Exhibit 99.1
CUMULUS MEDIA INC.
Cumulus Reports Operating Results for Fourth Quarter and Full Year 2017
ATLANTA, GA — March 28, 2018: Cumulus Media Inc. (PINK: CMLSQ) (the “Company,” “we,” “us,” or “our”) today announced operating results for the three months and year ended December 31, 2017.
For the three months ended December 31, 2017, the Company reported net revenue of $293.9 million, down 1.9% from the three months ended December 31, 2016, net loss of $206.1 million and Adjusted EBITDA of $49.9 million, down 12.3% from the quarter ended December 31, 2016. For the year ended December 31, 2017, the Company reported net revenue of $1,135.7 million, a decrease of 0.5% from the year ended December 31, 2016, net loss of $206.6 million and Adjusted EBITDA of $217.8 million, up 5.8% from the year ended December 31, 2016. During the fourth quarter of 2017, the Company recorded a noncash impairment charge against FCC licenses of $335.9 million. During the fourth quarter of 2016, the Company recorded noncash impairment charges against FCC licenses and goodwill of $603.1 million.
On November 29, 2017, the Company and certain of its direct and indirect subsidiaries filed voluntary petitions for relief under chapter 11 of title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of New York (the “Chapter 11 Filings”). The Chapter 11 Filings are being jointly administered under the caption In re Cumulus Media Inc., et al, Case No. 17-13381.
Mary Berner, President and Chief Executive Officer of Cumulus Media Inc. said, "Our 2017 financial performance is a true testament to our employees’ hard work and commitment to our turnaround plan. Having also made the decision to definitively address our overleveraged balance sheet, we look forward to completing our financial restructuring and continuing our progress in the months ahead."
Operating Summary (in thousands, except percentages and per share data):
|
| | | | | | | | | | |
| | Three Months Ended December 31, |
| | 2017 | | 2016 | | % Change |
| Net revenue | $ | 293,861 |
| | $ | 299,541 |
| | (1.9 | )% |
| Net loss | $ | (206,116 | ) | | $ | (543,677 | ) | | ** |
| Adjusted EBITDA (1) | $ | 49,852 |
| | $ | 56,865 |
| | (12.3 | )% |
| Basic and diluted loss per share | $ | (7.03 | ) | | $ | (18.57 | ) | |
|
|
| | | | | | | | | | |
| | Year Ended December 31, |
| | 2017 | | 2016 | | % Change |
| Net revenue | $ | 1,135,662 |
| | $ | 1,141,400 |
| | (0.5 | )% |
| Net loss | $ | (206,565 | ) | | $ | (510,720 | ) | | ** |
| Adjusted EBITDA (1) | $ | 217,751 |
| | $ | 205,867 |
| | 5.8 | % |
| Basic and diluted loss per share | $ | (7.05 | ) | | $ | (17.45 | ) | |
|
** Calculation is not meaningful
|
| | | | | | | | | | | |
| | | December 31, 2017 | | December 31, 2016 | | % Change |
| Cash and cash equivalents | | $ | 102,891 |
| | $ | 131,259 |
| | (21.6 | )% |
| | | | | | | |
| Term loan | | $ | 1,722,209 |
| | $ | 1,810,266 |
| | (4.9 | )% |
| 7.75% Senior Notes | | 610,000 |
| | 610,000 |
| | — | % |
| Total debt | | $ | 2,332,209 |
| | $ | 2,420,266 |
| | (3.6 | )% |
|
| | | | | | | | | | |
| | Three Months Ended December 31, |
| | 2017 | | 2016 | | % Change |
| Capital expenditures | $ | 11,287 |
| | $ | 6,333 |
| | 78.2 | % |
|
| | | | | | | | | | |
| | Year Ended December 31, |
| | 2017 | | 2016 | | % Change |
| Capital expenditures | $ | 31,932 |
| | $ | 23,037 |
| | 38.6 | % |
| |
| (1) | Adjusted EBITDA is not a financial measure calculated or presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). For additional information, see “Non-GAAP Financial Measure and Definition”. |
Results for Three Months Ended December 31, 2017
Net Revenue
The Company operates in two reportable segments, the Radio Station Group and Westwood One. The Radio Station Group revenue is derived primarily from the sale of broadcasting time to local, regional and national advertisers. Westwood One revenue is generated primarily through network advertising.
Corporate and Other includes overall executive, administrative and support functions for each of the Company’s reportable segments, including finance and administration, legal, human resources and information technology functions.
The following tables present our net revenue by segment (dollars in thousands).
|
| | | | | | | | | | | | | | | | |
| | | Three Months Ended December 31, 2017 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Net revenue | | $ | 201,913 |
| | $ | 91,298 |
| | $ | 650 |
| | $ | 293,861 |
|
| % of total revenue | | 68.7 | % | | 31.2 | % | | 0.2 | % | | 100.0 | % |
| $ change from three months ended December 31, 2016 | | $ | (7,843 | ) | | $ | 2,195 |
| | $ | (32 | ) | | $ | (5,680 | ) |
| % change from three months ended December 31, 2016 | | (3.7 | )% | | 2.5 | % | | (4.7 | )% | | (1.9 | )% |
|
| | | | | | | | | | | | | | | | |
| | | Three Months Ended December 31, 2016 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Net revenue | | $ | 209,756 |
| | $ | 89,103 |
| | $ | 682 |
| | $ | 299,541 |
|
| % of total revenue | | 70.0 | % | | 29.7 | % | | 0.2 | % | | 100.0 | % |
Net (loss) income
The following tables present our net (loss) income by segment (dollars in thousands).
|
| | | | | | | | | | | | | | | | |
| | | Three Months Ended December 31, 2017 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Net (loss) income | | $ | (296,452 | ) | | $ | 1,286 |
| | $ | 89,050 |
| | $ | (206,116 | ) |
| $ change from three months ended December 31, 2016 | | $ | 265,007 |
| | $ | (515 | ) | | $ | 73,069 |
| | $ | 337,561 |
|
| % change from three months ended December 31, 2016 | | ** | | 28.6 | % | | ** |
| | ** |
|
|
| | | | | | | | | | | | | | | | |
| | | Three Months Ended December 31, 2016 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Net (loss) income | | $ | (561,459 | ) | | $ | 1,801 |
| | $ | 15,981 |
| | $ | (543,677 | ) |
** Calculation is not meaningful
Adjusted EBITDA
The following tables present our Adjusted EBITDA by segment (dollars in thousands).
|
| | | | | | | | | | | | | | | | |
| | | Three Months Ended December 31, 2017 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Adjusted EBITDA | | $ | 51,019 |
| | $ | 8,040 |
| | $ | (9,207 | ) | | $ | 49,852 |
|
| $ change from three months ended December 31, 2016 | | $ | (7,896 | ) | | $ | 3,054 |
| | $ | (2,171 | ) | | $ | (7,013 | ) |
| % change from three months ended December 31, 2016 | | (13.4 | )% | | 61.3 | % | | (30.9 | )% | | (12.3 | )% |
|
| | | | | | | | | | | | | | | | |
| | | Three Months Ended December 31, 2016 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Adjusted EBITDA | | $ | 58,915 |
| | $ | 4,986 |
| | $ | (7,036 | ) | | $ | 56,865 |
|
** Calculation is not meaningful
Results for Year Ended December 31, 2017
Net Revenue
The following tables present our net revenue by segment (dollars in thousands).
|
| | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2017 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Net revenue | | $ | 786,963 |
| | $ | 346,165 |
| | $ | 2,534 |
| | $ | 1,135,662 |
|
| % of total revenue | | 69.3 | % | | 30.5 | % | | 0.2 | % | | 100.0 | % |
| $ change from year ended December 31, 2016 | | $ | (15,433 | ) | | $ | 9,555 |
| | $ | 140 |
| | $ | (5,738 | ) |
| % change from year ended December 31, 2016 | | (1.9 | )% | | 2.8 | % | | 5.8 | % | | (0.5 | )% |
|
| | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2016 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Net revenue | | $ | 802,396 |
| | $ | 336,610 |
| | $ | 2,394 |
| | $ | 1,141,400 |
|
| % of total revenue | | 70.3 | % | | 29.5 | % | | 0.2 | % | | 100.0 | % |
Net (loss) income
The following tables present our net (loss) income by segment (dollars in thousands).
|
| | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2017 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Net (loss) income | | $ | (178,410 | ) | | $ | 25,635 |
| | $ | (53,790 | ) | | $ | (206,565 | ) |
| $ change from year ended December 31, 2016 | | $ | 177,788 |
| | $ | 36,706 |
| | $ | 89,661 |
| | $ | 304,155 |
|
| % change from year ended December 31, 2016 | | 49.9 | % | | 331.6 | % | | 62.5 | % | | ** |
|
|
| | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2016 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Net loss | | $ | (356,198 | ) | | $ | (11,071 | ) | | $ | (143,451 | ) | | $ | (510,720 | ) |
** Calculation is not meaningful
Adjusted EBITDA
The following tables present our Adjusted EBITDA by segment (dollars in thousands).
|
| | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2017 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Adjusted EBITDA | | $ | 204,588 |
| | $ | 51,034 |
| | $ | (37,871 | ) | | $ | 217,751 |
|
| $ change from year ended December 31, 2016 | | $ | (13,604 | ) | | $ | 28,050 |
| | $ | (2,562 | ) | | $ | 11,884 |
|
| % change from year ended December 31, 2016 | | (6.2 | )% | | 122.0 | % | | (7.3 | )% | | 5.8 | % |
|
| | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2016 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| Adjusted EBITDA | | $ | 218,192 |
| | $ | 22,984 |
| | $ | (35,309 | ) | | $ | 205,867 |
|
Forward-Looking Statements
Certain statements in this release may constitute “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Such statements are statements other than historical fact and relate to our intent, belief or current expectations primarily with respect to certain historical and our future operating, financial, and strategic performance. Any such forward-looking statements are not guarantees of future performance and may involve risks and uncertainties. Actual results may differ from those contained in or implied by the forward-looking statements as a result of various factors including, but not limited to, risks and uncertainties relating to the need for additional funds to service our debt and to execute our business strategy, our ability to access borrowings under our revolving credit facility, our ability from time to time to renew one or more of our broadcast licenses, changes in interest rates, changes in the fair value of our investments, the timing of, and our ability to complete any acquisitions or dispositions pending from time to time, costs and synergies resulting from the integration of any completed acquisitions, our ability to effectively manage costs, our ability to generate and manage growth, the popularity of radio as a broadcasting and advertising medium, changing consumer tastes, the impact of general economic conditions in the United States or in specific markets in which we currently do business, industry conditions, including existing competition and future competitive technologies and cancellation, disruptions or postponements of advertising schedules in response to national or world events, our ability to generate revenues from new sources, including local commerce and technology-based initiatives, the impact of regulatory rules or proceedings that may affect our business from time to time, the write off of a material portion of the fair value of our FCC broadcast licenses and goodwill, and other risk factors described from time to time in our filings with the Securities and Exchange Commission, including our Form 10-K for the year ended December 31, 2017 (the “2017 Form 10-K”) and any previously filed Forms 10-Q. Many of these risks and uncertainties are beyond our control, and the unexpected occurrence or failure to occur of any such events or matters could significantly alter our actual results of operations or financial condition. Cumulus Media Inc. assumes no responsibility to update any forward-looking statement as a result of new information, future events or otherwise.
About Cumulus Media
A leader in the radio broadcasting industry, Cumulus Media (PINK:CMLSQ) combines high-quality local programming with iconic, nationally syndicated media, sports and entertainment brands to deliver premium content choices to the 245 million people reached each week through its 445 owned-and-operated stations broadcasting in 90 US media markets (including eight of the top 10), approximately 8,000 broadcast radio stations affiliated with its Westwood One network and numerous digital channels. Together, the Cumulus/Westwood One platforms make Cumulus Media one of the few media companies that can provide advertisers with national reach and local impact. Cumulus/Westwood One is the exclusive radio broadcast partner to some of the largest brands in sports, entertainment, news, and talk, including the NFL, the NCAA, the Masters, the Olympics, the GRAMMYs, the Academy of Country Music Awards, the American Music Awards, the Billboard Music Awards, Westwood One News, and more. Additionally, it is the nation's leading provider of country music and lifestyle content through its NASH brand, which serves country fans nationwide through radio programming, exclusive digital content, and live events.
For further information, please contact:
Cumulus Media Inc.
Collin Jones
Investor Relations
collin@cumulus.com
404-260-6600
CUMULUS MEDIA INC.
(Debtor-In-Possession)
Unaudited Condensed Consolidated Statements of Operations
(Dollars in thousands, except per share data)
|
| | | | | | | | | | | | | | | | |
| | | Three Months Ended December 31, | | Year Ended December 31, |
| | | 2017 | | 2016 | | 2017 | | 2016 |
| Net revenue | | $ | 293,861 |
| | $ | 299,541 |
| | $ | 1,135,662 |
| | $ | 1,141,400 |
|
| Operating expenses: | | | | | | | | |
| Content costs | | 111,588 |
| | 115,254 |
| | 402,978 |
| | 427,780 |
|
| Selling, general & administrative expenses | | 123,346 |
| | 120,426 |
| | 477,535 |
| | 472,900 |
|
| Depreciation and amortization | | 14,629 |
| | 19,244 |
| | 62,239 |
| | 87,267 |
|
| LMA fees | | 2,747 |
| | 2,473 |
| | 10,884 |
| | 12,824 |
|
| Corporate expenses | | 9,215 |
| | 6,975 |
| | 37,956 |
| | 35,383 |
|
| Stock-based compensation expense | | 191 |
| | 565 |
| | 1,614 |
| | 2,948 |
|
| Acquisition-related and restructuring costs | | 17,375 |
| | (1,420 | ) | | 19,492 |
| | 1,817 |
|
| Loss (gain) on sale of assets or stations | | 86 |
| | 1,460 |
| | (2,499 | ) | | (95,695 | ) |
| Impairment of intangible assets and goodwill | | 335,909 |
| | 603,149 |
| | 335,909 |
| | 604,965 |
|
| Total operating expenses | | 615,086 |
| | 868,126 |
| | 1,346,108 |
| | 1,550,189 |
|
| Operating loss | | (321,225 | ) | | (568,585 | ) | | (210,446 | ) | | (408,789 | ) |
| Non-operating (expense): | | | | | | | | |
| Reorganization items, net | | (31,603 | ) | | — |
| | (31,603 | ) | | — |
|
| Interest expense | | (23,210 | ) | | (34,738 | ) | | (126,952 | ) | | (138,634 | ) |
| Interest income | | 30 |
| | 129 |
| | 136 |
| | 493 |
|
| Gain (loss) on early extinguishment of debt | | — |
| | 8,017 |
| | (1,063 | ) | | 8,017 |
|
| Other (loss) income, net | | (299 | ) | | 441 |
| | (363 | ) | | 2,039 |
|
| Total non-operating expense, net | | (55,082 | ) | | (26,151 | ) | | (159,845 | ) | | (128,085 | ) |
| Loss before income taxes | | (376,307 | ) | | (594,736 | ) | | (370,291 | ) | | (536,874 | ) |
| Income tax benefit | | 170,191 |
| | 51,059 |
| | 163,726 |
| | 26,154 |
|
| Net loss | | $ | (206,116 | ) | | $ | (543,677 | ) | | $ | (206,565 | ) | | $ | (510,720 | ) |
| Basic and diluted loss per common share: | | | | | | | | |
| Basic: Loss per share | | $ | (7.03 | ) | | $ | (18.57 | ) | | $ | (7.05 | ) | | $ | (17.45 | ) |
| Diluted: Loss per share | | $ | (7.03 | ) | | $ | (18.57 | ) | | $ | (7.05 | ) | | $ | (17.45 | ) |
| Weighted average basic common shares outstanding | | 29,306,374 |
| | 29,275,111 |
| | 29,306,374 |
| | 29,270,455 |
|
| Weighted average diluted common shares outstanding | | 29,306,374 |
| | 29,275,111 |
| | 29,306,374 |
| | 29,270,455 |
|
Non-GAAP Financial Measure
From time to time we utilize certain financial measures that are not prepared or calculated in accordance with GAAP to assess our financial performance and profitability. Adjusted EBITDA is the financial metric utilized by management to analyze the performance of the Company as a whole and each of our reportable segments, respectively. This measure isolates the amount of income generated by our core operations after the incurrence of corporate, general and administrative expenses. Management also uses this measure to determine the contribution of our core operations to the funding of our corporate resources utilized to manage our operations and our non-operating expenses including debt service and acquisitions. In addition, Adjusted EBITDA, excluding the impact of LMA fees, is a key metric for purposes of calculating and determining compliance with certain covenants in our Credit Agreement.
In deriving this measure, the Company excludes from Adjusted EBITDA items not related to core operations and those that are non-cash including: depreciation, amortization, stock-based compensation expense, gain or loss on the exchange or sale of any assets or stations, early extinguishment of debt, local marketing agreement fees, expenses relating to acquisitions, restructuring costs, reorganization items and non-cash impairments of assets.
Management believes that Adjusted EBITDA, although not a measure that is calculated in accordance with GAAP, is commonly employed by the investment community as a measure for determining the market value of a media company and comparing the operational and financial performance among media companies. Management has also observed that Adjusted EBITDA is routinely employed to evaluate and negotiate the potential purchase price for media companies and is a key metric for purposes of calculating and determining compliance with certain covenants in our Credit Agreement. Given the relevance to our overall value, management believes that investors consider the metric to be extremely useful.
Adjusted EBITDA should not be considered in isolation or as a substitute for net (loss) income, operating income, cash flows from operating activities or any other measure for determining the Company’s operating performance or liquidity that is calculated in accordance with GAAP. In addition, Adjusted EBITDA may be defined or calculated differently by other companies, and comparability may be limited.
The following tables reconcile net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA for the three months and years ended December 31, 2017 and 2016 (dollars in thousands):
|
| | | | | | | | | | | | | | | | |
| | | Three Months Ended December 31, 2017 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| GAAP net (loss) income | | $ | (296,452 | ) | | $ | 1,286 |
| | $ | 89,050 |
| | $ | (206,116 | ) |
| Income tax benefit | | — |
| | — |
| | (170,191 | ) | | (170,191 | ) |
| Non-operating (income) expense, including net interest expense | | (1 | ) | | 130 |
| | 23,350 |
| | 23,479 |
|
| LMA fees | | 2,747 |
| | — |
| | — |
| | 2,747 |
|
| Depreciation and amortization | | 8,730 |
| | 5,490 |
| | 409 |
| | 14,629 |
|
| Stock-based compensation expense | | — |
| | — |
| | 191 |
| | 191 |
|
| Loss on sale of assets or stations | | 86 |
| | — |
| | — |
| | 86 |
|
| Reorganization items, net | | — |
| | — |
| | 31,603 |
| | 31,603 |
|
| Impairment of intangible assets and goodwill | | 335,909 |
| | — |
| | — |
| | 335,909 |
|
| Acquisition-related and restructuring costs | | — |
| | 1,134 |
| | 16,241 |
| | 17,375 |
|
| Franchise and state taxes | | — |
| | — |
| | 140 |
| | 140 |
|
| Adjusted EBITDA | | $ | 51,019 |
| | $ | 8,040 |
| | $ | (9,207 | ) | | $ | 49,852 |
|
|
| | | | | | | | | | | | | | | | |
| | | Three Months Ended December 31, 2016 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| GAAP net (loss) income | | $ | (561,459 | ) | | $ | 1,801 |
| | $ | 15,981 |
| | $ | (543,677 | ) |
| Income tax expense | | — |
| | — |
| | (51,059 | ) | | (51,059 | ) |
| Non-operating (income) expense, including net interest expense | | — |
| | (104 | ) | | 34,268 |
| | 34,164 |
|
| LMA fees | | 2,473 |
| | — |
| | — |
| | 2,473 |
|
| Depreciation and amortization | | 13,290 |
| | 5,521 |
| | 433 |
| | 19,244 |
|
| Stock-based compensation expense | | — |
| | — |
| | 545 |
| | 545 |
|
| Loss (gain) on sale of assets or stations | | 1,462 |
| | — |
| | (2 | ) | | 1,460 |
|
| Impairment of intangible assets | | 603,149 |
| | — |
| | — |
| | 603,149 |
|
| Acquisition-related and restructuring costs | | — |
| | (2,232 | ) | | 812 |
| | (1,420 | ) |
| Franchise and state taxes | | — |
| | — |
| | 3 |
| | 3 |
|
| Gain on early extinguishment of debt | | — |
| | — |
| | (8,017 | ) | | (8,017 | ) |
| Adjusted EBITDA | | $ | 58,915 |
| | $ | 4,986 |
| | $ | (7,036 | ) | | $ | 56,865 |
|
|
| | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2017 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| GAAP net (loss) income | | $ | (178,410 | ) | | $ | 25,635 |
| | $ | (53,790 | ) | | $ | (206,565 | ) |
| Income tax benefit | | — |
| | — |
| | (163,726 | ) | | (163,726 | ) |
| Non-operating expense (income), including net interest (income) expense | | (6 | ) | | 537 |
| | 126,648 |
| | 127,179 |
|
| LMA fees | | 10,884 |
| | — |
| | — |
| | 10,884 |
|
| Depreciation and amortization | | 38,734 |
| | 21,836 |
| | 1,669 |
| | 62,239 |
|
| Stock-based compensation expense | | — |
| | — |
| | 1,614 |
| | 1,614 |
|
| (Gain) loss on sale of assets or stations | | (2,523 | ) | | — |
| | 24 |
| | (2,499 | ) |
| Reorganization items, net | | — |
| | — |
| | 31,603 |
| | 31,603 |
|
| Impairment of intangible assets and goodwill | | 335,909 |
| | — |
| | — |
| | 335,909 |
|
| Acquisition-related and restructuring costs | | — |
| | 3,026 |
| | 16,466 |
| | 19,492 |
|
| Franchise and state taxes | | — |
| | — |
| | 558 |
| | 558 |
|
| Loss on early extinguishment of debt | | — |
| | — |
| | 1,063 |
| | 1,063 |
|
| Adjusted EBITDA | | $ | 204,588 |
| | $ | 51,034 |
| | $ | (37,871 | ) | | $ | 217,751 |
|
|
| | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2016 |
| | | Radio Station Group | | Westwood One | | Corporate and Other | | Consolidated |
| GAAP net loss | | $ | (356,198 | ) | | $ | (11,071 | ) | | $ | (143,451 | ) | | $ | (510,720 | ) |
| Income tax benefit | | — |
| | — |
| | (26,154 | ) | | (26,154 | ) |
| Non-operating expense, including net interest expense | | 13 |
| | 122 |
| | 135,967 |
| | 136,102 |
|
| LMA fees | | 12,824 |
| | — |
| | — |
| | 12,824 |
|
| Depreciation and amortization | | 54,071 |
| | 31,178 |
| | 2,018 |
| | 87,267 |
|
| Stock-based compensation expense | | — |
| | — |
| | 2,948 |
| | 2,948 |
|
| Gain on sale of assets or stations | | (95,667 | ) | | — |
| | (28 | ) | | (95,695 | ) |
| Impairment of intangible assets and goodwill | | 603,149 |
| | 1,816 |
| | — |
| | 604,965 |
|
| Acquisition-related and restructuring costs | | — |
| | 939 |
| | 878 |
| | 1,817 |
|
| Franchise and state taxes | | — |
| | — |
| | 530 |
| | 530 |
|
| Gain on early extinguishment of debt | | — |
| | — |
| | (8,017 | ) | | (8,017 | ) |
| Adjusted EBITDA | | $ | 218,192 |
| | $ | 22,984 |
| | $ | (35,309 | ) | | $ | 205,867 |
|
