Exhibit 99.1
For Immediate Release
Contacts: Courtney Guertin
Corporate Communications Manager
401-457-9501
courtney.guertin@linmedia.com
Richard Schmaeling, Chief Financial Officer
401-457-9510
richard.schmaeling@linmedia.com
LIN TV Corp. Announces Fourth Quarter and Full Year 2010 Results
PROVIDENCE, RI, March 16, 2011 — LIN TV Corp. (“LIN Media”; NYSE: TVL), a local multimedia company, today reported results for its fourth quarter and full year ended December 31, 2010.
Summary of Results for the Fourth Quarter Ended December 31, 2010
· Net revenues increased by 24% to $125.1 million, compared to $101.1 million in the fourth quarter of 2009.
· Digital revenues, which include Internet advertising revenues and retransmission consent fees, increased by 28% to $17.1 million, compared to $13.4 million in the fourth quarter of 2009.
· Political revenues increased by $19.9 million to $28.2 million, compared to $8.3 million in the fourth quarter of 2009.
· Operating income increased by 50% to $44.2 million, compared to operating income of $29.4 million in the fourth quarter of 2009.
· Net income per diluted share was $0.37, compared to net income per diluted share of $0.21 in the fourth quarter of 2009.
Summary of Results for the Full Year Ended December 31, 2010
· Net revenues increased by 24% to $420.0 million, compared to $339.5 million in 2009.
· Digital revenues increased by 42% to $60.9 million, compared to $43.0 million in 2009.
· Political revenues increased by $36.2 million to $49.4 million, compared to $13.2 million in 2009.
· Operating income was $112.3 million, compared to operating income of $22.1 million in 2009, which included a non-cash impairment charge of $39.9 million.
· Net income per diluted share was $0.66, compared to net income per diluted share of $0.18 in 2009.
Commenting on fourth quarter and full year 2010 results, the Company’s President and Chief Executive Officer Vincent L. Sadusky said: “2010 was marked by significant improvement in advertising, despite the economy’s slow rebound, as local TV continued to prove its unparalleled reach and effectiveness. Our unique local advertising platforms, programs and coverage kept our inventory in high demand during this election year and resulted in 16% higher political advertising revenues in the fourth quarter of 2010 than in the fourth quarter of 2008, the last major political year. Also driving our strong performance was our ability to achieve sustainable digital revenue growth of 28% for the quarter and 42% for the year, along with continued cost discipline, both of which will remain our focus in 2011.”
Operating Highlights
TV Station Ratings and Revenue
· The Company is ranked number one or number two in 86% of its local markets, based on viewership among key demographics, during the year ended December 31, 2010.(1)
· During 2010, local lifestyle programs were launched in Indianapolis, Norfolk, Springfield, Mobile and Albuquerque. As of December 31, 2010, the Company had local lifestyle programs in nine of its markets. Key women audience share grew for 88% of the Company’s local lifestyle programs in 2010.(2)
· The Company delivered approximately 1,400 more local programming hours during 2010 versus the prior year.
· Core local and national advertising sales combined, which exclude political advertising sales, increased by 4% to $92.9 million in the fourth quarter of 2010, as compared to $89.5 million in the fourth quarter of 2009, and increased by 11% to $351.5 million during the year ended December 31, 2010, as compared to $316.1 million during the year ended December 31, 2009.
· Nine out of fifteen of our top advertising categories for local and national advertising sales increased in the fourth quarter of 2010, as compared to the fourth quarter of 2009. Twelve out of fifteen of our top advertising categories for local and national advertising sales increased during the year ended December 31, 2010, compared to the year ended December 31, 2009. The automotive category, which represented 23% of our local and national advertising sales in both the fourth quarter of 2010 and during the year ended December 31, 2010, increased by 10% and 34%, respectively, as compared to the same periods in 2009, during which the automotive category represented 22% and 19%, respectively, of our local and national advertising sales.
Digital and Interactive Initiatives
· Internet advertising and other interactive revenues increased 58% and 124% in the fourth quarter of 2010 and during the year ended December 31, 2010, respectively, including revenues from the October 2009 acquisition of RMM, compared to the same periods in 2009.
· During the year ended December 31, 2010, average time on site was more than 20 minutes per visit. The Company delivered 116 million total video impressions and engaged 159 million daily unique visitors on its stations’ web sites.
· According to comScore’s December 2010 report, 94% of the Company’s measured station web sites ranked number one or number two in their local market for unique visitors and 88% ranked number one or number two in their local market for time spent on site, versus the Company’s measured local broadcast competitors.(3)
· Mobile impressions, which include usage of the Company’s mobile websites and iPhone, iPad, Blackberry and Android applications, were approximately 202 million during the year ended December 31, 2010.
Operating Expenses
· General operating expenses in the fourth quarter of 2010 increased by $5.8 million, or 9%, compared to the fourth quarter of 2009, due primarily to increases in variable direct costs driven by revenue growth.
Key Balance Sheet and Cash Flow Items
Total debt outstanding as of December 31, 2010 was $623.3 million, as compared to $683.0 million as of December 31, 2009. Unrestricted cash and cash equivalent balances as of December 31, 2010 were $11.6 million, as compared to $11.1 million as of December 31, 2009.
(1) Nielsen Media Research; Average of LIN’s 2010 Ratings Based on Key Demographics: Feb., May, July, and Nov. M-F, Early Morning, Early Evening, Late News. All Nielsen data included in this report represents Nielsen’s estimates, and Nielsen has neither reviewed nor approved the data included in this report.
(2) Nielsen Media Research; May 2010 Ratings compared to November 2010 Ratings; Women 25-54.
(3) comScore media metrics data; December 2010. The Company’s Columbus site is not measured by comScore.
There were no amounts outstanding on the Company’s revolving credit facility as of December 31, 2010, as compared to $204.0 million as of December 31, 2009, with $76.1 million available for borrowing under that facility as of year-end. Following the issuance of the Company’s 2010 audited financial statements, under the terms of its credit facility, the Company will be required to make an estimated $3.5 million mandatory principal payment on its term loan. Additionally, the Company’s revolving credit commitments will decrease from $76.1 million to approximately $49.0 million. Consolidated leverage, as defined in the Company’s credit agreement, was 4.3x as of December 31, 2010 as compared to 7.6x as of December 31, 2009. Other components of cash flow in the fourth quarter of 2010 include cash capital expenditures of $4.6 million and cash payments for programming of $6.2 million.
Business Outlook
The Company has provided historical quarterly financial information for its continuing operations on its web site. Interested parties should go to the Investor Relations section of www.linmedia.com.
The Company expects that net revenues for the first quarter of 2011 will be flat to down 1% (or $0.0 million to $(1.2) million), as compared to net revenues of $91.8 million in the first quarter of 2010.
The Company expects that its direct operating and selling, general and administrative expenses, which include variable sales related expenses, will increase in the range of 5% to 7% (or $2.9 million to $3.6 million) in the first quarter of 2011 as compared to reported expenses of $54.7 million in the first quarter of 2010.
The Company’s current outlook for revenues, expenses and cash flow items for the first quarter of 2011, excluding special items, are anticipated to be in the following ranges:
| | First Quarter of 2011 | |
Net advertising revenues | | $72.0 to $72.4 million | |
Net digital revenues | | $15.6 to $15.9 million | |
Network comp/Barter/Other revenues | | $3.0 to $3.5 million | |
Total net revenues | | $90.6 to $91.8 million | |
Direct operating and selling, general and administrative expenses(1) | | $57.6 to $58.3 million | |
Station non-cash stock-based compensation expense | | $0.4 to $0.5 million | |
Amortization of program rights | | $5.5 to $6.0 million | |
Cash payments for programming | | $6.5 to $7.0 million | |
Corporate expense(1) | | $5.9 to $6.4 million | |
Corporate non-cash stock-based compensation expense | | $1.0 to $1.2 million | |
Depreciation and amortization of intangibles | | $6.5 to $7.0 million | |
Cash capital expenditures | | $1.5 to $2.5 million | |
Cash interest expense | | $11.1 to $12.1 million | |
Principal amortization of the term loan | | $4.0 million | |
Cash taxes | | $0.0 to $0.1 million | |
Effective tax rate | | 40% to 43% | |
(1) Includes non-cash stock-based compensation expense.
For the full year, the Company expects cash capital expenditures to be within the range of $19.5 to $21.5 million, cash interest expense of between $45 to $47 million, cash taxes of less than $1 million and our effective tax rate to range between 40% and 43%.
The Company advises that all of the information and factors set forth above are subject to risks, uncertainties and assumptions (see the “Forward-Looking Statements” heading below), which could individually or collectively cause actual results to differ materially from those projected above.
Conference Call
The Company will hold a conference call to discuss its fourth quarter and full year 2010 results today, March 16, 2011, at 8:30 AM Eastern Time. To participate in the call, please dial 1-888-791-4321 for U.S. callers and 1-913-312-0415 for international callers. The call-in pass code is 3606193. Callers who intend to participate in the call should dial-in 10 minutes before the start of the call to ensure access. The conference call will also be webcast simultaneously from the Company’s web site, www.linmedia.com, and can be accessed there through a link on the home page (under Latest LIN Media News) or on the Investor Relations page (under Events). For those unavailable to participate in the live teleconference, a replay can be accessed via the Investor Relations section of www.linmedia.com or by dialing 1-888-203-1112 and entering the same pass code as above. The telephone replay will be available through March 30, 2011.
Access to Non-GAAP Financial Measures and Other Supplemental Financial Data
The Company reports and discusses its operating results using financial measures consistent with generally accepted accounting principles (“GAAP”) and believes this should be the primary basis for evaluating its performance. Non-GAAP financial measures such as Broadcast Cash Flow (“BCF”), Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Free Cash Flow (“FCF”) should not be viewed as alternatives or substitutes for GAAP reporting. However, BCF, Adjusted EBITDA and FCF are common supplemental measures of performance used by investors, lenders, rating agencies and financial analysts. As a result, these non-GAAP measures can provide certain additional insight about the market value of the Company and its stations; the Company’s ability to fund acquisitions, investments and working capital needs; the Company’s ability to service its debt; the Company’s performance versus other peer companies in its industry; and other operating performance trends for its business. The Company makes available reconciliations of its operating income (loss), a GAAP reporting measure, to BCF, Adjusted EBITDA and FCF on the Company’s web site. In addition, the Company provides additional information on its web site, at the same location, regarding historical revenue by source, pro forma income statement information and certain other components of cash flow. Interested parties should go to the Investor Relations section of www.linmedia.com.
Forward-Looking Statements
The information discussed in this press release, particularly in the section with the heading Business Outlook, includes forward-looking statements about the Company’s future operating results within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The Company based these forward-looking statements on its current assumptions, knowledge, estimates and projections about factors that could affect its future operations. Although the Company believes that its assumptions made in connection with the forward-looking statements are reasonable, no assurances can be given that those assumptions and expectations will prove to be correct. Statements in this press release that are forward-looking include, but are not limited to, statements regarding quarter and full year station time sales order pacings; local, national and political advertising growth; changes in digital, network compensation, barter and other revenues; changes in direct operating, selling, general and administrative, barter, amortization of program rights and corporate expenses; and cash programming, cash capital expenditures, cash interest expense and principal amortization, cash tax payments and effective tax rates and distributions from equity investments. These forward-looking statements are subject to various risks, uncertainties and assumptions which may cause these expectations and assumptions not to occur or to differ materially from those outcomes projected in the forward-looking statements. Such risks and uncertainties include, but are not limited to, ongoing economic uncertainty; restrictions on the Company’s operations as a result of the Company’s indebtedness; global or local events that could disrupt TV broadcasting; softening of the domestic advertising market; further consolidation of national and local advertisers, and the national sales
representation market; potential liabilities related to the Company’s guarantee of the debt obligations of its joint venture with NBCUniversal; risks associated with acquisitions, including integration of acquired businesses; changes in TV viewing patterns, ratings and commercial viewing measurement; increases in news and syndicated programming costs, and capital expenditures; changes in television network affiliation agreements; changes in government regulation; competition; seasonality; effects of complying with accounting standards; potential influence of certain stockholders, including HM Capital Partners LLC and its affiliates, and other risks discussed in the Company’s Annual Report on Form 10-K and other filings made with the Securities and Exchange Commission (which are available on the Investor Relations section of www.linmedia.com, or at www.sec.gov), which are incorporated in this release by reference. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, unless otherwise required to by applicable law.
About LIN Media
LIN Media, along with its subsidiaries, is a local multimedia company that owns, operates or services 32 network-affiliated broadcast television stations, interactive television station and niche web sites, and mobile platforms in 17 U.S. markets. LIN Media’s online advertising business, RMM, leverages unique technology, new product innovation and customized interactive and mobile advertising solutions to deliver measurable results to local, regional and national clients.
LIN TV Corp. is traded on the New York Stock Exchange under the symbol “TVL”. Financial information about the company is available at www.linmedia.com.
###
— financial tables follow —
LIN TV Corp.
Consolidated Statements of Operations
(unaudited)
| | Three months ended December 31, | | Year ended December 31, | |
| | 2010 | | 2009 | | 2010 | | 2009 | |
| | (in thousands, except share data) | |
| | | | | | | | | |
Net revenues | | $ | 125,126 | | $ | 101,111 | | $ | 420,047 | | $ | 339,474 | |
| | | | | | | | | |
Operating costs and expenses: | | | | | | | | | |
Direct operating | | 32,500 | | 29,336 | | 123,336 | | 108,419 | |
Selling, general and administrative | | 28,223 | | 26,026 | | 106,959 | | 101,115 | |
Amortization of program rights | | 5,723 | | 6,410 | | 23,793 | | 24,631 | |
Corporate | | 6,059 | | 4,897 | | 23,984 | | 18,090 | |
General operating expenses | | 72,505 | | 66,669 | | 278,072 | | 252,255 | |
| | | | | | | | | |
Depreciation, amortization and other operating charges (benefits): | | | | | | | | | |
Depreciation | | 7,002 | | 7,230 | | 28,129 | | 30,365 | |
Amortization of intangible assets | | 365 | | 585 | | 1,597 | | 649 | |
Impairment of goodwill, broadcast licenses and broadcast equipment | | — | | — | | — | | 39,894 | |
Restructuring charge | | 955 | | — | | 3,136 | | 498 | |
Loss (gain) from asset dispositions | | 135 | | (2,756 | ) | (3,224 | ) | (6,300 | ) |
Operating income | | 44,164 | | 29,383 | | 112,337 | | 22,113 | |
| | | | | | | | | |
Other expense (income): | | | | | | | | | |
Interest expense, net | | 13,069 | | 11,972 | | 51,525 | | 44,286 | |
Share of loss in equity investments | | 35 | | 4,128 | | 169 | | 6,128 | |
(Gain) loss on derivative instruments | | (686 | ) | (220 | ) | 1,898 | | (208 | ) |
Loss (gain) on extinguishment of debt | | — | | — | | 2,749 | | (50,149 | ) |
Other, net | | (18 | ) | (1,156 | ) | (728 | ) | (1,344 | ) |
Total other expense (income), net | | 12,400 | | 14,724 | | 55,613 | | (1,287 | ) |
| | | | | | | | | |
Income from continuing operations before provision for income taxes | | 31,764 | | 14,659 | | 56,724 | | 23,400 | |
Provision for income taxes | | 10,682 | | 3,897 | | 20,226 | | 13,841 | |
| | | | | | | | | |
Income from continuing operations | | 21,082 | | 10,762 | | 36,498 | | 9,559 | |
Discontinued operations: | | | | | | | | | |
Loss from discontinued operations, net of a gain from the sale of discontinued operations of $11 and a benefit from income taxes of $677 for the year ended December 31, 2009 | | — | | — | | — | | (446 | ) |
Net income | | $ | 21,082 | | $ | 10,762 | | $ | 36,498 | | $ | 9,113 | |
| | | | | | | | | |
Basic income per common share: | | | | | | | | | |
Income from continuing operations | | $ | 0.38 | | $ | 0.21 | | $ | 0.68 | | $ | 0.19 | |
Loss from discontinued operations, net of tax | | — | | — | | — | | (0.01 | ) |
Net income | | $ | 0.38 | | $ | 0.21 | | $ | 0.68 | | $ | 0.18 | |
Weighted-average number of common shares outstanding used in calculating basic income per common share | | 54,864 | | 52,272 | | 53,978 | | 51,464 | |
| | | | | | | | | |
Diluted income per common share: | | | | | | | | | |
Income from continuing operations | | $ | 0.37 | | $ | 0.21 | | $ | 0.66 | | $ | 0.19 | |
Loss from discontinued operations, net of tax | | — | | — | | — | | (0.01 | ) |
Net income | | $ | 0.37 | | $ | 0.21 | | $ | 0.66 | | $ | 0.18 | |
| | | | | | | | | |
Weighted-average number of common shares outstanding used in calculating diluted income per common share | | 56,270 | | 53,286 | | 55,489 | | 51,499 | |
LIN TV Corp.
Consolidated Balance Sheets
(unaudited)
| | December 31, | |
| | 2010 | | 2009 (A) | |
| | (in thousands, except share data) | |
ASSETS | | | | | |
Current assets: | | | | | |
Cash and cash equivalents | | $ | 11,648 | | $ | 11,105 | |
Restricted cash | | — | | 2,000 | |
Accounts receivable, less allowance for doubtful accounts (2010 - $2,233; 2009 - $2,272) | | 82,486 | | 73,948 | |
Other current assets | | 5,921 | | 7,118 | |
Total current assets | | 100,055 | | 94,171 | |
Property and equipment, net | | 154,127 | | 165,061 | |
Deferred financing costs | | 7,759 | | 8,389 | |
Goodwill | | 117,259 | | 117,259 | |
Broadcast licenses and other intangible assets, net | | 397,280 | | 398,877 | |
Other assets | | 13,989 | | 6,746 | |
Total assets | | $ | 790,469 | | $ | 790,503 | |
| | | | | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT | | | | | |
Current liabilities: | | | | | |
Current portion of long-term debt | | 9,573 | | 16,372 | |
Accounts payable | | 8,003 | | 6,556 | |
Accrued expenses | | 42,353 | | 41,916 | |
Program obligations | | 9,528 | | 10,319 | |
Total current liabilities | | 69,457 | | 75,163 | |
Long-term debt, excluding current portion | | 613,687 | | 666,582 | |
Deferred income taxes, net | | 185,997 | | 166,432 | |
Program obligations | | 7,240 | | 2,092 | |
Other liabilities | | 45,520 | | 53,795 | |
Total liabilities | | 921,901 | | 964,064 | |
| | | | | |
Stockholders’ deficit: | | | | | |
Class A common stock, $0.01 par value, 100,000,000 shares authorized, Issued: 32,509,759 and 30,270,167 shares as of December 31, 2010 and 2009, respectively Outstanding: 31,636,941 and 29,397,349 shares as of December 31, 2010 and 2009, respectively | | 294 | | 294 | |
Class B common stock, $0.01 par value, 50,000,000 shares authorized, 23,502,059 shares as of December 31, 2010 and 2009, issued and outstanding; convertible into an equal number of shares of Class A or Class C common stock | | 235 | | 235 | |
Class C common stock, $0.01 par value, 50,000,000 shares authorized, 2 shares as of December 31, 2010 and 2009, issued and outstanding; convertible into an equal number of shares of Class A common stock | | — | | — | |
Treasury stock, 872,818 shares of Class A common stock as of December 31, 2010 and 2009, at cost | | (7,869 | ) | (7,869 | ) |
Additional paid-in capital | | 1,109,814 | | 1,104,161 | |
Accumulated deficit | | (1,205,967 | ) | (1,242,465 | ) |
Accumulated other comprehensive loss | | (27,939 | ) | (27,917 | ) |
Total stockholders’ deficit | | (131,432 | ) | (173,561 | ) |
Total liabilities and stockholders’ deficit | | $ | 790,469 | | $ | 790,503 | |
(A) During the fourth quarter of 2010, the Company identified a $4.4 million understatement of goodwill related to its joint venture with NBCUniversal, all of which was written off as an impairment charge in 2008, and related deferred tax liabilities, attributable to the initial joint venture purchase accounting in 1998. The Company corrected this error through revision of its 2008 financial statements by recording an additional $4.4 million of goodwill impairment expense. As a result, deferred income taxes, net was increased from $162.0 million to $166.4 million and accumulated deficit was increased from $(1,238.1) million to $(1,242.5) million as of December 31, 2009.
LIN TV Corp.
Consolidated Statements of Cash Flows
(unaudited)
| | Year ended December 31, | |
| | 2010 | | 2009 | |
| | (in thousands) | |
OPERATING ACTIVITIES: | | | | | |
Net income | | $ | 36,498 | | $ | 9,113 | |
Loss from discontinued operations | | — | | 446 | |
Adjustment to reconcile net income to net cash provided by operating activities: | | | | | |
Depreciation | | 28,129 | | 30,365 | |
Amortization of intangible assets | | 1,597 | | 649 | |
Impairment of goodwill, broadcast licenses and broadcast equipment | | — | | 39,894 | |
Amortization of financing costs and note discounts | | 4,519 | | 4,273 | |
Amortization of program rights | | 23,793 | | 24,631 | |
Program payments | | (26,915 | ) | (25,005 | ) |
Loss (gain) on extinguishment of debt | | 2,749 | | (50,149 | ) |
Loss (gain) on derivative instruments | | 1,898 | | (208 | ) |
Share of loss in equity investments | | 169 | | 6,128 | |
Deferred income taxes, net | | 18,118 | | 18,274 | |
Stock-based compensation | | 4,863 | | 2,413 | |
Gain from asset dispositions | | (3,224 | ) | (6,300 | ) |
Other, net | | (2,838 | ) | (159 | ) |
Changes in operating assets and liabilities, net of acquisitions: | | | | | |
Accounts receivable | | (8,538 | ) | (3,857 | ) |
Other assets | | 2,239 | | 1,169 | |
Accounts payable | | 1,447 | | (2,839 | ) |
Accrued interest expense | | 3,326 | | (918 | ) |
Other liabilities and accrued expenses | | 2,400 | | (20,573 | ) |
Net cash provided by operating activities, continuing operations | | 90,230 | | 27,347 | |
Net cash used in operating activities, discontinued operations | | — | | (101 | ) |
Net cash provided by operating activities | | 90,230 | | 27,246 | |
| | | | | |
INVESTING ACTIVITIES: | | | | | |
Capital expenditures | | (17,648 | ) | (10,247 | ) |
Cash paid for broadcast license rights | | — | | (7,561 | ) |
Change in restricted cash | | 2,000 | | (2,000 | ) |
Payments for business combinations, net of cash acquired | | (575 | ) | (1,236 | ) |
Proceeds from the sale of assets | | 200 | | 783 | |
Payments on derivative instruments | | (2,226 | ) | — | |
Shortfall loans to joint venture with NBCUniversal | | (4,079 | ) | — | |
Other investments, net | | (1,980 | ) | — | |
Net cash used in investing activities, continuing operations | | (24,308 | ) | (20,261 | ) |
Net cash provided by investing activities, discontinued operations | | 660 | | 5,875 | |
Net cash used in investing activities | | (23,648 | ) | (14,386 | ) |
| | | | | |
FINANCING ACTIVITIES: | | | | | |
Net proceeds on exercises of employee and director stock-based compensation | | 790 | | — | |
Proceeds from borrowings on long-term debt | | 213,000 | | 91,000 | |
Principal payments on long-term debt | | (274,351 | ) | (106,379 | ) |
Payment of long-term debt issue costs | | (5,033 | ) | (3,838 | ) |
Net cash used in financing activities, continuing operations | | (65,594 | ) | (19,217 | ) |
Net cash used in financing activities, discontinued operations | | (445 | ) | (2,644 | ) |
Net cash used in financing activities | | (66,039 | ) | (21,861 | ) |
| | | | | |
Net increase (decrease) in cash and cash equivalents | | 543 | | (9,001 | ) |
Cash and cash equivalents at the beginning of the period | | 11,105 | | 20,106 | |
Cash and cash equivalents at the end of the period | | $ | 11,648 | | $ | 11,105 | |
