This Form 10-Q is being filed by Jones Media Networks, Ltd. and its subsidiaries (the “Company”). The accompanying consolidated statements of financial position as of December 31, 2000 and June 30, 2001, the consolidated statements of operations for the three and six months ended June 30, 2000 and 2001, and the statements of cash flows for the six months ended June 30, 2000 and 2001, are unaudited. This Form 10-Q is being filed in conformity with the SEC requirements for unaudited financial statements and does not contain all of the necessary footnote disclosures required for a complete presentation of the consolidated statements of financial position, consolidated statements of operations and consolidated statements of cash flows in conformity with generally accepted accounting principles. However, in the opinion of management, these statements include all adjustments, consisting of normal recurring accruals, necessary for the fair presentation of results for these interim periods. The results of operations for the three months ended June 30, 2001 are not necessarily indicative of results to be expected for the entire year, or for any other interim period.
The Company is a subsidiary of Jones International, Ltd. (“Jones International”), a holding company with ownership in several companies involved in various industries. Jones International is wholly owned by the Company’s Chairman, Glenn R. Jones, who is Chairman and Chief Executive Officer of Jones International and various of its subsidiaries. Certain officers or directors of the Company are also officers or directors of these affiliated entities and, from time to time, the Company may have transactions with these entities. Certain expenses are paid by affiliated entities on behalf of the Company and are allocated at cost based on specific identification or other methods which management believes are reasonable. Principal recurring transactions with affiliates are described below.
In addition, Jones Space Holdings, Inc. (“Space Holdings”), a subsidiary of the Company, subleases satellite transponder capacity to certain of its affiliates. Satellite transponder lease revenues of approximately $385,000 and $201,000, were received from its affiliates for the three months ended June 30, 2000 and 2001, respectively. Satellite transponder lease revenues of approximately $770,000 and $402,000, were received from its affiliates for the six months ended June 30, 2000 and 2001, respectively.
Operating Expenses—The PIN Venture is owned by the Company and owned by Cox Communications. The PIN Venture pays out a significant portion of the revenues generated by its infomercial programming in the form of system rebates to cable systems which enter into agreements to air such programming. For the three months ended June 30, 2000 and 2001, the PIN Venture paid rebates to Cox Communications of approximately $882,000 and $1,037,000, respectively, for system rebates. For the six months ended June 30, 2000 and 2001, the PIN Venture paid rebates to Cox Communications of approximately $1,840,000 and $2,180,000, respectively, for system rebates.
The Company leases office space in Englewood, Colorado from an affiliate of Jones International. For the three months ended June 30, 2000 and 2001, the Company paid this affiliate approximately $131,000 and $96,000, respectively, for rent and associated expenses. For the six months ended June 30, 2000 and 2001, the Company paid this affiliate approximately $239,000 and $192,000, respectively, for rent and associated expenses.
An affiliate of Jones International provides computer hardware and software support services to the Company. For the three months ended June 30, 2000 and 2001, the Company paid the affiliate approximately $336,000 and $191,000, respectively, for such services. For the six months ended June 30, 2000 and 2001, the Company paid the affiliate approximately $690,000 and $390,000, respectively, for such services.
The Company and its consolidated subsidiaries reimburse Jones International and its affiliates for certain allocated administrative expenses. These expenses generally consist of salaries, related benefits and other related costs. Allocations of personnel costs are generally based on actual time spent by affiliated associates with respect to the Company. For the three months ended June 30, 2000 and 2001, the Company reimbursed Jones International and its affiliates approximately $184,000 and $193,000, respectively. For the six months ended June 30, 2000 and 2001, the Company reimbursed Jones International and its affiliates approximately $384,000 and $403,000, respectively.
Galactic Radio, Inc. (“Galactic Radio”), a wholly owned subsidiary of the Company, had a transponder lease agreement with Jones Satellite Holdings, Inc. (“Satellite Holdings”), an affiliate of Jones International, for the use of the sub-carriers on a non-preemptible satellite transponder. Galactic Radio terminated this agreement on January 31, 2000. This agreement allowed Galactic Radio to use a portion of the transponder to distribute its audio programming. The Company paid Satellite Holdings approximately $58,000 for this service.
An affiliate of Jones International charged the Company approximately $11,000 during the three and six months ended June 30, 2000 for the allocated costs of its airplane, which was used by the Company in connection with a proposed equity offering. No such costs were incurred during the three and six month periods ended June 30, 2001.
In the normal course of business, Jones International (1) remits funds on behalf of the Company to third parties and affiliates in payment of products and services purchased by the Company, and (2) receives funds on behalf of the Company in payment for products and services provided by the Company. These amounts are reimbursed from or to Jones International on a monthly basis. The outstanding payable to Jones International and related parties at June 30, 2001 was approximately $432,000.(3) NET LOSS PER COMMON SHARE
Basic earnings per share ("EPS") is computed by dividing the net earnings applicable to common shares by the weighted average number of common shares outstanding during the period. Diluted EPS adjusts the basic weighted average of common shares outstanding by the assumed redemption of shares subject to put in the periods in which such effect would have been dilutive. Prior period amounts have been adjusted to reflect the effect of the 5-for-4 stock split which was effective on January 28, 2000. The table below presents a reconciliation of weighted average shares used in the calculation of basic and diluted EPS:
| For the Three Months ended June 30, | | For the Six Months ended June 30, | |
|
| |
| 2000 | | 2001 | | 2000 | | 2001 | |
|
| |
Weighted average shares for basic EPS | 7,671,117 | | 7,697,403 | | 7,656,187 | | 7,697,403 | |
Less: shares subject to put | 40,586 | | 57,272 | | 40,586 | | 57,272 | |
|
| |
| |
| |
| |
Weighted average shares for diluted EPS | 7,630,531 | | 7,640,131 | | 7,615,601 | | 7,640,131 | |
|
| |
| |
| |
| |
(4) COMMITMENTS AND CONTINGENCIES
GAC Equity Agreement—In 1998, Great American Country and the Company entered into an equity affiliate agreement with a multiple cable system operator (“MSO”). Pursuant to the terms of the agreement, the Company agreed to issue shares of Class A Common Stock to this MSO in return for this MSO providing Great American Country’s programming to no less than 550,000 of the MSO’s subscribers by May 31, 1998 and an additional 150,000 subscribers by December 31, 1999. The total number of shares of Class A Common Stock issued was based on the number of subscribers provided by this MSO. As of June 30, 2001, 136,540 shares of Class A Common Stock had been issued. No additional shares of Class A Common Stock are required to be issued to this MSO. The value of the Class A Common Stock was recorded as an intangible asset upon execution of the affiliate agreements and upon issuance of the Class A Common Stock. This intangible is being amortized using the straight-line method over the life of the contract (approximately 10 years). Because of a put option granted to this MSO, the shares issued to this MSO are presented above the Shareholders’ Deficit section of the Statements of Financial Position. The difference in the value of the shares issued to the put option value at the exercise date is not significant.
As noted above, this MSO was granted a put option on the Class A Common Stock issued, whereby, if as of December 31, 2001, the Company or its successor has not completed a public offering of its securities, the MSO would have the option within 60 days of such date to require the Company to buy back its Class A Common Stock at a price equal to all or a portion of the license fees that were paid during the period between the date of the agreement and December 1, 2000. The purchase price is based on the total number of MSO subscribers receiving the Great American Country service as of December 31, 1999. Based on the number of subscribers receiving the Great American Country service at December 31, 1999, the estimated purchase price of the Class A Common Stock in the event the put option is exercised would be approximately $951,000.
(6) UNAUDITED CONDENSED CONSOLIDATING FINANCIAL INFORMATION FOR SUBSIDIARY GUARANTORS
The Notes are fully and unconditionally guaranteed, jointly and severally, on a senior unsecured basis by the following wholly-owned subsidiaries of the Company: JPN, Inc., Jones Direct, Ltd., Jones Space Holdings, Inc., Jones Earth Segment, Inc., Jones Infomercial Networks, Inc., Jones Radio Holdings, Inc., Great American Country, Inc., Jones Galactic Radio, Inc., Jones Infomercial Network Ventures, Inc., Jones Galactic Radio Partners, Inc., Jones Radio Networks, Ltd., Jones Radio Network, Inc., Jones Audio Services, Inc., Jones Radio Network Ventures, Inc., Jones MediaAmerica, Inc., Jones Broadcast Programming, Inc., Jones MatchMedia, Inc., and Jones MAI Radio, Inc. The only existing subsidiary of the Company that did not guarantee the Notes is the PIN Venture (the "Non-Guarantor Subsidiary"). Superaudio and Jones/Capstar were subsidiaries of the Company that did not guarantee the Notes. Superaudio ceased distributing its programming and all other operating activities on January 31, 2000. Jones Radio Network, Inc. purchased all Jones/Capstar assets on April 1, 2000 and now produces and distributes its programming. Assets and liabilities that were transferred to Jones Radio Network, Inc. are now reported under the “Subsidiary Guarantors.”
The Company has not provided separate complete financial statements and other disclosures of the respective Subsidiary Guarantors because management has determined that such information is not material to investors. There are no significant contractual restrictions on distributions from each of the Subsidiary Guarantors to the Company.
Investments in subsidiaries are required to be accounted for by investors on the equity method for purposes of the supplemental condensed consolidating financial statement presentation. Under this method, investments are recorded at cost and adjusted for the investor company’s ownership share of the subsidiaries’ cumulative results of operations. In addition, investments increase in the amount of contributions to subsidiaries and decrease in the amount of distributions from subsidiaries. The elimination entries necessary for consolidation purposes eliminate the equity method accounting for the investment in subsidiaries and the equity in earnings of subsidiaries, intercompany payables and receivables and other transactions between subsidiaries including contributions and distributions.
Sections 13 and 15(d) of the Securities Exchange Act of 1934 require presentation of the following supplemental condensed consolidating financial statements. Presented below is condensed consolidating financial information for the Company and its subsidiaries as of and for the six months ended June 30, 2000 and 2001.
Unaudited Condensed Consolidating Statements of Operations – For the Six Months Ended June 30, 2000:
(in thousands)
| | | | | Non- | | | | | |
| The | | Subsidiary | | Guarantor | | Elimination | | | |
| Company | | Guarantors | | Subsidiaries | | Entries | | Reported | |
|
| |
| |
| |
| |
| |
Revenues | $ | — | | $ | 28,463 | | $ | 13,068 | | $ | (870 | ) | $ | 40,661 | |
Operating expenses: | | | | | | | | | | |
| Operations | — | | 16,085 | | 11,270 | | (870 | ) | 26,485 | |
| Selling and marketing | — | | 4,398 | | 452 | | — | | 4,850 | |
| General and administrative | 1,257 | | — | | — | | — | | 1,257 | |
| Depreciation and amortization | 27 | | 6,887 | | 66 | | — | | 6,980 | |
| |
| |
| |
| |
| |
| |
| Total operating expenses | 1,284 | | 27,370 | | 11,788 | | (870 | ) | 39,572 | |
| |
| |
| |
| |
| |
| |
| OPERATING INCOME (LOSS) | (1,284 | ) | 1,093 | | 1,280 | | — | | 1,089 | |
| |
| |
| |
| |
| |
| |
OTHER EXPENSE (INCOME): | | | | | | | | | | |
| Interest expense | 6,286 | | — | | — | | — | | 6,286 | |
| Interest income | (300 | ) | (76 | ) | (98 | ) | — | | (474 | ) |
| Equity share of loss (income) of subsidiaries | (2,055 | ) | 2,780 | | — | | (727 | ) | (2 | ) |
| Other expense (income), net | 11 | | (201 | ) | 62 | | — | | (128 | ) |
| |
| |
| |
| |
| |
| |
| Total other expense (income) | 3,942 | | 2,503 | | (36 | ) | (727 | ) | 5,682 | |
| |
| |
| |
| |
| |
| |
| Income (loss) before income taxes and minority interest | (5,226 | ) | (1,410 | ) | 1,316 | | 727 | | (4,593 | ) |
| Income tax provision | — | | 44 | | 1 | | — | | 45 | |
| |
| |
| |
| |
| |
| |
| Income (loss) before minority interest | (5,226 | ) | (1,454 | ) | 1,315 | | 727 | | (4,638 | ) |
| Minority interest in net income of | | | | | | | | | | |
| consolidated subsidiaries | — | | — | | — | | 588 | | 588 | |
| |
| |
| |
| |
| |
| |
NET INCOME (LOSS) | $ | (5,226 | ) | $ | (1,454 | ) | $ | 1,315 | | $ | 139 | | $ | (5,226 | ) |
| |
| | |
| | |
| | |
| | |
| |
| | | | | | | | | | | | | | | | | | | |
Unaudited Condensed Consolidating Cash Flows – For the Six Months Ended June 30, 2000:
(in thousands)
| The Company | | Subsidiary Guarantors | Non- Guarantor Subsidiaries | Elimination Entries | | Reported | |
|
|
|
| |
| |
| |
| |
| |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | |
| Net income (loss) | $ | (5,226 | ) | $ | (1,454 | ) | $ | 1,315 | | $ | 139 | | $ | (5,226 | ) |
| Adjustment to reconcile net income (loss) | | | | | | | | | | |
| to net cash provided by (used in) operating activities: | | | | | | | | | | |
| Non-cash expenses | 2,242 | | 6,065 | | 129 | | (139 | ) | 8,297 | |
| Net change in assets and liabilities | (799 | ) | 310 | | 971 | | — | | 482 | |
| |
| |
| |
| |
| |
| |
| Net cash provided by (used in) operating activities | (3,783 | ) | 4,921 | | 2,415 | | — | | 3,553 | |
| |
| |
| |
| |
| |
| |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | |
| Purchase of property and equipment | (2 | ) | (1,088 | ) | (131 | ) | — | | (1,221 | ) |
| Proceeds from purchase of investments | 2,579 | | 13 | | (904 | ) | — | | 1,688 | |
| Purchase of intangible assets | (9 | ) | (5,585 | ) | — | | — | | (5,594 | ) |
| Distributions of capital from affiliates | — | | 15 | | — | | — | | 15 | |
| |
| |
| |
| |
| |
| |
| Net cash used in investing activities | 2,568 | | (6,645 | ) | (1,035 | ) | — | | (5,112 | ) |
| |
| |
| |
| |
| |
| |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | |
| Payments for equity offering costs | (316 | ) | — | | — | | — | | (316 | ) |
| |
| |
| |
| |
| |
| |
| Net cash used in financing activities | (316 | ) | — | | — | | — | | (316 | ) |
| |
| |
| |
| |
| |
| |
INCREASE (DECREASE) IN CASH | | | | | | | | | | |
| AND CASH EQUIVALENTS | (1,531 | ) | (1,724 | ) | 1,380 | | — | | (1,875 | ) |
CASH AND CASH EQUIVALENTS, | | | | | | | | | | |
| BEGINNING OF PERIOD | 7,889 | | 2,708 | | 2,674 | | — | | 13,271 | |
| |
| |
| |
| |
| |
| |
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 6,358 | | $ | 984 | | $ | 4,054 | | $ | — | | $ | 11,396 | |
| |
| | |
| | |
| | |
| | |
| |
| | | | | | | | | | | | | | | | | | | | | | |
Unaudited Condensed Consolidating Statements of Financial Position – As of June 30, 2001:
(in thousands)
| | | | | Non- | | | | | |
| The | | Subsidiary | | Guarantor | | Elimination | | | |
| Company | | Guarantors | | Subsidiaries | | Entries | | Reported | |
|
| |
| |
| |
| |
| |
ASSETS: | | | | | | | | | | |
Cash and cash equivalents | $ | 10,230 | | $ | 883 | | $ | 486 | | $ | — | | $ | 11,599 | |
Available for sale securities | 566 | | — | | — | | — | | 566 | |
Accounts receivable, net | — | | 14,301 | | 599 | | — | | 14,900 | |
Other current assets | 98 | | 1,666 | | 41 | | — | | 1,805 | |
|
| |
| |
| |
| |
| |
| Total current assets | 10,894 | | 16,850 | | 1,126 | | — | | 28,870 | |
| |
| |
| |
| |
| |
| |
Property and equipment | 33 | | 18,884 | | 330 | | — | | 19,247 | |
Intangible assets | 2,997 | | 56,374 | | — | | — | | 59,371 | |
Other long-term assets | 28,296 | | (22,760 | ) | — | | (805 | ) | 4,731 | |
|
| |
| |
| |
| |
| |
| Total assets | $ | 42,220 | | $ | 69,348 | | $ | 1,456 | | $ | (805 | ) | $ | 112,219 | |
| | |
| | |
| | |
| | |
| | |
| |
LIABILITIES AND SHAREHOLDERS’ | | | | | | | | | | |
| EQUITY (DEFICIT): | | | | | | | | | | |
Accounts payable | $ | 1,125 | | $ | 2,563 | | $ | 2,359 | | $ | — | | $ | 6,047 | |
Producers’ fees payable | — | | 6,115 | | — | | — | | 6,115 | |
Accrued liabilities | 6,152 | | 6,007 | | 862 | | — | | 13,021 | |
Other current liabilities | (50,935 | ) | 52,245 | | 46 | | — | | 1,356 | |
|
| |
| |
| |
| |
| |
| Total current liabilities | (43,658 | ) | 66,930 | | 3,267 | | — | | 26,539 | |
| |
| |
| |
| |
| |
| |
Senior secured notes | 100,000 | | — | | — | | — | | 100,000 | |
Other long-term liabilities | 1,164 | | 612 | | — | | — | | 1,776 | |
|
| |
| |
| |
| |
| |
| Total long-term liabilities | 101,164 | | 612 | | — | | — | | 101,776 | |
| |
| |
| |
| |
| |
| |
Minority interest | — | | — | | — | | (810 | ) | (810 | ) |
Class A Common Stock subject to put | 1,311 | | — | | — | | — | | 1,311 | |
Shareholders’ equity (deficit): | | | | | | | | | | |
| Series A Preferred Stock | 23,975 | | — | | — | | — | | 23,975 | |
| Class A Common Stock | 53 | | — | | — | | — | | 53 | |
| Class B Common Stock | 22 | | — | | — | | — | | 22 | |
| General Partners’ Contributions | — | | — | | 350 | | (350 | ) | — | |
| Additional paid-in capital | 28,453 | | — | | — | | — | | 28,453 | |
| Accumulated other comprehensive income | 5 | | — | | — | | — | | 5 | |
| Retained earnings (deficit) | (69,105 | ) | 1,806 | | (2,161 | ) | 355 | | (69,105 | ) |
| |
| |
| |
| |
| |
| |
Total shareholders’ equity (deficit) | (16,597 | ) | 1,806 | | (1,811 | ) | 5 | | (16,597 | ) |
|
| |
| |
| |
| |
| |
| Total liabilities and shareholders’ | | | | | | | | | | | | | | | |
| equity (deficit) | $ | 42,220 | | $ | 69,348 | | $ | 1,456 | | $ | (805 | ) | $ | 112,219 | |
| | |
| | |
| | |
| | |
| | |
| |
| | | | | | | | | | | | | | | | | | | | |
Unaudited Condensed Consolidating Statements of Operations – For the Six Months Ended June 30, 2001:
(in thousands)
| The Company | Subsidiary Guarantors | Non- Guarantor Subsidiaries | Elimination Entries | Reported | |
|
| |
| |
| |
| |
| |
| | | | | | | | | | |
Revenues | $ | — | | $ | 30,075 | | $ | 11,978 | | $ | (2,226 | ) | $ | 39,827 | |
Operating expenses: | | | | | | | | | | |
| Operations | — | | 20,623 | | 14,120 | | (2,226 | ) | 32,517 | |
| Selling and marketing | — | | 5,054 | | 304 | | — | | 5,358 | |
| General and administrative | 1,104 | | — | | — | | — | | 1,104 | |
| Depreciation and amortization | 69 | | 7,050 | | 77 | | — | | 7,196 | |
| |
| |
| |
| |
| |
| |
| Total operating expenses | 1,173 | | 32,727 | | 14,501 | | (2,226 | ) | 46,175 | |
| |
| |
| |
| |
| |
| |
| OPERATING INCOME (LOSS) | (1,173 | ) | (2,652 | ) | (2,523 | ) | — | | (6,348 | ) |
|
| |
| |
| |
| |
| |
OTHER EXPENSE (INCOME): | | | | | | | | | | |
| Interest expense | 6,249 | | — | | — | | — | | 6,249 | |
| Interest income | (273 | ) | (59 | ) | (46 | ) | — | | (378 | ) |
| Equity share of loss (income) of subsidiaries | 4,130 | | (2,761 | ) | — | | (1,369 | ) | — | |
| Other expense (income), net | — | | 141 | | — | | — | | 141 | |
| |
| |
| |
| |
| |
| |
| Total other expense (income) | 10,106 | | (2,679 | ) | (46 | ) | (1,369 | ) | 6,012 | |
| |
| |
| |
| |
| |
| |
| Income (loss) before income taxes and minority interest | (11,279 | ) | 27 | | (2,477 | ) | 1,369 | | (12,360 | ) |
| Income tax provision | — | | 27 | | — | | — | | 27 | |
| |
| |
| |
| |
| |
| |
| Income (loss) before minority interest | (11,279 | ) | — | | (2,477 | ) | 1,369 | | (12,387 | ) |
| Minority interest in net loss of consolidated subsidiaries | — | | — | | — | | (1,108 | ) | (1,108 | ) |
| |
| |
| |
| |
| |
| |
NET INCOME (LOSS) | $ | (11,279 | ) | $ | — | | $ | (2,477 | ) | $ | 2,477 | | $ | (11,279 | ) |
|
| |
| |
| |
| |
| |
| | | | | | | | | | | | | | | | | | |
Unaudited Condensed Consolidating Cash Flows – For the Six Months Ended June 30, 2001:
(in thousands)
| The Company | Subsidiary Guarantors | Non- Guarantor Subsidiaries | Elimination Entries | Reported | |
|
| |
| |
| |
| |
| |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | |
| Net income (loss) | $ | (11,279 | ) | $ | — | | $ | (2,477 | ) | $ | 2,477 | | $ | (11,279 | ) |
| Adjustment to reconcile net income (loss) to | | | | | | | | | | |
| net cash provided by (used in) operating activities: | | | | | | | | | | |
| Non-cash expenses | 4,870 | | 4,187 | | 77 | | (2,477 | ) | 6,657 | |
| Net change in assets and liabilities | 1,722 | | (1,363 | ) | 934 | | — | | 1,293 | |
| |
| |
| |
| |
| |
| |
| Net cash provided by (used in) operating activities | (4,687 | ) | 2,824 | | (1,466 | ) | — | | (3,329 | ) |
| |
| |
| |
| |
| |
| |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | |
| Purchase of property and equipment | (8 | ) | (1,483 | ) | (44 | ) | — | | (1,535 | ) |
| Proceeds from the sale of available for sale securities | 2,747 | | 5 | | 401 | | — | | 3,153 | |
| Cable programming distribution agreements payments | — | | (1,367 | ) | — | | — | | (1,367 | ) |
| Purchase of intangible assets | — | | (223 | ) | — | | — | | (223 | ) |
| |
| |
| |
| |
| |
| |
| Net cash provided by (used in) investing activities | 2,739 | | (3,068 | ) | 357 | | — | | 28 | |
| |
| |
| |
| |
| |
| |
INCREASE (DECREASE) IN CASH | | | | | | | | | | |
| AND CASH EQUIVALENTS | (1,948 | ) | (244 | ) | (1,109 | ) | — | | (3,301 | ) |
CASH AND CASH EQUIVALENTS, | | | | | | | | | | |
| BEGINNING OF PERIOD | 12,178 | | 1,127 | | 1,595 | | — | | 14,900 | |
| |
| |
| |
| |
| |
| |
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 10,230 | | $ | 883 | | $ | 486 | | $ | — | | $ | 11,599 | |
|
| |
| |
| |
| |
| |
| | | | | | | | | | | | | | | | | | | | | | | |
(7) REPORTABLE SEGMENTS
During the three and six months ended June 30, 2000 and 2001, the Company had five reportable segments: network radio, cable television programming, Internet advertising sales services, satellite services and general and administrative-corporate. The Company’s reportable segments have been determined in accordance with the Company’s internal management structure. The Company evaluates performance based on many factors, one of the primary measures is EBITDA. EBITDA represents operating income (loss) plus depreciation and amortization minus the EBITDA attributable to the minority interests in the PIN Venture, a consolidated 55.3%-owned subsidiary.
The following tables set forth the Company's financial results by operating segments. The presentation of reportable segments has been changed from that presented in the prior periods to combine the results of operations from Internet websites related to the Company’s radio programming with the network radio segment and the results of operations from Internet websites related to one of the Company's cable television networks with the cable television programming segment. Because of the complementary nature of the Company’s Internet websites to their respective radio program and cable television network counterparts, the Company has decided to include the results of operations of these companion websites in the Company's respective network radio and cable television programming operations. In addition, the Company has combined the presentation of its radio programming content and radio advertising sales services segments into the network radio segment. Management believes that this presentation provides a more meaningful analysis of the Company's business segments.
| Three Months Ended | | Six Months Ended | |
| June 30, | | June 30, | |
| 2000 | | 2001 | | 2000 | | 2001 | |
|
| |
| |
| |
| |
| (in thousands) | |
| | | | | | | | |
Revenues: | | | | | | | | |
| Network radio | $ | 10,872 | | $ | 11,698 | | $ | 20,647 | | $ | 21,615 | |
| Cable television programming | 8,310 | | 8,514 | | 16,992 | | 16,506 | |
| Internet advertising sales services | 1 | | 57 | | 1 | | 78 | |
| Satellite services | 1,311 | | 814 | | 3,021 | | 1,628 | |
|
| |
| |
| |
| |
| Total revenues | $ | 20,494 | | $ | 21,083 | | $ | 40,661 | | $ | 39,827 | |
|
| |
| |
| |
| |
EBITDA: | | | | | | | | |
| Network radio | $ | 2,960 | | $ | 2,496 | | $ | 5,346 | | $ | 3,401 | |
| Cable television programming | 663 | | (1,265 | ) | 1,699 | | (1,762 | ) |
| Internet advertising sales services | (278 | ) | (529 | ) | (379 | ) | (1,169 | ) |
| Satellite services | 1,188 | | 778 | | 2,661 | | 1,482 | |
|
| |
| |
| |
| |
| Segment EBITDA | 4,533 | | 1,480 | | 9,327 | | 1,952 | |
| Reconciliation to operating income: | | | | | | | | |
| General and administrative – Corporate | (510 | ) | (508 | ) | (1,257 | ) | (1,104 | ) |
| Depreciation and amortization | (3,587 | ) | (3,623 | ) | (6,980 | ) | (7,196 | ) |
|
| |
| |
| |
| |
| Total operating income (loss) | $ | 436 | | $ | (2,651 | ) | $ | 1,090 | | $ | (6,348 | ) |
|
| |
| |
| |
| |
Reconciliation of segment EBITDA to total EBITDA: | | | | | | | | |
| Segment total | $ | 4,533 | | $ | 1,480 | | $ | 9,327 | | $ | 1,952 | |
| General and administrative – Corporate | (510 | ) | (508 | ) | (1,257 | ) | (1,104 | ) |
| Adjustment related to minority interest EBITDA | (252 | ) | 661 | | (602 | ) | 1,094 | |
|
| |
| |
| |
| |
| Total EBITDA | $ | 3,771 | | $ | 1,633 | | $ | 7,468 | | $ | 1,942 | |
|
| |
| |
| |
| |
| | | | | | | | | | | | | | | | | |