Exhibit 99.1
Entercom Communications Corp.
Reports Fourth Quarter and Full Year Results
Fourth Quarter Revenue Increased 2%
(Bala Cynwyd, Pa. February 19, 2015) Entercom Communications Corp. (NYSE: ETM) today reported financial results for the quarter ended December 31, 2014.
Fourth Quarter Highlights
| • | Net revenues for the quarter increased 2% to $101.5 million |
| • | Station expenses increased 3% to $63.3 million |
| • | Station operating income was flat at $38.2 million |
| • | Adjusted EBITDA increased 1% to $33.0 million |
| • | Adjusted net income per share increased 3% to $0.32 |
| • | Free cash flow increased 4% to $23.4 million |
Full Year Highlights
| • | Net revenues for the year increased 1% to $379.8 million |
| • | Station expenses increased 3% to $258.3 million |
| • | Station operating income decreased 3% to $121.5 million |
| • | Adjusted EBITDA decreased 5% to $99.3 million |
| • | Adjusted net income per share was flat at $0.79 |
| • | Free cash flow decreased 7% to $56.1 million |
David J. Field, President and Chief Executive Officer, stated: “After finishing 2014 with modest gains in net revenues, adjusted net income and free cash flow, Entercom is looking forward to a promising year of opportunity in 2015. Our recently announced Lincoln Financial Media acquisition will add a number of terrific new markets and brands to our lineup and should be accretive to shareholders with no material impact on our solid balance sheet. And we are well-positioned to capitalize on a number of other significant growth opportunities throughout the organization.”
Additional Information
In December the Company announced the acquisition of Lincoln Financial Media from Lincoln Financial Group for $105 million plus working capital. The transaction adds 15 stations in four markets: Atlanta, Denver, Miami and San Diego. The $105 million purchase price will be paid in the form of $77.5 million in cash and $27.5 million in new perpetual cumulative convertible
Exhibit 99.1 - Page 1
preferred stock that will be issued to Lincoln. In order to comply with the FCC’s station ownership limitations, the Company plans to divest one FM station in the Denver market.
The Company reduced its outstanding debt by $17.4 million (net of cash) during the quarter. As of December 31, 2014 the Company had $479.9 million of senior debt and senior notes and $31.5 million in cash.
Earnings Conference Call and Company Information
Entercom will hold a conference call regarding the quarterly earnings release on Thursday, February 19, 2015 at 4:30 PM Eastern Time. Investors will have the opportunity to submit questions to the Company regarding the fourth quarter earnings release by emailing their inquiries to questions@entercom.com. Questions should be sent at least 10 minutes prior to the call. The Company will only discuss inquiries made by email prior to the conference call. 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 866-491-2943 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.
About Entercom
Entercom Communications Corp. (NYSE: ETM) is the fourth-largest radio broadcasting company in the United States with a portfolio that, including the announced acquisition of Lincoln Financial Media, boasts over 125 highly-rated radio stations in 26 top markets across the country. Known for developing unique and highly successful locally programmed stations, Entercom’s brands reach and engage close to 40 million people each week, delivering a curated mix of outstanding local personalities and a broad range of compelling music, news, talk and sports content.
Founded in 1968, Philadelphia-based Entercom also operates hundreds of events each year, attracting millions of attendees, and runs a full-service digital marketing division, SmartReach Digital, providing customers with a broad range of digital marketing solutions.
More information is available atwww.Entercom.com,Facebook, andTwitter (@entercom).
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.
Exhibit 99.1 - Page 2
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; and gain or loss on sale or disposition of assets.
Adjusted EBITDA consists of net income (loss), 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; and gain or loss on sale or disposition of assets.
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; and (ii) less net interest expense (excluding amortization of deferred financing costs), taxes paid and capital expenditures.
Adjusted net income consists of net income (loss) 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; 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 42% without discrete items of tax.
Adjusted net income per share includes any dilutive equivalent shares when not anti-dilutive.
Same station is computed by comparing the performance of stations operated by the Company throughout the relevant period to the comparable performance in the prior year’s corresponding period (excluding non-cash compensation expense). Any acquisition or disposition of radio stations not deemed to be material by management are ignored for the purpose of computing this data. There were no material acquisitions during the periods presented in the tables below.
Non-GAAP Financial Measures
It is important to note thatstation 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 andfree 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.
Exhibit 99.1 - Page 3
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 and gain/loss on early extinguishment of debt. 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 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.
Contact:
Steve Fisher
Executive Vice President and Chief Financial Officer
610-660-5647
Exhibit 99.1 - Page 4
Fourth Quarter 2014
Earnings Release
ENTERCOM COMMUNICATIONS CORP.
FINANCIAL DATA
(amounts in thousands, except per share data)
(unaudited)
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
STATEMENTS OF OPERATIONS | ||||||||||||||||
Net Revenues | $ | 101,513 | $ | 99,583 | $ | 379,789 | $ | 377,618 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Station Expenses | 63,265 | 61,312 | 258,265 | 251,830 | ||||||||||||
Station Expense - Non-Cash Compensation | 247 | 244 | 919 | 766 | ||||||||||||
Corporate Expenses | 5,244 | 5,448 | 22,259 | 20,877 | ||||||||||||
Corporate Expenses - Non-Cash Compensation | 1,234 | 1,046 | 4,313 | 3,504 | ||||||||||||
Depreciation And Amortization | 1,997 | 1,988 | 7,794 | 8,545 | ||||||||||||
Impairment Loss | — | — | — | 850 | ||||||||||||
Merger and acquisition costs | 1,042 | — | 1,042 | — | ||||||||||||
Net (Gain) Loss On Sale Or Disposition of Assets | (47 | ) | 304 | (379 | ) | (1,321 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Total Operating Expenses | 72,982 | 70,342 | 294,213 | 285,051 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating Income | 28,531 | 29,241 | 85,576 | 92,567 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Other Expense (Income) Items: | ||||||||||||||||
Net Interest Expense | 9,354 | 10,410 | 38,821 | 44,232 | ||||||||||||
Net Loss On Investments | 21 | — | 21 | — | ||||||||||||
Other Income | — | (72 | ) | — | (165 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Total Other Expense | 9,375 | 10,338 | 38,842 | 44,067 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Income Before Income Taxes | 19,156 | 18,903 | 46,734 | 48,500 | ||||||||||||
Income Taxes | 8,306 | 9,396 | 19,911 | 22,476 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net Income | $ | 10,850 | $ | 9,507 | $ | 26,823 | $ | 26,024 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net Income Per Share - Basic | $ | 0.29 | $ | 0.25 | $ | 0.71 | $ | 0.70 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net Income Per Share - Diluted | $ | 0.28 | $ | 0.25 | $ | 0.69 | $ | 0.68 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted Common Shares Outstanding - Basic | 37,779 | 37,471 | 37,763 | 37,418 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted Common Shares Outstanding - Diluted | 38,730 | 38,336 | 38,664 | 38,301 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | ||||||||||||||||
Capital Expenditures | $ | 1,018 | $ | 823 | $ | 8,408 | $ | 4,325 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Income Taxes Paid | $ | — | $ | — | $ | 79 | $ | 69 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Cash Interest | $ | 14,595 | $ | 14,632 | $ | 35,593 | $ | 41,010 | ||||||||
|
|
|
|
|
|
|
| |||||||||
| December 31, | ||||||||||||||||
| 2014 | 2013 | |||||||||||||||
SELECTED BALANCE SHEET DATA | ||||||||||||||||
Cash | $ | 31,540 | $ | 12,231 | ||||||||||||
|
|
|
| |||||||||||||
Total Assets | $ | 926,615 | $ | 912,688 | ||||||||||||
|
|
|
| |||||||||||||
Current Portion Of Senior Debt | $ | 3,000 | $ | 3,000 | ||||||||||||
|
|
|
| |||||||||||||
Senior Debt (including Current Debt) | $ | 262,000 | $ | 299,500 | ||||||||||||
|
|
|
| |||||||||||||
Senior Notes | $ | 217,929 | $ | 217,624 | ||||||||||||
|
|
|
| |||||||||||||
Total Shareholders’ Equity | $ | 329,021 | $ | 298,393 | ||||||||||||
|
|
|
| |||||||||||||
Exhibit 99.1 - Page 5
OTHER FINANCIAL DATA
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
Reconciliation Of GAAP Station Operating Expenses To Station Expenses | ||||||||||||||||
Station Operating Expenses | $ | 63,512 | $ | 61,556 | $ | 259,184 | $ | 252,596 | ||||||||
Station Expenses - Non-Cash Compensation | (247 | ) | (244 | ) | (919 | ) | (766 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Station Expenses | $ | 63,265 | $ | 61,312 | $ | 258,265 | $ | 251,830 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Corporate General & Administrative Expenses To Corporate Expenses | ||||||||||||||||
Corporate General & Administrative Expenses | $ | 6,478 | $ | 6,494 | $ | 26,572 | $ | 24,381 | ||||||||
Corporate Expenses - Non-Cash Compensation | (1,234 | ) | (1,046 | ) | (4,313 | ) | (3,504 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Corporate Expenses | $ | 5,244 | $ | 5,448 | $ | 22,259 | $ | 20,877 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Operating Income To Station Operating Income | ||||||||||||||||
Operating Income | $ | 28,531 | $ | 29,241 | $ | 85,576 | $ | 92,567 | ||||||||
Corporate Expenses | 5,244 | 5,448 | 22,259 | 20,877 | ||||||||||||
Corporate Expenses - Non-Cash Compensation | 1,234 | 1,046 | 4,313 | 3,504 | ||||||||||||
Station Expenses - Non-Cash Compensation | 247 | 244 | 919 | 766 | ||||||||||||
Depreciation And Amortization | 1,997 | 1,988 | 7,794 | 8,545 | ||||||||||||
Impairment Loss | — | — | — | 850 | ||||||||||||
Merger and acquisition costs | 1,042 | — | 1,042 | — | ||||||||||||
Net (Gain) Loss On Sale Or Disposition of Assets | (47 | ) | 304 | (379 | ) | (1,321 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Station Operating Income | $ | 38,248 | $ | 38,271 | $ | 121,524 | $ | 125,788 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Net Income To Adjusted EBITDA | ||||||||||||||||
Net Income | $ | 10,850 | $ | 9,507 | $ | 26,823 | $ | 26,024 | ||||||||
Income Taxes | 8,306 | 9,396 | 19,911 | 22,476 | ||||||||||||
Total Other Expense | 9,375 | 10,338 | 38,842 | 44,067 | ||||||||||||
Corporate Expenses - Non-Cash Compensation | 1,234 | 1,046 | 4,313 | 3,504 | ||||||||||||
Station Expenses - Non-Cash Compensation | 247 | 244 | 919 | 766 | ||||||||||||
Depreciation And Amortization | 1,997 | 1,988 | 7,794 | 8,545 | ||||||||||||
Impairment Loss | — | — | — | 850 | ||||||||||||
Merger and acquisition costs | 1,042 | — | 1,042 | — | ||||||||||||
Net (Gain) Loss On Sale Or Disposition of Assets | (47 | ) | 304 | (379 | ) | (1,321 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA | $ | 33,004 | $ | 32,823 | $ | 99,265 | $ | 104,911 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Net Income To Free Cash Flow | ||||||||||||||||
Net Income | $ | 10,850 | $ | 9,507 | $ | 26,823 | $ | 26,024 | ||||||||
Depreciation And Amortization | 1,997 | 1,988 | 7,794 | 8,545 | ||||||||||||
Impairment Loss | — | — | — | 850 | ||||||||||||
Merger and acquisition costs | 1,042 | — | 1,042 | — | ||||||||||||
Deferred Financing Costs Included In Interest Expense | 695 | 812 | 3,860 | 3,870 | ||||||||||||
Amortization Of Original Issue Discount Included In Interest Expense | 79 | 71 | 305 | 274 | ||||||||||||
Non-Cash Compensation Expense | 1,481 | 1,290 | 5,232 | 4,270 | ||||||||||||
Net (Gain) Loss On Sale Or Disposition of Assets | (47 | ) | 304 | (379 | ) | (1,321 | ) | |||||||||
Net Loss On Investments | 21 | — | 21 | — | ||||||||||||
Other Income | — | (72 | ) | — | (165 | ) | ||||||||||
Income Taxes | 8,306 | 9,396 | 19,911 | 22,476 | ||||||||||||
Capital Expenditures | (1,018 | ) | (823 | ) | (8,408 | ) | (4,325 | ) | ||||||||
Income Taxes Paid | — | — | (79 | ) | (69 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Free Cash Flow | $ | 23,406 | $ | 22,473 | $ | 56,122 | $ | 60,429 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Exhibit 99.1 - Page 6
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
Reconciliation Of GAAP Operating Income To Free Cash Flow: | ||||||||||||||||
Operating Income | $ | 28,531 | $ | 29,241 | $ | 85,576 | $ | 92,567 | ||||||||
Depreciation and Amortization | 1,997 | 1,988 | 7,794 | 8,545 | ||||||||||||
Non-Cash Compensation Expense | 1,481 | 1,290 | 5,232 | 4,270 | ||||||||||||
Impairment Loss | — | — | — | 850 | ||||||||||||
Interest Expense, Net of Interest Income, Deferred Financing Costs & OID | (8,580 | ) | (9,527 | ) | (34,656 | ) | (40,088 | ) | ||||||||
Capital Expenditures | (1,018 | ) | (823 | ) | (8,408 | ) | (4,325 | ) | ||||||||
Merger and acquisition costs | 1,042 | — | 1,042 | — | ||||||||||||
Net (Gain) Loss On Sale Or Disposition of Assets | (47 | ) | 304 | (379 | ) | (1,321 | ) | |||||||||
Income Taxes Paid | — | — | (79 | ) | (69 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Free Cash Flow | $ | 23,406 | $ | 22,473 | $ | 56,122 | $ | 60,429 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Net Income To Adjusted Net Income | ||||||||||||||||
Net Income | $ | 10,850 | $ | 9,507 | $ | 26,823 | $ | 26,024 | ||||||||
Income Taxes | 8,306 | 9,396 | 19,911 | 22,476 | ||||||||||||
Net (Gain) Loss On Sale Or Disposition of Assets | (47 | ) | 304 | (379 | ) | (1,321 | ) | |||||||||
Impairment Loss | — | — | — | 850 | ||||||||||||
Net Loss On Investments | 21 | — | 21 | — | ||||||||||||
Other Income | — | (72 | ) | — | (165 | ) | ||||||||||
Merger and acquisition costs | 1,042 | — | 1,042 | — | ||||||||||||
Non-Cash Compensation Expense | 1,481 | 1,290 | 5,232 | 4,270 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted Income Before Income Taxes | 21,653 | 20,425 | 52,650 | 52,134 | ||||||||||||
Income Taxes | 9,094 | 8,579 | 22,113 | 21,896 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted Net Income | $ | 12,559 | $ | 11,847 | $ | 30,537 | $ | 30,238 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted Average Diluted Shares Outstanding | 38,730 | 38,336 | 38,664 | 38,301 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted Net Income Per Share - Diluted | $ | 0.32 | $ | 0.31 | $ | 0.79 | $ | 0.79 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Exhibit 99.1 - Page 7