These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
52-1166660
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
Class
|
Outstanding at May 10, 2010
|
|
|
Class A Common Stock, $.001 Par Value
|
2,980,641
|
|
|
Class B Common Stock, $.001 Par Value
|
2,861,843
|
|
|
Class C Common Stock, $.001 Par Value
|
3,121,048
|
|
|
Class D Common Stock, $.001 Par Value
|
45,531,353
|
|
Page
|
||
|
|
||
|
Item 1.
|
Consolidated Statements of Operations for the Three Months Ended March 31, 2010 and 2009 (Unaudited)
|
4
|
|
Consolidated Balance Sheets as of March 31, 2010 (Unaudited) and December 31, 2009
|
5
|
|
|
Consolidated Statement of Changes in Equity for the Three Months Ended March 31, 2010 (Unaudited)
|
6
|
|
|
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2010 and 2009 (Unaudited)
|
7
|
|
|
Notes to Consolidated Financial Statements (Unaudited)
|
8
|
|
|
Consolidating Financial Statements
|
34
|
|
|
Consolidating Statement of Operations for the Three Months Ended March 31, 2010 (Unaudited)
|
34
|
|
|
Consolidating Statement of Operations for the Three Months Ended March 31, 2009 (Unaudited)
|
35
|
|
|
Consolidating Balance Sheet as of March 31, 2010 (Unaudited)
|
36
|
|
|
Consolidating Balance Sheet as of December 31, 2009
|
37
|
|
|
Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2010 (Unaudited)
|
38
|
|
|
Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2009 (Unaudited)
|
39
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
41
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
63
|
|
Item 4.
|
Controls and Procedures
|
63
|
|
PART II. OTHER INFORMATION
|
||
|
Item 1.
|
Legal Proceedings
|
64
|
|
Item 1A.
|
Risk Factors
|
65
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
65
|
|
Item 3.
|
Defaults Upon Senior Securities
|
65
|
|
Item 4.
|
Submission of Matters to a Vote of Security Holders
|
65
|
|
Item 5.
|
Other Information
|
65
|
|
Item 6.
|
Exhibits
|
66
|
|
SIGNATURES
|
67
|
|
|
•
|
the effects the global financial and economic downturn, credit and equity market volatility and continued fluctuations in the U.S. economy may continue to have on our business and financial condition and the business and financial condition of our advertisers;
|
|
•
|
continued fluctuations in the economy could negatively impact our ability to meet our cash needs and our ability to maintain compliance with our debt covenants;
|
|
•
|
fluctuations in the demand for advertising across our various media given the current economic environment;
|
|
•
|
our relationship with a significant customer has changed and we no longer have a guaranteed level of revenue from that customer;
|
|
•
|
risks associated with the implementation and execution of our business diversification strategy;
|
|
•
|
increased competition in our markets and in the radio broadcasting and media industries;
|
|
•
|
changes in media audience ratings and measurement technologies and methodologies;
|
|
•
|
regulation by the FCC relative to maintaining our broadcasting licenses, enacting media ownership rules and enforcing of indecency rules;
|
|
•
|
changes in our key personnel and on-air talent;
|
|
•
|
increases in the costs of our programming, including on-air talent and content acquisitions costs;
|
|
•
|
financial losses that may be incurred due to impairment charges against our broadcasting licenses, goodwill and other intangible assets, particularly in light of the current economic environment;
|
|
•
|
increased competition from new media and technologies;
|
|
•
|
the impact of our acquisitions, dispositions and similar transactions;
|
|
•
|
our high degree of leverage and potential inability to refinance our debt given current market conditions; and
|
|
•
|
other factors mentioned in our filings with the Securities and Exchange Commission including the factors discussed in detail in Item 1A, “Risk Factors,” contained in our 2009 Annual report on Form 10-K.
|
|
Three Months Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
(As Adjusted-
|
||||||||
|
See Note 1)
|
||||||||
|
(In thousands, except share data)
|
||||||||
|
NET REVENUE
|
$
|
59,018
|
$
|
60,310
|
||||
|
OPERATING EXPENSES:
|
||||||||
|
Programming and technical, including stock-based compensation of $0 and $31, respectively
|
18,585
|
19,956
|
||||||
|
Selling, general and administrative, including stock-based compensation of $402 and $95, respectively
|
23,007
|
23,501
|
||||||
|
Corporate selling, general and administrative, including stock-based compensation of $1,611 and $357, respectively
|
8,896
|
5,490
|
||||||
|
Depreciation and amortization
|
4,721
|
5,231
|
||||||
|
Impairment of long-lived assets
|
—
|
48,953
|
||||||
|
Total operating expenses
|
55,209
|
103,131
|
||||||
|
Operating income (loss)
|
3,809
|
(42,821
|
)
|
|||||
|
INTEREST INCOME
|
25
|
18
|
||||||
|
INTEREST EXPENSE
|
9,235
|
10,779
|
||||||
|
GAIN ON RETIREMENT OF DEBT
|
—
|
1,221
|
||||||
|
EQUITY IN INCOME OF AFFILIATED COMPANY
|
909
|
1,150
|
||||||
|
OTHER (EXPENSE) INCOME,
net
|
(477
|
)
|
50
|
|||||
|
Loss before (benefit from) provision for income taxes, noncontrolling interest in (loss) income of subsidiaries and income (loss) from discontinued operations
|
(4,969
|
)
|
(51,161
|
)
|
||||
|
(BENEFIT FROM) PROVISION FOR INCOME TAXES
|
(309
|
)
|
7,071
|
|||||
|
Net loss from continuing operations
|
(4,660
|
)
|
(58,232
|
)
|
||||
|
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, net of tax
|
63
|
(334
|
)
|
|||||
|
CONSOLIDATED NET LOSS
|
(4,597
|
)
|
(58,566
|
)
|
||||
|
NONCONTROLLING INTEREST IN (LOSS) INCOME OF SUBSIDIARIES
|
(29
|
)
|
871
|
|||||
|
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(4,568
|
)
|
$
|
(59,437
|
)
|
||
|
BASIC AND DILUTED CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS:
|
||||||||
|
Continuing operations
|
$
|
(0.09
|
)
|
$
|
(0.84
|
)
|
||
|
Discontinued operations, net of tax
|
(0.00
|
)
|
(0.00
|
)
|
||||
|
Consolidated net loss attributable to common stockholders
|
$
|
(0.09
|
)
|
$
|
(0.84
|
)
|
||
|
WEIGHTED AVERAGE SHARES OUTSTANDING:
|
||||||||
|
Basic
|
50,844,148
|
70,719,332
|
||||||
|
Diluted
|
50,844,148
|
70,719,332
|
||||||
|
|
As of
|
||||||
|
March 31,
2010
|
December 31,
2009
|
||||||
|
(Unaudited)
|
|||||||
|
(In thousands, except share data)
|
|||||||
|
ASSETS
|
|||||||
|
CURRENT ASSETS:
|
|||||||
|
Cash and cash equivalents
|
$
|
9,958
|
$
|
19,963
|
|||
|
Trade accounts receivable, net of allowance for doubtful accounts of $2,315 and $2,651, respectively
|
47,482
|
47,019
|
|||||
|
Prepaid expenses and other current assets
|
5,702
|
4,950
|
|||||
|
Current assets from discontinued operations
|
86
|
424
|
|||||
|
Total current assets
|
63,228
|
72,356
|
|||||
|
PROPERTY AND EQUIPMENT,
net
|
38,688
|
40,585
|
|||||
|
GOODWILL
|
137,493
|
137,517
|
|||||
|
RADIO BROADCASTING LICENSES
|
698,645
|
698,645
|
|||||
|
OTHER INTANGIBLE ASSETS,
net
|
35,454
|
35,059
|
|||||
|
INVESTMENT IN AFFILIATED COMPANY
|
48,494
|
48,452
|
|||||
|
OTHER ASSETS
|
2,970
|
2,854
|
|||||
|
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS
|
12
|
74
|
|||||
|
Total assets
|
$
|
1,024,984
|
$
|
1,035,542
|
|||
|
LIABILITIES AND EQUITY
|
|||||||
|
CURRENT LIABILITIES:
|
|||||||
|
Accounts payable
|
$
|
2,102
|
$
|
4,160
|
|||
|
Accrued interest
|
3,951
|
9,499
|
|||||
|
Accrued compensation and related benefits
|
11,631
|
10,249
|
|||||
|
Income taxes payable
|
1,502
|
1,533
|
|||||
|
Other current liabilities
|
10,757
|
7,236
|
|||||
|
Current portion of long-term debt
|
346,522
|
18,010
|
|||||
|
Current liabilities from discontinued operations
|
2,551
|
2,949
|
|||||
|
Total current liabilities
|
379,016
|
53,636
|
|||||
|
LONG-TERM DEBT,
net of current portion
|
302,510
|
635,524
|
|||||
|
OTHER LONG-TERM LIABILITIES
|
10,272
|
10,185
|
|||||
|
DEFERRED TAX LIABILITIES
|
87,583
|
88,144
|
|||||
|
Total liabilities
|
779,381
|
787,489
|
|||||
|
STOCKHOLDERS’ EQUITY:
|
|||||||
|
Convertible preferred stock, $.001 par value, 1,000,000 shares authorized; no shares outstanding at March 31, 2010 and December 31, 2009
|
—
|
—
|
|||||
|
Common stock — Class A, $.001 par value, 30,000,000 shares authorized; 2,980,641 and 2,981,841 shares issued and outstanding as of March 31, 2010 and December 31, 2009, respectively
|
3
|
3
|
|||||
|
Common stock — Class B, $.001 par value, 150,000,000 shares authorized; 2,861,843 shares issued and outstanding as of March 31, 2010 and December 31, 2009, respectively
|
3
|
3
|
|||||
|
Common stock — Class C, $.001 par value, 150,000,000 shares authorized; 3,121,048 shares issued and outstanding as of March 31, 2010 and December 31, 2009, respectively
|
3
|
3
|
|||||
|
Common stock — Class D, $.001 par value, 150,000,000 shares authorized; 45,531,353 and 42,280,153 shares issued and outstanding as of March 31, 2010 and December 31, 2009, respectively
|
45
|
42
|
|||||
|
Accumulated other comprehensive loss
|
(1,952
|
)
|
(2,086
|
)
|
|||
|
Additional paid-in capital
|
1,016,522
|
1,014,512
|
|||||
|
Accumulated deficit
|
(774,980
|
)
|
(770,412
|
)
|
|||
|
Total stockholders’ equity
|
239,644
|
242,065
|
|||||
|
Noncontrolling interest
|
5,959
|
5,988
|
|||||
|
Total equity
|
245,603
|
248,053
|
|||||
|
Total liabilities and equity
|
$
|
1,024,984
|
$
|
1,035,542
|
|||
|
Radio One, Inc. Stockholders
|
|||||||||||||||||||||||||||||||||||||||
|
Convertible Preferred Stock
|
Common Stock Class A
|
Common Stock Class B
|
Common
Stock Class C
|
Common Stock Class D
|
Comprehensive Loss
|
Accumulated Other Comprehensive Loss
|
Additional Paid-In Capital
|
Accumulated Deficit
|
Noncontrolling
Interest
|
Total Equity
|
|||||||||||||||||||||||||||||
|
(In thousands)
|
|||||||||||||||||||||||||||||||||||||||
|
BALANCE, as of December 31, 2009
|
$ | — | $ | 3 | $ | 3 | $ | 3 | $ | 42 | $ | (2,086 | ) | $ | 1,014,512 | $ | (770,412 | ) | $ | 5,988 | $ | 248,053 | |||||||||||||||||
|
Comprehensive loss:
|
|||||||||||||||||||||||||||||||||||||||
|
Consolidated net loss
|
— | — | — | — | — | $ | (4,597 | ) | — | — | (4,568 | ) | (29 | ) | (4,597 | ) | |||||||||||||||||||||||
|
Change in unrealized loss on derivative and hedging activities, net of taxes
|
— | — | — | — | — | 134 | 134 | — | — | — | 134 | ||||||||||||||||||||||||||||
|
Comprehensive loss
|
$ | (4,463 | ) | ||||||||||||||||||||||||||||||||||||
|
Stock-based compensation expense
|
— | — | — | — | 3 | — | 2,010 | — | — | 2,013 | |||||||||||||||||||||||||||||
|
BALANCE, as of
March 31, 2010
|
$ | — | $ | 3 | $ | 3 | $ | 3 | $ | 45 | $ | (1,952 | ) | $ | 1,016,522 | $ | (774,980 | ) | $ | 5,959 | $ | 245 ,603 | |||||||||||||||||
|
Three Months Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
(As Adjusted – See Note 1)
|
||||||||
|
(In thousands)
|
||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Consolidated net loss
|
( 4,597
|
)
|
(58,566
|
)
|
||||
|
Adjustments to reconcile consolidated net loss to net cash from operating activities:
|
||||||||
|
Depreciation and amortization
|
4,721
|
5,231
|
||||||
|
Amortization of debt financing costs
|
612
|
602
|
||||||
|
Write off of debt financing costs
|
645
|
—
|
||||||
|
Deferred income taxes
|
(383
|
)
|
5,726
|
|||||
|
Impairment of long-lived assets
|
—
|
48,953
|
||||||
|
Equity in income of affiliated company
|
(909
|
)
|
(1,150
|
)
|
||||
|
Stock-based compensation
|
2,013
|
483
|
||||||
|
Gain on retirement of debt
|
—
|
(1,221
|
)
|
|||||
|
Amortization of contract inducement and termination fee
|
—
|
(474
|
)
|
|||||
|
Effect of change in operating assets and liabilities, net of assets acquired:
|
||||||||
|
Trade accounts receivable
|
(463
|
)
|
9,132
|
|||||
|
Prepaid expenses and other assets
|
(752
|
)
|
987
|
|||||
|
Other assets
|
553
|
837
|
||||||
|
Accounts payable
|
(2,059
|
)
|
(411
|
)
|
||||
|
Accrued interest
|
(5,548
|
)
|
(5,841
|
)
|
||||
|
Accrued compensation and related benefits
|
1,381
|
(177
|
)
|
|||||
|
Income taxes payable
|
(31
|
)
|
1,418
|
|||||
|
Other liabilities
|
3,751
|
(3,080
|
)
|
|||||
|
Net cash flows (used in) provided from operating activities of discontinued operations
|
(62
|
)
|
537
|
|||||
|
Net cash flows (used in) provided from operating activities
|
(1,128
|
)
|
2,986
|
|||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchases of property and equipment
|
(1,072
|
)
|
(1,148
|
)
|
||||
|
Purchase of other intangible assets
|
—
|
|
(39
|
)
|
||||
|
Net cash flows used in investing activities
|
(1,072
|
)
|
(1,187
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Repayment of other debt
|
—
|
(153
|
)
|
|||||
|
Proceeds from credit facility
|
—
|
80,000
|
||||||
|
Repayment of credit facility
|
(4,502
|
)
|
( 75,570
|
)
|
||||
|
Repurchase of senior subordinated notes
|
—
|
( 1,220
|
)
|
|||||
|
Debt refinancing and modification costs
|
(3,303
|
)
|
—
|
|||||
|
Repurchase of common stock
|
—
|
(6,843
|
)
|
|||||
|
Net cash flows used in financing activities
|
(7,805
|
)
|
( 3,786
|
)
|
||||
|
DECREASE IN CASH AND CASH EQUIVALENTS
|
(10,005
|
)
|
(1,987
|
)
|
||||
|
CASH AND CASH EQUIVALENTS,
beginning of period
|
19,963
|
22,289
|
||||||
|
CASH AND CASH EQUIVALENTS,
end of period
|
$
|
9,958
|
$
|
20,302
|
||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
|
Cash paid for:
|
||||||||
|
Interest
|
$
|
14,171
|
$
|
16,018
|
||||
|
Income taxes
|
$
|
106
|
$
|
17
|
||||
|
Three Months Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Consolidated net loss
|
$
|
(4,597
|
)
|
$
|
(58,566
|
)
|
||
|
Other comprehensive income (net of tax benefit of $0 and $0, respectively):
|
||||||||
|
Derivative and hedging activities
|
134
|
55
|
||||||
|
Comprehensive loss
|
(4,463
|
)
|
(58,511
|
)
|
||||
|
Comprehensive (loss) income attributable to the noncontrolling interest
|
(29
|
)
|
871
|
|||||
|
Comprehensive loss attributable to common stockholders
|
$
|
(4,434
|
)
|
$
|
(59,382
|
)
|
||
|
Three Months Ended March 31,
|
|||||||
|
2010
|
2009
|
||||||
|
(Unaudited)
|
|||||||
|
Numerator:
|
|||||||
|
Consolidated net loss attributable to common stockholders
|
$
|
(4,568
|
)
|
$
|
(59,437
|
)
|
|
|
Denominator:
|
|||||||
|
Denominator for basic net loss per share - weighted-average outstanding shares
|
50,844,148
|
70,719,332
|
|||||
|
Effect of dilutive securities:
|
|||||||
|
Stock options and restricted stock
|
-
|
-
|
|||||
|
Denominator for diluted net loss per share - weighted-average outstanding shares
|
50,844,148
|
70,719,332
|
|||||
|
Net loss attributable to common stockholders per share - basic
|
$
|
(0.09
|
)
|
$
|
(0.84
|
)
|
|
|
Net loss attributable to common stockholders per share - diluted
|
$
|
(0.09
|
)
|
$
|
(0.84
|
)
|
|
|
Three Months Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Stock options
|
5,404 | 5,540 | ||||||
|
Restricted stock
|
3,592 | 576 | ||||||
|
(h) Fair Value Measurements
|
|
Level 1
: Inputs are unadjusted quoted prices in active markets for identical assets and liabilities that can be accessed at measurement date.
|
|
Level 2
: Observable inputs other than those included in Level 1. For example, quoted prices for similar assets or liabilities in active markets or quoted prices for identical assets or liabilities in inactive markets.
|
|
|
Level 3
: Unobservable inputs reflecting management’s own assumptions about the inputs used in pricing the asset or liability.
|
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||
|
(Unaudited)
|
||||||||||||||
|
(In thousands)
|
||||||||||||||
|
As of March 31, 2010
|
||||||||||||||
|
Liabilities subject to fair value measurement:
|
||||||||||||||
|
Interest rate swaps (a)
|
$
|
1,952
|
$
|
—
|
$
|
1,952
|
$
|
—
|
||||||
|
Employment agreement award (b)
|
5,118
|
—
|
—
|
5,118
|
||||||||||
|
Total
|
$
|
7,070
|
$
|
—
|
$
|
1,952
|
$
|
5,118
|
||||||
|
As of December 31, 2009
|
||||||||||||||
|
Liabilities subject to fair value measurement:
|
||||||||||||||
|
Interest rate swaps (a)
|
$
|
2,086
|
$
|
—
|
$
|
2,086
|
$
|
—
|
||||||
|
Employment agreement award (b)
|
4,657
|
—
|
—
|
4,657
|
||||||||||
|
Total
|
$
|
6,743
|
$
|
—
|
$
|
2,086
|
$
|
4,657
|
||||||
|
(a) Based on London Interbank Offered Rate (“LIBOR”).
|
||||||||||||||
|
(b) Pursuant to an employment agreement (the “Employment Agreement”) executed in April 2008, the Chief Executive Officer (“CEO”) is eligible to receive an award amount equal to 8% of any proceeds from distributions or other liquidity events in excess of the return of the Company’s aggregate investment in TV One. The Company reviews the factors underlying this award at the end of each quarter. The Company’s obligation to pay the award will be triggered only after the Company’s recovery of the aggregate amount of its capital contribution in TV One and only upon actual receipt of distributions of cash or marketable securities or proceeds from a liquidity event with respect to the Company’s membership interest in TV One. The CEO was fully vested in the award upon execution of the Employment Agreement, and the award lapses upon expiration of the Employment Agreement in April 2011, or earlier if the CEO voluntarily leaves the Company or is terminated for cause. A third-party valuation firm assisted the Company in calculating the fair valuation of the award. (See Note 6 –
Derivative Instruments and Hedging Activities
.)
|
||||||||||||||
|
Employment Agreement Award
|
||||
|
(Unaudited)
|
||||
|
(In thousands)
|
||||
|
Balance at December 31, 2009
|
$
|
4,657
|
||
|
Losses included in earnings (realized/unrealized)
|
461
|
|||
|
Changes in accumulated other comprehensive loss
|
—
|
|||
|
Purchases, issuances, and settlements
|
—
|
|||
|
Balance at March 31, 2010
|
$
|
5,118
|
||
|
The amount of total gains for the period included in earnings attributable to the change in unrealized gains relating to assets and liabilities still held at the reporting date
|
$
|
(461
|
)
|
|
|
(i) Impact of Recently Issued Accounting Pronouncements
|
|
Three Months Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
(In thousands)
|
||||||||
|
Net revenue
|
$
|
(3
|
)
|
$
|
361
|
|||
|
Station operating expenses
|
(71
|
)
|
926
|
|||||
|
Depreciation and amortization
|
3
|
24
|
||||||
|
Loss (gain) on sale of assets
|
2
|
(344
|
)
|
|||||
|
Income (loss) before income taxes
|
63
|
(245
|
)
|
|||||
|
Provision for income taxes
|
—
|
89
|
||||||
|
Income (loss) from discontinued operations, net of tax
|
$
|
63
|
$
|
(334
|
)
|
|||
|
As of
|
||||||
|
March 31,
|
December 31,
|
|||||
|
2010
|
2009
|
|||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
|
Currents assets:
|
||||||
|
Accounts receivable, net of allowance for doubtful accounts
|
$
|
86
|
$
|
424
|
||
|
Total current assets
|
86
|
424
|
||||
|
Property and equipment, net
|
12
|
14
|
||||
|
Intangible assets, net
|
—
|
60
|
||||
|
Total assets
|
$
|
98
|
$
|
498
|
||
|
Current liabilities:
|
||||||
|
Accounts payable
|
$
|
—
|
$
|
91
|
||
|
Accrued compensation and related benefits
|
—
|
70
|
||||
|
Other current liabilities
|
2,551
|
2,788
|
||||
|
Total current liabilities
|
2,551
|
2,949
|
||||
|
Total liabilities
|
$
|
2,551
|
$
|
2,949
|
||
|
Radio Broadcasting Licenses
|
October 1,
2008
|
February 28,
2009
|
|
(In millions)
|
||
|
Pre-tax impairment charge
|
$ 51.2
|
$ 49.0
|
|
Discount Rate
|
10.5%
|
10.5%
|
|
2009 Market Revenue Growth or Decline Rate or Range
|
(8.0)%
|
(13.1)% - (17.7)%
|
|
Long-term Market Revenue Growth Rate Range (Years 6 – 10)
|
1.5% - 2.5%
|
1.5% - 2.5%
|
|
Mature Market Share Range
|
1.2% - 27.0%
|
1.2% - 27.0%
|
|
Operating Profit Margin Range
|
20.0% - 50.7%
|
17.7% - 50.7%
|
|
Reach Media Goodwill (Reporting Unit Within the Radio Broadcasting Segment)
|
October 1, 2009 | February 28, 2010 | ||||||
|
(In millions)
|
||||||||
|
Pre-tax impairment charge
|
$ | – | $ | – | ||||
|
Discount Rate
|
14.0 | % | 13.5 | % | ||||
|
Year 1 Revenue Growth Rate (a)
|
16.5 | % | 8.5 | % | ||||
|
Long-term Revenue Growth Rate Range (Years 6 – 10)
|
2.5% - 3.0 | % | 2.5% – 3.0 | % | ||||
|
Operating Profit Margin Range
|
27.2% - 35.3 | % | 22.7% - 31.4 | % | ||||
|
(a)
|
The Year 1 revenue growth rate in both assessments is driven by the September 2009 amendment of Reach Media’s sales representation agreement with Citadel, whereby the guaranteed revenue paid to Reach Media by Citadel was reduced by $2.0 million in the forth quarter of 2009, the final quarter for the term of the agreement. Effective January 2010, Reach Media and Citadel are now party to a commission based sales representation agreement, whereby Citadel sells out-of-show inventory for the Tom Joyner Morning Show. Reach Media now sells all in-show inventory.
|
| Changes in Goodwill Carrying Value | ||||||||||||||||||||||||||||||||||||
|
As of December 31, 2009
|
Three months ended March 31, 2010
|
As of March 31, 2010
|
||||||||||||||||||||||||||||||||||
|
Aggregate
|
Accumulated
|
Aggregate
|
Accumulated
|
|||||||||||||||||||||||||||||||||
|
Goodwill
|
Impairment
|
Impairment
|
Acquisitions/
|
Other
|
Goodwill
|
Impairment
|
||||||||||||||||||||||||||||||
|
Reporting Unit
|
Acquired
|
Losses
|
Goodwill
|
Losses
|
Dispositions
|
Activity
|
Acquired
|
Losses
|
Goodwill
|
|||||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||||||||||
|
Reporting Unit 3
|
$ | 1,846 | $ | (1,846 | ) | $ | - | $ | - | $ | - | $ | - | $ | 1,846 | $ | (1,846 | ) | $ | - | ||||||||||||||||
|
Reporting Unit 4
|
528 | (528 | ) | - | - | - | - | 528 | (528 | ) | - | |||||||||||||||||||||||||
|
Reporting Unit 8
|
373 | (373 | ) | - | - | - | - | 373 | (373 | ) | - | |||||||||||||||||||||||||
|
Reporting Unit 9
|
23,521 | (23,521 | ) | - | - | - | - | 23,521 | (23,521 | ) | - | |||||||||||||||||||||||||
|
Reporting Unit 15
|
379 | (379 | ) | - | - | - | - | 379 | (379 | ) | - | |||||||||||||||||||||||||
|
Reporting Unit 14
|
628 | (628 | ) | - | - | - | - | 628 | (628 | ) | - | |||||||||||||||||||||||||
|
Reporting Unit 2
|
406 | - | 406 | - | - | - | 406 | - | 406 | |||||||||||||||||||||||||||
|
Reporting Unit 6
|
928 | - | 928 | - | - | - | 928 | - | 928 | |||||||||||||||||||||||||||
|
Reporting Unit 10
|
2,081 | - | 2,081 | - | - | - | 2,081 | - | 2,081 | |||||||||||||||||||||||||||
|
Reporting Unit 13
|
2,491 | - | 2,491 | - | - | - | 2,491 | - | 2,491 | |||||||||||||||||||||||||||
|
Reporting Unit 12
|
2,915 | - | 2,915 | - | - | - | 2,915 | - | 2,915 | |||||||||||||||||||||||||||
|
Reporting Unit 11
|
3,791 | - | 3,791 | - | - | - | 3,791 | - | 3,791 | |||||||||||||||||||||||||||
|
Reporting Unit 16
|
4,442 | - | 4,442 | - | - | - | 4,442 | - | 4,442 | |||||||||||||||||||||||||||
|
Reporting Unit 5
|
9,633 | (4,559 | ) | 5,074 | - | - | - | 9,633 | (4,559 | ) | 5,074 | |||||||||||||||||||||||||
|
Reporting Unit 7
|
14,509 | (1,622 | ) | 12,887 | - | - | - | 14,509 | (1,622 | ) | 12,887 | |||||||||||||||||||||||||
|
Reporting Unit 19
|
30,468 | - | 30,468 | - | - | - | 30,468 | - | 30,468 | |||||||||||||||||||||||||||
|
Reporting Unit 1
|
50,194 | - | 50,194 | - | - | - | 50,194 | - | 50,194 | |||||||||||||||||||||||||||
|
Radio Broadcasting Segment
|
149,133 | (33,456 | ) | 115,677 | - | - | - | 149,133 | (33,456 | ) | 115,677 | |||||||||||||||||||||||||
|
Reporting Unit 20
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Corporate/Eliminations/Other
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Reporting Unit 17
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Reporting Unit 18
|
21,840 | - | 21,840 | - | - | (24 | ) | 21,816 | - | 21,816 | ||||||||||||||||||||||||||
|
Internet Segment
|
21,840 | - | 21,840 | - | - | (24 | ) | 21,816 | - | 21,816 | ||||||||||||||||||||||||||
|
Total
|
$ | 170,973 | $ | (33,456 | ) | $ | 137,517 | $ | - | $ | - | $ | (24 | ) | $ | 170,949 | $ | (33,456 | ) | $ | 137,493 | |||||||||||||||
|
As of
|
||||||||
|
March 31, 2010
|
December 31, 2009
|
Period of Amortization
|
||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Trade names
|
$
|
17,109
|
$
|
16,965
|
2-5 Years
|
|||
|
Talent agreement
|
19,549
|
19,549
|
10 Years
|
|||||
|
Debt financing and modification costs
|
19,239
|
17,527
|
Term of debt
|
|||||
|
Intellectual property
|
13,011
|
13,011
|
4-10 Years
|
|||||
|
Affiliate agreements
|
7,769
|
7,769
|
1-10 Years
|
|||||
|
Acquired income leases
|
1,281
|
1,282
|
3-9 Years
|
|||||
|
Non-compete agreements
|
1,260
|
1,260
|
1-3 Years
|
|||||
|
Advertiser agreements
|
6,613
|
6,613
|
2-7 Years
|
|||||
|
Favorable office and transmitter leases
|
3,358
|
3,358
|
2-60 Years
|
|||||
|
Brand names
|
2,539
|
2,539
|
2.5 Years
|
|||||
|
Other intangibles
|
1,237
|
1,260
|
1-5 Years
|
|||||
|
92,965
|
91,133
|
|||||||
|
Less: Accumulated amortization
|
(57,511
|
)
|
(56,074
|
)
|
||||
|
Other intangible assets, net
|
$
|
35,454
|
$
|
35,059
|
||||
|
(In thousands)
|
||||
|
2010 (April through December)
|
$
|
5,331
|
||
|
2011
|
$
|
5,693
|
||
|
2012
|
$
|
5,409
|
||
|
2013
|
$
|
4,824
|
||
|
2014
|
$
|
4,122
|
||
|
2015
|
$
|
246
|
||
|
Liability Derivatives
|
||||||||||
|
|
As of March 31, 2010
|
As of December 31, 2009
|
||||||||
|
(Unaudited)
|
||||||||||
|
(In thousands)
|
||||||||||
|
Balance Sheet Location
|
Fair Value
|
Balance Sheet Location
|
Fair Value
|
|||||||
|
Derivatives designated as hedging instruments:
|
||||||||||
|
Interest rate swaps
|
Other Current Liabilities
|
$
|
251
|
Other Current Liabilities
|
$
|
486
|
||||
|
Interest rate swaps
|
Other Long-Term Liabilities
|
1,701
|
Other Long-Term Liabilities
|
1,600
|
||||||
|
Derivatives not designated as hedging instruments:
|
||||||||||
|
Employment agreement award
|
Other Long-Term Liabilities
|
5,118
|
Other Long-Term Liabilities
|
4,657
|
||||||
|
Total derivatives
|
$
|
7,070
|
$
|
6,743
|
||||||
|
Derivatives in Cash Flow Hedging Relationships
|
Amount of Gain in Other Comprehensive Loss on Derivative (Effective Portion)
|
Loss Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion)
|
Gain (Loss) in Income (Ineffective Portion and Amount Excluded from Effectiveness Testing)
|
|||||||||||||||||
|
Amount
|
Location
|
Amount
|
Location |
|
Amount | |||||||||||||||
|
Three Months Ended March 31,
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
2010
|
2009 | |||||||||||||||
|
Interest rate swaps
|
$134
|
$55
|
Interest expense
|
$(514)
|
$(227)
|
Interest expense
|
$-
|
$-
|
||||||||||||
|
Derivatives Not Designated
as Hedging Instruments
|
Location of Gain (Loss) in Income of Derivative
|
Amount of Loss in Income of Derivative
|
||||
|
Three Months Ended March 31,
|
||||||
|
2010
|
2009
|
|||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
|
Employment agreement award
|
Corporate selling, general and administrative
expense
|
$(461)
|
$(122)
|
|||
|
Agreement
|
Notional Amount
|
Expiration
|
Fixed Rate
|
|||||
|
No. 1
|
$25.0 million
|
June 16, 2010
|
4.27
|
%
|
||||
|
No. 2
|
$25.0 million
|
June 16, 2012
|
4.47
|
%
|
||||
|
As of
|
||||||||
|
March 31, 2010
|
December 31, 2009
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Senior bank term debt
|
$
|
40,522
|
$
|
45,024
|
||||
|
Senior bank revolving debt
|
306,000
|
306,000
|
||||||
|
8
7
/
8
% Senior Subordinated Notes due July 2011
|
101,510
|
101,510
|
||||||
|
6
3
/
8
% Senior Subordinated Notes due February 2013
|
200,000
|
200,000
|
||||||
|
Note payable
|
1,000
|
1,000
|
||||||
|
Total long-term debt
|
649,032
|
653,534
|
||||||
|
Less: current portion
|
346,522
|
18,010
|
||||||
|
Long-term debt, net of current portion
|
$
|
302,510
|
$
|
635,524
|
||||
|
(a)
|
maintaining an interest coverage ratio of no less than:
|
|
§
|
1.90 to 1.00 from January 1, 2006 to September 13, 2007;
|
|
§
|
1.60 to 1.00 from September 14, 2007 to June 30, 2008;
|
|
§
|
1.75 to 1.00 from July 1, 2008 to December 31, 2009;
|
|
§
|
2.00 to 1.00 from January 1, 2010 to December 31, 2010; and
|
|
§
|
2.25 to 1.00 from January 1, 2011 and thereafter;
|
|
(b)
|
maintaining a total leverage ratio of no greater than:
|
|
§
|
7.00 to 1.00 beginning April 1, 2006 to September 13, 2007;
|
|
§
|
7.75 to 1.00 beginning September 14, 2007 to March 31, 2008;
|
|
§
|
7.50 to 1.00 beginning April 1, 2008 to September 30, 2008;
|
|
§
|
7.25 to 1.00 beginning October 1, 2008 to June 30, 2010;
|
|
§
|
6.50 to 1.00 beginning July 1, 2010 to September 30, 2011; and
|
|
§
|
6.00 to 1.00 beginning October 1, 2011 and thereafter;
|
|
(c)
|
maintaining a senior leverage ratio of no greater than:
|
|
§
|
5.00 to 1.00 beginning June 13, 2005 to September 30, 2006;
|
|
§
|
4.50 to 1.00 beginning October 1, 2006 to September 30, 2007; and
|
|
§
|
4.00 to 1.00 beginning October 1, 2007 and thereafter; and
|
|
(d)
|
limitations on:
|
|
§
|
liens;
|
|
§
|
sale of assets;
|
|
§
|
payment of dividends; and
|
|
§
|
mergers.
|
|
As of March 31, 2010
|
Covenant Limit
|
Cushion
|
||||||||||
|
PF LTM Covenant EBITDA (In millions)
|
$
|
91.2
|
||||||||||
|
PF LTM Interest Expense (In millions)
|
$
|
36.8
|
||||||||||
|
Senior Debt (In millions)
|
$
|
347.4
|
||||||||||
|
Total Debt (In millions)
|
$
|
649.5
|
||||||||||
|
Senior Secured Leverage
|
||||||||||||
|
Senior Secured Debt / Covenant EBITDA
|
3.81
|
x
|
4.00
|
x
|
0.19
|
x
|
||||||
|
Total Leverage
|
||||||||||||
|
Total Debt / Covenant EBITDA
|
7.12
|
x
|
7.25
|
x
|
0.13
|
x
|
||||||
|
Interest Coverage
|
||||||||||||
|
Covenant EBITDA / Interest Expense
|
2.47
|
x
|
2.00
|
x
|
0.47
|
x
|
||||||
|
PF - Pro forma
|
||||||||||||
|
LTM - Last twelve months
|
||||||||||||
|
EBITDA - Earnings before interest, taxes, depreciation and amortization
|
||||||||||||
|
Senior Subordinated Notes
|
Credit Facilities
|
Note Payable
|
||||||||||
|
(Unaudited)
|
||||||||||||
|
(In thousands)
|
||||||||||||
|
April – December 2010
|
$
|
—
|
$
|
17,010
|
$
|
—
|
||||||
|
2011
|
101,510
|
329,512
|
1,000
|
|||||||||
|
2012
|
—
|
—
|
—
|
|||||||||
|
2013
|
200,000
|
—
|
—
|
|||||||||
|
2014
|
—
|
—
|
—
|
|||||||||
|
2015 and thereafter
|
—
|
—
|
—
|
|||||||||
|
Total Debt
|
$
|
301,510
|
$
|
346,522
|
$
|
1,000
|
||||||
|
Three Months
Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Average risk-free interest rate
|
3.28 | % | — | |||||
|
Expected dividend yield
|
0.00 | % | — | |||||
|
Expected lives
|
6.25 years
|
— | ||||||
|
Expected volatility
|
111.27 | % | — | |||||
|
Number of Options
|
Weighted-Average Exercise Price
|
Weighted-Average Remaining Contractual Term (In Years)
|
Aggregate Intrinsic Value
|
|||||||||||||
|
Outstanding at December 31, 2009
|
5,365,000
|
$
|
9.64
|
—
|
—
|
|||||||||||
|
Grants
|
39,000
|
$
|
3.17
|
|||||||||||||
|
Exercised
|
—
|
—
|
||||||||||||||
|
Forfeited/cancelled/expired
|
—
|
—
|
||||||||||||||
|
Balance as of March 31, 2010
|
5,404,000
|
$
|
9.59
|
5.64
|
$
|
3,138,386
|
||||||||||
|
Vested and expected to vest at March 31, 2010
|
5,173,000
|
$
|
9.92
|
5.53
|
$
|
2,814,122
|
||||||||||
|
Unvested at March 31, 2010
|
1,352,000
|
$
|
1.75
|
8.15
|
$
|
2,027,024
|
||||||||||
|
Exercisable at March 31, 2010
|
4,042,000
|
$
|
12.22
|
4.79
|
$
|
1,111,362
|
||||||||||
|
Shares
|
Average Fair Value at Grant Date
|
|||||||
|
Unvested at December 31, 2009
|
393,000
|
$
|
1.94
|
|||||
|
Grants
|
3,250,000
|
$
|
3.17
|
|||||
|
Vested
|
(51,000
|
)
|
$
|
4.55
|
||||
|
Forfeited/cancelled/expired
|
—
|
$
|
—
|
|||||
|
Unvested at March 31, 2010
|
3,592,000
|
$
|
3.01
|
|||||
|
Three Months Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Net Revenue:
|
||||||||
|
Radio Broadcasting
|
$ | 57,232 | $ | 57,834 | ||||
|
Internet
|
3,479 | 3,463 | ||||||
|
Corporate/Eliminations/Other
|
(1,693 | ) | (987 | ) | ||||
|
Consolidated
|
$ | 59,018 | $ | 60,310 | ||||
|
Operating Expenses (excluding impairment charges and including stock-based compensation):
|
||||||||
|
Radio Broadcasting
|
$ | 39,866 | $ | 40,850 | ||||
|
Internet
|
5,622 | 5,829 | ||||||
|
Corporate/Eliminations/Other
|
5,000 | 2,268 | ||||||
|
Consolidated
|
$ | 50,488 | $ | 48,947 | ||||
|
Depreciation and Amortization:
|
||||||||
|
Radio Broadcasting
|
$ | 3,151 | $ | 3,370 | ||||
|
Internet
|
1,271 | 1,569 | ||||||
|
Corporate/Eliminations/Other
|
299 | 292 | ||||||
|
Consolidated
|
$ | 4,721 | $ | 5,231 | ||||
|
Impairment of Long-Lived Assets:
|
||||||||
|
Radio Broadcasting
|
$ | - | $ | 48,953 | ||||
|
Internet
|
- | - | ||||||
| Corporate/Eliminations/Other | - | |||||||
|
Consolidated
|
$ | - | 48,953 | |||||
|
Operating income (loss):
|
||||||||
|
Radio Broadcasting
|
$ | 14,215 | $ | (35,339 | ) | |||
|
Internet
|
(3,414 | ) | (3,935 | ) | ||||
|
Corporate/Eliminations/Other
|
(6,992 | ) | (3,547 | ) | ||||
|
Consolidated
|
$ | 3,809 | $ | (42,821 | ) | |||
|
March 31,
2010
|
December 31,
2009
|
|||||||
|
|
(Unaudited)
|
|||||||
|
(In thousands)
|
||||||||
|
Total Assets:
|
||||||||
|
Radio Broadcasting
|
$ | 919,691 | $ | 921,946 | ||||
|
Internet
|
35,921 | 37,784 | ||||||
|
Corporate/Eliminations/Other
|
69,372 | 75,812 | ||||||
|
Consolidated
|
$ | 1,024,984 | $ | 1,035,542 | ||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING STATEMENT OF OPERATIONS
|
||||||||||||||||
|
Three Months Ended March 31, 2010
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
NET REVENUE
|
$
|
28,794
|
$
|
30,224
|
$
|
-
|
$
|
59,018
|
||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Programming and technical, including stock-based
compensation
|
8,352
|
10,233
|
-
|
18,585
|
||||||||||||
|
Selling, general and administrative, including stock-based
compensation
|
13,894
|
9,113
|
-
|
23,007
|
||||||||||||
|
Corporate selling, general and administrative, including
stock-based compensation
|
-
|
8,896
|
-
|
8,896
|
||||||||||||
|
Depreciation and amortization
|
2,555
|
2,166
|
-
|
4,721
|
||||||||||||
|
Total operating expenses
|
24,801
|
30,408
|
-
|
55,209
|
||||||||||||
|
Operating income (loss)
|
3,993
|
(184
|
)
|
-
|
3,809
|
|||||||||||
|
INTEREST INCOME
|
-
|
25
|
-
|
25
|
||||||||||||
|
INTEREST EXPENSE
|
-
|
9,235
|
-
|
9,235
|
||||||||||||
|
EQUITY IN INCOME OF AFFILIATED COMPANY
|
-
|
909
|
-
|
909
|
||||||||||||
|
OTHER INCOME (EXPENSE)
|
111
|
(588
|
)
|
-
|
(477
|
)
|
||||||||||
|
Income (loss) before benefit from income taxes, noncontrolling interest in loss of subsidiaries and discontinued operations
|
4,104
|
(9,073
|
)
|
-
|
(4,969
|
)
|
||||||||||
|
BENEFIT FROM INCOME TAXES
|
-
|
(309)
|
-
|
(309
|
)
|
|||||||||||
|
Net income (loss) before equity in loss of subsidiaries and discontinued operations
|
4,104
|
(8,764
|
)
|
-
|
(4,660
|
)
|
||||||||||
|
EQUITY IN INCOME OF SUBSIDIARIES
|
-
|
4,255
|
(4,255
|
)
|
-
|
|||||||||||
|
Net income (loss) from continuing operations
|
4,104
|
(4,509
|
)
|
(4,255
|
)
|
(4,660
|
)
|
|||||||||
|
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, net of tax
|
151
|
(88
|
)
|
-
|
63
|
|||||||||||
|
Consolidated net income (loss)
|
4,255
|
(4,597
|
)
|
(4,255
|
)
|
(4,597
|
)
|
|||||||||
|
NONCONTROLLING INTEREST IN LOSS OF SUBSIDIARIES
|
-
|
(29
|
)
|
-
|
(29
|
)
|
||||||||||
|
Consolidated net income (loss) attributable to common stockholders
|
$
|
4,255
|
$
|
(4,568
|
)
|
$
|
(4,255
|
)
|
$
|
(4,568
|
)
|
|||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING STATEMENT OF OPERATIONS
|
||||||||||||||||
|
Three Months Ended March 31, 2009
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(As Adjusted - See Note 1)
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||
|
NET REVENUE
|
$
|
25,839
|
$
|
34,471
|
$
|
-
|
$
|
60,310
|
||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Programming and technical, including stock-based
Compensation
|
9,441
|
10,515
|
-
|
19,956
|
||||||||||||
|
Selling, general and administrative, including stock-based
Compensation
|
12,917
|
10,584
|
-
|
23,501
|
||||||||||||
|
Corporate selling, general and administrative, including
stock-based compensation
|
-
|
5,490
|
-
|
5,490
|
||||||||||||
|
Depreciation and amortization
|
2,982
|
2,249
|
-
|
5,231
|
||||||||||||
|
Impairment of long-lived assets
|
37,424
|
11,529
|
-
|
48,953
|
||||||||||||
|
Total operating expenses
|
62,764
|
40,367
|
-
|
103,131
|
||||||||||||
|
Operating loss
|
(36,925
|
)
|
(5,896
|
)
|
-
|
(42,821
|
)
|
|||||||||
|
INTEREST INCOME
|
-
|
18
|
-
|
18
|
||||||||||||
|
INTEREST EXPENSE
|
2
|
10,777
|
-
|
10,779
|
||||||||||||
|
EQUITY IN INCOME OF AFFILIATED COMPANY
|
-
|
1,150
|
-
|
1,150
|
||||||||||||
|
GAIN ON RETIREMENT OF DEBT
|
-
|
1,221
|
-
|
1,221
|
||||||||||||
|
OTHER INCOME (EXPENSE)
|
76
|
(26
|
)
|
-
|
50
|
|||||||||||
|
Loss before provision for income taxes, noncontrolling interest in income of subsidiaries and discontinued operations
|
(36,851
|
)
|
(14,310
|
)
|
-
|
(51,161
|
)
|
|||||||||
|
PROVISION FOR INCOME TAXES
|
-
|
7,071
|
-
|
7,071
|
||||||||||||
|
Net loss before equity in loss of subsidiaries and discontinued operations
|
(36,851
|
)
|
(21,381
|
)
|
-
|
(58,232
|
)
|
|||||||||
|
EQUITY IN LOSS OF SUBSIDIARIES
|
-
|
(37,527
|
)
|
37,527
|
-
|
|||||||||||
|
Net loss from continuing operations
|
(36,851
|
)
|
(58,908
|
)
|
37,527
|
(58,232
|
)
|
|||||||||
|
(LOSS) INCOME FROM DISCONTINUED OPERATIONS, net of tax
|
(676
|
)
|
342
|
-
|
(334
|
)
|
||||||||||
|
Consolidated net loss
|
(37,527
|
)
|
(58,566
|
)
|
37,527
|
(58,566
|
)
|
|||||||||
|
NONCONTROLLING INTEREST IN INCOME OF SUBSIDIARIES
|
-
|
871
|
-
|
871
|
||||||||||||
|
Consolidated net loss attributable to common stockholders
|
$
|
(37,527
|
)
|
$
|
(59,437
|
)
|
$
|
37,527
|
$
|
(59,437
|
)
|
|||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING BALANCE SHEET
|
||||||||||||||||
|
As of March 31, 2010
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||
|
CURRENT ASSETS:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
697
|
$
|
9,261
|
$
|
-
|
$
|
9,958
|
||||||||
|
Trade accounts receivable, net of allowance for doubtful accounts
|
24,852
|
22,630
|
-
|
47,482
|
||||||||||||
|
Prepaid expenses and other current assets
|
2,136
|
3,566
|
-
|
5,702
|
||||||||||||
|
Current assets from discontinued operations
|
(39
|
)
|
125
|
-
|
86
|
|||||||||||
|
Total current assets
|
27,646
|
35,582
|
-
|
63,228
|
||||||||||||
|
PROPERTY AND EQUIPMENT, net
|
22,420
|
16,268
|
-
|
38,688
|
||||||||||||
|
INTANGIBLE ASSETS, net
|
571,717
|
299,875
|
-
|
871,592
|
||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
-
|
606,368
|
(606,368
|
)
|
-
|
|||||||||||
|
INVESTMENT IN AFFILIATED COMPANY
|
-
|
48,494
|
-
|
48,494
|
||||||||||||
|
OTHER ASSETS
|
1,255
|
1,715
|
-
|
2,970
|
||||||||||||
|
NON-CURRENT ASSESTS FROM DISCONTINUED OPERATIONS
|
12
|
-
|
-
|
12
|
||||||||||||
|
Total assets
|
$
|
623,050
|
$
|
1,008,302
|
$
|
(606,368
|
)
|
$
|
1,024,984
|
|||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
|
CURRENT LIABILITIES:
|
||||||||||||||||
|
Accounts payable
|
$
|
407
|
$
|
1,695
|
$
|
-
|
$
|
2,102
|
||||||||
|
Accrued interest
|
-
|
3,951
|
-
|
3,951
|
||||||||||||
|
Accrued compensation and related benefits
|
2,758
|
8,873
|
-
|
11,631
|
||||||||||||
|
Income taxes payable
|
-
|
1,502
|
-
|
1,502
|
||||||||||||
|
Other current liabilities
|
8,918
|
1,839
|
-
|
10,757
|
||||||||||||
|
Current portion of long-term debt
|
-
|
346,522
|
-
|
346,522
|
||||||||||||
|
Current liabilities from discontinued operations
|
2,478
|
73
|
-
|
2,551
|
||||||||||||
|
Total current liabilities
|
14,561
|
364,455
|
-
|
379,016
|
||||||||||||
|
LONG-TERM DEBT, net of current portion
|
-
|
302,510
|
-
|
302,510
|
||||||||||||
|
OTHER LONG-TERM LIABILITIES
|
2,121
|
8,151
|
-
|
10,272
|
||||||||||||
|
DEFERRED TAX LIABILITIES
|
-
|
87,583
|
-
|
87,583
|
||||||||||||
|
Total liabilities
|
16,682
|
762,699
|
-
|
779,381
|
||||||||||||
|
STOCKHOLDERS’ EQUITY:
|
||||||||||||||||
|
Common stock
|
-
|
54
|
-
|
54
|
||||||||||||
|
Accumulated other comprehensive loss
|
-
|
(1,952
|
)
|
-
|
(1,952
|
)
|
||||||||||
|
Additional paid-in capital
|
266,641
|
1,016,522
|
(266,641
|
)
|
1,016,522
|
|||||||||||
|
Retained earnings (accumulated deficit)
|
339,727
|
(774,980
|
)
|
(339,727
|
)
|
(774,980
|
)
|
|||||||||
|
Total stockholders’ equity
|
606,368
|
239,644
|
(606,368
|
)
|
239,644
|
|||||||||||
|
Noncontrolling interest
|
-
|
5,959
|
-
|
5,959
|
||||||||||||
|
Total Equity
|
606,368
|
245,603
|
(606,368
|
)
|
245,603
|
|||||||||||
|
Total liabilities and equity
|
$
|
623,050
|
$
|
1,008,302
|
$
|
(606,368
|
)
|
$
|
1,024,984
|
|||||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING BALANCE SHEET
|
||||||||||||||||
|
As of December 31, 2009
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||
|
CURRENT ASSETS:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
127
|
$
|
19,836
|
$
|
-
|
$
|
19,963
|
||||||||
|
Trade accounts receivable, net of allowance for doubtful accounts
|
27,934
|
19,085
|
-
|
47,019
|
||||||||||||
|
Prepaid expenses and other current assets
|
1,818
|
3,132
|
-
|
4,950
|
||||||||||||
|
Current assets from discontinued operations
|
300
|
124
|
-
|
424
|
||||||||||||
|
Total current assets
|
30,179
|
42,177
|
-
|
72,356
|
||||||||||||
|
PROPERTY AND EQUIPMENT, net
|
23,429
|
17,156
|
-
|
40,585
|
||||||||||||
|
INTANGIBLE ASSETS, net
|
572,449
|
298,772
|
-
|
871,221
|
||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
-
|
610,712
|
(610,712
|
)
|
-
|
|||||||||||
|
INVESTMENT IN AFFILIATED COMPANY
|
-
|
48,452
|
-
|
48,452
|
||||||||||||
|
OTHER ASSETS
|
1,482
|
1,372
|
-
|
2,854
|
||||||||||||
|
NON-CURRENT ASSESTS FROM DISCONTINUED OPERATIONS
|
74
|
-
|
-
|
74
|
||||||||||||
|
Total assets
|
$
|
627,613
|
$
|
1,018,641
|
$
|
(610,712
|
)
|
$
|
1,035,542
|
|||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
|
CURRENT LIABILITIES:
|
||||||||||||||||
|
Accounts payable
|
$
|
828
|
$
|
3,332
|
$
|
-
|
$
|
4,160
|
||||||||
|
Accrued interest
|
-
|
9,499
|
-
|
9,499
|
||||||||||||
|
Accrued compensation and related benefits
|
2,659
|
7,590
|
-
|
10,249
|
||||||||||||
|
Income taxes payable
|
-
|
1,533
|
-
|
1,533
|
||||||||||||
|
Other current liabilities
|
8,007
|
(771
|
)
|
-
|
7,236
|
|||||||||||
|
Current portion of long-term debt
|
-
|
18,010
|
-
|
18,010
|
||||||||||||
|
Current liabilities from discontinued operations
|
2,924
|
25
|
-
|
2,949
|
||||||||||||
|
Total current liabilities
|
14,418
|
39,218
|
-
|
53,636
|
||||||||||||
|
LONG-TERM DEBT, net of current portion
|
-
|
635,524
|
-
|
635,524
|
||||||||||||
|
OTHER LONG-TERM LIABILITIES
|
2,483
|
7,702
|
-
|
10,185
|
||||||||||||
|
DEFERRED TAX LIABILITIES
|
-
|
88,144
|
-
|
88,144
|
||||||||||||
|
Total liabilities
|
16,901
|
770,588
|
-
|
787,489
|
||||||||||||
|
STOCKHOLDERS’ EQUITY:
|
||||||||||||||||
|
Common stock
|
-
|
51
|
-
|
51
|
||||||||||||
|
Accumulated other comprehensive loss
|
-
|
(2,086
|
)
|
-
|
(2,086
|
)
|
||||||||||
|
Additional paid-in capital
|
270,985
|
1,014,512
|
(270,985
|
)
|
1,014,512
|
|||||||||||
|
Retained earnings (accumulated deficit)
|
339,727
|
(770,412
|
)
|
(339,727
|
)
|
(770,412
|
)
|
|||||||||
|
Total stockholders’ equity
|
610,712
|
242,065
|
(610,712
|
)
|
242,065
|
|||||||||||
|
Noncontrolling interest
|
-
|
5,988
|
-
|
5,988
|
||||||||||||
|
Total Equity
|
610,712
|
248,053
|
(610,712
|
)
|
248,053
|
|||||||||||
|
Total liabilities and equity
|
$
|
627,613
|
$
|
1,018,641
|
$
|
(610,712
|
)
|
$
|
1,035,542
|
|||||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING STATEMENT OF CASH FLOWS
|
||||||||||||||||
|
Three Months Ended March 31, 2010
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
Consolidated net income (loss)
|
$ |
4,255
|
$ |
( 4,597
|
)
|
$ |
(4,255
|
)
|
$ |
( 4,597
|
)
|
|||||
|
Adjustments to reconcile consolidated net loss to net cash from operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
2,555
|
2,166
|
-
|
4,721
|
||||||||||||
|
Amortization of debt financing costs
|
-
|
612
|
-
|
612
|
||||||||||||
|
Write off of debt financing costs
|
-
|
645
|
-
|
645
|
||||||||||||
|
Deferred income taxes
|
-
|
(383
|
)
|
-
|
(383
|
)
|
||||||||||
|
Equity in net income of affiliated company
|
-
|
(909
|
)
|
-
|
(909
|
)
|
||||||||||
|
Stock-based compensation and other non-cash compensation
|
224
|
1,789
|
-
|
2,013
|
||||||||||||
|
Effect of change in operating assets and liabilities, net of assets acquired:
|
||||||||||||||||
|
Trade accounts receivable, net
|
3,082
|
(3,545
|
)
|
-
|
(463
|
)
|
||||||||||
|
Prepaid expenses and other current assets
|
(318
|
)
|
(434
|
)
|
-
|
(752
|
)
|
|||||||||
|
Other assets
|
227
|
326
|
-
|
553
|
||||||||||||
|
Accounts payable
|
(421
|
)
|
(1,638
|
)
|
-
|
(2,059
|
)
|
|||||||||
|
Due to corporate/from subsidiaries
|
(8,825
|
)
|
8,825
|
-
|
-
|
|||||||||||
|
Accrued interest
|
-
|
(5,548
|
)
|
-
|
(5,548
|
)
|
||||||||||
|
Accrued compensation and related benefits
|
99
|
1,282
|
-
|
1,381
|
||||||||||||
|
Income taxes payable
|
-
|
(31
|
)
|
-
|
(31
|
)
|
||||||||||
|
Other liabilities
|
549
|
3,202
|
-
|
3,751
|
||||||||||||
|
Net cash flows provided from (used in) operating activities from discontinued operations
|
(45
|
)
|
(17
|
)
|
-
|
(62
|
)
|
|||||||||
|
Net cash flows provided from (used in) operating activities
|
1,382
|
1,745
|
(4,255
|
)
|
(1,128
|
)
|
||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
|
Purchase of property and equipment
|
(812
|
)
|
(260
|
)
|
-
|
(1,072
|
)
|
|||||||||
|
Investment in subsidiaries
|
-
|
(4,255
|
)
|
4,255
|
-
|
|||||||||||
|
Net cash flows used in investing activities
|
(812
|
)
|
(4,515
|
)
|
4,255
|
(1,072
|
)
|
|||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
|
Repayment of credit facility
|
-
|
(4,502
|
)
|
-
|
(4,502
|
)
|
||||||||||
|
Debt refinancing and modification costs
|
-
|
(3,303
|
)
|
-
|
(3,303
|
)
|
||||||||||
|
Net cash flows used in financing activities
|
-
|
(7,805
|
)
|
-
|
(7,805
|
)
|
||||||||||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
570
|
(10,575
|
)
|
-
|
(10,005
|
)
|
||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
127
|
19,836
|
-
|
19,963
|
||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
697
|
$
|
9,261
|
$
|
-
|
$
|
9,958
|
||||||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING STATEMENT OF CASH FLOWS
|
||||||||||||||||
|
Three Months Ended March 31, 2009
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(As Adjusted - See Note 1)
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
Consolidated net loss
|
$ |
(37,527
|
)
|
$ |
(58,566
|
)
|
$ |
37,527
|
$ |
(58,566
|
)
|
|||||
|
Adjustments to reconcile consolidated net loss to net cash from operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
2,982
|
2,249
|
-
|
5,231
|
||||||||||||
|
Amortization of debt financing costs
|
-
|
602
|
-
|
602
|
||||||||||||
|
Deferred income taxes
|
-
|
5,726
|
-
|
5,726
|
||||||||||||
|
Impairment of long-lived assets
|
37,424
|
11,529
|
-
|
48,953
|
||||||||||||
|
Equity in net income of affiliated company
|
-
|
(1,150
|
)
|
-
|
(1,150
|
)
|
||||||||||
|
Stock-based compensation and other non-cash compensation
|
-
|
483
|
-
|
483
|
||||||||||||
|
Gain on retirement of debt
|
-
|
( 1,221
|
)
|
-
|
(1,221
|
)
|
||||||||||
|
Amortization of contract inducement and termination fee
|
(240
|
)
|
(234
|
)
|
-
|
(474
|
)
|
|||||||||
|
Effect of change in operating assets and liabilities, net of assets acquired:
|
||||||||||||||||
|
Trade accounts receivable, net
|
5,031
|
|
4,101
|
-
|
9,132
|
|||||||||||
|
Prepaid expenses and other current assets
|
(379
|
)
|
1,366
|
|
-
|
987
|
||||||||||
|
Other assets
|
86
|
|
751
|
|
-
|
837
|
||||||||||
|
Accounts payable
|
(172
|
) |
(239
|
)
|
-
|
(411
|
)
|
|||||||||
|
Due to corporate/from subsidiaries
|
(11,686
|
)
|
11,686
|
-
|
-
|
|||||||||||
|
Accrued interest
|
-
|
(5,841
|
)
|
-
|
(5,841
|
)
|
||||||||||
|
Accrued compensation and related benefits
|
677
|
(854
|
)
|
-
|
(177
|
)
|
||||||||||
|
Income taxes payable
|
-
|
1,418
|
|
-
|
1,418
|
|||||||||||
|
Other liabilities
|
1,203
|
|
(4,283
|
) |
-
|
(3,080
|
)
|
|||||||||
|
Net cash flows provided from operating activities from discontinued operations
|
290
|
247
|
-
|
537
|
||||||||||||
|
Net cash flows (used in) provided from operating activities
|
(2,311
|
) |
(32,230
|
)
|
37,527
|
2,986
|
||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
|
Purchase of property and equipment
|
-
|
(1,148
|
)
|
-
|
(1,148
|
)
|
||||||||||
|
Investment in subsidiaries
|
-
|
37,527
|
(37,527
|
)
|
—
|
|||||||||||
|
Purchase of intangible assets
|
-
|
(39
|
)
|
-
|
(39
|
)
|
||||||||||
|
Net cash flows provided from (used in) from investing activities
|
-
|
36,340
|
(37,527
|
)
|
(1,187
|
)
|
||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
|
Repayment of other debt
|
-
|
(153
|
)
|
-
|
(153
|
)
|
||||||||||
|
Proceeds from credit facility
|
-
|
80,000
|
-
|
80,000
|
||||||||||||
|
Repayment of credit facility
|
-
|
( 75,570
|
)
|
-
|
( 75,570
|
)
|
||||||||||
| Repurchase of senior subordinated notes | - | (1,220 | ) | - | (1,220 | ) | ||||||||||
|
Repurchase of common stock
|
-
|
(6,843
|
)
|
-
|
(6,843
|
)
|
||||||||||
|
Net cash flows used in financing activities
|
-
|
(3,786
|
)
|
-
|
(3,786
|
)
|
||||||||||
|
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(2,311
|
) |
324
|
|
-
|
(1,987
|
)
|
|||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
2,601
|
19,688
|
-
|
22,289
|
||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
290
|
$
|
20,012
|
$
|
-
|
$
|
20,302
|
||||||||
|
Three Months Ended March 31,
|
|||||||
|
2010
|
2009
|
||||||
|
(As Adjusted – See Note 1 of our Consolidated Financial Statements)
|
|||||||
|
(In thousands, except margin data)
|
|||||||
|
Net revenue
|
$
|
59,018
|
$
|
60,310
|
|||
|
Station operating income
|
17,828
|
16,979
|
|||||
|
Station operating income margin
|
30.2
|
%
|
28.2
|
%
|
|||
|
Consolidated net loss attributable to common stockholders
|
$
|
(4,568
|
)
|
$
|
(59,437
|
)
|
|
|
Three Months Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
(As Adjusted – See Note 1 of our Consolidated Financial Statements)
|
||||||||
|
(In thousands)
|
||||||||
|
Consolidated net loss attributable to common stockholders
|
$
|
(4,568
|
)
|
$
|
(59,437
|
)
|
||
|
Add back non-station operating income items included in consolidated net loss:
|
||||||||
|
Interest income
|
(25
|
)
|
(18
|
)
|
||||
|
Interest expense
|
9,235
|
10,779
|
||||||
|
(Benefit from) provision for income taxes
|
(309
|
)
|
7,071
|
|||||
|
Corporate selling, general and administrative, excluding stock-based compensation
|
7,285
|
5,133
|
||||||
|
Stock-based compensation
|
2,013
|
483
|
||||||
|
Gain on retirement of debt
|
-
|
(1,221
|
)
|
|||||
|
Equity in income of affiliated company
|
(909
|
)
|
(1,150
|
)
|
||||
|
Other expense (income), net
|
477
|
(50
|
)
|
|||||
|
Depreciation and amortization
|
4,721
|
5,231
|
||||||
|
Noncontrolling interest in (loss) income of subsidiaries
|
(29
|
)
|
871
|
|||||
|
Impairment of long-lived assets
|
-
|
48,953
|
||||||
|
(Income) loss from discontinued operations, net of tax
|
(63
|
)
|
334
|
|||||
|
Station operating income
|
$
|
17,828
|
$
|
16,979
|
||||
|
Three Months Ended March 31,
|
||||||||||||||||
|
2010
|
2009 (1)
|
Increase/(Decrease)
|
||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Statements of Operations:
|
||||||||||||||||
|
Net revenue
|
$ | 59,018 | $ | 60,310 | $ | (1,292 | ) | (2.1 | )% | |||||||
|
Operating expenses:
|
||||||||||||||||
|
Programming and technical, excluding stock-based compensation
|
18,585 | 19,925 | (1,340 | ) | (6.7 | ) | ||||||||||
|
Selling, general and administrative, excluding stock-based compensation
|
22,605 | 23,406 | (801 | ) | (3.4 | ) | ||||||||||
|
Corporate selling, general and administrative, excluding stock-based compensation
|
7,285 | 5,133 | 2,152 | 41.9 | ||||||||||||
|
Stock-based compensation
|
2,013 | 483 | 1,530 | 316.8 | ||||||||||||
|
Depreciation and amortization
|
4,721 | 5,231 | (510 | ) | (9.7 | ) | ||||||||||
|
Impairment of long-lived assets
|
- | 48,953 | (48,953 | ) | (100.0 | ) | ||||||||||
|
Total operating expenses
|
55,209 | 103,131 | (47,922 | ) | (46.5 | ) | ||||||||||
|
Operating income (loss)
|
3,809 | (42,821 | ) | (46,630 | ) | (108.9 | ) | |||||||||
|
Interest income
|
25 | 18 | 7 | 38.9 | ||||||||||||
|
Interest expense
|
9,235 | 10,779 | (1,544 | ) | (14.3 | ) | ||||||||||
|
Gain on retirement of debt
|
- | 1,221 | (1,221 | ) | (100.0 | ) | ||||||||||
|
Equity in income of affiliated company
|
909 | 1,150 | (241 | ) | (21.0 | ) | ||||||||||
|
Other (expense) income, net
|
(477 | ) | 50 | (527 | ) | (1,054.0 | ) | |||||||||
|
Loss before (benefit from) provision for income taxes, noncontrolling interest in (loss) income of subsidiaries and discontinued operations
|
(4,969 | ) | (51,161 | ) | (46,192 | ) | (90.3 | ) | ||||||||
|
(Benefit from) provision for income taxes
|
(309 | ) | 7,071 | (7,380 | ) | (104.4 | ) | |||||||||
|
Net loss from continuing operations
|
(4,660 | ) | (58,232 | ) | (53,572 | ) | (92.0 | ) | ||||||||
|
Income (loss) from discontinued operations, net of tax
|
63 | (334 | ) | (397 | ) | (118.9 | ) | |||||||||
|
Consolidated net loss
|
(4,597 | ) | (58,566 | ) | (53,969 | ) | (92.2 | ) | ||||||||
|
Noncontrolling interest in (loss) income of subsidiaries
|
(29 | ) | 871 | (900 | ) | (103.3 | ) | |||||||||
|
Consolidated net loss attributable to common stockholders
|
$ | (4,568 | ) | $ | (59,437 | ) | $ | (54,869 | ) | (92.3 | )% | |||||
|
(1)
|
Certain reclassifications associated with accounting for discontinued operations have been made to the accompanying prior period financial statements to conform to the current period presentation. These reclassifications had no effect on previously reported net income or loss, or any other previously reported statements of operations, balance sheet or cash flow amounts.
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|||
|
$59,018
|
$60,310
|
$(1,292)
|
(2.1)%
|
|
|
Programming and technical, excluding stock-based compensation
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$18,585
|
$19,925
|
$(1,340)
|
(6.7)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$22,605
|
$23,406
|
$(801)
|
(3.4)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$7,285
|
$5,133
|
$2,152
|
41.9%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$2,013
|
$483
|
$1,530
|
316.8%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$4,721
|
$5,231
|
$(510)
|
(9.7)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$—
|
$48,953
|
$(48,953)
|
(100.0)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$9,235
|
$10,779
|
$(1,544)
|
(14.3)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$—
|
$1,221
|
$(1,221)
|
(100.0)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$909
|
$1,150
|
$(241)
|
(21.0)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$(477)
|
$50
|
$(527)
|
(1,054.0)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|
||
|
$(309)
|
$7,071
|
$(7,380)
|
(104.4)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|||
|
$63
|
$(334)
|
$(397)
|
(118.9)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2010
|
2009
|
|||
|
$(29)
|
$871
|
$(900)
|
(103.3)%
|
|
|
§
|
1.90 to 1.00 from January 1, 2006 to September 13, 2007;
|
|
§
|
1.60 to 1.00 from September 14, 2007 to June 30, 2008;
|
|
§
|
1.75 to 1.00 from July 1, 2008 to December 31, 2009;
|
|
§
|
2.00 to 1.00 from January 1, 2010 to December 31, 2010; and
|
|
§
|
2.25 to 1.00 from January 1, 2011 and thereafter;
|
|
§
|
7.00 to 1.00 beginning April 1, 2006 to September 13, 2007;
|
|
§
|
7.75 to 1.00 beginning September 14, 2007 to March 31, 2008;
|
|
§
|
7.50 to 1.00 beginning April 1, 2008 to September 30, 2008;
|
|
§
|
7.25 to 1.00 beginning October 1, 2008 to June 30, 2010;
|
|
§
|
6.50 to 1.00 beginning July 1, 2010 to September 30, 2011; and
|
|
§
|
6.00 to 1.00 beginning October 1, 2011 and thereafter;
|
|
§
|
5.00 to 1.00 beginning June 13, 2005 to September 30, 2006;
|
|
§
|
4.50 to 1.00 beginning October 1, 2006 to September 30, 2007; and
|
|
§
|
4.00 to 1.00 beginning October 1, 2007 and thereafter; and
|
|
§
|
liens;
|
|
§
|
sale of assets;
|
|
§
|
payment of dividends; and
|
|
§
|
mergers.
|
|
As of March 31, 2010
|
Covenant Limit
|
Cushion
|
||||||||||
|
PF LTM Covenant EBITDA (In millions)
|
$
|
91.2
|
||||||||||
|
PF LTM Interest Expense (In millions)
|
$
|
36.8
|
||||||||||
|
Senior Debt (In millions)
|
$
|
347.4
|
||||||||||
|
Total Debt (In millions)
|
$
|
649.5
|
||||||||||
|
Senior Secured Leverage
|
||||||||||||
|
Senior Secured Debt / Covenant EBITDA
|
3.81
|
x
|
4.00
|
x
|
0.19
|
x
|
||||||
|
Total Leverage
|
||||||||||||
|
Total Debt / Covenant EBITDA
|
7.12
|
x
|
7.25
|
x
|
0.13
|
x
|
||||||
|
Interest Coverage
|
||||||||||||
|
Covenant EBITDA / Interest Expense
|
2.47
|
x
|
2.00
|
x
|
0.47
|
x
|
||||||
|
PF - Pro forma
|
||||||||||||
|
LTM - Last twelve months
|
||||||||||||
|
EBITDA - Earnings before interest, taxes, depreciation and amortization
|
||||||||||||
|
The following table summarizes the interest rates in effect with respect to our debt as of March 31, 2010:
|
|
Type of Debt
|
Amount Outstanding
|
Applicable Interest Rate
|
||||||
|
(In millions)
|
||||||||
|
Senior bank term and revolving debt (swap matures June 16, 2010)(1)
|
$
|
25.0
|
6.52
|
%
|
||||
|
Senior bank term debt (swap matures June 16, 2012)(1)
|
$
|
25.0
|
6.72
|
%
|
||||
|
Senior bank revolving debt (subject to variable interest rates)(2)
|
$
|
296.5
|
4.44
|
%
|
||||
|
Note payable (fixed rate)
|
$
|
1.0
|
7.00
|
%
|
||||
|
8
7
/
8
% Senior Subordinated Notes (fixed rate)
|
$
|
101.5
|
8.88
|
%
|
||||
|
6
3
/
8
% 6
3
/
8
% Senior Subordinated Notes (fixed rate)
|
$
|
200.0
|
6.38
|
%
|
||||
|
(1)
|
A total of $50.0 million is subject to fixed rate swap agreements that became effective in June 2005. Under our fixed rate swap agreements, we pay a fixed rate plus a spread based on our leverage ratio, as defined in our Credit Agreement. That spread is currently set at 2.25% and is incorporated into the applicable interest rates set forth above.
|
|
(2)
|
Subject to rolling one-month and three-month LIBOR, and a 1.00% LIBOR floor, plus a spread currently at 2.25% and the prime rate plus a spread currently at 1.25%, incorporated into the applicable interest rate set forth above.
|
|
2010
|
2009
|
|||||||
|
(In thousands)
|
||||||||
|
Net cash flows (used in) provided from operating activities
|
$ | (1,128 | ) | $ | 2,986 | |||
|
Net cash flows used in investing activities
|
$ | (1,072 | ) | $ | (1,187 | ) | ||
|
Net cash flows used in financing activities
|
$ | (7,805 | ) | $ | (3,786 | ) | ||
|
|
|
Stock-Based Compensation
|
| Reach Media Goodwill (Reporting Unit Within the Radio Broadcasting Segment) | October 1, 2009 | February 28, 2010 | ||||||
|
(In millions)
|
||||||||
|
Pre-tax impairment charges
|
$
|
–
|
$
|
–
|
||||
|
Discount Rate
|
14.0
|
%
|
13.5
|
%
|
||||
|
Year 1 Revenue Growth Rate (a)
|
16.5
|
%
|
8.5
|
%
|
||||
|
Long-term Revenue Growth Rate (Years 6 – 10)
|
2.5% - 3.0
|
%
|
2.5% - 3.0
|
%
|
||||
|
Operating Profit Margin Range
|
27.2% - 35.3
|
%
|
22.7% - 31.4
|
%
|
||||
|
(a)
|
The Year 1 revenue growth rate in both assessments is driven by the September 2009 amendment of Reach Media’s sales representation agreement with Citadel, whereby the guaranteed revenue paid to Reach Media by Citadel was reduced by $2.0 million in the forth quarter of 2009, the final quarter for the term of the agreement. Effective January 2010, Reach Media and Citadel are now party to a commission based sales representation agreement, whereby Citadel sells out-of-show inventory for the Tom Joyner Morning Show. Reach Media now sells all in-show inventory.
|
|
Reporting Unit
|
Long-Term Cash Flow Growth Rate Used
|
Long-Term Cash Flow Growth/Decline Rate That Would Result in Impairment (a)
|
|||||||
| 2 | 2.5 | % |
Impairment not likely
|
||||||
| 16 | 2.5 | % |
Impairment not likely
|
||||||
| 12 | 2.0 | % | 1.1 | % | |||||
| 10 | 2.5 | % | 1.1 | % | |||||
| 7 | 1.5 | % | 0.8 | % | |||||
| 5 | 1.5 | % | (0.1 | )% | |||||
| 1 | 2.0 | % | (0.2 | )% | |||||
| 13 | 2.0 | % | (2.0 | )% | |||||
| 11 | 1.5 | % | (5.5 | )% | |||||
| 6 | 1.5 | % | (6.9 | )% | |||||
| 19 | 2.5 | % | (2.6 | )% | |||||
| 18 | 3.5 | % | (25.0 | )% | |||||
|
(a)
|
The long-term cash flow growth/decline rate that would result in additional goodwill impairment applies only to further goodwill impairment and not to any future license impairment that would result from lowering the long-term cash flow growth rates used.
|
|
Impairment of Intangible Assets Excluding Goodwill and Radio Broadcasting Licenses
|
|
Revenue Recognition
|
|
Equity Accounting
|
|
Contingencies and Litigation
|
|
Estimate of Effective Tax Rates
|
|
Payments Due by Period
|
||||||||||||||||||||||||||||
|
Contractual Obligations
|
2010
|
2011
|
2012
|
2013
|
2014
|
2015 and Beyond
|
Total
|
|||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||
|
8
7
/
8
% Senior Subordinated Notes(1)
|
$
|
6,757
|
$
|
110,519
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
117,276
|
||||||||||||||
|
6
3
/
8
% Senior Subordinated Notes(1)
|
9,563
|
12,750
|
12,750
|
206,375
|
—
|
—
|
241,438
|
|||||||||||||||||||||
|
Credit facilities(2)
|
23,453
|
334,079
|
1,065
|
—
|
—
|
—
|
358,597
|
|||||||||||||||||||||
|
Note payable(3)
|
53
|
1,070
|
—
|
—
|
—
|
—
|
1,123
|
|||||||||||||||||||||
|
Other operating contracts/ agreements(4)
|
32,431
|
26,662
|
23,534
|
11,247
|
11,301
|
—
|
105,175
|
|||||||||||||||||||||
|
Operating lease obligations
|
5,928
|
6,803
|
5,052
|
4,152
|
3,257
|
8,183
|
33,375
|
|||||||||||||||||||||
|
Total
|
$
|
78,185
|
$
|
491,883
|
$
|
42,401
|
$
|
221,774
|
$
|
14,558
|
$
|
8,183
|
$
|
856,984
|
||||||||||||||
|
(1)
|
Includes interest obligations based on current effective interest rate on senior subordinated notes outstanding as of March 31, 2010.
|
|
(2)
|
Includes interest obligations based on current effective interest rate and projected interest expense on credit facilities outstanding as of March 31, 2010.
|
|
(3)
|
Represents a $1.0 million promissory note payable issued in November 2009 by Reach Media to a subsidiary of Citadel. The note was issued in connection with Reach Media reacquiring Citadel’s noncontrolling interest in Reach Media as well as entering into a new sales representation agreement with Radio Networks, a subsidiary of Citadel. The note bears interest at 7.0% per annum, which is payable quarterly, and the entire principal amount is due on December 31, 2011.
|
|
(4)
|
Includes employment contracts, severance obligations, on-air talent contracts, consulting agreements, equipment rental agreements, programming related agreements, and other general operating agreements.
|
|
Exhibit
Number
|
Description
|
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|