreciation and amortization
|
60,691
|
|
|
59,402
|
|
|
2.2%
|
|
182,506
|
|
|
179,703
|
|
|
1.6%
|
||||
|
Operating income
|
$
|
298,128
|
|
|
$
|
261,550
|
|
|
14.0%
|
|
$
|
764,952
|
|
|
$
|
696,791
|
|
|
9.8%
|
|
(In thousands)
|
Three Months Ended
September 30, |
|
%
Change |
|
Nine Months Ended
September 30, |
|
%
Change
|
||||||||||||
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
||||||||||
|
Revenue
|
$
|
322,997
|
|
|
$
|
347,336
|
|
|
(7.0)%
|
|
$
|
931,058
|
|
|
$
|
984,485
|
|
|
(5.4)%
|
|
Direct operating expenses
|
142,989
|
|
|
149,072
|
|
|
(4.1)%
|
|
421,039
|
|
|
445,018
|
|
|
(5.4)%
|
||||
|
SG&A expenses
|
54,500
|
|
|
59,539
|
|
|
(8.5)%
|
|
167,660
|
|
|
172,522
|
|
|
(2.8)%
|
||||
|
Depreciation and amortization
|
47,242
|
|
|
50,121
|
|
|
(5.7)%
|
|
140,883
|
|
|
151,574
|
|
|
(7.1)%
|
||||
|
Operating income
|
$
|
78,266
|
|
|
$
|
88,604
|
|
|
(11.7)%
|
|
$
|
201,476
|
|
|
$
|
215,371
|
|
|
(6.5)%
|
|
(In thousands)
|
Three Months Ended
September 30, |
|
%
Change |
|
Nine Months Ended
September 30, |
|
%
Change
|
||||||||||||
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
||||||||||
|
Revenue
|
$
|
350,060
|
|
|
$
|
348,941
|
|
|
0.3%
|
|
$
|
1,044,866
|
|
|
$
|
1,049,654
|
|
|
(0.5)%
|
|
Direct operating expenses
|
223,097
|
|
|
223,644
|
|
|
(0.2)%
|
|
654,802
|
|
|
663,011
|
|
|
(1.2)%
|
||||
|
SG&A expenses
|
71,664
|
|
|
73,020
|
|
|
(1.9)%
|
|
220,872
|
|
|
219,689
|
|
|
0.5%
|
||||
|
Depreciation and amortization
|
37,018
|
|
|
41,564
|
|
|
(10.9)%
|
|
113,075
|
|
|
124,961
|
|
|
(9.5)%
|
||||
|
Operating income
|
$
|
18,281
|
|
|
$
|
10,713
|
|
|
70.6%
|
|
$
|
56,117
|
|
|
$
|
41,993
|
|
|
33.6%
|
|
(In thousands)
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
iHM
|
$
|
298,128
|
|
|
$
|
261,550
|
|
|
$
|
764,952
|
|
|
$
|
696,791
|
|
|
Americas outdoor
|
78,266
|
|
|
88,604
|
|
|
201,476
|
|
|
215,371
|
|
||||
|
International outdoor
|
18,281
|
|
|
10,713
|
|
|
56,117
|
|
|
41,993
|
|
||||
|
Other
|
9,643
|
|
|
6,614
|
|
|
18,205
|
|
|
5,828
|
|
||||
|
Other operating income, net
|
(505
|
)
|
|
6,914
|
|
|
219,768
|
|
|
98,694
|
|
||||
|
Impairment charges
|
(8,000
|
)
|
|
(21,631
|
)
|
|
(8,000
|
)
|
|
(21,631
|
)
|
||||
|
Corporate expense
(1)
|
(95,798
|
)
|
|
(85,638
|
)
|
|
(279,088
|
)
|
|
(264,579
|
)
|
||||
|
Eliminations
|
(610
|
)
|
|
—
|
|
|
(610
|
)
|
|
—
|
|
||||
|
Consolidated operating income
|
$
|
299,405
|
|
|
$
|
267,126
|
|
|
$
|
972,820
|
|
|
$
|
772,467
|
|
|
(1)
|
Corporate expenses include expenses related to iHM, Americas outdoor, International outdoor and our Other category, as well as overall executive, administrative and support functions.
|
|
(In thousands)
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash provided by (used for):
|
|
|
|
||||
|
Operating activities
|
$
|
(272,578
|
)
|
|
$
|
(363,149
|
)
|
|
Investing activities
|
$
|
366,312
|
|
|
$
|
173,951
|
|
|
Financing activities
|
$
|
(322,583
|
)
|
|
$
|
126,704
|
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Senior Secured Credit Facilities:
|
|
|
|
||||
|
Term Loan D Facility Due 2019
|
5,000.0
|
|
|
5,000.0
|
|
||
|
Term Loan E Facility Due 2019
|
1,300.0
|
|
|
1,300.0
|
|
||
|
Receivables Based Credit Facility Due 2017
(1)
|
230.0
|
|
|
230.0
|
|
||
|
9.0% Priority Guarantee Notes Due 2019
|
1,999.8
|
|
|
1,999.8
|
|
||
|
9.0% Priority Guarantee Notes Due 2021
|
1,750.0
|
|
|
1,750.0
|
|
||
|
11.25% Priority Guarantee Notes Due 2021
|
575.0
|
|
|
575.0
|
|
||
|
9.0% Priority Guarantee Notes Due 2022
|
1,000.0
|
|
|
1,000.0
|
|
||
|
10.625% Priority Guarantee Notes Due 2023
|
950.0
|
|
|
950.0
|
|
||
|
Subsidiary Revolving Credit Facility due 2018
(2)
|
—
|
|
|
—
|
|
||
|
Other secured subsidiary debt
|
24.6
|
|
|
25.2
|
|
||
|
Total secured debt
|
12,829.4
|
|
|
12,830.0
|
|
||
|
|
|
|
|
||||
|
14.0% Senior Notes Due 2021
|
1,729.2
|
|
|
1,695.1
|
|
||
|
Legacy Notes:
|
|
|
|
||||
|
5.5% Senior Notes Due 2016
|
192.9
|
|
|
192.9
|
|
||
|
6.875% Senior Notes Due 2018
|
175.0
|
|
|
175.0
|
|
||
|
7.25% Senior Notes Due 2027
|
300.0
|
|
|
300.0
|
|
||
|
10.0% Senior Notes Due 2018
(3)
|
347.0
|
|
|
730.0
|
|
||
|
Subsidiary Senior Notes:
|
|
|
|
||||
|
6.5% Series A Senior Notes Due 2022
|
735.8
|
|
|
735.8
|
|
||
|
6.5% Series B Senior Notes Due 2022
|
1,989.2
|
|
|
1,989.2
|
|
||
|
Subsidiary Senior Subordinated Notes:
|
|
|
|
||||
|
7.625% Series A Senior Notes Due 2020
|
275.0
|
|
|
275.0
|
|
||
|
7.625% Series B Senior Notes Due 2020
|
1,925.0
|
|
|
1,925.0
|
|
||
|
Subsidiary 8.75% Senior Notes due 2020
|
225.0
|
|
|
225.0
|
|
||
|
Other subsidiary debt
|
28.7
|
|
|
0.2
|
|
||
|
Purchase accounting adjustments and original issue discount
|
(176.9
|
)
|
|
(204.6
|
)
|
||
|
Long-term debt fees
|
(120.9
|
)
|
|
(148.0
|
)
|
||
|
Total debt
|
20,454.4
|
|
|
20,720.6
|
|
||
|
Less: Cash and cash equivalents
|
542.9
|
|
|
772.7
|
|
||
|
|
$
|
19,911.5
|
|
|
$
|
19,947.9
|
|
|
(1)
|
The receivables based credit facility provides for borrowings of up to the lesser of $535.0 million (the revolving credit commitment) or the borrowing base amount, as defined under the receivables based credit facility, subject to certain limitations contained in
iHeartCommunications'
material financing agreements.
|
|
(2)
|
The subsidiary revolving credit facility provides for borrowings of up to $75.0 million (the revolving credit commitment).
|
|
(3)
|
On July 15, 2016, Broader Media, LLC, our indirect wholly-owned subsidiary, repurchased approximately $383.0 million aggregate principal amount of iHeartCommunications’ 10.0% Senior Notes due 2018 for an aggregate purchase price of approximately $222.2 million.
|
|
|
Four Quarters Ended
|
||
|
(In Millions)
|
September 30, 2016
|
||
|
Consolidated EBITDA (as defined by iHeartCommunications' senior secured credit facilities)
|
$
|
1,855.6
|
|
|
Less adjustments to consolidated EBITDA (as defined by iHeartCommunications' senior secured credit facilities):
|
|
||
|
Costs incurred in connection with the closure and/or consolidation of facilities, retention charges, consulting fees and other permitted activities
|
(31.5
|
)
|
|
|
Extraordinary, non-recurring or unusual gains or losses or expenses and severance (as referenced in the definition of consolidated EBITDA in iHeartCommunications' senior secured credit facilities)
|
(33.5
|
)
|
|
|
Non-cash charges
|
(26.3
|
)
|
|
|
Other items
|
33.9
|
|
|
|
Less: Depreciation and amortization, Impairment charges, Gains and losses on acquisitions and divestitures and Share-based compensation expense
|
(448.4
|
)
|
|
|
Operating income
|
1,349.8
|
|
|
|
Plus: Depreciation and amortization, Impairment charges, Gain (loss) on disposal of operating and fixed assets, and Share-based compensation expense
|
439.3
|
|
|
|
Less: Interest expense
|
(1,846.6
|
)
|
|
|
Less: Current income tax expense
|
(49.6
|
)
|
|
|
Plus: Other income (expense), net
|
(52.1
|
)
|
|
|
Adjustments to reconcile consolidated net loss to net cash provided by operating activities (including Provision for doubtful accounts, Amortization of deferred financing charges and note discounts, net and Other reconciling items, net)
|
112.8
|
|
|
|
Change in assets and liabilities, net of assets acquired and liabilities assumed
|
58.0
|
|
|
|
Net cash used for operating activities
|
$
|
11.6
|
|
|
•
|
Revenue growth sales forecasts published by BIA Financial Network, Inc. (“BIA”), varying by market, were used for the initial four-year period;
|
|
•
|
2.0% revenue growth was assumed beyond the initial four-year period;
|
|
•
|
Revenue was grown proportionally over a build-up period, reaching market revenue forecast by year 3;
|
|
•
|
Operating margins of 12.5% in the first year gradually climb to the industry average margin in year 3 of up to 26.5%, depending on market size; and
|
|
•
|
Assumed discount rates of 8.5% for the 13 largest markets and 9.0% for all other markets.
|
|
•
|
Industry revenue growth forecast at 3.0% was used for the initial four-year period;
|
|
•
|
3.0% revenue growth was assumed beyond the initial four-year period;
|
|
•
|
Revenue was grown over a build-up period, reaching maturity by year 2;
|
|
•
|
Operating margins gradually climb to the industry average margin of up to 56.1%, depending on market size, by year 3; and
|
|
•
|
Assumed discount rate of 7.5%.
|
|
(In thousands)
|
|
Revenue
|
|
Profit
|
|
Discount
|
||||||
|
Description
|
|
Growth Rate
|
|
Margin
|
|
Rates
|
||||||
|
FCC license
|
|
$
|
465,102
|
|
|
$
|
158,468
|
|
|
$
|
495,326
|
|
|
Billboard permits
|
|
$
|
1,138,600
|
|
|
$
|
162,800
|
|
|
$
|
1,162,700
|
|
|
•
|
Expected cash flows underlying our business plans for the periods
2016
through 2020. Our cash flow assumptions are based on detailed, multi-year forecasts performed by each of our operating segments, and reflect the advertising outlook across our businesses.
|
|
•
|
Cash flows beyond 2020 are projected to grow at a perpetual growth rate, which we estimated at 2.0% for our iHM segment, 3.0% for our Americas outdoor and International outdoor segments, and 2.0% for our Other segment.
|
|
•
|
In order to risk adjust the cash flow projections in determining fair value, we utilized a discount rate of approximately 8.0% to 11.5% for each of our reporting units.
|
|
(In thousands)
|
|
Revenue
|
|
Profit
|
|
Discount
|
||||||
|
Description
|
|
Growth Rate
|
|
Margin
|
|
Rates
|
||||||
|
iHM
|
|
$
|
1,080,000
|
|
|
$
|
280,000
|
|
|
$
|
1,050,000
|
|
|
Americas Outdoor
|
|
$
|
860,000
|
|
|
$
|
180,000
|
|
|
$
|
820,000
|
|
|
International Outdoor
|
|
$
|
330,000
|
|
|
$
|
210,000
|
|
|
$
|
260,000
|
|
|
•
|
the impact of our substantial indebtedness, including the effect of our leverage on our financial position and earnings;
|
|
•
|
our ability to generate sufficient cash from operations and liquidity-generating transactions and our need to allocate significant amounts of our cash to make payments on our indebtedness, which in turn could reduce our financial flexibility and ability to fund other activities;
|
|
•
|
risks associated with weak or uncertain global economic conditions and their impact on the capital markets;
|
|
•
|
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;
|
|
•
|
industry conditions, including competition;
|
|
•
|
the level of expenditures on advertising;
|
|
•
|
legislative or regulatory requirements;
|
|
•
|
fluctuations in operating costs;
|
|
•
|
technological changes and innovations;
|
|
•
|
changes in labor conditions, including programming, program hosts and management;
|
|
•
|
capital expenditure requirements;
|
|
•
|
risks of doing business in foreign countries;
|
|
•
|
fluctuations in exchange rates and currency values;
|
|
•
|
the outcome of pending and future litigation;
|
|
•
|
taxes and tax disputes;
|
|
•
|
changes in interest rates;
|
|
•
|
shifts in population and other demographics;
|
|
•
|
access to capital markets and borrowed indebtedness;
|
|
•
|
our ability to implement our business strategies;
|
|
•
|
the risk that we may not be able to integrate the operations of acquired businesses successfully;
|
|
•
|
the risk that our strategic revenue and efficiency initiatives may not be entirely successful or that any cost savings achieved from such strategic revenue and efficiency initiatives may not persist; 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 30
|
109,248
|
|
|
$
|
1.23
|
|
|
—
|
|
|
$
|
—
|
|
|
August 1 through August 31
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
September 1 through September 30
|
118
|
|
|
1.22
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
109,366
|
|
|
$
|
1.23
|
|
|
—
|
|
|
$
|
—
|
|
|
(1)
|
The shares indicated consist of shares of our Class A common stock tendered by employees to us during the three months ended
September 30, 2016
to satisfy the employees’ tax withholding obligation in connection with the vesting and release of restricted shares, which are repurchased by us based on their fair market value on the date the relevant transaction occurs.
|
|
Exhibit Number
|
|
Description
|
|
31.1*
|
|
Certification Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2*
|
|
Certification Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1**
|
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2**
|
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101*
|
|
Interactive Data Files.
|
|
|
IHEARTMEDIA, INC.
|
|
|
|
|
|
|
|
November 9, 2016
|
|
|
|
/s/ SCOTT D. HAMILTON
|
|
|
Scott D. Hamilton
|
|
|
Senior Vice President, Chief Accounting Officer and Assistant Secretary
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|