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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
|
||
|
|
Washington, D.C. 20549
__________________ |
|
|
FORM 10-Q
__________________ |
||
|
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the quarterly period ended June 30, 2015
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______ to ______
Commission file number 333-197002
Townsquare Media, Inc.
(Exact name of registrant as specified in its charter)
|
||
|
Delaware
(State or other jurisdiction of incorporation
or organization)
|
4832
(Primary Standard Industrial
Classification Code Number)
|
27-1996555
(I.R.S. Employer Identification No.) |
|
240 Greenwich Avenue
Greenwich, Connecticut 06830
(203) 861-0900
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)
__________________
|
||
|
Large accelerated filer
|
|
☐
|
|
Accelerated filer
|
☐
|
|
|
|
|
|
||
|
Non-accelerated filer
|
|
x
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
☐
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
December 31,
2014 |
|
June 30,
2015 |
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash
|
$
|
24,462
|
|
|
$
|
30,383
|
|
|
Accounts receivable, net of allowance of $3,350 and $3,064, respectively
|
61,151
|
|
|
62,685
|
|
||
|
Prepaid expenses and other current assets
|
7,553
|
|
|
10,462
|
|
||
|
Total current assets
|
93,166
|
|
|
103,530
|
|
||
|
|
|
|
|
||||
|
Property and equipment, net
|
96,247
|
|
|
96,204
|
|
||
|
Intangible assets, net
|
505,839
|
|
|
505,762
|
|
||
|
Goodwill
|
242,300
|
|
|
249,109
|
|
||
|
Deferred financing costs, net
|
9,636
|
|
|
9,433
|
|
||
|
Investments
|
484
|
|
|
484
|
|
||
|
Other assets
|
413
|
|
|
341
|
|
||
|
Total assets
|
$
|
948,085
|
|
|
$
|
964,863
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
6,747
|
|
|
$
|
8,501
|
|
|
Current portion of long-term debt
|
1,293
|
|
|
2,912
|
|
||
|
Deferred revenue
|
14,299
|
|
|
17,597
|
|
||
|
Accrued expenses and other current liabilities
|
21,339
|
|
|
15,513
|
|
||
|
Accrued interest
|
9,245
|
|
|
4,907
|
|
||
|
Total current liabilities
|
52,923
|
|
|
49,430
|
|
||
|
Long-term debt, less current portion, (inclusive of bond premium of $7,203 and $0, respectively)
|
538,383
|
|
|
571,732
|
|
||
|
Deferred tax liability
|
11,644
|
|
|
5,631
|
|
||
|
Other long-term liabilities
|
973
|
|
|
1,265
|
|
||
|
Total liabilities
|
603,923
|
|
|
628,058
|
|
||
|
Commitments and contingencies (See Note 11)
|
|
|
|
|
|
||
|
Stockholders’ equity:
|
|
|
|
||||
|
Class A common stock, par value $0.01 per share; 300,000,000 shares authorized and 9,457,242
shares issued and outstanding at both December 31, 2014 and June 30, 2015
|
95
|
|
|
95
|
|
||
|
Class B common stock, par value $0.01 per share; 50,000,000 shares authorized and 3,022,484
shares issued and outstanding at both December 31, 2014 and June 30, 2015
|
30
|
|
|
30
|
|
||
|
Class C common stock, par value $0.01 per share; 50,000,000 shares authorized and 4,894,480
shares issued and outstanding at both December 31, 2014 and June 30, 2015
|
49
|
|
|
49
|
|
||
|
Total common stock
|
174
|
|
|
174
|
|
||
|
Additional paid-in capital
|
351,984
|
|
|
353,288
|
|
||
|
Accumulated deficit
|
(8,439
|
)
|
|
(17,475
|
)
|
||
|
Non-controlling interest
|
443
|
|
|
818
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
948,085
|
|
|
$
|
964,863
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2014
|
|
2015
|
|
2014
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net revenue
|
$
|
106,267
|
|
|
$
|
117,516
|
|
|
$
|
185,428
|
|
|
$
|
198,634
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
71,478
|
|
|
82,297
|
|
|
129,730
|
|
|
143,626
|
|
||||
|
Depreciation and amortization
|
4,331
|
|
|
3,613
|
|
|
8,718
|
|
|
7,284
|
|
||||
|
Corporate expenses
|
6,157
|
|
|
6,603
|
|
|
10,924
|
|
|
11,843
|
|
||||
|
Stock-based compensation
|
—
|
|
|
1,403
|
|
|
159
|
|
|
1,403
|
|
||||
|
Transaction costs
|
(10
|
)
|
|
125
|
|
|
18
|
|
|
172
|
|
||||
|
Net (gain) loss on sale of assets
|
(26
|
)
|
|
21
|
|
|
(136
|
)
|
|
14
|
|
||||
|
Total operating costs and expenses
|
81,930
|
|
|
94,062
|
|
|
149,413
|
|
|
164,342
|
|
||||
|
Operating income
|
24,337
|
|
|
23,454
|
|
|
36,015
|
|
|
34,292
|
|
||||
|
Other expenses:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
12,122
|
|
|
8,246
|
|
|
24,202
|
|
|
18,807
|
|
||||
|
Net loss on debt extinguishment
|
—
|
|
|
30,017
|
|
|
—
|
|
|
30,017
|
|
||||
|
Other expense, net
|
—
|
|
|
36
|
|
|
37
|
|
|
84
|
|
||||
|
Income (loss) before income taxes
|
12,215
|
|
|
(14,845
|
)
|
|
11,776
|
|
|
(14,616
|
)
|
||||
|
Provision for (benefit from) income taxes
|
91
|
|
|
(6,111
|
)
|
|
182
|
|
|
(6,013
|
)
|
||||
|
Net income (loss)
|
$
|
12,124
|
|
|
$
|
(8,734
|
)
|
|
$
|
11,594
|
|
|
$
|
(8,603
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to:
|
|
|
|
|
|
|
|
||||||||
|
Controlling interests
|
$
|
11,705
|
|
|
$
|
(9,132
|
)
|
|
$
|
11,175
|
|
|
$
|
(9,036
|
)
|
|
Non-controlling interests
|
419
|
|
|
398
|
|
|
419
|
|
|
433
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss per share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
|
$
|
(0.50
|
)
|
|
|
|
$
|
(0.50
|
)
|
||||
|
Diluted
|
|
|
$
|
(0.50
|
)
|
|
|
|
$
|
(0.50
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Pro forma C Corporation data (unaudited):
|
|
|
|
|
|
|
|
||||||||
|
Historical income before income taxes
|
$
|
12,215
|
|
|
|
|
$
|
11,776
|
|
|
|
||||
|
Pro forma income tax expense
|
4,752
|
|
|
|
|
4,581
|
|
|
|
||||||
|
Pro forma net income
|
$
|
7,463
|
|
|
|
|
$
|
7,195
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Pro forma net income per share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.95
|
|
|
|
|
$
|
0.91
|
|
|
|
||||
|
Diluted
|
$
|
0.43
|
|
|
|
|
$
|
0.41
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding:
|
Pro Forma
|
|
|
|
Pro Forma
|
|
|
||||||||
|
Basic
|
7,896
|
|
|
17,374
|
|
|
7,892
|
|
|
17,374
|
|
||||
|
Diluted
|
17,405
|
|
|
17,374
|
|
|
17,401
|
|
|
17,374
|
|
||||
|
|
Shares of Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
Class A
|
|
Class B
|
|
Class C
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Shares
|
|
Shares
|
|
Shares
|
|
Warrants
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated Deficit
|
|
Non-Controlling Interest
|
|
Total
|
||||||||||||||
|
Balance at January 1, 2015
|
9,457,242
|
|
|
3,022,484
|
|
|
4,894,480
|
|
|
9,508,878
|
|
|
$
|
174
|
|
|
$
|
351,984
|
|
|
$
|
(8,439
|
)
|
|
$
|
443
|
|
|
$
|
344,162
|
|
|
Net (loss) income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,036
|
)
|
|
433
|
|
|
(8,603
|
)
|
|||||
|
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(99
|
)
|
|
—
|
|
|
—
|
|
|
(99
|
)
|
|||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,403
|
|
|
—
|
|
|
—
|
|
|
1,403
|
|
|||||
|
Cash distribution
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(58
|
)
|
|
(58
|
)
|
|||||
|
Balance at June 30, 2015
|
9,457,242
|
|
|
3,022,484
|
|
|
4,894,480
|
|
|
9,508,878
|
|
|
$
|
174
|
|
|
$
|
353,288
|
|
|
$
|
(17,475
|
)
|
|
$
|
818
|
|
|
$
|
336,805
|
|
|
|
Six Months Ended
June 30, |
||||||
|
|
2014
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
11,594
|
|
|
$
|
(8,603
|
)
|
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
8,718
|
|
|
7,284
|
|
||
|
Amortization of deferred financing costs
|
1,263
|
|
|
917
|
|
||
|
Deferred income tax benefit
|
—
|
|
|
(6,013
|
)
|
||
|
Provision for doubtful accounts
|
964
|
|
|
15
|
|
||
|
Stock-based compensation expense
|
159
|
|
|
1,403
|
|
||
|
Non-cash interest expense
|
1,539
|
|
|
—
|
|
||
|
Amortization of bond premium
|
(848
|
)
|
|
(424
|
)
|
||
|
Write-off of deferred financing costs
|
—
|
|
|
9,061
|
|
||
|
Write-off of bond premium
|
—
|
|
|
(6,779
|
)
|
||
|
Net (gain) loss on sale of assets
|
(136
|
)
|
|
14
|
|
||
|
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
||||
|
Accounts receivable
|
(7,954
|
)
|
|
(2,013
|
)
|
||
|
Prepaid expenses and other assets
|
(1,026
|
)
|
|
(2,976
|
)
|
||
|
Accounts payable
|
886
|
|
|
1,754
|
|
||
|
Accrued expenses
|
(6,450
|
)
|
|
(3,717
|
)
|
||
|
Accrued interest
|
(84
|
)
|
|
(4,338
|
)
|
||
|
Other long-term liabilities
|
—
|
|
|
17
|
|
||
|
Net cash provided by (used in) operating activities
|
8,625
|
|
|
(14,398
|
)
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Payments for acquisitions, net of cash received
|
(849
|
)
|
|
(6,606
|
)
|
||
|
Acquisition of intangibles
|
(200
|
)
|
|
(32
|
)
|
||
|
Purchase of property and equipment
|
(4,628
|
)
|
|
(5,812
|
)
|
||
|
Proceeds from insurance settlement
|
—
|
|
|
450
|
|
||
|
Proceeds from sale of assets
|
199
|
|
|
80
|
|
||
|
Net cash used in investing activities
|
(5,478
|
)
|
|
(11,920
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Offering costs
|
—
|
|
|
(99
|
)
|
||
|
Repayment of long-term debt
|
(765
|
)
|
|
(532,751
|
)
|
||
|
Proceeds from the issuance of long-term debt
|
—
|
|
|
575,000
|
|
||
|
Debt financing costs
|
(259
|
)
|
|
(9,775
|
)
|
||
|
Cash distribution to non-controlling interest
|
—
|
|
|
(58
|
)
|
||
|
Repayments of capitalized obligations
|
(74
|
)
|
|
(78
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(1,098
|
)
|
|
32,239
|
|
||
|
Net increase in cash
|
2,049
|
|
|
5,921
|
|
||
|
Cash:
|
|
|
|
||||
|
Beginning of period
|
45,647
|
|
|
24,462
|
|
||
|
End of period
|
$
|
47,696
|
|
|
$
|
30,383
|
|
|
|
|
|
|
||||
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
||||
|
Cash payments:
|
|
|
|
||||
|
Payments to redeem long-term debt prior to contractual maturity
|
$
|
—
|
|
|
$
|
27,735
|
|
|
Interest
|
22,329
|
|
|
22,631
|
|
||
|
Income taxes
|
364
|
|
|
540
|
|
||
|
Barter transactions:
|
|
|
|
||||
|
Barter revenue – included in net revenue
|
$
|
6,040
|
|
|
$
|
6,965
|
|
|
Barter expense – included in direct operating expenses
|
5,289
|
|
|
6,390
|
|
||
|
|
(in thousands)
|
|
|
|
Other current assets
|
$
|
197
|
|
|
Trademark
|
3,402
|
|
|
|
Property and Equipment
|
890
|
|
|
|
Goodwill
|
22,208
|
|
|
|
Deferred revenue
|
(3,922)
|
|
|
|
Total purchase price
|
$
|
22,775
|
|
|
|
(in thousands)
|
||||||
|
|
Three Months Ended
June 30, 2014 |
|
Six Months Ended
June 30, 2014 |
||||
|
Net revenue
|
$
|
106,267
|
|
|
$
|
185,428
|
|
|
Net income
|
11,397
|
|
|
10,139
|
|
||
|
|
(in thousands)
|
||||||
|
|
December 31,
2014 |
|
June 30,
2015 |
||||
|
Land and improvements
|
$
|
25,275
|
|
|
$
|
25,275
|
|
|
Buildings and leasehold improvements
|
30,889
|
|
|
31,337
|
|
||
|
Broadcast equipment
|
71,002
|
|
|
71,595
|
|
||
|
Computer and office equipment
|
8,093
|
|
|
9,713
|
|
||
|
Furniture and fixtures
|
5,460
|
|
|
6,266
|
|
||
|
Transportation equipment
|
7,622
|
|
|
7,852
|
|
||
|
Software development costs
|
13,366
|
|
|
15,395
|
|
||
|
|
161,707
|
|
|
167,433
|
|
||
|
Less: Accumulated depreciation and amortization
|
(65,460
|
)
|
|
(71,229
|
)
|
||
|
Property and equipment, net
|
$
|
96,247
|
|
|
$
|
96,204
|
|
|
|
(in thousands)
|
|
|
|
Balance, January 1, 2015
|
$
|
242,300
|
|
|
Local Advertising acquisitions
|
113
|
|
|
|
Live Events acquisitions
|
6,696
|
|
|
|
Balance, June 30, 2015
|
$
|
249,109
|
|
|
|
|
|
(in thousands)
|
||||||
|
|
Estimated Useful Life
|
|
December 31,
2014 |
|
June 30,
2015 |
||||
|
Intangible Assets:
|
|
|
|
|
|
||||
|
FCC licenses
|
Indefinite
|
|
$
|
487,804
|
|
|
$
|
487,837
|
|
|
Customer and advertising relationships
|
10 years
|
|
14,317
|
|
|
14,317
|
|
||
|
Leasehold interests
|
5 to 39 years
|
|
1,085
|
|
|
1,085
|
|
||
|
Tower space
|
3 to 9 years
|
|
637
|
|
|
637
|
|
||
|
Sports broadcast rights
|
1 to 2 years
|
|
665
|
|
|
665
|
|
||
|
Non-compete agreements
|
1 to 2 years
|
|
243
|
|
|
243
|
|
||
|
Trademark
|
15 years
|
|
9,438
|
|
|
10,544
|
|
||
|
Other intangibles
|
3 years
|
|
500
|
|
|
500
|
|
||
|
Total
|
|
|
514,689
|
|
|
515,828
|
|
||
|
Less: Accumulated amortization
|
|
|
(8,850)
|
|
|
(10,066
|
)
|
||
|
Net amount
|
|
|
$
|
505,839
|
|
|
$
|
505,762
|
|
|
|
(in thousands)
|
|
|
|
2015 (remainder)
|
$
|
1,247
|
|
|
2016
|
2,428
|
|
|
|
2017
|
2,247
|
|
|
|
2018
|
1,448
|
|
|
|
2019
|
1,376
|
|
|
|
Thereafter
|
9,179
|
|
|
|
|
$
|
17,925
|
|
|
|
(in thousands)
|
||||||
|
|
December 31,
2014 |
|
June 30,
2015 |
||||
|
Townsquare Radio:
|
|
|
|
||||
|
2019 Notes (inclusive of bond premium of $7,203 and $0, respectively)
|
$
|
418,103
|
|
|
$
|
—
|
|
|
Incremental Term Loans
|
111,164
|
|
|
—
|
|
||
|
Revolving Credit Facility
|
10,000
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
Townsquare Media:
|
|
|
|
||||
|
2023 Notes
|
—
|
|
|
300,000
|
|
||
|
Term Loan
|
—
|
|
|
274,313
|
|
||
|
|
|
|
|
||||
|
Capitalized obligations
|
409
|
|
|
331
|
|
||
|
|
539,676
|
|
|
574,644
|
|
||
|
Less: current portion of long-term debt
|
(1,293
|
)
|
|
(2,912
|
)
|
||
|
|
$
|
538,383
|
|
|
$
|
571,732
|
|
|
|
(in thousands)
|
|
|
|
2015 (remainder)
|
$
|
1,455
|
|
|
2016
|
2,915
|
|
|
|
2017
|
2,836
|
|
|
|
2018
|
2,750
|
|
|
|
2019
|
2,750
|
|
|
|
Thereafter
|
561,938
|
|
|
|
|
$
|
574,644
|
|
|
Expected volatility
|
30.0
|
%
|
|
Expected term
|
6.3 years
|
|
|
Risk free interest rate
|
2.1
|
%
|
|
Expected dividend yield
|
0.0
|
%
|
|
|
Shares
|
|
Weighted Average
Exercise Price |
|
Weighted Average
Remaining Contractual Life (years) |
|
Aggregate Intrinsic Value
|
||||||
|
Outstanding at December 31, 2014
|
6,924,903
|
|
|
$
|
11.00
|
|
|
|
|
|
|||
|
Granted
|
316,000
|
|
|
13.02
|
|
|
|
|
|
||||
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
||||
|
Forfeited
|
(71,354
|
)
|
|
11.00
|
|
|
|
|
|
||||
|
Outstanding at June 30, 2015
|
7,169,549
|
|
|
$
|
11.09
|
|
|
9.1
|
|
|
$
|
17,838,836
|
|
|
Exercisable at June 30, 2015
|
7,169,549
|
|
|
$
|
11.09
|
|
|
9.1
|
|
|
$
|
17,838,836
|
|
|
|
(in thousands)
|
||||||
|
|
December 31,
2014 |
|
June 30,
2015 |
||||
|
Accrued compensation and benefits
|
$
|
10,930
|
|
|
$
|
5,186
|
|
|
Accrued professional fees
|
1,793
|
|
|
800
|
|
||
|
Accrued commissions
|
1,983
|
|
|
2,438
|
|
||
|
Accrued taxes
|
862
|
|
|
836
|
|
||
|
Accrued music and FCC licensing
|
228
|
|
|
1,343
|
|
||
|
Accrued publisher fees
|
498
|
|
|
425
|
|
||
|
Accrued national representation fees
|
1,344
|
|
|
1,007
|
|
||
|
Accrued other
|
3,701
|
|
|
3,478
|
|
||
|
|
$
|
21,339
|
|
|
$
|
15,513
|
|
|
|
(in thousands)
|
|
|
|
2015 (remainder)
|
$
|
4,731
|
|
|
2016
|
9,220
|
|
|
|
2017
|
8,021
|
|
|
|
2018
|
6,703
|
|
|
|
2019
|
5,532
|
|
|
|
Thereafter
|
12,874
|
|
|
|
Total minimum payments
|
$
|
47,081
|
|
|
|
(in thousands)
|
||||||||||||||||||
|
|
Local
Advertising
|
|
Live
Events
|
|
Other Media &
Entertainment
|
|
Corporate
and other
reconciling items
|
|
Consolidated
|
||||||||||
|
Three Months Ended June 30, 2014
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
$
|
78,050
|
|
|
$
|
19,745
|
|
|
$
|
8,472
|
|
|
$
|
—
|
|
|
$
|
106,267
|
|
|
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
47,913
|
|
|
15,501
|
|
|
8,064
|
|
|
—
|
|
|
71,478
|
|
|||||
|
Depreciation and amortization
|
3,249
|
|
|
113
|
|
|
776
|
|
|
193
|
|
|
4,331
|
|
|||||
|
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
6,157
|
|
|
6,157
|
|
|||||
|
Transaction costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(10
|
)
|
|||||
|
Net (gain) on sale of assets
|
—
|
|
|
—
|
|
|
—
|
|
|
(26
|
)
|
|
(26
|
)
|
|||||
|
Operating income (loss)
|
$
|
26,888
|
|
|
$
|
4,131
|
|
|
$
|
(368
|
)
|
|
$
|
(6,314
|
)
|
|
$
|
24,337
|
|
|
|
(in thousands)
|
||||||||||||||||||
|
|
Local
Advertising
|
|
Live
Events
|
|
Other Media &
Entertainment
|
|
Corporate
and other
reconciling items
|
|
Consolidated
|
||||||||||
|
Three Months Ended June 30, 2015
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
$
|
78,531
|
|
|
$
|
29,706
|
|
|
$
|
9,279
|
|
|
$
|
—
|
|
|
$
|
117,516
|
|
|
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
47,922
|
|
|
26,395
|
|
|
7,980
|
|
|
—
|
|
|
82,297
|
|
|||||
|
Depreciation and amortization
|
2,639
|
|
|
250
|
|
|
252
|
|
|
472
|
|
|
3,613
|
|
|||||
|
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
6,603
|
|
|
6,603
|
|
|||||
|
Stock-based compensation
|
948
|
|
|
138
|
|
|
111
|
|
|
206
|
|
|
1,403
|
|
|||||
|
Transaction costs
|
—
|
|
|
—
|
|
|
—
|
|
|
125
|
|
|
125
|
|
|||||
|
Net loss on sale of assets
|
—
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
21
|
|
|||||
|
Operating income (loss)
|
$
|
27,022
|
|
|
$
|
2,923
|
|
|
$
|
936
|
|
|
$
|
(7,427
|
)
|
|
$
|
23,454
|
|
|
|
(in thousands)
|
||||||||||||||||||
|
|
Local
Advertising |
|
Live
Events |
|
Other Media &
Entertainment |
|
Corporate
and other reconciling items |
|
Consolidated |
||||||||||
|
Six Months Ended June 30, 2014
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
$
|
143,322
|
|
|
$
|
27,512
|
|
|
$
|
14,594
|
|
|
$
|
—
|
|
|
$
|
185,428
|
|
|
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
92,987
|
|
|
22,197
|
|
|
14,546
|
|
|
—
|
|
|
129,730
|
|
|||||
|
Depreciation and amortization
|
6,573
|
|
|
211
|
|
|
1,590
|
|
|
344
|
|
|
8,718
|
|
|||||
|
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
10,924
|
|
|
10,924
|
|
|||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
159
|
|
|
159
|
|
|||||
|
Transaction costs
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
18
|
|
|||||
|
Net (gain) on sale of assets
|
—
|
|
|
—
|
|
|
—
|
|
|
(136
|
)
|
|
(136
|
)
|
|||||
|
Operating income (loss)
|
$
|
43,762
|
|
|
$
|
5,104
|
|
|
$
|
(1,542
|
)
|
|
$
|
(11,309
|
)
|
|
$
|
36,015
|
|
|
Capital expenditures
|
$
|
1,301
|
|
|
$
|
744
|
|
|
$
|
1,978
|
|
|
$
|
605
|
|
|
$
|
4,628
|
|
|
|
(in thousands)
|
||||||||||||||||||
|
|
Local
Advertising |
|
Live
Events |
|
Other Media &
Entertainment |
|
Corporate
and other reconciling items |
|
Consolidated |
||||||||||
|
Six Months Ended June 30, 2015
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
$
|
143,584
|
|
|
$
|
37,872
|
|
|
$
|
17,178
|
|
|
$
|
—
|
|
|
$
|
198,634
|
|
|
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
94,124
|
|
|
33,967
|
|
|
15,535
|
|
|
—
|
|
|
143,626
|
|
|||||
|
Depreciation and amortization
|
5,435
|
|
|
473
|
|
|
471
|
|
|
905
|
|
|
7,284
|
|
|||||
|
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
11,843
|
|
|
11,843
|
|
|||||
|
Stock-based compensation
|
948
|
|
|
138
|
|
|
111
|
|
|
206
|
|
|
1,403
|
|
|||||
|
Transaction costs
|
—
|
|
|
—
|
|
|
—
|
|
|
172
|
|
|
172
|
|
|||||
|
Net loss on sale of assets
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
14
|
|
|||||
|
Operating income (loss)
|
$
|
43,077
|
|
|
$
|
3,294
|
|
|
$
|
1,061
|
|
|
$
|
(13,140
|
)
|
|
$
|
34,292
|
|
|
Capital expenditures
|
$
|
1,571
|
|
|
$
|
1,114
|
|
|
$
|
1,973
|
|
|
$
|
1,154
|
|
|
$
|
5,812
|
|
|
|
(in thousands, except per share data)
|
||||||||||||||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2014
|
|
2015
|
|
2014
|
|
2015
|
||||||||
|
|
Pro forma
|
|
|
|
Pro forma
|
|
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
7,463
|
|
|
$
|
(8,734
|
)
|
|
$
|
7,195
|
|
|
$
|
(8,603
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares of common stock outstanding
|
7,896
|
|
|
17,374
|
|
|
7,892
|
|
|
17,374
|
|
||||
|
Effect of dilutive common stock equivalents
|
9,509
|
|
|
—
|
|
|
9,509
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average diluted common shares outstanding
|
17,405
|
|
|
17,374
|
|
|
17,401
|
|
|
17,374
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.95
|
|
|
$
|
(0.50
|
)
|
|
$
|
0.91
|
|
|
$
|
(0.50
|
)
|
|
Diluted
|
$
|
0.43
|
|
|
$
|
(0.50
|
)
|
|
$
|
0.41
|
|
|
$
|
(0.50
|
)
|
|
($ in thousands) |
Three Months Ended
June 30, |
|
|
|
|
|||||||||
|
2014
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|||||||
|
Local Advertising net revenue
|
$
|
78,050
|
|
|
$
|
78,531
|
|
|
$
|
481
|
|
|
0.6
|
%
|
|
Live Events net revenue
|
19,745
|
|
|
29,706
|
|
|
9,961
|
|
|
50.4
|
%
|
|||
|
Other Media and Entertainment net revenue
|
8,472
|
|
|
9,279
|
|
|
807
|
|
|
9.5
|
%
|
|||
|
Net revenue
|
106,267
|
|
|
117,516
|
|
|
11,249
|
|
|
10.6
|
%
|
|||
|
Operating Costs and Expenses:
|
|
|
|
|
|
|
|
|||||||
|
Local Advertising direct operating expenses
|
47,913
|
|
|
47,922
|
|
|
9
|
|
|
—
|
%
|
|||
|
Live Events direct operating expenses
|
15,501
|
|
|
26,395
|
|
|
10,894
|
|
|
70.3
|
%
|
|||
|
Other Media and Entertainment direct operating expenses
|
8,064
|
|
|
7,980
|
|
|
(84
|
)
|
|
(1.0
|
)%
|
|||
|
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
71,478
|
|
|
82,297
|
|
|
10,819
|
|
|
15.1
|
%
|
|||
|
Depreciation and amortization
|
4,331
|
|
|
3,613
|
|
|
(718
|
)
|
|
(16.6
|
)%
|
|||
|
Corporate expenses
|
6,157
|
|
|
6,603
|
|
|
446
|
|
|
7.2
|
%
|
|||
|
Stock-based compensation
|
—
|
|
|
1,403
|
|
|
1,403
|
|
|
**
|
|
|||
|
Transaction costs
|
(10
|
)
|
|
125
|
|
|
135
|
|
|
**
|
|
|||
|
Net (gain) loss on sale of assets
|
(26
|
)
|
|
21
|
|
|
47
|
|
|
**
|
|
|||
|
Total operating costs and expenses
|
81,930
|
|
|
94,062
|
|
|
12,132
|
|
|
14.8
|
%
|
|||
|
Operating income
|
24,337
|
|
|
23,454
|
|
|
(883
|
)
|
|
(3.6
|
)%
|
|||
|
Other expense:
|
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
12,122
|
|
|
8,246
|
|
|
(3,876
|
)
|
|
(32.0
|
)%
|
|||
|
Net loss on debt extinguishment
|
—
|
|
|
30,017
|
|
|
30,017
|
|
|
**
|
|
|||
|
Other expense, net
|
—
|
|
|
36
|
|
|
36
|
|
|
**
|
|
|||
|
Total other expense
|
12,122
|
|
|
38,299
|
|
|
26,177
|
|
|
**
|
|
|||
|
Income (loss) before income taxes
|
12,215
|
|
|
(14,845
|
)
|
|
(27,060
|
)
|
|
**
|
|
|||
|
Provision for (benefit from) income taxes
|
91
|
|
|
(6,111
|
)
|
|
(6,202
|
)
|
|
**
|
|
|||
|
Net income (loss)
|
$
|
12,124
|
|
|
$
|
(8,734
|
)
|
|
$
|
(20,858
|
)
|
|
**
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
**
Percent change not meaningful.
|
||||||||||||||
|
|
Three Months Ended
June 30, |
||||||
|
|
2014
|
|
2015
|
||||
|
($ in thousands)
|
|
||||||
|
Unsecured Senior Notes
|
$
|
8,822
|
|
|
$
|
4,875
|
|
|
Term loans
|
1,878
|
|
|
3,017
|
|
||
|
Subordinated notes
|
779
|
|
|
—
|
|
||
|
Capital loans and other
|
5
|
|
|
12
|
|
||
|
Loan origination cost
|
638
|
|
|
342
|
|
||
|
Interest expense
|
$
|
12,122
|
|
|
$
|
8,246
|
|
|
($ in thousands) |
Six Months Ended
June 30, |
|
|
|
|
|||||||||
|
2014
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|||||||
|
Local Advertising net revenue
|
$
|
143,322
|
|
|
$
|
143,584
|
|
|
$
|
262
|
|
|
0.2
|
%
|
|
Live Events net revenue
|
27,512
|
|
|
37,872
|
|
|
10,360
|
|
|
37.7
|
%
|
|||
|
Other Media and Entertainment net revenue
|
14,594
|
|
|
17,178
|
|
|
2,584
|
|
|
17.7
|
%
|
|||
|
Net revenue
|
185,428
|
|
|
198,634
|
|
|
13,206
|
|
|
7.1
|
%
|
|||
|
Operating Costs and Expenses:
|
|
|
|
|
|
|
|
|||||||
|
Local Advertising direct operating expenses
|
92,987
|
|
|
94,124
|
|
|
1,137
|
|
|
1.2
|
%
|
|||
|
Live Events direct operating expenses
|
22,197
|
|
|
33,967
|
|
|
11,770
|
|
|
53.0
|
%
|
|||
|
Other Media and Entertainment direct operating expenses
|
14,546
|
|
|
15,535
|
|
|
989
|
|
|
6.8
|
%
|
|||
|
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
129,730
|
|
|
143,626
|
|
|
13,896
|
|
|
10.7
|
%
|
|||
|
Depreciation and amortization
|
8,718
|
|
|
7,284
|
|
|
(1,434
|
)
|
|
(16.4
|
)%
|
|||
|
Corporate expenses
|
10,924
|
|
|
11,843
|
|
|
919
|
|
|
8.4
|
%
|
|||
|
Stock-based compensation
|
159
|
|
|
1,403
|
|
|
1,244
|
|
|
**
|
|
|||
|
Transaction costs
|
18
|
|
|
172
|
|
|
154
|
|
|
**
|
|
|||
|
Net (gain) loss on sale of assets
|
(136
|
)
|
|
14
|
|
|
150
|
|
|
**
|
|
|||
|
Total operating costs and expenses
|
149,413
|
|
|
164,342
|
|
|
14,929
|
|
|
10.0
|
%
|
|||
|
Operating income
|
36,015
|
|
|
34,292
|
|
|
(1,723
|
)
|
|
(4.8
|
)%
|
|||
|
Other expense:
|
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
24,202
|
|
|
18,807
|
|
|
(5,395
|
)
|
|
(22.3
|
)%
|
|||
|
Net loss on debt extinguishment
|
—
|
|
|
30,017
|
|
|
30,017
|
|
|
**
|
|
|||
|
Other expense, net
|
37
|
|
|
84
|
|
|
47
|
|
|
**
|
|
|||
|
Total other expense
|
24,239
|
|
|
48,908
|
|
|
24,669
|
|
|
**
|
|
|||
|
Income (loss) before income taxes
|
11,776
|
|
|
(14,616
|
)
|
|
(26,392
|
)
|
|
**
|
|
|||
|
Provision for (benefit from) income taxes
|
182
|
|
|
(6,013
|
)
|
|
(6,195
|
)
|
|
**
|
|
|||
|
Net income (loss)
|
$
|
11,594
|
|
|
$
|
(8,603
|
)
|
|
$
|
(20,197
|
)
|
|
**
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
**
Percent change not meaningful.
|
||||||||||||||
|
|
Six Months Ended
June 30, 2015 |
||||||
|
|
2014
|
|
2015
|
||||
|
($ in thousands)
|
|
||||||
|
Unsecured Senior Notes
|
$
|
17,643
|
|
|
$
|
13,697
|
|
|
Term loans
|
3,742
|
|
|
4,164
|
|
||
|
Subordinated notes
|
1,539
|
|
|
—
|
|
||
|
Capital loans and other
|
15
|
|
|
29
|
|
||
|
Loan origination cost
|
1,263
|
|
|
917
|
|
||
|
Interest expense
|
$
|
24,202
|
|
|
$
|
18,807
|
|
|
|
|
Six Months Ended
June 30, |
||||||
|
($ in thousands)
|
|
2014
|
|
2015
|
||||
|
Cash provided by (used in) operating activities
|
|
8,625
|
|
|
(14,398
|
)
|
||
|
Cash used in investing activities
|
|
(5,478
|
)
|
|
(11,920
|
)
|
||
|
Cash (used in) provided by financing activities
|
|
(1,098
|
)
|
|
32,239
|
|
||
|
Net increase in cash
|
|
$
|
2,049
|
|
|
$
|
5,921
|
|
|
31.1
|
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended
|
|
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended
|
|
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
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 |
|---|