Attached files

file filename
8-K - FORM 8-K - AUDACY, INC.d487060d8k.htm

Exhibit 99.1

 

For Immediate Release       Contact: Richard Schmaeling
November 2, 2017      

Executive Vice President

and CFO, Entercom

(610) 660-5686

      Richard.Schmaeling@entercom.com

ENTERCOM COMMUNICATIONS CORP.

REPORTS THIRD QUARTER RESULTS

 

 

ANNOUNCES 20% INCREASE IN ANNUAL DIVIDEND AND

$100 MILLION SHARE REPURCHASE PROGRAM

 

 

TRANSFORMATIONAL MERGER WITH CBS RADIO

EXPECTED TO CLOSE AS EARLY AS NOVEMBER 17

Bala Cynwyd, PA—Entercom Communications Corp. (NYSE: ETM) today reported financial results for the quarter ended September 30, 2017.

Highlights

 

    Net revenues increased 1% to $122.3 million, compared to $121.6 million in the third quarter of 2016

 

    Operating income was $13.5 million, after $8.8 million of merger and acquisition costs, compared to $25.7 million in the third quarter of 2016

 

    Net income per diluted share was $0.09, compared to net income per diluted share of $0.28 in the third quarter of 2016

 

    Same station net revenues decreased by 1% excluding political

 

    Adjusted EBITDA decreased 12% to $26.7 million

 

    Announced settlement with U.S. Department of Justice, clears path for merger with CBS Radio

 

    Increased dividend by 20% to $0.36 per share on an annualized basis

 

    $100 million share repurchase program authorization, with $30 million expected to be repurchased by the end of 2018

David J. Field, President and Chief Executive Officer, stated: “These are exciting times at Entercom as we count down the days before closing our game changing merger with CBS Radio. Entercom will be one of the radio industry’s two largest companies with an extraordinary lineup of highly rated, award winning radio stations, digital platforms and live events and a robust set of meaningful scale-driven value-creation opportunities. We are looking forward to deploying our extensive plans to drive growth in the business through a significant series of enhancements and investments across the organization.”


Additional Information

On November 1, the Company announced a settlement with the Antitrust Division of the U.S. Department of Justice that will allow it to move forward with its proposed merger with CBS Radio. Entercom now expects the transaction to close as early as November 17, pending approval from the Federal Communications Commission.

In anticipation of the completion of its merger with CBS Radio and consistent with its policy of balancing debt repayment with returns to shareholders, the Company announced today that it has increased its dividend to an annual amount of $0.36 per share, beginning with the dividend to be paid in the fourth quarter of 2017. A quarterly dividend of $0.09 per share will paid on December 15, 2017 to shareholders of record on November 28, 2017.

The Company also announced that its Board of Directors authorized a $100 million share repurchase program. The Company currently anticipates repurchasing approximately $30 million in Class A common stock by the end of 2018, subject to market conditions.

During the quarter, the Company made a strategic investment in and entered into a partnership with Cadence13, a leading creator of premium, personality-based podcasts and other on-demand audio. The Company purchased a 45 percent stake (with an option to purchase the remainder) in Cadence13 and entered into a multi-year services agreement under which Cadence13 will dedicate significant resources to enable the Company to leverage its deep roster of local talent and accelerate the growth of its on-demand audio content.

Third quarter results include $8.8 million in merger and acquisition costs related to the Company’s pending merger with CBS Radio, which were primarily for legal and consulting services.

As of September 30, 2017, the Company had outstanding $480.6 million of senior debt under its credit facilities and $27.8 million in perpetual cumulative convertible preferred stock. In addition, the Company had $5.4 million in cash on hand.

Earnings Conference Call and Company Information

Entercom will hold a conference call regarding the quarterly earnings release on Thursday November 2, 2017 at 10:00 AM Eastern Time and will conduct “live Q&A” following its prepared remarks. The public may access the conference call by dialing 888-889-0278 (passcode: Entercom). A replay of the conference call will be available and can be accessed either by dialing 866-468-7655 or by visiting the Company’s website: www.entercom.com. Additional information and reconciliation of same station results are available on the Company’s website at www.entercom.com.

Certain Definitions

All references to per share data, unless stated otherwise, are presented as per diluted share. All references to shares outstanding, unless stated otherwise, are presented to exclude unvested restricted stock units. All references to net debt are outstanding debt net of cash on hand.


Station expenses consist of station operating expenses excluding non-cash compensation expense.

Corporate expenses consist of corporate general and administrative expenses excluding non-cash compensation expense.

Station Operating Income consists of operating income (loss) before: depreciation and amortization; time brokerage agreement fees (income); corporate general and administrative expenses; non-cash compensation expense (which is otherwise included in station operating expenses); impairment loss; merger and acquisition costs, other expenses related to the refinancing and non-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs; and gain or loss on sale or disposition of assets.

Adjusted EBITDA consists of net income (loss) available to common shareholders, adjusted to exclude: income taxes (benefit); total other expense; depreciation and amortization; time brokerage agreement fees (income); non-cash compensation expense (which is otherwise included in station operating expenses and corporate G&A expenses); impairment loss, merger and acquisition costs, preferred stock dividends and non-recurring expense recognized for restructuring charges or similar costs, including transition and integration costs, and gain or loss on sale or disposition of assets.

Adjusted Free Cash Flow consists of operating income (loss): (i) plus depreciation and amortization, net (gain) loss on sale or disposal of assets; non-cash compensation expense (which is otherwise included in station operating expenses and corporate general and administrative expenses), impairment loss; merger and acquisition costs, other expenses related to the refinancing, loss on extinguishment of debt, other income and non-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs; and (ii) less net interest expense (excluding amortization of deferred financing costs), preferred stock dividends, taxes paid, capital expenditures and amortizable intangibles.

Adjusted Net Income (Loss) consists of net income (loss) available to common shareholders adjusted to exclude: (i) income taxes (benefit) as reported; (ii) gain/loss on sale of assets, derivative instruments and investments; (iii) non-cash compensation expense; (iv) other income; (v) impairment loss; (vi) merger and acquisition costs, other expenses related to the refinancing, loss on extinguishment of debt and non-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs; and (vii) gain/loss on early extinguishment of debt. For purposes of comparability, income taxes are reflected at the expected statutory federal and state income tax rate of 40% without discrete items of tax.

Adjusted Net Income Per Share includes any dilutive equivalent shares when not anti-dilutive. Convertible Preferred Stock is treated as if it never converted for the purposes of Adjusted Net Income Per Share.

Non-GAAP Financial Measures

It is important to note that station operating income, station expense, corporate expense, same station net revenues, same station expenses, same station operating income, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income Per Share and Adjusted Free Cash Flow are not measures of performance or liquidity calculated in accordance with generally accepted accounting principles (“GAAP”). Management believes that these measures are useful as a way to evaluate the Company


and the means for management to evaluate our radio stations’ performance and operations. Management believes that these measures are useful to an investor in evaluating our performance because they are widely used in the broadcast industry as a measure of a radio company’s operating performance.

Certain adjusted non-GAAP financial measures are presented in this release (e.g., Adjusted Net Income and Adjusted Net Income Per Share). The adjustments exclude gain/loss on sale of assets, derivative instruments, and investments; non-cash compensation expense, other income, impairment loss, merger and acquisition costs, other expenses related to the refinancing, and gain/loss on early extinguishment of debt and non-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs. For purposes of comparability income taxes are reflected at the expected federal and state income tax rate of 40% without adjustment for discrete tax adjustments.

Management believes these adjusted non-GAAP measures provide useful information to Management and investors by excluding certain income, expenses and gains and losses that may not be indicative of the Company’s core operating and financial results. Similarly, Management believes these adjusted measures are a useful performance measure because certain items included in the calculation of net income (loss) may either mask or exaggerate trends in the Company’s ongoing operating performance. Further, the reconciliations corresponding to these adjusted measures, by identifying the individual adjustments, provide a useful mechanism for investors to consider these adjusted measures with some or all of the identified adjustments.

Management uses these non-GAAP financial measures on an ongoing basis to help track and assess the Company’s financial performance. You, however, should not consider non-GAAP measures in isolation or as substitutes for net income (loss), operating income, or any other measure for determining our operating performance that is calculated in accordance with generally accepted accounting principles. These non-GAAP measures are not necessarily comparable to similarly titled measures employed by other companies. The accompanying financial tables provide reconciliations to the nearest GAAP measure of all non-GAAP measures provided in this release.

Note Regarding Forward-Looking Statements

The information in this news release is being widely disseminated in accordance with the Securities and Exchange Commission’s Regulation FD.

This news announcement contains certain forward-looking statements that are based upon current expectations and certain unaudited pro forma information that is presented for illustrative purposes only and involves certain risks and uncertainties within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Additional information and key risks are described in the Company’s filings on Forms S-4, 8-K, 10-Q and 10-K with the Securities and Exchange Commission. Readers should note that these statements might be impacted by several factors including changes in the economic and regulatory climate and the business of radio broadcasting, in general. The unaudited pro forma information and same station operating data reflect adjustments and are presented for comparative purposes only and do not purport to be indicative of what has occurred or indicative of future operating results or financial position. Accordingly, the Company’s actual performance may differ materially from those stated or implied herein. The Company assumes no obligation to publicly update or revise any unaudited pro forma or forward-looking statements.


About Entercom Communications Corp.

Entercom Communications Corp. (NYSE: ETM) is a leading media and entertainment company in the U.S., reaching and engaging more than 40 million people a week through its portfolio of highly rated stations in top markets across the country. Entercom is a purpose-driven company, deeply committed to entertaining and informing its listeners with the best locally curated music, news, sports, and talk content, driven by compelling local personalities. Entercom delivers superior ROI by connecting its customers and audiences through its leading local brands and unparalleled local marketing solutions and its SmartReach Digital product suite. Learn more about Philadelphia-based Entercom at www.Entercom.com, Facebook and Twitter (@Entercom).


ENTERCOM COMMUNICATIONS CORP.    

FINANCIAL DATA    

(amounts in thousands, except per share data)    

(unaudited)    

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2017     2016     2017     2016  

STATEMENTS OF OPERATIONS

        

Net Revenues

   $ 122,299     $ 121,641     $ 346,270     $ 340,221  
  

 

 

   

 

 

   

 

 

   

 

 

 

Station Expenses

     87,492       83,717       255,085       239,480  

Station Expense - Non-Cash Compensation

     361       372       937       962  

Corporate Expenses

     8,137       7,527       25,084       21,190  

Corporate Expenses - Non-Cash Compensation

     1,198       1,270       3,692       3,698  

Depreciation And Amortization

     2,904       2,488       8,068       7,452  

Time Brokerage Agreement Expense

     —         —         34       —    

Merger And Acquisition Costs

     8,825       670       24,925       670  

Impairment Loss

     —         —         441       62  

Net Gain (Loss) On Sale Or Disposition of Assets

     (103     (91     13,155       (1,310
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

     108,814       95,953       331,421       272,204  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     13,485       25,688       14,849       68,017  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Expense

     6,476       9,014       18,586       27,553  

Other (Income) Expense

     —         (2,299     —         (2,299
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) Before Income Taxes

     7,009       18,973       (3,737     42,763  

Income Taxes (Benefit)

     2,909       7,553       (4,921     16,097  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available To The Company

     4,100       11,420       1,184       26,666  

Preferred Stock Dividend

     663       526       1,763       1,351  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Available To Common Shareholders

   $ 3,437     $ 10,894     $ (579   $ 25,315  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Available To Common Shareholders Per Share - Basic

   $ 0.09     $ 0.28     $ (0.01   $ 0.66  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Available To Common Shareholders Per Share - Diluted

   $ 0.09     $ 0.28     $ (0.01   $ 0.64  
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends Declared And Paid Per Common Share

   $ 0.275     $ 0.075     $ 0.425     $ 0.15  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Common Shares Outstanding - Basic

     38,955       38,485       38,948       38,457  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Common Shares Outstanding - Diluted

     39,728       41,433       38,948       39,374  
  

 

 

   

 

 

   

 

 

   

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

        

Capital Expenditures

   $ 5,311     $ 2,278     $ 12,056     $ 4,316  

Amortizable Intangibles

   $ 364     $ 72     $ 663     $ 188  

Income Taxes Paid

   $ 175     $ 131     $ 352     $ 339  

Cash Dividends On Common Stock Declared And Paid

   $ 10,713     $ 2,886     $ 16,550     $ 5,772  

Cash Dividends On Preferred Stock Declared And Paid

   $ 550     $ 413     $ 1,650     $ 1,238  
SELECTED BALANCE SHEET DATA    September 30,              
     2017     2016              

Cash and Cash Equivalents

   $ 5,386     $ 9,908      

Senior Debt - Term B Loan And Other (Includes Current Portion)

   $ 458,074     $ 225,090      

Senior Debt - Revolver (Includes Current Portion)

   $ 22,500     $ —        

Senior Notes

   $ —       $ 218,549      

Perpetual Cumulative Convertible Preferred Stock

   $ 27,845     $ 27,732      

Total Shareholders’ Equity

   $ 383,057     $ 383,347      


OTHER FINANCIAL DATA    

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2017     2016     2017     2016  

Reconciliation Of GAAP Station Operating Expenses To Station Expenses

        

Station Operating Expenses

   $ 87,853     $ 84,089     $ 256,022     $ 240,442  

Station Expenses - Non-Cash Compensation

     (361     (372     (937     (962
  

 

 

   

 

 

   

 

 

   

 

 

 

Station Expenses

   $ 87,492     $ 83,717     $ 255,085     $ 239,480  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Corporate General & Administrative Expenses To Corporate Expenses

        

Corporate General & Administrative Expenses

   $ 9,335     $ 8,797     $ 28,776     $ 24,888  

Corporate Expenses - Non-Cash Compensation

     (1,198     (1,270     (3,692     (3,698
  

 

 

   

 

 

   

 

 

   

 

 

 

Corporate Expenses

   $ 8,137     $ 7,527     $ 25,084     $ 21,190  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Operating Income To Station Operating Income

        

Operating Income

   $ 13,485     $ 25,688     $ 14,849     $ 68,017  

Corporate Expenses

     8,137       7,527       25,084       21,190  

Corporate Expenses - Non-Cash Compensation

     1,198       1,270       3,692       3,698  

Station Expenses - Non-Cash Compensation

     361       372       937       962  

Depreciation And Amortization

     2,904       2,488       8,068       7,452  

Merger And Acquisition Costs

     8,825       670       24,925       670  

Impairment Loss

     —         —         441       62  

Time Brokerage Agreement Expense

     —         —         34       —    

Net Gain (Loss) On Sale Or Disposition of Assets

     (103     (91     13,155       (1,310
  

 

 

   

 

 

   

 

 

   

 

 

 

Station Operating Income

   $ 34,807     $ 37,924     $ 91,185     $ 100,741  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Net Income (Loss) Available To Common Shareholders To Adjusted EBITDA

        

Net Income (Loss) Available To Common Shareholders

   $ 3,437     $ 10,894     $ (579   $ 25,315  

Income Taxes (Benefit)

     2,909       7,553       (4,921     16,097  

Net Interest Expense

     6,476       9,014       18,586       27,553  

Other (Income) Expense

     —         (2,299     —         (2,299

Corporate Expenses - Non-Cash Compensation

     1,198       1,270       3,692       3,698  

Station Expenses - Non-Cash Compensation

     361       372       937       962  

Depreciation And Amortization

     2,904       2,488       8,068       7,452  

Time Brokerage Agreement Expense

     —         —         34       —    

Preferred Stock Dividend

     663       526       1,763       1,351  

Merger And Acquisition Costs

     8,825       670       24,925       670  

Transition Costs

     —         —         1,419       —    

Impairment Loss

     —         —         441       62  

Net Gain (Loss) On Sale Or Disposition of Assets

     (103     (91     13,155       (1,310
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 26,670     $ 30,397     $ 67,520     $ 79,551  
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2017     2016     2017     2016  

Reconciliation Of GAAP Net Income (Loss) Available To Common Shareholders To Adjusted Free Cash Flow

        

Net Income (Loss) Available To Common Shareholders

   $ 3,437     $ 10,894     $ (579   $ 25,315  

Depreciation And Amortization

     2,904       2,488       8,068       7,452  

Deferred Financing Costs Included In Interest Expense

     586       610       1,752       1,929  

Amortization Of Original Issue Discount Included In Interest Expense

     —         96       —         280  

Non-Cash Compensation Expense

     1,559       1,642       4,629       4,660  

Merger And Acquisition Costs

     8,825       670       24,925       670  

Transition Costs

     —         —         1,419       —    

Impairment Loss

     —         —         441       62  

Net Gain (Loss) On Sale Or Disposition of Assets

     (103     (91     13,155       (1,310

Other Income

     —         (2,299     —         (2,299

Income Taxes (Benefit)

     2,909       7,553       (4,921     16,097  


     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2017     2016     2017     2016  

Capital Expenditures

     (5,311     (2,278     (12,056     (4,316

Amortizable Intangibles

     (364     (72     (663     (188

Income Taxes Paid

     (175     (131     (352     (339
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Free Cash Flow

   $ 14,267     $ 19,082     $ 35,818     $ 48,013  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Operating Income To Adjusted Free Cash Flow:

        

Operating Income

   $ 13,485     $ 25,688     $ 14,849     $ 68,017  

Depreciation and Amortization

     2,904       2,488       8,068       7,452  

Non-Cash Compensation Expense

     1,559       1,642       4,629       4,660  

Net Interest Expense, Excluding Deferred Financing Costs & OID

     (5,890     (8,308     (16,834     (25,344

Preferred Stock Dividend

     (663     (526     (1,763     (1,351

Capital Expenditures

     (5,311     (2,278     (12,056     (4,316

Amortizable Intangibles

     (364     (72     (663     (188

Merger And Acquisition Costs

     8,825       670       24,925       670  

Transition Costs

     —         —         1,419       —    

Impairment Loss

     —         —         441       62  

Net Gain (Loss) On Sale Or Disposition of Assets

     (103     (91     13,155       (1,310

Income Taxes Paid

     (175     (131     (352     (339
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Free Cash Flow

   $ 14,267     $ 19,082     $ 35,818     $ 48,013  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Net Income (Loss) Available To Common Shareholders To Adjusted Net Income

        

Net Income (Loss) Available To Common Shareholders

   $ 3,437     $ 10,894     $ (579   $ 25,315  

Preferred Stock Dividend

     663       526       1,763       1,351  

Income Taxes (Benefit)

     2,909       7,553       (4,921     16,097  

Merger And Acquisition Costs

     8,825       670       24,925       670  

Transition Costs

     —         —         1,419       —    

Impairment Loss

     —         —         441       62  

Other Income

     —         (2,299     —         (2,299

Net Gain (Loss) On Sale Or Disposition of Assets

     (103     (91     13,155       (1,310

Non-Cash Compensation Expense

     1,559       1,642       4,629       4,660  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Income Before Income Taxes

     17,290       18,895       40,832       44,546  

Income Taxes

     6,916       7,558       16,333       17,818  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income Available To The Company

     10,374       11,337       24,499       26,728  

Preferred Stock Dividend

     663       526       1,763       1,351  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income

   $ 9,711     $ 10,811     $ 22,736     $ 25,377  
  

 

 

   

 

 

   

 

 

   

 

 

 

Numerator For Purposes Of Computing Adjusted Net Income Per Share - Diluted

        

Adjusted Net Income

   $ 9,711     $ 10,811     $ 22,736     $ 25,377  

Preferred Stock Dividend, Treated As If Preferred Never Converted

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 9,711     $ 10,811     $ 22,736     $ 25,377  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Average Diluted Shares Outstanding For Purposes Of Computing Adjusted Net Income Per Share - Diluted

        

Weighted Common Shares Outstanding - Diluted As Reported

     39,728       41,433       38,948       39,374  

Preferred Stock Dividend, Treated As If Preferred Never Converted

     —         (1,934     —         —    

Diluted Shares Excluded When Reporting A Net Loss

     —         —         973       —    
  

 

 

   

 

 

   

 

 

   

 

 

 
     39,728       39,499       39,921       39,374  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income Per Share - Diluted

   $ 0.24     $ 0.27     $ 0.57     $ 0.64