Exhibit 99.1
LBI Media, Inc. Reports Third Quarter 2011 Results
Burbank, CA – November 18, 2011 –LBI Media, Inc., a leading Spanish-language entertainment company, today announced its financial results for the three and nine months ended September 30, 2011. For the three months ended September 30, 2011, net revenues decreased by $0.3 million, or 0.8%, to $30.4 million, from $30.7 million for the same period in 2010. Adjusted EBITDA(1) decreased by $0.2 million, or 2%, to $9.5 million for the three months ended September 30, 2011, from $9.7 million for the same period in 2010.
For the nine months ended September 30, 2011, net revenues increased by $2.4 million, or 3%, to $87.4 million, from $85.0 million for the same period in 2010. Adjusted EBITDA decreased by $2.5 million, or 9%, to $24.0 million for the nine months ended September 30, 2011, from $26.5 million for the same period in 2010. Adjusted EBITDA for the nine months ended September 30, 2011 included the following one-time items: (1) a $0.5 million gain from the settlement of an insurance claim related to Hurricane Ike; (2) a $0.9 million gain on a legal settlement related to a tortious interference claim; (3) a $0.7 million charge related to the settlement of a certain legal dispute, and (4) $0.5 million of expenses related to one-time network expenses. Adjusted EBITDA for the nine months ended September 30, 2010 included the following one-time items and partial period charges: (1) a $1.6 million gain on the assignment of a certain asset purchase agreement, and (2) $0.7 million decrease in service fee expenses related to our EstrellaTV network as only a partial month of service fee expenses was charged in the first quarter of 2010 as compared to a full quarter of service fee expenses charged in the same period in 2011. Excluding these various one-time items in the first, second and third quarters, Adjusted EBITDA in the nine months ended September 30, 2011 would have decreased by 2% compared to Adjusted EBITDA in the same period in 2010.
Commenting on the company’s earnings results, Lenard Liberman, Chief Executive Officer and President said, “The third quarter of 2011 marks the second anniversary of the launch of our national Spanish language television network, EstrellaTV. We are pleased with the progress that we have made in our television network business. Despite these uncertain economic times and the financial instability of the global economy, our television revenues have grown 40% since we launched the network in the third quarter of 2009. This is a testament to the strength of our programming. In Q3 2011, EstrellaTV delivered more growth in impressions over any other broadcast network, Spanish or English, in primetime among Adults 18-49. This is while other Spanish language broadcast networks such as Univision, Telefutura and Azteca all experienced declines in year-over-year impressions. EstrellaTV continues to shine and has ranked as the #3 Spanish language network in primetime several times this season. Our new programs that we introduced this fall include “Mi Sueno Es Bailar” which has shown steady and significant growth in its premiere season. Last night we aired the grand finale and in Los Angeles this show took the number one spot in adults 18-34. We also recently announced that Brighthouse Communications launched EstrellaTV on their system in the Bakersfield DMA, which added over 100,000 new households to EstrellaTV. We continue to focus on growing EstrellaTV’s distribution so that our highly rated programming will reach the maximum number of Hispanic viewers possible. We believe that this, coupled with the strength of our internally produced programming and our owned and operated radio and television assets in key Hispanic markets, will enable us to continue to outperform our competitors, as we have so far in 2011.”
Results for the Three Months Ended September 30, 2011
For the three months ended September 30, 2011, net revenues decreased by $0.3 million, or 0.8%, to $30.4 million, from $30.7 million for the same period in 2010. This change was primarily attributable to decreased advertising revenue from our radio segment, partially offset by an increase in advertising revenue from our television segment.
Net revenues for our radio segment decreased by $1.3 million, or 8.2%, to $15.1 million for the three months ended September 30, 2011, from $16.4 million for the same period in 2010. This change was primarily attributable to declines in advertising revenues in our Dallas, Houston and Los Angeles markets, partially offset by an increase in syndication revenues generated by the Don Cheto morning show.
Net revenues for our television segment increased by $1.1 million, or 7.6%, to $15.4 million for the three months ended September 30, 2011, from $14.3 million for the same period in 2010. This increase was primarily attributable to increased advertising revenue from our EstrellaTV national television network and our Denver station, KETD-TV.
Total operating expenses decreased by $3.7 million, or 12.6%, to $25.4 million for the three months ended September 30, 2011, as compared to $29.1 million for the same period in 2010. This decrease was primarily attributable to a $4.6 million decline in broadcast license and long-lived asset impairment charges and a $0.5 million gain for proceeds received related to an insurance claim. These changes were partially offset by: (1) a $0.8 million increase in loss on disposal of property and equipment, primarily related to the disposal of obsolete television stage props and other equipment; (2) a $0.2 million increase in selling, general and administrative expenses, primarily attributable to: (a) additional costs related to the expansion of our EstrellaTV network, including additional sales staff, (b) incremental costs related to our Denver station, KETD-TV, and (c) an increase in legal fees and employee related costs; (3) a $0.2 million increase in program and technical expenses; and (4) a $0.1 million increase in depreciation and amortization expense.
Adjusted EBITDA decreased by $0.2 million, or 2.4%, to $9.5 million for the three months ended September 30, 2011, as compared to $9.7 million for the same period in 2010. This change was primarily the result of the decline in net revenues in our radio segment and an increase in program and technical expenses and selling, general and administrative expenses, partially offset by an increase in net revenues in our television segment and proceeds received from an insurance claim.
1
We recognized a net loss of $5.3 million for the three months ended September 30, 2011, as compared to a net loss of $5.2 million for the same period of 2010, an increase in net loss of $0.1 million. This change was primarily attributable to (1) a $3.8 million increase in interest expense and interest and other income; (2) a $1.3 million decrease in net revenues in our radio segment; (3) a $0.8 million increase in loss on disposal of property and equipment; and (4) an increase in selling, general and administrative expenses, and program and technical expenses. These changes were partially offset by (1) a $4.6 million reduction in broadcast licenses and long-lived asset impairment charges; (2) a $1.1 million increase in net revenues in our television segment; and (3) the $0.5 million proceeds received from an insurance claim.
Results for the Nine Months Ended September 30, 2011
For the nine months ended September 30, 2011, net revenues increased by $2.4 million, or 2.8%, to $87.4 million, from $85.0 million for the same period in 2010. This change was primarily attributable to increased advertising revenue from our television segment, partially offset by a decline in our radio segment.
Net revenues for our radio segment declined by $3.1 million, or 7.0%, to $41.6 million for the nine months ended September 30, 2011, from $44.7 million for the same period in 2010. This change was primarily attributable to declines in advertising revenues in our Dallas, Houston and Los Angeles markets, partially offset by an increase in syndication revenues generated by the Don Cheto morning show.
Net revenues for our television segment increased by $5.5 million, or 13.7%, to $45.9 million for the nine months ended September 30, 2011, from $40.4 million for the same period in 2010. This increase was primarily attributable to increased revenue from our EstrellaTV national television network and our Denver station, KETD-TV, which began fully operating in the fourth quarter 2010.
Total operating expenses increased by $0.3 million, or 0.4%, to $73.6 million for the nine months ended September 30, 2011, as compared to $73.3 million for the same period in 2010. This change was primarily attributable to: (1) a $2.5 million increase in selling, general and administrative expenses primarily related to (a) additional costs related to the expansion of our EstrellaTV network, including additional sales staff and costs related to upfront presentations, (b) incremental costs related to our Denver station, KETD-TV, which began fully operating in the fourth quarter 2010, (c) a $0.7 million charge related to a legal settlement and (d) an increase in legal fees and employee related costs; (2) a $2.0 million increase in program and technical expenses, which resulted from (a) an increase in amortization of capitalized costs related to the production of original programming content and (b) incremental costs related to our EstrellaTV network; (3) the absence in 2011 of the $1.6 million gain on assignment of the asset purchase agreement to acquire radio station KDES-FM; (4) a $1.5 million increase in loss on disposal of property and equipment, primarily related to the disposal of obsolete television stage props and other equipment; (5) a $0.3 million increase in depreciation and amortization expense; and (6) a $0.1 million increase in promotional expenses.
These increases in total operating expenses were partially offset by (1) a $6.3 million decrease in broadcast licenses and long-lived asset impairment charges; (2) a $0.9 million gain related to a certain legal settlement; and (3) the $0.5 million proceeds received from an insurance claim.
Adjusted EBITDA decreased by $2.5 million, or 9.4%, to $24.0 million for the nine months ended September 30, 2011, as compared to $26.5 million for the same period in 2010. This change was primarily the result of (1) the $4.5 million increase in program and technical expenses and selling, general and administrative expenses; (2) the $3.1 million decrease in net revenues in our radio segment; and (3) the absence in 2011 of the $1.6 million gain realized on the assignment of the asset purchase agreement to acquire radio station KDES-FM. These changes were partially offset by (1) the $5.5 million increase in net revenues in our television segment; (2) the $0.9 million gain related to the settlement of a certain legal dispute; and (3) the $0.5 million proceeds received from an insurance claim.
We recognized a net loss of $15.6 million for the nine months ended September 30, 2011, as compared to a net loss of $9.0 million for the same period of 2010, an increase in net loss of $6.6 million. This change was primarily attributable to (1) the absence in 2011 of the $1.6 million gain on assignment of the asset purchase agreement to acquire radio station KDES-FM; (2) the $3.1 million decline in net revenues in our radio segment; (3) the $1.0 million write off of deferred financing costs relating to LBI Media’s prior senior secured credit facility; (4) higher interest expense; and (5) an increase in program and technical expenses and selling, general and administrative expenses. These increases were partially offset by (1) the $5.5 million increase in net revenues in our television segment; (2) the $6.3 million reduction in broadcast license impairment charges; (3) the $0.9 million legal settlement gain; and (4) the $0.5 million proceeds received from an insurance claim.
Third Quarter 2011 Conference Call
We will host a conference call to discuss our financial results for the three and nine months ended September 30, 2011 on Friday, November 18, 2011 at 4:00 PM Eastern Time. Interested parties may participate in the conference call by dialing (800) 946-0774 beginning fifteen minutes prior to the scheduled start time of the call, asking for the “LBI Media, Inc. Third Quarter 2011 Results Conference Call” and providing confirmation code 2228460 to the operator. The conference call will be recorded and made available for replay through Friday, November 25, 2011. Investors may listen to the replay of the call by dialing (888) 203-1112, then entering the pass code 2228460.
2
Information for Holders of LBI Media’s 8 1/2% Senior Subordinated Notes due 2017 and 91/4% Senior Secured Notes due 2019
The financial results for LBI Media, Inc.’s third quarter ended September 30, 2011 will be posted on our website at www.lbimedia.com/investors.html. Holders and beneficial owners of LBI Media, Inc.’s 8 1/2% Senior Subordinated Notes due 2017 and 91/4% Senior Secured Notes due 2019 may access this information by contacting Wisdom Lu at (818) 729-5316 to receive a temporary username and password.
About LBI Media, Inc.
We are a leading Spanish-language entertainment company and one of the largest Spanish-language radio and television broadcasters in the United States, based on revenues and number of stations. We own 21 radio stations (fifteen FM and six AM) and nine television stations in greater Los Angeles, CA (including Riverside, San Bernardino and Orange counties), Chicago, IL, Dallas-Ft. Worth, TX, Denver, CO, Houston, TX, New York, NY, Phoenix, AZ, Salt Lake City, Utah, and San Diego, CA. In addition, we own “EstrellaTV”, a leading Spanish-language national television broadcast network in the United States. We also own four television production facilities that we use to produce our core television programming. We are affiliated with television stations in various states and along with our owned and operated television stations, broadcast EstrellaTV in 37 U.S. designated market areas, including nine each in California and Texas, four in Florida, three in Arizona, two in Nevada and one each in Colorado, Illinois, Nebraska, New Mexico, New York, North Carolina, Oklahoma, Oregon, Utah, and Washington.
Forward Looking Statements
This press release contains certain forward-looking statements within the meaning of the U.S. securities laws. These statements are based upon current expectations and involve certain risks and uncertainties, including those related to the expected future operating performance of our radio stations, television stations, television broadcast network, and studio operations. Forward-looking statements include but are not limited to information preceded by, or that include the words, “believes”, “expects”, “prospects”, “pacings”, “anticipates”, “could”, “estimates”, “forecasts” or similar expressions. The reader should note that these statements may be impacted by several factors, including economic changes, regulatory changes, increased competition, changes to our relations with affiliate stations, the timing of announced acquisitions or station upgrades, the successful integration of television and radio assets we acquire, changes in the broadcasting industry generally, and changes in interest rates. Accordingly, our actual performance and results may differ significantly from those anticipated in the forward-looking statements. Please see the recent public filings of our parent, LBI Media Holdings, Inc., for information about these and other risks that may affect us. We and our parent, LBI Media Holdings, Inc., undertake no obligation to update or revise the information contained herein because of new information, future events or otherwise, except as required by law.
Contact: Wisdom Lu, CFA
Chief Financial Officer
(818) 729-5316
(1) We define Adjusted EBITDA as net income or loss plus income tax expense or benefit, gain or loss on sale and disposal of property and equipment, net interest expense and other income, interest rate swap expense or income, depreciation and amortization, impairment of broadcast licenses and long-lived assets, gain on note purchases, and stock-based compensation expense. Management considers this measure an important indicator of our performance because it eliminates the effects of certain non-cash items and our capital structure. It also provides useful information to investors regarding our financial condition and results of operations and our ability to service debt. This measure should be considered in addition to, but not as a substitute for, or superior to, other measures of liquidity and financial performance prepared in accordance with accounting principles generally accepted in the U.S., such as cash flows from operating activities, operating income or loss and net income or loss. In addition, our definition of Adjusted EBITDA may differ from those of many companies reporting similarly named measures. See tables at the end of this press release for a reconciliation of net (loss) income to Adjusted EBITDA.
3
Results of Operations:
LBI MEDIA, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended
September 30, | | | Nine Months Ended
September 30, | |
| | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
Net revenues | | $ | 30,461 | | | $ | 30,720 | | | $ | 87,441 | | | $ | 85,022 | |
Operating expenses: | | | | | | | | | | | | | | | | |
Program and technical, exclusive of depreciation and amortization shown below | | | 9,902 | | | | 9,663 | | | | 29,303 | | | | 27,322 | |
Promotional, exclusive of depreciation and amortization shown below | | | 903 | | | | 945 | | | | 2,180 | | | | 2,038 | |
Selling, general and administrative, exclusive of depreciation and amortization shown below | | | 10,640 | | | | 10,406 | | | | 33,293 | | | | 30,757 | |
Depreciation and amortization | | | 2,632 | | | | 2,548 | | | | 7,806 | | | | 7,506 | |
Loss (gain) on sale and disposal of property and equipment | | | 923 | | | | 88 | | | | 1,518 | | | | 63 | |
Impairment of broadcast licenses and long-lived assets | | | 880 | | | | 5,450 | | | | 880 | | | | 7,222 | |
Proceeds from insurance claim | | | (455 | ) | | | — | | | | (455 | ) | | | — | |
Gain on legal settlement | | | — | | | | — | | | | (900 | ) | | | — | |
Gain on assignment of asset purchase agreement | | | — | | | | — | | | | — | | | | (1,599 | ) |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 25,425 | | | | 29,100 | | | | 73,625 | | | | 73,309 | |
| | | | | | | | | | | | | | | | |
Operating income | | | 5,036 | | | | 1,620 | | | | 13,816 | | | | 11,713 | |
Interest expense, net of amounts capitalized | | | (10,937 | ) | | | (7,077 | ) | | | (30,944 | ) | | | (21,076 | ) |
Interest rate swap income | | | 799 | | | | 481 | | | | 2,335 | | | | 1,338 | |
Interest and other income | | | 246 | | | | 191 | | | | 687 | | | | 567 | |
| | | | | | | | | | | | | | | | |
Loss before provision for income taxes | | | (4,856 | ) | | | (4,785 | ) | | | (14,106 | ) | | | (7,458 | ) |
Provision for income taxes | | | (480 | ) | | | (426 | ) | | | (1,475 | ) | | | (1,576 | ) |
| | | | | | | | | | | | | | | | |
Net loss | | $ | (5,336 | ) | | $ | (5,211 | ) | | $ | (15,581 | ) | | $ | (9,034 | ) |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA (2) | | $ | 9,477 | | | $ | 9,712 | | | $ | 24,039 | | | $ | 26,523 | |
| | | | | | | | | | | | | | | | |
| (2) | Refer to our definition of Adjusted EBITDA in footnote (1). Also, see the tables at the end of this press release for a reconciliation of net loss to Adjusted EBITDA. |
4
Results of Operations (continued):
LBI MEDIA, INC.
UNAUDITED SELECTED SEGMENT DATA
(In thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | Three Months Ended
September 30, | | | Nine Months Ended
September 30, | |
| | | 2011 | | | 2010 | | | %
Change | | | 2011 | | | 2010 | | | %
Change | |
Net revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | 15,051 | | | $ | 16,392 | | | | -8 | % | | $ | 41,553 | | | $ | 44,667 | | | | -7 | % |
Television | | | 15,410 | | | | 14,328 | | | | 8 | % | | | 45,888 | | | | 40,355 | | | | 14 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 30,461 | | | $ | 30,720 | | | | -1 | % | | $ | 87,441 | | | $ | 85,022 | | | | 3 | % |
Total operating expenses before gain on assignment of asset purchase agreement, gain on legal settlement, proceeds from insurance claim, stock-based compensation expense, impairment of broadcast licenses and long-lived asset, loss (gain) on sale and disposal of property and equipment and depreciation and amortization: | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | 8,230 | | | $ | 8,829 | | | | -7 | % | | $ | 25,366 | | | $ | 25,278 | | | | 0 | % |
Television | | | 13,209 | | | | 12,179 | | | | 8 | % | | | 39,391 | | | | 34,820 | | | | 13 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 21,439 | | | $ | 21,008 | | | | 2 | % | | $ | 64,757 | | | $ | 60,098 | | | | 8 | % |
Gain on assignment of asset purchase agreement: | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | — | | | $ | — | | | | — | | | $ | — | | | $ | (1,599 | ) | | | -100 | % |
Television | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | — | | | $ | — | | | | — | | | $ | — | | | $ | (1,599 | ) | | | -100 | % |
Gain on legal settlement: | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | — | | | $ | — | | | | — | | | $ | (900 | ) | | $ | — | | | | — | |
Television | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | — | | | $ | — | | | | — | | | $ | (900 | ) | | $ | — | | | | — | |
Proceeds from insurance claim: | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | (262 | ) | | $ | — | | | | — | | | $ | (262 | ) | | $ | — | | | | — | |
Television | | | (193 | ) | | | — | | | | — | | | | (193 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | (455 | ) | | $ | — | | | | — | | | $ | (455 | ) | | $ | — | | | | — | |
Stock-based compensation expense: | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate | | $ | 6 | | | $ | 6 | | | | 0 | % | | $ | 19 | | | $ | 19 | | | | 0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 6 | | | $ | 6 | | | | 0 | % | | $ | 19 | | | $ | 19 | | | | 0 | % |
Impairment of broadcast licenses and long-lived assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | — | | | $ | 39 | | | | -100 | % | | $ | — | | | $ | 39 | | | | -100 | % |
Television | | | 880 | | | | 5,411 | | | | -84 | % | | | 880 | | | | 7,183 | | | | -88 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 880 | | | $ | 5,450 | | | | -84 | % | | $ | 880 | | | $ | 7,222 | | | | -88 | % |
Loss (gain) on sale and disposal of property and equipment: | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | 186 | | | $ | 70 | | | | 166 | % | | $ | 223 | | | $ | 70 | | | | 219 | % |
Television | | | 737 | | | | 18 | | | | 3994 | % | | | 1,295 | | | | (7 | ) | | | -18600 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 923 | | | $ | 88 | | | | 949 | % | | $ | 1,518 | | | $ | 63 | | | | 2310 | % |
Depreciation and amortization: | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | 1,422 | | | $ | 1,343 | | | | 6 | % | | $ | 4,152 | | | $ | 4,022 | | | | 3 | % |
Television | | | 1,210 | | | | 1,205 | | | | 0 | % | | | 3,654 | | | | 3,484 | | | | 5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 2,632 | | | $ | 2,548 | | | | 3 | % | | $ | 7,806 | | | $ | 7,506 | | | | 4 | % |
Operating income (loss): | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | 5,475 | | | $ | 6,111 | | | | -10 | % | | $ | 12,975 | | | $ | 16,857 | | | | -23 | % |
Television | | | (433 | ) | | | (4,485 | ) | | | 90 | % | | | 860 | | | | (5,125 | ) | | | 117 | % |
Corporate | | | (6 | ) | | | (6 | ) | | | 0 | % | | | (19 | ) | | | (19 | ) | | | 0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 5,036 | | | $ | 1,620 | | | | 211 | % | | $ | 13,816 | | | $ | 11,713 | | | | 18 | % |
Adjusted EBITDA (3) | | | | | | | | | | | | | | | | | | | | | | | | |
Radio | | $ | 7,083 | | | $ | 7,563 | | | | -6 | % | | $ | 17,350 | | | $ | 20,988 | | | | -17 | % |
Television | | | 2,394 | | | | 2,149 | | | | 11 | % | | | 6,689 | | | | 5,535 | | | | 21 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 9,477 | | | $ | 9,712 | | | | -2 | % | | $ | 24,039 | | | $ | 26,523 | | | | -9 | % |
| (3) | See footnote (1). Also, see the tables at the end of this release for a reconciliation of operating income (loss) for each segment to Adjusted EBITDA for such segment. |
5
Results of Operations (continued):
LBI MEDIA, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
| | | | | | | | |
| | | September 30,
2011 | | | December 31,
2010 | |
Assets | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 13,217 | | | $ | 294 | |
Accounts receivable, net | | | 24,787 | | | | 23,344 | |
Current portion of television program costs, net | | | 1,080 | | | | 640 | |
Amounts due from related parties | | | 563 | | | | 409 | |
Current portion of employee advances | | | 157 | | | | 105 | |
Prepaid expenses and other current assets | | | 1,907 | | | | 1,578 | |
| | | | | | | | |
Total current assets | | | 41,711 | | | | 26,370 | |
Property and equipment, net | | | 94,538 | | | | 94,163 | |
Broadcast licenses, net | | | 165,773 | | | | 166,653 | |
Deferred financing costs, net | | | 11,638 | | | | 4,660 | |
Notes receivable from related parties | | | 3,035 | | | | 3,034 | |
Employee advances, excluding current portion | | | 1,769 | | | | 1,790 | |
Television program costs, excluding current portion | | | 14,994 | | | | 10,181 | |
Notes receivable from parent | | | 30,393 | | | | 26,055 | |
Other assets | | | 7,918 | | | | 3,734 | |
| | | | | | | | |
Total assets | | $ | 371,769 | | | $ | 336,640 | |
| | | | | | | | |
Liabilities and shareholder’s deficiency | | | | | | | | |
Current liabilities: | | | | | | | | |
Cash overdraft | | $ | — | | | $ | 1,050 | |
Accounts payable | | | 3,636 | | | | 2,858 | |
Accrued liabilities | | | 6,746 | | | | 8,049 | |
Accrued interest | | | 14,160 | | | | 8,625 | |
Amounts due to parent | | | 2,746 | | | | 1,283 | |
Fair value of interest rate swap | | | 811 | | | | — | |
Current portion of long-term debt | | | 171 | | | | 1,364 | |
| | | | | | | | |
Total current liabilities | | | 28,270 | | | | 23,229 | |
Long-term debt, excluding current portion | | | 444,688 | | | | 402,174 | |
Fair value of interest rate swap | | | — | | | | 3,146 | |
Deferred income taxes | | | 25,811 | | | | 20,160 | |
Other liabilities | | | 3,521 | | | | 2,890 | |
| | | | | | | | |
Total liabilities | | | 502,290 | | | | 451,599 | |
Shareholder’s deficiency: | | | | | | | | |
Common stock | | | — | | | | — | |
Additional paid-in capital | | | 101,806 | | | | 101,787 | |
Accumulated deficit | | | (232,327 | ) | | | (216,746 | ) |
| | | | | | | | |
Total shareholder’s deficiency | | | (130,521 | ) | | | (114,959 | ) |
| | | | | | | | |
Total liabilities and shareholder’s deficiency | | $ | 371,769 | | | $ | 336,640 | |
| | | | | | | | |
6
Results of Operations (continued):
The table set forth below reconciles net loss, calculated and presented in accordance with U.S. generally accepted accounting principles, to Adjusted EBITDA:
| | | | | | | | | | | | | | | | |
| | | Three Months Ended
September 30, | | | Nine Months Ended
September 30, | |
| | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | | (In thousands) | |
Net loss | | $ | (5,336 | ) | | $ | (5,211 | ) | | $ | (15,581 | ) | | $ | (9,034 | ) |
Add: | | | | | | | | | | | | | | | | |
Provision for income taxes | | | 480 | | | | 426 | | | | 1,475 | | | | 1,576 | |
Interest expense and other income, net | | | 10,691 | | | | 6,886 | | | | 30,257 | | | | 20,509 | |
Interest rate swap income | | | (799 | ) | | | (481 | ) | | | (2,335 | ) | | | (1,338 | ) |
Depreciation and amortization | | | 2,632 | | | | 2,548 | | | | 7,806 | | | | 7,506 | |
Impairment of broadcast licenses and long-lived assets | | | 880 | | | | 5,450 | | | | 880 | | | | 7,222 | |
Loss (gain) on sale and disposal of property and equipment | | | 923 | | | | 88 | | | | 1,518 | | | | 63 | |
Stock-based compensation expense | | | 6 | | | | 6 | | | | 19 | | | | 19 | |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 9,477 | | | $ | 9,712 | | | $ | 24,039 | | | $ | 26,523 | |
| | | | | | | | | | | | | | | | |
The following is a reconciliation of operating income to Adjusted EBITDA for our radio division:
| | | | | | | | | | | | | | | | |
| | | Three Months Ended
September 30, | | | Nine Months Ended
September 30, | |
| | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | | (In thousands) | |
Radio division operating income | | $ | 5,475 | | | $ | 6,111 | | | $ | 12,975 | | | $ | 16,857 | |
Depreciation and amortization | | | 1,422 | | | | 1,343 | | | | 4,152 | | | | 4,022 | |
Loss on sale and disposal of property and equipment | | | 186 | | | | 70 | | | | 223 | | | | 70 | |
Impairment of broadcast licenses and long-lived assets | | | — | | | | 39 | | | | — | | | | 39 | |
| | | | | | | | | | | | | | | | |
Radio division Adjusted EBITDA | | $ | 7,083 | | | $ | 7,563 | | | $ | 17,350 | | | $ | 20,988 | |
| | | | | | | | | | | | | | | | |
The following is a reconciliation of operating income (loss) to Adjusted EBITDA for our television division:
| | | | | | | | | | | | | | | | |
| | | Three Months Ended
September 30, | | | Nine Months Ended
September 30, | |
| | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | | (In thousands) | |
Television division operating income (loss) | | $ | (433 | ) | | $ | (4,485 | ) | | $ | 860 | | | $ | (5,125 | ) |
Depreciation and amortization | | | 1,210 | | | | 1,205 | | | | 3,654 | | | | 3,484 | |
Loss (gain) on sale and disposal of property and equipment | | | 737 | | | | 18 | | | | 1,295 | | | | (7 | ) |
Impairment of broadcast licenses and long-lived assets | | | 880 | | | | 5,411 | | | | 880 | | | | 7,183 | |
| | | | | | | | | | | | | | | | |
Television division Adjusted EBITDA | | $ | 2,394 | | | $ | 2,149 | | | $ | 6,689 | | | $ | 5,535 | |
| | | | | | | | | | | | | | | | |
7
