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) |
REGISTRANTS 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.
Managements 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 FORWARDLOOKING 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 companys 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 Salems 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 CompensationTransition 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 CompensationTransition 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 Salems 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 entitys 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 Salems 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 Salems 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 Salems 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 Salems 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 companys 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 segmentradio broadcastingwhich 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) | |||||||||