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 9, 2011
|
|
|
Class A Common Stock, $.001 Par Value
|
2,828,912
|
|
|
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
|
44,204,847
|
|
Page
|
||
|
|
||
|
Item 1.
|
Consolidated Statements of Operations for the Three Months Ended March 31, 2011 and 2010 (Unaudited)
|
4 |
|
Consolidated Balance Sheets as of March 31, 2011 (Unaudited) and December 31, 2010
|
5 | |
|
Consolidated Statement of Changes in Stockholders' Equity for the Three Months Ended March 31, 2011 (Unaudited)
|
6 | |
|
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2011 and 2010 (Unaudited)
|
7 | |
|
Notes to Consolidated Financial Statements (Unaudited)
|
8 | |
|
Consolidating Financial Statements
|
33 | |
|
Consolidating Statement of Operations for the Three Months Ended March 31, 2011 (Unaudited)
|
33 | |
|
Consolidating Statement of Operations for the Three Months Ended March 31, 2010 (Unaudited)
|
34 | |
|
Consolidating Balance Sheet as of March 31, 2011 (Unaudited)
|
35 | |
|
Consolidating Balance Sheet as of December 31, 2010
|
36 | |
|
Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2011 (Unaudited)
|
37 | |
|
Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2010 (Unaudited)
|
38 | |
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
41 |
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
65 |
|
Item 4.
|
Controls and Procedures
|
65 |
|
PART II. OTHER INFORMATION
|
||
|
Item 1.
|
Legal Proceedings
|
66 |
|
Item 1A.
|
Risk Factors
|
67 |
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
67 |
|
Item 3.
|
Defaults Upon Senior Securities
|
67 |
|
Item 4.
|
Removed and Reserved
|
67 |
|
Item 5.
|
Other Information
|
67 |
|
Item 6.
|
Exhibits
|
67 |
|
SIGNATURES
|
||
|
•
|
the effects of global financial and economic conditions, 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 including our recent ownership interest in TV One;
|
|
•
|
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 Federal Communications Commission (“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 provisioning for income taxes and 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; and
|
|
•
|
other factors mentioned in our filings with the Securities and Exchange Commission (“SEC”) including the factors discussed in detail in Item 1A, “Risk Factors,” contained in this report.
|
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands, except share data)
|
||||||||
|
NET REVENUE
|
$
|
65,045
|
$
|
59,018
|
||||
|
OPERATING EXPENSES:
|
||||||||
|
Programming and technical
|
18,883
|
18,585
|
||||||
|
Selling, general and administrative, including stock-based compensation of $164 and $402, respectively
|
28,520
|
23,007
|
||||||
|
Corporate selling, general and administrative, including stock-based compensation of $773 and $1,611, respectively
|
8,022
|
8,896
|
||||||
|
Depreciation and amortization
|
4,099
|
4,721
|
||||||
|
Total operating expenses
|
59,524
|
55,209
|
||||||
|
Operating income
|
5,521
|
3,809
|
||||||
|
INTEREST INCOME
|
8
|
25
|
||||||
|
INTEREST EXPENSE
|
19,333
|
9,235
|
||||||
|
LOSS ON RETIREMENT OF DEBT
|
7,743
|
—
|
||||||
|
EQUITY IN INCOME OF AFFILIATED COMPANY
|
3,079
|
909
|
||||||
|
OTHER INCOME (EXPENSE),
net
|
25
|
(477
|
)
|
|||||
|
Loss before provision for (benefit from) income taxes, noncontrolling interests in (loss) income of subsidiaries and income from discontinued operations
|
(18,443
|
)
|
(4,969
|
)
|
||||
|
PROVISION FOR (BENEFIT FROM) INCOME TAXES
|
45,619
|
(309
|
)
|
|||||
|
Net loss from continuing operations
|
(64,062
|
)
|
(4,660
|
)
|
||||
|
INCOME FROM DISCONTINUED OPERATIONS, net of tax
|
20
|
63
|
||||||
|
NET LOSS
|
(64,042
|
)
|
(4,597
|
)
|
||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
203
|
(29
|
)
|
|||||
|
NET LOSS ATTRIBUTABLE TO RADIO ONE, INC.
|
$
|
(64,245
|
)
|
$
|
(4,568
|
)
|
||
|
BASIC AND DILUTED NET LOSS ATTRIBUTABLE TO RADIO ONE, INC.:
|
||||||||
|
Continuing operations
|
$
|
(1.23
|
)
|
$
|
(0.09
|
)
|
||
|
Discontinued operations, net of tax
|
(0.00
|
)
|
(0.00
|
)
|
||||
|
Net loss attributable to Radio One, Inc.
|
$
|
(1.23
|
)
|
$
|
(0.09
|
)
|
||
|
WEIGHTED AVERAGE SHARES OUTSTANDING:
|
||||||||
|
Basic
|
52,117,552
|
50,844,148
|
||||||
|
Diluted
|
52,117,552
|
50,844,148
|
||||||
|
|
As of
|
||||||
|
March 31,
2011
|
December 31,
2010
|
||||||
|
(Unaudited)
|
|||||||
|
(In thousands, except share data)
|
|||||||
|
ASSETS
|
|||||||
|
CURRENT ASSETS:
|
|||||||
|
Cash and cash equivalents
|
$
|
33,817
|
$
|
9,192
|
|||
|
Trade accounts receivable, net of allowance for doubtful accounts of $2,480 and $3,023, respectively
|
47,312
|
58,511
|
|||||
|
Prepaid expenses
|
4,569
|
6,809
|
|||||
|
Other current assets
|
1,203
|
1,572
|
|||||
|
Current assets from discontinued operations
|
64
|
67
|
|||||
|
Total current assets
|
86,965
|
76,151
|
|||||
|
PROPERTY AND EQUIPMENT,
net
|
32,484
|
33,460
|
|||||
|
GOODWILL
|
121,414
|
121,414
|
|||||
|
RADIO BROADCASTING LICENSES
|
678,697
|
678,697
|
|||||
|
OTHER INTANGIBLE ASSETS,
net
|
35,174
|
40,036
|
|||||
|
INVESTMENT IN AFFILIATED COMPANY
|
50,455
|
47,470
|
|||||
|
OTHER ASSETS
|
2,215
|
1,981
|
|||||
|
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS
|
23
|
3
|
|||||
|
Total assets
|
$
|
1,007,427
|
$
|
999,212
|
|||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS' EQUITY
|
|||||||
|
CURRENT LIABILITIES:
|
|||||||
|
Accounts payable
|
$
|
1,673
|
$
|
3,011
|
|||
|
Accrued interest
|
5,695
|
4,558
|
|||||
|
Accrued compensation and related benefits
|
9,494
|
10,720
|
|||||
|
Income taxes payable
|
2,253
|
1,671
|
|||||
|
Other current liabilities
|
8,359
|
11,725
|
|||||
|
Current portion of long-term debt
|
4,860
|
18,402
|
|||||
|
Current liabilities from discontinued operations
|
50
|
12
|
|||||
|
Total current liabilities
|
32,384
|
50,099
|
|||||
|
LONG-TERM DEBT,
net of current portion and original issue discount
|
667,769
|
623,820
|
|||||
|
OTHER LONG-TERM LIABILITIES
|
9,572
|
10,931
|
|||||
|
DEFERRED TAX LIABILITIES
|
134,413
|
89,392
|
|||||
|
Total liabilities
|
844,138
|
774,242
|
|||||
|
REDEEMABLE NONCONTROLLING INTERESTS
|
31,269
|
30,635
|
|||||
|
STOCKHOLDERS’ EQUITY:
|
|||||||
|
Convertible preferred stock, $.001 par value, 1,000,000 shares authorized; no shares outstanding at March 31, 2011 and December 31, 2010
|
—
|
—
|
|||||
|
Common stock — Class A, $.001 par value, 30,000,000 shares authorized; 2,828,912 and 2,863,912 shares issued and outstanding as of March 31, 2011 and December 31, 2010, 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, 2011 and December 31, 2010, 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, 2011 and December 31, 2010, respectively
|
3
|
3
|
|||||
|
Common stock — Class D, $.001 par value, 150,000,000 shares authorized; 45,576,082 and 45,541,082 shares issued and outstanding as of March 31, 2011 and December 31, 2010, respectively
|
45
|
45
|
|||||
|
Accumulated other comprehensive loss
|
—
|
(1,424
|
)
|
||||
|
Additional paid-in capital
|
995,256
|
994,750
|
|||||
|
Accumulated deficit
|
(863,290
|
)
|
(799,045
|
)
|
|||
|
Total stockholders’ equity
|
132,020
|
194,335
|
|||||
|
Total liabilities, redeemable noncontrolling interests and stockholders' equity
|
$
|
1,007,427
|
$
|
999,212
|
|||
|
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
|
Total
Stockholders'
Equity
|
|||||||||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||||||||||||||
|
BALANCE, as of December 31, 2010
|
$ | — | $ | 3 | $ | 3 | $ | 3 | $ | 45 | $ | (1,424 | ) | $ | 994,750 | $ | (799,045 | ) | $ | 194,335 | ||||||||||||||||||||
|
Comprehensive loss:
|
||||||||||||||||||||||||||||||||||||||||
|
Net loss
|
— | — | — | — | — | $ | (64,245 | ) | — | — | (64,245 | ) | (64,245 | ) | ||||||||||||||||||||||||||
|
Change in unrealized loss on derivative and hedging activities, net of taxes
|
— | — | — | — | — | — | 158 | — | — | 158 | ||||||||||||||||||||||||||||||
|
Termination of interest rate swap
|
— | — | — | — | — | — | 1,266 | — | — | 1,266 | ||||||||||||||||||||||||||||||
|
Comprehensive loss
|
$ | (64,245 | ) | |||||||||||||||||||||||||||||||||||||
|
Stock-based compensation expense
|
— | — | — | — | — | — | 937 | — | 937 | |||||||||||||||||||||||||||||||
|
Adjustment of redeemable noncontrolling interests to estimated redemption value
|
— | — | — | — | — | — | (431 | ) | — | (431 | ) | |||||||||||||||||||||||||||||
|
BALANCE, as of
March 31, 2011
|
$ | — | $ | 3 | $ | 3 | $ | 3 | $ | 45 | $ | — | $ | 995,256 | $ | (863,290 | ) | $ | 132,020 | |||||||||||||||||||||
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net loss
|
(64,042
|
)
|
( 4,597
|
)
|
||||
|
Adjustments to reconcile net loss to net cash from operating activities:
|
||||||||
|
Depreciation and amortization
|
4,099
|
4,721
|
||||||
|
Amortization of debt financing costs
|
1,591
|
612
|
||||||
|
Write off of debt financing costs
|
—
|
645
|
||||||
|
Deferred income taxes
|
45,042
|
(383
|
)
|
|||||
|
Equity in income of affiliated company
|
(3,079
|
)
|
(909
|
)
|
||||
|
Stock-based compensation
|
937
|
2,013
|
||||||
| Non-cash interest | 6,520 |
—
|
||||||
|
Loss on retirement of debt
|
7,743
|
—
|
||||||
|
Effect of change in operating assets and liabilities, net of assets acquired:
|
||||||||
|
Trade accounts receivable
|
11,199
|
(463
|
)
|
|||||
|
Prepaid expenses and other assets
|
2,609
|
(752
|
)
|
|||||
|
Other assets
|
98
|
553
|
||||||
|
Accounts payable
|
(1,338
|
)
|
(2,059
|
)
|
||||
|
Accrued interest
|
425
|
(5,548
|
)
|
|||||
|
Accrued compensation and related benefits
|
(1,226
|
)
|
1,381
|
|||||
|
Income taxes payable
|
582
|
(31
|
)
|
|||||
|
Other liabilities
|
(3,471
|
)
|
3,751
|
|||||
|
Net cash flows provided by (used in) operating activities of discontinued operations
|
22
|
(62
|
)
|
|||||
|
Net cash flows provided by (used in) by operating activities
|
7,711
|
(1,128
|
)
|
|||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchases of property and equipment
|
(1,812
|
)
|
(1,072
|
)
|
||||
|
Net cash flows used in investing activities
|
(1,812
|
)
|
(1,072
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from credit facility, net of original issue discount
|
378,280
|
—
|
||||||
|
Repayment of credit facility
|
(353,681
|
)
|
(4,502
|
)
|
||||
|
Debt refinancing and modification costs
|
(5,873
|
)
|
(3,303
|
)
|
||||
|
Net cash flows provided by (used in) financing activities
|
18,726
|
(7,805
|
)
|
|||||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
24,625
|
(10,005
|
)
|
|||||
|
CASH AND CASH EQUIVALENTS,
beginning of period
|
9,192
|
19,963
|
||||||
|
CASH AND CASH EQUIVALENTS,
end of period
|
$
|
33,817
|
$
|
9,958
|
||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
|
Cash paid (received) for:
|
||||||||
|
Interest
|
$
|
10,797
|
$
|
14,171
|
||||
|
Income taxes, net
|
$
|
(6
|
)
|
$
|
106
|
|||
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Net loss
|
$
|
(64,042
|
)
|
$
|
(4,597
|
)
|
||
|
Other comprehensive income (net of tax benefit of $0 for all periods):
|
||||||||
|
Derivative and hedging activities
|
-
|
134
|
||||||
|
Comprehensive loss
|
(64,042
|
)
|
(4,463
|
)
|
||||
|
Comprehensive income (loss) attributable to the noncontrolling interests
|
203
|
(29
|
)
|
|||||
|
Comprehensive loss attributable to Radio One, Inc.
|
$
|
(64,245
|
)
|
$
|
(4,434
|
)
|
||
|
Three Months Ended March 31,
|
|||||||
|
2011
|
2010
|
||||||
|
(Unaudited)
|
|||||||
|
Numerator:
|
|||||||
|
Net loss attributable to Radio One, Inc.
|
$
|
(64,245
|
)
|
$
|
(4,568
|
)
|
|
|
Denominator:
|
|||||||
|
Denominator for basic net loss per share - weighted-average outstanding shares
|
52,117,552
|
50,844,148
|
|||||
|
Effect of dilutive securities:
|
|||||||
|
Stock options and restricted stock
|
-
|
-
|
|||||
|
Denominator for diluted net loss per share - weighted-average outstanding shares
|
52,117,552
|
50,844,148
|
|||||
|
Net loss attributable to Radio One, Inc. per share - basic
|
$
|
(1.23
|
)
|
$
|
(0.09
|
)
|
|
|
Net loss attributable to Radio One, Inc. per share - diluted
|
$
|
(1.23
|
)
|
$
|
(0.09
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
2011
|
2010
|
|||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
|
Stock options
|
5,111
|
5,404
|
||||
|
Restricted stock
|
2,260
|
3,592
|
||||
|
(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, 2011
|
|||||||||||||||
|
Liabilities subject to fair value measurement:
|
|||||||||||||||
|
Employment agreement award (b)
|
$ | 6,784 | $ | — | $ | — | $ | 6,784 | |||||||
|
Mezzanine equity subject to fair value measurement:
|
|||||||||||||||
|
Redeemable noncontrolling interests (c)
|
$ | 31,269 | $ | — | $ | — | $ | 31,269 | |||||||
|
As of December 31, 2010
|
|||||||||||||||
|
Liabilities subject to fair value measurement:
|
|||||||||||||||
|
Interest rate swaps (a)
|
$ | 1,426 | $ | — | $ | 1,426 | $ | — | |||||||
|
Employment agreement award (b)
|
6,824 | — | — | 6,824 | |||||||||||
|
Total
|
$ | 8,250 | $ | — | $ | 1,426 | $ | 6,824 | |||||||
|
Mezzanine equity subject to fair value measurement:
|
|||||||||||||||
|
Redeemable noncontrolling interests (c)
|
$ | 30,635 | $ | — | $ | — | $ | 30,635 | |||||||
|
(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 including the valuation of TV One and an assessment of the probability that the employment agreement will be renewed and contain this provision. 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, or earlier if the CEO voluntarily left the Company or was terminated for cause. In calculating the fair valuation of the award, the Company utilized the value assessed for TV One in connection with the buyout of financial investors. (See Note 6 –
Derivative Instruments and Hedging Activities
.) The Company is currently in negotiations with the Company’s CEO for a new employment agreement. Until such time as his new employment agreement is executed, the terms of his April 2008 employment agreement remain in effect including eligibility for the TV One award.
|
|||||||||||||||
|
(c) Redeemable noncontrolling interest in Reach Media is measured at fair value using a discounted cash flow methodology. A third-party valuation firm assisted the Company in calculating the fair value. Significant inputs to the discounted cash flow analysis include forecasted operating results, discount rate and a terminal value.
|
|||||||||||||||
|
Employment Agreement Award
|
Redeemable Noncontrolling Interests
|
|||||||
|
(In thousands)
|
||||||||
|
Balance at December 31, 2010
|
$ | 6,824 | $ | 30,635 | ||||
|
(Gains) Losses included in earnings (unrealized)
|
(40 | ) | — | |||||
|
Net income attributable to noncontrolling interests
|
— | 203 | ||||||
|
Change in fair value
|
— | 431 | ||||||
|
Balance at March 31, 2011
|
$ | 6,784 | $ | 31,269 | ||||
|
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
|
$ | 40 | — | |||||
|
(i) Impact of Recently Issued Accounting Pronouncements
|
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(In thousands)
|
||||||||
|
Net revenue
|
$
|
—
|
$
|
(3
|
)
|
|||
|
Station operating expenses
|
—
|
(71
|
)
|
|||||
|
Depreciation and amortization
|
—
|
3
|
||||||
|
(Gain) loss on sale of assets
|
(20
|
)
|
2
|
|||||
|
Income before income taxes
|
20
|
63
|
||||||
|
Provision for income taxes
|
—
|
—
|
||||||
|
Income from discontinued operations, net of tax
|
$
|
20
|
$
|
63
|
||||
|
As of
|
||||||
|
March 31,
|
December 31,
|
|||||
|
2011
|
2010
|
|||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
|
Currents assets:
|
||||||
|
Accounts receivable, net of allowance for doubtful accounts
|
$ | 64 | $ | 67 | ||
|
Total current assets
|
64 | 67 | ||||
|
Property and equipment, net
|
23 | 3 | ||||
|
Total assets
|
$ | 87 | $ | 70 | ||
|
Current liabilities:
|
||||||
|
Other current liabilities
|
$ | 50 | $ | 12 | ||
|
Total current liabilities
|
50 | 12 | ||||
|
Total liabilities
|
$ | 50 | $ | 12 | ||
|
Radio Broadcasting Licenses
|
October 1, 2010
|
|||
| (In millions) | ||||
|
Pre-tax impairment charge
|
$
|
19.9
|
||
|
Discount Rate
|
10.0
|
%
|
||
|
Year 1 Market Revenue Growth or Decline Rate or Range
|
1.0% -3.0
|
%
|
||
|
Long-term Market Revenue Growth Rate Range (Years 6 – 10)
|
1.0% - 2.5
|
%
|
||
|
Mature Market Share Range
|
0.8% - 28.3
|
%
|
||
|
Operating Profit Margin Range
|
19.0% - 47.3
|
%
|
||
|
Reach Media Goodwill (Reporting Unit Within the Radio Broadcasting Segment)
|
February 28, 2010
|
May 31, 2010
|
August 31, 2010
|
December 31, 2010
|
March 31, 2011
|
|||||||||||||||
|
Pre-tax impairment charge
|
$ | – | $ | – | $ | – | $ | 16.1 | $ | – | ||||||||||
|
Discount Rate
|
13.5 | % | 13.5 | % | 13.0 | % | 13.5 | % | 13.5 | % | ||||||||||
|
2010 (Year 1) Revenue Growth Rate
|
8.5 | % | 2.5 | % | 2.5 | % | 2.5 | % | 2.5 | % | ||||||||||
|
Long-term Revenue Growth Rate Range
|
2.5% – 3.0 | % | 2.5% – 2.9 | % | 2.5% – 3.3 | % | (2.6)% - 4.4 | % | (1.3)% - 4.9 | % | ||||||||||
|
Operating Profit Margin Range
|
22.7% - 31.4 | % | 23.3% - 31.5 | % | 25.5% - 31.2 | % | 15.5% - 25.9 | % | 16.2% - 27.4 | % | ||||||||||
|
Goodwill Carrying Balances
|
||||||||||||
|
As of
|
As of
|
|||||||||||
|
Segment
|
December 31, 2010
|
Change
|
March 31, 2011
|
|||||||||
|
(In millions)
|
||||||||||||
|
Radio Broadcasting Segment
|
$
|
99.6
|
$
|
-
|
$
|
99.6
|
||||||
|
Internet Segment
|
21.8
|
-
|
21.8
|
|||||||||
|
Total
|
$
|
121.4
|
$
|
-
|
$
|
121.4
|
||||||
|
As of
|
||||||||
|
March 31, 2011
|
December 31, 2010
|
Period of Amortization
|
||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Trade names
|
$
|
17,139
|
$
|
17,138
|
2-5 Years
|
|||
|
Talent agreement
|
19,549
|
19,549
|
10 Years
|
|||||
|
Debt financing and modification costs
|
15,729
|
19,374
|
Term of debt
|
|||||
|
Intellectual property
|
14,151
|
14,151
|
4-10 Years
|
|||||
|
Affiliate agreements
|
7,769
|
7,769
|
1-10 Years
|
|||||
|
Acquired income leases
|
1,282
|
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
|
1,258
|
1,258
|
1-5 Years
|
|||||
|
90,647
|
94,291
|
|||||||
|
Less: Accumulated amortization
|
(55,473
|
)
|
(54,255
|
)
|
||||
|
Other intangible assets, net
|
$
|
35,174
|
$
|
40,036
|
||||
|
(In thousands)
|
||||
|
2011 (April through December)
|
$
|
4,083
|
||
|
2012
|
$
|
5,268
|
||
|
2013
|
$
|
4,723
|
||
|
2014
|
$
|
4,125
|
||
|
2015
|
$
|
247
|
||
|
2016
|
$
|
89
|
||
|
Statement of Operations
|
Three Months Ended March 31, 2011
|
Year Ended
December 31, 2010
|
||||
|
(In thousands)
|
||||||
|
Net revenue
|
$ | 30,832 | $ | 107,268 | ||
|
Costs and expenses
|
24,408 | 87,648 | ||||
|
Earnings from continuing operations
|
6,424 | 19,620 | ||||
|
Net income
|
$ | 6,424 | $ | 19,620 | ||
| Balance Sheet | As of | |||||
|
|
March 31, 2011
|
December 31, 2010
|
||||
|
(In thousands)
|
||||||
|
Current assets
|
$ | 58,011 | $ | 45,074 | ||
|
Non-current assets
|
$ | 151,092 | $ | 116,901 | ||
|
Current liabilities
|
$ | 8,885 | $ | 112,894 | ||
|
Non-current liabilities
|
$ | 169,648 | $ | 24,899 | ||
|
Equity
|
$ | 30,570 | $ | 24,182 | ||
|
Liability Derivatives
|
||||||||||
|
|
As of March 31, 2011
|
As of December 31, 2010
|
||||||||
|
(Unaudited)
|
||||||||||
|
(In thousands)
|
||||||||||
|
Balance Sheet Location
|
Fair Value
|
Balance Sheet Location
|
Fair Value
|
|||||||
|
Derivatives designated as hedging instruments:
|
||||||||||
|
Interest rate swaps
|
Other Long-Term Liabilities
|
-
|
Other Long-Term Liabilities
|
1,426
|
||||||
|
Derivatives not designated as hedging instruments:
|
||||||||||
|
Employment agreement award
|
Other Long-Term Liabilities
|
6,784
|
Other Long-Term Liabilities
|
6,824
|
||||||
|
Total derivatives
|
$
|
6,784
|
$
|
8,250
|
||||||
|
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)
|
|||||||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||
|
Interest rate swaps
|
$158
|
$134
|
Interest expense
|
$(258)
|
$(514)
|
Interest expense
|
$-
|
$-
|
|||||||||||
|
Derivatives Not Designated
as Hedging Instruments
|
Location of Gain (Loss) in Income of Derivative
|
Amount of Gain (Loss) in Income of Derivative
|
||||
|
Three Months Ended March 31,
|
||||||
|
2011
|
2010
|
|||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
|
Employment agreement award
|
Corporate selling, general and administrative
expense
|
$40
|
$(461)
|
|||
|
As of
|
||||||||
|
March 31, 2011
|
December 31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Senior bank term debt
|
$
|
386,000
|
$
|
346,681
|
||||
|
Senior bank revolving debt
|
—
|
7,000
|
||||||
|
6
3
/
8
% Senior Subordinated Notes due February 2013
|
747
|
747
|
||||||
|
12
1
/
2
%/15%
Senior Subordinated Notes due May 2016
|
292,602
|
286,794
|
||||||
|
Note payable
|
1,000
|
1,000
|
||||||
|
Total debt
|
680,349
|
642,222
|
||||||
|
Less: current portion
|
4,860
|
18,402
|
||||||
| Less: original issue discount | 7,720 |
—
|
||||||
|
Long-term debt, net
|
$
|
667,769
|
$
|
623,820
|
||||
|
§
|
1.25 to 1.00 on June 30, 2011 and the last day of each fiscal quarter through September 30, 2015; and
|
|
§
|
1.50 to 1.00 on December 31, 2015 and the last day of each fiscal quarter thereafter.
|
|
§
|
5.25 to 1.00 on June 30, 2011; and
|
|
§
|
5.00 to 1.00 on September 30, 2011 and December 31, 2011; and
|
|
§
|
4.75 to 1.00 on March 31, 2012; and
|
|
§
|
4.50 to 1.00 on June 30, 2012 and December 31, 2012; and
|
|
§
|
4.00 to 1.00 on March 31, 2013 and the last day of each fiscal Quarter through September 30, 2013; and
|
|
§
|
3.75 to 1.00 on December 31, 2013 and the last day of each fiscal quarter through September 30, 2014; and
|
|
§
|
3.25 to 1.00 on December 31, 2014 and the last day of each fiscal quarter through September 30, 2015; and
|
|
§
|
2.75 to 1.00 on December 31, 2015 and the last day of each fiscal quarter thereafter.
|
|
§
|
9.25 to 1.00 on June 30, 2011 and the last day of each fiscal quarter through December 31, 2011; and
|
|
§
|
9.00 to 1.00 on March 31, 2012; and
|
|
§
|
8.75 to 1.00 on June 30, 2012; and
|
|
§
|
8.50 to 1.00 on September 30, 2012 and December 31, 2012; and
|
|
§
|
8.00 to 1.00 on March 31, 2013 and the last day of each fiscal quarter through September 30, 2013; and
|
|
§
|
7.50 to 1.00 on December 31, 2013 and the last day of each fiscal quarter through September 30, 2014; and
|
|
§
|
6.50 to 1.00 on December 31, 2014 and the last day of each fiscal quarter through September 30, 2015; and
|
|
§
|
6.00 to 1.00 on December 31, 2015 and the last day of each fiscal quarter thereafter.
|
|
§
|
liens;
|
|
§
|
sale of assets;
|
|
§
|
payment of dividends; and
|
|
§
|
mergers.
|
|
Effective Period
|
Ratio
|
|
|
November 24, 2010 to December 30, 2010
|
1.05 to 1.00
|
|
|
December 31, 2010 to June 30, 2012
|
1.07 to 1.00
|
|
Effective Period
|
Ratio
|
|
|
November 24, 2010 to December 30, 2010
|
9.35 to 1.00
|
|
|
December 31, 2010 to December 30, 2011
|
9.00 to 1.00
|
|
|
December 31, 2011 and thereafter
|
9.25 to 1.00
|
|
Beginning
|
No greater than
|
|
|
November 24, 2010 to December 30, 2010
|
5.25 to 1.00
|
|
|
December 31, 2010 to March 30, 2011
|
5.00 to 1.00
|
|
|
March 31, 2011 to September 29, 2011
|
4.75 to 1.00
|
|
|
September 30, 2011 to December 30, 2011
|
4.50 to 1.00
|
|
|
December 31, 2011 and thereafter
|
4.75 to 1.00
|
|
Beginning
|
Average weekly availability no less than
|
|
|
November 24, 2010 through and including June 30, 2011
|
$10,000,000
|
|
|
July 1, 2011 and thereafter
|
$15,000,000
|
|
Senior Subordinated Notes
|
Credit Facilities
|
Note Payable
|
||||||||||
|
(Unaudited)
|
||||||||||||
|
(In thousands)
|
||||||||||||
|
April – December 2011
|
$
|
—
|
$
|
2,895
|
$
|
1,000
|
||||||
|
2012
|
—
|
3,860
|
—
|
|||||||||
|
2013
|
747
|
3,860
|
—
|
|||||||||
|
2014
|
—
|
3,860
|
—
|
|||||||||
|
2015
|
—
|
3,860
|
—
|
|||||||||
|
2016 and thereafter
|
292,602
|
367,665
|
—
|
|||||||||
|
Total Debt
|
$
|
293,349
|
$
|
386,000
|
$
|
1,000
|
||||||
|
Three Months
Ended March 31,
|
|||||
|
2011
|
2010
|
||||
|
Average risk-free interest rate
|
2.86
|
%
|
3.28
|
%
|
|
|
Expected dividend yield
|
0.00
|
%
|
0.00
|
%
|
|
|
Expected lives
|
6.25 years
|
6.25 years
|
|||
|
Expected volatility
|
117.1
|
%
|
111.3
|
%
|
|
|
Number of Options
|
Weighted-Average Exercise Price
|
Weighted-Average Remaining Contractual Term (In Years)
|
Aggregate Intrinsic Value
|
|||||||||||||
|
Outstanding at December 31, 2010
|
4,999,000
|
$
|
9.40
|
—
|
||||||||||||
|
Grants
|
115,000
|
$
|
1.09
|
|||||||||||||
|
Exercised
|
—
|
—
|
||||||||||||||
|
Forfeited/cancelled/expired
|
3,000
|
12.60
|
||||||||||||||
|
Balance as of March 31, 2011
|
5,111,000
|
$
|
9.21
|
4.91
|
$
|
1,131,992
|
||||||||||
|
Vested and expected to vest at March 31, 2011
|
4,952,000
|
$
|
9.40
|
4.85
|
$
|
1,064,775
|
||||||||||
|
Unvested at March 31, 2011
|
775,000
|
$
|
1.41
|
7.64
|
$
|
413,620
|
||||||||||
|
Exercisable at March 31, 2011
|
4,356,000
|
$
|
10.49
|
4.46
|
$
|
718,371
|
||||||||||
|
Shares
|
Average Fair Value at Grant Date
|
||||||
|
Unvested at December 31, 2010
|
2,310,000
|
$
|
2.92
|
||||
|
Grants
|
—
|
$
|
—
|
||||
|
Vested
|
(50,000
|
)
|
$
|
1.23
|
|||
|
Forfeited/cancelled/expired
|
—
|
$
|
—
|
||||
|
Unvested at March 31, 2011
|
2,260,000
|
$
|
2.96
|
||||
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Net Revenue:
|
||||||||
|
Radio Broadcasting
|
$
|
63,019
|
$
|
57,232
|
||||
|
Internet
|
3,515
|
3,479
|
||||||
|
Corporate/Eliminations/Other
|
(1,489
|
)
|
(1,693
|
)
|
||||
|
Consolidated
|
$
|
65,045
|
$
|
59,018
|
||||
|
Operating Expenses (excluding depreciation, amortization and impairment charges and including stock-based compensation):
|
||||||||
|
Radio Broadcasting
|
$
|
45,950
|
$
|
39,866
|
||||
|
Internet
|
5,072
|
5,622
|
||||||
|
Corporate/Eliminations/Other
|
4,403
|
5,000
|
||||||
|
Consolidated
|
$
|
55,425
|
$
|
50,488
|
||||
|
Depreciation and Amortization:
|
||||||||
|
Radio Broadcasting
|
$
|
2,751
|
$
|
3,151
|
||||
|
Internet
|
1,118
|
1,271
|
||||||
|
Corporate/Eliminations/Other
|
230
|
299
|
||||||
|
Consolidated
|
$
|
4,099
|
$
|
4,721
|
||||
|
Operating income (loss):
|
||||||||
|
Radio Broadcasting
|
$
|
14,318
|
$
|
14,215
|
||||
|
Internet
|
(2,675
|
)
|
(3,414
|
)
|
||||
|
Corporate/Eliminations/Other
|
(6,122
|
)
|
(6,992
|
)
|
||||
|
Consolidated
|
$
|
5,521
|
$
|
3,809
|
||||
|
March 31,
2011
|
December 31,
2010
|
|||||||
|
|
(Unaudited)
|
|||||||
|
(In thousands)
|
||||||||
|
Total Assets:
|
||||||||
|
Radio Broadcasting
|
$
|
871,597
|
$
|
894,160
|
||||
|
Internet
|
31,525
|
33,698
|
||||||
|
Corporate/Eliminations/Other
|
104,305
|
71,354
|
||||||
|
Consolidated
|
$
|
1,007,427
|
$
|
999,212
|
||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING STATEMENT OF OPERATIONS
|
||||||||||||||||
|
Three Months Ended March 31, 2011
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
NET REVENUE
|
$
|
28,131
|
$
|
36,914
|
$
|
-
|
$
|
65,045
|
||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Programming and technical
|
8,570
|
10,313
|
-
|
18,883
|
||||||||||||
|
Selling, general and administrative, including stock-based
compensation
|
12,896
|
15,624
|
-
|
28,520
|
||||||||||||
|
Corporate selling, general and administrative, including
stock-based compensation
|
-
|
8,022
|
-
|
8,022
|
||||||||||||
|
Depreciation and amortization
|
2,203
|
1,896
|
-
|
4,099
|
||||||||||||
|
Total operating expenses
|
23,669
|
35,855
|
-
|
59,524
|
||||||||||||
|
Operating income
|
4,462
|
1,059
|
-
|
5,521
|
||||||||||||
|
INTEREST INCOME
|
-
|
8
|
-
|
8
|
||||||||||||
|
INTEREST EXPENSE
|
-
|
19,333
|
-
|
19,333
|
||||||||||||
|
LOSS ON RETIREMENT OF DEBT
|
-
|
7,743
|
-
|
7,743
|
||||||||||||
|
EQUITY IN INCOME OF AFFILIATED COMPANY
|
-
|
3,079
|
-
|
3,079
|
||||||||||||
|
OTHER INCOME
|
-
|
25
|
-
|
25
|
||||||||||||
|
Income (loss) before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
|
4,462
|
(22,905
|
)
|
-
|
(18,443
|
)
|
||||||||||
|
PROVISION FOR INCOME TAXES
|
-
|
45,619
|
-
|
45,619
|
||||||||||||
|
Net income (loss) before equity in income of subsidiaries and discontinued operations
|
4,462
|
(68,524
|
)
|
-
|
(64,062
|
)
|
||||||||||
|
EQUITY IN INCOME OF SUBSIDIARIES
|
-
|
4,482
|
(4,482
|
)
|
-
|
|||||||||||
|
Net income (loss) from continuing operations
|
4,462
|
(64,042
|
)
|
(4,482
|
)
|
(64,062
|
)
|
|||||||||
|
INCOME FROM DISCONTINUED OPERATIONS, net of tax
|
20
|
-
|
-
|
20
|
||||||||||||
|
NET INCOME (LOSS)
|
4,482
|
(64,042
|
)
|
(4,482
|
)
|
(64,042
|
)
|
|||||||||
|
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
-
|
203
|
-
|
203
|
||||||||||||
|
NET LOSS INCOME (LOSS) ATTRIBUTABLE TO RADIO ONE, INC.
|
$
|
4,482
|
$
|
(64,245
|
)
|
$
|
(4,482
|
)
|
$
|
(64,245
|
)
|
|||||
|
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
|
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 interests 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 income 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
|
|||||||||||
|
NET INCOME (LOSS)
|
4,255
|
(4,597
|
)
|
(4,255
|
)
|
(4,597
|
)
|
|||||||||
|
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
-
|
(29
|
)
|
-
|
(29
|
)
|
||||||||||
|
NET LOSS INCOME (LOSS) ATTRIBUTABLE TO RADIO ONE, INC.
|
$
|
4,255
|
$
|
(4,568
|
)
|
$
|
(4,255
|
)
|
$
|
(4,568
|
)
|
|||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING BALANCE SHEET
|
||||||||||||||||
|
As of March 31, 2011
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||
|
CURRENT ASSETS:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
931
|
$
|
32,886
|
$
|
-
|
$
|
33,817
|
||||||||
|
Trade accounts receivable, net of allowance for doubtful accounts
|
23,630
|
23,682
|
-
|
47,312
|
||||||||||||
|
Prepaid expenses and other current assets
|
1,301
|
4,471
|
-
|
5,772
|
||||||||||||
|
Current assets from discontinued operations
|
(65
|
)
|
129
|
-
|
64
|
|||||||||||
|
Total current assets
|
25,797
|
61,168
|
-
|
86,965
|
||||||||||||
|
PROPERTY AND EQUIPMENT, net
|
18,838
|
13,646
|
-
|
32,484
|
||||||||||||
|
INTANGIBLE ASSETS, net
|
568,310
|
266,975
|
-
|
835,285
|
||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
-
|
601,068
|
(601,068
|
)
|
-
|
|||||||||||
|
INVESTMENT IN AFFILIATED COMPANY
|
-
|
50,455
|
-
|
50,455
|
||||||||||||
|
OTHER ASSETS
|
609
|
1,606
|
-
|
2,215
|
||||||||||||
|
NON-CURRENT ASSESTS FROM DISCONTINUED OPERATIONS
|
23
|
-
|
-
|
23
|
||||||||||||
|
Total assets
|
$
|
613,577
|
$
|
994,918
|
$
|
(601,068
|
)
|
$
|
1,007,427
|
|||||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
|
CURRENT LIABILITIES:
|
||||||||||||||||
|
Accounts payable
|
$
|
642
|
$
|
1,031
|
$
|
-
|
$
|
1,673
|
||||||||
|
Accrued interest
|
-
|
5,695
|
-
|
5,695
|
||||||||||||
|
Accrued compensation and related benefits
|
1,947
|
7,547
|
-
|
9,494
|
||||||||||||
|
Income taxes payable
|
-
|
2,253
|
-
|
2,253
|
||||||||||||
|
Other current liabilities
|
8,270
|
89
|
-
|
8,359
|
||||||||||||
|
Current portion of long-term debt
|
-
|
4,860
|
-
|
4,860
|
||||||||||||
|
Current liabilities from discontinued operations
|
12
|
38
|
-
|
50
|
||||||||||||
|
Total current liabilities
|
10,871
|
21,513
|
-
|
32,384
|
||||||||||||
|
LONG-TERM DEBT, net
|
-
|
667,769
|
-
|
667,769
|
||||||||||||
|
OTHER LONG-TERM LIABILITIES
|
1,638
|
7,934
|
-
|
9,572
|
||||||||||||
|
DEFERRED TAX LIABILITIES
|
-
|
134,413
|
-
|
134,413
|
||||||||||||
|
Total liabilities
|
12,509
|
831,629
|
-
|
844,138
|
||||||||||||
|
REDEEMABLE NONCONTROLLING INTERESTS
|
-
|
31,269
|
-
|
31,269
|
||||||||||||
|
STOCKHOLDERS’ EQUITY:
|
||||||||||||||||
|
Common stock
|
-
|
54
|
-
|
54
|
||||||||||||
|
Additional paid-in capital
|
224,902
|
995,256
|
(224,902
|
)
|
995,256
|
|||||||||||
|
Retained earnings (accumulated deficit)
|
376,166
|
(863,290
|
)
|
(376,166
|
)
|
(863,290
|
)
|
|||||||||
|
Total stockholders’ equity
|
601,068
|
132,020
|
(601,068
|
)
|
132,020
|
|||||||||||
|
Total liabilities, redeemable noncontrolling interests and stockholders' equity
|
$
|
613,577
|
$
|
994,918
|
$
|
(601,068
|
)
|
$
|
1,007,427
|
|||||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING BALANCE SHEETS
|
||||||||||||||||
|
As of December 31, 2010
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio One,
|
|||||||||||||||
|
Subsidiaries
|
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||
|
CURRENT ASSETS:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
1,043
|
$
|
8,149
|
$
|
-
|
$
|
9,192
|
||||||||
|
Trade accounts receivable, net of allowance for doubtful accounts
|
30,511
|
28,000
|
-
|
58,511
|
||||||||||||
|
Prepaid expenses and other current assets
|
1,331
|
7,050
|
-
|
8,381
|
||||||||||||
|
Current assets from discontinued operations
|
(61
|
)
|
128
|
-
|
67
|
|||||||||||
|
Total current assets
|
32,824
|
43,327
|
-
|
76,151
|
||||||||||||
|
PROPERTY AND EQUIPMENT, net
|
19,811
|
13,649
|
-
|
33,460
|
||||||||||||
|
INTANGIBLE ASSETS, net
|
568,802
|
271,345
|
-
|
840,147
|
||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
-
|
609,199
|
(609,199
|
)
|
-
|
|||||||||||
|
INVESTMENT IN AFFILIATED COMPANY
|
-
|
47,470
|
-
|
47,470
|
||||||||||||
|
OTHER ASSETS
|
497
|
1,484
|
-
|
1,981
|
||||||||||||
|
NON-CURRENT ASSESTS FROM DISCONTINUED OPERATIONS
|
3
|
-
|
-
|
3
|
||||||||||||
|
Total assets
|
$
|
621,937
|
$
|
986,474
|
$
|
(609,199
|
)
|
$
|
999,212
|
|||||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS' EQUITY
|
||||||||||||||||
|
CURRENT LIABILITIES:
|
||||||||||||||||
|
Accounts payable
|
$
|
413
|
$
|
2,598
|
$
|
-
|
$
|
3,011
|
||||||||
|
Accrued interest
|
-
|
4,558
|
-
|
4,558
|
||||||||||||
|
Accrued compensation and related benefits
|
2,331
|
8,389
|
-
|
10,720
|
||||||||||||
|
Income taxes payable
|
-
|
1,671
|
-
|
1,671
|
||||||||||||
|
Other current liabilities
|
8,404
|
3,321
|
-
|
11,725
|
||||||||||||
|
Current portion of long-term debt
|
-
|
18,402
|
-
|
18,402
|
||||||||||||
|
Current liabilities from discontinued operations
|
22
|
(10
|
)
|
-
|
12
|
|||||||||||
|
Total current liabilities
|
11,170
|
38,929
|
-
|
50,099
|
||||||||||||
|
LONG-TERM DEBT, net of current portion
|
-
|
623,820
|
-
|
623,820
|
||||||||||||
|
OTHER LONG-TERM LIABILITIES
|
1,568
|
9,363
|
-
|
10,931
|
||||||||||||
|
DEFERRED TAX LIABILITIES
|
-
|
89,392
|
-
|
89,392
|
||||||||||||
|
Total liabilities
|
12,738
|
761,504
|
-
|
774,242
|
||||||||||||
|
REDEEMABLE NONCONTROLLING INTERESTS
|
-
|
30,635
|
-
|
30,635
|
||||||||||||
|
STOCKHOLDERS’ EQUITY:
|
||||||||||||||||
|
Common stock
|
-
|
54
|
-
|
54
|
||||||||||||
|
Accumulated comprehensive income adjustments
|
-
|
(1,424
|
)
|
-
|
(1,424
|
)
|
||||||||||
|
Additional paid-in capital
|
237,515
|
994,750
|
(237,515
|
)
|
994,750
|
|||||||||||
|
Retained earnings (accumulated deficit)
|
371,684
|
(799,045
|
)
|
(371,684
|
)
|
(799,045
|
)
|
|||||||||
|
Total stockholders’ equity
|
609,199
|
194,335
|
(609,199
|
)
|
194,335
|
|||||||||||
|
Total liabilities, redeemable noncontrolling interests and stockholders' equity
|
$
|
621,937
|
$
|
986,474
|
$
|
(609,199
|
)
|
$
|
999,212
|
|||||||
|
RADIO ONE, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATING STATEMENT OF CASH FLOWS
|
||||||||||||||||
|
Three Months Ended March 31, 2011
|
||||||||||||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
Net income (loss)
|
$
|
4,482
|
$
|
(64,042
|
)
|
$
|
(4,482
|
)
|
$
|
(64,042
|
)
|
|||||
|
Adjustments to reconcile net loss to net cash from operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
2,203
|
1,896
|
-
|
4,099
|
||||||||||||
|
Amortization of debt financing costs
|
-
|
1,591
|
-
|
1,591
|
||||||||||||
|
Loss on retirement of debt
|
-
|
7,743
|
-
|
7,743
|
||||||||||||
| Non-cash interest | - | 6,520 | - | 6,520 | ||||||||||||
|
Deferred income taxes
|
-
|
45,042
|
-
|
45,042
|
||||||||||||
|
Equity in net income of affiliated company
|
-
|
(3,079
|
)
|
-
|
(3,079
|
)
|
||||||||||
|
Stock-based compensation and other non-cash compensation
|
937
|
-
|
937
|
|||||||||||||
|
Effect of change in operating assets and liabilities, net of assets acquired:
|
||||||||||||||||
|
Trade accounts receivable, net
|
6,881
|
4,318
|
-
|
11,199
|
||||||||||||
|
Prepaid expenses and other current assets
|
30
|
2,579
|
-
|
2,609
|
||||||||||||
|
Other assets
|
20
|
78
|
-
|
98
|
||||||||||||
|
Accounts payable
|
229
|
(1,567
|
)
|
-
|
(1,338
|
)
|
||||||||||
|
Due to corporate/from subsidiaries
|
(13,509
|
)
|
13,509
|
-
|
-
|
|||||||||||
|
Accrued interest
|
-
|
425
|
-
|
425
|
||||||||||||
|
Accrued compensation and related benefits
|
(384
|
)
|
(842
|
)
|
-
|
(1,226
|
)
|
|||||||||
|
Income taxes payable
|
-
|
582
|
-
|
582
|
||||||||||||
|
Other liabilities
|
(64
|
)
|
(3,407
|
)
|
-
|
(3,471
|
)
|
|||||||||
|
Net cash flows provided by operating activities from discontinued operations
|
-
|
22
|
-
|
22
|
||||||||||||
|
Net cash flows (used in) provided by operating activities
|
(112
|
)
|
12,305
|
(4,482
|
)
|
7,711
|
||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
|
Purchase of property and equipment
|
-
|
(1,812
|
)
|
-
|
(1,812
|
)
|
||||||||||
|
Investment in subsidiaries
|
-
|
(4,482
|
)
|
4,482
|
-
|
|||||||||||
|
Net cash flows used in investing activities
|
-
|
(6,294
|
)
|
4,482
|
(1,812
|
)
|
||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
|
Proceeds from credit facility, net of original issue discount
|
-
|
378,280
|
-
|
378,280
|
||||||||||||
|
Repayment of credit facility
|
-
|
(353,681
|
)
|
-
|
(353,681
|
)
|
||||||||||
|
Debt refinancing and modification costs
|
-
|
(5,873
|
)
|
-
|
(5,873
|
)
|
||||||||||
|
Net cash flows provided by financing activities
|
-
|
18,726
|
-
|
18,726
|
||||||||||||
|
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(112
|
)
|
24,737
|
-
|
24,625
|
|||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
1,043
|
8,149
|
-
|
9,192
|
||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
931
|
$
|
32,886
|
$
|
-
|
$
|
33,817
|
||||||||
|
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:
|
||||||||||||||||
|
Net income (loss)
|
$
|
4,255
|
$
|
(4,597
|
)
|
$
|
(4,255
|
)
|
$
|
(4,597
|
)
|
|||||
|
Adjustments to reconcile 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 used in operating activities from discontinued operations
|
(45
|
)
|
(17
|
)
|
-
|
(62
|
)
|
|||||||||
|
Net cash flows provided by (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
|
||||||||
|
Three Months Ended March 31,
|
|||||||
|
2011
|
2010
|
||||||
|
(In thousands, except margin data)
|
|||||||
|
Net revenue
|
$
|
65,045
|
$
|
59,018
|
|||
|
Station operating income
|
17,806
|
17,828
|
|||||
|
Station operating income margin
|
27.4
|
%
|
30.2
|
%
|
|||
|
Net loss attributable to Radio One, Inc.
|
$
|
(64,245
|
)
|
$
|
(4,568
|
)
|
|
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(In thousands)
|
||||||||
|
Net loss attributable to Radio One, Inc., as reported
|
$
|
(64,245
|
)
|
$
|
(4,568
|
)
|
||
|
Add back non-station operating income items included in net loss:
|
||||||||
|
Interest income
|
(8
|
)
|
(25
|
)
|
||||
|
Interest expense
|
19,333
|
9,235
|
||||||
|
Provision for (benefit from) income taxes
|
45,619
|
(309
|
)
|
|||||
|
Corporate selling, general and administrative, excluding stock-based compensation
|
7,249
|
7,285
|
||||||
|
Stock-based compensation
|
937
|
2,013
|
||||||
|
Loss on retirement of debt
|
7,743
|
-
|
||||||
|
Equity in income of affiliated company
|
(3,079
|
)
|
(909
|
)
|
||||
|
Other (income) expense, net
|
(25
|
)
|
477
|
|||||
|
Depreciation and amortization
|
4,099
|
4,721
|
||||||
|
Noncontrolling interests in income (loss) of subsidiaries
|
203
|
(29
|
)
|
|||||
|
Income from discontinued operations, net of tax
|
(20
|
)
|
(63
|
)
|
||||
|
Station operating income
|
$
|
17,806
|
$
|
17,828
|
||||
|
Three Months Ended March 31,
|
||||||||||||||||
|
2011
|
2010
|
Increase/(Decrease)
|
||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Statements of Operations:
|
||||||||||||||||
|
Net revenue
|
$
|
65,045
|
$
|
59,018
|
$
|
6,027
|
10.2
|
%
|
||||||||
|
Operating expenses:
|
||||||||||||||||
|
Programming and technical
|
18,883
|
18,585
|
298
|
1.6
|
||||||||||||
|
Selling, general and administrative, excluding stock-based compensation
|
28,356
|
22,605
|
5,751
|
25.4
|
||||||||||||
|
Corporate selling, general and administrative, excluding stock-based compensation
|
7,249
|
7,285
|
(36
|
)
|
(0.5
|
)
|
||||||||||
|
Stock-based compensation
|
937
|
2,013
|
(1,076
|
)
|
(53.5
|
)
|
||||||||||
|
Depreciation and amortization
|
4,099
|
4,721
|
(622
|
)
|
(13.2
|
)
|
||||||||||
|
Total operating expenses
|
59,524
|
55,209
|
4,315
|
7.8
|
||||||||||||
|
Operating income
|
5,521
|
3,809
|
1,712
|
44.9
|
||||||||||||
|
Interest income
|
8
|
25
|
(17
|
)
|
(68.0
|
)
|
||||||||||
|
Interest expense
|
19,333
|
9,235
|
10,098
|
|
109.3
|
|||||||||||
|
Loss on retirement of debt
|
7,743
|
-
|
7,743
|
100.0
|
||||||||||||
|
Equity in income of affiliated company
|
3,079
|
909
|
2,170
|
238.7
|
||||||||||||
|
Other income (expense), net
|
25
|
(477
|
)
|
502
|
105.2
|
|||||||||||
|
Loss before provision for (benefit from) income taxes, noncontrolling interests in income (loss) of subsidiaries and discontinued operations
|
(18,443
|
)
|
(4,969
|
)
|
13,474
|
|
271.2
|
|||||||||
|
Provision for (benefit from) income taxes
|
45,619
|
(309
|
)
|
45,928
|
14,863.4
|
|||||||||||
|
Net loss from continuing operations
|
(64,062
|
)
|
(4,660
|
)
|
59,402
|
1,274.7
|
||||||||||
|
Income from discontinued operations, net of tax
|
20
|
63
|
(43
|
)
|
(68.3
|
)
|
||||||||||
|
Net loss
|
(64,042
|
)
|
(4,597
|
)
|
59,445
|
1,293.1
|
||||||||||
|
Net income (loss) attributable to noncontrolling interests
|
203
|
(29
|
)
|
232
|
800.0
|
|||||||||||
|
Net loss attributable to Radio One, Inc.
|
$
|
(64,245
|
)
|
$
|
(4,568
|
)
|
$
|
59,677
|
1,306.4
|
%
|
||||||
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|||
|
$65,045
|
$59,018
|
$6,027
|
10.2%
|
|
|
Programming and technical, excluding stock-based compensation
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$18,883
|
$18,585
|
$298
|
1.6%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$28,356
|
$22,605
|
$5,751
|
25.4%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$7,249
|
$7,285
|
$(36)
|
(0.5)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$937
|
$2,013
|
$(1,076)
|
(53.5)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$4,099
|
$4,721
|
$(622)
|
(13.2)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$19,333
|
$9,235
|
$10,098
|
109.3%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$7,743
|
$—
|
$7,743
|
100.0%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$3,079
|
$909
|
$2,170
|
238.7%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$25
|
$(477)
|
$502
|
105.2%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|
||
|
$45,619
|
$(309)
|
$45,928
|
14,863.4%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|||
|
$20
|
$63
|
$(43)
|
(68.3)%
|
|
|
Three Months Ended March 31,
|
Increase/(Decrease)
|
|||
|
2011
|
2010
|
|||
|
$203
|
$(29)
|
$232
|
800.0%
|
|
|
§
|
1.25 to 1.00 on June 30, 2011 and the last day of each fiscal quarter through September 30, 2015; and
|
|
§
|
1.50 to 1.00 on December 31, 2015 and the last day of each fiscal quarter thereafter.
|
|
§
|
5.25 to 1.00 on June 30, 2011; and
|
|
§
|
5.00 to 1.00 on September 30, 2011 and December 31, 2011; and
|
|
§
|
4.75 to 1.00 on March 31, 2012; and
|
|
§
|
4.50 to 1.00 on June 30, 2012 and December 31, 2012; and
|
|
§
|
4.00 to 1.00 on March 31, 2013 and the last day of each fiscal Quarter through September 30, 2013; and
|
|
§
|
3.75 to 1.00 on December 31, 2013 and the last day of each fiscal quarter through September 30, 2014; and
|
|
§
|
3.25 to 1.00 on December 31, 2014 and the last day of each fiscal quarter through September 30, 2015; and
|
|
§
|
2.75 to 1.00 on December 31, 2015 and the last day of each fiscal quarter thereafter.
|
|
§
|
9.25 to 1.00 on June 30, 2011 and the last day of each fiscal quarter through December 31, 2011; and
|
|
§
|
9.00 to 1.00 on March 31, 2012; and
|
|
§
|
8.75 to 1.00 on June 30, 2012; and
|
|
§
|
8.50 to 1.00 on September 30, 2012 and December 31, 2012; and
|
|
§
|
8.00 to 1.00 on March 31, 2013 and the last day of each fiscal quarter through September 30, 2013; and
|
|
§
|
7.50 to 1.00 on December 31, 2013 and the last day of each fiscal quarter through September 30, 2014; and
|
|
§
|
6.50 to 1.00 on December 31, 2014 and the last day of each fiscal quarter through September 30, 2015; and
|
|
§
|
6.00 to 1.00 on December 31, 2015 and the last day of each fiscal quarter thereafter.
|
|
§
|
liens;
|
|
§
|
sale of assets;
|
|
§
|
payment of dividends; and
|
|
§
|
mergers.
|
|
Effective Period
|
Ratio
|
|
|
November 24, 2010 to December 30, 2010
|
1.05 to 1.00
|
|
|
December 31, 2010 to June 30, 2012
|
1.07 to 1.00
|
|
Effective Period
|
Ratio
|
|
|
November 24, 2010 to December 30, 2010
|
9.35 to 1.00
|
|
|
December 31, 2010 to December 30, 2011
|
9.00 to 1.00
|
|
|
December 31, 2011 and thereafter
|
9.25 to 1.00
|
|
Beginning
|
No greater than
|
|
|
November 24, 2010 to December 30, 2010
|
5.25 to 1.00
|
|
|
December 31, 2010 to March 30, 2011
|
5.00 to 1.00
|
|
|
March 31, 2011 to September 29, 2011
|
4.75 to 1.00
|
|
|
September 30, 2011 to December 30, 2011
|
4.50 to 1.00
|
|
|
December 31, 2011 and thereafter
|
4.75 to 1.00
|
|
Beginning
|
Average weekly availability no less than
|
|
|
November 24, 2010 through and including June 30, 2011
|
$10,000,000
|
|
|
July 1, 2011 and thereafter
|
$15,000,000
|
|
The following table summarizes the interest rates in effect with respect to our debt as of March 31, 2011:
|
|
Type of Debt
|
Amount Outstanding
|
Applicable Interest Rate
|
||||||
|
(In millions)
|
||||||||
|
Senior bank term debt, net of original issue discount (at variable rates)(1)
|
$
|
378.3
|
7.5
|
%
|
||||
|
12
1
/
2
%/15% Senior Subordinated Notes (fixed rate)
|
$
|
292.6
|
15.00
|
%
|
||||
|
Note payable (fixed rate)
|
$
|
1.0
|
7.00
|
%
|
||||
|
8
7
/
8
% 6
3
/
8
% Senior Subordinated Notes (fixed rate)
|
$
|
0.7
|
6.38
|
%
|
||||
|
(1)
|
Subject to variable Libor Rate plus a spread currently at 6.50% and incorporated into the applicable interest rate set forth above.
|
|
2011
|
2010
|
|||||||
|
(In thousands)
|
||||||||
|
Net cash flows provided by (used in) operating activities
|
$
|
7,711
|
$
|
(1,128
|
)
|
|||
|
Net cash flows used in investing activities
|
$
|
(1,812
|
)
|
$
|
(1,072
|
)
|
||
|
Net cash flows provided by (used in) financing activities
|
$
|
18,726
|
$
|
(7,805
|
)
|
|||
|
Stock-Based Compensation
|
|
Reach Media Goodwill (Reporting Unit Within the Radio Broadcasting Segment)
|
February 28, 2010
|
May 31, 2010
|
August 31, 2010
|
December 31, 2010
|
March 31, 2011
|
|||||||||||||||
|
Pre-tax impairment charge
|
$ | – | $ | – | $ | – | $ | 16.1 | $ | – | ||||||||||
|
Discount Rate
|
13.5 | % | 13.5 | % | 13.0 | % | 13.5 | % | 13.5 | % | ||||||||||
|
2010 (Year 1) Revenue Growth Rate
|
8.5 | % | 2.5 | % | 2.5 | % | 2.5 | % | 2.5 | % | ||||||||||
|
Long-term Revenue Growth Rate Range
|
2.5% – 3.0 | % | 2.5% – 2.9 | % | 2.5% – 3.3 | % | (2.6)% - 4.4 | % | (1.3)% - 4.9 | % | ||||||||||
|
Operating Profit Margin Range
|
22.7% - 31.4 | % | 23.3% - 31.5 | % | 25.5% - 31.2 | % | 15.5% - 25.9 | % | 16.2% - 27.4 | % | ||||||||||
|
Reporting Unit
|
Long-Term Cash Flow Growth Rate Used
|
Long-Term Cash Flow Growth/Decline Rate That Would Result in Impairment (a)
|
||||
|
2
|
2.0
|
%
|
Impairment not likely
|
|||
|
16
|
2.5
|
%
|
Impairment not likely
|
|||
|
11
|
1.5
|
%
|
Impairment not likely
|
|||
|
5
|
1.5
|
%
|
0.0
|
%
|
||
|
12
|
2.0
|
%
|
0.0
|
%
|
||
|
7
|
1.5
|
%
|
(0.4
|
)%
|
||
|
6
|
1.5
|
%
|
(1.5
|
)%
|
||
|
19
|
2.5
|
%
|
(2.1
|
)%
|
||
|
1
|
2.0
|
%
|
(2.7
|
)%
|
||
|
10
|
2.5
|
%
|
(6.3
|
)%
|
||
|
13
|
2.0
|
%
|
(7.2
|
)%
|
||
|
18
|
3.0
|
%
|
(24.0
|
)%
|
||
|
(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
|
2011
|
2012
|
2013
|
2014
|
2015
|
2016 and Beyond
|
Total
|
|||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||
|
6
3
/
8
%
Senior Subordinated Notes(1)
|
$
|
36
|
$
|
48
|
$
|
753
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
837
|
||||||||
|
12
1
/
2
%/15%
Senior Subordinated Notes(1)
|
34,169
|
43,838
|
40,879
|
40,879
|
40,879
|
339,980
|
540,624
|
|||||||||||||||
|
Credit facilities(2)
|
25,202
|
33,034
|
33,034
|
33,034
|
33,034
|
374,958
|
532,296
|
|||||||||||||||
|
Note payable(3)
|
1,053
|
—
|
—
|
—
|
—
|
—
|
1,053
|
|||||||||||||||
|
Other operating contracts/ agreements(4)
|
27,561
|
28,434
|
12,572
|
11,101
|
59
|
201
|
79,928
|
|||||||||||||||
|
Operating lease obligations
|
6,508
|
6,958
|
5,505
|
4,620
|
3,468
|
12,094
|
39,153
|
|||||||||||||||
|
TV One capital commitment (5)
|
13,700
|
—
|
—
|
—
|
—
|
—
|
13,700
|
|||||||||||||||
|
Total
|
$
|
108,229
|
$
|
112,312
|
$
|
92,743
|
$
|
89,634
|
$
|
77,440
|
$
|
727,233
|
$
|
1,207,591
|
||||||||
|
(1)
|
Includes interest obligations based on current effective interest rate on senior subordinated notes outstanding as of March 31, 2011.
|
|
(2)
|
Includes interest obligations based on current effective interest rate and projected interest expense on credit facilities outstanding as of March 31, 2011.
|
|
(3)
|
Represents a $1.0 million promissory note payable issued in November 2009 by Reach Media to a subsidiary of Citadel.The note was issued in connection with Reach Media reacquiring Citadel’s noncontrolling stock ownership in Reach Media as well as entering into a new sales representation agreement with Radio Networks, a subsidiary of Citadel. The note bears interest at 7.0% per annum, which is payable quarterly, and the entire principal amount is due on December 31, 2011.
|
|
(4)
|
Includes employment contracts, severance obligations, on-air talent contracts, consulting agreements, equipment rental agreements, programming related agreements, and other general operating agreements.
|
|
(5)
|
Represents funding of our remaining TV One capital commitment.
|
|
Exhibit
Number
|
Description
|
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|