Back to GetFilings.com



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 10-Q

    [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2004

OR

    [   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM __________________ TO __________________

COMMISSION FILE NUMBER 000-26497

SALEM COMMUNICATIONS CORPORATION
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

     
DELAWARE
(STATE OR OTHER JURISDICTION OF
INCORPORATION OR ORGANIZATION)
77-0121400
(I.R.S. EMPLOYER
IDENTIFICATION NUMBER)

4880 SANTA ROSA ROAD
CAMARILLO, CALIFORNIA

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

93012
(ZIP CODE)

REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE: (805) 987-0400

      Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES [X] NO [   ]


      Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). YES [X] NO [   ]

      As of April 30, 2004, there were 17,991,442 shares of Class A common stock and 5,553,696 shares of Class B common stock of Salem Communications Corporation outstanding.

      

      

      

SALEM COMMUNICATIONS CORPORATION
INDEX

           
PAGE NO.

COVER PAGE
1
INDEX
2
PART I - FINANCIAL INFORMATION
4
Item 1. Financial Statements
4
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
19
Item 3. Quantitative and Qualitative Disclosures About Market Risk
31
Item 4. Controls and Procedures
32
PART II - OTHER INFORMATION
33
Item 1. Legal Proceedings
33
Item 2. Changes In Securities, Use of Proceeds and Issuer Purchases of Equity Securities
33
Item 3. Defaults Upon Senior Securities
33
Item 4. Submission of Matters to a Vote of Security Holders
33
Item 5. Other Information
33
Item 6. Exhibits and Reports on Form 8-K
34
SIGNATURES
36
EXHIBIT INDEX
37

2


SPECIAL CAUTIONARY NOTICE REGARDING FORWARD–LOOKING STATEMENTS

      From time to time, in both written reports (such as this report) and oral statements, Salem Communications Corporation (“Salem” or the “company,” including references to Salem by “we,” “us” and “our”) makes “forward-looking statements” within the meaning of federal and state securities laws. Disclosures that use words such as the company “believes,” “anticipates,” “expects,” “intends,” “will,” “may” or “plans” and similar expressions are intended to identify forward-looking statements, as defined under the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect the company’s current expectations and are based upon data available to the company at the time the statements are made. Such statements are subject to certain risks and uncertainties that could cause actual results to differ materially from expectations. These risks as well as other risks and uncertainties are detailed from time to time in Salem’s reports on Forms 10-K, 10-Q and 8-K filed with the Securities and Exchange Commission (the “SEC”). Forward-looking statements made in this report speak as of the date hereof. The company undertakes no obligation to update or revise any forward-looking statements made in this report. Any such forward-looking statements, whether made in this report or elsewhere, should be considered in context with the various disclosures made by Salem about its business. These projections or forward-looking statements fall under the safe harbors of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).

3


PART I - FINANCIAL INFORMATION

SALEM COMMUNICATIONS CORPORATION

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)

      

      

      

4


SALEM COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT SHARE DATA)

                     
December 31, March 31,
2003 2004


(Note 1) (Unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$ 5,620 $ 4,159
Accounts receivable (less allowance for doubtful accounts of $9,423 in 2003 and $8,827 in 2004)
31,509 29,787
Other receivables
3,071 1,410
Prepaid expenses
1,747 1,671
Due from stockholders
83 42
Deferred income taxes
4,754 4,290




Total current assets
46,784 41,359
Property, plant and equipment, net
97,393 98,240
Broadcast licenses
381,740 381,740
Goodwill
11,129 11,129
Amortizable intangible assets, net of accumulated amortization of $4,736 in 2003 and $5,118 in 2004
4,262 3,882
Bond issue costs
5,631 5,441
Fair value of interest rate swap
6,045 6,806
Other assets
7,027 8,179




Total assets
$ 560,011 $ 556,776




LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 535 $ 101
Accrued expenses
5,454 4,875
Accrued compensation and related expenses
4,661 5,150
Accrued interest
7,127 6,382
Deferred revenue
1,163 1,285
Income taxes payable
90
Current portion of long-term debt and capital lease obligations
15 16




Total current liabilities
18,955 17,899
Long-term debt and capital lease obligations, less current portion
330,046 325,041
Fair value in excess of book value of debt hedged with interest rate swap
6,045 6,806
Deferred income taxes
28,999 29,060
Deferred revenue
3,472 3,510
Other liabilities
672 803




Total liabilities
388,189 383,119




Commitments and contingencies
Stockholders’ equity:
Class A common stock, $0.01 par value; authorized 80,000,000 shares; issued and outstanding 17,956,567 and 17,984,217 shares at December 31, 2003 and March 31, 2004, respectively
180 180
Class B common stock, $0.01 par value; authorized 20,000,000 shares; issued and outstanding 5,553,696 shares
56 56
Additional paid-in capital
148,538 149,130
Retained earnings
23,048 24,291




Total stockholders’ equity
171,822 173,657




Total liabilities and stockholders’ equity
$ 560,011 $ 556,776




See accompanying notes

5


      

SALEM COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
(UNAUDITED)

                   
Three Months Ended
March 31,

2003 2004


Gross broadcasting revenue
$ 42,056 $ 47,054
Less agency commissions
3,350 3,897


Net broadcasting revenue
38,706 43,157
Other media revenue
1,921 1,946


Total revenue
40,627 45,103
Operating expenses:
Broadcasting operating expenses, exclusive of depreciation and amortization shown below (including $291 and $273 for the quarters ended March 31, 2003 and 2004, respectively, paid to related parties)
26,338 27,544
Costs of denied tower site and license upgrade
2,202
Other media operating expenses, exclusive of depreciation and amortization shown below
1,860 2,162
Corporate expenses, exclusive of depreciation and amortization shown below (including $150 and $81 for the quarters ended March 31, 2003 and 2004, respectively, paid to related parties)
4,044 4,304
Depreciation and amortization (including $292 and $268 for the quarters ended March 31, 2003 and 2004, respectively, for other media businesses)
3,025 3,097


Total operating expenses
37,469 37,107


Operating income
3,158 7,996
Other income (expense):
Interest income
154 29
Interest expense
(6,636 ) (5,670 )
Loss on early redemption of long-term debt
(6,440 )
Loss on sale of assets
(224 )
Other expense, net
(69 ) (111 )


Income (loss) before income taxes
(9,833 ) 2,020
Provision (benefit) for income taxes
(3,745 ) 777


Net income (loss)
$ (6,088 ) $ 1,243


 
Basic earnings (loss) per share
$ (0.26 ) $ 0.05
 
Diluted earnings (loss) per share
$ (0.26 ) $ 0.05
 
Basic weighted average shares outstanding
23,484,113 23,526,105


Diluted weighted average shares outstanding
23,484,113 23,678,124


See accompanying notes

6


SALEM COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)

                     
Three Months Ended
March 31,

2003 2004


OPERATING ACTIVITIES
Net income (loss)
$ (6,088 ) $ 1,243
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Loss on early retirement of debt
6,440
Costs of denied tower site and license upgrade
2,202
Tax benefit related to stock options exercised
80
Depreciation and amortization
3,025 3,097
Amortization of bond issue costs and bank loan fees
379 458
Provision for bad debts
1,416 688
Deferred income taxes
(4,155 ) 525
Loss on sale of assets
224
Changes in operating assets and liabilities:
Accounts receivable
628 1,034
Prepaid expenses and other current assets
828 1,778
Accounts payable and accrued expenses
(1,091 ) (1,269 )
Deferred revenue
1,593 160
Other liabilities
(230 ) 131
Income taxes payable
(384 ) 90




Net cash provided by operating activities
4,563 8,239
 
INVESTING ACTIVITIES
Capital expenditures
(1,990 ) (3,784 )
Deposits on radio station acquisitions
(1,063 )
Other
(202 ) (336 )




Net cash used in investing activities
(2,192 ) (5,183 )
FINANCING ACTIVITIES
Proceeds from issuance of long-term debt and notes payable
3,000 7,500
Payments of long-term debt and notes payable
(30,000 ) (12,500 )
Proceeds from exercise of stock options
512
Payments on capital lease obligations
(11 ) (4 )
Payments of costs related to bank credit facility and debt refinancing
(170 ) (25 )
Payments of bond issue costs
(67 )




Net cash used in financing activities
(27,248 ) (4,517 )




Net decrease in cash and cash equivalents
(24,877 ) (1,461 )
Cash and cash equivalents at beginning of period
26,325 5,620




Cash and cash equivalents at end of period
$ 1,448 $ 4,159




Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest
$ 10,866 $ 6,882
Income taxes
793 86

See accompanying notes

7


SALEM COMMUNICATIONS CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

NOTE 1. BASIS OF PRESENTATION

      Information with respect to the three months ended March 31, 2004 and 2003 is unaudited. The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by GAAP for complete financial statements. In the opinion of management, the unaudited interim financial statements contain all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the financial position, results of operations and cash flows of the company, for the periods presented. The results of operations for the interim periods are not necessarily indicative of the results of operations for the full year. For further information, refer to the consolidated financial statements and footnotes thereto included in our annual report on Form 10-K for the year ended December 31, 2003.

      The balance sheet at December 31, 2003 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by generally accepted principles for complete financial statements.

NOTE 2. ACQUISITIONS AND OTHER SIGNIFICANT TRANSACTIONS

      On October 15, 2003, the company entered into an agreement to acquire the assets of radio station KJPN-AM in Honolulu, Hawaii for approximately $0.5 million. We anticipate this transaction to close in the second quarter of 2004.

      On March 16, 2004, the company entered into an agreement to acquire the assets of radio station WAFS-AM in Atlanta, Georgia for approximately $16.4 million. We anticipate this transaction to close in the second quarter of 2004.

      On March 26, 2004, the company entered into an agreement to acquire the assets of radio station WQBH-AM in Detroit, Michigan for approximately $4.8 million. We anticipate this transaction to close in the third quarter of 2004.

NOTE 3. STOCK-BASED COMPENSATION

      Employee stock options are accounted for under Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees,” which requires the recognition of expense when the option price is less than the fair value of the stock at the date of grant.

      The Company generally awards options for a fixed number of shares at an option price equal to the fair value at the date of grant. The Company has adopted the disclosure-only provisions of SFAS No. 123, “Accounting for Stock-Based Compensation” and SFAS No. 148 “Accounting for Stock-Based Compensation–Transition and Disclosure”.

      SFAS No. 123, as amended by SFAS No. 148, permits companies to recognize, as expense over the vesting period, the fair value of all stock-based awards on the date of grant. The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. Because the Company's stock-based compensation plans have characteristics significantly different from those of traded options and because changes in the subjective input assumptions can materially affect the fair value estimate, management believes that the existing option valuation models do not necessarily provide a reliable single measure of the fair value of awards from the plan. Therefore, as permitted, the Company applies the existing accounting rules under APB No. 25 and provides pro forma net income (loss) and pro forma earnings (loss) per share disclosures for stock-based awards made during the year as if the fair value method defined in SFAS No. 123, as amended, had been applied. Net income (loss) and earnings (loss) per share for each of the three months ended March 31, 2004 and 2003 would have changed to the following pro forma amounts:

8


                   
Three Months Ended
March 31,

2003 2004


(Dollars in thousands, except per share data)
 
Net income (loss), as reported
$ (6,088 ) $ 1,243
Add: Stock-based compensation, as reported
Deduct: Total stock-based compensation determined under fair value based method for all awards, net of tax
(293 ) (590 )


Pro forma net income (loss)
$ (6,381 ) $ 653


Earnings (loss) per share:
Basic earnings (loss) per share - as reported
$ (0.26 ) $ 0.05
Basic earnings (loss) per share - pro forma
(0.27 ) 0.03
   
Diluted earnings (loss) per share - as reported
$ (0.26 ) $ 0.05
Diluted earnings (loss) per share - pro forma
(0.27 ) 0.03

9


NOTE 4. RECENT ACCOUNTING PRONOUNCEMENTS

      Statement of Financial Accounting Standards No. 145

      In April 2002, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 145, “Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections.” This statement rescinds SFAS No. 4, “Reporting Gains and Losses from Extinguishment of Debt,” and an amendment of that statement, SFAS Statement No. 64, “Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements.” In addition, SFAS No. 145 amends FASB Statement No. 13, “Accounting for Leases.” Salem adopted this statement on January 1, 2003 and its adoption resulted in the classification of any loss on early retirement of debt in other income and expense rather than as an extraordinary item under the prior rules.

      Statement of Financial Accounting Standards No. 148

      In December 2002, the FASB issued SFAS No. 148, “Accounting for Stock-Based Compensation—Transition and Disclosure, an amendment of SFAS No. 123.” This statement amends SFAS No. 123, “Accounting for Stock-Based Compensation,” to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, this statement amends the disclosure requirement of SFAS No. 123 to require prominent disclosure in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. Salem adopted this statement and its adoption did not have a material impact on Salem’s financial position, results of operations or cash flows. As permitted under the statement, Salem continues to measure any expense related to stock options under the intrinsic value method and provides the required disclosures under the fair value method in Note 2.

      Financial Interpretation No. 46

      In January 2003, the Financial Accounting Standards Board issued Interpretation No. 46 (“FIN 46”), “Consolidation of Variable Interest Entities.” FIN 46 requires an investor with a majority of the variable interests (primary beneficiary) in a variable interest entity (“VIE”) to consolidate the entity and also requires majority and significant variable interest investors to provide certain disclosures. A VIE is an entity in which the voting equity investors do not have a controlling financial interest, or the equity investment at risk is insufficient to finance the entity’s activities without receiving additional subordinated financial support from other parties. For arrangements entered into with VIEs created prior to January 31, 2003, the provisions of FIN 46 were originally effective as of the beginning of the three months ended September 27, 2003, however, the FASB subsequently delayed the effective date of this provision until the first interim or annual period ending after December 15, 2003. The provisions of FIN 46 were effective immediately for all arrangements entered into with new VIEs created after January 31, 2003.

      Salem performed a review of its investments in both non-marketable and marketable securities as well as other arrangements to determine whether the investee or other party is a VIE and then whether Salem is the primary beneficiary of any of the related entities. The review did not identify any VIE that would require consolidation as March 31, 2004. Provided that Salem is not the primary beneficiary, the maximum exposure to losses related to any entity that may be determined to be a VIE is generally limited to the carrying amount of the investment in the entity.

10


NOTE 5. COSTS OF DENIED TOWER SITE AND LICENSE UPGRADE

      In April 2003, the San Diego County Board of Supervisors denied Salem’s motion to relocate its radio towers for radio station KCBQ-AM, San Diego, California. As a result of the denial, the company recorded a write-off of approximately $1.3 million in capitalized costs related to the project. Additionally, in May 2003, the Federal Communications Commission (“FCC”) denied Salem’s motion to increase the night-time coverage of radio station WGKA-AM, Atlanta, Georgia. As a result of the denial, the company recorded a write-off of approximately $0.9 million in capitalized costs related to the project. These write-offs were recorded in the quarter ended March 31, 2003 in Salem’s Statement of Operations as “Costs of denied tower site and license upgrade.”

NOTE 6. REDEMPTION OF $100.0 MILLION 9½% SENIOR SUBORDINATED NOTES DUE 2007

      On January 22, 2003, Salem redeemed its $100.0 million 9½% senior subordinated notes due 2007 (“9½% Notes”), representing all such notes then outstanding. The redemption resulted in a loss on early retirement of long-term debt of $6.4 million. Salem used the proceeds of its $100.0 million 7¾% senior subordinated notes due 2010 (“7¾% Notes”) issued in December 2002, and additional borrowings under Salem’s credit facility to redeem the 9½% Notes.

NOTE 7. AMORTIZABLE INTANGIBLE ASSETS

      The following tables provide details, by major category, of the significant classes of amortizable intangible assets:

                         
As of December 31, 2003

Accumulated
Cost Amortization Net



(Dollars in thousands)
 
Customer lists and contracts
$ 4,249 $ (2,245 ) $ 2,004
Favorable and assigned leases
1,459 (923 ) 536
Other amortizable intangible assets
3,290 (1,568 ) 1,722






$ 8,998 $ (4,736 ) $ 4,262






                         
As of March 31, 2004

Accumulated
Cost Amortization Net



(Dollars in thousands)
 
Customer lists and contracts
$ 4,249 $ (2,462 ) $ 1,787
Favorable and assigned leases
1,459 (939 ) 520
Other amortizable intangible assets
3,292 (1,717 ) 1,575






$ 9,000 $ (5,118 ) $ 3,882






11


      Based on the amortizable intangible assets as of March 31, 2004, we estimate amortization expense for the next five years to be as follows:

         
Year Ending December 31, Amortization Expense


(Dollars in thousands)
 
2004
$ 1,529
2005
1,278
2006
729
2007
439
2008
65

NOTE 8. BASIC AND DILUTED NET EARNINGS PER SHARE

      Basic net earnings per share has been computed using the weighted average number of Class A and Class B shares of common stock outstanding during the period. Diluted net earnings per share is computed using the weighted average number of Class A and Class B shares of common stock outstanding during the period plus the dilutive effects of outstanding stock options.

      Options to purchase 597,065 and 764,616 shares of Class A common stock were outstanding at March 31, 2003 and 2004, respectively. Diluted weighted average shares outstanding excludes outstanding stock options whose exercise price is in excess of the average price of the company’s stock price. Those options are excluded due to their antidilutive effect. For periods in which the company has a net loss, all options are excluded due to their antidilutive effect.

12


NOTE 9. DERIVATIVE INSTRUMENTS

      We are exposed to fluctuations in interest rates. We actively monitor these fluctuations and use derivative instruments from time to time to manage the related risk. In accordance with our risk management strategy, we use derivative instruments only for the purpose of managing risk associated with an asset, liability, committed transaction, or probable forecasted transaction that is identified by management. Our use of derivative instruments may result in short-term gains or losses and may increase volatility in our earnings.

      We had two interest rate swap agreements outstanding as of March 31, 2004, which are used to manage our exposure to changes in the fair value of a recognized asset or liability that may result due to changes in interest rates. The counter parties to these interest rate swap agreements are major financial institutions. Although we are exposed to credit loss in the event of nonperformance by the counter parties we do not anticipate nonperformance by the counter parties nor would we expect any such loss to be material.

      At March 31, 2004, an interest rate swap agreement with a notional principal amount of $66.0 million was outstanding. This agreement relates to our $150.0 million 9% senior subordinated notes due 2011 (“9% Notes”). This agreement expires in 2011 when the 9% Notes mature, and effectively swaps the 9.0% fixed interest rate on $66.0 million of the 9% Notes for a floating rate equal to the LIBOR rate plus 3.09%. The estimated fair value of this swap agreement and the excess of fair value over the book value of the debt hedged by the swap, based on current market rates, were each $6.7 million at March 31, 2004. Changes in the fair value of the swap and the changes in the fair value of debt being hedged are recorded as part of interest expense. The fair value of the swap agreement is included with long-term assets, and the fair value of the debt hedged by the swap is recorded in long-term debt consistent with the maturity date of the swap and related debt. Because this fair value hedge is effective (that is, the change in the fair value of the hedge instrument is designed to be equal to the change in the fair value of the item being hedged), there was no income statement effect relative to the change in the fair value of the swap agreement. Interest expense for the three months ended March 31, 2004 was reduced by $0.8 million as a result of the difference between the 9.0% fixed interest rate on our debt and the floating interest rate under the swap agreement, which was 4.31% for the three months ended March 31, 2004.

      We have a second interest rate swap agreement with a notional principal amount of $24.0 million. This agreement also relates to our 9% Notes. This agreement expires in 2011 when the 9% Notes mature, and effectively swaps the 9.0% fixed interest rate on $24.0 million of the 9% Notes for a floating rate equal to the LIBOR rate plus 4.86%. The estimated fair value of this swap agreement and the excess of fair value over the book value of the debt hedged by the swap, based on current market rates, were each $0.1 million at March 31, 2004. Changes in the fair value of the swap and the changes in the fair value of debt being hedged are recorded as part of interest expense. The fair value of the swap agreement is included with long-term liabilities, and the fair value of the debt hedged by the swap is recorded in long-term debt consistent with the maturity date of the swap and related debt. Because this fair value hedge is effective (that is, the change in the fair value of the hedge instrument is designed to be equal to the change in the fair value of the item being hedged), there was no income statement effect relative to the change in the fair value of the swap agreement. Interest expense for the three months ended March 31, 2004 was reduced by $0.2 million as a result of the difference between the 9.0% fixed interest rate on our debt and the floating interest rate under the swap agreement, which was 6.08% for the three months ended March 31, 2004.

NOTE 10. CONTINGENCIES

      Incident to our business activities, we are party to a number of legal proceedings, lawsuits and other claims. Such matters are subject to many uncertainties and outcomes are not predictable with assurance. Also, we maintain insurance which may provide coverage for such matters. Consequently, our management is unable to ascertain the ultimate aggregate amount of monetary liability or the financial impact with respect to these matters. However, our management believes, at this time, that the final resolution of these matters, individually and in the aggregate, will not have a material adverse effect upon our financial position, results of operations or cash flows.

13


NOTE 11. SEGMENT DATA

      SFAS No. 131, “Disclosures About Segments of an Enterprise and Related Information,” requires companies to provide certain information about their operating segments. The company has one reportable operating segment—radio broadcasting—which includes our talk and music formats and our various radio networks. The remaining non-reportable segments consist of the Salem Web Network™ (our Internet division) and Salem Publishing ™ (our publishing business), which do not meet the reportable segment quantitative threshholds and accordingly are aggregated below as “other media.” Revenue and expenses earned and charged between segments are recorded at fair value.

      Management uses operating income before depreciation, amortization and unusual charges as its measure of profitability for purposes of assessing performance and allocating resources.

                                   
Three Months Ended
March 31,

2003 2004
(Dollars in thousands)
 
Net revenue
Radio broadcasting
$ 38,706 $ 43,157
Other media
1,921 1,946


Consolidated net revenue
$ 40,627 $ 45,103


 
Operating expenses (excluding depreciation, amortization and costs of denied tower site and license upgrade)
Radio broadcasting
$ 26,338 $ 27,544
Other media
1,860 2,162
Corporate
4,044 4,304


Consolidated operating expenses (excluding depreciation, amortization and costs of denied tower site and license upgrade)
$ 32,242 $ 34,010


 
Operating income before depreciation, amortization, costs of denied tower site and license upgrade and cost of terminated offering
Radio broadcasting
$ 12,368 $ 15,613
Other media
61 (216 )
Corporate
(4,044 ) (4,304 )


Consolidated operating income before depreciation, amortization and costs of denied tower site and license upgrade)
$ 8,385 $ 11,093


Depreciation expense
Radio broadcasting
$ 2,327 $ 2,396
Other media
131 113
Corporate
162 205


Consolidated depreciation expense
$ 2,620 $ 2,714


 
Amortization expense
Radio broadcasting
$ 242 $ 226
Other media
161 154
Corporate
2 3


Consolidated amortization expense
$ 405 $ 383


 
Operating income before costs of denied tower site and license upgrade
Radio broadcasting
$ 9,799 $ 12,991
Other media
(231 ) (483 )
Corporate
(4,208 ) (4,512 )


Consolidated operating income before costs of denied tower site and license upgrade
$ 5,360 $ 7,996


14


                   
December 31, March 31,
2003 2004


(Dollars in thousands)