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 October 31, 2011 | |||
|
Class A Common Stock, $.001 Par Value
|
2,736,360
|
|||
|
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
|
41,916,603
|
|||
|
Page
|
|||
|
|
|||
|
Item 1.
|
Consolidated Statements of Operations for the Three Months and Nine Months Ended September 30, 2011 and 2010 (Unaudited)
|
4
|
|
|
Consolidated Balance Sheets as of September 30, 2011 (Unaudited) and December 31, 2010
|
5
|
||
|
Consolidated Statement of Changes in Equity for the Nine Months Ended September 30, 2011 (Unaudited)
|
6 | ||
|
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010 (Unaudited)
|
7 | ||
|
Notes to Consolidated Financial Statements (Unaudited)
|
8 | ||
|
Consolidating Financial Statements
|
45 | ||
|
Consolidating Statement of Operations for the Three Months Ended September 30, 2011 (Unaudited)
|
45 | ||
|
Consolidating Statement of Operations for the Three Months Ended September 30, 2010 (Unaudited)
|
46 | ||
|
Consolidating Statement of Operations for the Nine Months Ended September 30, 2011 (Unaudited)
|
47 | ||
|
Consolidating Statement of Operations for the Nine Months Ended September 30, 2010 (Unaudited)
|
48 | ||
|
Consolidating Balance Sheet as of September 30, 2011 (Unaudited)
|
49 | ||
|
Consolidating Balance Sheet as of December 31, 2010
|
50 | ||
|
Consolidating Statement of Cash Flows for the Nine Months Ended September 30, 2011 (Unaudited)
|
51 | ||
|
Consolidating Statement of Cash Flows for the Nine Months Ended September 30, 2010 (Unaudited)
|
52 | ||
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
54 | |
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
87 | |
|
Item 4.
|
Controls and Procedures
|
87 | |
|
PART II. OTHER INFORMATION
|
|||
|
Item 1.
|
Legal Proceedings
|
88
|
|
|
Item 1A.
|
Risk Factors
|
89 | |
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
89 | |
|
Item 3.
|
Defaults Upon Senior Securities
|
89 | |
|
Item 4.
|
Submission of Matters to a Vote of Security Holders
|
89 | |
|
Item 5.
|
Other Information
|
89 | |
|
Item 6.
|
Exhibits
|
89 | |
|
SIGNATURES
|
90 | ||
|
•
|
the effects of global financial and economic conditions, credit and equity market volatility and continued fluctuations in the U.S. and global economies may continue to have on our business and financial condition and the business and financial condition of our advertisers;
|
|
•
|
continued fluctuations in the U.S. and global economies 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 and markets 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 ownership of a significant interest in TV One, LLC;
|
|
•
|
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 Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2010.
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(As
Adjusted –
See Note 1)
|
(As Adjusted
– See Note 1)
|
|||||||||||||||
|
(In thousands, except share data)
|
||||||||||||||||
|
NET REVENUE
|
$ | 104,445 | $ | 74,430 | $ | 266,516 | $ | 208,557 | ||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Programming and technical
|
32,742 | 18,762 | 82,291 | 56,592 | ||||||||||||
|
Selling, general and administrative, including stock-based compensation of $157 and $151 and $533 and $833 respectively
|
36,035 | 27,487 | 96,336 | 78,216 | ||||||||||||
|
Corporate selling, general and administrative, including stock-based compensation of $602 and $757, and $2,362 and $4,044, respectively
|
11,044 | 6,245 | 27,576 | 24,581 | ||||||||||||
|
Depreciation and amortization
|
11,504 | 4,610 | 25,825 | 14,156 | ||||||||||||
|
Total operating expenses
|
91,325 | 57,104 | 232,028 | 173,545 | ||||||||||||
|
Operating income
|
13,120 | 17,326 | 34,488 | 35,012 | ||||||||||||
|
INTEREST INCOME
|
103 | 28 | 120 | 95 | ||||||||||||
|
INTEREST EXPENSE
|
22,973 | 12,122 | 65,222 | 31,059 | ||||||||||||
|
LOSS ON RETIREMENT OF DEBT
|
— | — | 7,743 | — | ||||||||||||
|
GAIN ON INVESTMENT IN AFFILIATED COMPANY
|
— | — | 146,879 | — | ||||||||||||
|
EQUITY IN INCOME OF AFFILIATED COMPANY
|
— | 1,784 | 3,287 | 3,832 | ||||||||||||
|
OTHER (INCOME) EXPENSE,
net
|
(19 | ) | 50 | 3 | 2,934 | |||||||||||
|
(Loss) income before provision for income taxes, noncontrolling interests in income of subsidiaries and income (loss) from discontinued operations
|
(9,731 | ) | 6,966 | 111,806 | 4,946 | |||||||||||
|
(BENEFIT FROM) PROVISION FOR INCOME TAXES
|
(2,325 | ) | 4,760 | 81,905 | 4,685 | |||||||||||
|
Net (loss) income from continuing operations
|
(7,406 | ) | 2,206 | 29,901 | 261 | |||||||||||
|
INCOME (LOSS) FROM DISCONTINUED OPERATIONS,
net of tax
|
11 | (158 | ) | (71 | ) | (316 | ) | |||||||||
|
CONSOLIDATED NET (LOSS) INCOME
|
(7,395 | ) | 2,048 | 29,830 | (55 | ) | ||||||||||
|
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
2,483 | 1,010 | 5,403 | 1,427 | ||||||||||||
|
CONSOLIDATED NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (9,878 | ) | $ | 1,038 | $ | 24,427 | $ | (1,482 | ) | ||||||
|
BASIC NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
||||||||||||||||
|
Continuing operations
|
$ | (0.20 | ) | $ | 0.02 | $ | 0.48 | $ | (0.02 | ) | ||||||
|
Discontinued operations, net of tax
|
(0.00 | ) | (0.00 | ) | (0.00 | ) | (0.01 | ) | ||||||||
|
Net (loss) income attributable to common stockholders
|
$ | (0.20 | ) | $ | 0.02 | $ | 0.48 | $ | (0.03 | ) | ||||||
|
DILUTED NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
||||||||||||||||
|
Continuing operations
|
$ | (0.20 | ) | $ | 0.02 | $ | 0.46 | $ | (0.02 | ) | ||||||
|
Discontinued operations, net of tax
|
0.00 | (0.00 | ) | (0.00 | ) | (0.01 | ) | |||||||||
|
Net (loss) income attributable to common stockholders
|
$ | (0.20 | ) | $ | 0.02 | $ | 0.46 | $ | (0.03 | ) | ||||||
|
WEIGHTED AVERAGE SHARES OUTSTANDING:
|
||||||||||||||||
|
Basic
|
50,270,550 | 52,064,108 | 51,072,480 | 51,316,498 | ||||||||||||
|
Diluted
|
50,270,550 | 54,262,885 | 52,943,536 | 51,316,498 | ||||||||||||
|
As of
|
||||||||
|
September 30,
2011
|
December 31,
2010
|
|||||||
|
(Unaudited)
|
(As Adjusted – See Note 1)
|
|||||||
|
(In thousands, except share data)
|
||||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$ | 33,171 | $ | 9,192 | ||||
|
Short-term investments
|
903 | — | ||||||
|
Trade accounts receivable, net of allowance for doubtful accounts of $4,082 and $3,023, respectively
|
86,284 | 58,427 | ||||||
|
Prepaid expenses
|
6,157 | 6,809 | ||||||
|
Current portion of content assets
|
31,288 | — | ||||||
|
Other current assets
|
1,059 | 1,564 | ||||||
|
Current assets from discontinued operations
|
105 | 159 | ||||||
|
Total current assets
|
158,967 | 76,151 | ||||||
|
PREPAID PROGRAMMING AND DEPOSITS
|
4,140 | — | ||||||
|
CONTENT ASSETS
, net
|
33,024 | — | ||||||
|
PROPERTY AND EQUIPMENT,
net
|
32,745 | 33,041 | ||||||
|
GOODWILL
|
285,932 | 121,502 | ||||||
|
RADIO BROADCASTING LICENSES
|
677,407 | 677,407 | ||||||
|
LAUNCH ASSETS
, net
|
34,925 | — | ||||||
|
OTHER INTANGIBLE ASSETS,
net
|
279,992 | 40,036 | ||||||
|
LONG-TERM INVESTMENTS
|
9,096 | — | ||||||
|
INVESTMENT IN AFFILIATED COMPANY
|
— | 47,470 | ||||||
|
OTHER ASSETS
|
3,300 | 1,981 | ||||||
|
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS
|
1,493 | 1,624 | ||||||
|
Total assets
|
$ | 1,521,021 | $ | 999,212 | ||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable
|
$ | 7,282 | $ | 3,009 | ||||
|
Accrued interest
|
6,479 | 4,558 | ||||||
|
Accrued compensation and related benefits
|
11,012 | 10,721 | ||||||
|
Current portion of content payables
|
22,764 | — | ||||||
|
Income taxes payable
|
2,274 | 1,671 | ||||||
|
Other current liabilities
|
10,428 | 11,704 | ||||||
|
Current portion of long-term debt
|
4,860 | 18,402 | ||||||
|
Current liabilities from discontinued operations
|
87 | 34 | ||||||
|
Total current liabilities
|
65,186 | 50,099 | ||||||
|
LONG-TERM DEBT,
net of current portion and original issue discount
|
798,795 | 623,820 | ||||||
|
CONTENT PAYABLES,
net of current portion
|
16,645 | — | ||||||
|
OTHER LONG-TERM LIABILITIES
|
19,551 | 10,894 | ||||||
|
DEFERRED TAX LIABILITIES
|
169,307 | 89,392 | ||||||
|
NON-CURRENT LIABILITIES FROM DISCONTINUED OPERATIONS
|
31 | 37 | ||||||
|
Total liabilities
|
1,069,515 | 774,242 | ||||||
|
REDEEMABLE NONCONTROLLING INTERESTS
|
29,711 | 30,635 | ||||||
|
STOCKHOLDERS’ EQUITY:
|
||||||||
|
Convertible preferred stock, $.001 par value, 1,000,000 shares authorized; no shares outstanding at September 30, 2011 and December 31, 2010
|
— | — | ||||||
|
Common stock — Class A, $.001 par value, 30,000,000 shares authorized; 2,757,110 and 2,863,912 shares issued and outstanding as of September 30, 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 September 30, 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 September 30, 2011 and December 31, 2010, respectively
|
3 | 3 | ||||||
|
Common stock — Class D, $.001 par value, 150,000,000 shares authorized; 42,185,133 and 45,541,082 shares issued and outstanding as of September 30, 2011 and December 31, 2010, respectively
|
42 | 45 | ||||||
|
Accumulated other comprehensive loss
|
(164 | ) | (1,424 | ) | ||||
|
Additional paid-in capital
|
990,656 | 994,750 | ||||||
|
Accumulated deficit
|
(774,618 | ) | (799,045 | ) | ||||
|
Total stockholders’ equity
|
215,925 | 194,335 | ||||||
|
Noncontrolling interest
|
205,870 | — | ||||||
|
Total equity
|
421,795 | 194,335 | ||||||
|
Total liabilities, redeemable noncontrolling interests and equity
|
$ | 1,521,021 | $ | 999,212 | ||||
|
Radio One, Inc. Stockholders
|
||||||||||||||||||||||||||||||||||||||||||||
|
Convertible
Preferred
Stock
|
Common
Stock
Class A
|
Common
Stock
Class B
|
Common
Stock
Class C
|
Common
Stock
Class D
|
Comprehensive
Income
|
Accumulated
Other
Comprehensive
(Loss) Income
|
Additional
Paid-In
Capital
|
Accumulated
Deficit
|
Noncontrolling
Interest
|
Total
Equity
|
||||||||||||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||||||||||||||||||
|
BALANCE, as of December
31, 2010
|
$ | — | $ | 3 | $ | 3 | $ | 3 | $ | 45 | $ | (1,424 | ) | $ | 994,750 | $ | (799,045 | ) | $ | — | $ | 194,335 | ||||||||||||||||||||||
|
Consolidated net income
|
— | — | — | — | — | $ | 29,830 | — | — | 24,427 | 3,870 | 28,297 | ||||||||||||||||||||||||||||||||
|
Conversion of 76,486 shares of Class A common stock to Class D common stock
|
— | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
|
Repurchase of 29,316 shares of Class A common stock
|
— | — | — | — | — | — | — | (41 | ) | — | — | (41 | ) | |||||||||||||||||||||||||||||||
|
Repurchase of 3,493,435 shares of Class D common stock
|
— | — | — | — | (3 | ) | — | — | (8,472 | ) | — | — | (8,475 | ) | ||||||||||||||||||||||||||||||
|
Recognition of noncontrolling interest in connection with consolidation of TV One
|
— | — | — | — | — | — | — | — | — | 209,410 | 209,410 | |||||||||||||||||||||||||||||||||
|
Net change in unrealized loss on investment activities
|
— | — | — | — | — | (164 | ) | (164 | ) | — | — | — | (164 | ) | ||||||||||||||||||||||||||||||
|
Change in unrealized loss on derivative and hedging activities, net of taxes
|
— | — | — | — | — | — | 158 | — | — | — | 158 | |||||||||||||||||||||||||||||||||
|
Termination of interest rate swap
|
— | — | — | — | — | — | 1,266 | — | — | — | 1,266 | |||||||||||||||||||||||||||||||||
|
Comprehensive income
|
$ | 29,666 | ||||||||||||||||||||||||||||||||||||||||||
|
Adjustment of redeemable noncontrolling interests to estimated redemption value
|
— | — | — | — | — | — | 1,524 | — | — | 1,524 | ||||||||||||||||||||||||||||||||||
|
Stock-based compensation expense
|
— | — | — | — | — | — | 2,895 | — | — | 2,895 | ||||||||||||||||||||||||||||||||||
| Dividends paid to noncontrolling interest | — | — | — | — | — | — | — | — | (7,410 | ) | (7,410 | ) | ||||||||||||||||||||||||||||||||
|
BALANCE, as of September 30, 2011
|
$ | — | $ | 3 | $ | 3 | $ | 3 | $ | 42 | $ | (164 | ) | $ | 990,656 | $ | (774,618 | ) | $ | 205,870 | $ | 421,795 | ||||||||||||||||||||||
|
Nine Months Ended September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
(As Adjusted
– See Note 1)
|
||||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Consolidated net income (loss)
|
$ | 29,830 | $ | (55 | ) | |||
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
||||||||
|
Depreciation and amortization
|
25,825 | 14,156 | ||||||
|
Amortization of debt financing costs
|
3,040 | 1,694 | ||||||
|
Amortization of content assets
|
20,564 | — | ||||||
|
Write off of debt financing costs
|
— | 3,055 | ||||||
|
Deferred income taxes
|
79,937 | 2,611 | ||||||
|
Gain on investment in affiliated company
|
(146,879 | ) | — | |||||
|
Equity in income of affiliated company
|
(3,287 | ) | (3,832 | ) | ||||
|
Stock-based compensation
|
2,895 | 4,877 | ||||||
|
Non-cash interest
|
19,123 | — | ||||||
|
Loss on retirement of debt
|
7,743 | — | ||||||
|
Effect of change in operating assets and liabilities, net of assets acquired:
|
||||||||
|
Trade accounts receivable
|
(27,857 | ) | (13,808 | ) | ||||
|
Prepaid expenses and other assets
|
1,157 | 203 | ||||||
|
Other assets
|
3,402 | 6,866 | ||||||
|
Accounts payable
|
4,271 | (1,826 | ) | |||||
|
Accrued interest
|
1,921 | 856 | ||||||
|
Accrued compensation and related benefits
|
292 | 1,834 | ||||||
|
Income taxes payable
|
603 | 911 | ||||||
|
Other liabilities
|
6,241 | (359 | ) | |||||
|
Net cash flows provided by (used in) operating activities of discontinued operations
|
290 | (408 | ) | |||||
|
Net cash flows provided by operating activities
|
29,111 | 16,775 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchases of property and equipment
|
(5,410 | ) | (3,251 | ) | ||||
|
Net cash and investments acquired in connection with TV One consolidation
|
65,245 | — | ||||||
|
Purchase of content assets
|
(12,761 | ) | — | |||||
|
Purchase of other intangible assets
|
— | (341 | ) | |||||
|
Net cash flows provided by (used in) investing activities
|
47,074 | (3,592 | ) | |||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from credit facility
|
378,280 | 12,000 | ||||||
|
Repayment of credit facility
|
(355,611 | ) | (12,396 | ) | ||||
|
Debt refinancing and modification costs
|
(6,197 | ) | (11,179 | ) | ||||
|
Repurchase of noncontrolling interests
|
(54,595 | ) | — | |||||
|
Proceeds from noncontrolling interest member
|
2,776 | — | ||||||
|
Payment of dividends to noncontrolling interest shareholders of Reach Media
|
(933 | ) | — | |||||
|
Payment of dividends to noncontrolling interest members of TV One
|
(7,410 | ) | — | |||||
|
Repurchase of common stock
|
(8,516 | ) | — | |||||
|
Net cash flows used in financing activities
|
(52,206 | ) | (11,575 | ) | ||||
|
INCREASE IN CASH AND CASH EQUIVALENTS
|
23,979 | 1,608 | ||||||
|
CASH AND CASH EQUIVALENTS,
beginning of period
|
9,192 | 19,963 | ||||||
|
CASH AND CASH EQUIVALENTS,
end of period
|
$ | 33,171 | $ | 21,571 | ||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
|
Cash paid for:
|
||||||||
|
Interest
|
$ | 40,498 | $ | 28,510 | ||||
|
Income taxes
|
$ | 2,004 | $ | 1,160 | ||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||
|
Consolidated net (loss) income
|
$ | (7,395 | ) | $ | 2,048 | $ | 29,830 | $ | (55 | ) | ||||||
|
Other comprehensive (loss) income (net of tax benefit of $0 for all periods):
|
||||||||||||||||
|
Investment activities
|
(220 | ) | — | (164 | ) | — | ||||||||||
|
Derivative and hedging activities
|
— | 5 | — | 401 | ||||||||||||
|
Comprehensive (loss) income
|
(7,615 | ) | 2,053 | 29,666 | 346 | |||||||||||
|
Comprehensive income attributable to the noncontrolling interests
|
2,483 | 1,010 | 5,403 | 1,427 | ||||||||||||
|
Comprehensive (loss) income attributable to common stockholders
|
$ | (10,098 | ) | $ | 1,043 | $ | 24,263 | $ | (1,081 | ) | ||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Numerator:
|
||||||||||||||||
|
Consolidated net (loss) income attributable to common stockholders
|
$ | (9,878 | ) | $ | 1,038 | $ | 24,427 | $ | (1,482 | ) | ||||||
|
Denominator:
|
||||||||||||||||
|
Denominator for basic net income (loss) per share
¾
weighted average outstanding shares
|
50,270,550 | 52,064,108 | 51,072,480 | 51,316,498 | ||||||||||||
|
Effect of dilutive securities:
|
||||||||||||||||
|
Stock options and restricted stock
|
- | 2,198,777 | 1,871,056 | - | ||||||||||||
|
Denominator for diluted net income (loss) per share
¾
weighted-average outstanding shares
|
50,270,550 | 54,262,885 | 52,943,536 | 51,316,498 | ||||||||||||
|
Net (loss) income attributable to common stockholders per share
¾
basic
|
$ | (0.20 | ) | $ | 0.02 | $ | 0.48 | $ | (0.03 | ) | ||||||
|
Net (loss) income attributable to common stockholders per share
¾
diluted
|
$ | (0.20 | ) | $ | 0.02 | $ | 0.46 | $ | (0.03 | ) | ||||||
|
Three
Months
Ended
September
30,
2011
|
Nine Months
Ended
September
30,
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Stock options
|
5,129 | 5,090 | ||||||
|
Restricted stock
|
1,137 | 2,185 | ||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
| (Unaudited) | ||||||||||||||||
| (In thousands) | ||||||||||||||||
|
As of September 30, 2011
|
||||||||||||||||
|
Assets subject to fair value measurement:
|
||||||||||||||||
|
Fixed maturity securities – available for sale:
|
||||||||||||||||
|
Corporate debt securities
|
$ | 8,861 | $ | 8,861 | $ | — | $ | — | ||||||||
|
Government sponsored enterprise mortgage-backed securities
|
1,138 | — | 1,138 | — | ||||||||||||
|
Total fixed maturity securities (a)
|
9,999 | 8,861 | 1,138 | — | ||||||||||||
|
Total
|
$ | 9,999 | $ | 8,861 | $ | 1,138 | $ | — | ||||||||
|
Liabilities subject to fair value measurement:
|
||||||||||||||||
|
Incentive award plan (b)
|
$ | 6,428 | $ | — | $ | — | $ | 6,428 | ||||||||
|
Employment agreement award (c)
|
10,362 | — | — | 10,362 | ||||||||||||
|
Total
|
$ | 16,790 | $ | — | $ | — | $ | 16,790 | ||||||||
|
Mezzanine equity subject to fair value measurement:
|
||||||||||||||||
|
Redeemable noncontrolling interests (d)
|
$ | 29,711 | $ | — | $ | — | $ | 29,711 | ||||||||
|
As of December 31, 2010
|
||||||||||||||||
|
Liabilities subject to fair value measurement:
|
||||||||||||||||
|
Interest rate swaps (e)
|
$ | 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 | ||||||||
|
Incentive
Award
Plan
|
Employment
Agreement
Award
|
Redeemable
Noncontrolling
Interests
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Balance at December 31, 2010
|
$ | — | $ | 6,824 | $ | 30,635 | ||||||
|
Losses (gains) included in earnings (unrealized)
|
— | 3,538 | — | |||||||||
|
Net income attributable to noncontrolling interests
|
— | — | 1,533 | |||||||||
|
Recognition of TV One management incentive award plan in connection with the consolidation of TV One
|
6,428 | — | — | |||||||||
| Dividends paid to noncontrolling interests | — | — | (933 | ) | ||||||||
|
Change in fair value
|
— | — | (1,524 | ) | ||||||||
|
Balance at September 30, 2011
|
$ | 6,428 | $ | 10,362 | $ | 29,711 | ||||||
|
The amount of total losses for the period included in earnings attributable to the change in unrealized losses relating to assets and liabilities still held at the reporting date
|
$ | — | $ | (3,538 | ) | $ | — | |||||
|
Three Months Ended
September
30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||
|
Net revenue
|
$ | 104,445 | $ | 103,975 | $ | 301,801 | $ | 298,553 | ||||||||
|
Costs and expenses, net
|
120,026 | 111,236 | 376,194 | 216,120 | ||||||||||||
|
Net (loss) income
|
(15,581 | ) | (7,261 | ) | (74,393 | ) | 82,433 | |||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||
|
Net revenue
|
$ | — | $ | 61 | $ | 59 | $ | 144 | ||||||||
|
Station operating expenses
|
(30 | ) | 192 | 96 | 403 | |||||||||||
|
Depreciation and amortization
|
19 | 15 | 54 | 42 | ||||||||||||
|
Loss (gain) on sale of assets
|
— | 12 | (20 | ) | 15 | |||||||||||
|
Income (loss) before income taxes
|
11 | (158 | ) | (71 | ) | (316 | ) | |||||||||
|
Income (loss) from discontinued operations, net of tax
|
$ | 11 | $ | (158 | ) | $ | (71 | ) | $ | (316 | ) | |||||
|
As of
|
||||||||
|
September
30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
(As Adjusted –
See Note 1)
|
|||||||
|
(In thousands)
|
||||||||
|
Currents assets:
|
||||||||
|
Accounts receivable, net of allowance for doubtful accounts
|
$ | 105 | $ | 159 | ||||
|
Total current assets
|
105 | 159 | ||||||
|
Intangible assets, net
|
1,202 | 1,202 | ||||||
|
Property and equipment, net
|
291 | 422 | ||||||
|
Total assets
|
$ | 1,598 | $ | 1,783 | ||||
|
Current liabilities:
|
||||||||
|
Other current liabilities
|
$ | 87 | $ | 34 | ||||
|
Total current liabilities
|
87 | 34 | ||||||
|
Long-term liabilities
|
31 | 37 | ||||||
|
Total liabilities
|
$ | 118 | $ | 71 | ||||
|
Radio Broadcasting Licenses
|
October 1, 2010
|
May 31, 2011 (a)
|
September 30, 2011 (a)
|
|||||||||
|
(In millions)
|
||||||||||||
|
Pre-tax impairment charge
|
$ | 19.9 | $ | — | $ | — | ||||||
|
Discount Rate
|
10 | % | 10 | % | 9.5 | % | ||||||
|
Year 1 Market Revenue Growth or Decline
|
||||||||||||
|
Rate or Range
|
1.0% -3.0 | % | 1.3% -2.8 | % | 1.5% -2.0 | % | ||||||
|
Long-term Market Revenue Growth Rate
|
||||||||||||
|
Range (Years 6 – 10)
|
1.0% - 2.5 | % | 1.5% - 2.0 | % | 1.5% - 2.0 | % | ||||||
|
Mature Market Share Range
|
0.8% - 28.3 | % | 9.0% - 22.5 | % | 9.3% - 22.4 | % | ||||||
|
Operating Profit Margin Range
|
19.0% - 47.3 | % | 32.7% - 40.8 | % | 32.7% - 33.0 | % | ||||||
|
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
|
June 30, 2011
|
September 30, 2011
|
|||||||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||
|
Pre-tax impairment charge
|
$ | – | $ | – | $ | – | $ | 16.1 | $ | – | $ | – | $ | – | ||||||||||||||
|
Discount Rate
|
13.5 | % | 13.5 | % | 13.0 | % | 13.5 | % | 13.5 | % | 13.0 | % | 12.0 | % | ||||||||||||||
|
Year 1 Revenue Growth Rate
|
8.5 | % | 2.5 | % | 2.5 | % | 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 | % | (0.2)% - 3.9 | % | (2.0)% - 3.5 | % | ||||||||||||||
|
Operating Profit Margin Range
|
22.7% - 31.4 | % | 23.3% - 31.5 | % | 25.5% - 31.2 | % | 15.5% - 25.9 | % | 16.2% - 27.4 | % | 17.6% - 22.6 | % | 18.8 - 21.7 | % | ||||||||||||||
|
May 31, 2011
|
September 30,
|
|||||||||||
|
Goodwill (Radio Market Reporting Units)
|
October 1, 2010
|
(a)
|
2011 (a)
|
|||||||||
|
(In millions)
|
||||||||||||
|
Pre-tax impairment charge
|
$ | — | $ | — | $ | — | ||||||
|
Discount Rate
|
10 | % | 10 | % | 9.5 | % | ||||||
|
Year 1 Market Revenue Growth or Decline Rate or Range
|
1.5% -3.0 | % | 1.5% -3.0 | % | 1.5 | % | ||||||
|
Long-term Market Revenue Growth Rate Range (Years 6 – 10)
|
1.5% - 2.5 | % | 1.5% - 2.0 | % | 1.5 | % | ||||||
|
Mature Market Share Range
|
7.0% - 23.0 | % | 7.0% - 23.0 | % | 13.8 | % | ||||||
|
Operating Profit Margin Range
|
27.5% - 58.0 | % | 30.0% - 56.0 | % | 36.0 | % | ||||||
|
(a)
|
Reflects changes only to the key assumptions used in the second and third quarter interim testing for certain reporting units.
|
|
Goodwill Carrying Balances
|
||||||||||||
|
As of
|
As of
|
|||||||||||
|
Segment
|
December 31,
2010
|
Change
|
September
30, 2011
|
|||||||||
|
(In millions)
|
||||||||||||
|
Radio Broadcasting Segment
|
$ | 99.7 | $ | — | $ | 99.7 | ||||||
|
Internet Segment
|
21.8 | — | 21.8 | |||||||||
|
Cable Television Segment
|
— | 164.4 | 164.4 | |||||||||
|
Total
|
$ | 121.5 | $ | 164.4 | $ | 285.9 | ||||||
|
As of
|
||||||||||
|
September 30, 2011
|
December 31, 2010
|
Period of
Amortization
|
||||||||
|
(Unaudited)
|
||||||||||
|
(In thousands)
|
||||||||||
|
Trade names
|
$ | 17,126 | $ | 17,138 |
2-5 Years
|
|||||
|
Talent agreement
|
19,549 | 19,549 |
10 Years
|
|||||||
|
Debt financing and modification costs
|
16,059 | 19,374 |
Term of debt
|
|||||||
|
Intellectual property
|
14,151 | 14,151 |
4-10 Years
|
|||||||
|
Affiliate agreements
|
186,755 | 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
|
47,688 | 6,613 |
2-12 Years
|
|||||||
|
Favorable office and transmitter leases
|
3,358 | 3,358 |
2-60 Years
|
|||||||
|
Brand names
|
2,539 | 2,539 |
2.5 Years
|
|||||||
|
Brand name - unamortized
|
39,688 | — |
Indefinite
|
|||||||
|
Other intangibles
|
3,661 | 1,258 |
1-5 Years
|
|||||||
| 353,116 | 94,291 | |||||||||
|
Less: Accumulated amortization
|
(73,124 | ) | (54,255 | ) | ||||||
|
Other intangible assets, net
|
$ | 279,992 | $ | 40,036 | ||||||
|
(In thousands)
|
||||
|
2011 (October through December)
|
$ | 8,700 | ||
|
2012
|
$ | 31,072 | ||
|
2013
|
$ | 30,519 | ||
|
2014
|
$ | 29,921 | ||
|
2015
|
$ | 26,043 | ||
|
2016
|
$ | 25,886 | ||
|
September 30, 2011
|
Weighted Average Period of Amortization | |||||||
|
(Unaudited)
(In thousands)
|
||||||||
|
Launch assets
|
$ | 39,543 |
3.6 Years
|
|||||
|
Less: Accumulated amortization
|
(4,618 | ) | ||||||
|
Launch assets, net
|
$ | 34,925 | ||||||
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
2011 (October through December)
|
|
$
|
2,530
|
|
|
2012
|
|
$
|
9,947
|
|
|
2013
|
|
$
|
9,947
|
|
|
2014
|
|
$
|
9,902
|
|
|
2015
|
|
$
|
2,599
|
|
|
September 30, 2011
|
Period of Amortization | |||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Content assets
|
$ | 84,876 |
1-8 Years
|
|||||
|
Less: Accumulated amortization
|
(20,564 | ) | ||||||
|
Content assets, net
|
$ | 64,312 | ||||||
|
(In thousands)
|
||||
|
2011 (October through December)
|
$
|
9,080
|
||
|
2012
|
$
|
28,198
|
||
|
2013
|
$
|
16,598
|
||
|
2014
|
$
|
6,430
|
||
|
2015
|
$
|
1,149
|
||
|
2016
|
$
|
969
|
||
|
Amortized Cost
Basis
|
Gross
Unrealized
Losses
|
Gross
Unrealized
Gains
|
Fair
Value
|
|||||||||||||
|
September 30, 2011
|
||||||||||||||||
|
Corporate debt securities
|
$ | 8,932 | $ | (154 | ) | $ | 83 | $ | 8,861 | |||||||
|
Government sponsored enterprise mortgage-backed securities
|
1,134 | (1 | ) | 5 | 1,138 | |||||||||||
|
Total investments
|
$ | 10,066 | $ | (155 | ) | $ | 88 | $ | 9,999 | |||||||
|
Fair
Value
< 1 Year
|
Unrealized
Losses
< 1 Year
|
Fair
Value
> 1 Year
|
Unrealized
Losses
> 1 Year
|
Total
Unrealized
Losses
|
||||||||||||||||
|
September 30, 2011
|
||||||||||||||||||||
|
Corporate debt securities
|
$ | 1,830 | $ | (48 | ) | $ | 4,527 | $ | (106 | ) | $ | (154 | ) | |||||||
|
Government sponsored enterprise mortgage-backed securities
|
0 | 0 | 251 | (1 | ) | (1 | ) | |||||||||||||
|
Total investments
|
$ | 1,830 | $ | (48 | ) | $ | 4,778 | $ | (107 | ) | $ | (155 | ) | |||||||
|
Amortized Cost
Basis
|
Fair Value
|
|||||||
|
Within 1 year
|
$ | 927 | $ | 924 | ||||
|
After 1 year through 5 years
|
4,653 | 4,599 | ||||||
|
After 5 years through 10 years
|
2,256 | 2,268 | ||||||
|
After 10 years
|
1,096 | 1,070 | ||||||
|
Mortgage-backed securities
|
1,134 | 1,138 | ||||||
|
Total
|
$ | 10,066 | $ | 9,999 | ||||
|
Three Months Ended
September 30, 2011
|
Nine Months Ended
September 30, 2011
|
|||||||
|
Proceeds from sales
|
$ | 1,045 | $ | 3,575 | ||||
|
Gross realized gains
|
2 | 8 | ||||||
|
Gross realized losses
|
(1 | ) | (66 | ) | ||||
|
Liability Derivatives
|
|||||||||||
|
As of
September
30, 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
|
10,362 |
Other Long-Term Liabilities
|
6,824 | |||||||
|
Total derivatives
|
$ | 10,362 | $ | 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 September 30,
|
||||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||||||
|
Interest rate swaps
|
$ | — | $ | 5 |
Interest expense
|
$ | — | $ | (254 | ) |
Interest expense
|
$ | — | $ | — | |||||||||||
|
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
|
||||||||||||||||||||||
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||||||
|
Interest rate swaps
|
$ | — | $ | 401 |
Interest expense
|
$ | (258 | ) | $ | (1,243 | ) |
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 September 30,
|
||||||||||
|
2011
|
2010
|
|||||||||
|
(Unaudited)
|
||||||||||
|
(In thousands)
|
||||||||||
|
Employment agreement award
|
Corporate selling, general and administrative expense
|
$ | (3,068 | ) | $ | (131 | ) | |||
|
Derivatives Not Designated
as Hedging Instruments
|
Location of Gain (Loss)
in Income on Derivative
|
Amount of Gain (Loss) in Income of Derivative
|
||||||||
|
Nine Months Ended September 30,
|
||||||||||
|
2011
|
2010
|
|||||||||
|
(Unaudited)
|
||||||||||
|
(In thousands)
|
||||||||||
|
Employment agreement award
|
Corporate selling, general and administrative expense
|
$ | (3,538 | ) | $ | (1,076 | ) | |||
|
September 30,
2011
|
December
31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Senior bank term debt
|
$ | 384,070 | $ | 346,681 | ||||
|
Senior bank revolving debt
|
— | 7,000 | ||||||
|
6
⅜
% Senior Subordinated Notes due February 2013
|
747 | 747 | ||||||
|
12
½
%/15%
Senior Subordinated Notes due May 2016
|
305,917 | 286,794 | ||||||
|
10% Senior Secured Notes due March 2016
|
119,000 | — | ||||||
|
Note payable
|
1,000 | 1,000 | ||||||
|
Total debt
|
810,734 | 642,222 | ||||||
|
Less: current portion
|
4,860 | 18,402 | ||||||
|
Less: original issue discount
|
7,079 | — | ||||||
|
Long-term debt, net
|
$ | 798,795 | $ | 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;
|
|
|
§
|
5.00 to 1.00 on September 30, 2011 and December 31, 2011;
|
|
|
§
|
4.75 to 1.00 on March 31, 2012;
|
|
|
§
|
4.50 to 1.00 on June 30, 2012, September 30, 2012 and December 31, 2012;
|
|
|
§
|
4.00 to 1.00 on March 31, 2013 and the last day of each fiscal quarter through September 30, 2013;
|
|
|
§
|
3.75 to 1.00 on December 31, 2013 and the last day of each fiscal quarter through September 30, 2014;
|
|
|
§
|
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;
|
|
|
§
|
9.00 to 1.00 on March 31, 2012;
|
|
|
§
|
8.75 to 1.00 on June 30, 2012;
|
|
|
§
|
8.50 to 1.00 on September 30, 2012 and December 31, 2012;
|
|
|
§
|
8.00 to 1.00 on March 31, 2013 and the last day of each fiscal quarter through September 30, 2013;
|
|
|
§
|
7.50 to 1.00 on December 31, 2013 and the last day of each fiscal quarter through September 30, 2014;
|
|
|
§
|
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.
|
|
As of
September
30, 2011
|
Covenant
Limit
|
Excess
Coverage
|
||||||||||
|
Pro Forma Last Twelve Months Covenant EBITDA (In millions)
|
$ | 81.1 | ||||||||||
|
Pro Forma Last Twelve Months Interest Expense (In millions)
|
$ | 47.6 | ||||||||||
|
Senior Debt (In millions)
|
$ | 372.4 | ||||||||||
|
Total Debt (In millions)
|
$ | 679.0 | ||||||||||
|
Senior Secured Leverage
|
||||||||||||
|
Senior Secured Debt / Covenant EBITDA
|
4.59 | x | 5.00 | x | 0.41 | x | ||||||
|
Total Leverage
|
||||||||||||
|
Total Debt / Covenant EBITDA
|
8.37 | x | 9.25 | x | 0.88 | x | ||||||
|
Interest Coverage
|
||||||||||||
|
Covenant EBITDA / Interest Expense
|
1.71 | x | 1.25 | x | 0.46 | x | ||||||
|
EBITDA - Earnings before interest, taxes, depreciation and amortization
|
||||||||||||
|
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
|
Senior Secured
Notes
|
Note
Payable
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||
|
October – December 2011
|
$ | — | $ | 965 | $ | — | $ | 1,000 | ||||||||
|
2012
|
— | 3,860 | — | — | ||||||||||||
|
2013
|
747 | 3,860 | — | — | ||||||||||||
|
2014
|
— | 3,860 | — | — | ||||||||||||
|
2015
|
— | 3,860 | — | — | ||||||||||||
|
2016 and thereafter
|
305,917 | 367,665 | 119,000 | — | ||||||||||||
|
Total Debt
|
$ | 306,664 | $ | 384,070 | $ | 119,000 | $ | 1,000 | ||||||||
|
Three Months
Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Average risk-free interest rate
|
— | — | 2.23 | % | 3.28 | % | ||||||||||
|
Expected dividend yield
|
— | — | 0.00 | % | 0.00 | % | ||||||||||
|
Expected lives
|
— | — |
6.00 Years
|
6.25 Years
|
||||||||||||
|
Expected volatility
|
— | — | 120.7 | % | 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
|
182,000 | $ | 1.38 | — | — | |||||||||||
|
Exercised
|
— | — | — | — | ||||||||||||
|
Forfeited/cancelled/expired
|
(52,000 | ) | 15.81 | — | — | |||||||||||
|
Balance as of September 30, 2011
|
5,129,000 | $ | 9.05 | 4.51 | 11,500 | |||||||||||
|
Vested and expected to vest at September 30, 2011
|
5,116,000 | $ | 9.07 | 4.49 | 11,000 | |||||||||||
|
Unvested at September 30, 2011
|
128,000 | $ | 1.75 | 9.36 | 4,600 | |||||||||||
|
Exercisable at September 30, 2011
|
5,001,000 | $ | 9.24 | 4.38 | 6,900 | |||||||||||
|
Shares
|
Average
Fair Value
at Grant
Date
|
|||||||
|
Unvested at December 31, 2010
|
2,310,000 | $ | 2.92 | |||||
|
Grants
|
60,000 | $ | 1.19 | |||||
|
Vested
|
(1,221,000 | ) | $ | 2.85 | ||||
|
Forfeited/cancelled/expired
|
(12,000 | ) | $ | 3.17 | ||||
|
Unvested at September 30, 2011
|
1,137,000 | $ | 2.91 | |||||
|
Three Months Ended September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Net Revenue:
|
||||||||
|
Radio Broadcasting
|
$ | 72,160 | $ | 71,998 | ||||
|
Internet
|
4,884 | 4,382 | ||||||
|
Cable Television
|
29,545 | — | ||||||
|
Corporate/Eliminations/Other
|
(2,144 | ) | (1,950 | ) | ||||
|
Consolidated
|
$ | 104,445 | $ | 74,430 | ||||
|
Operating Expenses (excluding depreciation, amortization and impairment charges and including stock-based compensation):
|
||||||||
|
Radio Broadcasting
|
$ | 45,607 | $ | 44,283 | ||||
|
Internet
|
5,086 | 5,663 | ||||||
|
Cable Television
|
23,303 | — | ||||||
|
Corporate/Eliminations/Other
|
5,825 | 2,548 | ||||||
|
Consolidated
|
$ | 79,821 | $ | 52,494 | ||||
|
Depreciation and Amortization:
|
||||||||
|
Radio Broadcasting
|
$ | 2,645 | $ | 3,116 | ||||
|
Internet
|
838 | 1,222 | ||||||
|
Cable Television
|
7,779 | — | ||||||
|
Corporate/Eliminations/Other
|
242 | 272 | ||||||
|
Consolidated
|
$ | 11,504 | $ | 4,610 | ||||
|
Operating income (loss):
|
||||||||
|
Radio Broadcasting
|
$ | 23,908 | $ | 24,599 | ||||
|
Internet
|
(1,040 | ) | (2,503 | ) | ||||
|
Cable Television
|
(1,537 | ) | — | |||||
|
Corporate/Eliminations/Other
|
(8,211 | ) | (4,770 | ) | ||||
|
Consolidated
|
$ | 13,120 | $ | 17,326 | ||||
|
September 30,
2011
|
December 31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Total Assets:
|
||||||||
|
Radio Broadcasting
|
$ | 886,793 | $ | 894,160 | ||||
|
Internet
|
32,968 | 33,698 | ||||||
|
Cable Television
|
575,334 | — | ||||||
|
Corporate/Eliminations/Other
|
25,926 | 71,354 | ||||||
|
Consolidated
|
$ | 1,521,021 | $ | 999,212 | ||||
|
Nine Months Ended September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
(In thousands)
|
||||||||
|
Net Revenue:
|
||||||||
|
Radio Broadcasting
|
$ | 205,080 | $ | 201,953 | ||||
|
Internet
|
12,705 | 12,330 | ||||||
|
Cable Television
|
54,711 | — | ||||||
|
Corporate/Eliminations/Other
|
(5,980 | ) | (5,726 | ) | ||||
|
Consolidated
|
$ | 266,516 | $ | 208,557 | ||||
|
Operating Expenses (excluding depreciation, amortization and impairment charges and including stock-based compensation):
|
||||||||
|
Radio Broadcasting
|
$ | 136,062 | $ | 128,874 | ||||
|
Internet
|
14,983 | 17,801 | ||||||
|
Cable Television
|
40,805 | — | ||||||
|
Corporate/Eliminations/Other
|
14,353 | 12,714 | ||||||
|
Consolidated
|
$ | 206,203 | $ | 159,389 | ||||
|
Depreciation and Amortization:
|
||||||||
|
Radio Broadcasting
|
$ | 8,052 | $ | 9,452 | ||||
|
Internet
|
2,875 | 3,853 | ||||||
|
Cable Television
|
14,208 | — | ||||||
|
Corporate/Eliminations/Other
|
690 | 851 | ||||||
|
Consolidated
|
$ | 25,825 | $ | 14,156 | ||||
|
Operating income (loss):
|
||||||||
|
Radio Broadcasting
|
$ | 60,966 | $ | 63,627 | ||||
|
Internet
|
(5,153 | ) | (9,324 | ) | ||||
|
Cable Television
|
(302 | ) | — | |||||
|
Corporate/Eliminations/Other
|
(21,023 | ) | (19,291 | ) | ||||
|
Consolidated
|
$ | 34,488 | $ | 35,012 | ||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
NET REVENUE
|
$ | 35,403 | $ | 69,042 | $ | — | $ | 104,445 | ||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Programming and technical
|
7,995 | 24,747 | — | 32,742 | ||||||||||||
|
Selling, general and administrative, including stock-based compensation
|
14,531 | 21,504 | — | 36,035 | ||||||||||||
|
Corporate selling, general and administrative, including stock-based compensation
|
— | 11,044 | — | 11,044 | ||||||||||||
|
Depreciation and amortization
|
1,930 | 9,574 | — | 11,504 | ||||||||||||
|
Total operating expenses
|
24,456 | 66,869 | — | 91,325 | ||||||||||||
|
Operating income
|
10,947 | 2,173 | — | 13, 120 | ||||||||||||
|
INTEREST INCOME
|
— | 103 | — | 103 | ||||||||||||
|
INTEREST EXPENSE
|
— | 22,973 | — | 22,973 | ||||||||||||
|
OTHER (INCOME) EXPENSE, net
|
— | (19 | ) | — | (19 | ) | ||||||||||
|
Income (loss) before benefit from income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
|
10,947 | (20,678 | ) | — | (9,731 | ) | ||||||||||
|
BENEFIT FROM INCOME TAXES
|
— | (2,325 | ) | — | (2,325 | ) | ||||||||||
|
Net income (loss) before equity in income of subsidiaries and discontinued operations
|
10,947 | (18,353 | ) | — | (7,406 | ) | ||||||||||
|
EQUITY IN INCOME OF SUBSIDIARIES
|
— | 10,959 | (10,959 | ) | — | |||||||||||
|
Net income (loss) from continuing operations
|
10,947 | (7,394 | ) | (10,959 | ) | (7,406 | ) | |||||||||
|
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, net of tax
|
12 | (1 | ) | — | 11 | |||||||||||
|
CONSOLIDATED NET INCOME (LOSS)
|
10,959 | (7,395 | ) | (10,959 | ) | (7,395 | ) | |||||||||
|
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
— | 2,483 | — | 2,483 | ||||||||||||
|
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 10,959 | $ | (9,878 | ) | $ | (10,959 | ) | $ | (9,878 | ) | |||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(As Adjusted - See Note 1)
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||
|
NET REVENUE
|
$ | 35,479 | $ | 38,951 | $ | — | $ | 74,430 | ||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Programming and technical
|
8,582 | 10,180 | — | 18,762 | ||||||||||||
|
Selling, general and administrative, including stock-based compensation
|
15,283 | 12,204 | — | 27,487 | ||||||||||||
|
Corporate selling, general and administrative, including stock-based compensation
|
— | 6,245 | — | 6,245 | ||||||||||||
|
Depreciation and amortization
|
2,421 | 2,189 | — | 4,610 | ||||||||||||
|
Total operating expenses
|
26,286 | 30,818 | — | 57,104 | ||||||||||||
|
Operating income
|
9,193 | 8,133 | — | 17,326 | ||||||||||||
|
INTEREST INCOME
|
— | 28 | — | 28 | ||||||||||||
|
INTEREST EXPENSE
|
— | 12,122 | — | 12,122 | ||||||||||||
|
EQUITY IN INCOME OF AFFILIATED COMPANY
|
— | 1,784 | — | 1,784 | ||||||||||||
|
OTHER (INCOME) EXPENSE, net
|
(1 | ) | 51 | — | 50 | |||||||||||
|
Income (loss) before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
|
9,194 | (2,228 | ) | — | 6,966 | |||||||||||
|
PROVISION FOR INCOME TAXES
|
— | 4,760 | — | 4,760 | ||||||||||||
|
Net income (loss) before equity in income of subsidiaries and discontinued operations
|
9,194 | (6,988 | ) | — | 2,206 | |||||||||||
|
EQUITY IN INCOME OF SUBSIDIARIES
|
— | 9,068 | (9,068 | ) | — | |||||||||||
|
Net income (loss) from continuing operations
|
9,194 | 2,080 | (9,068 | ) | 2,206 | |||||||||||
|
LOSS FROM DISCONTINUED OPERATIONS, net of tax
|
(126 | ) | (32 | ) | — | (158 | ) | |||||||||
|
CONSOLIDATED NET INCOME (LOSS)
|
9,068 | 2,048 | (9,068 | ) | 2,048 | |||||||||||
|
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
— | 1,010 | — | 1,010 | ||||||||||||
|
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 9,068 | $ | 1,038 | $ | (9,068 | ) | $ | 1,038 | |||||||
|
Combined
Guarantor
Subsidiaries
|
Radio One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
NET REVENUE
|
$ | 97,241 | $ | 169,275 | $ | — | $ | 266,516 | ||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Programming and technical
|
24,191 | 58,100 | — | 82,291 | ||||||||||||
|
Selling, general and administrative, including stock-based compensation
|
40,419 | 55,917 | — | 96,336 | ||||||||||||
|
Corporate selling, general and administrative, including stock-based compensation
|
— | 27,576 | — | 27,576 | ||||||||||||
|
Depreciation and amortization
|
6,140 | 19,685 | — | 25,825 | ||||||||||||
|
Total operating expenses
|
70,750 | 161,278 | — | 232,028 | ||||||||||||
|
Operating income
|
26,491 | 7,997 | — | 34,488 | ||||||||||||
|
INTEREST INCOME
|
— | 120 | — | 120 | ||||||||||||
|
INTEREST EXPENSE
|
— | 65,222 | — | 65,222 | ||||||||||||
|
GAIN ON INVESTMENT IN AFFILIATED COMPANY
|
— | 146,879 | — | 146,879 | ||||||||||||
|
EQUITY IN INCOME OF AFFILIATED COMPANY
|
— | 3,287 | — | 3,287 | ||||||||||||
|
LOSS ON RETIREMENT OF DEBT
|
— | 7,743 | — | 7,743 | ||||||||||||
|
OTHER EXPENSE, NET
|
— | 3 | — | 3 | ||||||||||||
|
Income before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
|
26,491 | 85,315 | — | 111,806 | ||||||||||||
|
PROVISION FOR INCOME TAXES
|
— | 81,905 | — | 81,905 | ||||||||||||
|
Net income before equity in income of subsidiaries and discontinued operations
|
26,491 | 3,410 | — | 29,901 | ||||||||||||
|
EQUITY IN INCOME OF SUBSIDIARIES
|
— | 26,421 | (26,421 | ) | — | |||||||||||
|
Net income (loss) from continuing operations
|
26,491 | 29,831 | (26,421 | ) | 29,901 | |||||||||||
|
(LOSS) INCOME FROM DISCONTINUED OPERATIONS, net of tax
|
(70 | ) | (1 | ) | — | (71 | ) | |||||||||
|
CONSOLIDATED NET INCOME (LOSS)
|
26,421 | 29,830 | (26,421 | ) | 29,830 | |||||||||||
|
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
— | 5,403 | — | 5,403 | ||||||||||||
|
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 26,421 | $ | 24,427 | $ | (26,421 | ) | $ | 24,427 | |||||||
|
Combined
Guarantor
Subsidiaries
|
Radio One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(As Adjusted - See Note 1)
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||
|
NET REVENUE
|
$ | 99,804 | $ | 108,753 | $ | — | $ | 208,557 | ||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Programming and technical
|
25,666 | 30,926 | — | 56,592 | ||||||||||||
|
Selling, general and administrative, including stock-based compensation
|
44,145 | 34,071 | — | 78,216 | ||||||||||||
|
Corporate selling, general and administrative, including stock-based compensation
|
— | 24,581 | — | 24,581 | ||||||||||||
|
Depreciation and amortization
|
7,560 | 6,596 | — | 14,156 | ||||||||||||
|
Total operating expenses
|
77,371 | 96,174 | — | 173,545 | ||||||||||||
|
Operating income
|
22,433 | 12,579 | — | 35,012 | ||||||||||||
|
INTEREST INCOME
|
— | 95 | — | 95 | ||||||||||||
|
INTEREST EXPENSE
|
— | 31,059 | — | 31,059 | ||||||||||||
|
EQUITY IN INCOME OF AFFILIATED COMPANY
|
— | 3,832 | — | 3,832 | ||||||||||||
|
OTHER (INCOME) EXPENSE, NET
|
(115 | ) | 3,049 | — | 2,934 | |||||||||||
|
Income (loss) before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
|
22,548 | (17,602 | ) | — | 4,946 | |||||||||||
|
PROVISION FOR INCOME TAXES
|
— | 4,685 | — | 4,685 | ||||||||||||
|
Net income (loss) before equity in income of subsidiaries and discontinued operations
|
22,548 | (22,287 | ) | — | 261 | |||||||||||
|
EQUITY IN INCOME OF SUBSIDIARIES
|
— | 22,433 | (22,433 | ) | — | |||||||||||
|
Net income (loss) from continuing operations
|
22,548 | 146 | (22,433 | ) | 261 | |||||||||||
|
LOSS FROM DISCONTINUED OPERATIONS, net of tax
|
(115 | ) | (201 | ) | — | (316 | ) | |||||||||
|
CONSOLIDATED NET INCOME (LOSS)
|
22,433 | (55 | ) | (22,433 | ) | (55 | ) | |||||||||
|
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
— | 1,427 | — | 1,427 | ||||||||||||
|
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 22,433 | $ | (1,482 | ) | $ | (22,433 | ) | $ | (1,482 | ) | |||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio One,
|
|||||||||||||||
|
Subsidiaries
|
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||
|
CURRENT ASSETS:
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 132 | $ | 33,039 | $ | — | $ | 33,171 | ||||||||
|
Short-term investments
|
— | 903 | — | 903 | ||||||||||||
|
Trade accounts receivable, net of allowance for doubtful accounts
|
31,225 | 55,059 | — | 86,284 | ||||||||||||
|
Prepaid expenses and other current assets
|
996 | 6,220 | — | 7,216 | ||||||||||||
|
Current portion of content assets
|
— | 31,288 | — | 31,288 | ||||||||||||
|
Current assets from discontinued operations
|
(24 | ) | 129 | — | 105 | |||||||||||
|
Total current assets
|
32,329 | 126,638 | — | 158,967 | ||||||||||||
|
PREPAID PROGRAMMING AND DEPOSITS
|
— | 4,140 | — | 4,140 | ||||||||||||
|
PROPERTY AND EQUIPMENT, net
|
17,458 | 15,287 | — | 32,745 | ||||||||||||
|
INTANGIBLE ASSETS, net
|
566,215 | 712,041 | — | 1,278,256 | ||||||||||||
|
CONTENT ASSETS, net
|
— | 33,024 | — | 33,024 | ||||||||||||
|
LONG-TERM INVESTMENTS
|
— | 9,096 | — | 9,096 | ||||||||||||
|
INVESTMENT IN SUBSIDIARIES
|
— | 605,064 | (605,064 | ) | — | |||||||||||
|
OTHER ASSETS
|
271 | 3,029 | — | 3,300 | ||||||||||||
|
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS
|
1,493 | — | — | 1,493 | ||||||||||||
|
Total assets
|
$ | 617,766 | $ | 1,508,319 | $ | (605,064 | ) | $ | 1,521,021 | |||||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
||||||||||||||||
|
CURRENT LIABILITIES:
|
||||||||||||||||
|
Accounts payable
|
$ | 1,002 | $ | 6,280 | $ | — | $ | 7,282 | ||||||||
|
Accrued interest
|
— | 6,479 | — | 6,479 | ||||||||||||
|
Accrued compensation and related benefits
|
1,876 | 9,136 | — | 11,012 | ||||||||||||
|
Current portion of content payables
|
— | 22,764 | — | 22,764 | ||||||||||||
|
Income taxes payable
|
— | 2,274 | — | 2,274 | ||||||||||||
|
Other current liabilities
|
8,354 | 2,074 | — | 10,428 | ||||||||||||
|
Current portion of long-term debt
|
— | 4,860 | — | 4,860 | ||||||||||||
|
Current liabilities from discontinued operations
|
57 | 30 | — | 87 | ||||||||||||
|
Total current liabilities
|
11,289 | 53,897 | — | 65,186 | ||||||||||||
|
LONG-TERM DEBT, net of current portion and original issue discount
|
— | 798,795 | — | 798,795 | ||||||||||||
|
CONTENT PAYABLES,
net of current portion
|
— | 16,645 | — | 16,645 | ||||||||||||
|
OTHER LONG-TERM LIABILITIES
|
1,382 | 18,169 | — | 19,551 | ||||||||||||
|
DEFERRED TAX LIABILITIES
|
— | 169,307 | — | 169,307 | ||||||||||||
|
NON-CURRENT LIABILITIES FROM DISCONTINUED OPERATIONS
|
31 | — | — | 31 | ||||||||||||
|
Total liabilities
|
12,702 | 1,056,813 | — | 1,069,515 | ||||||||||||
|
REDEEMABLE NONCONTROLLING INTERESTS
|
— | 29,711 | — | 29,711 | ||||||||||||
|
STOCKHOLDERS’ EQUITY:
|
||||||||||||||||
|
Common stock
|
— | 51 | — | 51 | ||||||||||||
|
Accumulated other comprehensive income
|
— | (164 | ) | — | (164 | ) | ||||||||||
|
Additional paid-in capital
|
206,959 | 990,656 | (206,959 | ) | 990,656 | |||||||||||
|
Retained earnings (accumulated deficit)
|
398,105 | (774,618 | ) | (398,105 | ) | (774,618 | ) | |||||||||
|
Total stockholders’ equity
|
605,064 | 215,925 | (605,064 | ) | 215,925 | |||||||||||
|
Noncontrolling interest
|
— | 205,870 | — | 205,870 | ||||||||||||
|
Total Equity
|
605,064 | 421,795 | (605,064 | ) | 421,795 | |||||||||||
|
Total liabilities, redeemable noncontrolling interests and equity
|
$ | 617,766 | $ | 1,508,319 | $ | (605,064 | ) | $ | 1,521,021 | |||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio One,
|
|||||||||||||||
|
Subsidiaries
|
Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(As Adjusted - See Note 1)
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||
|
CURRENT ASSETS:
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 1,043 | $ | 8,149 | $ | — | $ | 9,192 | ||||||||
|
Trade accounts receivable, net of allowance for doubtful accounts
|
30,427 | 28,000 | — | 58,427 | ||||||||||||
|
Prepaid expenses and other current assets
|
1,323 | 7,050 | — | 8,373 | ||||||||||||
|
Current assets from discontinued operations
|
31 | 128 | — | 159 | ||||||||||||
|
Total current assets
|
32,824 | 43,327 | — | 76,151 | ||||||||||||
|
PROPERTY AND EQUIPMENT, net
|
19,392 | 13,649 | — | 33,041 | ||||||||||||
|
INTANGIBLE ASSETS, net
|
567,600 | 271,345 | — | 838,945 | ||||||||||||
|
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
|
1,624 | — | — | 1,624 | ||||||||||||
|
Total assets
|
$ | 621,937 | $ | 986,474 | $ | (609,199 | ) | $ | 999,212 | |||||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS' EQUITY
|
||||||||||||||||
|
CURRENT LIABILITIES:
|
||||||||||||||||
|
Accounts payable
|
$ | 411 | $ | 2,598 | $ | — | $ | 3,009 | ||||||||
|
Accrued interest
|
— | 4,558 | — | 4,558 | ||||||||||||
|
Accrued compensation and related benefits
|
2,332 | 8,389 | — | 10,721 | ||||||||||||
|
Income taxes payable
|
— | 1,671 | — | 1,671 | ||||||||||||
|
Other current liabilities
|
8,383 | 3,321 | — | 11,704 | ||||||||||||
|
Current portion of long-term debt
|
— | 18,402 | — | 18,402 | ||||||||||||
|
Current liabilities from discontinued operations
|
44 | (10 | ) | — | 34 | |||||||||||
|
Total current liabilities
|
11,170 | 38,929 | — | 50,099 | ||||||||||||
|
LONG-TERM DEBT, net of current portion
|
— | 623,820 | — | 623,820 | ||||||||||||
|
OTHER LONG-TERM LIABILITIES
|
1,531 | 9,363 | — | 10,894 | ||||||||||||
|
DEFERRED TAX LIABILITIES
|
— | 89,392 | — | 89,392 | ||||||||||||
|
NON-CURRENT LIABILITIES FROM DISCONTINUED OPERATIONS
|
37 | — | — | 37 | ||||||||||||
|
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 | |||||||
|
Combined
|
||||||||||||||||
|
Guarantor
|
Radio
|
|||||||||||||||
|
Subsidiaries
|
One, Inc.
|
Eliminations
|
Consolidated
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
Consolidated net income (loss)
|
$ | 26,421 | $ | 29,830 | $ | (26,421 | ) | $ | 29,830 | |||||||
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
6,140 | 19,685 | — | 25,825 | ||||||||||||
|
Amortization of debt financing costs
|
— | 3,040 | — | 3,040 | ||||||||||||
|
Amortization of content assets
|
— | 20,564 | — | 20,564 | ||||||||||||
|
Deferred income taxes
|
— | 79,937 | — | 79,937 | ||||||||||||
|
Gain on investment in affiliated company
|
— | (146,879 | ) | — | (146,879 | ) | ||||||||||
|
Equity in income of affiliated company
|
— | (3,287 | ) | — | (3,287 | ) | ||||||||||
|
Stock-based compensation and other non-cash compensation
|
— | 2,895 | — | 2,895 | ||||||||||||
|
Non-cash interest
|
— | 19,123 | — | 19,123 | ||||||||||||
|
Loss on retirement of debt
|
— | 7,743 | — | 7,743 | ||||||||||||
|
Effect of change in operating assets and liabilities, net of assets acquired:
|
||||||||||||||||
|
Trade accounts receivable, net
|
(798 | ) | (27,059 | ) | — | (27,857 | ) | |||||||||
|
Prepaid expenses and other current assets
|
327 | 830 | — | 1,157 | ||||||||||||
|
Other assets
|
226 | 3,176 | — | 3,402 | ||||||||||||
|
Accounts payable
|
591 | 3,680 | — | 4,271 | ||||||||||||
|
Due to corporate/from subsidiaries
|
(33,184 | ) | 33,184 | — | — | |||||||||||
|
Accrued interest
|
— | 1,921 | — | 1,921 | ||||||||||||
|
Accrued compensation and related benefits
|
(456 | ) | 748 | — | 292 | |||||||||||
|
Income taxes payable
|
— | 603 | — | 603 | ||||||||||||
|
Other liabilities
|
(178 | ) | 6,419 | — | 6,241 | |||||||||||
|
Net cash flows provided by operating activities from discontinued operations
|
— | 290 | — | 290 | ||||||||||||
|
Net cash flows (used in) provided by operating activities
|
(911 | ) | 56,443 | (26,421 | ) | 29,111 | ||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
|
Purchase of property and equipment
|
— | (5,410 | ) | — | (5,410 | ) | ||||||||||
|
Net cash and investments acquired in connection with TV One consolidation
|
— | 65,245 | — | 65,245 | ||||||||||||
|
Investment in subsidiaries
|
— | (26,421 | ) | 26,421 | — | |||||||||||
|
Purchase of other intangible assets
|
— | (12,761 | ) | — | (12,761 | ) | ||||||||||
|
Net cash flows provided by investing activities
|
— | 20,653 | 26,421 | 47,074 | ||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
|
Proceeds from credit facility
|
— | 378,280 | — | 378,280 | ||||||||||||
|
Repayment of credit facility
|
— | (355,611 | ) | — | (355,611 | ) | ||||||||||
|
Debt refinancing and modification costs
|
— | (6,197 | ) | — | (6,197 | ) | ||||||||||
|
Repurchase of noncontrolling interest
|
— | (54,595 | ) | — | (54,595 | ) | ||||||||||
|
Proceeds from noncontrolling interest member
|
— | 2,776 | — | 2,776 | ||||||||||||
|
Payment of dividends to noncontrolling interest shareholders of Reach Media
|
— | (933 | ) | — | (933 | ) | ||||||||||
|
Payment of dividends to noncontrolling interest members of TV One
|
— | (7,410 | ) | — | (7,410 | ) | ||||||||||
|
Repurchase of common stock
|
— | (8,516 | ) | — | (8,516 | ) | ||||||||||
|
Net cash flows used in financing activities
|
— | (52,206 | ) | — | (52,206 | ) | ||||||||||
|
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(911 | ) | 24,890 | — | 23,979 | |||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
1,043 | 8,149 | — | 9,192 | ||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | 132 | $ | 33,039 | $ | — | $ | 33,171 | ||||||||
|
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 income (loss)
|
$ | 22,433 | $ | (55 | ) | $ | (22,433 | ) | $ | (55 | ) | |||||
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
7,560 | 6,596 | — | 14,156 | ||||||||||||
|
Amortization of debt financing costs
|
— | 1,694 | — | 1,694 | ||||||||||||
|
Write off of debt financing costs
|
— | 3,055 | — | 3,055 | ||||||||||||
|
Deferred income taxes
|
— | 2,611 | — | 2,611 | ||||||||||||
|
Equity in income of affiliated company
|
— | (3,832 | ) | — | (3,832 | ) | ||||||||||
|
Stock-based compensation and other non-cash compensation
|
— | 4,877 | — | 4,877 | ||||||||||||
|
Effect of change in operating assets and liabilities, net of assets acquired:
|
||||||||||||||||
|
Trade accounts receivable, net
|
(2,517 | ) | (11,291 | ) | — | (13,808 | ) | |||||||||
|
Prepaid expenses and other current assets
|
(171 | ) | 374 | — | 203 | |||||||||||
|
Other assets
|
182 | 6,684 | — | 6,866 | ||||||||||||
|
Accounts payable
|
(285 | ) | (1,541 | ) | — | (1,826 | ) | |||||||||
|
Due to corporate/from subsidiaries
|
(22,982 | ) | 22,982 | — | — | |||||||||||
|
Accrued interest
|
— | 856 | — | 856 | ||||||||||||
|
Accrued compensation and related benefits
|
259 | 1,575 | — | 1,834 | ||||||||||||
|
Income taxes payable
|
— | 911 | — | 911 | ||||||||||||
|
Other liabilities
|
111 | (470 | ) | — | (359 | ) | ||||||||||
|
Net cash flows used in operating activities from discontinued operations
|
(64 | ) | (344 | ) | — | (408 | ) | |||||||||
|
Net cash flows provided by (used in) operating activities
|
4,526 | 34,682 | (22,433 | ) | 16,775 | |||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
|
Purchase of property and equipment
|
(2,608 | ) | (643 | ) | — | (3,251 | ) | |||||||||
|
Investment in subsidiaries
|
— | (22,433 | ) | 22,433 | — | |||||||||||
|
Purchase of other intangible assets
|
— | (341 | ) | — | (341 | ) | ||||||||||
|
Net cash flows (used in) provided by investing activities
|
(2,608 | ) | (23,417 | ) | 22,433 | (3,592 | ) | |||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
|
Proceeds from credit facility
|
— | 12,000 | — | 12,000 | ||||||||||||
|
Repayment of credit facility
|
— | (12,396 | ) | — | (12,396 | ) | ||||||||||
|
Debt refinancing and modification costs
|
— | (11,179 | ) | — | (11,179 | ) | ||||||||||
|
Net cash flows used in financing activities
|
— | (11,575 | ) | — | (11,575 | ) | ||||||||||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
1,918 | (310 | ) | — | 1,608 | |||||||||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
127 | 19,836 | — | 19,963 | ||||||||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | 2,045 | $ | 19,526 | $ | — | $ | 21,571 | ||||||||
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
(As Adjusted – See Note 1
of our
Consolidated Financial
Statements)
|
(As Adjusted – See Note 1
of our
Consolidated Financial
Statements)
|
|||||||||||||||
|
|
(In thousands, except margin data)
|
|||||||||||||||
|
Net revenue
|
$ | 104,445 | $ | 74,430 | $ | 266,516 | $ | 208,557 | ||||||||
|
Station operating income
|
35,825 | 28,332 | 88,422 | 74,582 | ||||||||||||
|
Station operating income margin
|
34.3 | % | 38.1 | % | 33.2 | % | 35.8 | % | ||||||||
|
Consolidated net (loss) income attributable to common stockholders
|
$ | (9,878 | ) | $ | 1,038 | $ | 24,427 | $ | (1,482 | ) | ||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
|
2010
|
2011
|
|
2010
|
|||||||||||
|
|
(As Adjusted
– See Note 1
of our
Consolidated
Financial
Statements)
|
|
(As Adjusted
– See Note 1
of our
Consolidated
Financial
Statements)
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
Consolidated net (loss) income attributable to common stockholders
|
$
|
(9,878
|
)
|
$
|
1,038
|
$
|
24,427
|
$
|
(1,482
|
)
|
||||||
|
Add back non-station operating income items included in consolidated net income (loss):
|
||||||||||||||||
|
Interest income
|
(103
|
)
|
(28
|
)
|
(120
|
)
|
(95
|
)
|
||||||||
|
Interest expense
|
22,973
|
12,122
|
65,222
|
31,059
|
||||||||||||
|
(Benefit from) provision for income taxes
|
(2,325
|
) |
4,760
|
81,905
|
4,685
|
|||||||||||
|
Corporate selling, general and administrative, excluding stock-based compensation
|
10,442
|
5,488
|
25,214
|
20,537
|
||||||||||||
|
Stock-based compensation
|
759
|
908
|
2,895
|
4,877
|
||||||||||||
|
Equity in income of affiliated company
|
—
|
(1,784
|
)
|
(3,287
|
)
|
(3,832
|
)
|
|||||||||
|
Loss on retirement of debt
|
—
|
—
|
7,743
|
—
|
||||||||||||
|
Gain on investment in affiliated company
|
—
|
—
|
(146,879
|
)
|
—
|
|||||||||||
|
Other (income) expense, net
|
(19
|
)
|
50
|
3
|
2,934
|
|||||||||||
|
Depreciation and amortization
|
11,504
|
4,610
|
25,825
|
14,156
|
||||||||||||
|
Noncontrolling interests in income of subsidiaries
|
2,483
|
1,010
|
5,403
|
1,427
|
||||||||||||
|
(Income) loss from discontinued operations, net of tax
|
(11
|
)
|
158
|
71
|
316
|
|||||||||||
|
Station operating income
|
$
|
35,825
|
$
|
28,332
|
$
|
88,422
|
$
|
74,582
|
||||||||
|
Three Months Ended September 30,
|
||||||||||||||||
|
2011
|
2010
|
Increase/(Decrease)
|
||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(As Adjusted
– See Note 1
of our
Consolidated Financial
Statements)
|
||||||||||||||||
|
Statements of Operations:
|
||||||||||||||||
|
Net revenue
|
$ | 104,445 | $ | 74,430 | $ | 30,015 | 40.3 | % | ||||||||
|
Operating expenses:
|
||||||||||||||||
|
Programming and technical, excluding stock-based compensation
|
32,742 | 18,762 | 13,980 | 74.5 | ||||||||||||
|
Selling, general and administrative, excluding stock-based compensation
|
35,878 | 27,336 | 8,542 | 31.2 | ||||||||||||
|
Corporate selling, general and administrative, excluding stock-based compensation
|
10,442 | 5,488 | 4,954 | 90.3 | ||||||||||||
|
Stock-based compensation
|
759 | 908 | (149 | ) | (16.4 | ) | ||||||||||
|
Depreciation and amortization
|
11,504 | 4,610 | 6,894 | 149.5 | ||||||||||||
|
Total operating expenses
|
91,325 | 57,104 | 34,221 | 59.9 | ||||||||||||
|
Operating income
|
13,120 | 17,326 | (4,206 | ) | (24.3 | ) | ||||||||||
|
Interest income
|
103 | 28 | 75 | 267.9 | ||||||||||||
|
Interest expense
|
22,973 | 12,122 | 10,851 | 89.5 | ||||||||||||
|
Equity in income of affiliated company
|
— | 1,784 | (1,784 | ) | (100.0 | ) | ||||||||||
|
Other (income) expense, net
|
(19 | ) | 50 | (69 | ) | (138.0 | ) | |||||||||
|
(Loss) income before (benefit from) provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
|
(9,731 | ) | 6,966 | (16,697 | ) | (239.7 | ) | |||||||||
|
(Benefit from) provision for income taxes
|
(2,325 | ) | 4,760 | (7,085 | ) | (148.8 | ) | |||||||||
|
Net (loss) income from continuing operations
|
(7,406 | ) | 2,206 | (9,612 | ) | (435.7 | ) | |||||||||
|
Income (loss) from discontinued operations, net of tax
|
11 | (158 | ) | 169 | 107.0 | |||||||||||
|
Consolidated net (loss) income
|
(7,395 | ) | 2,048 | (9,443 | ) | (461.1 | ) | |||||||||
|
Net income attributable to noncontrolling interests
|
2,483 | 1,010 | 1,473 | 145.8 | ||||||||||||
|
Net (loss) income attributable to common stockholders
|
$ | (9,878 | ) | $ | 1,038 | $ | (10,916 | ) | (1,051.6 | )% | ||||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|
||||||||||||
| $ | 104,445 | $ | 74,430 | $ | 30,015 | 40.3 | % | |||||||
|
Three Months Ended
September 30
,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 32,742 | $ | 18,762 | $ | 13,980 | 74.5 | % | |||||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 35,878 | $ | 27,336 | $ | 8,542 | 31.2 | % | |||||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 10,442 | $ | 5,488 | $ | 4,954 | 90.3 | % | |||||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 759 | $ | 908 | $ | (149 | ) | (16.4 | )% | ||||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 11,504 | $ | 4,610 | $ | 6,894 | 149.5 | % | |||||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 22,973 | $ | 12,122 | $ | 10,851 | 89.5 | % | |||||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | — | $ | 1,784 | $ | (1,784 | ) | (100.0 | )% | ||||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | (2,325 | ) | $ | 4,760 | $ | (7,085 | ) | (148.8 | )% | |||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|
||||||||||||
| $ | 11 | $ | (158 | ) | $ | 169 | 107.0 | % | ||||||
|
Three Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|
||||||||||||
| $ | 2,483 | $ | 1,010 | $ | 1,473 | 145.8 | % | |||||||
|
Nine Months Ended
September
30
,
|
||||||||||||||||
|
2011
|
2010
|
Increase/(Decrease)
|
||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(As Adjusted
– See Note 1
of
our
Consolidated
Financial
Statements)
|
||||||||||||||||
|
|
|
|
|
|||||||||||||
|
Statements of Operations:
|
||||||||||||||||
|
Net revenue
|
$ | 266,516 | $ | 208,557 | $ | 57,959 | 27.8 | % | ||||||||
|
Operating expenses:
|
||||||||||||||||
|
Programming and technical, excluding stock-based compensation
|
82,291 | 56,592 | 25,699 | 45.4 | ||||||||||||
|
Selling, general and administrative, excluding stock-based compensation
|
95,803 | 77,383 | 18,420 | 23.8 | ||||||||||||
|
Corporate selling, general and administrative, excluding stock-based compensation
|
25,214 | 20,537 | 4,677 | 22.8 | ||||||||||||
|
Stock-based compensation
|
2,895 | 4,877 | (1,982 | ) | (40.6 | ) | ||||||||||
|
Depreciation and amortization
|
25,825 | 14,156 | 11,669 | 82.4 | ||||||||||||
|
Total operating expenses
|
232,028 | 173,545 | 58,483 | 33.7 | ||||||||||||
|
Operating income
|
34,488 | 35,012 | (524 | ) | (1.5 | ) | ||||||||||
|
Interest income
|
120 | 95 | 25 | 26.3 | ||||||||||||
|
Interest expense
|
65,222 | 31,059 | 34,163 | 110.0 | ||||||||||||
|
Loss on retirement of debt
|
7,743 | — | 7,743 | 100.0 | ||||||||||||
|
Gain on investment in affiliated company
|
146,879 | — | 146,879 | 100.0 | ||||||||||||
|
Equity in income of affiliated company
|
3,287 | 3,832 | (545 | ) | (14.2 | ) | ||||||||||
|
Other expense, net
|
3 | 2,934 | (2,931 | ) | (99.9 | ) | ||||||||||
|
Income before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations
|
111,806 | 4,946 | 106,860 | 2,160.5 | ||||||||||||
|
Provision for income taxes
|
81,905 | 4,685 | 77,220 | 1,648.2 | ||||||||||||
|
Net income from continuing operations
|
29,901 | 261 | 29,640 | 11,356.3 | ||||||||||||
|
Loss from discontinued operations, net of tax
|
(71 | ) | (316 | ) | (245 | ) | (77.5 | ) | ||||||||
|
Consolidated net income (loss)
|
29,830 | (55 | ) | 29,885 | 54,336.4 | |||||||||||
|
Net income attributable to noncontrolling interests
|
5,403 | 1,427 | 3,976 | 278.6 | ||||||||||||
|
Net income (loss) attributable to common stockholders
|
$ | 24,427 | $ | (1,482 | ) | $ | 25,909 | 1,748.2 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 266,516 | $ | 208,557 | $ | 57,959 | 27.8 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 82,291 | $ | 56,592 | $ | 25,699 | 45.4 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|
||||||||||||
| $ | 95,803 | $ | 77,383 | $ | 18,420 | 23.8 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 2,895 | $ | 4,877 | $ | (1,982 | ) | (40.6 | )% | ||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 25,214 | $ | 20,537 | $ | 4,677 | 22.8 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 25,825 | $ | 14,156 | $ | 11,669 | 82.4 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 65,222 | $ | 31,059 | $ | 34,163 | 110.0 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 7,743 | $ | — | $ | 7,743 | 100.0 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 146,879 | $ | — | $ | 146,879 | 100.0 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 3,287 | $ | 3,832 | $ | (545 | ) | (14.2 | )% | ||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 3 | $ | 2,934 | $ | (2,931 | ) | (99.9 | )% | ||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 81,905 | $ | 4,685 | $ | 77,220 | 1,648.2 | % | |||||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | (71 | ) | $ | (316 | ) | $ | (245 | ) | (77.5 | )% | ||||
|
Nine Months Ended September 30,
|
Increase/(Decrease)
|
|||||||||||||
|
2011
|
2010
|
|||||||||||||
| $ | 5,403 | $ | 1,427 | $ | 3,976 | 278.6 | % | |||||||
|
|
§
|
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;
|
|
|
§
|
5.00 to 1.00 on September 30, 2011 and December 31, 2011;
|
|
|
§
|
4.75 to 1.00 on March 31, 2012;
|
|
|
§
|
4.50 to 1.00 on June 30, 2012, September 30, 2012 and December 31, 2012;
|
|
|
§
|
4.00 to 1.00 on March 31, 2013 and the last day of each fiscal Quarter through September 30, 2013;
|
|
|
§
|
3.75 to 1.00 on December 31, 2013 and the last day of each fiscal quarter through September 30, 2014;
|
|
|
§
|
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;
|
|
|
§
|
9.00 to 1.00 on March 31, 2012;
|
|
|
§
|
8.75 to 1.00 on June 30, 2012;
|
|
|
§
|
8.50 to 1.00 on September 30, 2012 and December 31, 2012;
|
|
|
§
|
8.00 to 1.00 on March 31, 2013 and the last day of each fiscal quarter through September 30, 2013;
|
|
|
§
|
7.50 to 1.00 on December 31, 2013 and the last day of each fiscal quarter through September 30, 2014;
|
|
|
§
|
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.
|
|
|
|
As of
September
30, 2011
|
|
Covenant
Limit
|
|
Excess
Coverage
|
|
|
|
Pro Forma Last Twelve Months Covenant EBITDA (In millions)
|
$
|
81.1
|
||||||
|
Pro Forma Last Twelve Months Interest Expense (In millions)
|
$
|
47.6
|
||||||
|
Senior Debt (In millions)
|
$
|
372.4
|
||||||
|
Total Debt (In millions)
|
$
|
679.0
|
||||||
|
Senior Secured Leverage
|
||||||||
|
Senior Secured Debt / Covenant EBITDA
|
4.59
|
x
|
5.00
|
x
|
0.41
|
x
|
||
|
Total Leverage
|
||||||||
|
Total Debt / Covenant EBITDA
|
8.37
|
x
|
9.25
|
x
|
0.88
|
x
|
||
|
|
|
|||||||
|
Interest Coverage
|
|
|
||||||
|
Covenant EBITDA / Interest Expense
|
1.71
|
x
|
1.25
|
x
|
0.46
|
x
|
||
|
|
|
|||||||
|
EBITDA - Earnings before interest, taxes, depreciation and amortization
|
|
|
||||||
|
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 | ||
|
Type of Debt
|
Amount Outstanding
|
Applicable
Interest
Rate
|
||||||
|
(In millions)
|
||||||||
|
Senior bank term debt, net of original issue discount (at variable rates)(1)
|
$ | 377.0 | 7.50 | % | ||||
|
12
½
%/15% Senior Subordinated Notes (fixed rate)
|
$ | 305.9 | 15.00 | % | ||||
|
Note payable (fixed rate)
|
$ | 1.0 | 7.00 | % | ||||
|
Senior Secured Notes (fixed rate)
|
$ | 119.0 | 10.00 | % | ||||
|
6
⅜
% Senior Subordinated Notes (fixed rate)
|
$ | 0.7 | 6.38 | % | ||||
|
2011
|
2010
|
|||||||
|
(In thousands)
|
||||||||
|
Net cash flows provided by operating activities
|
$ | 29,111 | $ | 16,775 | ||||
|
Net cash flows provided by (used in) investing activities
|
$ | 47,074 | $ | (3,592 | ) | |||
|
Net cash flows used in financing activities
|
$ | (52,206 | ) | $ | (11,575 | ) | ||
|
Radio Broadcasting Licenses
|
October 1, 2010
|
May 31, 2011 (a)
|
September 30, 2011 (a)
|
|||||||||
|
(In millions)
|
||||||||||||
|
Pre-tax impairment charge
|
$ | 19.9 | $ | — | $ | — | ||||||
|
Discount Rate
|
10 | % | 10 | % | 9.5 | % | ||||||
|
Year 1 Market Revenue Growth or Decline
|
||||||||||||
|
Rate or Range
|
1.0% -3.0 | % | 1.3% -2.8 | % | 1.5% -2.0 | % | ||||||
|
Long-term Market Revenue Growth Rate
|
||||||||||||
|
Range (Years 6 – 10)
|
1.0% - 2.5 | % | 1.5% - 2.0 | % | 1.5% - 2.0 | % | ||||||
|
Mature Market Share Range
|
0.8% - 28.3 | % | 9.0% - 22.5 | % | 9.3% - 22.4 | % | ||||||
|
Operating Profit Margin Range
|
19.0% - 47.3 | % | 32.7% - 40.8 | % | 32.7% - 33.0 | % | ||||||
|
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
|
June 30, 2011
|
September 30, 2011
|
|||||||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||
|
Pre-tax impairment charge
|
$ | – | $ | – | $ | – | $ | 16.1 | $ | – | $ | – | $ | – | ||||||||||||||
|
Discount Rate
|
13.5 | % | 13.5 | % | 13.0 | % | 13.5 | % | 13.5 | % | 13.0 | % | 12.0 | % | ||||||||||||||
|
Year 1 Revenue Growth Rate
|
8.5 | % | 2.5 | % | 2.5 | % | 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 | % | (0.2)% - 3.9 | % | (2.0)% - 3.5 | % | ||||||||||||||
|
Operating Profit Margin Range
|
22.7% - 31.4 | % | 23.3% - 31.5 | % | 25.5% - 31.2 | % | 15.5% - 25.9 | % | 16.2% - 27.4 | % | 17.6% - 22.6 | % | 18.8 - 21.7 | % | ||||||||||||||
|
Goodwill (Radio Market Reporting Units)
|
October 1, 2010
|
May 31, 2011
(a)
|
September 30,
2011 (a)
|
|||||||||
|
(In millions)
|
||||||||||||
|
Pre-tax impairment charge
|
$ | — | $ | — | $ | — | ||||||
|
Discount Rate
|
10 | % | 10 | % | 9.5 | % | ||||||
|
Year 1 Market Revenue Growth or Decline Rate or Range
|
1.5% -3.0 | % | 1.5% -3.0 | % | 1.5 | % | ||||||
|
Long-term Market Revenue Growth Rate Range (Years 6 – 10)
|
1.5% - 2.5 | % | 1.5% - 2.0 | % | 1.5 | % | ||||||
|
Mature Market Share Range
|
7.0% - 23.0 | % | 7.0% - 23.0 | % | 13.8 | % | ||||||
|
Operating Profit Margin Range
|
27.5% - 58.0 | % | 30.0% - 56.0 | % | 36.0 | % | ||||||
|
Reporting Unit
|
Long-Term Cash Flow Growth Rate Used
|
Long-Term Cash Flow Growth/Decline Rate That Would Result
in Impairment (a)
|
||||||
|
21
|
Not tested
|
Impairment not likely
|
||||||
|
2
|
2.0 | % |
Impairment not likely
|
|||||
|
16
|
2.0 | % |
Impairment not likely
|
|||||
|
11
|
1.5 | % |
Impairment not likely
|
|||||
|
5
|
1.5 | % | 0.0 | % | ||||
|
7
|
1.5 | % | 0.2 | % | ||||
|
12
|
2.0 | % | 0.5 | % | ||||
|
19
|
2.5 | % | (2.1 | )% | ||||
|
1
|
2.0 | % | (2.7 | )% | ||||
|
6
|
1.5 | % | (5.0 | )% | ||||
|
10
|
2.5 | % | (6.8 | )% | ||||
|
13
|
2.0 | % | (14.8 | )% | ||||
|
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.
|
|
Payments Due by Period
|
||||||||||||||||||||||||||||
|
Contractual Obligations
|
2011
|
2012
|
2013
|
2014
|
2015
|
2016 and Beyond
|
Total
|
|||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||
|
6
⅜
Senior Subordinated Notes(1)
|
$ | 12 | $ | 48 | $ | 753 | $ | – | $ | – | $ | – | $ | 813 | ||||||||||||||
|
12
½
%/15%
Senior Subordinated Notes(1)
|
11,644 | 43,838 | 40,879 | 40,879 | 40,879 | 339,980 | 518,099 | |||||||||||||||||||||
|
Credit facilities(2)
|
8,389 | 32,699 | 32,409 | 32,120 | 31,830 | 374,658 | 512,105 | |||||||||||||||||||||
|
Note payable(3)
|
1,018 | – | – | – | – | – | 1,018 | |||||||||||||||||||||
|
Other operating contracts / agreements(4)
|
21,379 | 52,633 | 21,372 | 14,986 | 662 | 1,211 | 112,243 | |||||||||||||||||||||
|
Operating lease obligations
|
2,271 | 8,720 | 7,697 | 6,863 | 5,763 | 16,307 | 47,621 | |||||||||||||||||||||
|
Senior Secured Notes(5)
|
2,975 | 11,900 | 11,900 | 11,900 | 11,900 | 121,777 | 172,352 | |||||||||||||||||||||
|
Total
|
$ | 47,688 | $ | 149,838 | $ | 115,010 | $ | 106,748 | $ | 91,034 | $ | 853,933 | $ | 1,364,251 | ||||||||||||||
|
(1)
|
Includes interest obligations based on current effective interest rate on senior subordinated notes outstanding as of September 30, 2011.
|
|
(2)
|
Includes interest obligations based on current effective interest rate and projected interest expense on credit facilities outstanding as of September 30, 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.
Also includes contracts that TV One has entered into to acquire entertainment programming rights and programs from distributors and producers. These contracts relate to their content assets as well as prepaid programming related agreements.
|
|
(5)
|
Represents $119.0 million issued by TV One in senior secured notes on February 25, 2011. The notes were issued in connection with the repurchase of its equity interest from certain financial investors and TV One management. The notes bear interest at 10.0% per annum, which is payable monthly, and the entire principal amount is due on March 15, 2016.
|
|
Exhibit
Number
|
Description
|
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
101
|
Financial information from the Quarterly Report on Form 10-Q for the quarter ended September 30, 2011, formatted in XBRL.
|
|
RADIO ONE, INC.
|
|
|
/s/ PETER D. THOMPSON
|
|
|
Peter D. Thompson
|
|
|
Executive Vice President and
|
|
|
Chief Financial Officer
|
|
|
(Principal Accounting Officer)
|
|
|
November 14, 2011
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|