Exhibit 99.1
| For Immediate Release | Contact: Steve Fisher | |||
| February 22, 2017 | Executive Vice President | |||
and CFO, Entercom (610)660-5647 sfisher@entercom.com |
ENTERCOM COMMUNICATIONS CORP.
REPORTS FOURTH QUARTER AND
ANNUAL RESULTS
Fourth Quarter Revenues Increased 5% and
Station Operating Income Increased 3%
Bala Cynwyd, PA—Entercom Communications (NYSE:ETM) today reported financial results for the quarter ended December 31, 2016.
Fourth Quarter Highlights
| • | Net revenues for the quarter increased 5% to $123.2 million |
| • | Station expenses increased 6% to $81.1 million |
| • | Station operating income increased 3% to $42.1 million |
| • | Adjusted EBITDA was flat at $35.2 million |
| • | Adjusted net income per share was $0.34, down $0.02 |
Full Year Highlights
| • | Net revenues for the year increased 12% to $460.2 million |
| • | Station expenses increased 11% to $317.4 million |
| • | Station operating income increased 14% to $142.9 million |
| • | Adjusted EBITDA increased 12% to $114.7 million |
| • | Adjusted net income per share increased 13% to $0.98 |
David J. Field, President and Chief Executive Officer, stated: “Entercom posted another solid quarter of organic growth, completing an excellent year during which same-station revenues increased 4%, adjusted net income grew 13% and free cash flow improved 16%. And since the start of Q4, we have acquired a great new cluster of stations in Charlotte and successfully refinanced our credit facility to drive our interest expense down by roughly $10 million annually. Of course, our biggest news is our recently announced plan to merge with CBS Radio, a transformational event that will create scale-driven opportunities to compete more effectively with other media to accelerate growth. The combined company will be exceedingly well
positioned to serve its listeners, advertisers, communities, shareholders, and employees and we are very excited about the opportunities that lie ahead.”
Additional Information
On February 2, 2017, the Company announced an agreement to combine with CBS Radio in atax-free, all stock Reverse Morris Trust transaction. The merger will make Entercom a leading local media and entertainment company with a nationwide footprint of stations including positions in all of the top 10 markets and 23 of the top 25 markets. Based on Entercom’s current stock price, the combined company will have a pro forma equity value of approximately $2 billion and the strongest balance sheet of any of the major radio groups. Upon closing of the transaction, the combined company will be led by David J. Field, Entercom’s President and Chief Executive Officer.
On January 6, 2017, the Company completed an acquisition of four stations in Charlotte, NC from Beasley Broadcast Group, Inc. (“Beasley”) for $24 million in cash. The Company commenced operations for three of the stations, The Link(WLNK-FM) and news/talk leader WBT AM/FM, on November 1, 2016 under a time brokerage agreement (“TBA”) and the fourth station, The Fan(WFNZ-AM), upon closing. Operating results for the three stations operated under the TBA from November 1, 2016 through year end were included in the Company’s fourth quarter results as well as a $0.4 million TBA fee that the Company paid to Beasley.
In November, the Company entered into a new $540 million credit facility, including a $60 million revolver and $480 million term loan. The proceeds of the refinancing were used to repay the Company’s prior credit facility and to call its $220 million of outstanding 10.5% Senior Notes. The refinancing will generate approximately $10 million in pro forma annual interest expense savings.
The Company’s interest expense for the quarter was $9.1 million and first quarter 2017 interest expense is expected to be approximately $6 million, reflecting the savings from the new financing. The interest expense for the fourth quarter included interest on both the Senior Notes and the new term loan for a period of time.
Fourth quarter results include a $10.9 million loss on extinguishment of debt which includes the call premium paid to retire the Senior Notes and thewrite-off of deferred financing costs. In addition, the Company incurred $0.6 million in other expenses related to the refinancing.
As of December 31, 2016 the Company had outstanding $480.1 million of senior debt and capital leases and $27.7 million in perpetual cumulative convertible preferred stock. In addition the Company had $46.5 million in cash on hand.
In the fourth quarter, the Company recorded aone-time $4.7 million income tax benefit which lowered income tax expense for the quarter. The Company simplified its corporate organizational structure during the quarter, allowing it to better utilize its existing state net operating loss carry-forwards. As a result, the Company reduced the valuation allowance it had previously established for these state tax assets and this adjustment decreased its income tax expense by $4.7 million.
Earnings Conference Call and Company Information
Entercom will hold a conference call regarding the quarterly earnings release on Wednesday February 22, 2017 at 10:30AM Eastern Time. Investors will have the opportunity to submit questions to the Company regarding the 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 dialing888-889-0278 (passcode: Entercom). A replay of the conference call will be available and can be accessed either bydialing 866-435-1326 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 excludingnon-cash compensation expense.
Corporate expenses consist of corporate general and administrative expenses excludingnon-cash compensation expense.
Station Operating Incomeconsists 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 restructuring charges; and gain or loss on sale or disposition of assets.
Adjusted EBITDAconsists 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 restructuring charges; and gain or loss on sale or disposition of assets.
Free Cash Flowconsists 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 restructuring charges; and (ii) less net interest expense (excluding amortization of deferred financing costs), preferred stock dividends, taxes paid and capital expenditures.
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 restructuring charges; 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 treated as if never converted for the purposes of Adjusted Net Income Per Share.
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.
Certain adjustednon-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 adjustednon-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 thesenon-GAAP financial measures on an ongoing basis to help track and assess the Company’s financial performance. You, however, should not considernon-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. Thesenon-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 allnon-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 Forms8-K,10-Q and10-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 the fourth-largest radio broadcasting company in the U.S., reaching and engaging more than 40 million people a week through its 126 highly rated stations in 28 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, which include over 4,000 events each year, 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 December 31, | Years Ended December 31, | |||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
STATEMENTS OF OPERATIONS | ||||||||||||||||
Net Revenues | $ | 123,207 | $ | 117,704 | $ | 460,245 | $ | 411,378 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Station Expenses | 81,085 | 76,724 | 317,382 | 286,452 | ||||||||||||
Station Expense -Non-Cash Compensation | 400 | 379 | 1,362 | 1,259 | ||||||||||||
Corporate Expenses | 6,962 | 5,741 | 28,152 | 22,214 | ||||||||||||
Corporate Expenses -Non-Cash Compensation | 1,478 | 1,048 | 5,176 | 4,265 | ||||||||||||
Depreciation And Amortization | 2,341 | 2,340 | 9,793 | 8,419 | ||||||||||||
Time Brokerage Agreement Expense (Income) | 417 | (540 | ) | 417 | (1,285 | ) | ||||||||||
Merger And Acquisition Costs And Restructuring Charges | 38 | 1,104 | 708 | 6,836 | ||||||||||||
Impairment Loss | 192 | — | 254 | — | ||||||||||||
Other Expenses Related To Refinancing | 565 | — | 565 | — | ||||||||||||
Net Gain On Sale Or Disposition of Assets | (311 | ) | (1,647 | ) | (1,621 | ) | (2,364 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Total Operating Expenses | 93,167 | 85,149 | 362,188 | 325,796 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating Income | 30,040 | 32,555 | 98,057 | 85,582 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net Interest Expense | 9,086 | 9,638 | 36,639 | 37,961 | ||||||||||||
Other (Income) Expense | — | — | (2,299 | ) | — | |||||||||||
Loss On Early Extinguishment Of Debt | 10,858 | — | 10,858 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Income Before Income Taxes | 10,096 | 22,917 | 52,859 | 47,621 | ||||||||||||
Income Taxes | (1,303 | ) | 8,829 | 14,794 | 18,437 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net Income Available To The Company | 11,399 | 14,088 | 38,065 | 29,184 | ||||||||||||
Preferred Stock Dividend | 550 | 413 | 1,901 | 752 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net Income Available To Common Shareholders | $ | 10,849 | $ | 13,675 | $ | 36,164 | $ | 28,432 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net Income Available To Common Shareholders Per Share - Basic | $ | 0.28 | $ | 0.36 | $ | 0.94 | $ | 0.75 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net Income Available To Common Shareholders Per Share - Diluted | $ | 0.27 | $ | 0.34 | $ | 0.91 | $ | 0.73 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted Common Shares Outstanding - Basic | 38,561 | 38,088 | 38,500 | 38,084 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted Common Shares Outstanding - Diluted | 39,800 | 40,974 | 39,568 | 39,038 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | ||||||||||||||||
Capital Expenditures | $ | 3,020 | $ | 1,069 | $ | 7,336 | $ | 7,043 | ||||||||
Income Taxes Paid | $ | 42 | $ | — | $ | 381 | $ | 81 | ||||||||
Cash Dividends On Common Stock Declared And Paid | $ | 2,894 | $ | — | $ | 8,666 | $ | — | ||||||||
Cash Dividends On Preferred Stock Declared And Paid | $ | 550 | $ | 413 | $ | 1,788 | $ | 413 | ||||||||
| SELECTED BALANCE SHEET DATA | December 31, | |||||||||||||||
| 2016 | 2015 | |||||||||||||||
Cash and Cash Equivalents (Excludes Cash From Variable Interest Entity) | $ | 46,541 | $ | 9,169 | ||||||||||||
Senior Debt - Term B Loan And Other (Includes Current Portion) | $ | 480,087 | $ | 242,750 | ||||||||||||
Senior Debt - Revolver (Includes Current Portion) | $ | — | $ | 26,000 | ||||||||||||
Senior Notes | $ | — | $ | 218,269 | ||||||||||||
Perpetual Cumulative Convertible Preferred Stock | $ | 27,732 | $ | 27,619 | ||||||||||||
Total Shareholders’ Equity | $ | 393,374 | $ | 361,450 | ||||||||||||
OTHER FINANCIAL DATA
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
Reconciliation Of GAAP Station Operating Expenses To Station Expenses | ||||||||||||||||
Station Operating Expenses | $ | 81,485 | $ | 77,103 | $ | 318,744 | $ | 287,711 | ||||||||
Station Expenses -Non-Cash Compensation | (400 | ) | (379 | ) | (1,362 | ) | (1,259 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Station Expenses | $ | 81,085 | $ | 76,724 | $ | 317,382 | $ | 286,452 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Corporate General & AdministrativeExpenses To Corporate Expenses | ||||||||||||||||
Corporate General & Administrative Expenses | $ | 8,440 | $ | 6,789 | $ | 33,328 | $ | 26,479 | ||||||||
Corporate Expenses -Non-Cash Compensation | (1,478 | ) | (1,048 | ) | (5,176 | ) | (4,265 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Corporate Expenses | $ | 6,962 | $ | 5,741 | $ | 28,152 | $ | 22,214 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Operating Income To Station Operating Income | ||||||||||||||||
Operating Income | $ | 30,040 | $ | 32,555 | $ | 98,057 | $ | 85,582 | ||||||||
Corporate Expenses | 6,962 | 5,741 | 28,152 | 22,214 | ||||||||||||
Corporate Expenses -Non-Cash Compensation | 1,478 | 1,048 | 5,176 | 4,265 | ||||||||||||
Station Expenses -Non-Cash Compensation | 400 | 379 | 1,362 | 1,259 | ||||||||||||
Depreciation And Amortization | 2,341 | 2,340 | 9,793 | 8,419 | ||||||||||||
Merger And Acquisition Costs And Restructuring Charges | 38 | 1,104 | 708 | 6,836 | ||||||||||||
Impairment Loss | 192 | — | 254 | — | ||||||||||||
Other Expenses Related To Refinancing | 565 | — | 565 | — | ||||||||||||
Time Brokerage Agreement Expense (Income) | 417 | (540 | ) | 417 | (1,285 | ) | ||||||||||
Net Gain On Sale Or Disposition of Assets | (311 | ) | (1,647 | ) | (1,621 | ) | (2,364 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Station Operating Income | $ | 42,122 | $ | 40,980 | $ | 142,863 | $ | 124,926 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Net Income Available To CommonShareholders To Adjusted EBITDA | ||||||||||||||||
Net Income Available To Common Shareholders | $ | 10,849 | $ | 13,675 | $ | 36,164 | $ | 28,432 | ||||||||
Income Taxes | (1,303 | ) | 8,829 | 14,794 | 18,437 | |||||||||||
Net Interest Expense | 9,086 | 9,638 | 36,639 | 37,961 | ||||||||||||
Other (Income) Expense | — | — | (2,299 | ) | — | |||||||||||
Corporate Expenses -Non-Cash Compensation | 1,478 | 1,048 | 5,176 | 4,265 | ||||||||||||
Station Expenses -Non-Cash Compensation | 400 | 379 | 1,362 | 1,259 | ||||||||||||
Depreciation And Amortization | 2,341 | 2,340 | 9,793 | 8,419 | ||||||||||||
Time Brokerage Agreement Income | 417 | (540 | ) | 417 | (1,285 | ) | ||||||||||
Preferred Stock Dividend | 550 | 413 | 1,901 | 752 | ||||||||||||
Merger And Acquisition Costs And Restructuring Charges | 38 | 1,104 | 708 | 6,836 | ||||||||||||
Impairment Loss | 192 | — | 254 | — | ||||||||||||
Other Expenses Related To Refinancing | 565 | — | 565 | — | ||||||||||||
Loss On Early Extinguishment Of Debt | 10,858 | — | 10,858 | — | ||||||||||||
Net Gain On Sale Or Disposition of Assets | (311 | ) | (1,647 | ) | (1,621 | ) | (2,364 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA | $ | 35,160 | $ | 35,239 | $ | 114,711 | $ | 102,712 | ||||||||
|
|
|
|
|
|
|
| |||||||||
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
Reconciliation Of GAAP Net Income Available To CommonShareholders To Free Cash Flow | ||||||||||||||||
Net Income Available To Common Shareholders | $ | 10,849 | $ | 13,675 | $ | 36,164 | $ | 28,432 | ||||||||
Depreciation And Amortization | 2,341 | 2,340 | 9,793 | 8,419 | ||||||||||||
Deferred Financing Costs Included In Interest Expense | 656 | 710 | 2,585 | 2,863 | ||||||||||||
Amortization Of Original Issue Discount Included In Interest Expense | 32 | 89 | 312 | 340 | ||||||||||||
Non-Cash Compensation Expense | 1,878 | 1,427 | 6,538 | 5,524 | ||||||||||||
Merger And Acquisition Costs And Restructuring Charges | 38 | 1,104 | 708 | 6,836 | ||||||||||||
Impairment Loss | 192 | — | 254 | — | ||||||||||||
Net Gain On Sale Or Disposition of Assets | (311 | ) | (1,647 | ) | (1,621 | ) | (2,364 | ) | ||||||||
Other Expenses Related To Refinancing | 565 | — | 565 | — | ||||||||||||
Other Income | — | — | (2,299 | ) | — | |||||||||||
Loss On Early Extinguishment Of Debt | 10,858 | — | 10,858 | — | ||||||||||||
Income Taxes | (1,303 | ) | 8,829 | 14,794 | 18,437 | |||||||||||
Capital Expenditures | (3,020 | ) | (1,069 | ) | (7,336 | ) | (7,043 | ) | ||||||||
Income Taxes Paid | (42 | ) | — | (381 | ) | (81 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Free Cash Flow | $ | 22,733 | $ | 25,458 | $ | 70,934 | $ | 61,363 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Operating Income To Free Cash Flow: | ||||||||||||||||
Operating Income | $ | 30,040 | $ | 32,555 | $ | 98,057 | $ | 85,582 | ||||||||
Depreciation and Amortization | 2,341 | 2,340 | 9,793 | 8,419 | ||||||||||||
Non-Cash Compensation Expense | 1,878 | 1,427 | 6,538 | 5,524 | ||||||||||||
Interest Expense, Net of Interest Income, Deferred Financing Costs & OID | (8,398 | ) | (8,839 | ) | (33,742 | ) | (34,758 | ) | ||||||||
Preferred Stock Dividend | (550 | ) | (413 | ) | (1,901 | ) | (752 | ) | ||||||||
Capital Expenditures | (3,020 | ) | (1,069 | ) | (7,336 | ) | (7,043 | ) | ||||||||
Merger And Acquisition Costs And Restructuring Charges | 38 | 1,104 | 708 | 6,836 | ||||||||||||
Loss On Impairment | 192 | — | 254 | — | ||||||||||||
Other Expenses Related To Refinancing | 565 | — | 565 | — | ||||||||||||
Net Gain On Sale Or Disposition of Assets | (311 | ) | (1,647 | ) | (1,621 | ) | (2,364 | ) | ||||||||
Income Taxes Paid | (42 | ) | — | (381 | ) | (81 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Free Cash Flow | $ | 22,733 | $ | 25,458 | $ | 70,934 | $ | 61,363 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation Of GAAP Net Income Available To CommonShareholders To Adjusted Net Income | ||||||||||||||||
Net Income Available To Common Shareholders | $ | 10,849 | $ | 13,675 | $ | 36,164 | $ | 28,432 | ||||||||
Preferred Stock Dividend | 550 | 413 | 1,901 | 752 | ||||||||||||
Income Taxes | (1,303 | ) | 8,829 | 14,794 | 18,437 | |||||||||||
Merger And Acquisition Costs And Restructuring Charges | 38 | 1,104 | 708 | 6,836 | ||||||||||||
Other Expenses Related To Refinancing | 565 | — | 565 | — | ||||||||||||
Impairment Loss | 192 | — | 254 | — | ||||||||||||
Loss On Early Extinguishment Of Debt | 10,858 | — | 10,858 | — | ||||||||||||
Other Income | — | — | (2,299 | ) | — | |||||||||||
Net Gain On Sale Or Disposition of Assets | (311 | ) | (1,647 | ) | (1,621 | ) | (2,364 | ) | ||||||||
Non-Cash Compensation Expense | 1,878 | 1,427 | 6,538 | 5,524 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted Income Before Income Taxes | 23,316 | 23,801 | 67,862 | 57,617 | ||||||||||||
Income Taxes | 9,326 | 9,520 | 27,145 | 23,047 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted Net Income Available To The Company | 13,990 | 14,281 | 40,717 | 34,570 | ||||||||||||
Preferred Stock Dividend | 550 | 413 | 1,901 | 752 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted Net Income | $ | 13,440 | $ | 13,868 | $ | 38,816 | $ | 33,818 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Numerator For Purposes Of Computing Adjusted Net IncomePer Share - Diluted | ||||||||||||||||
Adjusted Net Income | $ | 13,440 | $ | 13,868 | $ | 38,816 | $ | 33,818 | ||||||||
Preferred Stock Dividend, Treated As If Preferred Never Converted | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
| $ | 13,440 | $ | 13,868 | $ | 38,816 | $ | 33,818 | |||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted Average Diluted Shares Outstanding For PurposesOf Computing Adjusted Net Income Per Share - Diluted | ||||||||||||||||
Weighted Common Shares Outstanding - Diluted As Reported | 39,800 | 40,974 | 39,568 | 39,038 | ||||||||||||
Preferred Stock Dividend, Treated As If Preferred Never Converted | — | (1,916 | ) | — | — | |||||||||||
|
|
|
|
|
|
|
| |||||||||
| 39,800 | 39,058 | 39,568 | 39,038 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted Net Income Per Share - Diluted | $ | 0.34 | $ | 0.36 | $ | 0.98 | $ | 0.87 | ||||||||
|
|
|
|
|
|
|
|