Exhibit 99.1
| | |
For Immediate Release July 28, 2017 | | Contact: Richard Schmaeling Executive Vice President and CFO, Entercom (610)660-5686 Richard.Schmaeling@entercom.com |
ENTERCOM COMMUNICATIONS CORP.
REPORTS SECOND QUARTER RESULTS AND
ANNOUNCES $0.20 SPECIAL DIVIDEND
Bala Cynwyd, PA—Entercom Communications (NYSE: ETM) today reported financial results for the quarter ended June 30, 2017.
Second Quarter Highlights
| • | | Net revenues increased 3% to $125.0 million, compared to $121.6 million in the second quarter of 2016 |
| • | | Operating income was $16.4 million, compared to $27.6 million in the second quarter of 2016 |
| • | | Net income per diluted share was $0.15, compared to net income per diluted share of $0.26 in the second quarter of 2016 |
| • | | Same station net revenues increased by 1% excluding political |
| • | | Adjusted EBITDA decreased 13% to $26.7 million |
David J. Field, President and Chief Executive Officer, stated: “We continue to make great progress in our planning for our transformational merger with CBS Radio that will make us the #1 provider of original, local audio content in the U.S. and create the scale to compete with other media for a larger share of ad spending. As we meet with clients, agencies, and strategic partners, we are more confident than ever about the value-creating opportunities ahead. Second quarter revenues increased 3% as reported, and up 1% on a same-station basisex-political. Expenses were up more than usual due to our acquisition in Charlotte, some significant one time only expenses and additional costs related to building the organization in anticipation of the merger. We expect expense growth to recede in the 3rd quarter and look for meaningful margin expansion post-closing.”
Additional Information
Today the Company announced that, as permitted under its merger agreement with CBS Radio, it would pay a specialone-time dividend of $0.20 per share on August 30th to shareholders of record on August 15th. This dividend will be in addition to the Company’s regular quarterly dividend of $0.075 per share, which will be paid on September 15th to shareholders of record on August 15th.
Exhibit 99.1 – Page 1
Second quarter results include $5.8 million in merger and acquisition costs related to the Company’s pending acquisition of CBS Radio, which were primarily for legal and consulting services.
As of June 30, 2017, the Company had outstanding $467.6 million of senior debt under its credit facilities and $27.7 million in perpetual cumulative convertible preferred stock. In addition the Company had $8.6 million in cash on hand.
During the second quarter, the Company revised its accounting for its digital marketing services product line, Smart Reach Digital, in order to account for its revenues on a gross basis and to include the related COGS in station operating expenses, versus its prior treatment of classifying those costs as a deduction from revenue. All prior periods presented have also been revised to reflect this revision.
Earnings Conference Call and Company Information
Entercom will hold a conference call regarding the quarterly earnings release on Friday July 28, 2017 at 10:00 AM Eastern Time. Investors will have the opportunity to submit questions to the Company regarding the earnings release by emailing their inquiries toquestions@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 866-452-2106 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 atwww.entercom.com.
Exhibit 99.1 – Page 2
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 andnon-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs; and gain or loss on sale or disposition of assets.
Adjusted 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 andnon-recurring expense recognized for restructuring charges or similar costs, including transition and integration costs, and gain or loss on sale or disposition of assets.
Adjusted Free Cash 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 andnon-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs; and (ii) less net interest expense (excluding amortization of deferred financing costs), preferred stock dividends, taxes paid 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 andnon-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs; and (vii) gain/loss on early extinguishment of debt. For purposes of comparability, income taxes are reflected at the expected statutory federal and state income tax rate of 40% without discrete items of tax.
Adjusted Net Income Per Share includes any dilutive equivalent shares when not anti-dilutive. Convertible Preferred Stock is treated as if it never converted for the purposes of Adjusted Net Income Per Share.
Exhibit 99.1 – Page 3
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 andAdjustedFree 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, merger and acquisition costs, other expenses related to the refinancing, and gain/loss on early extinguishment of debt andnon-recurring expenses recognized for restructuring charges or similar costs, including transition and integration costs. For purposes of comparability income taxes are reflected at the expected federal and state income tax rate of 40% without adjustment for discrete tax adjustments.
Management believes these 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 FormsS-4,8-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.
Exhibit 99.1 – Page 4
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 portfolio of highly rated stations in top markets across the country. Entercom is a purpose-driven company, deeply committed to entertaining and informing its listeners with the best locally curated music, news, sports, and talk content, driven by compelling local personalities. Entercom delivers superior ROI by connecting its customers and audiences through its leading local brands and unparalleled local marketing solutions, 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).
Exhibit 99.1 – Page 5
ENTERCOM COMMUNICATIONS CORP.
FINANCIAL DATA
(amounts in thousands, except per share data)
(unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | |
| | June 30, | | | June 30, | |
| | 2017 | | | 2016 | | | 2017 | | | 2016 | |
STATEMENTS OF OPERATIONS | | | | | | | | | | | | | | | | |
Net Revenues | | $ | 124,970 | | | $ | 121,571 | | | $ | 223,971 | | | $ | 218,580 | |
| | | | | | | | | | | | | | | | |
Station Expenses | | | 90,632 | | | | 83,369 | | | | 167,593 | | | | 155,763 | |
Station Expense –Non-Cash Compensation | | | 372 | | | | 363 | | | | 577 | | | | 590 | |
Corporate Expenses | | | 7,771 | | | | 7,319 | | | | 16,947 | | | | 13,662 | |
Corporate Expenses –Non-Cash Compensation | | | 1,105 | | | | 1,174 | | | | 2,494 | | | | 2,429 | |
Depreciation And Amortization | | | 2,517 | | | | 2,517 | | | | 5,164 | | | | 4,964 | |
Time Brokerage Agreement Expense | | | — | | | | — | | | | 34 | | | | — | |
Merger And Acquisition Costs | | | 5,829 | | | | — | | | | 16,100 | | | | | |
Impairment Loss | | | 441 | | | | — | | | | 441 | | | | 62 | |
Net Gain (Loss) On Sale Or Disposition of Assets | | | (76 | ) | | | (755 | ) | | | 13,258 | | | | (1,219 | ) |
| | | | | | | | | | | | | | | | |
Total Operating Expenses | | | 108,591 | | | | 93,987 | | | | 222,608 | | | | 176,251 | |
| | | | | | | | | | | | | | | | |
Operating Income | | | 16,379 | | | | 27,584 | | | | 1,363 | | | | 42,329 | |
| | | | | | | | | | | | | | | | |
Net Interest Expense | | | 6,133 | | | | 9,147 | | | | 12,110 | | | | 18,539 | |
| | | | | | | | | | | | | | | | |
Income (Loss) Before Income Taxes | | | 10,246 | | | | 18,437 | | | | (10,747 | ) | | | 23,790 | |
Income Taxes (Benefit) | | | 3,832 | | | | 7,603 | | | | (7,830 | ) | | | 8,544 | |
| | | | | | | | | | | | | | | | |
Net Income (Loss) Available To The Company | | | 6,414 | | | | 10,834 | | | | (2,917 | ) | | | 15,246 | |
Preferred Stock Dividend | | | 550 | | | | 412 | | | | 1,100 | | | | 825 | |
| | | | | | | | | | | | | | | | |
Net Income (Loss) Available To Common Shareholders | | $ | 5,864 | | | $ | 10,422 | | | $ | (4,017 | ) | | $ | 14,421 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net Income (Loss) Available To Common Shareholders Per Share – Basic | | $ | 0.15 | | | $ | 0.27 | | | $ | (0.10 | ) | | $ | 0.37 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net Income (Loss) Available To Common Shareholders Per Share – Diluted | | $ | 0.15 | | | $ | 0.26 | | | $ | (0.10 | ) | | $ | 0.37 | |
| | | | | | | | | | | | | | | | |
| | | | |
Dividends Declared And Paid Per Common Share | | $ | 0.075 | | | $ | 0.075 | | | $ | 0.15 | | | $ | 0.075 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted Common Shares Outstanding – Basic | | | 38,945 | | | | 38,469 | | | | 38,935 | | | | 38,463 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted Common Shares Outstanding – Diluted | | | 39,656 | | | | 41,130 | | | | 38,935 | | | | 39,274 | |
| | | | | | | | | | | | | | | | |
| | | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | | | | | | | | | | | | | | | | |
Capital Expenditures | | $ | 4,321 | | | $ | 1,073 | | | $ | 6,745 | | | $ | 2,038 | |
Income Taxes Paid | | $ | 122 | | | $ | 68 | | | $ | 177 | | | $ | 208 | |
Cash Dividends On Common Stock Declared And Paid | | $ | 2,921 | | | $ | 2,886 | | | $ | 5,837 | | | $ | 2,886 | |
Cash Dividends On Preferred Stock Declared And Paid | | $ | 550 | | | $ | 412 | | | $ | 1,100 | | | $ | 825 | |
| | | |
SELECTED BALANCE SHEET DATA | | June 30, | | | | | | | |
| | 2017 | | | 2016 | | | | | | | |
Cash and Cash Equivalents (Excludes Cash From Variable Interest Entity) | | $ | 8,592 | | | $ | 11,071 | | | | | | | | | |
Senior Debt – Term B Loan And Other (Includes Current Portion) | | $ | 458,078 | | | $ | 230,093 | | | | | | | | | |
Senior Debt – Revolver (Includes Current Portion) | | $ | 9,500 | | | $ | 17,000 | | | | | | | | | |
Senior Notes | | $ | — | | | $ | 218,453 | | | | | | | | | |
Perpetual Cumulative Convertible Preferred Stock | | $ | 27,732 | | | $ | 27,619 | | | | | | | | | |
Total Shareholders’ Equity | | $ | 389,150 | | | $ | 373,678 | | | | | | | | | |
Exhibit 99.1 – Page 6
OTHER FINANCIAL DATA
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | |
| | June 30, | | | June 30, | |
| | 2017 | | | 2016 | | | 2017 | | | 2016 | |
Reconciliation Of GAAP Station Operating Expenses To Station Expenses | | | | | | | | | | | | | | | | |
Station Operating Expenses | | $ | 91,004 | | | $ | 83,732 | | | $ | 168,170 | | | $ | 156,353 | |
Station Expenses –Non-Cash Compensation | | | (372 | ) | | | (363 | ) | | | (577 | ) | | | (590 | ) |
| | | | | | | | | | | | | | | | |
Station Expenses | | $ | 90,632 | | | $ | 83,369 | | | $ | 167,593 | | | $ | 155,763 | |
| | | | | | | | | | | | | | | | |
| | | | |
Reconciliation Of GAAP Corporate General & Administrative Expenses To Corporate Expenses | | | | | | | | | | | | | | | | |
Corporate General & Administrative Expenses | | $ | 8,876 | | | $ | 8,493 | | | $ | 19,441 | | | $ | 16,091 | |
Corporate Expenses –Non-Cash Compensation | | | (1,105 | ) | | | (1,174 | ) | | | (2,494 | ) | | | (2,429 | ) |
| | | | | | | | | | | | | | | | |
Corporate Expenses | | $ | 7,771 | | | $ | 7,319 | | | $ | 16,947 | | | $ | 13,662 | |
| | | | | | | | | | | | | | | | |
| | | | |
Reconciliation Of GAAP Operating Income To Station Operating Income | | | | | | | | | | | | | | | | |
Operating Income | | $ | 16,379 | | | $ | 27,584 | | | $ | 1,363 | | | $ | 42,329 | |
Corporate Expenses | | | 7,771 | | | | 7,319 | | | | 16,947 | | | | 13,662 | |
Corporate Expenses –Non-Cash Compensation | | | 1,105 | | | | 1,174 | | | | 2,494 | | | | 2,429 | |
Station Expenses –Non-Cash Compensation | | | 372 | | | | 363 | | | | 577 | | | | 590 | |
Depreciation And Amortization | | | 2,517 | | | | 2,517 | | | | 5,164 | | | | 4,964 | |
Merger And Acquisition Costs | | | 5,829 | | | | — | | | | 16,100 | | | | — | |
Impairment Loss | | | 441 | | | | — | | | | 441 | | | | 62 | |
Time Brokerage Agreement Expense | | | — | | | | — | | | | 34 | | | | — | |
Net Gain (Loss) On Sale Or Disposition of Assets | | | (76 | ) | | | (755 | ) | | | 13,258 | | | | (1,219 | ) |
| | | | | | | | | | | | | | | | |
Station Operating Income | | $ | 34,338 | | | $ | 38,202 | | | $ | 56,378 | | | $ | 62,817 | |
| | | | | | | | | | | | | | | | |
| | | | |
Reconciliation Of GAAP Net Income (Loss) Available To Common Shareholders To Adjusted EBITDA | | | | | | | | | | | | | | | | |
Net Income (Loss) Available To Common Shareholders | | $ | 5,864 | | | $ | 10,422 | | | $ | (4,017 | ) | | $ | 14,421 | |
Income Taxes (Benefit) | | | 3,832 | | | | 7,603 | | | | (7,830 | ) | | | 8,544 | |
Net Interest Expense | | | 6,133 | | | | 9,147 | | | | 12,110 | | | | 18,539 | |
Corporate Expenses –Non-Cash Compensation | | | 1,105 | | | | 1,174 | | | | 2,494 | | | | 2,429 | |
Station Expenses –Non-Cash Compensation | | | 372 | | | | 363 | | | | 577 | | | | 590 | |
Depreciation And Amortization | | | 2,517 | | | | 2,517 | | | | 5,164 | | | | 4,964 | |
Time Brokerage Agreement Expense | | | — | | | | — | | | | 34 | | | | — | |
Preferred Stock Dividend | | | 550 | | | | 412 | | | | 1,100 | | | | 825 | |
Merger And Acquisition Costs | | | 5,829 | | | | — | | | | 16,100 | | | | — | |
Transition Costs | | | 166 | | | | — | | | | 1,419 | | | | | |
Impairment Loss | | | 441 | | | | — | | | | 441 | | | | 62 | |
Net Gain (Loss) On Sale Or Disposition of Assets | | | (76 | ) | | | (755 | ) | | | 13,258 | | | | (1,219 | ) |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 26,733 | | | $ | 30,883 | | | $ | 40,850 | | | $ | 49,155 | |
| | | | | | | | | | | | | | | | |
Exhibit 99.1 – Page 7
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | |
| | June 30, | | | June 30, | |
| | 2017 | | | 2016 | | | 2017 | | | 2016 | |
Reconciliation Of GAAP Net Income (Loss) Available To Common Shareholders To Adjusted Free Cash Flow | | | | | | | | | | | | | | | | |
Net Income (Loss) Available To Common Shareholders | | $ | 5,864 | | | $ | 10,422 | | | $ | (4,017 | ) | | $ | 14,421 | |
Depreciation And Amortization | | | 2,517 | | | | 2,517 | | | | 5,164 | | | | 4,964 | |
Deferred Financing Costs Included In Interest Expense | | | 580 | | | | 632 | | | | 1,166 | | | | 1,319 | |
Amortization Of Original Issue Discount Included In Interest Expense | | | — | | | | 93 | | | | — | | | | 184 | |
Non-Cash Compensation Expense | | | 1,477 | | | | 1,537 | | | | 3,071 | | | | 3,019 | |
Merger And Acquisition Costs | | | 5,829 | | | | — | | | | 16,100 | | | | — | |
Transition Costs | | | 166 | | | | — | | | | 1,419 | | | | — | |
Impairment Loss | | | 441 | | | | — | | | | 441 | | | | 62 | |
Net Gain (Loss) On Sale Or Disposition of Assets | | | (76 | ) | | | (755 | ) | | | 13,258 | | | | (1,219 | ) |
Income Taxes (Benefit) | | | 3,832 | | | | 7,603 | | | | (7,830 | ) | | | 8,544 | |
Capital Expenditures | | | (4,321 | ) | | | (1,073 | ) | | | (6,745 | ) | | | (2,038 | ) |
Income Taxes Paid | | | (122 | ) | | | (68 | ) | | | (177 | ) | | | (208 | ) |
| | | | | | | | | | | | | | | | |
Adjusted Free Cash Flow | | $ | 16,187 | | | $ | 20,908 | | | $ | 21,850 | | | $ | 29,048 | |
| | | | | | | | | | | | | | | | |
| | | | |
Reconciliation Of GAAP Operating Income To Adjusted Free Cash Flow: | | | | | | | | | | | | | | | | |
Operating Income | | $ | 16,379 | | | $ | 27,584 | | | $ | 1,363 | | | $ | 42,329 | |
Depreciation and Amortization | | | 2,517 | | | | 2,517 | | | | 5,164 | | | | 4,964 | |
Non-Cash Compensation Expense | | | 1,477 | | | | 1,537 | | | | 3,071 | | | | 3,019 | |
Net Interest Expense, Excluding Deferred Financing Costs & OID | | | (5,553 | ) | | | (8,422 | ) | | | (10,944 | ) | | | (17,036 | ) |
Preferred Stock Dividend | | | (550 | ) | | | (412 | ) | | | (1,100 | ) | | | (825 | ) |
Capital Expenditures | | | (4,321 | ) | | | (1,073 | ) | | | (6,745 | ) | | | (2,038 | ) |
Merger And Acquisition Costs | | | 5,829 | | | | — | | | | 16,100 | | | | — | |
Transition Costs | | | 166 | | | | — | | | | 1,419 | | | | — | |
Impairment Loss | | | 441 | | | | — | | | | 441 | | | | 62 | |
Net Gain (Loss) On Sale Or Disposition of Assets | | | (76 | ) | | | (755 | ) | | | 13,258 | | | | (1,219 | ) |
Income Taxes Paid | | | (122 | ) | | | (68 | ) | | | (177 | ) | | | (208 | ) |
| | | | | | | | | | | | | | | | |
Adjusted Free Cash Flow | | $ | 16,187 | | | $ | 20,908 | | | $ | 21,850 | | | $ | 29,048 | |
| | | | | | | | | | | | | | | | |
| | | | |
Reconciliation Of GAAP Net Income (Loss) Available To Common Shareholders To Adjusted Net Income | | | | | | | | | | | | | | | | |
Net Income (Loss) Available To Common Shareholders | | $ | 5,864 | | | $ | 10,422 | | | $ | (4,017 | ) | | $ | 14,421 | |
Preferred Stock Dividend | | | 550 | | | | 412 | | | | 1,100 | | | | 825 | |
Income Taxes (Benefit) | | | 3,832 | | | | 7,603 | | | | (7,830 | ) | | | 8,544 | |
Merger And Acquisition Costs | | | 5,829 | | | | — | | | | 16,100 | | | | — | |
Transition Costs | | | 166 | | | | — | | | | 1,419 | | | | — | |
Impairment Loss | | | 441 | | | | — | | | | 441 | | | | 62 | |
Net Gain (Loss) On Sale Or Disposition of Assets | | | (76 | ) | | | (755 | ) | | | 13,258 | | | | (1,219 | ) |
Non-Cash Compensation Expense | | | 1,477 | | | | 1,537 | | | | 3,071 | | | | 3,019 | |
| | | | | | | | | | | | | | | | |
Adjusted Income Before Income Taxes | | | 18,083 | | | | 19,219 | | | | 23,542 | | | | 25,652 | |
Income Taxes | | | 7,233 | | | | 7,688 | | | | 9,417 | | | | 10,261 | |
| | | | | | | | | | | | | | | | |
Adjusted Net Income Available To The Company | | | 10,850 | | | | 11,531 | | | | 14,125 | | | | 15,391 | |
Preferred Stock Dividend | | | 550 | | | | 412 | | | | 1,100 | | | | 825 | |
| | | | | | | | | | | | | | | | |
Adjusted Net Income | | $ | 10,300 | | | $ | 11,119 | | | $ | 13,025 | | | $ | 14,566 | |
| | | | | | | | | | | | | | | | |
| | | | |
Numerator For Purposes Of Computing Adjusted Net Income Per Share – Diluted | | | | | | | | | | | | | | | | |
Adjusted Net Income | | $ | 10,300 | | | $ | 11,119 | | | $ | 13,025 | | | $ | 14,566 | |
Preferred Stock Dividend, Treated As If Preferred Never Converted | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
| | $ | 10,300 | | | $ | 11,119 | | | $ | 13,025 | | | $ | 14,566 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted Average Diluted Shares Outstanding For Purposes Of Computing Adjusted Net Income Per Share – Diluted | | | | | | | | | | | | | | | | |
Weighted Common Shares Outstanding – Diluted As Reported | | | 39,656 | | | | 41,130 | | | | 38,935 | | | | 39,274 | |
Preferred Stock Dividend, Treated As If Preferred Never Converted | | | — | | | | (1,923 | ) | | | — — | | | | — | |
Diluted Shares Excluded When Reporting A Net Loss | | | — | | | | — | | | | 1,026 | | | | | |
| | | | | | | | | | | | | | | | |
| | | 39,656 | | | | 39,207 | | | | 39,961 | | | | 39,274 | |
| | | | | | | | | | | | | | | | |
| | | | |
Adjusted Net Income Per Share – Diluted | | $ | 0.26 | | | $ | 0.28 | | | $ | 0.33 | | | $ | 0.37 | |
| | | | | | | | | | | | | | | | |
Exhibit 99.1 – Page 8