Attached files

file filename
8-K - SALEM COMMUNICATIONS 8-K - SALEM MEDIA GROUP, INC. /DE/form8krefyeearningsedgar.htm

EXHIBIT 99.1

 

[q4earningsrelease123109ed001.jpg]


SALEM COMMUNICATIONS ANNOUNCES FOURTH QUARTER 2009 TOTAL REVENUE OF $50.8 MILLION


CAMARILLO, CA March 3, 2010– Salem Communications Corporation (Nasdaq: SALM), a leading U.S. radio broadcaster, Internet content provider, and magazine and book publisher targeting audiences interested in Christian and family-themed content and conservative values, released its results for the three and twelve months ended December 31, 2009.


Fourth Quarter 2009 Results


For the quarter ended December 31, 2009 compared to the quarter ended December 31, 2008:


Consolidated

·

Total revenue decreased 7.9% to $50.8 million from $55.2 million;

·

Operating expenses decreased 58.2% to $40.2 million from $96.2 million;

·

Operating expenses excluding impairment of indefinite-lived intangible assets, cost of denied tower site and abandoned projects and gain or loss on disposal of assets decreased 7.5% to $40.1 million from $43.3 million;

·

Operating income from continued operations was $10.6 million for the current quarter as compared to an operating loss of $41.1 million in the prior year;

·

Net loss was $1.6 million, or $0.07 net loss per share, as compared to $30.6 million, or $1.29 net loss per share in the prior year;

·

EBITDA was $12.5 million for the quarter as compared to a loss of $32.6 million in the prior year; and

·

Adjusted EBITDA decreased 7.9% to $14.7 million from $15.9 million.


Broadcast

·

Net broadcast revenue decreased 8.8% to $43.3 million from $47.5 million;

·

Station operating income (“SOI”) decreased 6.6% to $17.1 million from $18.3 million;

·

Same station net broadcast revenue decreased 8.9% to $42.9 million from $47.1 million;

·

Same station SOI decreased 7.0% to $17.0 million from $18.3 million; and

·

Same station SOI margin increased to 39.6% from 38.8%.


Non-broadcast

·

Non-broadcast revenue decreased 2.1% to $7.5 million from $7.7 million; and

·

Non-broadcast operating income decreased 1.2% to $1.3 million from $1.4 million.


Included in the results for the quarter ended December 31, 2009 are:

·

A $0.1 million loss, net of tax, from discontinued operations of radio stations in Milwaukee, Wisconsin;

·

A $0.2 million impairment of indefinite-lived intangible assets ($0.1 million, net of tax) related to the impairment of radio broadcasting licenses in our Detroit market;

·

A $2.3 million charge ($1.4 million, net of tax, or $0.09 per share) related to the change in fair value of our interest rate swaps;

·

A $1.7 million loss ($1.0 million, net of tax, or $0.04 per share) on early redemption of long-term debt due to the repurchase of our 7 ¾% senior subordinated notes due in 2010; and

·

A $0.2 million non-cash compensation charge ($0.1 million, net of tax) related to the expensing of stock options.




Included in the results for the quarter ended December 31, 2008 are:

·

A $0.2 million loss, net of tax, from discontinued operations of radio stations in Milwaukee, Wisconsin;

·

A $1.0 million gain ($0.7 million, net of tax, or $0.3 per diluted share) on the disposal of assets;

·

A $52.7 million impairment of indefinite-lived intangible assets ($34.4 million, net of tax, or $1.45 per share) related to the impairment of radio broadcasting licenses and goodwill in our Boston, Detroit, Cleveland, Louisville, Nashville, Tampa, Miami, Orlando, Sacramento, and Omaha markets;

·

A $1.3 million charge ($0.8 million, net of tax, or $0.05 per share) related to terminated transaction costs and abandoned license upgrades;

·

A $4.8 million charge ($3.2 million, net of tax, or $0.20 per share) related to the change in fair value of our interest rate swaps; and

·

A $4.7 million gain ($3.0 million, net of tax, or $0.13 per diluted share) on early redemption of long-term debt due to the repurchase of $9.4 million of our 7 ¾% senior subordinated notes due in 2010.


These results reflect the reclassification of the operations of our Milwaukee, Wisconsin radio stations to discontinued operations for all periods presented. These stations had no net broadcast revenue and operating income for the quarter ended December 31, 2008 and no net broadcast revenue and generated a loss of $0.2 million for the quarter ended December 31, 2009.


Per share numbers are calculated based on 23,933,940 diluted weighted average shares for the quarter ended December 31, 2009, and 23,673,788 diluted weighted average shares for the quarter ended December 31, 2008.


Year to Date 2009 Results


For the twelve month period ended December 31, 2009 compared to the twelve month period ended December 31, 2008:


Consolidated

·

Total revenue decreased 10.5% to $199.2 million from $222.5 million;

·

Operating expenses decreased 24.7% to $191.6 million from $254.3 million;

·

Operating expenses excluding impairment of goodwill and indefinite-lived assets, cost of denied tower site and abandoned projects and gain or loss on disposal of assets decreased 14.0% to $160.8 million from $186.9 million;

·

Operating income from continued operations was $7.6 million as compared to an operating loss of $31.8 million in the prior year;

·

Net loss was $8.3 million, or $0.35 net loss per share, as compared to $33.1 million, or $1.40 net loss per share;

·

EBITDA increased to $23.1 million from a loss of $9.1 million in the prior year; and

·

Adjusted EBITDA decreased 2.2% to $54.0 million from $55.2 million.


Broadcast

·

Net broadcast revenue decreased 11.4% to $172.1 million from $194.1 million;

·

SOI decreased 7.7% to $63.9 million from $69.2 million;

·

Same station net broadcast revenue decreased 11.7% to $167.4 million from $189.7 million;

·

Same station SOI decreased 7.7% to $63.3 million from $68.6 million; and

·

Same station SOI margin increased to 37.8% from 36.2%.


Non-broadcast

·

Non-broadcast revenue decreased 4.3% to $27.2 million from $28.4 million; and

·

Non-broadcast operating income increased 43.5% to $3.6 million from $2.5 million.


Included in the results for the twelve month period ended December 31, 2009 are:

·

A $1.1 million charge ($0.7 million, net of tax, or $0.05 per share) related to the costs of a denied tower site relocation project for radio station KDOW-AM, San Francisco, California, which was rejected by the City of Hayward and an abandoned tower site relocation for KKLA-FM, Los Angeles, California;

·

A $28.0 million impairment of indefinite-lived intangible assets ($18.5 million, net of tax, or $0.78 per share) consisting of a $26.8 million impairment of radio broadcasting licenses and goodwill in our Dallas, Atlanta, Detroit, Portland and Cleveland markets and a $1.2 million impairment of goodwill and mastheads in our non-broadcast segment;

·

A $1.7 million loss ($1.1 million, net of tax, or $0.05 per share) on disposal of assets primarily from the sale of radio station KPXI-FM in Tyler-Longview, Texas;

·

A $0.8 million charge ($0.5 million, net of tax, or $0.03 per share) related to the change in fair value of our interest rate swaps;

·

A $1.6 million gain of bargain purchase ($1.0 million, net of tax, or $0.05 per diluted share) related to the purchase of WZAB-AM in Miami, Florida of $1.0 million;

·

A $1.1 million loss ($0.7 million, net of tax, or $0.03 per share) on early redemption of long-term debt due to the repurchase of our 7 ¾% senior subordinated notes due in 2010;

·

A $0.1 million loss, net of tax, from discontinued operations of our radio station in Milwaukee, Wisconsin; and

·

A $0.6 million non-cash compensation charge ($0.4 million, net of tax, or $0.02 per share) related to the expensing of stock options consisting of:

o

$0.3 million non-cash compensation included in corporate expenses; and

o

$0.2 million non-cash compensation included in broadcast operating expenses; and

o

$0.1 million non-cash compensation included in non-broadcast operating expenses.


Included in the results for the twelve month period ended December 31, 2008 are:

·

A $1.8 million income ($0.07 per diluted share), net of tax, from discontinued operations consisting primarily of:

o

A $1.3 million gain, net of tax, from the sale of WRRD-AM in Milwaukee, Wisconsin;

o

A $0.8 million gain, net of tax, from the sale of WFZH-FM in Milwaukee, Wisconsin; and

o

The operating results of CCM Magazine.

·

A $6.9 million gain ($4.4 million, net of tax, or $0.19 per diluted share) on disposal of assets consisting primarily of a $6.1 million pre-tax gain from the disposal of the assets of KTEK-AM in Houston, Texas and a $1.1 million pre-tax gain from the disposal of the assets of WRVI-FM in Louisville, Kentucky.

·

A $73.0 million impairment of indefinite-lived intangible assets ($47.1 million, net of tax, or $1.99 per share) related to the impairment of radio broadcasting licenses and goodwill in our Boston, Detroit, Cleveland, Louisville, Nashville, Tampa, Miami, Orlando, Sacramento, and Omaha markets;

·

A $1.3 million charge ($0.8 million, net of tax, or $0.05 per share) related to terminated transaction costs and abandoned license upgrades;

·

A $4.8 million charge ($3.2 million, net of tax, or $0.20 per share) related to the change in fair value of our interest rate swaps;

·

A $4.7 million gain ($3.0 million, net of tax, or $0.13 per diluted share) on early redemption of long-term debt due to the repurchase of $9.4 million of our 7 ¾% senior subordinated notes due in 2010; and

·

A $3.4 million non-cash compensation charge ($2.2 million, net of tax, or $0.09 per share) related to the expensing of stock options.  This charge included approximately $1.6 million related to the voluntary surrender of unvested stock options by senior management.  The charge consists of:

o

$2.8 million non-cash compensation included in corporate expenses;  

o

$0.5 million non-cash compensation included in broadcast operating expenses; and

o

$0.1 million non-cash compensation included in non-broadcast operating expenses.


These results reflect the reclassification of the operations of our Milwaukee, Wisconsin radio stations to discontinued operations for all periods presented. These stations had net broadcast revenue of approximately $0.4 million and generated a loss of $0.1 million for the twelve months ended December 31, 2008 and no net broadcast revenue and generated a loss of $0.2 million for the twelve months ended December 31, 2009.


Additionally, these results reflect the reclassification of the operations of CCM Magazine to discontinued operations for all periods presented. The magazine had non-broadcast revenue of $0.4 million and generated a profit of $0.1 million for the twelve months ended December 31, 2008.


The company had no other comprehensive income or loss for the twelve months ended December 31, 2009 due to the interest rate swaps becoming ineffective during the fourth quarter of 2008.  Other comprehensive loss $0.5 million, net of tax, for the twelve months ended December 31, 2008 is due to the change in fair market value of the company's interest rate swaps.


Per share numbers are calculated based on 23,803,864 diluted weighted average shares for the twelve months ended December 31, 2009 and 23,671,288 diluted weighted average shares for the comparable 2008 period.


Balance Sheet


As of December 31, 2009, the company had net debt of $305.1 million and was in compliance with the covenants of its credit facilities and bond indentures.  The company’s bank leverage ratio was 5.83 versus a compliance covenant of 7.0.


Acquisitions and Divestitures


·

On February 12, 2010, the company completed the acquisition of HotAir.com, a popular conservative Internet blog, for $2.0 million; and   

·

On December 30, 2009, the potential buyer of radio station WRFD-AM, Columbus, Ohio, advised the company that they would not be able to meet the terms of the asset purchase agreement entered into on July 31, 2008.  Because of the buyer terminating the agreement, the accompanying financial information for all periods presented reflects the results of this market in continuing operations.  In January 2010, the company collected a $0.2 million termination fee from the buyer pursuant to the asset purchase agreement.


Conference Call Information

Salem will host a teleconference to discuss its results today, on March 3, 2010 at 2:00 p.m. Pacific Time. To access the teleconference, please dial (719) 325-2249, passcode 3481356 or listen via the investor relations portion of the company’s website, located at www.salem.cc.  A replay of the teleconference will be available through March 17, 2010 and can be heard by dialing (719) 457-0820, passcode 3481356 or on the investor relations portion of the company’s website, located at www.salem.cc.


First Quarter 2010 Outlook


For the first quarter of 2010, Salem is projecting total revenue to decrease 1% to 3% over first quarter 2009 total revenue of $48.7 million.  Salem is also projecting operating expenses before gain or loss on disposal of assets, terminated transaction costs and abandoned license upgrades and impairments to increase 1% to 4% as compared to the first quarter of 2009 operating expenses of $39.7 million.



In addition to its radio properties, Salem owns Salem Radio Network(R), which syndicates talk, news and music programming to approximately 2,000 affiliates; Salem Media Representatives(TM), a national radio advertising sales force; Salem Web Network(TM), an Internet provider of Christian content and online streaming; and Salem Publishing(TM), a publisher of Christian-themed magazines. Upon the close of all announced transactions, the company will own 94 radio stations, including 58 stations in 22 of the top 25 markets. Additional information about Salem may be accessed at the company's website, www.salem.cc.


Company Contact:

Evan D. Masyr

Salem Communications

(805) 987-0400 ext. 1053

evanm@salem.cc



Forward-Looking Statements

Statements used in this press release that relate to future plans, events, financial results, prospects or performance are forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those anticipated as a result of certain risks and uncertainties, including but not limited to the ability of Salem to close and integrate announced transactions, market acceptance of Salem’s radio station formats, competition from new technologies, adverse economic conditions, and other risks and uncertainties detailed from time to time in Salem's reports on Forms 10-K, 10-Q, 8-K and other filings filed with or furnished to the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. Salem undertakes no obligation to update or revise any forward-looking statements to reflect new information, changed circumstances or unanticipated events.




Regulation G

Station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are financial measures not prepared in accordance with generally accepted accounting principles (“GAAP”). Station operating income is defined as net broadcast revenues minus broadcast operating expenses. Non-broadcast operating income is defined as non-broadcast revenue minus non-broadcast operating expenses.  EBITDA is defined as net income before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA before discontinued operations (net of tax), impairment of indefinite-lived intangible assets, gain or loss on the disposal of assets and non-cash compensation expense.  In addition, Salem has provided supplemental information as an attachment to this press release, reconciling these non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with GAAP. The company believes these non-GAAP financial measures, when considered in conjunction with the most directly comparable GAAP financial measures, provide useful measures of the company’s operating performance.   


Station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are generally recognized by the broadcast industry as important measures of performance and are used by investors as well as analysts who report on the industry to provide meaningful comparisons between broadcast. Station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are not a measure of liquidity or of performance in accordance with GAAP, and should be viewed as a supplement to and not a substitute for, or superior to, the company’s results of operations presented on a GAAP basis such as operating income and net income. In addition, Salem’s definitions of station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are not necessarily comparable to similarly titled measures reported by other companies.





 

Salem Communications Corporation

 

 

 

 

 

 

 

Condensed Consolidated Statements of Operations

 

 

 

 

 

 

 

(in thousands, except share, per share and margin data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Three Months Ended

 

 Twelve Months Ended

 

 December 31,

 

 December 31,

 

 2008

 

 2009

 

 2008

 

 2009

 

 (unaudited)

 

 

 

 

 

 

 

 

 

Net broadcast revenue

 $       47,530

 

 $       43,347

 

 $     194,113

 

 $     172,055

Non-broadcast revenue

            7,654

 

            7,491

 

          28,377

 

          27,158

Total revenue

          55,184

 

          50,838

 

        222,490

 

        199,213

Operating expenses:

 

 

   

 

 

 

 

  Broadcast operating expenses

          29,215

 

          26,249

 

        124,881

 

        108,149

  Non-broadcast operating expenses

            6,302

 

            6,155

 

          25,867

 

          23,555

  Corporate expenses

            3,726

 

            3,951

 

          20,040

 

          14,005

  Depreciation and amortization

            4,066

 

            3,697

 

          16,136

 

          15,120

  Cost of denied tower site, abandoned projects and terminated transactions

            1,275

 

                  -   

 

            1,275

 

            1,111

  Impairment of indefinite-lived intangible assets

          52,690

 

187

 

          73,010

 

27,996

  (Gain) loss on disposal of assets

           (1,030)

 

                   6

 

           (6,892)

 

            1,676

Total operating expenses

          96,244

 

40,245

 

        254,317

 

        191,612

Operating income (loss)

         (41,060)

 

               10,593

 

         (31,827)

 

           7,601

Other income (expense):

 

 

 

 

 

 

 

  Interest income

                 66

 

                 52

 

               247

 

               290

  Interest expense

           (5,366)

 

           (7,150)

 

         (22,381)

 

         (20,079)

  Change in fair value of interest rate swaps

           (4,827)

 

           (2,315)

 

           (4,827)

 

              (781)

  Gain on bargain purchase

                  -   

 

                  -   

 

                  -   

 

            1,634

  Gain (loss) on early redemption of long-term debt

            4,664

 

           (1,710)

 

            4,664

 

           (1,050)

  Other income (expense), net

                (57)

 

                (16)

 

               121

 

                (88)

Loss from continuing operations before income taxes

         (46,580)

 

         (546)

 

         (54,003)

 

         (12,473)

Provision for (benefit from) income taxes

         (16,173)

 

           945

 

         (19,151)

 

           (4,210)

Loss from continuing operations

         (30,407)

 

           (1,491)

 

         (34,852)

 

         (8,263)

Income (loss) from discontinued operations, net of tax

              (184)

 

                (91)

 

            1,766

 

                (83)

Net loss

 $      (30,591)

 

 $        (1,582)

 

 $      (33,086)

 

 $      (8,346)

Other comprehensive loss, net of tax

                    -

 

                    -

 

              (480)

 

                    -

Comprehensive loss

 $      (30,591)

 

 $        (1,582)

 

 $      (33,566)

 

 $      (8,346)

 

 

 

 

 

 

 

 

Basic (loss) per share before discontinued operations

 $          (1.28)

 

 $          (0.06)

 

 $          (1.47)

 

 $          (0.35)

Income (loss) from discontinued operations, net of tax

 $          (0.01)

 

 $               -   

 

 $           0.07

 

 $               -   

Basic (loss) per share after discontinued operations

 $          (1.29)

 

 $          (0.07)

 

 $          (1.40)

 

 $          (0.35)

 

 

 

 

 

 

 

 

Diluted (loss) per share before discontinued operations

 $          (1.28)

 

 $          (0.06)

 

 $          (1.47)

 

 $          (0.35)

Income (loss) from discontinued operations, net of tax

 $          (0.01)

 

 $               -   

 

 $           0.07

 

 $               -   

Diluted  (loss) per share after discontinued operations

 $          (1.29)

 

 $          (0.07)

 

 $          (1.40)

 

 $          (0.35)

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

   23,673,788

 

   23,933,940

 

   23,671,288

 

23,803,864

Diluted weighted average shares outstanding

   23,673,788

 

   23,933,940

 

   23,671,288

 

23,803,864

 

 

 

 

 

 

 

 

Other Data:

   

 

   

 

   

 

   

Station operating income

 $       18,315

 

 $       17,098

 

 $       69,232

 

 $       63,906

Station operating margin

38.5%

 

39.4%

 

35.7%

 

37.1%

 

 

 

 

 

 

 

 






Salem Communications Corporation

 

 

 

 

 

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 December 31,

 

 

 December 31,

 

 

 

 2008

 

 

 2009

 

 

 

 

 

 

   

Assets

 

 

 

 

 

 

Cash

 

$

              1,892

 

$

               8,945

Restricted cash

 

 

                      -   

 

 

                    100

Trade accounts receivable, net

 

 

               28,530

 

 

               27,289

Deferred income taxes

 

 

                 5,670

 

 

4,700

Other current assets

 

 

                 2,844

 

 

                 3,459

Property, plant and equipment, net

 

 

             133,910

 

 

             121,174

Intangible assets, net

 

 

             423,709

 

 

             397,801

Bond issue costs

 

 

                    268

 

 

                 7,078

Bank loan fees

 

 

                    981

 

 

                 1,515

Other assets

 

 

                 9,914

 

 

                 6,984

Total assets

 

$

           607,718

 

$

           579,045

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Current liabilities

 

$

             22,897

 

$

             20,373

Long-term debt and capital lease obligations

 

 

             329,507

 

 

             313,969

Deferred income taxes

 

 

               43,106

 

 

               38,973

Other liabilities

 

 

                 9,092

 

 

                 8,531

Stockholders' equity

 

 

             203,116

 

 

             197,199

Total liabilities and stockholders' equity

 

$

           607,718

 

$

579,045

 

 

 

   

 

 

   






Salem Communications Corporation

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

December 31,

 

December 31,

 

 

2008

 

2009

 

2008

 

2009

 

 

(unaudited)

 

Capital expenditures

 

 

 

 

 

 

 

 

Acquisition related / income producing

 

 $            48

 

 $               -   

 

 $         3,949

 

 $            294

Maintenance

 

            1,085

 

               737

 

            5,135

 

            3,437

Total capital expenditures

 

 $       1,133

 

 $           737

 

 $         9,084

 

 $         3,731

 

 

 

 

 

 

 

 

 

Tax information

 

 

 

 

 

 

 

 

Cash tax expense

 

 $           (71)

 

 $              (4)

 

 $            279

 

 $            314

Deferred tax expense

 

         (16,102)

 

949

 

         (19,430)

 

           (4,524)

Provision for (benefit from) income taxes

 

 $    (16,173)

 

 $       945

 

 $     (19,151)

 

 $       (4,210)

 

 

 

 

 

 

 

 

 

Tax benefit of non-book amortization

 

 $        1,623

 

 $         3,138

 

 $       11,398

 

 $         9,280

 

 

 

 

 

 

 

 

 

Reconciliation of Same Station Net Broadcast

 

 

 

 

 

 

 

 

  Revenue to Total Net Broadcast Revenue

 

 

 

 

 

 

 

 

Net broadcast revenue - same station

 

 $     47,077

 

 $       42,907

 

 $    189,668

 

 $     167,402

Net broadcast revenue - acquisitions

 

               153

 

153

 

153

 

732

Net broadcast revenue - dispositions

 

75

 

                    -

 

600

 

8

Net broadcast revenue - format changes

 

225

 

287

 

            3,692

 

3,913

Total net broadcast revenue

 

 $     47,530

 

 $       43,347

 

 $    194,113

 

 $     172,055

 

 

 

 

 

 

 

 

 

Reconciliation of Same Station Broadcast Operating Expenses to Total Broadcast

Operating Expenses

 

 

 

 

 

 

 

 

Broadcast operating expenses - same station

 

 $     28,814

 

 $       25,917

 

 $    121,086

 

 $     104,071

Broadcast operating expenses - acquisitions

 

                 45

 

               147

 

                 45

 

               632

Broadcast operating expenses - dispositions

 

               126

 

                  -   

 

               672

 

                 12

Broadcast operating expenses - format changes

 

               230

 

               185

 

            3,078

 

            3,434

Total broadcast operating expenses

 

 $     29,215

 

 $       26,249

 

 $    124,881

 

 $     108,149

 

 

 

 

 

 

 

 

 

Reconciliation of Same Station Operating Income to Total Station Operating Income

 

 

 

 

 

 

 

 

Station operating income - same station

 

 $    18,263

 

 $       16,990

 

 $      68,582

 

 $      63,331

Station operating income - acquisitions

 

               108

 

                   6

 

               108

 

               100

Station operating income - dispositions

 

                (51)

 

                  -   

 

                (72)

 

                  (4)

Station operating income - format changes

 

                  (5)

 

               102

 

               614

 

               479

Total station operating income

 

 $    18,315

 

 $       17,098

 

 $      69,232

 

 $      63,906






Salem Communications Corporation

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 Three Months Ended

 

 Twelve Months Ended

 

 

 December 31,

 

 December 31,

 

 

 2008

 

 2009

 

 2008

 

 2009

 

 

 (unaudited)

 

 

 

 

Reconciliation of Station Operating Income and Non-

Broadcast Operating Income to Operating Income

(Loss)

 

 

 

 

 

 

 

 

Station operating income

 

 $   18,315

 

 $    17,098

 

 $    69,232

 

 $     63,906

Non-broadcast operating income

 

             1,352

 

           1,336

 

            2,510

 

          3,603

Less:

 

 

 

 

 

 

 

 

  Corporate expenses

 

           (3,726)

 

        (3,951)

 

  (20,040)

 

     (14,005)

  Depreciation and amortization

 

           (4,066)

 

         (3,697)

 

   (16,136)

 

  (15,120)

  Cost of denied tower site, abandoned projects

and terminated transactions

 

           (1,275)

 

                  -   

 

         (1,275)

 

       (1,111)

  Impairment of indefinite-lived intangible assets

 

         (52,690)

 

       (187)

 

     (73,010)

 

    (27,996)

  Gain (loss) on disposal of assets

 

              1,030

 

                (6)

 

      6,892

 

     (1,676)

Operating income (loss)

 

 $ (41,060)

 

 $       10,593

 

 $  (31,827)

 

 $    7,601

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA to EBITDA  to Net Income (Loss)

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 $    15,928

 

 $    14,676

 

 $     55,197

 

 $     54,004

Less:

 

 

 

 

 

 

 

 

  Stock-based compensation

 

            (44)

 

            (209)

 

     (3,374)

 

          (588)

  Impairment of indefinite-lived intangible assets

 

         (52,690)

 

      (187)

 

     (73,010)

 

   (27,996)

  Cost of denied tower site and abandoned projects

 

           (1,275)

 

                  -   

 

         (1,275)

 

     (1,111)

  Gain on bargain purchase

 

                     -   

 

                   -   

 

                -   

 

       1,634

  Gain (loss) on early redemption of long-term debt

 

              4,664

 

         (1,710)

 

         4,664

 

   (1,050)

  Discontinued operations, net of tax

 

              (184)

 

             (91)

 

         1,766

 

            (83)

  Gain (loss) on disposal of assets

 

              1,030

 

                (6)

 

            6,892

 

      (1,676)

EBITDA

 

         (32,571)

 

          12,473

 

         (9,140)

 

23,134

Plus:

 

 

 

 

 

 

 

 

  Interest income

 

                   66

 

                52

 

               247

 

            290

Less:

 

 

 

 

 

 

 

 

  Depreciation and amortization

 

           (4,066)

 

        (3,697)

 

       (16,136)

 

   (15,120)

  Interest expense

 

           (5,366)

 

         (7,150)

 

       (22,381)

 

     (20,079)

  Change in fair value of interest rate swaps

 

           (4,827)

 

        (2,315)

 

         (4,827)

 

         (781)

  (Provision for) benefit from income taxes

 

            16,173

 

(945)

 

     19,151

 

4,210

Net loss

 

 $ (30,591)

 

 $   (1,582)

 

 $  (33,086)

 

 $  (8,346)

 

 

 

 

 

 

 

 

 

 

 

 

 

 Applicable

 

 

 

 

 

 

Outstanding at

 

 Interest

 

 

 

 

 

 

December 31, 2009

 

 Rate

 

 

 

 

Selected Debt and Swap Data

 

 

 

 

 

 

 

 

  95/8% senior subordinated notes

 

 $   300,000

 

9.63%

 

 

 

 

  Revolving credit facility

 

  15,000

 

3.73%

 

 

 

 

(1)  Subject to rolling LIBOR plus a spread currently at 3.5% and incorporated into the rate set forth above.