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
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|||
|
|
For the transition period from
|
to
|
|
|
|
Maryland
|
|
46-4494703
|
|
(
State or other jurisdiction of
incorporation or organization
)
|
|
(
I.R.S. Employer
Identification No.
)
|
|
|
|
|
|
405 Lexington Avenue, 17th Floor
New York, NY
|
|
10174
|
|
(
Address of principal executive offices
)
|
|
(
Zip Code
)
|
|
Large accelerated filer
|
o
|
|
Accelerated filer
|
o
|
|
|
|
|
|
|
|
Non-accelerated filer
|
x
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
o
|
|
|
|
As of
|
||||||
|
(in millions)
|
|
September 30,
2014 |
|
December 31,
2013 |
||||
|
Assets:
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
272.2
|
|
|
$
|
29.8
|
|
|
Receivables, less allowance ($14.9 in 2014 and $15.7 in 2013)
|
|
175.6
|
|
|
178.8
|
|
||
|
Deferred income tax assets, net
|
|
2.0
|
|
|
24.5
|
|
||
|
Prepaid lease and transit franchise costs
|
|
75.9
|
|
|
62.7
|
|
||
|
Other prepaid expenses
|
|
22.7
|
|
|
15.5
|
|
||
|
Other current assets
|
|
12.4
|
|
|
5.9
|
|
||
|
Total current assets
|
|
560.8
|
|
|
317.2
|
|
||
|
Property and equipment, net (Note 4)
|
|
704.4
|
|
|
755.4
|
|
||
|
Goodwill
|
|
1,860.4
|
|
|
1,865.7
|
|
||
|
Intangible assets (Note 5)
|
|
320.1
|
|
|
364.4
|
|
||
|
Other assets
|
|
77.1
|
|
|
52.8
|
|
||
|
Total assets
|
|
$
|
3,522.8
|
|
|
$
|
3,355.5
|
|
|
|
|
|
|
|
||||
|
Liabilities:
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
|
$
|
54.3
|
|
|
$
|
80.0
|
|
|
Accrued compensation
|
|
28.4
|
|
|
28.2
|
|
||
|
Accrued interest
|
|
28.4
|
|
|
0.1
|
|
||
|
Accrued lease costs
|
|
18.1
|
|
|
17.7
|
|
||
|
Other accrued expenses
|
|
42.6
|
|
|
37.7
|
|
||
|
Deferred revenues
|
|
25.7
|
|
|
22.9
|
|
||
|
Other current liabilities
|
|
40.4
|
|
|
25.6
|
|
||
|
Total current liabilities
|
|
237.9
|
|
|
212.2
|
|
||
|
Long-term debt (Note 8)
|
|
1,598.2
|
|
|
—
|
|
||
|
Deferred income tax liabilities, net
|
|
22.8
|
|
|
288.5
|
|
||
|
Asset retirement obligation (Note 6)
|
|
32.3
|
|
|
31.7
|
|
||
|
Other liabilities
|
|
64.6
|
|
|
68.7
|
|
||
|
Total liabilities
|
|
1,955.8
|
|
|
601.1
|
|
||
|
|
|
|
|
|
||||
|
Commitments and contingencies (Note 16)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Stockholders’ equity/invested equity (Note 10):
|
|
|
|
|
||||
|
Common stock (2014 - 450.0 shares authorized, and 120.0 shares issued
|
|
|
|
|
||||
|
and outstanding; 2013 - no shares authorized, issued or outstanding)
|
|
1.2
|
|
|
—
|
|
||
|
Additional paid-in capital
|
|
1,456.6
|
|
|
—
|
|
||
|
Retained earnings
|
|
188.4
|
|
|
—
|
|
||
|
Invested capital
|
|
—
|
|
|
2,829.5
|
|
||
|
Accumulated other comprehensive loss
|
|
(79.2
|
)
|
|
(75.1
|
)
|
||
|
Total stockholders’ equity
|
|
1,567.0
|
|
|
—
|
|
||
|
Total invested equity
|
|
—
|
|
|
2,754.4
|
|
||
|
Total liabilities and stockholders’ equity/invested equity
|
|
$
|
3,522.8
|
|
|
$
|
3,355.5
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions, except per share amounts)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Billboard
|
|
$
|
237.2
|
|
|
$
|
239.1
|
|
|
$
|
690.2
|
|
|
$
|
685.8
|
|
|
Transit and other
|
|
99.3
|
|
|
99.1
|
|
|
268.6
|
|
|
264.3
|
|
||||
|
Total revenues
|
|
336.5
|
|
|
338.2
|
|
|
958.8
|
|
|
950.1
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Operating
|
|
177.2
|
|
|
170.9
|
|
|
512.3
|
|
|
504.5
|
|
||||
|
Selling, general and administrative
|
|
55.1
|
|
|
53.8
|
|
|
161.1
|
|
|
146.8
|
|
||||
|
Restructuring charges
|
|
6.2
|
|
|
—
|
|
|
6.2
|
|
|
—
|
|
||||
|
Acquisition costs
|
|
1.4
|
|
|
—
|
|
|
1.4
|
|
|
—
|
|
||||
|
Net gain on dispositions
|
|
(0.5
|
)
|
|
(0.1
|
)
|
|
(1.4
|
)
|
|
(9.8
|
)
|
||||
|
Depreciation
|
|
26.7
|
|
|
26.4
|
|
|
79.3
|
|
|
78.3
|
|
||||
|
Amortization
|
|
22.8
|
|
|
22.6
|
|
|
67.3
|
|
|
68.2
|
|
||||
|
Total expenses
|
|
288.9
|
|
|
273.6
|
|
|
826.2
|
|
|
788.0
|
|
||||
|
Operating income
|
|
47.6
|
|
|
64.6
|
|
|
132.6
|
|
|
162.1
|
|
||||
|
Interest income (expense), net
|
|
(26.3
|
)
|
|
0.1
|
|
|
(57.3
|
)
|
|
—
|
|
||||
|
Other income (expense), net
|
|
—
|
|
|
0.2
|
|
|
(0.5
|
)
|
|
—
|
|
||||
|
Income before benefit (provision) for income taxes and equity in earnings of investee companies
|
|
21.3
|
|
|
64.9
|
|
|
74.8
|
|
|
162.1
|
|
||||
|
Benefit (provision) for income taxes
|
|
226.4
|
|
|
(28.5
|
)
|
|
202.9
|
|
|
(70.5
|
)
|
||||
|
Equity in earnings of investee companies, net of tax
|
|
0.6
|
|
|
0.8
|
|
|
1.4
|
|
|
1.9
|
|
||||
|
Net income
|
|
$
|
248.3
|
|
|
$
|
37.2
|
|
|
$
|
279.1
|
|
|
$
|
93.5
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per common share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
2.07
|
|
|
$
|
0.31
|
|
|
$
|
2.49
|
|
|
$
|
0.83
|
|
|
Diluted
|
|
$
|
2.06
|
|
|
$
|
0.31
|
|
|
$
|
2.47
|
|
|
$
|
0.83
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
120.0
|
|
|
120.0
|
|
|
112.3
|
|
|
112.3
|
|
||||
|
Diluted
|
|
120.7
|
|
|
120.7
|
|
|
112.8
|
|
|
112.8
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per common share
|
|
$
|
0.37
|
|
|
$
|
—
|
|
|
$
|
0.74
|
|
|
$
|
—
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income
|
|
$
|
248.3
|
|
|
$
|
37.2
|
|
|
$
|
279.1
|
|
|
$
|
93.5
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Cumulative translation adjustments
|
|
(8.2
|
)
|
|
(0.1
|
)
|
|
(3.1
|
)
|
|
(12.3
|
)
|
||||
|
Amortization of net actuarial loss
|
|
—
|
|
|
0.1
|
|
|
0.2
|
|
|
0.4
|
|
||||
|
Deferred tax rate adjustment
|
|
(1.2
|
)
|
|
—
|
|
|
(1.2
|
)
|
|
—
|
|
||||
|
Total other comprehensive income (loss), net of tax
|
|
(9.4
|
)
|
|
—
|
|
|
(4.1
|
)
|
|
(11.9
|
)
|
||||
|
Total comprehensive income
|
|
$
|
238.9
|
|
|
$
|
37.2
|
|
|
$
|
275.0
|
|
|
$
|
81.6
|
|
|
(in millions, except per share amounts)
|
|
Shares of Common Stock
|
|
Common Stock ($0.01 per share par value)
|
|
Additional Paid-In Capital
|
|
Retained Earnings
|
|
Invested Capital
|
|
Accumulated Other Comprehensive Loss
|
|
Treasury Stock, at Cost
|
|
Total Invested Equity/ Stockholders’ Equity
|
|||||||||||||||
|
Balance as of December 31, 2012
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,909.9
|
|
|
$
|
(66.0
|
)
|
|
$
|
—
|
|
|
$
|
2,843.9
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93.5
|
|
|
—
|
|
|
—
|
|
|
93.5
|
|
|||||||
|
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11.9
|
)
|
|
—
|
|
|
(11.9
|
)
|
|||||||
|
Net distribution to CBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(126.9
|
)
|
|
—
|
|
|
—
|
|
|
(126.9
|
)
|
|||||||
|
Balance as of September 30, 2013
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,876.5
|
|
|
$
|
(77.9
|
)
|
|
$
|
—
|
|
|
$
|
2,798.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance as of December 31, 2013
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,829.5
|
|
|
$
|
(75.1
|
)
|
|
$
|
—
|
|
|
$
|
2,754.4
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
278.0
|
|
|
1.1
|
|
|
—
|
|
|
—
|
|
|
279.1
|
|
|||||||
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4.1
|
)
|
|
—
|
|
|
(4.1
|
)
|
|||||||
|
Initial public offering (“IPO”)
|
|
23.0
|
|
|
0.2
|
|
|
614.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
615.0
|
|
|||||||
|
Stock-based payments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Amortization
|
|
—
|
|
|
—
|
|
|
9.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.0
|
|
|||||||
|
Shares paid for tax withholding for stock-based payments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|||||||
|
Retirement of treasury stock
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|||||||
|
Conversion to stockholders’ equity (Note 10)
|
|
97.0
|
|
|
1.0
|
|
|
2,829.6
|
|
|
—
|
|
|
(2,830.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Distribution of debt and IPO proceeds to CBS
|
|
—
|
|
|
—
|
|
|
(2,038.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,038.8
|
)
|
|||||||
|
Dividends ($0.74 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(89.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(89.6
|
)
|
|||||||
|
Net contribution from CBS
|
|
—
|
|
|
—
|
|
|
42.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42.1
|
|
|||||||
|
Balance as of September 30, 2014
|
|
120.0
|
|
|
$
|
1.2
|
|
|
$
|
1,456.6
|
|
|
$
|
188.4
|
|
|
$
|
—
|
|
|
$
|
(79.2
|
)
|
|
$
|
—
|
|
|
$
|
1,567.0
|
|
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
(in millions)
|
|
2014
|
|
2013
|
||||
|
Operating activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
279.1
|
|
|
$
|
93.5
|
|
|
Adjustments to reconcile net income to net cash flow provided by operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
146.6
|
|
|
146.5
|
|
||
|
Deferred tax (benefit) liability
|
|
(246.4
|
)
|
|
4.7
|
|
||
|
Stock-based compensation
|
|
10.9
|
|
|
5.8
|
|
||
|
Provision for doubtful accounts
|
|
2.3
|
|
|
0.3
|
|
||
|
Net gain on dispositions
|
|
(1.4
|
)
|
|
(9.8
|
)
|
||
|
Equity in earnings of investee companies, net of tax
|
|
(1.4
|
)
|
|
(1.9
|
)
|
||
|
Distributions from investee companies
|
|
3.2
|
|
|
3.9
|
|
||
|
Amortization of deferred financing costs and debt discount
|
|
10.7
|
|
|
—
|
|
||
|
Change in assets and liabilities, net of investing and financing activities
|
|
(19.1
|
)
|
|
(64.3
|
)
|
||
|
Net cash flow provided by operating activities
|
|
184.5
|
|
|
178.7
|
|
||
|
|
|
|
|
|
||||
|
Investing activities:
|
|
|
|
|
||||
|
Capital expenditures
|
|
(43.6
|
)
|
|
(41.5
|
)
|
||
|
Acquisitions
|
|
—
|
|
|
(10.7
|
)
|
||
|
Proceeds from dispositions
|
|
2.3
|
|
|
11.1
|
|
||
|
Net cash flow used for investing activities
|
|
(41.3
|
)
|
|
(41.1
|
)
|
||
|
|
|
|
|
|
||||
|
Financing activities:
|
|
|
|
|
||||
|
Proceeds from IPO
|
|
615.0
|
|
|
—
|
|
||
|
Proceeds from long-term debt borrowings
|
|
1,598.0
|
|
|
—
|
|
||
|
Deferred financing fees
|
|
(24.8
|
)
|
|
—
|
|
||
|
Excess tax benefit from stock-based compensation
|
|
—
|
|
|
5.5
|
|
||
|
Distribution of debt and IPO proceeds to CBS
|
|
(2,038.8
|
)
|
|
—
|
|
||
|
Net cash contribution from (distribution to) CBS
|
|
39.8
|
|
|
(138.6
|
)
|
||
|
Dividends
|
|
(88.8
|
)
|
|
—
|
|
||
|
Net cash flow provided by (used for) financing activities
|
|
100.4
|
|
|
(133.1
|
)
|
||
|
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(1.2
|
)
|
|
(0.6
|
)
|
||
|
Net increase in cash and cash equivalents
|
|
242.4
|
|
|
3.9
|
|
||
|
Cash and cash equivalents at beginning of period
|
|
29.8
|
|
|
20.2
|
|
||
|
Cash and cash equivalents at end of period
|
|
$
|
272.2
|
|
|
$
|
24.1
|
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
||||
|
Cash paid for income taxes
|
|
$
|
31.4
|
|
|
$
|
75.3
|
|
|
Cash paid for interest
|
|
$
|
25.6
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||
|
Non-cash investing and financing activities:
|
|
|
|
|
||||
|
Accrued purchases of property and equipment
|
|
$
|
3.5
|
|
|
$
|
1.7
|
|
|
|
|
|
|
As of
|
||||||
|
(in millions)
|
|
Estimated Useful Lives
|
|
September 30,
2014 |
|
December 31,
2013 |
||||
|
Land
|
|
|
|
$
|
88.4
|
|
|
$
|
88.6
|
|
|
Building and improvements
|
|
20 to 40 years
|
|
47.5
|
|
|
45.0
|
|
||
|
Advertising structures
|
|
5 to 20 years
|
|
1,662.4
|
|
|
1,662.3
|
|
||
|
Furniture, equipment and other
|
|
3 to 10 years
|
|
76.1
|
|
|
77.2
|
|
||
|
Construction in progress
|
|
|
|
15.7
|
|
|
18.9
|
|
||
|
|
|
|
|
1,890.1
|
|
|
1,892.0
|
|
||
|
Less: accumulated depreciation
|
|
|
|
1,185.7
|
|
|
1,136.6
|
|
||
|
Property and equipment, net
|
|
|
|
$
|
704.4
|
|
|
$
|
755.4
|
|
|
(in millions)
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
||||||
|
As of September 30, 2014:
|
|
|
|
|
|
|
||||||
|
Permits and leasehold agreements
|
|
$
|
876.0
|
|
|
$
|
(681.0
|
)
|
|
$
|
195.0
|
|
|
Franchise agreements
|
|
442.1
|
|
|
(317.9
|
)
|
|
124.2
|
|
|||
|
Other intangible assets
|
|
2.1
|
|
|
(1.2
|
)
|
|
0.9
|
|
|||
|
Total intangible assets
|
|
$
|
1,320.2
|
|
|
$
|
(1,000.1
|
)
|
|
$
|
320.1
|
|
|
|
|
|
|
|
|
|
||||||
|
As of December 31, 2013:
|
|
|
|
|
|
|
||||||
|
Permits and leasehold agreements
|
|
$
|
880.6
|
|
|
$
|
(659.0
|
)
|
|
$
|
221.6
|
|
|
Franchise agreements
|
|
462.4
|
|
|
(320.7
|
)
|
|
141.7
|
|
|||
|
Other intangible assets
|
|
2.1
|
|
|
(1.0
|
)
|
|
1.1
|
|
|||
|
Total intangible assets
|
|
$
|
1,345.1
|
|
|
$
|
(980.7
|
)
|
|
$
|
364.4
|
|
|
(in millions)
|
|
|
||
|
As of December 31, 2013
|
|
$
|
31.7
|
|
|
Accretion expense
|
|
1.7
|
|
|
|
Additions
|
|
0.2
|
|
|
|
Liabilities settled
|
|
(0.8
|
)
|
|
|
Foreign currency translation adjustments
|
|
(0.5
|
)
|
|
|
As of September 30, 2014
|
|
$
|
32.3
|
|
|
|
|
As of
|
||||||
|
(in millions, except percentages)
|
|
September 30,
2014 |
|
December 31,
2013 |
||||
|
Term loan, due 2021
|
|
$
|
798.2
|
|
|
$
|
—
|
|
|
Senior unsecured notes:
|
|
|
|
|
||||
|
5.250% senior unsecured notes, due 2022
|
|
400.0
|
|
|
—
|
|
||
|
5.625% senior unsecured notes, due 2024
|
|
400.0
|
|
|
—
|
|
||
|
Total senior unsecured notes
|
|
800.0
|
|
|
—
|
|
||
|
Total long-term debt
|
|
$
|
1,598.2
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||
|
Weighted average cost of debt
|
|
4.2
|
%
|
|
—
|
%
|
||
|
(in millions)
|
|
Cumulative Translation Adjustments
|
|
Net Actuarial Gain (Loss)
|
|
Accumulated Other Comprehensive Income (Loss)
|
||||||
|
As of December 31, 2013
|
|
$
|
(69.2
|
)
|
|
$
|
(5.9
|
)
|
|
$
|
(75.1
|
)
|
|
Other comprehensive income before reclassifications
|
|
(3.1
|
)
|
|
—
|
|
|
(3.1
|
)
|
|||
|
Amortization of actuarial losses reclassified to net income
|
|
—
|
|
|
0.2
|
|
|
0.2
|
|
|||
|
Deferred tax rate adjustment
|
|
—
|
|
|
(1.2
|
)
|
|
(1.2
|
)
|
|||
|
Total other comprehensive income, net of tax
|
|
(3.1
|
)
|
|
(1.0
|
)
|
|
(4.1
|
)
|
|||
|
As of September 30, 2014
|
|
$
|
(72.3
|
)
|
|
$
|
(6.9
|
)
|
|
$
|
(79.2
|
)
|
|
|
|
|
|
|
|
|
||||||
|
As of December 31, 2012
|
|
$
|
(54.3
|
)
|
|
$
|
(11.7
|
)
|
|
$
|
(66.0
|
)
|
|
Other comprehensive income before reclassifications
|
|
(12.3
|
)
|
|
—
|
|
|
(12.3
|
)
|
|||
|
Amortization of actuarial losses reclassified to net income
|
|
—
|
|
|
0.4
|
|
|
0.4
|
|
|||
|
Total other comprehensive income (loss), net of tax
|
|
(12.3
|
)
|
|
0.4
|
|
|
(11.9
|
)
|
|||
|
As of September 30, 2013
|
|
$
|
(66.6
|
)
|
|
$
|
(11.3
|
)
|
|
$
|
(77.9
|
)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
RSUs and PRSUs
|
|
$
|
4.7
|
|
|
$
|
2.5
|
|
|
$
|
9.0
|
|
|
$
|
5.4
|
|
|
Stock options
|
|
1.5
|
|
|
0.1
|
|
|
1.9
|
|
|
0.4
|
|
||||
|
Stock-based compensation expense, before income taxes
|
|
6.2
|
|
|
2.6
|
|
|
10.9
|
|
|
5.8
|
|
||||
|
Tax benefit
|
|
(0.7
|
)
|
|
(1.1
|
)
|
|
(2.8
|
)
|
|
(2.4
|
)
|
||||
|
Stock-based compensation expense, net of tax
|
|
$
|
5.5
|
|
|
$
|
1.5
|
|
|
$
|
8.1
|
|
|
$
|
3.4
|
|
|
|
|
CBS RSUs
|
|
Outdoor RSUs
|
|||||||||||||
|
|
|
Activity
|
|
Weighted Average Per Share Grant Date Fair Market Value
|
|
Activity
|
|
Weighted Average Per Share Grant Date Fair Market Value
|
|
RSU and PRSU Dividend Equivalents
|
|||||||
|
Non-vested as of December 31, 2013
|
|
472,490
|
|
|
$
|
32.09
|
|
|
|
|
|
|
|
||||
|
Employee transfers and grants
|
|
11,875
|
|
|
34.66
|
|
|
|
|
|
|
|
|||||
|
Vested
|
|
(157,723
|
)
|
|
22.51
|
|
|
|
|
|
|
|
|||||
|
Forfeited
|
|
(2,909
|
)
|
|
37.67
|
|
|
|
|
|
|
|
|||||
|
Non-vested before conversion
|
|
323,733
|
|
|
36.80
|
|
|
|
|
|
|
|
|||||
|
CBS RSUs converted to Outdoor RSUs
|
|
(256,172
|
)
|
|
37.77
|
|
|
|
|
|
|
|
|||||
|
Non-vested Outdoor RSUs converted from CBS RSUs
|
|
|
|
|
|
561,021
|
|
|
$
|
17.24
|
|
|
|
||||
|
Non-vested CBS RSUs not converted to Outdoor RSUs
(a)
|
|
67,561
|
|
|
33.16
|
|
|
|
|
|
|
|
|||||
|
Granted:
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
RSUs
|
|
|
|
|
|
478,311
|
|
|
29.59
|
|
|
|
|||||
|
PRSUs
|
|
|
|
|
|
168,468
|
|
|
29.70
|
|
|
|
|||||
|
Dividend equivalents
|
|
|
|
|
|
|
|
|
|
10,032
|
|
||||||
|
Vested:
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
RSUs
|
|
(67,561
|
)
|
|
33.16
|
|
|
(5,848
|
)
|
|
25.91
|
|
|
|
|||
|
PRSUs
|
|
|
|
|
|
(6,955
|
)
|
|
25.88
|
|
|
|
|||||
|
Forfeitures:
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
RSUs
|
|
|
|
|
|
(27,965
|
)
|
|
24.39
|
|
|
|
|||||
|
PRSUs
|
|
|
|
|
|
(15,289
|
)
|
|
26.39
|
|
|
|
|||||
|
Dividend equivalents
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
||||||
|
Non-vested as of September 30, 2014
|
|
—
|
|
|
—
|
|
|
1,151,743
|
|
|
23.78
|
|
|
10,030
|
|||
|
(a)
|
Reflects CBS RSUs which vested in April 2014.
|
|
|
|
CBS
Stock Options
|
|
CBS
Weighted Average Exercise Price
|
|
Outdoor
Stock Options
|
|
Outdoor Weighted Average Exercise Price
|
||||||
|
Outstanding as of December 31, 2013
|
|
399,581
|
|
|
$
|
29.30
|
|
|
|
|
|
|||
|
Exercised
|
|
(123,260
|
)
|
|
22.04
|
|
|
|
|
|
||||
|
Forfeited or expired
|
|
(38,523
|
)
|
|
30.75
|
|
|
|
|
|
||||
|
CBS stock options converted to Outdoor stock options
|
|
(219,741
|
)
|
|
33.27
|
|
|
|
|
|
||||
|
Outstanding Outdoor stock options converted from CBS stock options
|
|
|
|
|
|
409,207
|
|
|
$
|
17.87
|
|
|||
|
Exercised
|
|
|
|
|
|
(2,426
|
)
|
|
14.71
|
|
||||
|
Forfeited or expired
|
|
|
|
|
|
(16,170
|
)
|
|
23.08
|
|
||||
|
Outstanding as of September 30, 2014
|
|
18,057
|
|
|
27.38
|
|
|
390,611
|
|
|
17.67
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Exercisable as of September 30, 2014
|
|
18,057
|
|
|
27.38
|
|
|
166,234
|
|
|
12.29
|
|
||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Components of net periodic pension cost:
|
|
|
|
|
|
|
|
|
||||||||
|
Service cost
|
|
$
|
0.4
|
|
|
$
|
0.4
|
|
|
$
|
1.1
|
|
|
$
|
1.3
|
|
|
Interest cost
|
|
0.8
|
|
|
0.5
|
|
|
1.9
|
|
|
1.5
|
|
||||
|
Expected return on plan assets
|
|
(0.8
|
)
|
|
(0.6
|
)
|
|
(2.1
|
)
|
|
(1.8
|
)
|
||||
|
Amortization of actuarial losses
(a)
|
|
0.1
|
|
|
0.3
|
|
|
0.3
|
|
|
0.8
|
|
||||
|
Net periodic pension cost
|
|
$
|
0.5
|
|
|
$
|
0.6
|
|
|
$
|
1.2
|
|
|
$
|
1.8
|
|
|
(a)
|
Reflects amounts reclassified from accumulated other comprehensive income (loss) to net income.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Taxes on income at U.S. statutory rate
|
|
$
|
2.5
|
|
|
$
|
22.7
|
|
|
$
|
21.2
|
|
|
$
|
56.7
|
|
|
State and local taxes, net of federal tax benefit
|
|
0.9
|
|
|
4.0
|
|
|
4.2
|
|
|
9.9
|
|
||||
|
Effect of foreign operations
|
|
1.0
|
|
|
0.7
|
|
|
2.2
|
|
|
1.7
|
|
||||
|
Reversal of deferred tax liability
|
|
(232.3
|
)
|
|
—
|
|
|
(232.3
|
)
|
|
—
|
|
||||
|
Other, net
|
|
1.5
|
|
|
1.1
|
|
|
1.8
|
|
|
2.2
|
|
||||
|
Provision for income taxes
|
|
$
|
(226.4
|
)
|
|
$
|
28.5
|
|
|
$
|
(202.9
|
)
|
|
$
|
70.5
|
|
|
(in millions)
|
|
|
||
|
As of December 31, 2013
|
|
$
|
4.0
|
|
|
Additions for current year tax positions
|
|
0.1
|
|
|
|
Reductions for prior year tax positions
|
|
(2.9
|
)
|
|
|
As of September 30, 2014
|
|
$
|
1.2
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income
|
|
$
|
248.3
|
|
|
$
|
37.2
|
|
|
$
|
279.1
|
|
|
$
|
93.5
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares for basic EPS
|
|
120.0
|
|
|
120.0
|
|
|
112.3
|
|
|
112.3
|
|
||||
|
Dilutive potential shares from grants of RSUs, PRSUs and stock options
(a)
|
|
0.7
|
|
|
0.7
|
|
|
0.5
|
|
|
0.5
|
|
||||
|
Weighted average shares for diluted EPS
|
|
120.7
|
|
|
120.7
|
|
|
112.8
|
|
|
112.8
|
|
||||
|
(a)
|
The potential impact of an aggregate
0.1 million
granted RSUs, PRSUs and stock options for each of the three months and nine months ended
September 30, 2014
, was antidilutive.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
U.S.
|
|
$
|
296.3
|
|
|
$
|
296.5
|
|
|
$
|
842.4
|
|
|
$
|
827.6
|
|
|
International
|
|
40.2
|
|
|
41.7
|
|
|
116.4
|
|
|
122.5
|
|
||||
|
Total revenues
|
|
$
|
336.5
|
|
|
$
|
338.2
|
|
|
$
|
958.8
|
|
|
$
|
950.1
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income
|
|
$
|
248.3
|
|
|
$
|
37.2
|
|
|
$
|
279.1
|
|
|
$
|
93.5
|
|
|
(Benefit) provision for income taxes
|
|
(226.4
|
)
|
|
28.5
|
|
|
(202.9
|
)
|
|
70.5
|
|
||||
|
Equity in earnings of investee companies, net of tax
|
|
(0.6
|
)
|
|
(0.8
|
)
|
|
(1.4
|
)
|
|
(1.9
|
)
|
||||
|
Interest expense (income), net
|
|
26.3
|
|
|
(0.1
|
)
|
|
57.3
|
|
|
—
|
|
||||
|
Other (income) expense, net
|
|
—
|
|
|
(0.2
|
)
|
|
0.5
|
|
|
—
|
|
||||
|
Operating income
|
|
47.6
|
|
|
64.6
|
|
|
132.6
|
|
|
162.1
|
|
||||
|
Restructuring charges
(a)
|
|
6.2
|
|
|
—
|
|
|
6.2
|
|
|
—
|
|
||||
|
Acquisition costs
(a)
|
|
1.4
|
|
|
—
|
|
|
1.4
|
|
|
—
|
|
||||
|
Net gain on dispositions
|
|
(0.5
|
)
|
|
(0.1
|
)
|
|
(1.4
|
)
|
|
(9.8
|
)
|
||||
|
Depreciation and amortization
|
|
49.5
|
|
|
49.0
|
|
|
146.6
|
|
|
146.5
|
|
||||
|
Stock-based compensation
(a)
|
|
2.7
|
|
|
2.6
|
|
|
7.4
|
|
|
5.8
|
|
||||
|
Total Adjusted OIBDA
|
|
$
|
106.9
|
|
|
$
|
116.1
|
|
|
$
|
292.8
|
|
|
$
|
304.6
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted OIBDA:
|
|
|
|
|
|
|
|
|
||||||||
|
U.S.
|
|
$
|
106.3
|
|
|
$
|
113.6
|
|
|
$
|
293.0
|
|
|
$
|
300.2
|
|
|
International
|
|
6.3
|
|
|
7.9
|
|
|
16.9
|
|
|
20.0
|
|
||||
|
Corporate
|
|
(5.7
|
)
|
|
(5.4
|
)
|
|
(17.1
|
)
|
|
(15.6
|
)
|
||||
|
Total Adjusted OIBDA
|
|
$
|
106.9
|
|
|
$
|
116.1
|
|
|
$
|
292.8
|
|
|
$
|
304.6
|
|
|
(a)
|
Restructuring charges (including stock-based compensation of
$3.5 million
), costs related to the Acquisition and stock-based compensation are classified as Corporate expense.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
U.S.
|
|
$
|
64.3
|
|
|
$
|
72.0
|
|
|
$
|
168.5
|
|
|
$
|
185.4
|
|
|
International
|
|
(0.7
|
)
|
|
0.6
|
|
|
(3.8
|
)
|
|
(1.9
|
)
|
||||
|
Corporate
|
|
(16.0
|
)
|
|
(8.0
|
)
|
|
(32.1
|
)
|
|
(21.4
|
)
|
||||
|
Total operating income
|
|
$
|
47.6
|
|
|
$
|
64.6
|
|
|
$
|
132.6
|
|
|
$
|
162.1
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (gain) loss on dispositions:
|
|
|
|
|
|
|
|
|
||||||||
|
U.S.
|
|
$
|
(0.5
|
)
|
|
$
|
(0.2
|
)
|
|
$
|
(1.3
|
)
|
|
$
|
(10.0
|
)
|
|
International
|
|
—
|
|
|
0.1
|
|
|
(0.1
|
)
|
|
0.2
|
|
||||
|
Total gain on dispositions
|
|
$
|
(0.5
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
(1.4
|
)
|
|
$
|
(9.8
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
|
||||||||
|
U.S.
|
|
$
|
42.5
|
|
|
$
|
41.8
|
|
|
$
|
125.8
|
|
|
$
|
124.8
|
|
|
International
|
|
7.0
|
|
|
7.2
|
|
|
20.8
|
|
|
21.7
|
|
||||
|
Total depreciation and amortization
|
|
$
|
49.5
|
|
|
$
|
49.0
|
|
|
$
|
146.6
|
|
|
$
|
146.5
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
||||||||
|
U.S.
|
|
$
|
12.8
|
|
|
$
|
10.2
|
|
|
$
|
37.4
|
|
|
$
|
37.1
|
|
|
International
|
|
1.5
|
|
|
2.4
|
|
|
6.2
|
|
|
4.4
|
|
||||
|
Total capital expenditures
|
|
$
|
14.3
|
|
|
$
|
12.6
|
|
|
$
|
43.6
|
|
|
$
|
41.5
|
|
|
|
|
As of
|
||||||
|
(in millions)
|
|
September 30, 2014
|
|
December 31,
2013 |
||||
|
Assets:
|
|
|
|
|
||||
|
U.S.
|
|
$
|
2,967.0
|
|
|
$
|
3,027.6
|
|
|
International
|
|
297.3
|
|
|
327.9
|
|
||
|
Corporate
|
|
258.5
|
|
|
—
|
|
||
|
Total assets
|
|
$
|
3,522.8
|
|
|
$
|
3,355.5
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
(in millions, except percentages)
|
|
2014
|
|
2013
|
|
% Change
|
|
2014
|
|
2013
|
|
% Change
|
||||||||||
|
Revenues
|
|
$
|
336.5
|
|
|
$
|
338.2
|
|
|
(1
|
)%
|
|
$
|
958.8
|
|
|
$
|
950.1
|
|
|
1
|
%
|
|
Constant dollar revenues
(a)
|
|
336.5
|
|
|
335.9
|
|
|
—
|
|
|
958.8
|
|
|
940.7
|
|
|
2
|
|
||||
|
Operating income
|
|
47.6
|
|
|
64.6
|
|
|
(26
|
)
|
|
132.6
|
|
|
162.1
|
|
|
(18
|
)
|
||||
|
Adjusted OIBDA
(b)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported
|
|
106.9
|
|
|
116.1
|
|
|
(8
|
)
|
|
292.8
|
|
|
304.6
|
|
|
(4
|
)
|
||||
|
On a comparable basis
|
|
106.9
|
|
|
110.9
|
|
|
(4
|
)
|
|
292.8
|
|
|
290.4
|
|
|
1
|
|
||||
|
FFO
(b)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported
|
|
292.6
|
|
|
80.3
|
|
|
264
|
|
|
409.3
|
|
|
216.8
|
|
|
89
|
|
||||
|
On a comparable basis
|
|
67.2
|
|
|
61.0
|
|
|
10
|
|
|
183.9
|
|
|
174.0
|
|
|
6
|
|
||||
|
AFFO
(b)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported
|
|
70.2
|
|
|
78.2
|
|
|
(10
|
)
|
|
166.1
|
|
|
196.4
|
|
|
(15
|
)
|
||||
|
On a comparable basis
|
|
70.2
|
|
|
67.7
|
|
|
4
|
|
|
166.1
|
|
|
164.3
|
|
|
1
|
|
||||
|
Net income
|
|
248.3
|
|
|
37.2
|
|
|
567
|
|
|
279.1
|
|
|
93.5
|
|
|
199
|
|
||||
|
(a)
|
Revenues on a constant dollar basis are calculated as reported revenues excluding the impact of foreign currency exchange rates between periods. We provide constant dollar revenues to understand the underlying growth rate of revenue excluding the impact of changes in foreign currency exchange rates between periods, which are not under management’s direct control. Our management believes constant dollar revenues are useful to users because it enables them to better understand the level of growth of our business period to period. Since constant dollar revenues are not calculated in accordance with GAAP, they should not be considered in isolation of, or as a substitute for, revenues as an indicator of operating performance. Constant dollar revenues, as we calculate them, may not be comparable to similarly titled measures employed by other companies.
|
|
(b)
|
See the “Reconciliation of Non-GAAP Financial Measures” section of this MD&A for a reconciliation of
Operating income
to Adjusted OIBDA,
Net income
to FFO and AFFO, and results on a comparable basis.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions, except per share amounts)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Operating income
|
|
$
|
47.6
|
|
|
$
|
64.6
|
|
|
$
|
132.6
|
|
|
$
|
162.1
|
|
|
Restructuring charges
(a)
|
|
6.2
|
|
|
—
|
|
|
6.2
|
|
|
—
|
|
||||
|
Acquisition costs
(b)
|
|
1.4
|
|
|
—
|
|
|
1.4
|
|
|
—
|
|
||||
|
Net gain on dispositions
|
|
(0.5
|
)
|
|
(0.1
|
)
|
|
(1.4
|
)
|
|
(9.8
|
)
|
||||
|
Depreciation
|
|
26.7
|
|
|
26.4
|
|
|
79.3
|
|
|
78.3
|
|
||||
|
Amortization
|
|
22.8
|
|
|
22.6
|
|
|
67.3
|
|
|
68.2
|
|
||||
|
Stock-based compensation
(a)
|
|
2.7
|
|
|
2.6
|
|
|
7.4
|
|
|
5.8
|
|
||||
|
Adjusted OIBDA
|
|
106.9
|
|
|
116.1
|
|
|
292.8
|
|
|
304.6
|
|
||||
|
Incremental stand-alone costs
(c)
|
|
—
|
|
|
(5.2
|
)
|
|
—
|
|
|
(14.2
|
)
|
||||
|
Adjusted OIBDA on a comparable basis
|
|
$
|
106.9
|
|
|
$
|
110.9
|
|
|
$
|
292.8
|
|
|
$
|
290.4
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
248.3
|
|
|
$
|
37.2
|
|
|
$
|
279.1
|
|
|
$
|
93.5
|
|
|
Depreciation of billboard advertising structures
|
|
24.8
|
|
|
24.8
|
|
|
73.6
|
|
|
73.2
|
|
||||
|
Amortization of real estate-related intangible assets
|
|
10.7
|
|
|
11.0
|
|
|
32.2
|
|
|
32.5
|
|
||||
|
Amortization of direct lease acquisition costs
|
|
8.8
|
|
|
7.2
|
|
|
24.2
|
|
|
22.7
|
|
||||
|
Net (gain) loss on disposition of billboard advertising structures, net of tax
|
|
(0.2
|
)
|
|
(0.1
|
)
|
|
(0.4
|
)
|
|
(5.7
|
)
|
||||
|
Adjustment related to equity-based investments
|
|
0.2
|
|
|
0.2
|
|
|
0.6
|
|
|
0.6
|
|
||||
|
FFO
|
|
292.6
|
|
|
80.3
|
|
|
409.3
|
|
|
216.8
|
|
||||
|
Restructuring charges, net of tax
(a)
|
|
5.6
|
|
|
—
|
|
|
5.6
|
|
|
—
|
|
||||
|
Acquisition costs, net of tax
(b)
|
|
1.3
|
|
|
—
|
|
|
1.3
|
|
|
—
|
|
||||
|
Income tax benefit from reversal of deferred tax liabilities due to REIT conversion
|
|
(232.3
|
)
|
|
—
|
|
|
(232.3
|
)
|
|
—
|
|
||||
|
Incremental stand-alone costs, net of tax
(c)
|
|
—
|
|
|
(3.2
|
)
|
|
—
|
|
|
(8.5
|
)
|
||||
|
Incremental interest expense, net of tax
(d)
|
|
—
|
|
|
(16.1
|
)
|
|
—
|
|
|
(34.3
|
)
|
||||
|
FFO on a comparable basis
|
|
$
|
67.2
|
|
|
$
|
61.0
|
|
|
$
|
183.9
|
|
|
$
|
174.0
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions, except per share amounts)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
FFO
|
|
$
|
292.6
|
|
|
$
|
80.3
|
|
|
$
|
409.3
|
|
|
$
|
216.8
|
|
|
Adjustment for deferred income taxes
|
|
(233.5
|
)
|
|
0.1
|
|
|
(246.4
|
)
|
|
(8.8
|
)
|
||||
|
Cash paid for direct lease acquisition costs
|
|
(8.1
|
)
|
|
(7.4
|
)
|
|
(24.3
|
)
|
|
(24.1
|
)
|
||||
|
Maintenance capital expenditures
(g)
|
|
(5.1
|
)
|
|
(4.3
|
)
|
|
(15.4
|
)
|
|
(14.2
|
)
|
||||
|
Restructuring charges - severance, net of tax
|
|
2.4
|
|
|
—
|
|
|
2.4
|
|
|
—
|
|
||||
|
Acquisition costs, net of tax
(b)
|
|
1.3
|
|
|
—
|
|
|
1.3
|
|
|
—
|
|
||||
|
Other depreciation
|
|
1.9
|
|
|
1.6
|
|
|
5.7
|
|
|
5.1
|
|
||||
|
Other amortization
|
|
3.3
|
|
|
4.4
|
|
|
10.9
|
|
|
13.0
|
|
||||
|
Stock-based compensation
|
|
6.2
|
|
|
2.6
|
|
|
10.9
|
|
|
5.8
|
|
||||
|
Non-cash effect of straight-line rent
|
|
(0.2
|
)
|
|
0.4
|
|
|
(0.7
|
)
|
|
1.0
|
|
||||
|
Accretion expense
|
|
0.6
|
|
|
0.5
|
|
|
1.7
|
|
|
1.8
|
|
||||
|
Amortization of deferred financing costs
|
|
8.8
|
|
|
—
|
|
|
10.7
|
|
|
—
|
|
||||
|
AFFO
|
|
70.2
|
|
|
78.2
|
|
|
166.1
|
|
|
196.4
|
|
||||
|
Incremental stand-alone costs, net of tax
(c)
|
|
—
|
|
|
(3.2
|
)
|
|
—
|
|
|
(8.5
|
)
|
||||
|
Incremental interest expense, net of tax
(d)
|
|
—
|
|
|
(16.1
|
)
|
|
—
|
|
|
(34.3
|
)
|
||||
|
Amortization of deferred financing costs
|
|
—
|
|
|
8.8
|
|
|
—
|
|
|
10.7
|
|
||||
|
AFFO on a comparable basis
|
|
$
|
70.2
|
|
|
$
|
67.7
|
|
|
$
|
166.1
|
|
|
$
|
164.3
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
FFO on a comparable basis, per adjusted weighted average share
(e)
:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.56
|
|
|
$
|
0.51
|
|
|
$
|
1.53
|
|
|
$
|
1.45
|
|
|
Diluted
|
|
$
|
0.56
|
|
|
$
|
0.51
|
|
|
$
|
1.53
|
|
|
$
|
1.44
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
AFFO on a comparable basis, per adjusted weighted average share
(e)
:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.59
|
|
|
$
|
0.56
|
|
|
$
|
1.38
|
|
|
$
|
1.37
|
|
|
Diluted
|
|
$
|
0.58
|
|
|
$
|
0.56
|
|
|
$
|
1.38
|
|
|
$
|
1.36
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted weighted average shares
(e)
:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
120.0
|
|
|
120.0
|
|
|
120.0
|
|
|
120.0
|
|
||||
|
Diluted
|
|
120.7
|
|
|
120.7
|
|
|
120.5
|
|
|
120.5
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding
(f)
:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
120.0
|
|
|
120.0
|
|
|
112.3
|
|
|
112.3
|
|
||||
|
Diluted
|
|
120.7
|
|
|
120.7
|
|
|
112.8
|
|
|
112.8
|
|
||||
|
(a)
|
Restructuring charges relate to the severance of an executive and includes stock-based compensation expenses of
$3.5 million
.
|
|
(b)
|
Adjustment to reflect costs related to the Acquisition.
|
|
(c)
|
Adjustment to reflect incremental costs to operate as a stand-alone company at the same level as 2014.
|
|
(d)
|
Adjustment to reflect incremental interest expense, net of tax, at the same level as 2014.
|
|
(e)
|
Adjusted weighted average shares includes the 23,000,000 shares issued on April 2, 2014, in connection with the IPO and the 97,000,000 shares outstanding after our stock split
(f)
for basic EPS. (See the “Overview:
Our Initial Public Offering
” section of this MD&A.) Adjusted weighted average shares for diluted EPS also includes dilutive potential shares from grants of RSUs, PRSUs and stock options.
|
|
(f)
|
On
March 14, 2014
, our board of directors declared a
970,000
to 1 stock split. As a result of the stock split, the
100
shares of our common stock then outstanding were converted into
97,000,000
shares of our common stock. The effects of the stock split have been applied retroactively to all reported periods for EPS purposes.
|
|
(g)
|
Prior period amounts have been revised to the current presentation to reflect non-cash purchases of property, plant and equipment.
|
|
|
|
|
|
|
|
|
|
(in constant dollars)
(b)
|
|
|
|
|
|
|
|
(in constant dollars)
(b)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Three
|
|
|
|
|
|
|
|
|
|
Nine
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
Months
|
|
|
|
|
|
|
|
|
|
Months
|
|
|
||||||||||||||||
|
(in millions,
|
|
Three Months Ended
|
|
|
|
Ended
|
|
|
|
Nine Months Ended
|
|
|
|
Ended
|
|
|
||||||||||||||||||||
|
except
|
|
September 30,
|
|
%
|
|
September 30,
|
|
%
|
|
September 30,
|
|
%
|
|
September 30,
|
|
%
|
||||||||||||||||||||
|
percentages)
|
|
2014
|
|
2013
|
|
Change
|
|
2013
|
|
Change
|
|
2014
|
|
2013
|
|
Change
|
|
2013
|
|
Change
|
||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Billboard
|
|
$
|
237.2
|
|
|
$
|
239.1
|
|
|
(1
|
)%
|
|
$
|
237.4
|
|
|
—
|
%
|
|
$
|
690.2
|
|
|
$
|
685.8
|
|
|
1
|
%
|
|
$
|
678.6
|
|
|
2
|
%
|
|
Transit and other
|
|
99.3
|
|
|
99.1
|
|
|
—
|
|
|
98.5
|
|
|
1
|
|
|
268.6
|
|
|
264.3
|
|
|
2
|
|
|
262.1
|
|
|
2
|
|
||||||
|
Total revenues
|
|
$
|
336.5
|
|
|
$
|
338.2
|
|
|
(1
|
)
|
|
$
|
335.9
|
|
|
—
|
|
|
$
|
958.8
|
|
|
$
|
950.1
|
|
|
1
|
|
|
$
|
940.7
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Same-site revenues
(a)
|
|
$
|
334.8
|
|
|
$
|
332.6
|
|
|
1
|
|
|
|
|
|
|
$
|
953.6
|
|
|
$
|
935.9
|
|
|
2
|
|
|
|
|
|
||||||
|
Non-comparable revenues
|
|
1.7
|
|
|
5.6
|
|
|
(70
|
)
|
|
|
|
|
|
5.2
|
|
|
14.2
|
|
|
(63
|
)
|
|
|
|
|
||||||||||
|
Total revenues
|
|
$
|
336.5
|
|
|
$
|
338.2
|
|
|
(1
|
)
|
|
|
|
|
|
$
|
958.8
|
|
|
$
|
950.1
|
|
|
1
|
|
|
|
|
|
||||||
|
(a)
|
Same-site revenues are adjusted to exclude revenues attributable to any billboards or transit agreements which were not in place for both periods in their entirety, as a result of new acquisitions, new agreements, divestitures, and non-renewals (“non-comparable revenues”). We provide same-site revenues to understand the underlying growth rate of revenue excluding the impact of non-comparable revenues. Our management believes same-site revenues are useful to users because it enables them to better understand the level of growth of our business period to period. Since same-site revenues are not calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, revenues as an indicator of operating performance. Same-site revenues, as we calculate it, may not be comparable to similarly titled measures employed by other companies.
|
|
(b)
|
Revenues on a constant dollar basis are calculated as reported revenues excluding the impact of foreign currency exchange rates between periods.
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
||||||||||||||
|
|
|
September 30,
|
|
%
|
|
September 30,
|
|
%
|
||||||||||||||
|
(in millions, except percentages)
|
|
2014
|
|
2013
|
|
Change
|
|
2014
|
|
2013
|
|
Change
|
||||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating
|
|
$
|
177.2
|
|
|
$
|
170.9
|
|
|
4
|
%
|
|
$
|
512.3
|
|
|
$
|
504.5
|
|
|
2
|
%
|
|
Selling, general and administrative
|
|
55.1
|
|
|
53.8
|
|
|
2
|
|
|
161.1
|
|
|
146.8
|
|
|
10
|
|
||||
|
Restructuring charges
|
|
6.2
|
|
|
—
|
|
|
*
|
|
|
6.2
|
|
|
—
|
|
|
*
|
|
||||
|
Acquisition costs
|
|
1.4
|
|
|
—
|
|
|
*
|
|
|
1.4
|
|
|
—
|
|
|
*
|
|
||||
|
Net (gain) loss on dispositions
|
|
(0.5
|
)
|
|
(0.1
|
)
|
|
*
|
|
|
(1.4
|
)
|
|
(9.8
|
)
|
|
(86
|
)
|
||||
|
Depreciation
|
|
26.7
|
|
|
26.4
|
|
|
1
|
|
|
79.3
|
|
|
78.3
|
|
|
1
|
|
||||
|
Amortization
|
|
22.8
|
|
|
22.6
|
|
|
1
|
|
|
67.3
|
|
|
68.2
|
|
|
(1
|
)
|
||||
|
Total expenses
|
|
$
|
288.9
|
|
|
$
|
273.6
|
|
|
6
|
|
|
$
|
826.2
|
|
|
$
|
788.0
|
|
|
5
|
|
|
*
|
Calculation is not meaningful.
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
||||||||||||||
|
|
|
September 30,
|
|
%
|
|
September 30,
|
|
%
|
||||||||||||||
|
(in millions, except percentages)
|
|
2014
|
|
2013
|
|
Change
|
|
2014
|
|
2013
|
|
Change
|
||||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Billboard property lease
|
|
$
|
72.7
|
|
|
$
|
71.4
|
|
|
2
|
%
|
|
$
|
214.3
|
|
|
$
|
214.8
|
|
|
—
|
%
|
|
Transit franchise
|
|
52.7
|
|
|
48.5
|
|
|
9
|
|
|
143.8
|
|
|
138.2
|
|
|
4
|
|
||||
|
Posting, maintenance and other
|
|
51.8
|
|
|
51.0
|
|
|
2
|
|
|
154.2
|
|
|
151.5
|
|
|
2
|
|
||||
|
Total operating expenses
|
|
$
|
177.2
|
|
|
$
|
170.9
|
|
|
4
|
|
|
$
|
512.3
|
|
|
$
|
504.5
|
|
|
2
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
United States
|
|
$
|
296.3
|
|
|
$
|
296.5
|
|
|
$
|
842.4
|
|
|
$
|
827.6
|
|
|
International
|
|
40.2
|
|
|
41.7
|
|
|
116.4
|
|
|
122.5
|
|
||||
|
Total revenues
|
|
336.5
|
|
|
338.2
|
|
|
958.8
|
|
|
950.1
|
|
||||
|
Foreign currency exchange impact
|
|
—
|
|
|
(2.3
|
)
|
|
—
|
|
|
(9.4
|
)
|
||||
|
Constant dollar revenues
(a)
|
|
$
|
336.5
|
|
|
$
|
335.9
|
|
|
$
|
958.8
|
|
|
$
|
940.7
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income
|
|
$
|
47.6
|
|
|
$
|
64.6
|
|
|
$
|
132.6
|
|
|
$
|
162.1
|
|
|
Restructuring charges
(b)
|
|
6.2
|
|
|
—
|
|
|
6.2
|
|
|
—
|
|
||||
|
Acquisition costs
(b)
|
|
1.4
|
|
|
—
|
|
|
1.4
|
|
|
—
|
|
||||
|
Net gain on dispositions
|
|
(0.5
|
)
|
|
(0.1
|
)
|
|
(1.4
|
)
|
|
(9.8
|
)
|
||||
|
Depreciation
|
|
26.7
|
|
|
26.4
|
|
|
79.3
|
|
|
78.3
|
|
||||
|
Amortization
|
|
22.8
|
|
|
22.6
|
|
|
67.3
|
|
|
68.2
|
|
||||
|
Stock-based compensation
(b)
|
|
2.7
|
|
|
2.6
|
|
|
7.4
|
|
|
5.8
|
|
||||
|
Adjusted OIBDA
|
|
$
|
106.9
|
|
|
$
|
116.1
|
|
|
$
|
292.8
|
|
|
$
|
304.6
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted OIBDA:
|
|
|
|
|
|
|
|
|
||||||||
|
United States
|
|
$
|
106.3
|
|
|
$
|
113.6
|
|
|
$
|
293.0
|
|
|
$
|
300.2
|
|
|
International
|
|
6.3
|
|
|
7.9
|
|
|
16.9
|
|
|
20.0
|
|
||||
|
Corporate
|
|
(5.7
|
)
|
|
(5.4
|
)
|
|
(17.1
|
)
|
|
(15.6
|
)
|
||||
|
Total Adjusted OIBDA
|
|
$
|
106.9
|
|
|
$
|
116.1
|
|
|
$
|
292.8
|
|
|
$
|
304.6
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
United States
|
|
$
|
64.3
|
|
|
$
|
72.0
|
|
|
$
|
168.5
|
|
|
$
|
185.4
|
|
|
International
|
|
(0.7
|
)
|
|
0.6
|
|
|
(3.8
|
)
|
|
(1.9
|
)
|
||||
|
Corporate
|
|
(16.0
|
)
|
|
(8.0
|
)
|
|
(32.1
|
)
|
|
(21.4
|
)
|
||||
|
Total operating income
|
|
$
|
47.6
|
|
|
$
|
64.6
|
|
|
$
|
132.6
|
|
|
$
|
162.1
|
|
|
(a)
|
Revenues on a constant dollar basis are calculated as reported revenues excluding the impact of foreign currency exchange rates between periods.
|
|
(b)
|
Restructuring charges, costs related to the Acquisition and stock-based compensation are classified as Corporate expenses.
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
||||||||||||||
|
|
|
September 30,
|
|
%
|
|
September 30,
|
|
%
|
||||||||||||||
|
(in millions, except percentages)
|
|
2014
|
|
2013
|
|
Change
|
|
2014
|
|
2013
|
|
Change
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Billboard
|
|
$
|
205.9
|
|
|
$
|
206.6
|
|
|
—
|
%
|
|
$
|
599.7
|
|
|
$
|
589.8
|
|
|
2
|
%
|
|
Transit and other
|
|
90.4
|
|
|
89.9
|
|
|
1
|
|
|
242.7
|
|
|
237.8
|
|
|
2
|
|
||||
|
Total revenues
|
|
$
|
296.3
|
|
|
$
|
296.5
|
|
|
—
|
|
|
$
|
842.4
|
|
|
$
|
827.6
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Same-site revenues
(a)
|
|
$
|
294.6
|
|
|
$
|
290.9
|
|
|
1
|
|
|
$
|
837.2
|
|
|
$
|
813.4
|
|
|
3
|
|
|
Non-comparable revenues
|
|
1.7
|
|
|
5.6
|
|
|
(70
|
)
|
|
5.2
|
|
|
14.2
|
|
|
(63
|
)
|
||||
|
Total revenues
|
|
296.3
|
|
|
296.5
|
|
|
—
|
|
|
842.4
|
|
|
827.6
|
|
|
2
|
|
||||
|
Operating expenses
|
|
(151.1
|
)
|
|
(145.7
|
)
|
|
4
|
|
|
(435.8
|
)
|
|
(426.1
|
)
|
|
2
|
|
||||
|
SG&A expenses
|
|
(38.9
|
)
|
|
(37.2
|
)
|
|
5
|
|
|
(113.6
|
)
|
|
(101.3
|
)
|
|
12
|
|
||||
|
Adjusted OIBDA
|
|
$
|
106.3
|
|
|
$
|
113.6
|
|
|
(6
|
)
|
|
$
|
293.0
|
|
|
$
|
300.2
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income
|
|
$
|
64.3
|
|
|
$
|
72.0
|
|
|
(11
|
)
|
|
$
|
168.5
|
|
|
$
|
185.4
|
|
|
(9
|
)
|
|
Net gain on dispositions
|
|
(0.5
|
)
|
|
(0.2
|
)
|
|
150
|
|
|
(1.3
|
)
|
|
(10.0
|
)
|
|
(87
|
)
|
||||
|
Depreciation and amortization
|
|
42.5
|
|
|
41.8
|
|
|
2
|
|
|
125.8
|
|
|
124.8
|
|
|
1
|
|
||||
|
Adjusted OIBDA
|
|
$
|
106.3
|
|
|
$
|
113.6
|
|
|
(6
|
)
|
|
$
|
293.0
|
|
|
$
|
300.2
|
|
|
(2
|
)
|
|
(a)
|
Same-site revenues are adjusted to exclude revenues attributable to any billboards or transit agreements which were not in place for both periods in their entirety, as a result of new acquisitions, new agreements, divestitures, and non-renewals (“non-comparable revenues”).
|
|
|
|
|
|
|
|
|
|
(in constant dollars)
(b)
|
|
|
|
|
|
|
|
(in constant dollars)
(b)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Three
|
|
|
|
|
|
|
|
|
|
Nine
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
Months
|
|
|
|
|
|
|
|
Months
|
|
|
||||||||||||||||||||
|
|
|
Three Months Ended
|
|
|
|
Ended
|
|
|
|
Nine Months Ended
|
|
|
|
Ended
|
|
|
||||||||||||||||||||
|
(in millions, except
|
|
September 30,
|
|
%
|
|
September 30,
|
|
%
|
|
September 30,
|
|
%
|
|
September 30,
|
|
%
|
||||||||||||||||||||
|
percentages)
|
|
2014
|
|
2013
|
|
Change
|
|
2013
|
|
Change
|
|
2014
|
|
2013
|
|
Change
|
|
2013
|
|
Change
|
||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Billboard
|
|
$
|
31.3
|
|
|
$
|
32.5
|
|
|
(4
|
)%
|
|
$
|
30.8
|
|
|
2
|
%
|
|
$
|
90.5
|
|
|
$
|
96.0
|
|
|
(6
|
)%
|
|
$
|
88.8
|
|
|
2
|
%
|
|
Transit and other
|
|
8.9
|
|
|
9.2
|
|
|
(3
|
)
|
|
8.6
|
|
|
3
|
|
|
25.9
|
|
|
26.5
|
|
|
(2
|
)
|
|
24.3
|
|
|
7
|
|
||||||
|
Total revenues
|
|
$
|
40.2
|
|
|
$
|
41.7
|
|
|
(4
|
)
|
|
$
|
39.4
|
|
|
2
|
|
|
$
|
116.4
|
|
|
$
|
122.5
|
|
|
(5
|
)
|
|
$
|
113.1
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Same-site revenues
(a)
|
|
$
|
40.2
|
|
|
$
|
41.7
|
|
|
(4
|
)
|
|
|
|
|
|
$
|
116.4
|
|
|
$
|
122.5
|
|
|
(5
|
)
|
|
|
|
|
||||||
|
Non-comparable revenues
|
|
—
|
|
|
—
|
|
|
*
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
*
|
|
|
|
|
|
||||||||||
|
Total revenues
|
|
$
|
40.2
|
|
|
$
|
41.7
|
|
|
(4
|
)
|
|
|
|
|
|
$
|
116.4
|
|
|
$
|
122.5
|
|
|
(5
|
)
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Canada
|
|
$
|
21.6
|
|
|
$
|
22.8
|
|
|
(5
|
)
|
|
$
|
21.8
|
|
|
(1
|
)
|
|
$
|
62.6
|
|
|
$
|
63.4
|
|
|
(1
|
)
|
|
$
|
59.5
|
|
|
5
|
|
|
Latin America
|
|
18.6
|
|
|
18.9
|
|
|
(2
|
)
|
|
17.6
|
|
|
6
|
|
|
53.8
|
|
|
59.1
|
|
|
(9
|
)
|
|
53.6
|
|
|
—
|
|
||||||
|
Total revenues
|
|
40.2
|
|
|
41.7
|
|
|
(4
|
)
|
|
39.4
|
|
|
2
|
|
|
116.4
|
|
|
122.5
|
|
|
(5
|
)
|
|
113.1
|
|
|
3
|
|
||||||
|
Operating expenses
|
|
(26.1
|
)
|
|
(25.2
|
)
|
|
4
|
|
|
(24.3
|
)
|
|
7
|
|
|
(76.5
|
)
|
|
(78.4
|
)
|
|
(2
|
)
|
|
(72.2
|
)
|
|
6
|
|
||||||
|
SG&A expenses
|
|
(7.8
|
)
|
|
(8.6
|
)
|
|
(9
|
)
|
|
(7.3
|
)
|
|
7
|
|
|
(23.0
|
)
|
|
(24.1
|
)
|
|
(5
|
)
|
|
(21.4
|
)
|
|
7
|
|
||||||
|
Adjusted OIBDA
|
|
$
|
6.3
|
|
|
$
|
7.9
|
|
|
(20
|
)
|
|
$
|
7.8
|
|
|
(19
|
)
|
|
$
|
16.9
|
|
|
$
|
20.0
|
|
|
(16
|
)
|
|
$
|
19.5
|
|
|
(13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Operating income (loss)
|
|
$
|
(0.7
|
)
|
|
$
|
0.6
|
|
|
(217
|
)
|
|
|
|
|
|
$
|
(3.8
|
)
|
|
$
|
(1.9
|
)
|
|
100
|
|
|
|
|
|
||||||
|
Net (gain) loss on dispositions
|
|
—
|
|
|
0.1
|
|
|
*
|
|
|
|
|
|
|
(0.1
|
)
|
|
0.2
|
|
|
*
|
|
|
|
|
|
||||||||||
|
Depreciation and amortization
|
|
7.0
|
|
|
7.2
|
|
|
(3
|
)
|
|
|
|
|
|
20.8
|
|
|
21.7
|
|
|
(4
|
)
|
|
|
|
|
||||||||||
|
Adjusted OIBDA
|
|
$
|
6.3
|
|
|
$
|
7.9
|
|
|
(20
|
)
|
|
|
|
|
|
$
|
16.9
|
|
|
$
|
20.0
|
|
|
(16
|
)
|
|
|
|
|
||||||
|
*
|
Calculation is not meaningful.
|
|
(a)
|
Same-site revenues are adjusted to exclude revenues attributable to any billboards or transit agreements which were not in place for both periods in their entirety, as a result of new acquisitions, new agreements, divestitures, and non-renewals (“non-comparable revenues”).
|
|
(b)
|
Revenues on a constant dollar basis are calculated as reported revenues excluding the impact of foreign currency exchange rates between periods.
|
|
|
|
As of
|
|
|
|||||||
|
(in millions, except percentages)
|
|
September 30, 2014
|
|
December 31,
2013 |
|
% Change
|
|||||
|
Assets:
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
|
$
|
272.2
|
|
|
$
|
29.8
|
|
|
*%
|
|
|
Receivables, less allowance ($14.9 in 2014 and $15.7 in 2013)
|
|
175.6
|
|
|
178.8
|
|
|
(2
|
)
|
||
|
Deferred income tax assets, net
|
|
2.0
|
|
|
24.5
|
|
|
(92
|
)
|
||
|
Prepaid lease and transit franchise costs
|
|
75.9
|
|
|
62.7
|
|
|
21
|
|
||
|
Other prepaid expenses
|
|
22.7
|
|
|
15.5
|
|
|
46
|
|
||
|
Other current assets
|
|
12.4
|
|
|
5.9
|
|
|
110
|
|
||
|
Total current assets
|
|
$
|
560.8
|
|
|
$
|
317.2
|
|
|
77
|
|
|
Liabilities:
|
|
|
|
|
|
|
|||||
|
Accounts payable
|
|
$
|
54.3
|
|
|
$
|
80.0
|
|
|
(32
|
)
|
|
Accrued compensation
|
|
28.4
|
|
|
28.2
|
|
|
1
|
|
||
|
Accrued interest
|
|
28.4
|
|
|
0.1
|
|
|
*
|
|
||
|
Accrued lease costs
|
|
18.1
|
|
|
17.7
|
|
|
2
|
|
||
|
Other accrued expenses
|
|
42.6
|
|
|
37.7
|
|
|
13
|
|
||
|
Deferred revenues
|
|
25.7
|
|
|
22.9
|
|
|
12
|
|
||
|
Other current liabilities
|
|
40.4
|
|
|
25.6
|
|
|
58
|
|
||
|
Total current liabilities
|
|
$
|
237.9
|
|
|
$
|
212.2
|
|
|
12
|
|
|
Working capital
|
|
$
|
322.9
|
|
|
$
|
105.0
|
|
|
*
|
|
|
*
|
Calculation is not meaningful.
|
|
|
|
As of
|
||||||
|
(in millions, except percentages)
|
|
September 30, 2014
|
|
December 31,
2013 |
||||
|
Term loan, due 2021
|
|
$
|
798.2
|
|
|
$
|
—
|
|
|
Senior unsecured notes:
|
|
|
|
|
||||
|
5.250% senior unsecured notes, due 2022
|
|
400.0
|
|
|
—
|
|
||
|
5.625% senior unsecured notes, due 2024
|
|
400.0
|
|
|
—
|
|
||
|
Total senior unsecured notes
|
|
800.0
|
|
|
—
|
|
||
|
Total long-term debt
|
|
$
|
1,598.2
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||
|
Weighted average cost of debt
|
|
4.2
|
%
|
|
—
|
%
|
||
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
(in millions)
|
|
Total
|
|
2014
|
|
2015-2016
|
|
2017-2018
|
|
2019 and thereafter
|
||||||||||
|
Long-term debt
|
|
$
|
1,600.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,600.0
|
|
|
Interest
|
|
563.3
|
|
|
52.6
|
|
|
135.7
|
|
|
135.7
|
|
|
239.3
|
|
|||||
|
Total
|
|
$
|
2,163.3
|
|
|
$
|
52.6
|
|
|
$
|
135.7
|
|
|
$
|
135.7
|
|
|
$
|
1,839.3
|
|
|
|
|
Nine Months Ended
|
|
|
|||||||
|
|
|
September 30,
|
|
%
|
|||||||
|
(in millions, except percentages)
|
|
2014
|
|
2013
|
|
Change
|
|||||
|
Cash provided by operating activities
|
|
$
|
184.5
|
|
|
$
|
178.7
|
|
|
3
|
%
|
|
Cash used for investing activities
|
|
(41.3
|
)
|
|
(41.1
|
)
|
|
—
|
|
||
|
Cash provided by (used for) financing activities
|
|
100.4
|
|
|
(133.1
|
)
|
|
*
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(1.2
|
)
|
|
(0.6
|
)
|
|
100
|
|
||
|
Net increase to cash and cash equivalents
|
|
$
|
242.4
|
|
|
$
|
3.9
|
|
|
*
|
|
|
*
|
Calculation is not meaningful.
|
|
|
|
Nine Months Ended
|
|
|
|||||||
|
|
|
September 30,
|
|
%
|
|||||||
|
(in millions, except percentages)
|
|
2014
|
|
2013
|
|
Change
|
|||||
|
Growth
|
|
$
|
28.2
|
|
|
$
|
27.3
|
|
|
3
|
%
|
|
Maintenance
|
|
15.4
|
|
|
14.2
|
|
|
8
|
|
||
|
Total capital expenditures
|
|
$
|
43.6
|
|
|
$
|
41.5
|
|
|
5
|
|
|
•
|
Adjustments to the amount of the E&P Purge that could require an additional dividend to complete the Company’s accumulated earnings and profits distribution in accordance with REIT requirements;
|
|
•
|
The expected timing of completing our re-branding;
|
|
•
|
The anticipated benefits associated with our re-branding may not be realized;
|
|
•
|
Integrating the Acquired Business may be more difficult, costly or time consuming than expected and the anticipated benefits and cost savings of the Acquisition may not be fully realized;
|
|
•
|
Unknown risks inherent in the Acquisition, or certain assumptions with respect to the Acquired Business that may prove to be inaccurate;
|
|
•
|
Declines in advertising and general economic conditions;
|
|
•
|
Competition;
|
|
•
|
Government regulation;
|
|
•
|
Our inability to increase the number of digital advertising displays in our portfolio;
|
|
•
|
Taxes, fees and registration requirements;
|
|
•
|
Our ability to obtain and renew key municipal concessions on favorable terms;
|
|
•
|
Decreased government compensation for the removal of lawful billboards;
|
|
•
|
Content-based restrictions on outdoor advertising;
|
|
•
|
Environmental, health and safety laws and regulations;
|
|
•
|
Seasonal variations;
|
|
•
|
Risks related to future acquisitions and other strategic transactions;
|
|
•
|
Time and resources to comply with rules and regulations as a stand-alone public company;
|
|
•
|
Incremental costs incurred as a stand-alone public company;
|
|
•
|
Dependence on our management team and advertising executives;
|
|
•
|
The ability of our board of directors to cause us to issue additional shares of stock without stockholder approval;
|
|
•
|
Certain provisions of Maryland law may limit the ability of a third party to acquire control of us;
|
|
•
|
Our rights and the rights of our stockholders to take action against our directors and officers are limited;
|
|
•
|
Our substantial indebtedness;
|
|
•
|
Restrictions in the agreements governing our indebtedness;
|
|
•
|
Incurrence of additional debt;
|
|
•
|
Interest rate risk exposure from our variable-rate indebtedness;
|
|
•
|
Our ability to generate cash to service our indebtedness;
|
|
•
|
We may not realize the expected benefits of the Separation;
|
|
•
|
Hedging transactions;
|
|
•
|
Establishing an operating partnership;
|
|
•
|
Asset impairment charges for goodwill;
|
|
•
|
Diverse risks in our international business;
|
|
•
|
A breach of our security measures;
|
|
•
|
We have a limited right to use the CBS mark and logo;
|
|
•
|
The financial information included in our filings with the SEC may not be a reliable indicator of our future results;
|
|
•
|
Cash available for distributions;
|
|
•
|
Legislative, administrative, regulatory or other actions affecting REITs, including positions taken by the IRS;
|
|
•
|
Our failure to remain qualified to be taxed as a REIT;
|
|
•
|
REIT ownership limits;
|
|
•
|
Dividends payable by REITs generally do not qualify for the reduced tax rates available for some dividends;
|
|
•
|
REIT distribution requirements;
|
|
•
|
Availability of external sources of capital;
|
|
•
|
We may face other tax liabilities even if we remain qualified to be taxed as a REIT;
|
|
•
|
Complying with REIT requirements may cause us to liquidate investments or forgo otherwise attractive opportunities;
|
|
•
|
Our ability to contribute certain contracts to a taxable REIT subsidiary (“TRS”);
|
|
•
|
Our planned use of TRSs may cause us to fail to remain qualified to be taxed as a REIT;
|
|
•
|
Our ability to hedge effectively;
|
|
•
|
Stock price fluctuations resulting from sales of our common stock to cover taxes owed on dividends;
|
|
•
|
Failure to meet the REIT income tests as a result of receiving non-qualifying income;
|
|
•
|
Even if we remain qualified to be taxed as a REIT, and we sell assets, we could be subject to tax on any unrealized net built-in gains in the assets held before electing to be treated as a REIT;
|
|
•
|
The IRS may deem the gains from sales of our outdoor advertising assets to be subject to a 100% prohibited transaction tax;
|
|
•
|
Our lack of an operating history as a REIT; and
|
|
•
|
We may not be able to engage in desirable strategic or capital-raising transactions as a result of the Separation, and we could be liable for adverse tax consequences resulting from engaging in significant strategic or capital-raising transactions.
|
|
(in millions, except per share amounts)
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Programs
|
|
Remaining Authorizations
|
||||
|
July 1, 2014 through July 31, 2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
August 1, 2014 through August 31, 2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
September 1, 2014 through September 30, 2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
CBS Outdoor Americas Inc.
|
||||
|
|
|
|
||
|
By:
|
|
/s/ Donald R. Shassian
|
||
|
|
|
Name:
|
|
Donald R. Shassian
|
|
|
|
Title:
|
|
Executive Vice President and
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
(Principal Financial Officer and
Principal Accounting Officer)
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
2.1
|
|
Membership Interest Purchase Agreement, dated as of July 20, 2014, by and among CBS Outdoor Americas Inc., CBS Outdoor LLC, Van Wagner Communications, LLC, Van Wagner Twelve Holdings, LLC and Richard M. Schaps (incorporated herein by reference to Exhibit 2.1 to CBS Outdoor Americas Inc.’s Current Report on Form 8-K, filed on July 21, 2014).+
|
|
|
|
|
|
3.1
|
|
Articles of Amendment and Restatement of CBS Outdoor Americas Inc. effective March 28, 2014 (incorporated herein by reference to Exhibit 3.1 to CBS Outdoor Americas Inc.’s Current Report on Form 8-K, filed on April 2, 2014).
|
|
|
|
|
|
3.2
|
|
Amended and Restated Bylaws of CBS Outdoor Americas Inc. effective March 28, 2014 (incorporated herein by reference to Exhibit 3.2 to CBS Outdoor Americas Inc.’s Current Report on Form 8-K, filed on April 2, 2014).
|
|
|
|
|
|
4.1
|
|
Indenture, dated as of January 31, 2014, by and among CBS Outdoor Americas Capital LLC, CBS Outdoor Americas Capital Corporation, the guarantors named therein and Deutsche Bank Trust Company Americas
(incorporated herein by reference to Exhibit 4.1 to CBS Outdoor Americas Inc.’s Registration Statement on Form S-11 (File No. 333-189643), filed on January 31, 2014).
|
|
|
|
|
|
4.2
|
|
Registration Rights Agreement, dated as of January 31, 2014, by and among CBS Outdoor Americas Capital LLC, CBS Outdoor Americas Capital Corporation, the guarantors named therein and Deutsche Bank Securities Inc., Wells Fargo Securities, LLC and Citigroup Global Markets Inc. (incorporated herein by reference to Exhibit 4.2 to CBS Outdoor Americas Inc.’s Registration Statement on Form S-11 (File No. 333-189643), filed on January 31, 2014).
|
|
|
|
|
|
4.3
|
|
Indenture, dated as of October 1, 2014, by and among CBS Outdoor Americas Capital LLC, CBS Outdoor Americas Capital Corporation, the guarantors named therein and Deutsche Bank Trust Company Americas (incorporated herein by reference to Exhibit 4.1 to CBS Outdoor Americas Inc.’s Current Report on Form 8-K, filed on October 2, 2014).
|
|
|
|
|
|
4.4
|
|
First Supplemental Indenture, dated as of October 1, 2014, by and among CBS Outdoor Americas Capital LLC, CBS Outdoor Americas Capital Corporation, the guarantors named therein and Deutsche Bank Trust Company Americas (incorporated herein by reference to Exhibit 4.2 to CBS Outdoor Americas Inc.’s Current Report on Form 8-K, filed on October 2, 2014).
|
|
|
|
|
|
10.1
|
|
Registration Rights Agreement, dated as of October 1, 2014, by and among CBS Outdoor Americas Capital LLC, CBS Outdoor Americas Capital Corporation, the guarantors named therein and Wells Fargo Securities, LLC and Goldman, Sachs & Co. (incorporated herein by reference to Exhibit 10.1 to CBS Outdoor Americas Inc.’s Current Report on Form 8-K, filed on October 2, 2014).
|
|
|
|
|
|
10.2
|
|
Employment Agreement with Andy Sriubas, dated as of July 28, 2014.
|
|
|
|
|
|
10.3
|
|
Commitment Letter, dated as of July 20, 2014, between CBS Outdoor Americas Capital LLC, CBS Outdoor Americas Capital Corporation, CBS Outdoor Americas Inc., Wells Fargo Securities, LLC and WF Investment Holdings, LLC (incorporated herein by reference to Exhibit 10.1 to CBS Outdoor Americas Inc.’s Current Report on Form 8-K, filed on July 21, 2014).
|
|
10.4
|
|
Amended and Restated Transition Services Agreement, dated as of July 16, 2014, by and between CBS Outdoor Americas Inc. and CBS Corporation (incorporated herein by reference to Exhibit 10.1 to CBS Outdoor Americas Inc.’s Current Report on Form 8-K, filed on July 16, 2014).
|
|
10.5
|
|
Amended and Restated License Agreement, dated as of July 16, 2014, by and between CBS Outdoor Americas Inc. and CBS Broadcasting Inc. (incorporated herein by reference to Exhibit 10.2 to CBS Outdoor Americas Inc.’s Current Report on Form 8-K, filed on July 16, 2014).
|
|
|
|
|
|
31.1
|
|
Certification of the Chief Executive Officer of CBS Outdoor Americas Inc. pursuant to Rule 13a-14(a) or 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
31.2
|
|
Certification of the Chief Financial Officer of CBS Outdoor Americas Inc. pursuant to Rule 13a-14(a) or 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32.1
|
|
Certification of the Chief Executive Officer of CBS Outdoor Americas Inc. furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley act of 2002.
|
|
|
|
|
|
32.2
|
|
Certification of the Chief Financial Officer of CBS Outdoor Americas Inc. furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley act of 2002.
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema
|
|
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Calculation Linkbase
|
|
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Definition Document
|
|
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Label Linkbase
|
|
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Presentation Linkbase
|
|
|
|
|
|
*
|
XBRL information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934.
|
|
+
|
Schedules, annexes and exhibits have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company agrees to furnish supplementally to the SEC a copy of any omitted schedule, annex or exhibit upon request.
|
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 |
|---|