Delaware | 4832 | 52-1166660 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification No.) |
Large accelerated filer o | Accelerated filer þ | Non-accelerated filer o | Smaller reporting company o | |||
(Do not check if a smaller reporting company) |
Proposed Maximum | Amount of | ||||||||
Title of Each Class of | Amount | Offering | Registration | ||||||
Securities to be Registered | to be Registered | Price per Unit(1) | Fee | ||||||
12.5%/15.0% Senior Subordinated Notes due 2016(1) | $286,794,302 | 100% | $33,297 | ||||||
Senior Subordinated NotesPaid-in-Kind(2) | $40,241,304 | 100% | $4,673 | ||||||
Guarantees on Senior Subordinated Notes(3) | — | — | —(4) | ||||||
(1) | Calculated in accordance with Rule 457(f) under the Securities Act of 1933, as amended. |
(2) | Pursuant to the indenture governing the 12.5%/15.0% Senior Subordinated Notes due 2016 (“Senior Subordinated Notes”), Radio One, Inc. may elect to issue additional Senior Subordinated Notes in respect of interest due and payable thereon to May 15, 2012. For purposes of calculating the registration fee, the registrant estimates that up to $40,241,304 in aggregate principal amount of Senior Subordinated Notes may be issued in respect of interest thereon to May 15, 2012. |
(3) | Senior Subordinated Notes will be issued by Radio One, Inc. (the “Issuer”) and guaranteed by certain of the Issuer’s domestic subsidiaries. No separate consideration will be received for the issuance of these guarantees. |
(4) | Pursuant to Rule 457(n), no separate fee is payable with respect to the guarantees being registered hereby. |
I.R.S. Employer | ||||||
Exact Name of Additional Registrants* | Jurisdiction of Formation | Identification No. | ||||
Bell Broadcasting Company | Michigan | 38-1537987 | ||||
Blue Chip Broadcasting Licenses, Ltd. | Ohio | 31-1402186 | ||||
Blue Chip Broadcasting, Ltd. | Ohio | 31-1459349 | ||||
Charlotte Broadcasting, LLC | Delaware | 52-1166660 | ||||
Community Connect Inc. | Delaware | 13-3923078 | ||||
Community Connect, LLC | Delaware | 52-1166660 | ||||
Distribution One, LLC | Delaware | 52-1166660 | ||||
Hawes-Saunders Broadcast Properties, Inc. | Delaware | 31-1313021 | ||||
Interactive One, Inc. | Delaware | 30-0223248 | ||||
Interactive One, LLC | Delaware | 30-0451522 | ||||
New Mableton Broadcasting Corporation | Delaware | 58-2455006 | ||||
Radio One Cable Holdings, Inc. | Delaware | 20-0966592 | ||||
Radio One Distribution Holdings, LLC | Delaware | 52-1166660 | ||||
Radio One Licenses, LLC | Delaware | 52-1166660 | ||||
Radio One Media Holdings, LLC | Delaware | 20-2180640 | ||||
Radio One of Atlanta, LLC | Delaware | 52-1166660 | ||||
Radio One of Boston Licenses, LLC | Delaware | 52-2297366 | ||||
Radio One of Boston, Inc. | Delaware | 52-2297366 | ||||
Radio One of Charlotte, LLC | Delaware | 57-1103928 | ||||
Radio One of Detroit, LLC | Delaware | 38-1537987 | ||||
Radio One of Indiana, L.P. | Delaware | 52-2359338 | ||||
Radio One of Indiana, LLC | Delaware | 52-1166660 | ||||
Radio One of North Carolina, LLC | Delaware | 52-1166660 | ||||
Radio One of Texas II, LLC | Delaware | 52-2359333 | ||||
ROA Licenses, LLC | Delaware | 52-1166660 | ||||
Satellite One, L.L.C. | Delaware | 52-1166660 |
* | The address for each of the additional registrants isc/o Radio One, Inc., 5900 Princess Garden Parkway, 7th Floor, Lanham, Maryland 20706,(301) 306-1111. The primary standard industrial classification number for each of the additional registrants is 4832. The name, address, including zip code of the agent for service for each of the additional registrants is Michael Plantamura, Vice President and General Counsel, Radio One, Inc., 5900 Princess Garden Parkway, 5th Floor, Lanham, Maryland 20706,(301) 306-1111. |
The information in this prospectus is not complete and may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. The prospectus is not an offer to sell these securities nor a solicitation of an offer to buy these securities in any jurisdiction where the offer and sale is not permitted. |
• | The terms of the Exchange Notes to be issued in the exchange offer are substantially identical to the Old Notes, except that the transfer restrictions and registration rights relating to the Old Notes will not apply to the Exchange Notes. | |
• | The Exchange Notes will be unconditionally guaranteed on a senior subordinated basis by each of our existing and future direct and indirect domestic restricted subsidiaries (subject to certain exceptions) and any other of our subsidiaries that guarantee our senior credit facility. | |
• | The exchange offer expires at 5:00 p.m., New York City time, on , 2011, unless extended by us. | |
• | There is no existing public market for the Old Notes or the Exchange Notes. We do not intend to list the Exchange Notes on any securities exchange or seek approval for quotation through any automated trading system. | |
• | You may withdraw your tender of Old Notes at any time before the expiration of the exchange offer. We will exchange all of the Old Notes that are validly tendered and not withdrawn. | |
• | The exchange of Notes will not be a taxable event for U.S. federal income tax purposes. | |
• | The exchange offer is not subject to any condition, including that it not violate applicable law or any applicable interpretation of the Staff of the Securities and Exchange Commission (the “SEC”). | |
• | We will not receive any proceeds from the exchange offer. | |
• | Each broker-dealer that receives Exchange Notes for its own account pursuant to the exchange offer must acknowledge that it will deliver a prospectus in connection with any resale of such exchange notes. The letter of transmittal states that by so acknowledging and delivering a prospectus, a broker-dealer will not be deemed to admit that it is an “underwriter” within the meaning of the Securities Act of 1933, as amended (the “Securities Act”). This prospectus, as it may be amended or supplemented from time to time, may be used by a broker-dealer in connection with resales of Exchange Notes received in exchange for Old Notes where the Old Notes were acquired by the broker-dealer as a result of market-making activities or other trading activities. We have agreed that, for a period of 180 days after the expiration date of the exchange offer, we will make this prospectus available to any broker-dealer in connection with any such resale. See “Plan of Distribution.” |
1 | ||||
12 | ||||
34 | ||||
41 | ||||
41 | ||||
42 | ||||
43 | ||||
45 | ||||
86 | ||||
87 | ||||
109 | ||||
116 | ||||
134 | ||||
136 | ||||
138 | ||||
141 | ||||
192 | ||||
199 | ||||
200 | ||||
200 | ||||
F-1 |
• | they do not reflect our cash expenditures or future requirements for capital commitments; | |
• | they do not reflect changes in, or cash requirements for, our working capital needs; | |
• | they do not reflect the interest expense or cash requirements necessary to service interest or principal payments on our debt; | |
• | they do not reflect any cash income taxes that we may be required to pay; | |
• | they are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows; | |
• | they do not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations; | |
• | assets are depreciated or amortized over differing estimated useful lives and often have to be replaced in the future, and these measures do not reflect any cash requirements for such replacements; and | |
• | other companies in our industry may calculate these measures differently than we do, limiting their usefulness as comparative measures. |
ii
• | we obtained total radio industry revenue levels from the Radio Advertising Bureau (the “RAB”); | |
• | we obtained audience share and ranking information from Arbitron Inc. (“Arbitron”); and | |
• | we derived historical market statistics and market revenue share percentages from data published by Miller, Kaplan, Arase & Co., LLP (“Miller Kaplan”), a public accounting firm that specializes in serving the broadcasting industry and BIA Financial Network, Inc. (“BIA”), a media and telecommunications advisory services firm. |
iii
• | the effects the global financial and economic downturn, credit and equity market volatility and continued fluctuations in the U.S. economy may continue to have on our business and financial condition and the business and financial condition of our advertisers; | |
• | our high degree of leverage and potential inability to refinance our debt given current market conditions; | |
• | continued fluctuations in the economy could negatively impact our ability to meet our cash needs and our ability to maintain compliance with our debt covenants; | |
• | fluctuations in the demand for advertising across our various media given the current economic environment; | |
• | our relationship with a significant customer has changed and we no longer have a guaranteed level of revenue from that customer; | |
• | risks associated with the implementation and execution of our business diversification strategy; | |
• | increased competition in our markets and in the radio broadcasting and media industries; | |
• | changes in media audience ratings and measurement technologies and methodologies; | |
• | regulation by the Federal Communications Commission (“FCC”) relative to maintaining our broadcasting licenses, enacting media ownership rules and enforcing of indecency rules; | |
• | changes in our key personnel and on-air talent; | |
• | increases in the costs of our programming, including on-air talent and content acquisitions costs; | |
• | financial losses that may be incurred due to impairment charges against our broadcasting licenses, goodwill and other intangible assets, particularly in light of the current economic environment; | |
• | increased competition from new media and technologies; | |
• | the impact of our acquisitions, dispositions and similar transactions; and | |
• | other factors mentioned in our filings with the SEC. |
iv
v
1
2
Securities Offered | $286,794,302 in aggregate principal amount of 12.5%/15.0% Senior Subordinated Notes due 2016. | |
Exchange Offer | We are offering to exchange the Old Notes for a like principal amount at maturity of the Exchange Notes. Old Notes may be exchanged in integral principal multiples of $1. The exchange offer is being made pursuant to the Registration Rights Agreement which grants the initial holders and any subsequent holders of the Old Notes certain exchange and registration rights. This exchange offer is intended to satisfy those exchange and registration rights with respect to the Old Notes. After the exchange offer is complete, you will no longer be entitled to any exchange or registration rights with respect to your Old Notes. | |
Expiration Date; Withdrawal of Tender | The exchange offer will expire 5:00 p.m., New York City time, on , 2011, or a later time if we choose to extend this exchange offer in our sole and absolute discretion. You may withdraw your tender of Old Notes at any time prior to the expiration date. All outstanding Old Notes that are validly tendered and not validly withdrawn will be exchanged. Any Old Notes not accepted by us for exchange for any reason will be returned to you at our expense as promptly as possible after the expiration or termination of the exchange offer. | |
Resales | We believe that you can offer for resale, resell and otherwise transfer the Exchange Notes without complying with the registration and prospectus delivery requirements of the Securities Act so long as: | |
• you acquire the Exchange Notes in the ordinary course of business; | ||
• you are not participating, do not intend to participate, and have no arrangement or understanding with any person to participate, in the distribution of the Exchange Notes; | ||
• you are not an affiliate of ours; and | ||
• you are not a broker-dealer. |
3
If any of these conditions is not satisfied and you transfer any Exchange Notes without delivering a proper prospectus or without qualifying for a registration exemption, you may incur liability under the Securities Act. We do not assume, or indemnify you against, any such liability. | ||
Broker-Dealer | Each broker-dealer acquiring Exchange Notes issued for its own account in exchange for Old Notes, which it acquired through market-making activities or other trading activities, must acknowledge that it will deliver a proper prospectus when any Exchange Notes issued in the exchange offer are transferred. A broker-dealer may use this prospectus for an offer to resell, a resale or other retransfer of the Exchange Notes issued in the exchange offer. | |
Conditions to the Exchange Offer | Our obligation to accept for exchange, or to issue the Exchange Notes in exchange for, any Old Notes is subject to certain customary conditions. See “Exchange Offer — Conditions to the Exchange Offer.” | |
Procedures for Tendering Old Notes Held in the Formof Book-Entry Interests | The Old Notes were issued as global securities and were deposited upon issuance with Wilmington Trust Company, which issued uncertificated depositary interests in those outstanding Old Notes, which represent a 100% interest in those Old Notes, to The Depositary Trust Company (“DTC”). | |
Beneficial interests in the outstanding Old Notes, which are held by direct or indirect participants in DTC, are shown on, and transfers of the Old Notes can only be made through, records maintained in book-entry form by DTC. | ||
You may tender your outstanding Old Notes by instructing your broker or bank where you keep the Old Notes to tender them for you. In some cases you may be asked to submit the letter of transmittal that may accompany this prospectus. By tendering your Old Notes you will be deemed to have acknowledged and agreed to be bound by the terms set forth under “Exchange Offer.” Your outstanding Old Notes may be tendered in multiples of $1. | ||
In order for your tender to be considered valid, the exchange agent must receive a confirmation of book-entry transfer of your outstanding Old Notes into the exchange agent’s account at DTC, under the procedure described in this prospectus under the heading “Exchange Offer,” on or before 5:00 p.m., New York City time, on the expiration date of the exchange offer. | ||
U.S. Federal Income Tax Considerations | For a summary of the material U.S. federal income tax consequences of the exchange offer, see “Certain U.S. Federal Income Tax Consequences.” | |
Use Of Proceeds | We will not receive any proceeds from the issuance of the Exchange Notes in the exchange offer. | |
Exchange Agent | Wilmington Trust Company is serving as the exchange agent for the exchange offer. |
4
Shelf Registration Statement | In limited circumstances, holders of Old Notes may require us to register their Old Notes under a shelf registration statement. |
• | if they are registered under the Securities Act and applicable state securities laws; | |
• | if they are offered or sold under an exemption from registration under the Securities Act and applicable state securities laws; or | |
• | if they are offered or sold in a transaction not subject to the Securities Act and applicable state securities laws. |
5
Issuer | Radio One, Inc. | |
Securities Offered | Up to $286,994,302 in aggregate principal amount of Exchange Notes in connection with the exchange offer and additional Exchange Notes issued in respect of interest payments on any such Exchange Notes. | |
Maturity Date | May 24, 2016. | |
Interest Rates and Payment Dates | Interest on the Exchange Notes will be payable in cash, or at our election, partially in cash and partially through the issuance of additional Exchange Notes (a “PIK Election”) on a quarterly basis in arrears on February 15, May 15, August 15 and November 15, commencing on February 15, 2011. We may make a PIK Election only with respect to interest accruing up to but not including May 15, 2012, and with respect to interest accruing from and after May 15, 2012 such interest shall accrue at a rate of 12.5% per annum and shall be payable in cash. A PIK Election is currently in effect. | |
Interest on the Exchange Notes will accrue from the date of original issuance or, if interest has already been paid, from the date it was most recently paid. Interest will accrue for each quarterly period at a rate of 12.5% per annum if the interest for such quarterly period is paid fully in cash. In the event of a PIK Election, including the PIK Election currently in effect, the interest paid in cash and the interestpaid-in-kind by issuance of additional Exchange Notes (“PIK Notes”) will accrue for such quarterly period at 6.0% per annum and 9.0% per annum, respectively. | ||
In the absence of an election for any interest period, interest on the Exchange Notes shall be payable according to the election for the previous interest period; provided that interest accruing from and after May 15, 2012 shall accrue at a rate of 12.5% per annum and shall be payable in cash. | ||
Optional Redemption | We may redeem some or all of the Exchange Notes upon not less than 30 nor more than 60 days’ notice, at the redemption prices set forth under the caption “Description of Notes — Optional Redemption” plus accrued and unpaid interest on the Exchange Notes redeemed to the applicable redemption date. | |
Ranking | The Exchange Notes will be our senior subordinated obligations and will rank: | |
• senior to any of our and our guarantors’ future debt that expressly provides that it is subordinated to the Exchange Notes; |
6
• senior in right of payment to the Existing Notes and to any of our and our guarantors’ existing and future subordinated obligations; and | ||
• junior to all of our and our guarantors’ existing and future senior debt under our senior credit facility, any other obligations under our senior credit facility and all hedging obligations related thereto. | ||
As of December 31, 2010, there was approximately $353.7 million of our senior debt outstanding under our senior credit facility. | ||
Guarantees | The Exchange Notes will be unconditionally guaranteed on a senior subordinated basis by each of our existing and future direct and indirect domestic restricted subsidiaries (other than certain immaterial restricted subsidiaries and passive foreign holding companies) and any other of our subsidiaries that guarantee our Existing Credit Facility. If we cannot make payments on the Exchange Notes when they are due, our guarantors must make them instead. | |
Asset Sale Offer | If we or our restricted subsidiaries sell assets under certain circumstances, we must offer to repurchase the Exchange Notes at a repurchase price equal to 100% of the principal amount of the Exchange Notes repurchased, plus accrued and unpaid interest, if any, to the applicable repurchase date. See “Description of Notes — Repurchase at the Option of Holders — Asset Sales.” | |
Change of Control | If we experience a change of control, we may be required to offer to repurchase the Exchange Notes at the repurchase prices set forth under the caption “Description of Notes — Repurchase at the Option of Holders — Change of Control,” plus accrued and unpaid interest to the repurchase date, if any. | |
Certain Covenants | The indenture governing the Notes contains covenants that will limit our ability and the ability of our restricted subsidiaries to, among other things: | |
• incur additional indebtedness or issue disqualified stock or preferred stock; | ||
• pay dividends or make other distributions or repurchase or redeem our stock or subordinated indebtedness or make investments; | ||
• sell assets and issue capital stock of restricted subsidiaries; | ||
• incur liens; | ||
• enter into agreements restricting our subsidiaries’ ability to pay dividends; | ||
• enter into transactions with affiliates; | ||
• engage in new lines of business; | ||
• have any subsidiary other than Radio One Cable Holdings, Inc. (“ROCH”) hold any equity interests in TV One; and | ||
• consolidate, merge or sell all or substantially all of our assets. |
7
These covenants are subject to important exceptions and qualifications, which are described under the heading “Description of Notes — Certain Covenants.” | ||
Trustee | Wilmington Trust Company. | |
Use of Proceeds | We will not receive any cash proceeds from the exchange offer. Old Notes that are validly tendered and exchanged for Exchange Notes pursuant to the exchange offer will be retired and cancelled. |
participating in the exchange offer.
8
Nine Months Ended | ||||||||||||||||||||
September 30, | Year Ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(As adjusted — see note 1 below) | ||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Statement of OperationsData(1): | ||||||||||||||||||||
Net revenue | $ | 208,703 | $ | 204,835 | $ | 272,092 | $ | 313,443 | $ | 316,398 | ||||||||||
Programming and technical expenses including stock-based compensation | 56,736 | 56,856 | 75,635 | 79,304 | 70,463 | |||||||||||||||
Selling, general and administrative expenses including stock-based compensation | 78,290 | 68,828 | 91,016 | 103,108 | 100,620 | |||||||||||||||
Corporate selling, general and administrative expenses, including stock-based compensation | 24,581 | 16,048 | 24,732 | 36,356 | 28,396 | |||||||||||||||
Depreciation and amortization | 14,195 | 15,804 | 21,011 | 19,022 | 14,680 | |||||||||||||||
Impairment of long-lived assets | — | 48,953 | 65,937 | 423,220 | 211,051 | |||||||||||||||
Operating income (loss) | 34,901 | (1,654 | ) | (6,239 | ) | (347,567 | ) | (108,812 | ) | |||||||||||
Interest income | 95 | 98 | 144 | 491 | 1,242 | |||||||||||||||
Interest expense(2) | 31,059 | 29,036 | 38,404 | 59,689 | 72,770 | |||||||||||||||
Gain on retirement of debt | — | 1,221 | 1,221 | 74,017 | — | |||||||||||||||
Equity in income (loss) of affiliated company | 3,832 | 3,294 | 3,653 | (3,652 | ) | (15,836 | ) | |||||||||||||
Other expense, net | 2,934 | 96 | 104 | 316 | 290 | |||||||||||||||
9
Nine Months Ended | ||||||||||||||||||||
September 30, | Year Ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(As adjusted — see note 1 below) | ||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Income (loss) before provision for (benefit from) income taxes, noncontrolling interest in (loss) income of subsidiaries and discontinued operations | 4,835 | (26,173 | ) | (39,729 | ) | (336,716 | ) | (196,466 | ) | |||||||||||
Provision for (benefit from) income taxes | 4,685 | 7,340 | 7,014 | (45,183 | ) | 54,083 | ||||||||||||||
Income (loss) from continuing operations | 150 | (33,513 | ) | (46,743 | ) | (291,533 | ) | (250,549 | ) | |||||||||||
(Loss) income from discontinued operations, net of tax | (205 | ) | (835 | ) | (1,815 | ) | (7,414 | ) | (137,041 | ) | ||||||||||
Consolidated net loss | (55 | ) | (34,348 | ) | (48,558 | ) | (298,947 | ) | (387,590 | ) | ||||||||||
Noncontrolling interest in income (loss) of subsidiaries | 1,427 | 3,650 | 4,329 | 3,997 | 3,910 | |||||||||||||||
Consolidated net loss attributable to common stockholders | $ | (1,482 | ) | $ | (37,998 | ) | $ | (52,887 | ) | $ | (302,944 | ) | $ | (391,500 | ) | |||||
Balance Sheet Data (at end of period): | ||||||||||||||||||||
Cash and cash equivalents | $ | 21,571 | $ | 14,775 | $ | 19,963 | $ | 22,289 | $ | 24,247 | ||||||||||
Intangible assets, net | 872,794 | 889,121 | 871,221 | 944,858 | 1,310,168 | |||||||||||||||
Total assets | 1,044,384 | 1,056,883 | 1,035,542 | 1,125,477 | 1,648,354 | |||||||||||||||
Total debt (including current portion) | 653,138 | 659,037 | 653,534 | 675,362 | 815,504 | |||||||||||||||
Total liabilities | 791,183 | 784,692 | 787,489 | 810,002 | 1,015,747 | |||||||||||||||
Redeemable noncontrolling interests | 44,047 | 49,690 | 52,225 | 43,423 | 58,738 | |||||||||||||||
Total stockholders’ equity | 209,154 | 222,501 | 195,828 | 272,052 | 573,870 | |||||||||||||||
Statement of Cash Flow Data(1): | ||||||||||||||||||||
Cash flow from (used in): | ||||||||||||||||||||
Operating activities | $ | 16,775 | $ | 21,864 | $ | 45,443 | $ | 13,832 | $ | 44,014 | ||||||||||
Investing activities | (3,592 | ) | (3,640 | ) | (4,871 | ) | 66,031 | 78,468 | ||||||||||||
Financing activities | (11,575 | ) | (25,738 | ) | (42,898 | ) | (81,821 | ) | (130,641 | ) | ||||||||||
Other Financial Data: | ||||||||||||||||||||
EBITDA(3) | $ | 48,362 | $ | 14,084 | $ | 13,398 | $ | (269,907 | ) | $ | (251,209 | ) | ||||||||
Adjusted EBITDA(3) | 53,973 | 64,490 | 82,358 | 96,452 | 119,910 | |||||||||||||||
Cash interest expense(4) | 28,510 | 33,346 | 36,568 | 68,611 | 70,798 | |||||||||||||||
Capital expenditures | 3,251 | 3,368 | 4,528 | 12,597 | 10,203 |
(1) | Year-to-year comparisons are significantly affected by Radio One’s acquisitions and dispositions during the periods covered. Certain reclassifications associated with accounting for discontinued operations have been made to prior year balances to conform to the current year presentation. These reclassifications had no effect on any other previously reported net income or loss or any other statement of operations, balance sheet or cash flow amounts. | |
(2) | Interest expense includes non-cash interest, such as the accretion of principal, local marketing agreement (“LMA”) fees, the amortization of discounts on debt and the amortization of deferred financing costs. | |
(3) | “Adjusted EBITDA”consists of net loss attributable to common stockholders plus (1) depreciation, amortization, income taxes, interest expense, income (loss) from discontinued operations, net of tax, noncontrolling interest in (loss) income of subsidiaries, impairment of long-lived assets, stock-based compensation and other expense, net, less (2) interest income, gain on retirement of debt and equity in income (loss) of affiliated company. Net income before interest expense less interest income, income taxes, and depreciation and amortization is commonly referred to in our business as “EBITDA.” Adjusted EBITDA and EBITDA are not measures of financial performance under generally accepted accounting principles. We believe Adjusted EBITDA is often a useful measure of a company’s operating performance and is a significant basis used by our management to measure the operating performance of our business because Adjusted EBITDA excludes charges for depreciation, amortization and interest expense that have resulted from our acquisitions and debt financing, our taxes, impairment charges, as well as our equity in income |
10
(loss) of our affiliated company, gain on retirements of debt, and any discontinued operations. Accordingly, we believe that Adjusted EBITDA provides useful information about the operating performance of our business, apart from the expenses associated with our physical plant, capital structure or the results of our affiliated company. Adjusted EBITDA is frequently used as one of the bases for comparing businesses in our industry, although our measure of Adjusted EBITDA may not be comparable to similarly titled measures of other companies. Adjusted EBITDA and EBITDA do not purport to represent operating income or cash flow from operating activities, as those terms are defined under generally accepted accounting principles, and should not be considered as alternatives to those measurements as an indicator of our performance. See “Non-GAAP Financial Measures.” A reconciliation of net income to EBITDA and Adjusted EBITDA has been provided below. |
Nine Months Ended | ||||||||||||||||||||
September 30, | Year Ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net loss attributable to common stockholders | $ | (1,482 | ) | $ | (37,998 | ) | $ | (52,887 | ) | $ | (302,944 | ) | $ | (391,500 | ) | |||||
Plus: Depreciation and amortization | 14,195 | 15,804 | 21,011 | 19,022 | 14,680 | |||||||||||||||
Plus: Provision for (benefit from) income taxes | 4,685 | 7,340 | 7,014 | (45,183 | ) | 54,083 | ||||||||||||||
Plus: Interest expense | 31,059 | 29,036 | 38,404 | 59,689 | 72,770 | |||||||||||||||
Less: Interest income | (95 | ) | (98 | ) | (144 | ) | (491 | ) | (1,242 | ) | ||||||||||
EBITDA | $ | 48,362 | $ | 14,084 | $ | 13,398 | $ | (269,907 | ) | $ | (251,209 | ) | ||||||||
Plus: Equity in (income) loss of affiliated company | (3,832 | ) | (3,294 | ) | (3,653 | ) | 3,652 | 15,836 | ||||||||||||
Plus: Noncontrolling interest in income of subsidiaries | 1,427 | 3,650 | 4,329 | 3,997 | 3,910 | |||||||||||||||
Plus: Impairment of long-lived assets | — | 48,953 | 65,937 | 423,220 | 211,051 | |||||||||||||||
Plus: Stock-based compensation | 4,877 | 1,387 | 1,649 | 1,777 | 2,991 | |||||||||||||||
Plus: Other expense, net | 2,934 | 96 | 104 | 316 | 290 | |||||||||||||||
Less: Gain on retirement of debt | — | (1,221 | ) | (1,221 | ) | (74,017 | ) | — | ||||||||||||
Less: Loss from discontinued operations, net of tax | 205 | 835 | 1,815 | 7,414 | 137,041 | |||||||||||||||
Adjusted EBITDA | $ | 53,973 | $ | 64,490 | $ | 82,358 | $ | 96,452 | $ | 119,910 | ||||||||||
(4) | Cash interest expense is calculated as interest expense less non-cash interest, including the accretion of principal, LMA fees, the amortization of discounts on debt and the amortization of deferred financing costs for the indicated period. |
11
• | it may be more difficult for us to satisfy our obligations with respect to the Notes, the senior credit facility and other indebtedness; | |
• | our ability to obtain additional financing for working capital, capital expenditures, acquisitions or general corporate purposes may be impaired; | |
• | we must use a substantial portion of our cash flow from operations to pay interest and principal on our indebtedness, which will reduce the funds available to us for other purposes, such as capital expenditures; | |
• | we may be limited in our ability to borrow additional funds; | |
• | we may have a higher level of indebtedness than some of our competitors, which may put us at a competitive disadvantage and reduce our flexibility in planning for, or responding to, changing conditions in our industry, including increased competition; and | |
• | we are more vulnerable to economic downturns and adverse developments in our business. |
12
13
• | incur additional indebtedness or issue preferred stock; | |
• | pay dividends or make other distributions or repurchase or redeem our stock or prepay or redeem certain indebtedness; | |
• | sell assets and issue capital stock of restricted subsidiaries; | |
• | incur liens; | |
• | enter into agreements restricting our subsidiaries’ ability to pay dividends; | |
• | enter into transactions with affiliates; | |
• | engage in new lines of business; | |
• | consolidate, merge or sell our assets; | |
• | make investments; and | |
• | engage in certain intercompany matters. |
• | finance our operations; | |
• | make needed capital expenditures; | |
• | make strategic acquisitions or investments or enter into alliances; | |
• | withstand a future downturn in our business or the economy in general; |
14
• | engage in business activities, including future opportunities, that may be in our interest; and | |
• | plan for or react to market conditions or otherwise execute our business strategies. |
15
16
17
18
19
20
21
22
23
• | inability to find buyers for media properties we target for sale at attractive prices due to decreasing market prices for radio stations or the inability to obtain credit in the current economic environment; | |
• | failure or delays in completing acquisitions or divestitures due to difficulties in obtaining required regulatory approval, including possible difficulties by the seller or buyer in obtaining antitrust approval for acquisitions in markets where we already own multiple stations or establishing compliance with broadcast ownership rules; | |
• | reduction in the number of suitable acquisition targets due to increased competition for acquisitions; | |
• | we may lose key employees of acquired companies or stations; | |
• | difficulty in integrating operations and systems and managing a diverse media business; | |
• | failure of some acquisitions to prove profitable or generate sufficient cash flow; and | |
• | inability to finance acquisitions on acceptable terms, through incurring debt or issuing stock. |
• | satellite delivered digital audio radio service, which has resulted in the introduction of several new satellite radio services with sound quality equivalent to that of compact discs; | |
• | audio programming by cable television systems, direct broadcast satellite systems, internet content providers and other digital audio broadcast formats; and |
24
• | digital audio and video content available for listeningand/or viewing on the internetand/or available for downloading to portable devices (including audio via Wi-Fi, mobile phones, smart phones, netbooks and similar portable devices, WiMAX, the Internet and MP3 players). |
• | significantly increase our online traffic and revenue; | |
• | attract and retain a base of frequent visitors to our web sites; | |
• | expand the content, products and tools we offer on our web sites; | |
• | respond to competitive developments while maintaining a distinct identity across each of our online brands; | |
• | attract and retain talent for critical positions; | |
• | maintain and form relationships with strategic partners to attract more consumers; | |
• | continue to develop and upgrade our technologies; and | |
• | bring new product features to market in a timely manner. |
25
26
27
28
29
30
31
32
33
• | such holder is not an “affiliate” of ours within the meaning of Rule 405 under the Securities Act; | |
• | such Exchange Notes are acquired in the ordinary course of the holder’s business; and | |
• | the holder does not intend to participate in the distribution of such Exchange Notes. |
• | cannot rely on the position of the staff of the SEC set forth in “Exxon Capital Holdings Corporation” or similar interpretive letters; and | |
• | must comply with the registration and prospectus delivery requirements of the Securities Act in connection with a secondary resale transaction. |
34
• | the Exchange Notes will be registered under the Securities Act and will not have legends restricting their transfer; and | |
• | the Exchange Notes will not contain the registration rights and special interest provisions contained in the outstanding Old Notes. |
• | notify the exchange agent of any extension by oral notice (promptly confirmed in writing) or written notice, and | |
• | issue a notice by press release or other public announcement. |
• | if any of the conditions below under the heading “Conditions to the Exchange Offer” shall have not been satisfied, to delay accepting any Old Notes, to extend the exchange offer, or to terminate the exchange offer, or | |
• | to amend the terms of the exchange offer in any manner, provided however, that if we amend the exchange offer to make a material change, including the waiver of a material condition, we will extend the exchange offer, if necessary, to keep the exchange offer open for at least five business days after such amendment or waiver; provided further, that if we amend the exchange offer to change the percentage of Notes being exchanged or the consideration being offered, we will extend the exchange |
35
offer, if necessary, to keep the exchange offer open for at least ten business days after such amendment or waiver. |
• | you or any other person acquiring Exchange Notes in exchange for your Old Notes in the exchange offer is acquiring them in the ordinary course of business; | |
• | neither you nor any other person acquiring Exchange Notes in exchange for your Old Notes in the exchange offer is engaging in or intends to engage in (or has any arrangement or understanding with any person to participate in) a distribution of the Exchange Notes within the meaning of the federal securities laws; | |
• | neither you nor any other person acquiring Exchange Notes in exchange for your Old Notes has an arrangement or understanding with any person to participate in the distribution of Exchange Notes issued in the exchange offer; | |
• | neither you nor any other person acquiring Exchange Notes in exchange for your Old Notes is our “affiliate” as defined under Rule 405 of the Securities Act; | |
• | if you or another person acquiring Exchange Notes in exchange for your Old Notes is a broker-dealer and you acquired the Old Notes as a result of market-making activities or other trading activities, you acknowledge that you will deliver a prospectus meeting the requirements of the Securities Act in connection with any resale of the Exchange Notes; | |
• | you are not a broker-dealer tendering Old Notes directly acquired from us for your own account; and | |
• | you are not acting on behalf of any person or entity that could not truthfully make those representations. |
• | may not rely on the applicable interpretations of the Staff of the SEC and therefore may not participate in the exchange offer; and | |
• | must comply with the registration and prospectus delivery requirements of the Securities Act or an exemption therefrom when reselling the Old Notes. |
36
• | reject any and all tenders of any particular Old Note not properly tendered; | |
• | refuse to accept any Old Note if, in our judgment or the judgment of our counsel, the acceptance would be unlawful; and | |
• | waive any defects or irregularities or conditions of the exchange offer as to any particular Old Notes before the expiration of the offer. |
• | Name of the beneficial owner tendering such Old Notes; |
37
• | Account number of the beneficial owner tendering such Old Notes; | |
• | Principal amount of Old Notes tendered by such beneficial owner; and | |
• | A confirmation that the beneficial holder of the Old Notes tendered has made the representations for our benefit set forth under “Deemed representations” above. |
• | specify the name of the person that tendered the Old Notes to be withdrawn; | |
• | identify the Old Notes to be withdrawn, including the CUSIP number and principal amount at maturity of the Old Notes; specify the name and number of an account at the DTC to which your withdrawn Old Notes can be credited. |
• | we determine that the exchange offer violates any law, statute, rule, regulation or interpretation by the staff of the SEC or any order of any governmental agency or court of competent jurisdiction; or |
38
• | any action or proceeding is instituted or threatened in any court or by or before any governmental agency relating to the exchange offer which, in our judgment, could reasonably be expected to impair our ability to proceed with the exchange offer. |
1100 North Market Street
Wilmington, DE19890-1600
Attention: Patrick Healy
(302) 636-6391
(302) 636-4149
39
• | to us upon redemption thereof or otherwise; | |
• | so long as the outstanding securities are eligible for resale pursuant to Rule 144A, to a person inside the United States who is a qualified institutional buyer within the meaning of Rule 144A under the Securities Act in a transaction meeting the requirements of Rule 144A, in accordance with Rule 144 under the Securities Act, or pursuant to another exemption from the registration requirements of the Securities Act, which other exemption is based upon an opinion of counsel reasonably acceptable to us; | |
• | outside the United States to a foreign person in a transaction meeting the requirements of Rule 904 under the Securities Act; or | |
• | pursuant to an effective registration statement under the Securities Act, in each case in accordance with any applicable securities laws of any state of the United States. |
• | we cannot file a registration statement for the exchange offer because the exchange offer is not permitted by applicable law or SEC policy; | |
• | a law or SEC policy prohibits a holder from participating in the exchange offer; | |
• | a holder cannot resell the Exchange Notes it acquires in the exchange offer without delivering a prospectus and this prospectus is not appropriate or available for resales by the holder; or | |
• | a holder is a broker-dealer and holds notes acquired directly from us or one of our affiliates. |
40
Nine Months Ended | ||||||||||||||||||||||||||||
September 30, | Year Ended December 31, | |||||||||||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||||||||
Earnings: | ||||||||||||||||||||||||||||
Income (loss) from continuing operations before provision for (benefit from) income taxes(1) | $ | 4,835 | $ | (26,173 | ) | $ | (39,729 | ) | $ | (336,716 | ) | $ | (196,466 | ) | $ | 38,499 | $ | 54,751 | ||||||||||
Plus: fixed charges | 31,577 | 29,521 | 39,050 | 60,401 | 73,730 | 73,877 | 63,664 | |||||||||||||||||||||
Less: equity in income (loss) of affiliated company | 3,832 | 3,294 | 3,653 | (3,652 | ) | (15,836 | ) | (2,341 | ) | (1,846 | ) | |||||||||||||||||
Plus: dividends received from affiliated company | 6,845 | — | 4,826 | — | — | — | — | |||||||||||||||||||||
Total | $ | 39,425 | $ | 54 | $ | 494 | $ | (272,663 | ) | $ | (106,900 | ) | $ | 114,717 | $ | 120,261 | ||||||||||||
Fixed Charges: | ||||||||||||||||||||||||||||
Interest expense | $ | 31,059 | $ | 29,036 | $ | 38,404 | $ | 59,689 | $ | 72,770 | $ | 72,932 | $ | 63,010 | ||||||||||||||
Estimate of the interest within operating leases(2) | 518 | 485 | 646 | 712 | 960 | 945 | 654 | |||||||||||||||||||||
Total | $ | 31,577 | $ | 29,521 | $ | 39,050 | $ | 60,401 | $ | 73,730 | $ | 73,877 | $ | 63,664 | ||||||||||||||
Ratio of earnings to fixed charges(3)(4) | 1.25 | — | — | — | — | 1.55 | 1.89 |
(1) | For purposes of calculating the ratio of earnings to fixed charges, earnings represent income (loss) before income taxes plus fixed charges. | |
(2) | For purposes of estimating interest within operating leases, an interest rate equal to the three month LIBOR plus a spread of 2.25% at the end of each period presented was utilized. | |
(3) | Earnings were insufficient to cover fixed charges by approximately $196.5 million, $336.7 million and $39.7 million for the fiscal years 2007, 2008 and 2009, respectively, and approximately $26.2 million for the nine months ended September 30, 2009. | |
(4) | On a pro forma basis giving effect to the Transactions as if they were completed at the beginning of our last fiscal year, our earnings would be insufficient to cover fixed charges for the fiscal year 2009 and the nine months ended September 30, 2010 by approximately $70.1 million and $13.6 million, respectively. |
41
As of September 30, 2010 | ||||||||
Actual | Pro Forma | |||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
Cash and cash equivalents | $ | 21,571 | $ | 6,808 | ||||
Debt (including current portion): | ||||||||
Senior Credit Facility: | ||||||||
Revolving credit facility | $ | 323,000 | $ | 7,000 | ||||
Term loan | 27,628 | — | ||||||
New term loan B | — | 323,000 | ||||||
New term loan A | — | 27,628 | ||||||
Notes | — | 286,794 | ||||||
Note payable | 1,000 | 1,000 | ||||||
2011 Notes | 101,510 | — | ||||||
2013 Notes | 200,000 | 747 | ||||||
Total debt | $ | 653,138 | $ | 646,169 | ||||
Stockholders’ equity(1) | 209,154 | 215,800 | ||||||
Total capitalization | $ | 862,292 | $ | 861,969 | ||||
(1) | Pro forma stockholders’ equity assumes a gain on retirement of debt due to early redemption of our 2013 Notes at 95% of face value. |
42
Nine Months Ended | ||||||||||||||||||||||||||||
September 30, | Year Ended December 31, | |||||||||||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||||||||
(As adjusted — see note 1 below) | ||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Statements of Operations Data(1): | ||||||||||||||||||||||||||||
Net revenue | $ | 208,703 | $ | 204,835 | $ | 272,092 | $ | 313,443 | $ | 316,398 | $ | 321,625 | $ | 308,098 | ||||||||||||||
Programming and technical expenses including stock-based compensation | 56,736 | 56,856 | 75,635 | 79,304 | 70,463 | 68,818 | 57,810 | |||||||||||||||||||||
Selling, general and administrative expenses including stock-based compensation | 78,290 | 68,828 | 91,016 | 103,108 | 100,620 | 98,016 | 92,898 | |||||||||||||||||||||
Corporate selling, general and administrative expenses including stock-based compensation | 24,581 | 16,048 | 24,732 | 36,356 | 28,396 | 28,239 | 25,070 | |||||||||||||||||||||
Depreciation and amortization | 14,195 | 15,804 | 21,011 | 19,022 | 14,680 | 13,890 | 14,044 | |||||||||||||||||||||
Impairment of long-lived assets | — | 48,953 | 65,937 | 423,220 | 211,051 | — | — | |||||||||||||||||||||
Operating income (loss) | 34,901 | (1,654 | ) | (6,239 | ) | (347,567 | ) | (108,812 | ) | 112,662 | 118,276 | |||||||||||||||||
Interest income | 95 | 98 | 144 | 491 | 1,242 | 1,393 | 1,428 | |||||||||||||||||||||
Interest expense(2) | 31,059 | 29,036 | 38,404 | 59,689 | 72,770 | 72,932 | 63,010 | |||||||||||||||||||||
Gain on retirement of debt | — | 1,221 | 1,221 | 74,017 | — | — | — |
43
Nine Months Ended | ||||||||||||||||||||||||||||
September 30, | Year Ended December 31, | |||||||||||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||||||||
(As adjusted — see note 1 below) | ||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Equity in income (loss) of affiliated company | 3,832 | 3,294 | 3,653 | (3,652 | ) | (15,836 | ) | (2,341 | ) | (1,846 | ) | |||||||||||||||||
Other expense, net | 2,934 | 96 | 104 | 316 | 290 | 283 | 97 | |||||||||||||||||||||
Income (loss) before provision for (benefit from) income taxes, noncontrolling interest in (loss) income of subsidiaries and discontinued operations | 4,835 | (26,173 | ) | (39,729 | ) | (336,716 | ) | (196,466 | ) | 38,499 | 54,751 | |||||||||||||||||
Provision for (benefit from) income taxes | 4,685 | 7,340 | 7,014 | (45,183 | ) | 54,083 | 18,260 | 18,816 | ||||||||||||||||||||
Income (loss) from continuing operations | 150 | (33,513 | ) | (46,743 | ) | (291,533 | ) | (250,549 | ) | 20,239 | 35,935 | |||||||||||||||||
Loss (income) from discontinued operations, net of tax | (205 | ) | (835 | ) | (1,815 | ) | (7,414 | ) | (137,041 | ) | (23,965 | ) | 14,568 | |||||||||||||||
Consolidated net (loss) income | (55 | ) | (34,348 | ) | (48,558 | ) | (298,947 | ) | (387,590 | ) | (3,726 | ) | 50,503 | |||||||||||||||
Noncontrolling interest in (loss) income of subsidiaries | 1,427 | 3,650 | 4,329 | 3,997 | 3,910 | 3,004 | 1,868 | |||||||||||||||||||||
Preferred stock dividend | — | — | — | — | — | — | 2,761 | |||||||||||||||||||||
Consolidated net (loss) income attributable to common stockholders(3) | $ | (1,482 | ) | $ | (37,998 | ) | $ | (52,887 | ) | $ | (302,944 | ) | $ | (391,500 | ) | $ | (6,730 | ) | $ | 45,874 | ||||||||
Balance Sheet Data (at end of period)(1): | ||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 21,571 | $ | 14,775 | $ | 19,963 | $ | 22,289 | $ | 24,247 | $ | 32,406 | $ | 19,081 | ||||||||||||||
Intangible assets, net | 872,794 | 889,121 | 871,221 | 944,858 | 1,310,168 | 1,521,950 | 1,485,576 | |||||||||||||||||||||
Total assets | 1,044,384 | 1,056,883 | 1,035,542 | 1,125,477 | 1,648,354 | 2,195,210 | 2,201,380 | |||||||||||||||||||||
Total debt (including current portion) | 653,138 | 659,037 | 653,534 | 675,362 | 815,504 | 937,527 | 952,520 | |||||||||||||||||||||
Total liabilities | 791,183 | 784,692 | 787,489 | 810,002 | 1,015,747 | 1,176,963 | 1,178,834 | |||||||||||||||||||||
Redeemable noncontrolling interests | 44,047 | 49,690 | 52,225 | 43,423 | 58,738 | 54,360 | 53,612 | |||||||||||||||||||||
Total stockholders’ equity | 209,154 | 222,501 | 195,828 | 272,052 | 573,870 | 963,887 | 968,934 | |||||||||||||||||||||
Statement of Cash Flow Data(1): | ||||||||||||||||||||||||||||
Cash flow from (used in): | ||||||||||||||||||||||||||||
Operating activities | $ | 16,775 | $ | 21,864 | $ | 45,443 | $ | 13,832 | $ | 44,014 | $ | 77,460 | $ | 101,145 | ||||||||||||||
Investing activities | (3,592 | ) | (3,640 | ) | (4,871 | ) | 66,031 | 78,468 | (46,227 | ) | (28,301 | ) | ||||||||||||||||
Financing activities | (11,575 | ) | (25,738 | ) | (42,898 | ) | (81,821 | ) | (130,641 | ) | (17,908 | ) | (64,154 | ) | ||||||||||||||
Other Financial Data: | ||||||||||||||||||||||||||||
Cash interest expense(2) | 28,510 | 33,346 | 36,568 | 68,611 | 70,798 | 70,876 | 53,753 | |||||||||||||||||||||
Capital expenditures | 3,251 | 3,368 | 4,528 | 12,597 | 10,203 | 13,601 | 13,816 |
(1) | Year-to-year comparisons are significantly affected by Radio One’s acquisitions and dispositions during the periods covered. Certain reclassifications associated with accounting for discontinued operations have been made to prior year and prior quarter balances to conform to the current year presentation. The reclassifications related to acquisitions and dispositions had no effect on any other previously reported net income or loss or any other statement of operations, balance sheet or cash flow amounts. | |
(2) | Interest expense includes non-cash interest, such as the accretion of principal, LMA fees, the amortization of discounts on debt and the amortization of discounts on debt and the amortization of deferred financing costs. | |
(3) | (Loss) income before (loss) income from discontinued operations is the reported amount, less dividends paid on Radio One’s preferred securities. |
44
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
45
46
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(As adjusted — | (As adjusted — | |||||||||||||||
see note 1 of our | see note 1 of our | |||||||||||||||
consolidated | consolidated | |||||||||||||||
financial | financial | |||||||||||||||
statements) | statements) | |||||||||||||||
(In thousands, except margin data) | ||||||||||||||||
Net revenue | $ | 74,491 | $ | 74,651 | $ | 208,703 | $ | 204,835 | ||||||||
Station operating income | 28,314 | 32,693 | 74,510 | 79,524 | ||||||||||||
Station operating income margin | 38.0 | % | 43.8 | % | 35.7 | % | 38.8 | % | ||||||||
Consolidated net income (loss) attributable to common stockholders | 1,038 | 14,226 | (1,482 | ) | (37,998 | ) |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | ||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(As adjusted — | (As adjusted — | |||||||||||||||
see note 1 of our | see note 1 of our | |||||||||||||||
consolidated | consolidated | |||||||||||||||
financial | financial | |||||||||||||||
statements) | statements) | |||||||||||||||
(In thousands) | ||||||||||||||||
Consolidated net income (loss) attributable to common stockholders | $ | 1,038 | $ | 14,226 | $ | (1,482 | ) | $ | (37,998 | ) | ||||||
Add back non-station operating income items included in net income (loss): | ||||||||||||||||
Interest income | (28 | ) | (33 | ) | (95 | ) | (98 | ) | ||||||||
Interest expense | 12,122 | 9,224 | 31,059 | 29,036 | ||||||||||||
Provision for (benefit from) income taxes | 4,760 | (1,508 | ) | 4,685 | 7,340 | |||||||||||
Corporate selling, general and administrative, excluding non-cash and stock-based compensation | 5,488 | 4,702 | 20,537 | 15,034 | ||||||||||||
Stock-based compensation | 908 | 302 | 4,877 | 1,387 | ||||||||||||
Equity in income of affiliated company | (1,784 | ) | (1,397 | ) | (3,832 | ) | (3,294 | ) | ||||||||
Gain on retirement of debt | — | — | — | (1,221 | ) | |||||||||||
Other expense, net | 50 | 38 | 2,934 | 96 | ||||||||||||
Depreciation and amortization | 4,625 | 5,337 | 14,195 | 15,804 | ||||||||||||
Noncontrolling interests in income of subsidiaries | 1,010 | 1,712 | 1,427 | 3,650 | ||||||||||||
Impairment of long-lived assets | — | — | — | 48,953 | ||||||||||||
Loss from discontinued operations, net of tax | 125 | 90 | 205 | 835 | ||||||||||||
Station operating income | $ | 28,314 | $ | 32,693 | $ | 74,510 | $ | 79,524 | ||||||||
47
Three Months Ended | ||||||||||||||||
September 30, | ||||||||||||||||
2010 | 2009(1) | Increase/(Decrease) | ||||||||||||||
(Unaudited) | ||||||||||||||||
Statements of Operations: | ||||||||||||||||
Net revenue | $ | 74,491 | $ | 74,651 | $ | (160 | ) | (0.2 | )% | |||||||
Operating expenses: | ||||||||||||||||
Programming and technical, excluding stock-based compensation | 18,811 | 17,994 | 817 | 4.5 | ||||||||||||
Selling, general and administrative, excluding stock-based compensation | 27,366 | 23,964 | 3,402 | 14.2 | ||||||||||||
Corporate selling, general and administrative, excluding stock-based compensation | 5,488 | 4,702 | 786 | 16.7 | ||||||||||||
Stock-based compensation | 908 | 302 | 606 | 200.7 | ||||||||||||
Depreciation and amortization | 4,625 | 5,337 | (712 | ) | (13.3 | ) | ||||||||||
Total operating expenses | 57,198 | 52,299 | 4,899 | 9.4 | ||||||||||||
Operating income | 17,293 | 22,352 | (5,059 | ) | (22.6 | ) | ||||||||||
Interest income | 28 | 33 | (5 | ) | (15.2 | ) | ||||||||||
Interest expense | 12,122 | 9,224 | 2,898 | 31.4 | ||||||||||||
Equity in income of affiliated company | 1,784 | 1,397 | 387 | 27.7 | ||||||||||||
Other expense, net | 50 | 38 | 12 | 31.6 | ||||||||||||
Income before provision for (benefit from) income taxes, noncontrolling interests in income of subsidiaries and discontinued operations | 6,933 | 14,520 | (7,587 | ) | (52.3 | ) | ||||||||||
Provision for (benefit from) income taxes | 4,760 | (1,508 | ) | 6,268 | (415.6 | ) | ||||||||||
Net income from continuing operations | 2,173 | 16,028 | (13,855 | ) | (86.4 | ) | ||||||||||
Loss from discontinued operations, net of tax | (125 | ) | (90 | ) | 35 | 38.9 | ||||||||||
Consolidated net income | 2,048 | 15,938 | (13,890 | ) | (87.2 | ) | ||||||||||
Noncontrolling interests in income of subsidiaries | 1,010 | 1,712 | (702 | ) | (41.0 | ) | ||||||||||
Consolidated net income attributable to common stockholders | $ | 1,038 | $ | 14,226 | $ | (13,188 | ) | (92.7 | )% | |||||||
(1) | Certain reclassifications associated with accounting for discontinued operations have been made to the accompanying prior period financial statements to conform to the current period presentation. These reclassifications had no effect on previously reported net income or loss, or any other previously reported statements of operations, balance sheet or cash flow amounts. |
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 74,491 | $ | 74,651 | $ | (160 | ) | (0.2 | )% |
48
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 18,811 | $ | 17,994 | $ | 817 | 4.5 | % |
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 27,366 | $ | 23,964 | $ | 3,402 | 14.2 | % |
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 5,488 | $ | 4,702 | $ | 786 | 16.7 | % |
49
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 908 | $ | 302 | $ | 606 | 200.7 | % |
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 4,625 | $ | 5,337 | $ | (712 | ) | (13.3 | )% |
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 12,122 | $ | 9,224 | $ | 2,898 | 31.4 | % |
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 1,784 | $ | 1,397 | $ | 387 | 27.7 | % |
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 4,760 | $ | (1,508 | ) | $ | 6,268 | 415.6 | % |
50
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | (125 | ) | $ | (90 | ) | $ | 35 | 38.9 | % |
Three Months Ended September 30, | ||||||||||||||
2010 | 2009 | Increase/(Decrease) | ||||||||||||
$ | 1,010 | $ | 1,712 | $ | (702 | ) | (41.0 | )% |
51
Nine Months Ended | ||||||||||||||||
September 30, | ||||||||||||||||
2010 | 2009(1) | Increase/(Decrease) | ||||||||||||||
(Unaudited) | ||||||||||||||||
Statements of Operations: | ||||||||||||||||
Net revenue | $ | 208,703 | $ | 204,835 | $ | 3,868 | 1.9 | % | ||||||||
Operating expenses: | ||||||||||||||||
Programming and technical, excluding stock-based compensation | 56,736 | 56,768 | (32 | ) | (0.1 | ) | ||||||||||
Selling, general and administrative, excluding stock-based compensation | 77,457 | 68,543 | 8,914 | 13.0 | ||||||||||||
Corporate selling, general and administrative, excluding stock-based compensation | 20,537 | 15,034 | 5,503 | 36.6 | ||||||||||||
Stock-based compensation | 4,877 | 1,387 | 3,490 | 251.6 | ||||||||||||
Depreciation and amortization | 14,195 | 15,804 | (1,609 | ) | (10.2 | ) | ||||||||||
Impairment of long-lived assets | — | 48,953 | (48,953 | ) | (100.0 | ) | ||||||||||
Total operating expenses | 173,802 | 206,489 | (32,687 | ) | (15.8 | ) | ||||||||||
Operating income (loss) | 34,901 | (1,654 | ) | 36,555 | 2,210.1 | |||||||||||
Interest income | 95 | 98 | (3 | ) | (3.1 | ) | ||||||||||
Interest expense | 31,059 | 29,036 | 2,023 | 7.0 | ||||||||||||
Gain on retirement of debt | — | 1,221 | (1,221 | ) | (100.0 | ) | ||||||||||
Equity in income of affiliated company | 3,832 | 3,294 | 538 | 16.3 | ||||||||||||
Other expense, net | 2,934 | 96 | 2,838 | 2,956.3 | ||||||||||||
Income (loss) before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations | 4,835 | (26,173 | ) | 31,008 | 118.5 | |||||||||||
Provision for income taxes | 4,685 | 7,340 | (2,655 | ) | (36.2 | ) | ||||||||||
Net income (loss) from continuing operations | 150 | (33,513 | ) | 33,663 | 100.4 | |||||||||||
Loss from discontinued operations, net of tax | (205 | ) | (835 | ) | (630 | ) | (75.4 | ) | ||||||||
Consolidated net loss | (55 | ) | (34,348 | ) | (34,293 | ) | (99.8 | ) | ||||||||
Noncontrolling interests in income of subsidiaries | 1,427 | 3,650 | (2,223 | ) | (60.9 | ) | ||||||||||
Consolidated net loss attributable to common stockholders | $ | (1,482 | ) | $ | (37,998 | ) | $ | (36,516 | ) | (96.1 | )% | |||||
(1) | Certain reclassifications associated with accounting for discontinued operations have been made to the accompanying prior period financial statements to conform to the current period presentation. These reclassifications had no effect on previously reported net income or loss, or any other previously reported statements of operations, balance sheet or cash flow amounts. |
52
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 208,703 | $ | 204,835 | $ | 3,868 | 1.9 | % |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 56,736 | $ | 56,768 | $ | (32 | ) | (0.1 | )% |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 77,457 | $ | 68,543 | $ | 8,914 | 13.0 | % |
53
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 4,877 | $ | 1,387 | $ | 3,490 | 251.6 | % |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 20,537 | $ | 15,034 | $ | 5,503 | 36.6 | % |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 14,195 | $ | 15,804 | $ | (1,609 | ) | (10.2 | )% |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | — | $ | 48,953 | $ | (48,953 | ) | (100.0 | )% |
54
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 31,059 | $ | 29,036 | $ | 2,023 | 7.0 | % |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | — | $ | 1,221 | $ | (1,221 | ) | (100.0 | )% |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 3,832 | $ | 3,294 | $ | 538 | 16.3 | % |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 2,934 | $ | 96 | $ | 2,838 | 2,956.3 | % |
55
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 4,685 | $ | 7,340 | $ | (2,655 | ) | (36.2 | )% |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | (205 | ) | $ | (835 | ) | $ | (630 | ) | (75.4 | )% |
Nine Months Ended September 30, | Increase/(Decrease) | |||||||||||||
2010 | 2009 | |||||||||||||
$ | 1,427 | $ | 3,650 | $ | (2,223 | ) | (60.0 | )% |
56
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(As adjusted — see note 1 of our consolidated financial statements) | ||||||||||||
(In thousands, except margin data) | ||||||||||||
Net revenue | $ | 272,092 | $ | 313,443 | $ | 316,398 | ||||||
Station operating income | 105,850 | 131,731 | 147,238 | |||||||||
Station operating income margin | 38.9 | % | 42.0 | % | 46.5 | % | ||||||
Net loss | (52,887 | ) | (302,944 | ) | (391,500 | ) |
57
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(As adjusted — see note 1 of our consolidated financial statements) | ||||||||||||
(In thousands, except margin data) | ||||||||||||
Net loss as reported | $ | (52,887 | ) | $ | (302,944 | ) | $ | (391,500 | ) | |||
Add back non-station operating income items included in net loss: | ||||||||||||
Interest income | (144 | ) | (491 | ) | (1,242 | ) | ||||||
Interest expense | 38,404 | 59,689 | 72,770 | |||||||||
Provision for (benefit from) income taxes | 7,014 | (45,183 | ) | 54,083 | ||||||||
Corporate selling, general and administrative, excluding stock-based compensation | 23,492 | 35,279 | 27,328 | |||||||||
Stock-based compensation | 1,649 | 1,777 | 2,991 | |||||||||
Equity in (income) loss of affiliated company | (3,653 | ) | 3,652 | 15,836 | ||||||||
Gain on retirement of debt | ( 1,221 | ) | (74,017 | ) | — | |||||||
Other expense, net | 104 | 316 | 290 | |||||||||
Depreciation and amortization | 21,011 | 19,022 | 14,680 | |||||||||
Noncontrolling interests in income of subsidiaries | 4,329 | 3,997 | 3,910 | |||||||||
Impairment of long-lived assets | 65,937 | 423,220 | 211,051 | |||||||||
Loss from discontinued operations, net of tax | 1,815 | 7,414 | 137,041 | |||||||||
Station operating income | $ | 105,850 | $ | 131,731 | $ | 147,238 | ||||||
58
For the Years Ended December 31, | ||||||||||||||||
2009 | 2008 | Increase/(Decrease) | ||||||||||||||
(As adjusted — | ||||||||||||||||
see note 1 below) | ||||||||||||||||
Statements of Operations: | ||||||||||||||||
Net revenue | $ | 272,092 | $ | 313,443 | $ | (41,351 | ) | (13.2 | )% | |||||||
Operating expenses: | ||||||||||||||||
Programming and technical, excluding stock-based compensation | 75,547 | 79,117 | (3,570 | ) | (4.5 | ) | ||||||||||
Selling, general and administrative, excluding stock-based compensation | 90,695 | 102,595 | (11,900 | ) | (11.6 | ) | ||||||||||
Corporate selling, general and administrative, excluding stock-based compensation | 23,492 | 35,279 | (11,787 | ) | (33.4 | ) | ||||||||||
Stock-based compensation | 1,649 | 1,777 | (128 | ) | (7.2 | ) | ||||||||||
Depreciation and amortization | 21,011 | 19,022 | 1,989 | 10.5 | ||||||||||||
Impairment of long-lived assets | 65,937 | 423,220 | (357,283 | ) | (84.4 | ) | ||||||||||
Total operating expenses | 278,331 | 661,010 | (382,679 | ) | (57.9 | ) | ||||||||||
Operating loss | (6,239 | ) | (347,567 | ) | (341,328 | ) | (98.2 | ) | ||||||||
Interest income | 144 | 491 | (347 | ) | (70.7 | ) | ||||||||||
Interest expense | 38,404 | 59,689 | (21,285 | ) | (35.7 | ) | ||||||||||
Gain on retirement of debt | 1,221 | 74,017 | (72,796 | ) | (98.4 | ) | ||||||||||
Equity in income (loss) of affiliated company | 3,653 | (3,652 | ) | 7,305 | 200.0 | |||||||||||
Other expense, net | 104 | 316 | (212 | ) | (67.1 | ) | ||||||||||
Loss before provision for (benefit from) income taxes, noncontrolling interests in income of subsidiaries and loss from discontinued operations, net of tax | (39,729 | ) | (336,716 | ) | (296,987 | ) | (88.2 | ) | ||||||||
Provision for (benefit from) income taxes | 7,014 | (45,183 | ) | 52,197 | 115.5 | |||||||||||
Net loss from continuing operations | (46,743 | ) | (291,533 | ) | (244,790 | ) | (84.0 | ) | ||||||||
Loss from discontinued operations, net of tax | (1,815 | ) | (7,414 | ) | (5,599 | ) | (75.5 | ) | ||||||||
Consolidated net loss | (48,558 | ) | (298,947 | ) | (250,389 | ) | (83.8 | ) | ||||||||
Noncontrolling interests in income of subsidiaries | 4,329 | 3,997 | 332 | 8.3 | ||||||||||||
Consolidated net loss attributable to common stockholders | $ | (52,887 | ) | $ | (302,944 | ) | $ | (250,057 | ) | (82.5 | )% | |||||
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 272,092 | $ | 313,443 | $ | (41,351 | ) | (13.2 | )% |
59
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 75,547 | $ | 79,117 | $ | (3,570 | ) | (4.5 | )% |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 90,695 | $ | 102,595 | $ | (11,900 | ) | (11.6 | )% |
60
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 23,492 | $ | 35,279 | $ | (11,787 | ) | (33.4 | )% |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 21,011 | $ | 19,022 | $ | 1,989 | 10.5 | % |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 65,937 | $ | 423,220 | $ | (357,283 | ) | (84.4 | )% |
61
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 144 | $ | 491 | $ | (347 | ) | (70.7 | )% |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 38,404 | $ | 59,689 | $ | (21,285 | ) | (35.7 | )% |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 1,221 | $ | 74,017 | $ | (72,796 | ) | (98.4 | )% |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 3,653 | $ | (3,652 | ) | $ | 7,305 | 200.0 | % |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 7,014 | $ | (45,183 | ) | $ | 52,197 | 115.5 | % |
62
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | (1,815 | ) | $ | (7,414 | ) | $ | (5,599 | ) | (75.5 | )% |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2009 | 2008 | |||||||||||||
$ | 4,329 | $ | 3,997 | $ | 332 | 8.3 | % |
63
For the Years Ended | ||||||||||||||||
December 31, | ||||||||||||||||
2008 | 2007 | Increase/(Decrease) | ||||||||||||||
(As adjusted — see note 1 below) | ||||||||||||||||
Statements of Operations: | ||||||||||||||||
Net revenue | $ | 313,443 | $ | 316,398 | $ | (2,955 | ) | (0.9 | )% | |||||||
Operating expenses: | ||||||||||||||||
Programming and technical, excluding stock-based compensation | 79,117 | 69,984 | 9,133 | 13.1 | ||||||||||||
Selling, general and administrative, excluding stock-based compensation | 102,595 | 99,176 | 3,419 | 3.4 | ||||||||||||
Corporate selling, general and administrative, excluding stock-based compensation | 35,279 | 27,328 | 7,951 | 29.1 | ||||||||||||
Stock-based compensation | 1,777 | 2,991 | (1,214 | ) | (40.6 | ) | ||||||||||
Depreciation and amortization | 19,022 | 14,680 | 4,342 | 29.6 | ||||||||||||
Impairment of long-lived assets | 423,220 | 211,051 | 212,169 | 100.5 | ||||||||||||
Total operating expenses | 661,010 | 425,210 | 235,800 | 55.5 | ||||||||||||
Operating loss | (347,567 | ) | (108,812 | ) | 238,755 | 219.4 | ||||||||||
Interest income | 491 | 1,242 | (751 | ) | (60.5 | ) | ||||||||||
Interest expense | 59,689 | 72,770 | (13,081 | ) | (18.0 | ) | ||||||||||
Gain on retirement of debt | 74,017 | — | 74,017 | — | ||||||||||||
Equity in income (loss) of affiliated company | (3,652 | ) | (15,836 | ) | (12,184 | ) | (76.9 | ) | ||||||||
Other expense, net | 316 | 290 | 26 | 9.0 | ||||||||||||
Loss before (benefit from) provisions for income taxes, noncontrolling interests in income of subsidiaries and loss from discontinued operations, net of tax | (336,716 | ) | (196,466 | ) | 140,250 | 71.4 | ||||||||||
(Benefit from) provision for income taxes | (45,183 | ) | 54,083 | (99,266 | ) | (183.5 | ) | |||||||||
Net loss from continuing operations | (291,533 | ) | (250,549 | ) | 40,984 | 16.4 | ||||||||||
Loss from discontinued operations, net of tax | (7,414 | ) | (137,041 | ) | (129,627 | ) | (94.6 | ) | ||||||||
Consolidated net loss | (298,947 | ) | (387,590 | ) | (88,643 | ) | (22.9 | ) | ||||||||
Noncontrolling interests in income of subsidiaries | 3,997 | 3,910 | 87 | 2.2 | ||||||||||||
Consolidated net loss attributable to common stockholders | $ | (302,944 | ) | $ | (391,500 | ) | $ | (88,556 | ) | (22.6 | )% | |||||
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | 313,443 | $ | 316,398 | $ | (2,955 | ) | (0.9 | )% |
64
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | 79,117 | $ | 69,984 | $ | 9,133 | 13.1 | % |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | 102,595 | $ | 99,176 | $ | 3,419 | 3.4 | % |
65
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | 35,279 | $ | 27,328 | $ | 7,951 | 29.1 | % |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | 1,777 | $ | 2,991 | $ | (1,214 | ) | (40.6 | )% |
66
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | 19,022 | $ | 14,680 | $ | 4,342 | 29.6 | % |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | 423,220 | $ | 211,051 | $ | 212,169 | 100.5 | % |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | 491 | $ | 1,242 | $ | (751 | ) | (60.5 | )% |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | 59,689 | $ | 72,770 | $ | (13,081 | ) | (18.0 | )% |
67
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | (3,652 | ) | $ | (15,836 | ) | $ | (12,184 | ) | (76.9 | )% |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | (45,183 | ) | $ | 54,083 | $ | (99,266 | ) | (183.5 | )% |
Year Ended December 31, | Increase/(Decrease) | |||||||||||||
2008 | 2007 | |||||||||||||
$ | (7,414 | ) | $ | (137,041 | ) | $ | (129,627 | ) | (94.6 | )% |
68
69
• | 1.90 to 1.00 from January 1, 2006 to September 13, 2007; | |
• | 1.60 to 1.00 from September 14, 2007 to June 30, 2008; | |
• | 1.75 to 1.00 from July 1, 2008 to December 31, 2009; | |
• | 2.00 to 1.00 from January 1, 2010 to December 31, 2010; and | |
• | 2.25 to 1.00 from January 1, 2011 and thereafter; |
• | 7.00 to 1.00 beginning April 1, 2006 to September 13, 2007; | |
• | 7.75 to 1.00 beginning September 14, 2007 to March 31, 2008; | |
• | 7.50 to 1.00 beginning April 1, 2008 to September 30, 2008; | |
• | 7.25 to 1.00 beginning October 1, 2008 to June 30, 2010; | |
• | 6.50 to 1.00 beginning July 1, 2010 to September 30, 2011; and | |
• | 6.00 to 1.00 beginning October 1, 2011 and thereafter; |
• | 5.00 to 1.00 beginning June 13, 2005 to September 30, 2006; | |
• | 4.50 to 1.00 beginning October 1, 2006 to September 30, 2007; and | |
• | 4.00 to 1.00 beginning October 1, 2007 and thereafter; and |
70
• | liens; | |
• | sale of assets; | |
• | payment of dividends; and | |
• | mergers. |
As of | ||||||||||||
September 30, | ||||||||||||
2010 | Covenant Limit | Cushion/(Deficit) | ||||||||||
PF LTM Covenant EBITDA (in millions) | $ | 86.6 | ||||||||||
PF LTM Interest Expense (in millions) | $ | 40.4 | ||||||||||
Senior Debt (in millions) | $ | 351.5 | ||||||||||
Total Debt (in millions) | $ | 653.6 | ||||||||||
Senior Secured Leverage | ||||||||||||
Senior Secured Debt/Covenant EBITDA | 4.06 | x | 4.00 | x | (.06 | )x | ||||||
Total Leverage | ||||||||||||
Total Debt/Covenant EBITDA | 7.55 | x | 6.50 | x | (1.05 | )x | ||||||
Interest Coverage | ||||||||||||
Covenant EBITDA/Interest Expense | 2.14 | x | 2.00 | x | 0.14 | x | ||||||
PF — Pro forma | ||||||||||||
LTM — Last twelve months | ||||||||||||
EBITDA — Earnings before interest, taxes, depreciation and amortization |
71
Effective Period | Ratio | |
November 24, 2010 to December 30, 2010 | 1.05 to 1.00 | |
December 31, 2010 to June 30, 2012 | 1.07 to 1.00 |
72
Effective Period | Ratio | |
November 24, 2010 to December 30, 2010 | 9.35 to 1.00 | |
December 31, 2010 to December 30, 2011 | 9.00 to 1.00 | |
December 31, 2011 and thereafter | 9.25 to 1.00 |
Beginning | No Greater Than | |
November 24, 2010 to December 30, 2010 | 5.25 to 1.00 | |
December 31, 2010 to March 30, 2011 | 5.00 to 1.00 | |
March 31, 2011 to September 29, 2011 | 4.75 to 1.00 | |
September 30, 2011 to December 30, 2011 | 4.50 to 1.00 | |
December 31, 2011 and thereafter | 4.75 to 1.00 |
Average Weekly | ||
Beginning | Availability no Less Than | |
November 24, 2010 through and including June 30, 2011 | $10,000,000 | |
July 1, 2011 and thereafter | $15,000,000 |
73
Amount | Applicable | |||||||
Type of Debt | Outstanding | Interest Rate | ||||||
(In millions) | ||||||||
Senior bank term debt (swap matures June 16, 2012)(1) | $ | 25.0 | 10.68 | % | ||||
Senior bank term and revolving debt (subject to variable interest rates)(2) | $ | 325.6 | 6.50 | % | ||||
Note payable (fixed rate) | $ | 1.0 | 7.00 | % | ||||
87/8% Senior Subordinated Notes (fixed rate) | $ | 101.5 | 8.88 | % | ||||
63/8 Senior Subordinated Notes (fixed rate) | $ | 200.0 | 6.38 | % |
(1) | A total of $25.0 million is subject to a fixed rate swap agreement that became effective in June 2005. Under our fixed rate swap agreement, we pay a fixed rate plus a spread based on our leverage ratio, as defined in our Credit Agreement. That spread is currently set at 3.25% and is incorporated into the applicable interest rates set forth above. | |
(2) | Subject to variable Prime Rate plus a spread currently set at 3.25% and incorporated into the applicable interest rate set forth above. This tranche is not covered by a swap agreement described in footnote (1). |
74
Amount | Applicable | |||||||
Type of Debt | Outstanding | Interest Rate | ||||||
(In thousands) | ||||||||
Net cash flows provided from operating activities | $ | 16,755 | $ | 21,864 | ||||
Net cash flows used in investing activities | $ | (3,592 | ) | $ | (3,640 | ) | ||
Net cash flows used in financing activities | $ | (11,575 | ) | $ | (25,738 | ) |
75
76
77
October 1, | February 28, | May 31, | August 31, | |||||
Reach Media Goodwill (Reporting Unit Within the Radio Broadcasting Segment) | 2009 | 2010 | 2010 | 2010 | ||||
(In millions) | ||||||||
Pre-tax impairment charge | $— | $— | $— | $— | ||||
Discount Rate | 14.0 | 13.5% | 13.5% | 13.0% | ||||
2010 (Year 1) Revenue Growth Rate | 16.5%(a) | 8.5% | 2.5% | 2.5% | ||||
Long-term Revenue Growth Rate Range (Years 6 — 10) | 2.5% - 3.0% | 2.5% -3.0% | 2.5% - 2.9% | 2.5% - 3.3% | ||||
Operating Profit Margin Range | 27.2% - 35.3% | 22.7% - 31.4% | 23.3% - 31.5% | 25.5% - 31.2% |
(a) | The Year 1 revenue growth rate is driven by the September 2009 amendment of Reach Media’s sales representation agreement with Citadel, whereby the guaranteed revenue paid to Reach Media by Citadel was reduced by $2.0 million in the fourth quarter of 2009, the final quarter for the term of the agreement. Effective January 2010, Reach Media and Citadel became parties to a commission based sales representation agreement, whereby Citadel sellsout-of-show inventory for the Tom Joyner Morning Show. Reach Media now sells all in-show inventory. |
78
Long-Term Cash Flow | ||||||
Long-Term Cash Flow | Growth/Decline Rate That | |||||
Reporting Unit | Growth Rate Used | Would Result in Impairment(a) | ||||
2 | 2.5 | % | Impairment not likely | |||
16 | 2.5 | % | Impairment not likely | |||
12 | 2.0 | % | 1.1% | |||
10 | 2.5 | % | 1.1% | |||
7 | 1.5 | % | 0.8% | |||
5 | 1.5 | % | (0.1)% | |||
1 | 2.0 | % | (0.2)% | |||
13 | 2.0 | % | (2.0)% | |||
11 | 1.5 | % | (5.5)% | |||
6 | 1.5 | % | (6.9)% | |||
19 | 2.5 | % | (6.25)% | |||
18 | 3.5 | % | (25.0)% |
(a) | The long-term cash flow growth/decline rate that would result in additional goodwill impairment applies only to further goodwill impairment and not to any future license impairment that would result from lowering the long-term cash flow growth rates used. |
79
80
81
82
83
84
Payments Due by Period | ||||||||||||||||||||||||||||
2015 and | ||||||||||||||||||||||||||||
Contractual Obligations | 2010 | 2011 | 2012 | 2013 | 2014 | Beyond | Total | |||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
87/8% Senior Subordinated Notes(1) | $ | 4,518 | $ | 110,519 | $ | — | $ | — | $ | — | $ | — | $ | 115,037 | ||||||||||||||
63/8% Senior Subordinated Notes(1) | 6,396 | 12,750 | 12,750 | 206,375 | — | — | 238,271 | |||||||||||||||||||||
Credit facilities(2) | 10,411 | 347,737 | 1,056 | — | — | — | 359,204 | |||||||||||||||||||||
Note payable(3) | 18 | 1,070 | — | — | — | — | 1,088 | |||||||||||||||||||||
Other operating contracts/agreements(4) | 17,189 | 32,603 | 26,733 | 12,166 | 11,302 | — | 99,993 | |||||||||||||||||||||
Operating lease obligations | 2,283 | 8,145 | 5,979 | 4,510 | $ | 3,625 | 11,564 | 36,106 | ||||||||||||||||||||
Total | $ | 40,815 | $ | 512,824 | $ | 46,518 | $ | 223,051 | $ | 14,927 | $ | 11,564 | $ | 849,699 | ||||||||||||||
(1) | Includes interest obligations based on current effective interest rate on senior subordinated notes outstanding as of September 30, 2010. The Senior Subordinated Notes are classified as current in the accompanying consolidated balance sheets at September 30, 2010 and December 31, 2009 as these obligations may become callable due to the termination of the Forbearance Agreement amendment on September 10, 2010. | |
(2) | Includes interest obligations based on current effective interest rate and projected interest expense on credit facilities outstanding as of September 30, 2010. The Credit facilities are classified as current in the accompanying consolidated balance sheets at September 30, 2010 and December 31, 2009 as these obligations may become callable due to the termination of the Forbearance Agreement amendment on September 10, 2010. | |
(3) | Represents a $1.0 million promissory note payable issued in November 2009 by Reach Media to a subsidiary of Citadel. The note was issued in connection with Reach Media reacquiring Citadel’s noncontrolling interest in Reach Media as well as entering into a new sales representation agreement with Radio Networks. The note bears interest at 7.0% per annum, which is payable quarterly, and the entire principal amount is due on December 31, 2011. | |
(4) | Includes employment contracts, severance obligations, on-air talent contracts, consulting agreements, equipment rental agreements, programming related agreements, and other general operating agreements. |
85
86
87
Radio One | ||||||||||||||||||||||||||||
Entire | Market Data | |||||||||||||||||||||||||||
Audience | Ranking by | |||||||||||||||||||||||||||
Four Book | Size of | |||||||||||||||||||||||||||
Average | African- | |||||||||||||||||||||||||||
(Ending Fall | Estimated | American | Estimated Fall 2010 Metro | |||||||||||||||||||||||||
2010) | 2008 Annual | Population | Population Persons 12+(c) | |||||||||||||||||||||||||
Number of Stations | Audience | Radio | Persons | African- | ||||||||||||||||||||||||
Market | FM | AM | Share(a) | Revenue(b) | 12+(c) | Total | American% | |||||||||||||||||||||
($ millions) | (millions) | |||||||||||||||||||||||||||
Atlanta(1) | 4 | — | 13.7 | 398.5 | 2 | 4.5 | 31.1 | % | ||||||||||||||||||||
Washington, DC(1) | 3 | 2 | 12.6 | 365.1 | 4 | 4.4 | 26.4 | % | ||||||||||||||||||||
Philadelphia(1) | 3 | — | 8.3 | 301.4 | 5 | 4.5 | 20.5 | % | ||||||||||||||||||||
Detroit(1) | 2 | 1 | 7.5 | 225.3 | 6 | 3.8 | 21.9 | % | ||||||||||||||||||||
Houston(1) | 3 | — | 15.3 | 383.8 | 7 | 4.9 | 16.7 | % | ||||||||||||||||||||
Dallas(1) | 2 | — | 5.2 | 416.3 | 9 | 5.3 | 14.3 | % | ||||||||||||||||||||
Baltimore(2) | 2 | 2 | 15.7 | 147.6 | 11 | 2.3 | 28.4 | % | ||||||||||||||||||||
St. Louis(2) | 2 | — | 10.0 | 139.7 | 16 | 2.3 | 18.2 | % | ||||||||||||||||||||
Charlotte(3) | 2 | — | 6.0 | 114.5 | 15 | 2.0 | 20.8 | % | ||||||||||||||||||||
Cleveland(4) | 2 | 2 | 13.5 | 108.4 | 18 | 1.8 | 18.9 | % | ||||||||||||||||||||
Richmond(3) | 4 | 1 | 20.4 | 60.9 | 20 | 1.0 | 29.3 | % | ||||||||||||||||||||
Raleigh-Durham(3) | 4 | — | 20.5 | 84.8 | 19 | 1.3 | 21.3 | % | ||||||||||||||||||||
Boston(4) | — | — | — | 310.5 | 21 | 4.0 | 6.6 | % | ||||||||||||||||||||
Cincinnati(4) | 2 | 1 | 8.9 | 123.1 | 28 | 1.8 | 12.3 | % | ||||||||||||||||||||
Columbus(3) | 3 | — | 13.3 | 102.9 | 29 | 1.5 | 14.4 | % | ||||||||||||||||||||
Indianapolis(3)(6) | 3 | 1 | 19.1 | 93.6 | 30 | 1.4 | 14.8 | % | ||||||||||||||||||||
Total | 41 | 11 | ||||||||||||||||||||||||||
(1) | The four book average and rank is measured using the 12 month Portable People Metertm (“PPMtm”) methodology. | |
(2) | The four book average is measured using a two book diary and a two book (six months) PPMtm average. | |
(3) | The four book average and rank is measured using the four book diary average. | |
(4) | We do not subscribe to Arbitron for our Boston market. |
88
(a) | Audience share data are for the 12+ demographic and derived from the Arbitron Survey four book averages ending with the Fall 2010 Arbitron Survey. |
(b) | 2008 estimated annual radio revenues are from BIA Financials Investing in Radio Market Report, 2008 Yearbook. The BIA Financials Investing in Radio Market Report, 2009 Yearbook which would include the 2009 estimated annual radio revenues was not available at the date of this information. |
(c) | Population estimates are from the Arbitron Radio Market Report, Fall 2010. |
89
90
African- | ||||||||||||
Americans as a | ||||||||||||
African-American | Percentage of the | |||||||||||
Population | Overall Population | |||||||||||
Rank | Market | (Persons 12+) | (Persons 12+) | |||||||||
(In thousands) | ||||||||||||
1 | New York, NY | 2,674 | 17.0 | % | ||||||||
2 | Atlanta, GA | 1,392 | 31.1 | |||||||||
3 | Chicago, IL | 1,366 | 17.3 | |||||||||
4 | Washington, DC | 1,158 | 26.4 | |||||||||
5 | Philadelphia, PA | 917 | 20.5 | |||||||||
6 | Detroit, MI | 837 | 21.9 | |||||||||
7 | Houston-Galveston, TX | 823 | 16.7 | |||||||||
8 | Los Angeles, CA | 807 | 7.3 | |||||||||
9 | Dallas-Ft. Worth, TX | 760 | 14.3 | |||||||||
10 | Miami-Ft. Lauderdale-Hollywood, FL | 716 | 19.6 | |||||||||
11 | Baltimore, MD | 651 | 28.4 | |||||||||
12 | Memphis, TN | 477 | 43.9 | |||||||||
13 | San Francisco, CA | 436 | 7.0 | |||||||||
14 | Norfolk-Virginia Beach-Newport News, VA | 427 | 31.6 | |||||||||
15 | Charlotte-Gastonia-Rock Hill, NC | 425 | 20.8 | |||||||||
16 | St. Louis, MO | 422 | 18.2 | |||||||||
17 | New Orleans, LA | 343 | 33.8 | |||||||||
18 | Cleveland, OH | 335 | 18.9 | |||||||||
19 | Raleigh-Durham, NC | 291 | 21.3 | |||||||||
20 | Richmond, VA | 281 | 29.3 | |||||||||
21 | Boston, MA | 270 | 6.6 | |||||||||
22 | Tampa-St. Petersburg-Clearwater, FL | 260 | 10.9 |
91
African- | ||||||||||||
Americans as a | ||||||||||||
African-American | Percentage of the | |||||||||||
Population | Overall Population | |||||||||||
Rank | Market | (Persons 12+) | (Persons 12+) | |||||||||
(In thousands) | ||||||||||||
23 | Birmingham, AL | 254 | 28.2 | |||||||||
24 | Greensboro-Winston-Salem-High Point, NC | 252 | 20.8 | |||||||||
25 | Jacksonville, FL | 246 | 21.4 | |||||||||
26 | Orlando, FL | 238 | 15.6 | |||||||||
27 | Nassau-Suffolk (Long Island), NY | 226 | 9.1 | |||||||||
28 | Cincinnati, OH | 221 | 12.3 | |||||||||
29 | Columbus, OH | 213 | 14.4 | |||||||||
30 | Indianapolis, IN | 209 | 14.8 | |||||||||
31 | Kansas City, KS | 208 | 12.4 | |||||||||
32 | Milwaukee-Racine, WI | 207 | 14.2 | |||||||||
33 | Nashville, TN | 201 | 15.7 | |||||||||
34 | Seattle-Tacoma, WA | 192 | 5.6 | |||||||||
35 | Baton Rouge, LA | 191 | 33.0 | |||||||||
36 | Middlesex-Somerset-Union, NJ | 185 | 13.3 | |||||||||
37 | Jackson, MS | 185 | 46.1 | |||||||||
38 | Minneapolis-St. Paul, MN | 184 | 6.7 | |||||||||
39 | Columbia, SC | 175 | 32.3 | |||||||||
40 | Riverside-San Bernardino, CA | 170 | 9.1 | |||||||||
41 | Pittsburgh, PA | 167 | 8.4 | |||||||||
42 | West Palm Beach-Boca Raton, FL | 165 | 14.8 | |||||||||
43 | Phoenix, AZ | 159 | 4.8 | |||||||||
44 | Las Vegas, NV | 157 | 10.0 | |||||||||
45 | Charleston, SC | 153 | 27.1 | |||||||||
46 | Greenville-Spartanburg, SC | 150 | 16.7 | |||||||||
47 | Augusta, GA | 148 | 34.0 | |||||||||
48 | Sacramento, CA | 141 | 14.1 | |||||||||
49 | Louisville, KY | 137 | 14.1 | |||||||||
50 | Greenville-New Bern-Jacksonville | 132 | 24.1 |
• | market research, targeted programming and marketing; | |
• | ownership and syndication of programming content; | |
• | radio station clustering, programming segmentation and sales bundling; |
92
• | strategic and coordinated sales, marketing and special event efforts; | |
• | strong management and performance-based incentives; and | |
• | significant community involvement. |
93
94
Four Book Average | ||||||||||||||||||||||||||||||||||
Audience | Audience | |||||||||||||||||||||||||||||||||
Market Rank | Target | Audience | Audience | Share | Rank | |||||||||||||||||||||||||||||
2010 | 2009 | Age | Share | Rank | in Target | in Target | ||||||||||||||||||||||||||||
Metro | Radio | Year | Demo- | in 12+ Demo- | in 12+ Demo- | Demo- | Demo- | |||||||||||||||||||||||||||
Market | Population | Revenue | Acquired | Format | graphic | graphic | graphic | graphic | graphic | |||||||||||||||||||||||||
Atlanta(1) | 7 | 6 | ||||||||||||||||||||||||||||||||
WPZE-FM(a) | Contemporary | |||||||||||||||||||||||||||||||||
2004 | Inspirational | 25-54 | 5.7 | 4 | (t) | 5.8 | 3 | |||||||||||||||||||||||||||
WHTA-FM | 2002 | Urban Contemporary | 18-34 | 4.0 | 9 | (t) | 7.7 | 2 | ||||||||||||||||||||||||||
WAMJ-FM(b) | 1999 | Urban AC | 25-54 | 4.0 | 9 | (5) | 4.9 | 6 | (t) | |||||||||||||||||||||||||
WUMJ-FM(c) | 1999 | Urban AC | 25-54 | * | * | * | * | |||||||||||||||||||||||||||
Washington, DC(1) | 9 | 7 | ||||||||||||||||||||||||||||||||
WKYS-FM | 1995 | Urban Contemporary | 18-34 | 3.6 | 8 | (t) | 8.6 | 2 | ||||||||||||||||||||||||||
WMMJ-FM | 1987 | Urban AC | 25-54 | 5.3 | 6 | 4.7 | 5 | |||||||||||||||||||||||||||
Contemporary | ||||||||||||||||||||||||||||||||||
WPRS-FM | 2008 | Inspirational | 25-54 | 3.3 | 15 | 3.6 | 13 | (t) | ||||||||||||||||||||||||||
WYCB-AM | 1998 | Gospel | 25-54 | 0.2 | 38 | (t) | 0.2 | 47 | (t) | |||||||||||||||||||||||||
WOL-AM | 1980 | News/Talk | 35-64 | 0.2 | 38 | (t) | 0.1 | 37 | (t) | |||||||||||||||||||||||||
Philadelphia(1) | 8 | 10 | ||||||||||||||||||||||||||||||||
Contemporary | ||||||||||||||||||||||||||||||||||
WPPZ-FM | 1997 | Inspirational | 25-54 | 2.5 | 18 | 5.2 | 7 | |||||||||||||||||||||||||||
WPHI-FM | 2000 | Urban Contemporary | 18-34 | 2.4 | 19 | (t) | 2.5 | 18 | ||||||||||||||||||||||||||
WRNB-FM | 2004 | Urban AC | 25-54 | 3.4 | 13 | (t) | 3.7 | 1 | ||||||||||||||||||||||||||
Detroit(1) | 11 | 13 | ||||||||||||||||||||||||||||||||
WHTD-FM | 1998 | Urban Contemporary | 18-34 | 2.8 | 19 | 5.5 | 7 | |||||||||||||||||||||||||||
WDMK-FM | 1998 | Urban AC | 25-54 | 4.1 | 13 | 4.1 | 12 | |||||||||||||||||||||||||||
WCHB-AM | 1998 | News/Talk | 35-64 | 0.6 | 30 | (t) | 0.3 | 33 | (t) | |||||||||||||||||||||||||
Houston(1) | 6 | 8 | ||||||||||||||||||||||||||||||||
KMJQ-FM | 2000 | Urban AC | 25-54 | 6.1 | 3 | (t) | 6.1 | 3 | ||||||||||||||||||||||||||
KBXX-FM | 2000 | Urban Contemporary | 18-34 | 6.3 | 2 | 10.2 | 1 | |||||||||||||||||||||||||||
KROI-FM | Contemporary | |||||||||||||||||||||||||||||||||
2004 | Inspirational | 25-54 | 2.9 | 17 | 3.3 | 15 | (t) | |||||||||||||||||||||||||||
Dallas(1) | 5 | 4 | ||||||||||||||||||||||||||||||||
KBFB-FM | 2000 | Urban Contemporary | 18-34 | 3.0 | 12 | (t) | 4.5 | 6 | ||||||||||||||||||||||||||
KSOC-FM | 2001 | Urban AC | 25-54 | 2.2 | 19 | 2.5 | 19 | |||||||||||||||||||||||||||
Baltimore(1) | 22 | 20 |
95
Four Book Average | ||||||||||||||||||||||||||||||||||
Audience | Audience | |||||||||||||||||||||||||||||||||
Market Rank | Target | Audience | Audience | Share | Rank | |||||||||||||||||||||||||||||
2010 | 2009 | Age | Share | Rank | in Target | in Target | ||||||||||||||||||||||||||||
Metro | Radio | Year | Demo- | in 12+ Demo- | in 12+ Demo- | Demo- | Demo- | |||||||||||||||||||||||||||
Market | Population | Revenue | Acquired | Format | graphic | graphic | graphic | graphic | graphic | |||||||||||||||||||||||||
WERQ-FM | 1993 | Urban Contemporary | 18-34 | 7.7 | 1 | 15.5 | 1 | |||||||||||||||||||||||||||
WWIN-FM | 1992 | Urban AC | 25-54 | 8.3 | 2 | (t) | 8.2 | 2 | ||||||||||||||||||||||||||
WOLB-AM | 1993 | News/Talk | 35-64 | 0.2 | 43 | (t) | 0.2 | 46 | (t) | |||||||||||||||||||||||||
WWIN-AM | 1992 | Gospel | 35-64 | 0.4 | 34 | (t) | 0.5 | 33 | (t) | |||||||||||||||||||||||||
St. Louis(1) | 21 | 21 | ||||||||||||||||||||||||||||||||
WFUN-FM | 1999 | Urban AC | 25-54 | 4.1 | 13 | 4.0 | 12 | |||||||||||||||||||||||||||
WHHL-FM | 2006 | Urban Contemporary | 18-34 | 5.9 | 5 | 11.6 | 2 | |||||||||||||||||||||||||||
Cleveland(1) | 29 | 27 | ||||||||||||||||||||||||||||||||
WENZ-FM | 1999 | Urban Contemporary | 18-34 | 5.5 | 8 | 9.5 | 2 | |||||||||||||||||||||||||||
WERE-AM | 2000 | News/Talk | 35-64 | 0.2 | 28 | (t) | 0.3 | 27 | (t) | |||||||||||||||||||||||||
WZAK-FM | 2000 | Urban AC | 25-54 | 7.0 | 4 | 6.9 | 4 | |||||||||||||||||||||||||||
Contemporary | ||||||||||||||||||||||||||||||||||
WJMO-AM | 1999 | Inspirational | 25-54 | 0.8 | 23 | 1.0 | 20 | (t) | ||||||||||||||||||||||||||
Charlotte(2) | 24 | 30 | ||||||||||||||||||||||||||||||||
WQNC-FM | 2000 | Urban AC | 25-54 | 2.3 | 17 | 2.9 | 14 | |||||||||||||||||||||||||||
Contemporary | ||||||||||||||||||||||||||||||||||
WPZS-FM | 2004 | Inspirational | 25-54 | 3.7 | 13 | 3.5 | 13 | |||||||||||||||||||||||||||
Richmond(3) | 55 | 45 | ||||||||||||||||||||||||||||||||
WCDX-FM | 2001 | Urban Contemporary | 18-34 | 5.8 | 6 | 11.0 | 2 | |||||||||||||||||||||||||||
Contemporary | ||||||||||||||||||||||||||||||||||
WPZZ-FM | 1999 | Inspirational | 25-54 | 5.2 | 8 | 5.1 | 7 | |||||||||||||||||||||||||||
WKJS-FM | 2001 | Urban AC | 25-54 | 9.4 | 1 | 10.0 | 1 | |||||||||||||||||||||||||||
WKJM-FM | 2001 | Urban AC | 25-54 | ** | ** | ** | ** | |||||||||||||||||||||||||||
WTPS-AM | 2001 | News/Talk | 35-64 | 0.0 | — | 0.0 | — | |||||||||||||||||||||||||||
Raleigh-Durham(2) | 42 | 37 | ||||||||||||||||||||||||||||||||
WQOK-FM | 2000 | Urban Contemporary | 18-34 | 7.0 | 6 | 13.4 | 2 | |||||||||||||||||||||||||||
WFXK-FM | 2000 | Urban AC | 25-54 | *** | *** | *** | *** | |||||||||||||||||||||||||||
WFXC-FM | 2000 | Urban AC | 25-54 | 7.5 | 3 | 7.5 | 5 | |||||||||||||||||||||||||||
Contemporary | ||||||||||||||||||||||||||||||||||
WNNL-FM | 2000 | Inspirational | 25-54 | 6.0 | 8 | 5.6 | 10.0 | |||||||||||||||||||||||||||
Columbus(2) | 36 | 31 | ||||||||||||||||||||||||||||||||
WCKX-FM | 2001 | Urban Contemporary | 18-34 | 6.5 | 9 | 12.5 | 2 | |||||||||||||||||||||||||||
WXMG-FM | 2001 | R&B/Oldies | 25-54 | 5.3 | 6 | 4.5 | 11 | |||||||||||||||||||||||||||
Contemporary | ||||||||||||||||||||||||||||||||||
WJYD-FM | 2001 | Inspirational | 25-54 | 1.5 | 21 | 1.5 | 18 | |||||||||||||||||||||||||||
Cincinnati(1) | 28 | 24 | ||||||||||||||||||||||||||||||||
WIZF-FM | 2001 | Urban Contemporary | 18-34 | 4.3 | 11 | 7.1 | 6 | (t) | ||||||||||||||||||||||||||
WMOJ-FM | 2006 | Urban AC | 25-54 | 3.8 | 12 | 4.2 | 12 | |||||||||||||||||||||||||||
WDBZ-AM | 2007 | News/Talk | 35-64 | 0.8 | 24 | 0.9 | 23 | (t) | ||||||||||||||||||||||||||
Indianapolis(2)(4) | 39 | 32 | ||||||||||||||||||||||||||||||||
WHHH-FM | 2000 | Rhythmic CHR | 18-34 | 5.7 | 10 | 11.2 | 3 | |||||||||||||||||||||||||||
WTLC-FM | 2000 | Urban AC | 25-54 | 6.3 | 4 | 6.1 | 7 | (t) | ||||||||||||||||||||||||||
WNOU-FM | 2000 | Pop/CHR | 18-34 | 4.7 | 7 | (t) | 8.7 | 2 | ||||||||||||||||||||||||||
Contemporary | ||||||||||||||||||||||||||||||||||
WTLC-AM | 2001 | Inspirational | 25-54 | 2.4 | 15 | 1.8 | 18 |
96
*** | Simulcast withWFXC-FM |
(4) | WDNI-CD (formerly WDNI-LP), the low power television station that we acquired in Indianapolis in June 2000, is not included in this table. |
• | a radio station’s audience share within the demographic groups targeted by the advertisers; | |
• | the number of radio stations in the market competing for the same demographic groups; and | |
• | the supply and demand for radio advertising time. |
97
98
• | satellite delivered digital audio radio service with expansive choice, high sound quality and availability on portable devices and in automobiles; | |
• | audio programming by cable television systems and direct broadcast satellite systems; and | |
• | digital audio and video content available for listeningand/or viewing on the internetand/or available for downloading to portable devices. |
99
• | assigns frequency bands for radio broadcasting; | |
• | determines the particular frequencies, locations, operating power, interference standards and other technical parameters of radio broadcast stations; | |
• | issues, renews, revokes and modifies radio broadcast station licenses; | |
• | imposes annual regulatory fees and application processing fees to recover its administrative costs; | |
• | establishes technical requirements for certain transmitting equipment to restrict harmful emissions; | |
• | adopts and implements regulations and policies that affect the ownership, operation, program content and employment and business practices of radio broadcast stations; and | |
• | has the power to impose penalties, including monetary forfeitures, for violations of its rules and the Communications Act. |
100
• | changes to the license authorization and renewal process; | |
• | proposals to improve record keeping, including enhanced disclosure of stations’ efforts to serve the public interest; | |
• | proposals to impose spectrum use or other fees on FCC licensees; | |
• | changes to rules relating to political broadcasting including proposals to grant free air time to candidates, and other changes regarding political and non-political program content, funding, political advertising rates, and sponsorship disclosures; | |
• | proposals to restrict or prohibit the advertising of beer, wine and other alcoholic beverages; | |
• | proposals regarding the regulation of the broadcast of indecent or violent content; | |
• | proposals to increase the actions stations must take to demonstrate service to their local communities; | |
• | technical and frequency allocation matters, including increased protection of low power FM stations from interference by full-service stations; | |
• | changes in broadcast multiple ownership, foreign ownership, cross-ownership and ownership attribution policies; | |
• | changes to allow satellite radio operators to insert local content into their programming service; | |
• | service and technical rules for digital radio, including possible additional public interest requirements for terrestrial digital audio broadcasters; | |
• | legislation that would provide for the payment of royalties to artists and musicians whose music is played on terrestrial radio stations; | |
• | changes to allow telephone companies to deliver audio and video programming to homes in their service areas; and | |
• | proposals to alter provisions of the tax laws affecting broadcast operations and acquisitions. |
• | the radio station has served the public interest, convenience and necessity; | |
• | there have been no serious violations by the licensee of the Communications Act or FCC rules and regulations; and |
101
• | there have been no other violations by the licensee of the Communications Act or FCC rules and regulations which, taken together, indicate a pattern of abuse. |
Antenna | ||||||||||||||||||||||||||||
ERP (FM) | Height | |||||||||||||||||||||||||||
Power | (AM) | |||||||||||||||||||||||||||
(AM) | HAAT | �� | ||||||||||||||||||||||||||
Station | Year of | in | (FM) | Operating | Expiration Date | |||||||||||||||||||||||
Market | Call Letters | Acquisition | FCC Class | Kilowatts | in Meters | Frequency | of FCC License | |||||||||||||||||||||
Atlanta | WUMJ-FM | (1) | 1999 | C3 | 7.9 | 175.0 | 97.5 MHz | 4/1/2012 | ||||||||||||||||||||
WAMJ-FM | (2) | 1999 | C3 | 21.5 | 110.0 | 107.5 MHz | 4/1/2012 | |||||||||||||||||||||
WHTA-FM | 2002 | C2 | 27.0 | 176.0 | 107.9 MHz | 4/1/2012 | ||||||||||||||||||||||
WPZE-FM | (3) | 2004 | A | 3.0 | 143.0 | 102.5 MHz | 4/1/2012 | |||||||||||||||||||||
Washington, DC | WOL-AM | 1980 | C | .37 | 103.0 | 1450 kHz | 10/1/2011 | |||||||||||||||||||||
WMMJ-FM | 1987 | A | 2.9 | 146.0 | 102.3 MHz | 10/1/2011 | ||||||||||||||||||||||
WKYS-FM | 1995 | B | 24.5 | 215.0 | 93.9 MHz | 10/1/2011 | ||||||||||||||||||||||
WPRS-FM | 2008 | B | 20.0 | 244.0 | 104.1 MHz | 10/1/2011 | ||||||||||||||||||||||
WYCB-AM | 1998 | C | 1.0 | 103.0 | 1340 kHz | 10/1/2011 | ||||||||||||||||||||||
Philadelphia | WPPZ-FM | (4) | 1997 | A | 0.27 | 338.0 | 103.9 MHz | 8/1/2014 | ||||||||||||||||||||
WPHI-FM | 2000 | B | 17.0 | 263.0 | 100.3 MHz | 8/1/2014 | ||||||||||||||||||||||
WRNB-FM | 2004 | A | 0.78 | 276.0 | 107.9 MHz | 6/1/2014 | ||||||||||||||||||||||
Detroit | WDMK-FM | 1998 | B | 20.0 | 221.0 | 105.9 MHz | 10/1/2012 | |||||||||||||||||||||
WCHB-AM | 1998 | B | 50.0 | 49.3 | 1200 kHz | 10/1/2012 | ||||||||||||||||||||||
WHTD-FM | 1998 | B | 50.0 | 152.0 | 102.7 MHz | 10/1/2012 |
102
Antenna | ||||||||||||||||||||||||||||
ERP (FM) | Height | |||||||||||||||||||||||||||
Power | (AM) | |||||||||||||||||||||||||||
(AM) | HAAT | |||||||||||||||||||||||||||
Station | Year of | in | (FM) | Operating | Expiration Date | |||||||||||||||||||||||
Market | Call Letters | Acquisition | FCC Class | Kilowatts | in Meters | Frequency | of FCC License | |||||||||||||||||||||
Houston | KMJQ-FM | 2000 | C | 100.0 | 524.0 | 102.1 MHz | 8/1/2013 | |||||||||||||||||||||
KBXX-FM | 2000 | C | 100.0 | 585.0 | 97.9 MHz | 8/1/2013 | ||||||||||||||||||||||
KROI-FM | 2004 | C1 | 21.36 | 526.0 | 92.1 MHz | 8/1/2013 | ||||||||||||||||||||||
Dallas | KBFB-FM | 2000 | C | 99.0 | 574.0 | 97.9 MHz | 8/1/2013 | |||||||||||||||||||||
KSOC-FM | 2001 | C | 100.0 | 591.0 | 94.5 MHz | 8/1/2013 | ||||||||||||||||||||||
Baltimore | WWIN-AM | 1992 | C | 0.5 | 86.9 | 1400 kHz | 10/1/2011 | |||||||||||||||||||||
WWIN-FM | 1992 | A | 3.0 | 91.0 | 95.9 MHz | 10/1/2011 | ||||||||||||||||||||||
WOLB-AM | 1993 | D | 0.25 | 86.9 | 1010 kHz | 10/1/2011 | ||||||||||||||||||||||
WERQ-FM | 1993 | B | 37.0 | 174.0 | 92.3 MHz | 10/1/2011 | ||||||||||||||||||||||
St. Louis | WFUN-FM | 1999 | C3 | 24.5 | 102.0 | 95.5 MHz | 12/1/2012 | |||||||||||||||||||||
WHHL-FM | 2006 | C2 | 50.0 | 140.0 | 104.1 MHz | 2/1/2013 | ||||||||||||||||||||||
Cleveland | WJMO-AM | 1999 | B | 5.0 | 128.1 | 1300 kHz | 10/1/2012 | |||||||||||||||||||||
WENZ-FM | 1999 | B | 16.0 | 272.0 | 107.9 MHz | 10/1/2012 | ||||||||||||||||||||||
WZAK-FM | 2000 | B | 27.5 | 189.0 | 93.1 MHz | 10/1/2012 | ||||||||||||||||||||||
WERE-AM | 2000 | C | 1.0 | 106.7 | 1490 kHz | 10/1/2012 | ||||||||||||||||||||||
Charlotte | WQNC-FM | 2000 | A | 6.0 | 100.0 | 92.7 MHz | 12/1/2011 | |||||||||||||||||||||
WPZS-FM | 2004 | A | 6.0 | 100.0 | 100.9 MHz | 12/1/2011 | ||||||||||||||||||||||
Richmond | WPZZ-FM | 1999 | C1 | 100.0 | 299.0 | 104.7 MHz | 10/1/2011 | |||||||||||||||||||||
WCDX-FM | 2001 | B1 | 4.5 | 235.0 | 92.1 MHz | 10/1/2011 | ||||||||||||||||||||||
WKJM-FM | 2001 | A | 6.0 | 100.0 | 99.3 MHz | 10/1/2011 | ||||||||||||||||||||||
WKJS-FM | 2001 | A | 2.3 | 162.0 | 105.7 MHz | 10/1/2011 | ||||||||||||||||||||||
WTPS-AM | 2001 | C | 1.0 | 121.9 | 1240 kHz | 10/1/2011 | ||||||||||||||||||||||
Raleigh-Durham | WQOK-FM | 2000 | C2 | 50.0 | 146.0 | 97.5 MHz | 12/1/2011 | |||||||||||||||||||||
WFXK-FM | 2000 | C1 | 100.0 | 299.0 | 104.3 MHz | 12/1/2011 | ||||||||||||||||||||||
WFXC-FM | 2000 | C3 | 8.0 | 146.0 | 107.1 MHz | 12/1/2011 | ||||||||||||||||||||||
WNNL-FM | 2000 | C3 | 7.9 | 176.0 | 103.9 MHz | 12/1/2011 | ||||||||||||||||||||||
Boston | WILD-AM | 2001 | D | 4.8 | 59.6 | 1090 kHz | 4/1/2014 | |||||||||||||||||||||
Columbus | WCKX-FM | 2001 | A | 1.9 | 126.0 | 107.5 MHz | 10/1/2012 | |||||||||||||||||||||
WXMG-FM | 2001 | A | 2.6 | 154.0 | 98.9 MHz | 10/1/2012 | ||||||||||||||||||||||
WJYD-FM | 2001 | A | 6.0 | 100.0 | 106.3 MHz | 10/1/2012 | ||||||||||||||||||||||
Cincinnati | WIZF-FM | 2001 | A | 2.5 | 155.0 | 101.1 MHz | 8/1/2012 | |||||||||||||||||||||
WDBZ-AM | 2007 | C | 1.0 | 60.7 | 1230 kHz | 10/1/2012 | ||||||||||||||||||||||
WMOJ-FM | 2006 | A | 3.1 | 141.0 | 100.3 MHz | 10/1/2012 | ||||||||||||||||||||||
Indianapolis(A) | WHHH-FM | 2000 | A | 3.3 | 87.0 | 96.3 MHz | 8/1/2012 | |||||||||||||||||||||
WTLC-FM | 2000 | A | 6.0 | 99.0 | 106.7 MHz | 8/1/2012 | ||||||||||||||||||||||
WNOU-FM | 2000 | A | 6.0 | 100.0 | 100.9 MHz | 8/1/2012 | ||||||||||||||||||||||
WTLC-AM | 2001 | B | 5.0 | 140.0 | 1310 kHz | 8/1/2012 |
(1) | WUMJ-FM effective February 20, 2009 (formerlyWPZE-FM). | |
(2) | WAMJ-FM effective February 27, 2009 (formerlyWJZZ-FM). | |
(3) | WPZE-FM effective February 20, 2009 (formerlyWAMJ-FM). |
103
(4) | WPPZ-FM operates with facilities equivalent to 3kW at 100 meters. |
(A) | WDNI-CD (formerly WDNI-LP), the low power television station that we acquired in Indianapolis in June 2000, is not included in this table. |
104
• | radio broadcast stations above certain numerical limits serving the same local market; | |
• | radio broadcast stations combined with television broadcast stations above certain numerical limits serving the same local market (radio/television cross ownership); and | |
• | a radio broadcast station and anEnglish-language daily newspaper serving the same local market (newspaper/broadcast cross-ownership), although in late 2007 the FCC adopted a revised rule that would allow a degree of same-market newspaper/broadcast cross-ownership based on certain presumptions, criteria and limitations. |
• | in a radio market with 45 or more commercial radio stations, a party may own, operate or control up to eight commercial radio stations, not more than five of which are in the same service (AM or FM); | |
• | in a radio market with 30 to 44 commercial radio stations, a party may own, operate or control up to seven commercial radio stations, not more than four of which are in the same service (AM or FM); | |
• | in a radio market with 15 to 29 commercial radio stations, a party may own, operate or control up to six commercial radio stations, not more than four of which are in the same service (AM or FM); and | |
• | in a radio market with 14 or fewer commercial radio stations, a party may own, operate or control up to five commercial radio stations, not more than three of which are in the same service (AM or FM), except that a party may not own, operate, or control more than 50% of the radio stations in such market. |
105
• | enforcement of a more narrow market definition based upon Arbitron markets could have an adverse effect on our ability to accumulate stations in a given area or to sell a group of stations in a local market to a single entity; | |
• | restricting the assignment and transfer of control of radio combinations that exceed the new ownership limits as a result of the revised local market definitions could adversely affect our ability to buy or sell a group of stations in a local market from or to a single entity; and | |
• | in general terms, future changes in the way the FCC defines radio markets or in the numerical station caps could limit our ability to acquire new stations in certain markets, our ability to operate stations pursuant to certain agreements, and our ability to improve the coverage contours of our existing stations. |
106
107
108
Catherine L. Hughes Chairperson of the Board and Secretary Director since 1980 Age: 63 | Ms. Hughes has been Chairperson of the Board and Secretary of Radio One since 1980, and was Chief Executive Officer of Radio One from 1980 to 1997. Since 1980, Ms. Hughes has worked in various capacities for Radio One including President, General Manager, General Sales Manager and talk show host. She began her career in radio as General Sales Manager ofWHUR-FM, the Howard University-owned, urban-contemporary radio station. Ms. Hughes is the mother of Mr. Liggins, Radio One’s Chief Executive Officer, Treasurer, President and a Director. Over the last 5 years, Ms. Hughes has sat on the boards of directors of numerous organizations including Broadcast Music, Inc. and Piney Woods High School. During that period, she has also sat on an advisory board for Wal-Mart Stores, Inc., a publicly held company. Ms. Hughes’ qualifications to serve as a director include her being the founder of Radio One, her over 30 years of operational experience with the Company and her unique status within theAfrican-American community. Her service on other boards of directors and advisory boards is also beneficial to Radio One. | |
Alfred C. Liggins, III Chief Executive Officer, President and Treasurer Director since 1989 Age: 46 | Mr. Liggins has been Chief Executive Officer (“CEO”) of Radio One since 1997 and President since 1989. Mr. Liggins joined Radio One in 1985 as an account manager atWOL-AM. In 1987, he was promoted to General Sales Manager and promoted again in 1988 to General Manager overseeing Radio One’s Washington, DC operations. After becoming President, Mr. Liggins engineered Radio One’s expansion into new markets. Mr. Liggins is a graduate of the Wharton School of Business Executive MBA Program. Mr. Liggins is the son of Ms. Hughes, Radio One’s Chairperson, Secretary and a Director. Over the last 5 years, Mr. Liggins has sat on the boards of directors of numerous organizations including the Apollo Theater Foundation, Reach Media, The Boys & Girls Clubs of America, The Ibiquity Corporation, the National Association of Black Owned Broadcasters and the National Association of Broadcasters. Mr. Liggins’ qualifications to serve as a director include his over 25 years of operational experience with the Company in various capacities and his nationally recognized expertise in the entertainment and media industries. |
109
Geoffrey Armstrong Director since 2001 Age: 53 | Mr. Armstrong is currently Chief Executive Officer of 310 Partners, a private investment firm. From March 1999 through September 2000, Mr. Armstrong was the Chief Financial Officer of AMFM, Inc., which was publicly traded on the New York Stock Exchange until it was purchased by Clear Channel Communications in September 2000. Prior to that, he was Chief Operating Officer and a director of Capstar Broadcasting Corporation, which merged with AMFM, Inc. Mr. Armstrong was a founder of SFX Broadcasting, which went public in 1993, and subsequently served as Chief Financial Officer, Chief Operating Officer, and a director until the company was sold in 1998. Since November 2003, Mr. Armstrong has also been a director of Nexstar Broadcasting Group, Inc., a publicly held company. Mr. Armstrong’s qualifications to serve as a director include his many years of senior management experience at various public and private companies, including as a chief financial officer and chief operating officer, and his ability to provide insight into a number of areas including governance, executive compensation and corporate finance. | |
Ronald E. Blaylock Director since 2002 Age: 50 | Mr. Blaylock has been the Founder and Managing Partner of GenNx360 Capital Partners, a private equity buy out firm, since 2006. Mr. Blaylock was the Founder, Chairman and Chief Executive Officer of Blaylock & Company, Inc., an investment banking firm, and held senior management positions with PaineWebber Group and Citicorp before launching Blaylock & Company, Inc. in 1993. Mr. Blaylock is also currently a director of CarMax, Inc. (2007 to present) and W. R. Berkley Corporation (2001 to present). Mr. Blaylock’s founding and management of two financial services companies has provided him with valuable business, leadership and management experience. As a result, Mr. Blaylock brings substantial financial expertise to the board. In addition, Mr. Blaylock’s experience on the boards of directors of other public companies enables him to bring other perspectives and experience to the board. |
110
Terry L. Jones Director since 1995 Age: 63 | Mr. Jones is the Managing Member of the General Partner of Syndicated Communications Venture Partners V, L.P. and the Managing Member of Syncom Venture Management Co., LLC (“Syncom”). Prior to joining Syncom in 1978, he was co-founding stockholder and Vice President of Kiambere Savings and Loan in Nairobi, and a Lecturer at the University of Nairobi. He also worked as a Senior Electrical Engineer for Westinghouse Aerospace and Litton Industries. He is a member of the board of directors for several other Syncom portfolio companies including Radio One, Inc. He formerly served on the Board of the Southern African Enterprise Development Fund, a presidential appointment, and is on the Board of Trustees of Spellman College. Mr. Jones received a B.S. degree in Electrical Engineering from Trinity College, an M.S. degree in Electrical Engineering from George Washington University and a Masters of Business Administration from Harvard University. During the last 5 years, Mr. Jones has sat on the boards of directors of TV One, Iridium Communications, Inc., a publicly held company (“Iridium”), PKS Communications, Inc., a publicly held company, Weather Decisions Technology, Inc.,V-me, Inc., Syncom and Verified Identity Pass, Inc. He currently serves on the board of directors of Iridium (2001 to present), Syncom and Cyber Digital, Inc., a publicly held company. Mr. Jones’ qualifications to serve as a director include his knowledge of Radio One, his many years of senior management experience at various public and private media enterprises, and his ability to provide insight into a number of areas including governance, executive compensation and corporate finance. | |
Brian W. McNeill Director since 1995 Age: 54 | Mr. McNeill is a founder and Managing General Partner of Alta Communications. He specializes in identifying and managing investments in the traditional sectors of the media industry, including radio and television broadcasting, outdoor advertising and other advertising-based or cash flow-based businesses. Over the last 5 years, Mr. McNeill has served on the board of directors of some of the most significant companies in the radio and television industries including Una Vez Mas, Millennium Radio Group, LLC and NextMedia Investors LLC. He joined Burr, Egan, Deleage & Co. as a general partner in 1986, where he focused on the media and communications industries. Previously, Mr. McNeill formed and managed the Broadcasting Lending Division at the Bank of Boston. He received an MBA from the Amos Tuck School of Business Administration at Dartmouth College and graduated magna cum laude with a degree in economics from the College of the Holy Cross. Mr. McNeill’s qualifications to serve as a director include his knowledge of Radio One, the media industry and the financial markets, and his ability to provide input into a number of areas including governance, executive compensation and corporate finance. His service on the boards of directors of various other media companies also is beneficial to Radio One. |
111
Doyle Mitchell, Jr. Director since 2008 Age: 48 | B. Doyle Mitchell, Jr. is President and CEO of Industrial Bank, N.A., headquartered in Washington, DC. He was elected to the board of directors of Industrial Bank, N.A. in 1990 and has been President since 1993. Mr. Mitchell currently serves on the board of directors of the Federal City Council, the Luke C. Moore Academy, Sewell Music Conservatory, Leadership Greater Washington, the Washington Performing Arts Society, the Greater Prince Georges Business Roundtable and the D.C. Chamber of Commerce, of which he was Chairman in 2001, and is one of the owners of the Washington Nationals Baseball Team. Mr. Mitchell’s qualifications to serve as a director include his knowledge of banking and finance, and his ability to provide input into a number of areas including corporate finance and his service to the audit committee. His service on the boards of directors of various other entities also is beneficial to Radio One. | |
Peter D. Thompson Executive Vice President and Chief Financial Officer Age: 46 | Mr. Thompson has been Chief Financial Officer (“CFO”) of Radio One since February 2008. Mr. Thompson joined the Company in October 2007, as the Company’s Executive Vice President of Business Development. Prior to his employment with the Company, Mr. Thompson worked on various business development projects for Radio One. Prior to working with the Company, Mr. Thompson served as a public accountant and spent 13 years at Universal Music in the United Kingdom, including five years serving as CFO. | |
Barry A. Mayo President, Radio Division Age: 58 | Mr. Mayo has been President of Radio One’s Radio Division since August 2007. Prior to joining Radio One, Mr. Mayo served as a consultant to the Company through his firm Mayomedia, a media consulting firm specializing in urban markets. Mr. Mayo has held numerous senior management positions during his 30 plus years of experience in the industry. He began as a program director and he helped create one of the largest urban stations in the country,WRKS-FM, in New York. Three years after joining the programming staff atWRKS-FM, Mr. Mayo became Vice President and General Manager of that station. In 1988, he and a group of partners founded Broadcast Partners. While Mr. Mayo served as President, Broadcast Partners grew into an eleven-station, publicly traded company with stations in Dallas, New York, Chicago and Charlotte. In 1995, Mr. Mayo sold his share of Broadcast Partners and founded Mayomedia. In 2003, he was recruited back to New York to become the Senior Vice President and Market Manager for Emmis Radio. He left Emmis Radio in 2006 to resume his consulting career and began working with Radio One in July 2006 as a consultant. |
112
Linda J. Vilardo Vice President, Assistant Secretary and Chief Administrative Officer Age: 53 | Ms. Vilardo has been Chief Administrative Officer (“CAO”) of Radio One since November 2004, Assistant Secretary since April 1999, Vice President since February 2001, and was General Counsel from January 1998 to January 2005. Prior to joining Radio One, Ms. Vilardo was a partner in the Washington, DC office of Davis Wright Tremaine LLP, where she represented Radio One as outside counsel. From 1992 to 1997, she was a shareholder of Roberts & Eckard, P.C., a firm that she co-founded. Ms. Vilardo is a graduate of Gettysburg College, the National Law Center at George Washington University and the University of Glasgow. |
113
• | selects our independent registered public accounting firm; | |
• | reviews the services performed by our independent registered public accounting firm, including non-audit services, if any; | |
• | reviews the scope and results of the annual audit; | |
• | reviews the adequacy of the system of internal accounting controls and internal control over financial reporting; | |
• | reviews and discusses the financial statements and accounting policies with management and our independent registered public accounting firm; | |
• | reviews the performance and fees of our independent registered public accounting firm; | |
• | reviews the independence of our auditors; | |
• | reviews the audit committee charter; and | |
• | reviews related party transactions, if any. |
• | reviewing and approving the salaries, bonuses and other compensation of our executive officers, including stock option or restricted stock grants; | |
• | establishing and reviewing policies regarding executive officer compensation and perquisites; and | |
• | performing such other duties as shall from time to time be delegated by the board. |
114
115
116
• | base salary; | |
• | a performance-based annual bonus (that constitutes the short-term incentive element of our program), which may be paid in cash, restricted stock shares or a combination of these; and | |
• | grants of long-term, equity-based compensation (that constitute the long-term incentive element of our program), such as stock optionsand/or restricted stock shares, which may be subject to time-basedand/or performance-based vesting requirements. |
117
118
119
120
121
122
123
124
125
126
127
Non- | Non- | |||||||||||||||||||||||||||||||||||
Equity | qualified | |||||||||||||||||||||||||||||||||||
Incentive | Deferred | |||||||||||||||||||||||||||||||||||
Stock | Option | Plan | Compensation | All Other | ||||||||||||||||||||||||||||||||
Name and | Salary | Bonus(2) | Awards(3) | Awards(3) | Compensation | Earnings | Compensation | Total | ||||||||||||||||||||||||||||
Principal Position | Year | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
Catherine L. Hughes — | 2010 | 721,688 | 250,000 | 551,196 | 129,624 | 0 | 23,000 | 21,605 | (4) | 1,697,113 | ||||||||||||||||||||||||||
Chairperson | 2009 | 713,423 | 250,000 | 15,503 | 28,505 | 0 | 16,000 | 30,111 | (4) | 1,053,542 | ||||||||||||||||||||||||||
2008 | 709,795 | 0 | 40,939 | 75,273 | 0 | 24,000 | 29,626 | (4) | 879,633 | |||||||||||||||||||||||||||
Alfred C. Liggins, III — | 2010 | 959,992 | 490,000 | 1,743,321 | 264,374 | 490,000 | 0 | 79,693 | (5) | 4,027,360 | ||||||||||||||||||||||||||
CEO | 2009 | 934,267 | 490,000 | 31,006 | 58,136 | 490,000 | 0 | 74,770 | (5) | 2,078,179 | ||||||||||||||||||||||||||
2008 | 846,271 | 5,800,000 | 81,878 | 153,521 | 0 | 0 | 76,376 | (5) | 6,958,046 | |||||||||||||||||||||||||||
Peter D. Thompson — | 2010 | 404,043 | 100,000 | 395,772 | 18,375 | 100,000 | 0 | 1,018,190 | ||||||||||||||||||||||||||||
CFO(6) | 2009 | 360,853 | 100,000 | 7,839 | 4,086 | 100,000 | 0 | 0 | 572,778 | |||||||||||||||||||||||||||
2008 | 361,607 | 20,000 | 25,096 | 13,082 | 0 | 0 | 6,000 | (7) | 425,785 | |||||||||||||||||||||||||||
Barry A. Mayo — | 2010 | 546,458 | 100,000 | 208,303 | 100,000 | 0 | 0 | 954,751 | ||||||||||||||||||||||||||||
President, Radio | 2009 | 476,667 | 100,000 | 0 | 0 | 75,000 | 0 | 0 | 651,667 | |||||||||||||||||||||||||||
Division(8) | 2008 | 500,000 | 0 | 101,389 | 52,822 | 5,000 | 0 | 0 | 659,211 | |||||||||||||||||||||||||||
Linda J. Vilardo — | 2010 | 440,409 | 100,000 | 360,522 | 100,000 | 0 | 0 | 1,000,931 | ||||||||||||||||||||||||||||
CAO(9) | 2009 | 436,146 | 100,000 | 0 | 0 | 100,000 | 0 | 0 | 636,146 | |||||||||||||||||||||||||||
2008 | 445,145 | 0 | 0 | 0 | 2,005,000 | 0 | 0 | 2,450,145 |
* | Non-equity incentive plan compensation for 2010 has been accrued, however the actual amounts to be paid to the named executive officers have yet to be determined. Accrued amounts for the named executive officers are as follows: (1) Chairperson — $250,000, (2) CEO — $980,000, (3) CFO — $200,000, (4) PRD — $200,000 and (5) CAO — $200,000. Upon determination of the amounts, if any, to be paid, such payments must be made no later than December 31, 2011. | |
(1) | On January 5, 2010, LTIP Shares were granted in the form of restricted stock and allocated among 31 employees of the Company, including the named executive officers. The named executive officers were allocated LTIP Shares as follows: (i) the CEO (1.0 million shares); (ii) the Chairperson (300,000 shares); (iii) the CFO (225,000 shares); (iv) the CAO (225,000 shares); and (v) the PRD (130,000 shares). The remaining 1,370,000 shares were allocated among 26 other “key” employees. All awards vest in three installments of 331/3% on: (i) June 5, 2010; (ii) June 5, 2011 and (iii) June 5, 2012. There were no stock awards or option grants to executive officers during 2009. Ms. Hughes was granted options to purchase 600,000 shares of Class D common stock and 150,000 restricted shares of Class D common stock upon execution of her new employment agreement in April 2008. Mr. Liggins was granted options to purchase 1,150,000 shares of Class D common stock, 300,000 restricted shares of Class D common stock and the ability to receive an award amount equal to 8% of any proceeds from distributions or other liquidity events in excess of the return of the Company’s aggregate investment in TV One upon |
128
execution of his new employment agreement in April 2008. Mr. Thompson was granted options to purchase 75,000 shares of Class D common stock and 75,000 restricted shares of Class D common stock upon execution of his employment agreement in March 2008. Except for grants to Barry Mayo, there were no stock awards, non-equity incentive plan compensation or option grants to executive officers in 2007. Mr. Mayo was granted options to purchase 50,000 shares of Class D common stock and 50,000 shares of Class D common stock upon his employment with the Company. The Company does not provide a defined benefit pension plan and there were no above-market or preferential earnings on deferred compensation. | ||
(2) | Reflects purely discretionary bonuses. These amounts were paid in the year subsequent to being awarded. For 2008, Mr. Liggins’ aggregate bonus amount includes (i) a $1,000,000 “signing bonus” and (ii) a “make-whole” bonus of $4,800,000, both paid in connection with Mr. Liggins’ 2008 employment agreement. Mr. Thompson’s bonus amount includes a $20,000 “signing bonus” paid in connection with his 2008 employment agreement | |
(3) | The dollar amount recognized for financial statement purposes in accordance with Accounting Standards Codification (“ASC”) 718, “Compensation — Stock Compensation,” for the fair value of options and restricted stock granted. These values are based on assumptions described in Note 11 to the Company’s audited consolidated financial statements included elsewhere in this prospectus and in Note 11 and 12 to the Company’s consolidated financial statements in its 2008 and 2007 Annual Report onForm 10-K/A andForm 10-K, respectively. | |
(4) | For 2010, 2009 and 2008, for company automobile provided to Ms. Hughes and financial services and administrative support in the amounts of $3,278, $3,278, and $1,999 and $18,327 $26,833 and $27,626, respectively. | |
(5) | For 2010, 2009 and 2008, for financial services and administrative support provided to Mr. Liggins in the amounts of $79,673 $74,770, and $76,376, respectively. | |
(6) | Served as Executive Vice President of Business Development through February 19, 2008 and began as CFO on February 20, 2008. | |
(7) | For company automobile provided to Mr. Thompson. | |
(8) | Began as President, Radio Division on August 6, 2007. | |
(9) | Ms. Vilardo’s 2008 non-equity incentive plan compensation amount includes a $2,005,000 retention bonus paid in November 2008, pursuant to her previous employment agreement. |
Grant | ||||||||||||||||||||||||||||||||||||||||||||||||
Date | ||||||||||||||||||||||||||||||||||||||||||||||||
Fair | ||||||||||||||||||||||||||||||||||||||||||||||||
Value of | ||||||||||||||||||||||||||||||||||||||||||||||||
Estimated Possible Payouts Under | All | Exercise | Stock | |||||||||||||||||||||||||||||||||||||||||||||
Non-Equity Incentive | Estimated Future Payouts Under | Other | Price of | and | ||||||||||||||||||||||||||||||||||||||||||||
Plan Awards(1) | Equity Incentive Plan Awards | Stock | All Other | Option | Option | |||||||||||||||||||||||||||||||||||||||||||
Grant | Action | Threshold | Target | Maximum | Threshold | Target | Maximum | Awards | Option | Awards | Awards | |||||||||||||||||||||||||||||||||||||
Name | Date | Date | $ | $ | $ | $ | $ | $ | # | Awards # | $ | $ | ||||||||||||||||||||||||||||||||||||
Alfred C. Liggins, III | 1/1/2010 | 12/31/2010 | 490,000 | |||||||||||||||||||||||||||||||||||||||||||||
Barry A. Mayo | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||
Peter D. Thompson | 100,000 |
(1) | Reflects the possible payout amounts of non-equity incentive plan awards that could have been earned in 2010. See the Summary Compensation Table for amounts actually earned in 2010 and paid out in 2011. | |
(2) | Grant and action dates reflect performance period for non-equity incentive plan award. |
129
Option Awards | Stock Awards | |||||||||||||||||||||||||||||||||||||||
�� | Equity | |||||||||||||||||||||||||||||||||||||||
Equity | Incentive | |||||||||||||||||||||||||||||||||||||||
Incentive | Equity | Plan | ||||||||||||||||||||||||||||||||||||||
Plan | Incentive | Awards: | ||||||||||||||||||||||||||||||||||||||
Awards: | Number | Market | Plan | Market or | ||||||||||||||||||||||||||||||||||||
Number of | Number of | of | Value of | Awards: | Payout | |||||||||||||||||||||||||||||||||||
Securities | Securities | Shares of | Shares of | Number of | Value of | |||||||||||||||||||||||||||||||||||
Number of Securities | Underlying | Underlying | Stock | Stock | Unearned | Unearned | ||||||||||||||||||||||||||||||||||
Underlying | Unexercised | Unexercised | Option | Option | That Have | That Have | Shares That | Shares That | ||||||||||||||||||||||||||||||||
Unexercised Options | Options (#) | Unearned | Exercise | Expiration | Not | Not | Have Not | Have Not | ||||||||||||||||||||||||||||||||
(#) Exercisable | Unexercisable | Options (#) | Price ($) | Date | Vested (#) | Vested ($) | Vested (#) | Vested ($) | ||||||||||||||||||||||||||||||||
Name | Class A | Class D | Class D | Class A or D | Class D | Class D | Class D | Class D | ||||||||||||||||||||||||||||||||
Catherine L. Hughes(1) | 0 | 400,000 | 200,000 | 0 | 1.41 | 6/5/2018 | 250,000 | 280,000 | 0 | 0 | ||||||||||||||||||||||||||||||
Alfred C. Liggins, III(2) | 0 | 1,500,000 | 0 | 0 | 14.80 | 8/10/2014 | 766,666 | 858,666 | 0 | 0 | ||||||||||||||||||||||||||||||
0 | 766,666 | 383,333 | 0 | 1.41 | 6/5/2018 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||
Barry Mayo(3) | 0 | 50,000 | 0 | 0 | 4.05 | 8/6/2017 | 86,666 | 97,066 | 0 | 0 | ||||||||||||||||||||||||||||||
Peter D. Thompson(4) | 0 | 50,000 | 25,000 | 0 | 1.41 | 6/5/2018 | 175,000 | 196,000 | 0 | 0 | ||||||||||||||||||||||||||||||
Linda J. Vilardo(5) | 0 | 0 | 0 | 0 | — | — | 150,000 | 168,000 | 0 | 0 |
(1) | 200,000 options vest on April 15, 2011. 50,000 shares vest on April 15, 2011, 100,000 shares vest on June 5, 2011 and June 5, 2012. The Chairperson was awarded 300,000 restricted shares of Class D common stock on January 5, 2010. | |
(2) | 383,333 options vest on April 15, 2011. 100,000 shares vest on April 15, 2011, 333,333 shares vest on June 5, 2011 and June 5, 2012. The CEO was awarded 1,000,000 restricted shares of Class D common stock on January 5, 2010. | |
(3) | 43,333 shares vest on June 5, 2011 and June 5, 2012. The PRD was awarded 130,000 restricted shares of Class D common stock on January 5, 2010. | |
(4) | 25,000 options vest on February 19, 2011. 25,000 shares vest on February 19, 2011, 75,000 shares vest on June 5, 2011 and June 5, 2012. The CFO was awarded 225,000 restricted shares of Class D common stock on January 5, 2010 | |
(5) | 75,000 shares vest on June 5, 2011 and June 5, 2012. The CAO was awarded 225,000 restricted shares of Class D common stock on January 5, 2010. |
OPTION EXERCISES AND STOCK VESTED | ||||||||
2010 Stock Vested | ||||||||
Stock Awards | ||||||||
Number of Shares | Value Realized | |||||||
Name | Acquired on Vesting # | on Vesting $ | ||||||
Catherine L. Hughes | 150,000 | 617,500 | ||||||
Alfred C. Liggins, III | 433,334 | 1,749,669 | ||||||
Barry A. Mayo | 43,334 | 167,269 | ||||||
Peter D. Thompson | 100,000 | 371,750 | ||||||
Linda J. Vilardo | 75,000 | 289,500 |
130
Executive | Registrant | Aggregate | Aggregate | |||||||||||||||||
Contributions in | Contributions in | Earnings in Last | Aggregate | Balance at Last | ||||||||||||||||
Name | Last Fiscal Year | Last Fiscal Year | Fiscal Year | Withdrawals/Distributions | Fiscal YearEnd | |||||||||||||||
Catherine L. Hughes | $ | 23,000 | $ | -0- | $ | 1,521 | $ | -0- | $ | 372,292 | ||||||||||
Alfred C. Liggins, III | — | — | — | — | — | |||||||||||||||
Peter D. Thompson | — | — | — | — | — | |||||||||||||||
Barry A. Mayo | — | — | — | — | — | |||||||||||||||
Linda J. Vilardo | — | — | — | — | — |
Termination w/o | Termination for | |||||||||||
Cause or Upon | Cause or | |||||||||||
Resignation of | Change of Control | Resignation w/o | ||||||||||
Officer Upon Change | or Resignation for | Good Reason, Death | ||||||||||
in Control | Good Reason | or Disability | ||||||||||
Executive Benefits and Payments Upon Termination for Catherine L. Hughes | ||||||||||||
Base Salary/Severance | $ | 2,250,000 | $ | 750,000 | n/a | |||||||
Medical, Dental and Vision | n/a | 6,900 | n/a | |||||||||
Unvested Portion of Stock Awards | 280,000 | 280,000 | n/a | |||||||||
Deferred Compensation | 372,292 | $ | 372,292 | 372,292 | ||||||||
Total | $ | 2,902,292 | $ | 1,409,192 | $ | 372,292 | ||||||
Executive Benefits and Payments Upon Termination for Alfred C. Liggins | ||||||||||||
Base Salary/Severance | $ | 2,940,000 | $ | 980,000 | n/a | |||||||
Medical, Dental and Vision | n/a | 11,100 | n/a | |||||||||
Unvested Portion of Stock Awards | 858,666 | 858,666 | n/a | |||||||||
Total | $ | 3,798,666 | $ | 1,849,766 | ||||||||
Executive Benefits and Payments Upon Termination for Peter D. Thompson | ||||||||||||
Base Salary/Severance | $ | n/a | $ | 93,750 | n/a | |||||||
Medical, Dental and Vision | n/a | n/a | n/a | |||||||||
Unvested Portion of Stock Awards | 196,000 | 196,000 | n/a | |||||||||
Total | $ | 196,000 | $ | 289,750 | ||||||||
Executive Benefits and Payments Upon Termination for Barry A. Mayo | ||||||||||||
Base Salary/Severance | $ | n/a | $ | 275,000 | n/a | |||||||
Medical, Dental and Vision | n/a | n/a | n/a | |||||||||
Unvested Portion of Stock Awards | 97,066 | 97,066 | n/a | |||||||||
Total | $ | 97,066 | $ | 372,066 | ||||||||
131
(a) | Mr. Thompson’s employment agreement does not explicitly provide for the immediate vesting of unvested stock awards upon a Change of Control (as defined in the Company’s 2009 Stock Option and Restricted Stock Grant Plan). However, in the event of a Change of Control, under the terms of the Company’s 2009 Stock Option and Restricted Stock Grant Plan, the compensation committee may provide, in its discretion, that any unvested portion of stock awards shall become immediately vested. |
Fees Earned or Paid | Option | Total | ||||||||||
Name | in Cash $(1) | Awards $(2) | $ | |||||||||
Terry L. Jones(3) | 36,000 | 8,528 | 44,528 | |||||||||
Brian W. McNeill(3) | 26,000 | 8,528 | 34,528 | |||||||||
B. Doyle Mitchell, Jr.(4) | 26,000 | 8,528 | 34,528 | |||||||||
D. Geoffrey Armstrong(3) | 36,000 | 8,528 | 44,528 | |||||||||
Ronald E. Blaylock(5) | 25,000 | 8,528 | 33,528 |
(1) | The dollar amount recognized for financial statement reporting purposes in 2010 in accordance with ASC 718. | |
(2) | On December 16, 2009 each director was awarded options to purchase 7,886 shares of Class D common stock. The option award grant date was January 5, 2010. The number of shares was determined by dividing $3.17, the closing share price of our Class D common stock on January 5, 2010 into $25,000. | |
(3) | 55,616 options outstanding in the aggregate as of December 31, 2010. | |
(4) | 25,616 options outstanding in the aggregate as of December 31, 2010. | |
(5) | 50,616 options outstanding in the aggregate as of December 31, 2010. |
132
Number of | ||||||||||||
Securities | ||||||||||||
Remaining Available | ||||||||||||
Number of | for Future Issuance | |||||||||||
Securities to be | Under Equity | |||||||||||
Issued Upon | Weighted-Average | Compensation Plans | ||||||||||
Exercise of | Exercise Price of | (Excluding | ||||||||||
Outstanding | Outstanding | Securities | ||||||||||
Options, Warrants | Options, Warrants | Reflected in the | ||||||||||
Plan Category | and Rights | and Rights | First Column) | |||||||||
Equity compensation plans approved by security holders | ||||||||||||
Radio One, Inc. Amended and Restated 1999 Stock Option and Restricted Stock Grant Plan | ||||||||||||
Class A | — | $ | — | — | ||||||||
Class D | 4,289,092 | $ | 9.40 | — | ||||||||
Equity compensation plans not approved by security holders | ||||||||||||
Radio One, Inc. 2009 Stock Option and Restricted Stock Grant Plan | ||||||||||||
Class D | 39,430 | $ | 3.17 | 5,050,570 | ||||||||
Total | 4,328,522 | $ | 9.31 | 5,050,570 | ||||||||
133
• | each person (or group of affiliated persons) known by us to be the beneficial owner of more than five percent of any class of common stock; | |
• | each of the current executive officers named in the Summary Compensation Table; | |
• | each of our directors and nominees for director; and | |
• | all of our directors and executive officers as a group. |
Common Stock | ||||||||||||||||||||||||||||||||||||||||
Class A | Class B | Class C | Class D | |||||||||||||||||||||||||||||||||||||
Number | Percent | Percent | Percent | Percent | ||||||||||||||||||||||||||||||||||||
of | of | Number of | of | Number of | of | Number of | of | Economic | Voting | |||||||||||||||||||||||||||||||
Shares | Class | Shares | Class | Shares | Class | Shares | Class | Interest | Interest | |||||||||||||||||||||||||||||||
Catherine L. Hughes(1)(2)(3)(4)(6) | 1,000 | * | 851,536 | 29.8 | % | 1,579,674 | 50.6 | % | 4,692,410 | 10.3 | % | 13.1 | % | 27.0 | % | |||||||||||||||||||||||||
Alfred C. Liggins, III(1)(3)(4)(5)(6) | 574,909 | 20.1 | % | 2,010,307 | 70.2 | % | 1,541,374 | 49.4 | % | 9,707,444 | 21.3 | % | 25.4 | % | 65.7 | % | ||||||||||||||||||||||||
Barry A. Mayo(7) | 107,727 | * | * | 0.00 | % | |||||||||||||||||||||||||||||||||||
Linda J. Vilardo(8) | 1,000 | * | 20,216 | * | * | * | % | |||||||||||||||||||||||||||||||||
Terry L. Jones(9) | 49,557 | 1.7 | % | 681,172 | 1.5 | % | 1.5 | % | * | % | ||||||||||||||||||||||||||||||
Brian W. McNeill(10) | 26,434 | * | 869,165 | 1.9 | % | 1.9 | % | * | % | |||||||||||||||||||||||||||||||
D. Geoffrey Armstrong(11) | 10,000 | * | 186,460 | * | * | * | % | |||||||||||||||||||||||||||||||||
Ronald E. Blaylock(12) | 52,730 | * | * | 0.00 | % | |||||||||||||||||||||||||||||||||||
B. Doyle Mitchell, Jr.(13) | 17,730 | * | * | 0.00 | % | |||||||||||||||||||||||||||||||||||
Peter D. Thompson(14) | 165,538 | * | * | 0.00 | % | |||||||||||||||||||||||||||||||||||
Dimensional Fund Advisors, L.P.(15) | 3,004,754 | 6.6 | % | 6.2 | % | 0.00 | % | |||||||||||||||||||||||||||||||||
All Directors and Named Executives as a group (10 persons) | 662,900 | 23.1 | % | 2,861,843 | 100.0 | % | 3,121,048 | 100.0 | % | 16,499,592 | 36.2 | % |
* | Less than 1%. | |
(1) | Includes 31,211 shares of Class C common stock and 62,997 shares of Class D common stock held by Hughes-Liggins & Company, L.L.C., the members of which are the Catherine L. Hughes Revocable Trust, dated March 2, 1999, of which Ms. Hughes is the trustee and sole beneficiary (the “Hughes Revocable Trust”), and the Alfred C. Liggins, III Revocable Trust, dated March 2, 1999, of which Mr. Liggins is the trustee and sole beneficiary (the “Liggins Revocable Trust”). The address of Ms. Hughes and Mr. Liggins is 5900 Princess Garden Parkway, 7th Floor, Lanham, MD 20706. |
134
(2) | The shares of Class B common stock, 247,366 shares of Class C common stock and 3,810,409 shares of Class D common stock are held by the Hughes Revocable Trust; 192,142 shares of Class C common stock and 286,875 shares of Class D common stock are held by the Catherine L. Hughes Charitable Lead Annuity Trust, dated March 2, 1999, of which Harold Malloy is trustee; 1,124,560 shares of Class C common stock are held by the Catherine L. Hughes Dynastic Trust, dated March 2, 1999, of which Ms. Hughes is the trustee and sole beneficiary. | |
(3) | The shares of Class A common stock and Class B common stock are subject to a voting agreement between Ms. Hughes and Mr. Liggins with respect to the election of Radio One’s directors. | |
(4) | As of January 31, 2011, the combined economic and voting interests of Ms. Hughes and Mr. Liggins were 38.6% and 92.7%, respectively. | |
(5) | The shares of Class B common stock, 605,313 shares of Class C common stock, and 5,611,565 shares of Class D common stock are held by the Liggins Revocable Trust; and 920,456 shares of Class C common stock are held by the Alfred C. Liggins, III Dynastic Trust dated March 2, 1999, of which Mr. Liggins is the trustee and sole beneficiary. | |
(6) | Ms. Hughes includes 400,000 shares of Class D common stock obtainable upon the exercise of stock options. Mr. Liggins includes 2,266,667 shares of Class D common stock obtainable upon the exercise of stock options. | |
(7) | Includes 50,000 shares of Class D common stock obtainable upon the exercise of stock options. | |
(8) | Includes 1,000 shares of Class A common stock. | |
(9) | Includes 47,730 shares of Class D common stock obtainable upon the exercise of stock options and 300 shares of Class A common stock and 600 shares of Class D common stock held by Mr. Jones as custodian for his daughter. | |
(10) | Includes 47,730 shares of Class D common stock obtainable upon the exercise of stock options. | |
(11) | Includes 47,730 shares of Class D common stock obtainable upon the exercise of stock options. | |
(12) | Includes 42,730 shares of Class D common stock obtainable upon the exercise of stock options. | |
(13) | Includes 17,730 shares of Class D common stock obtainable upon the exercise of stock options. | |
(14) | Includes 50,000 shares of Class D common stock obtainable upon the exercise of stock options. | |
(15) | The address of Dimensional Fund Advisors L.P. is 1299 Ocean Avenue, Santa Monica, CA 90401. This information is based on a Schedule 13G/A filed on February 10, 2010. |
135
136
137
138
• | indebtedness (including guarantees and other contingent obligations); | |
• | liens; | |
• | fundamental changes; | |
• | the sale of assets; | |
• | restricted payments and the payment of dividends; | |
• | mergers and acquisitions, subject to permitted acquisitions, | |
• | investments; | |
• | transactions with affiliates; | |
• | restricted subsidiary distributions; | |
• | lines of business; | |
• | sale or issuance of equity interests; | |
• | material agreements; | |
• | certain intercompany matters; and | |
• | our relationship with Reach Media. |
Effective Period | Ratio | |
November 24, 2010 to December 30, 2010 | 1.05 to 1.00 | |
December 31, 2010 to June 30, 2012 | 1.07 to 1.00 |
Effective Period | Ratio | |
November 24, 2010 to December 30, 2010 | 9.35 to 1.00 | |
December 31, 2010 to December 30, 2011 | 9.00 to 1.00 | |
December 31, 2011 and thereafter | 9.25 to 1.00 |
Beginning | No Greater Than | |
November 24, 2010 to December 30, 2010 | 5.25 to 1.00 | |
December 31, 2010 to March 30, 2011 | 5.00 to 1.00 | |
March 31, 2011 to September 29, 2011 | 4.75 to 1.00 | |
September 30, 2011 to December 30, 2011 | 4.50 to 1.00 | |
December 31, 2011 and thereafter | 4.75 to 1.00 |
139
Average Weekly | ||
Beginning | Availability no Less Than | |
November 24, 2010 through and including June 30, 2011 | $10,000,000 | |
July 1, 2011 and thereafter | $15,000,000 |
140
• | general unsecured obligations of the Company; | |
• | subordinated in right of payment to all existing and future Senior Debt of the Company; | |
• | senior in right of payment to all existing and future Subordinated Obligations of the Company; and | |
• | fully and unconditionally, jointly and severally, guaranteed by the Guarantors as further described below. |
• | general unsecured obligations of each Guarantor; | |
• | subordinated in right of payment to all existing and future Senior Debt of each Guarantor; and | |
• | senior in right of payment to all existing and any future Subordinated Obligations of each Guarantor. |
141
142
143
144
Redemption Period | Percentage | |||
Issue Date through and including May 31, 2011 | 108 | % | ||
June 1, 2011 through and including December 31, 2011 | 106 | % | ||
January 1, 2012 through and including December 31, 2012 | 103 | % | ||
January 1, 2013 through and including December 31, 2013 | 101.5 | % | ||
January 1, 2014 and thereafter | 100 | % |
145
Redemption Period | Percentage | |||
Issue Date through and including May 31, 2011 | 108 | % | ||
June 1, 2011 through and including December 31, 2011 | 106 | % | ||
January 1, 2012 through and including December 31, 2012 | 103 | % | ||
January 1, 2013 through and including December 31, 2013 | 101.5 | % | ||
January 1, 2014 and thereafter | 100 | % |
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
• | DTC notifies us that it is unwilling or unable to continue as depositary for the Global Notes and we fail to appoint a successor depositary within 90 days of such notice, or | |
• | there shall have occurred and be continuing an event of default with respect to the notes under the indenture and DTC shall have requested the issuance of Certificated Securities. |
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
• | you do not (directly or indirectly, actually or constructively) own 10% or more of the total combined voting power of all classes of our stock that are entitled to vote; | |
• | you are not a controlled foreign corporation, within the meaning of the Code, that is actually or constructively related to us through stock ownership; | |
• | you are not a bank whose receipt of interest on a note is described in Section 881(c)(3)(A) of the Code; | |
• | such interest is not deemed to be contingent within the meaning of the portfolio interest exemption provisions of the Code; and | |
• | you provide the applicable withholding agent with, appropriate documentation (generally an IRSForm W-8BEN or applicable successor form) establishing that you are not a U.S. person. |
• | that gain is effectively connected with the conduct by you of a trade or business within the United States (and if an income tax treaty applies, such gain is attributable to a permanent establishment maintained by you in the United States); or | |
• | if you are an individualnon-U.S. holder, you are present in the United States for at least 183 days in the taxable year of such sale, exchange, redemption, repurchase or disposition and certain other conditions are met. |
197
198
• | in theover-the-counter market; | |
• | in negotiated transactions; or | |
• | through the writing of options on the Exchange Notes or a combination of such methods of resale. |
• | at market prices prevailing at the time of resale; | |
• | at prices related to such prevailing market prices; or | |
• | at negotiated prices. |
• | any broker-dealer that resells Exchange Notes that were received by it for its own account pursuant to the exchange offer; or | |
• | any broker or dealer that participates in a distribution of such Exchange Notes. |
199
200
Page | ||||
Number | ||||
Consolidated Financial Statements | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-7 | ||||
F-9 | ||||
Consolidated Condensed Financial Statements (Unaudited) | ||||
F-66 | ||||
F-67 | ||||
F-68 | ||||
F-69 | ||||
F-70 |
F-1
F-2
As of December 31, | ||||||||
2009 | 2008 | |||||||
(As restated — see | ||||||||
notes 1 and 2) | ||||||||
(In thousands, except share data) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash and cash equivalents | $ | 19,963 | $ | 22,289 | ||||
Trade accounts receivable, net of allowance for doubtful accounts of $2,651 and $3,520, respectively | 47,019 | 49,408 | ||||||
Prepaid expenses and other current assets | 4,950 | 5,304 | ||||||
Deferred tax assets | — | 108 | ||||||
Current assets from discontinued operations | 424 | 1,088 | ||||||
�� | ||||||||
Total current assets | 72,356 | 78,197 | ||||||
PROPERTY AND EQUIPMENT,net | 40,585 | 48,546 | ||||||
GOODWILL | 137,517 | 137,095 | ||||||
RADIO BROADCASTING LICENSES | 698,645 | 763,657 | ||||||
OTHER INTANGIBLE ASSETS,net | 35,059 | 44,106 | ||||||
INVESTMENT IN AFFILIATED COMPANY | 48,452 | 47,852 | ||||||
OTHER ASSETS | 2,854 | 5,797 | ||||||
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS | 74 | 227 | ||||||
Total assets | $ | 1,035,542 | $ | 1,125,477 | ||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES: | ||||||||
Accounts payable | $ | 4,160 | $ | 3,323 | ||||
Accrued interest | 9,499 | 10,082 | ||||||
Accrued compensation and related benefits | 10,249 | 10,397 | ||||||
Income taxes payable | 1,533 | 30 | ||||||
Other current liabilities | 7,236 | 10,373 | ||||||
Current portion of long-term debt | 652,534 | 43,807 | ||||||
Current liabilities from discontinued operations | 2,949 | 3,191 | ||||||
Total current liabilities | 688,160 | 81,203 | ||||||
LONG-TERM DEBT,net of current portion | 1,000 | 631,555 | ||||||
OTHER LONG-TERM LIABILITIES | 10,185 | 11,008 | ||||||
DEFERRED TAX LIABILITIES | 88,144 | 86,236 | ||||||
Total liabilities | 787,489 | 810,002 | ||||||
REDEEMABLE NONCONTROLLING INTERESTS | 52,225 | 43,423 | ||||||
STOCKHOLDERS’ EQUITY: | ||||||||
Convertible preferred stock, $.001 par value; 1,000,000 shares authorized; no shares outstanding at December 31, 2009 and 2008, respectively | — | — | ||||||
Common stock — Class A, $.001 par value, 30,000,000 shares authorized; 2,981,841 and 3,016,730 shares issued and outstanding at December 31, 2009 and 2008, respectively | 3 | 3 | ||||||
Common stock — Class B, $.001 par value, 150,000,000 shares authorized; 2,861,843 shares issued and outstanding at December 31, 2009 and 2008, respectively | 3 | 3 | ||||||
Common stock — Class C, $.001 par value, 150,000,000 shares authorized; 3,121,048 shares issued and outstanding at December 31, 2009 and 2008, respectively | 3 | 3 | ||||||
Common stock — Class D, $.001 par value, 150,000,000 shares authorized; 42,280,153 and 69,971,551 shares issued and outstanding as of December 31, 2009 and 2008, respectively | 42 | 70 | ||||||
Accumulated other comprehensive loss | (2,086 | ) | (2,981 | ) | ||||
Additional paid-in capital | 968,275 | 992,479 | ||||||
Accumulated deficit | (770,412 | ) | (717,525 | ) | ||||
Total stockholders’ equity | 195,828 | 272,052 | ||||||
Total liabilities, redeemable noncontrolling interests and stockholders’ equity | $ | 1,035,542 | $ | 1,125,477 | ||||
F-3
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(In thousands, except share data) | ||||||||||||
NET REVENUE | $ | 272,092 | $ | 313,443 | $ | 316,398 | ||||||
OPERATING EXPENSES: | ||||||||||||
Programming and technical, including stock-based compensation of $88, $187 and $479, respectively | 75,635 | 79,304 | 70,463 | |||||||||
Selling, general and administrative, including stock-based compensation of $321, $513 and $1,444, respectively | 91,016 | 103,108 | 100,620 | |||||||||
Corporate selling, general and administrative, including stock-based compensation of $1,240, $1,077 and $1,068 respectively | 24,732 | 36,356 | 28,396 | |||||||||
Depreciation and amortization | 21,011 | 19,022 | 14,680 | |||||||||
Impairment of long-lived assets | 65,937 | 423,220 | 211,051 | |||||||||
Total operating expenses | 278,331 | 661,010 | 425,210 | |||||||||
Operating loss | (6,239 | ) | (347,567 | ) | (108,812 | ) | ||||||
INTEREST INCOME | 144 | 491 | 1,242 | |||||||||
INTEREST EXPENSE | 38,404 | 59,689 | 72,770 | |||||||||
GAIN ON RETIREMENT OF DEBT | 1,221 | 74,017 | — | |||||||||
EQUITY IN INCOME (LOSS) OF AFFILIATED COMPANY | 3,653 | (3,652 | ) | (15,836 | ) | |||||||
OTHER EXPENSE, net | 104 | 316 | 290 | |||||||||
Loss before provision for (benefit from) income taxes, noncontrolling interests in income of subsidiaries and loss from discontinued operations, net of tax | (39,729 | ) | (336,716 | ) | (196,466 | ) | ||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES | 7,014 | (45,183 | ) | 54,083 | ||||||||
Net loss from continuing operations | (46,743 | ) | (291,533 | ) | (250,549 | ) | ||||||
LOSS FROM DISCONTINUED OPERATIONS, net of tax | (1,815 | ) | (7,414 | ) | (137,041 | ) | ||||||
CONSOLIDATED NET LOSS | (48,558 | ) | (298,947 | ) | (387,590 | ) | ||||||
NONCONTROLLING INTERESTS IN INCOME OF SUBSIDIARIES | 4,329 | 3,997 | 3,910 | |||||||||
CONSOLIDATED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (52,887 | ) | $ | (302,944 | ) | $ | (391,500 | ) | |||
BASIC AND DILUTED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS: | ||||||||||||
Continuing operations | $ | (0.86 | ) | $ | (3.14 | ) | $ | (2.58 | ) | |||
Discontinued operations, net of tax | (0.03 | ) | (0.08 | ) | (1.39 | ) | ||||||
Net loss attributable to common stockholders | $ | (0.89 | ) | $ | (3.22 | ) | $ | (3.97 | ) | |||
WEIGHTED AVERAGE SHARES OUTSTANDING: | ||||||||||||
Basic | 59,465,252 | 94,118,699 | 98,710,633 | |||||||||
Diluted | 59,465,252 | 94,118,699 | 98,710,633 | |||||||||
F-4
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
For The Years Ended December 31, 2007, 2008 and 2009
Radio One, Inc. Stockholders | ||||||||||||||||||||||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||||||||||||||||||||||
Convertible | Common | Common | Common | Common | Other | Stock | Additional | Total | ||||||||||||||||||||||||||||||||||||
Preferred | Stock | Stock | Stock | Stock | Comprehensive | Comprehensive | Subscriptions | Paid-In | Accumulated | Stockholders’ | ||||||||||||||||||||||||||||||||||
Stock | Class A | Class B | Class C | Class D | Income (Loss) | Income (Loss) | Receivable | Capital | Deficit | Equity | ||||||||||||||||||||||||||||||||||
(As restated see | (As restated see | |||||||||||||||||||||||||||||||||||||||||||
— note 2) | — note 2) | |||||||||||||||||||||||||||||||||||||||||||
In thousands, except share data | ||||||||||||||||||||||||||||||||||||||||||||
BALANCE, as of December 31, 2006 (as restated) | $ | — | $ | 6 | $ | 3 | $ | 3 | $ | 87 | $ | 967 | $ | (1,642 | ) | $ | 986,649 | $ | (22,186 | ) | $ | 963,887 | ||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | $ | (391,500 | ) | — | — | — | (391,500 | ) | (391,500 | ) | |||||||||||||||||||||||||||||
Change in unrealized net loss on derivative and hedging activities, net of taxes | — | — | — | — | — | (323 | ) | (323 | ) | — | — | — | (323 | ) | ||||||||||||||||||||||||||||||
Comprehensive loss | $ | (391,823 | ) | |||||||||||||||||||||||||||||||||||||||||
Vesting of non-employee restricted stock | — | — | — | — | — | — | — | (63 | ) | — | (63 | ) | ||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | — | — | 3,307 | — | 3,307 | ||||||||||||||||||||||||||||||||||
Interest income on stock subscriptions receivable | — | — | — | — | — | — | (75 | ) | — | — | (75 | ) | ||||||||||||||||||||||||||||||||
Cumulative impact of change in accounting for uncertainties in income taxes | — | — | — | — | — | — | — | — | (895 | ) | (895 | ) | ||||||||||||||||||||||||||||||||
Conversion of 1,998,281 shares of Class A common stock to 1,998,281 shares of Class D common stock | — | (2 | ) | — | — | 2 | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Conversion of 5,620 shares of Class B common stock to 5,620 shares of Class D common stock | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Conversion of 11,410 shares of Class C common stock to 11,410 shares of Class D common stock | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Accretion of redeemable noncontrolling interests to estimated redemption value (as restated) | — | — | — | — | — | — | — | (468 | ) | — | (468 | ) | ||||||||||||||||||||||||||||||||
BALANCE, as of December 31, 2007 (as restated) | — | 4 | 3 | 3 | 89 | 644 | (1,717 | ) | 989,425 | (414,581 | ) | 573,870 | ||||||||||||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | $ | (302,944 | ) | — | — | — | (302,944 | ) | (302,944 | ) | |||||||||||||||||||||||||||||
Change in unrealized net loss on derivative and hedging activities, net of taxes | — | — | — | — | — | (3,625 | ) | (3,625 | ) | — | — | — | (3,625 | ) | ||||||||||||||||||||||||||||||
Comprehensive loss | $ | (306,569 | ) | |||||||||||||||||||||||||||||||||||||||||
Repurchase of 421,661 shares of Class A common stock and 20,029,538 shares of Class D common stock | — | — | — | — | (20 | ) | — | — | (12,084 | ) | — | (12,104 | ) | |||||||||||||||||||||||||||||||
Conversion of 882,987 shares of Class A common stock to 882,987 shares of Class D common stock | — | (1 | ) | — | — | 1 | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Vesting of non-employee restricted stock | — | — | — | — | — | — | — | 89 | — | 89 | ||||||||||||||||||||||||||||||||||
Interest income on stock subscriptions receivable | — | — | — | — | — | — | (20 | ) | — | — | (20 | ) | ||||||||||||||||||||||||||||||||
Repayment of officer’s loan | — | — | — | — | — | — | 1,737 | — | — | 1,737 | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | — | — | 1,643 | — | 1,643 | ||||||||||||||||||||||||||||||||||
Decretion of redeemable noncontrolling interests to estimated redemption value (as restated) | 13,406 | — | 13,406 | |||||||||||||||||||||||||||||||||||||||||
BALANCE, as of December 31, 2008 (as restated) | — | 3 | 3 | 3 | 70 | (2,981 | ) | — | 992,479 | (717,525 | ) | 272,052 |
F-5
Radio One, Inc. Stockholders | ||||||||||||||||||||||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||||||||||||||||||||||
Convertible | Common | Common | Common | Common | Other | Stock | Additional | Total | ||||||||||||||||||||||||||||||||||||
Preferred | Stock | Stock | Stock | Stock | Comprehensive | Comprehensive | Subscriptions | Paid-In | Accumulated | Stockholders’ | ||||||||||||||||||||||||||||||||||
Stock | Class A | Class B | Class C | Class D | Income (Loss) | Income (Loss) | Receivable | Capital | Deficit | Equity | ||||||||||||||||||||||||||||||||||
(As restated see | (As restated see | |||||||||||||||||||||||||||||||||||||||||||
— note 2) | — note 2) | |||||||||||||||||||||||||||||||||||||||||||
In thousands, except share data | ||||||||||||||||||||||||||||||||||||||||||||
Comprehensive loss: | ||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | $ | (52,887 | ) | — | — | — | (52,887 | ) | (52,887 | ) | |||||||||||||||||||||||||||||
Change in unrealized gain on derivative and hedging activities, net of taxes | — | — | — | — | — | 895 | 895 | — | — | — | 895 | |||||||||||||||||||||||||||||||||
Comprehensive loss | $ | (51,992 | ) | |||||||||||||||||||||||||||||||||||||||||
Repurchase of 34,889 shares of Class A common stock and 27,691,398 shares of Class D common stock | — | — | — | — | (28 | ) | — | — | (19,670 | ) | — | (19,698 | ) | |||||||||||||||||||||||||||||||
Vesting of non-employee restricted stock | — | — | — | — | — | — | — | 554 | — | 554 | ||||||||||||||||||||||||||||||||||
Reach Media stock return from noncontrolling shareholder | — | — | — | — | — | — | — | (1,388 | ) | — | (1,388 | ) | ||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | — | — | 1,095 | — | 1,095 | ||||||||||||||||||||||||||||||||||
Accretion of redeemable noncontrolling interests to estimated redemption value (as restated) | (4,795 | ) | — | (4,795 | ) | |||||||||||||||||||||||||||||||||||||||
BALANCE, as of December 31, 2009 (as restated) | $ | — | $ | 3 | $ | 3 | $ | 3 | $ | 42 | $ | (2,086 | ) | $ | — | $ | 968,275 | $ | (770,412 | ) | $ | 195,828 | ||||||||||||||||||||||
�� |
F-6
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(As adjusted — see note 1) | ||||||||||||
(In thousands) | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||
Net loss attributable to common stockholders | $ | (52,887 | ) | $ | (302,944 | ) | $ | (391,500 | ) | |||
Noncontrolling interests in income of subsidiaries | 4,329 | 3,997 | 3,910 | |||||||||
Consolidated net loss | (48,558 | ) | (298,947 | ) | (387,590 | ) | ||||||
Adjustments to reconcile consolidated net loss to net cash from operating activities: | ||||||||||||
Depreciation and amortization | 21,011 | 19,022 | 14,680 | |||||||||
Amortization of debt financing costs | 2,419 | 2,591 | 2,241 | |||||||||
Deferred income taxes | 1,996 | (49,687 | ) | (28,013 | ) | |||||||
Impairment of long-lived assets | 65,937 | 423,220 | 211,051 | |||||||||
Equity in (income) loss of affiliated company | (3,653 | ) | 3,652 | 15,836 | ||||||||
Stock-based and other non-cash compensation | 1,649 | 1,732 | 2,991 | |||||||||
Gain on retirement of debt | (1,221 | ) | (74,017 | ) | — | |||||||
Amortization of contract inducement and termination fee | (1,263 | ) | (1,895 | ) | (1,809 | ) | ||||||
Change in interest due on stock subscriptions receivable | — | (20 | ) | (75 | ) | |||||||
Effect of change in operating assets and liabilities, net of assets acquired and disposed of: | ||||||||||||
Trade accounts receivable | 2,389 | (1,800 | ) | 3,510 | ||||||||
Prepaid expenses and other current assets | 353 | (571 | ) | (1,225 | ) | |||||||
Income tax receivable | — | — | 1,296 | |||||||||
Other assets | 4,829 | (966 | ) | (358 | ) | |||||||
Accounts payable | 837 | (266 | ) | (4,289 | ) | |||||||
Accrued interest | (584 | ) | (8,921 | ) | (270 | ) | ||||||
Accrued compensation and related benefits | (148 | ) | (5,439 | ) | (1,230 | ) | ||||||
Income taxes payable | 1,503 | (4,433 | ) | 1,997 | ||||||||
Other liabilities | (2,743 | ) | 4,899 | 194 | ||||||||
Net cash flows from operating activities from discontinued operations | 690 | 5,678 | 215,077 | |||||||||
Net cash flows from operating activities | 45,443 | 13,832 | 44,014 | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||
Purchases of property and equipment | (4,528 | ) | (12,541 | ) | (9,815 | ) | ||||||
Equity investments | — | — | (12,590 | ) | ||||||||
Cash paid for acquisitions | — | (70,455 | ) | — | ||||||||
Deposits for station equipment and purchases of other assets | — | (215 | ) | (5,904 | ) | |||||||
Proceeds from sale of assets | — | 150,224 | 108,100 | |||||||||
Purchase of intangible assets | (343 | ) | (816 | ) | — | |||||||
Net cash flows used in investing activities from discontinued operations | — | (166 | ) | (1,323 | ) | |||||||
Net cash flows (used in) from investing activities | (4,871 | ) | 66,031 | 78,468 | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||
Proceeds from credit facility | 116,500 | 227,000 | — | |||||||||
Repayment of long-term debt | (1,220 | ) | (120,787 | ) | (124,697 | ) | ||||||
Payment of dividend to noncontrolling interest shareholders of Reach Media | — | (6,364 | ) | (2,940 | ) | |||||||
Repayment of credit facility | (136,670 | ) | (170,299 | ) | — | |||||||
Repayment of other debt | (153 | ) | (1,004 | ) | — |
F-7
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(As adjusted — see note 1) | ||||||||||||
(In thousands) | ||||||||||||
Repayment of stock subscriptions receivable | — | 1,737 | — | |||||||||
Payment of bank financing costs | (1,658 | ) | — | (3,004 | ) | |||||||
Repurchase of common stock | (19,697 | ) | (12,104 | ) | — | |||||||
Net cash flows used in financing activities | (42,898 | ) | (81,821 | ) | (130,641 | ) | ||||||
DECREASE IN CASH AND CASH EQUIVALENTS | (2,326 | ) | (1,958 | ) | (8,159 | ) | ||||||
CASH AND CASH EQUIVALENTS, beginning of year | 22,289 | 24,247 | 32,406 | |||||||||
CASH AND CASH EQUIVALENTS, end of year | $ | 19,963 | $ | 22,289 | $ | 24,247 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid for: | ||||||||||||
Interest | $ | 36,568 | $ | 68,611 | $ | 70,798 | ||||||
Income taxes | $ | 3,639 | $ | 7,907 | $ | 6,093 | ||||||
F-8
1. | ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: |
(a) | Organization |
(b) | Basis of Presentation |
F-9
(c) | Principles of Consolidation |
(d) | Cash and Cash Equivalents |
(e) | Trade Accounts Receivable |
(f) | Goodwill and Radio Broadcasting Licenses |
F-10
(g) | Impairment of Long-Lived Assets, Excluding Goodwill and Radio Broadcasting Licenses |
F-11
(h) | Financial Instruments |
(i) | Derivative Financial Instruments |
(j) | Revenue Recognition |
(k) | Barter Transactions |
F-12
(l) | Network Affiliation Agreements |
(m) | Advertising and Promotions |
(n) | Income Taxes |
(o) | Stock-Based Compensation |
(p) | Comprehensive Loss |
F-13
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(In thousands) | ||||||||||||
Consolidated net loss | $ | (48,558 | ) | $ | (298,947 | ) | $ | (387,590 | ) | |||
Other comprehensive income (loss) (net of tax of $0, $0 and $242, respectively): | ||||||||||||
Derivative and hedging activities | 895 | (3,625 | ) | (323 | ) | |||||||
Comprehensive loss | (47,663 | ) | (302,572 | ) | (387,913 | ) | ||||||
Comprehensive income attributable to noncontrolling interests | 4,329 | 3,997 | 3,910 | |||||||||
Comprehensive loss attributable to common stockholders | $ | (51,992 | ) | $ | (306,569 | ) | $ | (391,823 | ) | |||
(q) | Segment Reporting and Major Customers |
F-14
(r) | Net Loss Per Share |
(s) | Discontinued Operations |
(t) | Fair Value Measurements |
F-15
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
(In thousands) | ||||||||||||||||
As of December 31, 2009 | ||||||||||||||||
Liabilities subject to fair value measurement: | ||||||||||||||||
Interest rate swaps(a) | $ | 2,086 | $ | — | $ | 2,086 | $ | — | ||||||||
Employment agreement award(b) | 4,657 | — | — | 4,657 | ||||||||||||
Total | $ | 6,743 | $ | — | $ | 2,086 | $ | 4,657 | ||||||||
Mezzanine equity subject to fair value measurement: (As restated) | ||||||||||||||||
Redeemable noncontrolling interests(c) | $ | 52,225 | $ | — | $ | — | $ | 52,225 | ||||||||
As of December 31, 2008 | ||||||||||||||||
Liabilities subject to fair value measurement: | ||||||||||||||||
Interest rate swaps(a) | $ | 2,981 | $ | — | $ | 2,981 | $ | — | ||||||||
Employment agreement award(b) | 4,326 | — | — | 4,326 | ||||||||||||
Total | $ | 7,307 | $ | — | $ | 2,981 | $ | 4,326 | ||||||||
Mezzanine equity subject to fair value measurement: (As restated) | ||||||||||||||||
Redeemable noncontrolling interests(c) | $ | 43,423 | $ | — | $ | — | $ | 43,423 | ||||||||
(a) | Based on London Interbank Offered Rate (“LIBOR”). |
F-16
Redeemable | ||||||||
Employment | Noncontrolling | |||||||
Agreement Award | Interests | |||||||
(As Restated) | ||||||||
(In thousands) | ||||||||
Balance at December 31, 2008 | $ | 4,657 | $ | 43,423 | ||||
Losses (income) included in earnings (realized/unrealized) | 945 | — | ||||||
Changes in accumulated other comprehensive loss | — | — | ||||||
Purchases, issuances, and settlements | — | — | ||||||
Net income attributable to noncontrolling interests | 4,329 | |||||||
Stock repurchase from noncontrolling shareholder | — | (322 | ) | |||||
Change in fair value | — | 4,795 | ||||||
Balance at December 31, 2009 | $ | 5,602 | $ | 52,225 | ||||
The amount of total losses for the period included in earnings attributable to the change in unrealized losses relating to assets and liabilities still held at the reporting date | $ | (945 | ) | $ | — | |||
Total | ||||||||||||||||||||
Gains | ||||||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | (Losses) | ||||||||||||||||
(In millions) | ||||||||||||||||||||
As of December 31, 2009 | ||||||||||||||||||||
Non-recurring assets subject to fair value measurement: | ||||||||||||||||||||
Goodwill | $ | 137.5 | $ | — | $ | — | $ | 137.5 | $ | (0.6 | ) | |||||||||
Radio broadcasting licenses | 698.6 | — | — | 698.6 | (65.0 | ) | ||||||||||||||
Other intangible assets, net | 35.1 | — | — | 35.1 | (0.3 | ) | ||||||||||||||
Total | $ | 871.2 | $ | — | $ | — | $ | 871.2 | $ | (65.9 | ) | |||||||||
F-17
(u) | Software and Web Development Costs |
(v) | Redeemable noncontrolling interests |
(w) | Impact of Recently Issued Accounting Pronouncements |
F-18
F-19
(x) | Liquidity and Uncertainties Related to Going Concern |
F-20
2. | RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS: |
As of December 31, 2009 | As of December 31, 2008 | |||||||||||||||||||||||
As | As | |||||||||||||||||||||||
Previously | As | Previously | As | |||||||||||||||||||||
Reported | Adjustments | Restated | Reported | Adjustments | Restated | |||||||||||||||||||
Redeemable noncontrolling interests | $ | — | $ | 52,225 | $ | 52,225 | $ | — | $ | 43,423 | $ | 43,423 | ||||||||||||
Additional paid-in capital | $ | 1,014,512 | $ | (46,237 | ) | $ | 968,275 | $ | 1,033,921 | $ | (41,442 | ) | $ | 992,479 | ||||||||||
Total stockholders’ equity | $ | 242,065 | $ | (46,237 | ) | $ | 195,828 | $ | 313,494 | $ | (41,442 | ) | $ | 272,052 | ||||||||||
Noncontrolling interests | $ | 5,988 | $ | (5,988 | ) | $ | — | $ | 1,981 | $ | (1,981 | ) | $ | — | ||||||||||
Total equity | $ | 248,053 | $ | (52,225 | ) | $ | 195,828 | $ | 315,475 | $ | (43,423 | ) | $ | 272,052 |
F-21
As | ||||||||||||
Previously | As | |||||||||||
Reported | Adjustments | Restated | ||||||||||
Additional paid-in capital as of December 31, 2006 | $ | 1,041,029 | $ | (54,380 | ) | $ | 986,649 | |||||
Vesting of non-employee restricted stock | (63 | ) | — | (63 | ) | |||||||
Stock-based compensation expense | 3,307 | — | 3,307 | |||||||||
Accretion of redeemable noncontrolling interests | — | (468 | ) | (468 | ) | |||||||
Additional paid-in capital at December 31, 2007 | 1,044,273 | (54,848 | ) | 989,425 | ||||||||
Repurchase of common stock | (12,084 | ) | — | (12,084 | ) | |||||||
Vesting of non-employee restricted stock | 89 | — | 89 | |||||||||
Stock-based compensation expense | 1,643 | — | 1,643 | |||||||||
Decretion of redeemable noncontrolling interests | — | 13,406 | 13,406 | |||||||||
Additional paid-in capital as of December 31, 2008 | 1,033,921 | (41,442 | ) | 992,479 | ||||||||
Repurchase of common stock | (19,670 | ) | — | (19,670 | ) | |||||||
Vesting of non-employee restricted stock | 554 | — | 554 | |||||||||
Reach Media stock return from non-controlling shareholder | (1,388 | ) | — | (1,388 | ) | |||||||
Stock-based compensation expense | 1,095 | — | 1,095 | |||||||||
Accretion of redeemable noncontrolling interests | — | (4,795 | ) | (4,795 | ) | |||||||
Additional paid-in capital as of December 31, 2009 | $ | 1,014,512 | $ | (46,237 | ) | $ | 968,275 | |||||
As | ||||||||||||
Previously | As | |||||||||||
Reported | Adjustments | Restated | ||||||||||
Total stockholders’ equity as of December 31, 2006 | $ | 1,018,267 | $ | (54,380 | ) | $ | 963,887 | |||||
Net loss | (391,500 | ) | — | (391,500 | ) | |||||||
Other comprehensive loss | (323 | ) | — | (323 | ) | |||||||
Vesting of non-employee restricted stock | (63 | ) | — | (63 | ) | |||||||
Stock-based compensation expense | 3,307 | — | 3,307 | |||||||||
Interest income on stock subscription receivable | (75 | ) | — | (75 | ) | |||||||
Accretion of redeemable noncontrolling interests | — | (468 | ) | (468 | ) | |||||||
Cumulative effect of change in accounting for uncertain tax positions | (895 | ) | — | (895 | ) | |||||||
Total stockholders’ equity as of December 31, 2007 | 628,718 | (54,848 | ) | 573,870 | ||||||||
Net loss | (302,944 | ) | — | (302,944 | ) | |||||||
Other comprehensive loss | (3,625 | ) | — | (3,625 | ) | |||||||
Repurchase of common stock | (12,104 | ) | — | (12,104 | ) | |||||||
Vesting of non-employee restricted stock | 89 | — | 89 | |||||||||
Interest income on stock subscription receivable | (20 | ) | (20 | ) | ||||||||
Repayment of officer’s loan | 1,737 | — | 1,737 | |||||||||
Stock-based compensation expense | 1,643 | — | 1,643 | |||||||||
Decretion of redeemable noncontrolling interests | — | 13,406 | 13,406 | |||||||||
F-22
As | ||||||||||||
Previously | As | |||||||||||
Reported | Adjustments | Restated | ||||||||||
Total stockholders’ equity as of December 31, 2008 | 313,494 | (41,442 | ) | 272,052 | ||||||||
Net loss | (52,887 | ) | — | (52,887 | ) | |||||||
Other comprehensive loss | 895 | — | 895 | |||||||||
Repurchase of common stock | (19,698 | ) | — | (19,698 | ) | |||||||
Vesting of non-employee restricted stock | 554 | — | 554 | |||||||||
Reach Media stock return from non-controlling shareholder | (1,388 | ) | — | (1,388 | ) | |||||||
Stock-based compensation expense | 1,095 | — | 1,095 | |||||||||
Accretion of redeemable noncontrolling interests | — | (4,795 | ) | (4,795 | ) | |||||||
Total stockholders’ equity as of December 31, 2009 | $ | 242,065 | $ | (46,237 | ) | $ | 195,828 | |||||
Redeemable | ||||
Noncontrolling | ||||
Interests | ||||
(As restated) | ||||
(In thousands) | ||||
Balance at January 1, 2007 | $ | 54,360 | ||
Net income attributable to noncontrolling interests | 3,910 | |||
Accretion to estimated redemption value | 468 | |||
Balance at December 31, 2007 | $ | 58,738 | ||
Balance at January 1, 2008 | $ | 58,738 | ||
Net income attributable to noncontrolling interests | 3,997 | |||
Reach Media stock option cancellation | 208 | |||
Noncontrolling interest in Distribution One | 250 | |||
Dividends paid to noncontrolling interests | (6,364 | ) | ||
Decretion to estimated redemption value | (13,406 | ) | ||
Balance at December 31, 2008 | $ | 43,423 | ||
Balance at January 1, 2009 | $ | 43,423 | ||
Net income attributable to noncontrolling interests | 4,329 | |||
Stock repurchase from noncontrolling shareholder | (322 | ) | ||
Accretion to estimated redemption value | 4,795 | |||
Balance at December 31, 2009 | $ | 52,225 | ||
3. | ACQUISITIONS: |
F-23
4. | DISPOSITION OF ASSETS AND DISCONTINUED OPERATIONS: |
F-24
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(As adjusted — | ||||||||||||
see note 1) | ||||||||||||
(In thousands) | ||||||||||||
Net revenue | $ | 1,766 | $ | 5,336 | $ | 32,763 | ||||||
Operating expenses | 3,306 | 8,999 | 36,499 | |||||||||
Depreciation and amortization | 87 | 183 | 1,598 | |||||||||
Impairment of intangible assets | — | 5,077 | 208,948 | |||||||||
Other income | — | 145 | 117 | |||||||||
Loss on investment | 448 | 49 | 56 | |||||||||
Gain on sale of assets | 260 | 1,497 | 2,183 | |||||||||
Loss before income taxes | (1,815 | ) | (7,330 | ) | (212,038 | ) | ||||||
Provision for (benefit from) income taxes | — | 84 | (74,997 | ) | ||||||||
Loss from discontinued operations, net of tax | $ | (1,815 | ) | $ | (7,414 | ) | $ | (137,041 | ) | |||
As of December 31, | ||||||||
2009 | 2008 | |||||||
(As adjusted — | ||||||||
see note 1) | ||||||||
(In thousands) | ||||||||
Currents assets: | ||||||||
Accounts receivable, net of allowance for doubtful accounts | $ | 424 | $ | 832 | ||||
Prepaid expenses and other current assets | — | 256 | ||||||
Total current assets | 424 | 1,088 | ||||||
Property and equipment, net | 14 | 117 | ||||||
Intangible assets, net | 60 | 110 | ||||||
Other assets | — | — | ||||||
Total assets | $ | 498 | $ | 1,315 | ||||
F-25
As of December 31, | ||||||||
2009 | 2008 | |||||||
(As adjusted — | ||||||||
see note 1) | ||||||||
(In thousands) | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 91 | $ | 368 | ||||
Accrued compensation and related benefits | 70 | 137 | ||||||
Other current liabilities | 2,788 | 2,686 | ||||||
Total current liabilities | 2,949 | 3,191 | ||||||
Other long-term liabilities | — | — | ||||||
Total liabilities | $ | 2,949 | $ | 3,191 | ||||
5. | PROPERTY AND EQUIPMENT: |
As of December 31, | Estimated | |||||||||
2009 | 2008 | Useful Lives | ||||||||
(As adjusted — | ||||||||||
see note 1) | ||||||||||
(In thousands) | ||||||||||
Land and improvements | $ | 3,765 | $ | 3,753 | — | |||||
Buildings and improvements | 1,535 | 1,525 | 31 years | |||||||
Transmitters and towers | 34,724 | 33,619 | 7-15 years | |||||||
Equipment | 45,628 | 44,294 | 3-7 years | |||||||
Furniture and Fixtures | 7,383 | 7,271 | 7 years | |||||||
Software and Web Development | 11,597 | 9,320 | 3 years | |||||||
Leasehold improvements | 18,712 | 18,174 | Lease Term | |||||||
Construction-in-progress | 1,398 | 2,258 | — | |||||||
124,742 | 120,214 | |||||||||
Less: Accumulated depreciation and amortization | (84,157 | ) | (71,668 | ) | ||||||
Property and equipment, net | $ | 40,585 | $ | 48,546 | ||||||
6. | GOODWILL, RADIO BROADCASTING LICENSES AND OTHER INTANGIBLE ASSETS: |
F-26
F-27
August 31, | October 1, | February 28, | August 31, | October 1, | ||||||||
Radio Broadcasting Licenses | 2008 | 2008 | 2009 | 2009(a) | 2009 | |||||||
(In millions) | ||||||||||||
Pre-tax impairment charge | $337.9 | $51.2 | $49.0 | $— | $16.1 | |||||||
Discount Rate | 10.0% | 10.5% | 10.5% | — | 10.5% | |||||||
Year 1 Market Revenue Growth or Decline Rate or Range | (2.0)% | (8.0)% | (13.1)% - (17.7)% | (22.3 | )% | 1.0% | ||||||
Long-term Market Revenue Growth Rate Range (Years 6 — 10) | 1.5% - 2.5% | 1.5% - 2.5% | 1.5% - 2.5% | — | 1.0% - 2.5% | |||||||
Mature Market Share Range | 5.8% - 27.0% | 1.2% - 27.0% | 1.2% - 27.0% | — | 0.8% - 28.1% | |||||||
Operating Profit Margin Range | 34.0% - 50.7% | 20.0% - 50.7% | 17.7% - 50.7% | — | 18.5% - 50.7% |
(a) | Reflects changes only to the key assumptions used in the February 2009 interim testing for a certain unit of accounting. |
Radio Broadcasting Licenses | ||||||||||||
Carrying Balances | ||||||||||||
As of | As of | |||||||||||
December 31, | December 31, | |||||||||||
Unit of Accounting | 2008 | Impairment | 2009 | |||||||||
(In thousands) | ||||||||||||
Unit of Accounting 3 | $ | 1,289 | $ | — | $ | 1,289 | ||||||
Unit of Accounting 2 | 3,086 | — | 3,086 | |||||||||
Unit of Accounting 4 | 11,218 | (1,736 | ) | 9,482 | ||||||||
Unit of Accounting 5 | 22,005 | (3,348 | ) | 18,657 | ||||||||
Unit of Accounting 7 | 22,577 | (3,312 | ) | 19,265 | ||||||||
Unit of Accounting 14 | 23,533 | (3,098 | ) | 20,435 | ||||||||
Unit of Accounting 15 | 23,955 | (3,069 | ) | 20,886 |
F-28
Radio Broadcasting Licenses | ||||||||||||
Carrying Balances | ||||||||||||
As of | As of | |||||||||||
December 31, | December 31, | |||||||||||
Unit of Accounting | 2008 | Impairment | 2009 | |||||||||
(In thousands) | ||||||||||||
Unit of Accounting 11 | 27,544 | (6,409 | ) | 21,135 | ||||||||
Unit of Accounting 9 | 34,270 | — | 34,270 | |||||||||
Unit of Accounting 6 | 35,260 | (9,017 | ) | 26,243 | ||||||||
Unit of Accounting 16 | 52,965 | — | 52,965 | |||||||||
Unit of Accounting 13 | 57,659 | (5,103 | ) | 52,556 | ||||||||
Unit of Accounting 8 | 75,441 | (8,726 | ) | 66,715 | ||||||||
Unit of Accounting 12 | 81,534 | (2,808 | ) | 78,726 | ||||||||
Unit of Accounting 1 | 93,394 | — | 93,394 | |||||||||
Unit of Accounting 10 | 197,927 | (18,386 | ) | 179,541 | ||||||||
Total | $ | 763,657 | $ | (65,012 | ) | $ | 698,645 | |||||
F-29
Goodwill (Radio Market | August 31, | October 1, | February 28, | August 31, | October 1, | ||||||||
Reporting Units) | 2008 | 2008 | 2009 | 2008(a) | 2009(b) | ||||||||
(In millions) | |||||||||||||
Pre-tax impairment charge | $— | $31.1 | $— | $— | $0.6 | ||||||||
Discount Rate | 10.0% | 10.5% | 10.5% | — | 10.5% | ||||||||
Year 1 Market Revenue Decline or Growth Rate or Range | (2.0)% | (8.0)% | (13.1)% - (17.7)% | (19.9 | ) | % | 1.0% | ||||||
Long-term Market Revenue Growth Rate Range (Years 6 — 10) | 1.5% - 2.5% | 1.5% - 2.5% | 1.5% - 2.5% | — | 1.5% - 2.5% | ||||||||
Mature Market Share Range | 5.2% - 16.5% | 1.1% - 23.0% | 2.8% - 22.0% | — | 7.0% - 16.5% | ||||||||
Operating Profit Margin Range | 31.0% - 58.5% | 18.0% - 60.0% | 15.0% - 61.5% | — | 30.0% - 57.5% |
(a) | Reflects changes only to the key assumptions used in the February 2009 interim testing for a certain unit of accounting. | |
(b) | Reflects some of the key assumptions for testing only those radio markets with remaining goodwill for October 2009, as compared to testing all markets in October 2008 and February 2009. |
October 1, | August 31, | October 1, | ||||
Reach Media Goodwill (Within Radio Segment) | 2008 | 2009 | 2009 | |||
(In millions) | ||||||
Pre-tax impairment charges | $— | $— | $— | |||
Discount Rate | 14.5% | 14.0% | 14.0% | |||
Year 1 Revenue Growth Rate | 5.9% | 9.9%(a) | 16.5% (a) | |||
Long-term Revenue Growth Rate (Years 6 — 10) | 2.5% | 2.5% | 2.5% | |||
Operating Profit Margin Range | 27.2% - 31.3% | 28.9% - 33.5% | 27.2% - 35.3% |
(a) | The Year 1 revenue growth rate is driven by the September 2009 amendment of Reach Media’s sales representation agreement with Citadel, whereby the guaranteed revenue paid to Reach Media by Citadel was reduced by $2.0 million in the fourth quarter of 2009, which was the final quarter for the term of the agreement. A new agreement was executed in November 2009, whereby, effective 2010, Citadel will sell advertising inventory outside the Tom Joyner Morning Show. In addition Reach Media has expanded its internal sales force to sell in-show advertising inventory, event sponsorships and BlackAmericaWeb.com advertising. |
F-30
August 31, | October 1, | |||
Goodwill (CCI — Within Internet Segment) | 2009 | 2009 | ||
(In millions) | ||||
Pre-tax impairment charges | $— | $— | ||
Discount Rate | 17.0% | 16.5% | ||
Year 1 Revenue Growth Rate | 13.7% | 13.7% | ||
Long-term Revenue Growth Rate (Year 10) | 3.5% | 3.5% | ||
Operating Profit Margin Range | 8.8% - 42.9% | 10.8% - 42.2% |
Goodwill Carrying Balances | ||||||||||||
As of | As of | |||||||||||
December 31, | December 31, | |||||||||||
Reporting Unit | 2008 | Increase/Decrease | 2009 | |||||||||
(In thousands) | ||||||||||||
Reporting Unit 3 | $ | — | $ | — | $ | — | ||||||
Reporting Unit 4 | — | — | — | |||||||||
Reporting Unit 8 | — | — | — | |||||||||
Reporting Unit 9 | — | — | — | |||||||||
Reporting Unit 15 | — | — | — | |||||||||
Reporting Unit 14 | 628 | (628 | ) | — | ||||||||
Reporting Unit 2 | 406 | — | 406 | |||||||||
Reporting Unit 6 | 928 | — | 928 | |||||||||
Reporting Unit 10 | 2,081 | — | 2,081 | |||||||||
Reporting Unit 13 | 2,491 | — | 2,491 | |||||||||
Reporting Unit 12 | 2,915 | — | 2,915 | |||||||||
Reporting Unit 11 | 3,791 | — | 3,791 | |||||||||
Reporting Unit 16 | 4,442 | — | 4,442 | |||||||||
Reporting Unit 5 | 5,074 | — | 5,074 | |||||||||
Reporting Unit 7 | 12,887 | — | 12,887 | |||||||||
Reporting Unit 19 | 30,468 | — | 30,468 | |||||||||
Reporting Unit 1 | 50,194 | — | 50,194 | |||||||||
Radio Broadcasting Segment | 116,305 | (628 | ) | 115,677 | ||||||||
F-31
Goodwill Carrying Balances | ||||||||||||
As of | As of | |||||||||||
December 31, | December 31, | |||||||||||
Reporting Unit | 2008 | Increase/Decrease | 2009 | |||||||||
(In thousands) | ||||||||||||
Reporting Unit 20 | — | — | — | |||||||||
Corporate/Eliminations/Other | — | — | — | |||||||||
Reporting Unit 17 | — | — | — | |||||||||
Reporting Unit 18 | 20,790 | 1,050 | 21,840 | |||||||||
Internet Segment | 20,790 | 1,050 | 21,840 | |||||||||
Total | $ | 137,095 | $ | 422 | $ | 137,517 | ||||||
As of December 31, | ||||||||||||
2009 | 2008 | Period of Amortization | ||||||||||
(In thousands) | ||||||||||||
Trade names | $ | 16,965 | $ | 16,893 | 2-5 Years | |||||||
Talent agreement | 19,549 | 19,549 | 10 Years | |||||||||
Debt financing and modification costs | 17,527 | �� | 15,586 | Term of debt | ||||||||
Intellectual property | 13,011 | 13,011 | 4-10 Years | |||||||||
Affiliate agreements | 7,769 | 7,769 | 1-10 Years | |||||||||
Acquired income leases | 1,282 | 1,282 | 3-9 Years | |||||||||
Non-compete agreements | 1,260 | 1,260 | 1-3 Years | |||||||||
Advertiser agreements | 6,613 | 6,613 | 2-7 Years | |||||||||
Favorable office and transmitter leases | 3,358 | 3,655 | 2-60 Years | |||||||||
Brand names | 2,539 | 2,539 | 2.5 Years | |||||||||
Other intangibles | 1,260 | 1,241 | 1-5 Years | |||||||||
91,133 | 89,398 | |||||||||||
Less: Accumulated amortization | (56,074 | ) | (45,292 | ) | ||||||||
Other intangible assets, net | $ | 35,059 | $ | 44,106 | ||||||||
F-32
(In thousands) | ||||
2010 | $ | 6,884 | ||
2011 | $ | 5,631 | ||
2012 | $ | 5,350 | ||
2013 | $ | 4,765 | ||
2014 | $ | 4,066 |
7. | INVESTMENT IN AFFILIATED COMPANY: |
F-33
8. | OTHER CURRENT LIABILITIES: |
As of December 31, | ||||||||
2009 | 2008 | |||||||
(As adjusted — | ||||||||
see note 1) | ||||||||
(In thousands) | ||||||||
Deferred revenue | $ | 2,964 | $ | 6,125 | ||||
Deferred barter revenue | 1,344 | 1,107 | ||||||
Deferred contract credits | 237 | 1,263 | ||||||
Deferred rent | 456 | 470 | ||||||
Accrued national representative fees | 720 | 549 | ||||||
Accrued miscellaneous taxes | 417 | 371 | ||||||
Current deferred tax liability | 9 | 159 | ||||||
Other current liabilities | 1,089 | 329 | ||||||
Other current liabilities | $ | 7,236 | $ | 10,373 | ||||
9. | DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES: |
Liability Derivatives | ||||||||||||
As of December 31, 2009 | As of December 31, 2008 | |||||||||||
Fair | Balance Sheet | Fair | ||||||||||
Balance Sheet Location | Value | Location | Value | |||||||||
(In thousands) | ||||||||||||
Derivatives designated as hedging instruments: | ||||||||||||
Other Current | ||||||||||||
Interest rate swaps | Other Current Liabilities | $ | 486 | Liabilities | $ | — | ||||||
Interest rate swaps | Other Long-Term | Other Long-Term | ||||||||||
Liabilities | 1,600 | Liabilities | 2,981 | |||||||||
Derivatives not designated as hedging instruments: | ||||||||||||
Employment agreement award | Other Long-Term | Other Long-Term | ||||||||||
Liabilities | 4,657 | Liabilities | 4,326 | |||||||||
Total derivatives | $ | 6,743 | $ | 7,307 | ||||||||
F-34
For the Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||
Amount of Gain (Loss) in Other Comprehensive Income on Derivative (Effective Portion) | Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income (Effective Portion) | Gain (Loss) in Income (Ineffective Portion and Amount Excluded from Effectiveness Testing) | ||||||||||||||||||||||||||||||||||||||||||
Amount | Amount | Amount | ||||||||||||||||||||||||||||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | 2009 | 2008 | 2007 | Location | 2009 | 2008 | 2007 | Location | 2009 | 2008 | 2007 | |||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 895 | $ | (3,625 | ) | $ | (323 | ) | Interest expense | $ | (1,749 | ) | $ | (601 | ) | $ | 1,006 | Interest expense | $ | — | $ | — | $ | — | ||||||||||||||||||||
Amount of Gain (Loss) in | ||||||||||||||
Location of Gain | Income of Derivative | |||||||||||||
Derivatives Not Designated as | (Loss) in Income of | For the Years Ended December 31, | ||||||||||||
Hedging Instruments | Derivative | 2009 | 2008 | 2007 | ||||||||||
(In thousands) | ||||||||||||||
Employment agreement award | Corporate selling, general and administrative expense | $ | (331 | ) | $ | (4,326 | ) | $ | — | |||||
Agreement | Notional Amount | Expiration | Fixed Rate | |||||||||||||
No. 1 | $ | 25.0 million | June 16, 2010 | 4.27 | % | |||||||||||
No. 2 | $ | 25.0 million | June 16, 2012 | 4.47 | % |
F-35
10. | LONG-TERM DEBT: |
As of December 31, | ||||||||
2009 | 2008 | |||||||
(In thousands) | ||||||||
Senior bank term debt | $ | 45,024 | $ | 164,701 | ||||
Senior bank revolving debt | 306,000 | 206,500 | ||||||
87/8% Senior Subordinated Notes due July 2011 | 101,510 | 103,951 | ||||||
63/8% Senior Subordinated Notes due February 2013 | 200,000 | 200,000 | ||||||
Note payable | 1,000 | — | ||||||
Capital lease | — | 210 | ||||||
Total long-term debt | 653,534 | 675,362 | ||||||
Less: current portion | 652,534 | 43,807 | ||||||
Long-term debt, net of current portion | $ | 1,000 | $ | 631,555 | ||||
F-36
• | 1.90 to 1.00 from January 1, 2006 to September 13, 2007; | |
• | 1.60 to 1.00 from September 14, 2007 to June 30, 2008; | |
• | 1.75 to 1.00 from July 1, 2008 to December 31, 2009; | |
• | 2.00 to 1.00 from January 1, 2010 to December 31, 2010; and | |
• | 2.25 to 1.00 from January 1, 2011 and thereafter; |
• | 7.00 to 1.00 beginning April 1, 2006 to September 13, 2007; | |
• | 7.75 to 1.00 beginning September 14, 2007 to March 31, 2008; | |
• | 7.50 to 1.00 beginning April 1, 2008 to September 30, 2008; | |
• | 7.25 to 1.00 beginning October 1, 2008 to June 30, 2010; | |
• | 6.50 to 1.00 beginning July 1, 2010 to September 30, 2011; and | |
• | 6.00 to 1.00 beginning October 1, 2011 and thereafter; |
• | 5.00 to 1.00 beginning June 13, 2005 to September 30, 2006; | |
• | 4.50 to 1.00 beginning October 1, 2006 to September 30, 2007; and | |
• | 4.00 to 1.00 beginning October 1, 2007 and thereafter; and |
• | liens; | |
• | sale of assets; | |
• | payment of dividends; and | |
• | mergers. |
F-37
As of December 31, | ||||||||
2009 | Covenant Limit | Cushion | ||||||
PF LTM Covenant EBITDA (In millions) | $ | 90.8 | ||||||
PF LTM Interest Expense (In millions) | $ | 38.4 | ||||||
Senior Debt (In millions) | $ | 351.9 | ||||||
Total Debt (In millions) | $ | 653.9 | ||||||
Senior Secured Leverage | ||||||||
Senior Secured Debt/Covenant EBITDA | 3.88 | x | 4.00x | 0.12x | ||||
Total Leverage | ||||||||
Total Debt / Covenant EBITDA | 7.20x | 7.25x | 0.05x | |||||
Interest Coverage | ||||||||
Covenant EBITDA / Interest Expense | 2.37x | 1.75x | 0.62x |
F-38
F-39
F-40
Senior | ||||||||||||
Subordinated | ||||||||||||
Notes | Credit Facilities | Note Payable | ||||||||||
(In thousands) | ||||||||||||
2010 | $ | — | $ | 18,010 | $ | — | ||||||
2011 | 101,510 | 333,014 | 1,000 | |||||||||
2012 | — | — | — | |||||||||
2013 | 200,000 | — | — | |||||||||
2014 | — | — | — | |||||||||
2015 and thereafter | — | — | — | |||||||||
Total Debt | $ | 301,510 | $ | 351,024 | $ | 1,000 | ||||||
11. | INCOME TAXES: |
For The Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(As adjusted — see note 1) | ||||||||||||
(In thousands) | ||||||||||||
Statutory tax (@ 35% rate) | $ | (13,905 | ) | $ | (117,851 | ) | $ | (68,763 | ) | |||
Effect of state taxes, net of federal | (2,267 | ) | (8,651 | ) | (9,614 | ) | ||||||
Effect of state rate and tax law changes | 255 | — | (959 | ) | ||||||||
Permanent items, excluding impairment of long-lived assets, Internal Revenue Code Section 162(m) and ASC 718 | 152 | 220 | (912 | ) | ||||||||
Effect of equity adjustments including ASC 718 | 198 | 321 | 607 | |||||||||
Internal Revenue Code Section 162(m) | 534 | 3,684 | 58 | |||||||||
Valuation allowance | 22,259 | 65,478 | 132,911 | |||||||||
Effect of permanent impairment of long-lived assets | — | 10,429 | 643 | |||||||||
Other | (212 | ) | 1,187 | 112 | ||||||||
Provision for (benefit from) income taxes | $ | 7,014 | $ | (45,183 | ) | $ | 54,083 | |||||
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(As adjusted — see | ||||||||||||
note 1) | ||||||||||||
(In thousands) | ||||||||||||
Federal: | ||||||||||||
Current | $ | 3,834 | $ | 4,186 | $ | 4,194 | ||||||
Deferred | 5,679 | (42,805 | ) | 45,980 | ||||||||
State: | ||||||||||||
Current | 1,184 | 301 | 787 | |||||||||
Deferred | (3,683 | ) | (6,865 | ) | 3,122 | |||||||
Provision for (benefit from) income taxes | $ | 7,014 | $ | (45,183 | ) | $ | 54,083 | |||||
F-41
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(As adjusted — see | ||||||||||||
note 1) | ||||||||||||
(In thousands) | ||||||||||||
Federal: | ||||||||||||
Current | $ | — | $ | — | $ | — | ||||||
Deferred | — | 1,078 | (68,172 | ) | ||||||||
State: | ||||||||||||
Current | — | (1,077 | ) | 3,890 | ||||||||
Deferred | — | 83 | (10,715 | ) | ||||||||
Provision for (benefit from) income taxes | $ | — | $ | 84 | $ | (74,997 | ) | |||||
F-42
As of December 31, | ||||||||
2009 | 2008 | |||||||
(In thousands) | ||||||||
Deferred tax assets: | ||||||||
Allowance for doubtful accounts | $ | 1,095 | $ | 1,478 | ||||
Accruals | 2,447 | 1,622 | ||||||
Total current deferred tax assets before valuation allowance | 3,542 | 3,100 | ||||||
Valuation allowance | (3,365 | ) | (2,833 | ) | ||||
Total current deferred tax assets, net | 177 | 267 | ||||||
Intangible assets | 49,753 | 66,277 | ||||||
Depreciation | — | (201 | ) | |||||
Stock-based compensation | 1,857 | 1,983 | ||||||
Other accruals | — | 242 | ||||||
Net operating loss carryforwards | 181,344 | 150,299 | ||||||
Other | 2,354 | 3,409 | ||||||
Total noncurrent deferred tax assets before valuation allowance | 235,308 | 222,009 | ||||||
Valuation allowance | (224,654 | ) | (202,923 | ) | ||||
Net noncurrent deferred tax assets | 10,654 | 19,086 | ||||||
Total deferred tax assets | $ | 10,831 | $ | 19,353 | ||||
Deferred tax liabilities: | ||||||||
Prepaid expenses | (186 | ) | (157 | ) | ||||
Other | — | (2 | ) | |||||
Total current deferred tax liability | (186 | ) | (159 | ) | ||||
Intangible assets | (87,592 | ) | (91,724 | ) | ||||
Depreciation | (1,041 | ) | (1,122 | ) | ||||
Partnership interests | (9,496 | ) | (12,247 | ) | ||||
Other | (667 | ) | (256 | ) | ||||
Total noncurrent deferred tax liabilities | (98,796 | ) | (105,349 | ) | ||||
Total deferred tax liabilities | (98,982 | ) | (105,508 | ) | ||||
Net deferred tax liabilities | $ | (88,151 | ) | $ | (86,155 | ) | ||
F-43
2009 | 2008 | 2007 | ||||||||||
(In thousands) | ||||||||||||
Balance as of January 1 | $ | 4,953 | $ | 4,534 | $ | 4,932 | ||||||
Additions for tax position related to current year | 82 | 134 | 71 | |||||||||
Additions for tax positions related to prior years | 1,525 | 457 | 71 | |||||||||
Settlements | — | — | (500 | ) | ||||||||
Reductions for tax positions as a result of the lapse of applicable statutes of limitations | (234 | ) | (172 | ) | (40 | ) | ||||||
Balance as of December 31 | $ | 6,326 | $ | 4,953 | $ | 4,534 | ||||||
F-44
12. | STOCKHOLDERS’ EQUITY: |
F-45
For the Years Ended December 31, | ||||||||
2009 | 2008 | 2007 | ||||||
Average risk-free interest rate | — | 3.37% | 4.67% | |||||
Expected dividend yield | — | 0.00% | 0.00% | |||||
Expected lives | — | 6.5 years | 7.4 years | |||||
Expected volatility | — | 49.7% | 39.6% |
Weighted-Average | ||||||||||||||||
Remaining | Aggregate | |||||||||||||||
Number of | Weighted-Average | Contractual | Intrinsic | |||||||||||||
Options | Exercise Price | Term | Value | |||||||||||||
(In Years) | ||||||||||||||||
Outstanding at December 31, 2006 | 5,876,100 | $ | 14.49 | — | — | |||||||||||
Grants | 230,800 | $ | 5.54 | |||||||||||||
Exercised | — | $ | — | |||||||||||||
Forfeited/cancelled/expired | (1,722,900 | ) | $ | 14.50 | ||||||||||||
Outstanding at December 31, 2007 | 4,384,000 | $ | 14.05 | — | — | |||||||||||
Grants | 1,913,000 | $ | 1.41 | |||||||||||||
Exercised | — | $ | — | |||||||||||||
Forfeited/cancelled/expired | (750,000 | ) | $ | 14.32 | ||||||||||||
Outstanding at December 31, 2008 | 5,547,000 | $ | 9.64 | — | — | |||||||||||
Grants | — | $ | — | |||||||||||||
Exercised | — | $ | — | |||||||||||||
Forfeited/cancelled/expired | (182,000 | ) | $ | 9.68 | ||||||||||||
Outstanding at December 31, 2009 | 5,365,000 | $ | 9.64 | 5.85 | $ | 2,870,475 | ||||||||||
Vested and expected to vest at December 31, 2009 | 5,132,000 | $ | 9.98 | 5.74 | $ | 2,569,416 | ||||||||||
Unvested at December 31, 2009 | 1,366,000 | $ | 1.83 | 8.32 | $ | 1,891,484 | ||||||||||
Exercisable at December 31, 2009 | 3,999,000 | $ | 12.31 | 5.01 | $ | 978,992 |
F-46
Average Fair Value | ||||||||
Shares | at Grant Date | |||||||
Unvested at December 31, 2006 | 16,500 | $ | 19.71 | |||||
Grants | 232,200 | $ | 6.20 | |||||
Vested | (16,700 | ) | $ | 19.71 | ||||
Forfeited/cancelled/expired | — | $ | — | |||||
Unvested at December 31, 2007 | 232,000 | $ | 6.20 | |||||
Grants | 525,000 | $ | 1.41 | |||||
Vested | (84,000 | ) | $ | 5.05 | ||||
Forfeited/cancelled/expired | (45,000 | ) | $ | 7.33 | ||||
Unvested at December 31, 2008 | 628,000 | $ | 2.14 | |||||
Grants | — | $ | — | |||||
Vested | (235,000 | ) | $ | 2.48 | ||||
Forfeited/cancelled/expired | — | $ | — | |||||
Unvested at December 31, 2009 | 393,000 | $ | 1.94 | |||||
F-47
13. | RELATED PARTY TRANSACTIONS: |
F-48
14. | PROFIT SHARING AND EMPLOYEE SAVINGS PLAN: |
15. | COMMITMENTS AND CONTINGENCIES: |
F-49
Operating | Other Operating | |||||||
Lease | Contracts and | |||||||
Payments | Agreements | |||||||
(In thousands) | ||||||||
Years ending December 31: | ||||||||
2010 | $ | 8,034 | $ | 42,298 | ||||
2011 | 6,414 | 25,013 | ||||||
2012 | 4,665 | 23,332 | ||||||
2013 | 3,750 | 11,097 | ||||||
2014 | 2,847 | 11,301 | ||||||
2015 and thereafter | 7,320 | — | ||||||
Total | $ | 33,030 | $ | 113,041 | ||||
F-50
16. | CONTRACT TERMINATION: |
17. | REACH MEDIA SALES REPRESENTATION AND SHARES SALE AND REDEMPTION AGREEMENT |
F-51
18. | QUARTERLY FINANCIAL DATA (UNAUDITED): |
Quarters Ended | ||||||||||||||||
March 31(a) | June 30 | September 30 | December 31(a) | |||||||||||||
(As adjusted see note 1) | ||||||||||||||||
(In thousands, except share data) | ||||||||||||||||
2009: | ||||||||||||||||
Net revenue | $ | 60,310 | $ | 69,874 | $ | 74,652 | $ | 67,258 | ||||||||
Operating (loss) income | (42,821 | ) | 18,823 | 22,352 | (4,590 | ) | ||||||||||
Net (loss) income from continuing operations | (59,103 | ) | 7,627 | 14,315 | (13,909 | ) | ||||||||||
Net loss from discontinued operations | (334 | ) | (412 | ) | (90 | ) | (979 | ) | ||||||||
Consolidated net (loss) income attributable to common stockholders | (59,437 | ) | 7,215 | 14,225 | (14,888 | ) | ||||||||||
BASIC NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | ||||||||||||||||
Net (loss) income from continuing operations per share | $ | (0.84 | ) | $ | 0.13 | $ | 0.25 | $ | (0.26 | ) | ||||||
Net loss from discontinued operations per share | (0.00 | ) | (0.01 | ) | (0.00 | ) | (0.02 | ) | ||||||||
Consolidated net (loss) income per share attributable to common stockholders | $ | (0.84 | ) | $ | 0.12 | $ | 0.25 | $ | (0.28 | ) | ||||||
DILUTED NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | ||||||||||||||||
Net (loss) income from continuing operations per share | $ | (0.84 | ) | $ | 0.13 | $ | 0.25 | $ | (0.26 | ) | ||||||
Net loss from discontinued operations per share | (0.00 | ) | (0.01 | ) | (0.00 | ) | (0.02 | ) | ||||||||
Consolidated net (loss) income per share attributable to common stockholders | $ | (0.84 | ) | $ | 0.12 | $ | 0.25 | $ | (0.28 | ) | ||||||
WEIGHTED AVERAGE SHARES OUTSTANDING | ||||||||||||||||
Weighted average shares outstanding — basic | 70,719,332 | 59,421,562 | 56,242,964 | 52,735,892 | ||||||||||||
Weighted average shares outstanding — diluted | 70,719,332 | 60,034,168 | 56,684,369 | 52,735,892 | ||||||||||||
(a) | The net loss from continuing operations for the quarters ended March 31, 2009 and December 31, 2009 includes approximately $49.0 million and $17.0 million of pre-tax impairment of long-lived assets, respectively. The quarter ended December 31, 2009 includes an approximate $21.9 million charge for recording a valuation allowance against deferred tax assets. |
F-52
Quarters Ended | ||||||||||||||||
March 31(a) | June 30 | September 30(a) | December 31(a) | |||||||||||||
(As adjusted see note 1) | ||||||||||||||||
(In thousands, except share data) | ||||||||||||||||
2008: | ||||||||||||||||
Net revenue | $ | 71,647 | $ | 82,989 | $ | 84,954 | $ | 73,853 | ||||||||
Operating income (loss) | 19,022 | 12,457 | (315,147 | ) | (63,900 | ) | ||||||||||
Net loss from continuing operations | (10,585 | ) | (12,349 | ) | (266,263 | ) | (6,333 | ) | ||||||||
Net (loss) income from discontinued operations | (8,267 | ) | 673 | 150 | 30 | |||||||||||
Consolidated net loss attributable to common stockholders | (18,852 | ) | (11,676 | ) | (266,113 | ) | (6,303 | ) | ||||||||
BASIC NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | ||||||||||||||||
Net loss from continuing operations per share — basic and diluted | $ | (0.11 | ) | $ | (0.13 | ) | $ | (2.82 | )* | $ | (0.07 | ) | ||||
Net (loss) income from discontinued operations per share — basic and diluted | (0.08 | ) | 0.01 | 0.00 | * | (0.00 | ) | |||||||||
Consolidated net loss per share attributable to common stockholders — basic and diluted | $ | (0.19 | ) | $ | (0.12 | ) | $ | (2.81 | )* | $ | (0.07 | ) | ||||
WEIGHTED AVERAGE SHARES OUTSTANDING | ||||||||||||||||
Weighted average shares outstanding — basic | 98,728,411 | 98,403,298 | 94,537,081 | 85,093,359 | ||||||||||||
Weighted average shares outstanding — diluted | 98,728,411 | 98,403,298 | 94,537,081 | 85,093,359 | ||||||||||||
(a) | The net loss from continuing operations for the quarters ended September 30, 2008 and December 31, 2008 includes approximately $337.9 million and $85.3 million of pre-tax impairment of long-lived assets, respectively. The quarter ended March 31, 2008 included a pre-tax impairment for long-lived assets of approximately $5.1 million for discontinued operations. | |
* | Per share amounts may not add due to rounding. |
19. | SEGMENT INFORMATION: |
F-53
For the Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(In thousands) | ||||||||||||
Net Revenue: | ||||||||||||
Radio Broadcasting | $ | 264,058 | $ | 304,976 | $ | 319,647 | ||||||
Internet | 14,044 | 12,325 | — | |||||||||
Corporate/Eliminations/Other | (6,010 | ) | (3,858 | ) | (3,249 | ) | ||||||
Consolidated | $ | 272,092 | $ | 313,443 | $ | 316,398 | ||||||
Operating Expenses (including stock-based compensation): | ||||||||||||
Radio Broadcasting | $ | 157,777 | $ | 175,706 | $ | 181,155 | ||||||
Internet | 23,046 | 19,002 | 1,704 | |||||||||
Corporate/Eliminations/Other | 10,560 | 24,060 | 16,620 | |||||||||
Consolidated | $ | 191,383 | $ | 218,768 | $ | 199,479 | ||||||
Depreciation and Amortization: | ||||||||||||
Radio Broadcasting | $ | 13,364 | $ | 13,483 | $ | 13,550 | ||||||
Internet | 6,408 | 4,159 | — | |||||||||
Corporate/Eliminations/Other | 1,239 | 1,380 | 1,130 | |||||||||
Consolidated | $ | 21,011 | $ | 19,022 | $ | 14,680 | ||||||
Impairment of Long-Lived Assets: | ||||||||||||
Radio Broadcasting | $ | 65,937 | $ | 423,220 | $ | 211,051 | ||||||
Internet | — | — | — | |||||||||
Corporate/Eliminations/Other | — | — | — | |||||||||
Consolidated | $ | 65,937 | $ | 423,220 | $ | 211,051 | ||||||
Operating income (loss): | ||||||||||||
Radio Broadcasting | $ | 26,980 | $ | (307,433 | ) | $ | (86,109 | ) | ||||
Internet | (15,410 | ) | (10,836 | ) | (1,704 | ) | ||||||
Corporate/Eliminations/Other | (17,809 | ) | (29,298 | ) | (20,999 | ) | ||||||
Consolidated | $ | (6,239 | ) | $ | (347,567 | ) | $ | (108,812 | ) | |||
As of | ||||||||
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
(In thousands) | ||||||||
Total Assets: | ||||||||
Radio Broadcasting | $ | 921,946 | $ | 1,169,925 | ||||
Internet/Publishing | 37,784 | 43,001 | ||||||
Corporate/Eliminations/Other | 75,812 | (87,449 | ) | |||||
Consolidated | $ | 1,035,542 | $ | 1,125,477 | ||||
F-54
20. | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: |
F-55
Combined | ||||||||||||||||
Guarantor | Radio One, | |||||||||||||||
Subsidiaries | Inc. | Eliminations | Consolidated | |||||||||||||
(As restated — see note 2) | ||||||||||||||||
(In thousands) | ||||||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS: | ||||||||||||||||
Cash and cash equivalents | $ | 127 | $ | 19,836 | $ | — | $ | 19,963 | ||||||||
Trade accounts receivable, net of allowance for doubtful accounts | 27,934 | 19,085 | — | 47,019 | ||||||||||||
Prepaid expenses and other current assets | 1,818 | 3,132 | — | 4,950 | ||||||||||||
Deferred tax assets | — | — | — | — | ||||||||||||
Current assets from discontinued operations | 300 | 124 | — | 424 | ||||||||||||
Total current assets | 30,179 | 42,177 | — | 72,356 | ||||||||||||
PROPERTY AND EQUIPMENT, net | 23,429 | 17,156 | — | 40,585 | ||||||||||||
INTANGIBLE ASSETS, net | 572,449 | 298,772 | — | 871,221 | ||||||||||||
INVESTMENT IN SUBSIDIARIES | — | 610,712 | (610,712 | ) | — | |||||||||||
INVESTMENT IN AFFILIATED COMPANY | — | 48,452 | — | 48,452 | ||||||||||||
OTHER ASSETS | 1,482 | 1,372 | — | 2,854 | ||||||||||||
NON-CURRENT ASSESTS FROM DISCONTINUED OPERATIONS | 74 | — | — | 74 | ||||||||||||
Total assets | $ | 627,613 | $ | 1,018,641 | $ | (610,712 | ) | $ | 1,035,542 | |||||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY | ||||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||||
Accounts payable | $ | 828 | $ | 3,332 | $ | — | $ | 4,160 | ||||||||
Accrued interest | — | 9,499 | — | 9,499 | ||||||||||||
Accrued compensation and related benefits | 2,659 | 7,590 | — | 10,249 | ||||||||||||
Income taxes payable | — | 1,533 | — | 1,533 | ||||||||||||
Other current liabilities | 8,007 | (771 | ) | — | 7,236 | |||||||||||
Current portion of long-term debt | — | 652,534 | — | 652,534 | ||||||||||||
Current liabilities from discontinued operations | 2,924 | 25 | — | 2,949 | ||||||||||||
Total current liabilities | 14,418 | 673,742 | — | 688,160 | ||||||||||||
LONG-TERM DEBT, net of current portion | — | 1,000 | — | 1,000 | ||||||||||||
OTHER LONG-TERM LIABILITIES | 2,483 | 7,702 | — | 10,185 | ||||||||||||
DEFERRED TAX LIABILITIES | — | 88,144 | — | 88,144 | ||||||||||||
Total liabilities | 16,901 | 770,588 | — | 787,489 | ||||||||||||
REDEEMABLE NONCONTROLLING INTERESTS | — | 52,225 | — | 52,225 | ||||||||||||
�� | ||||||||||||||||
STOCKHOLDERS’ EQUITY: | ||||||||||||||||
Common stock | — | 51 | — | 51 | ||||||||||||
Accumulated comprehensive income adjustments | — | (2,086 | ) | — | (2,086 | ) | ||||||||||
Additional paid-in capital | 270,985 | 968,275 | (270,985 | ) | 968,275 | |||||||||||
Retained earnings (accumulated deficit) | 339,727 | (770,412 | ) | (339,727 | ) | (770,412 | ) | |||||||||
Total stockholders’ equity | 610,712 | 195,828 | (610,712 | ) | 195,828 | |||||||||||
Total liabilities, redeemable noncontrolling interests and stockholders’ equity | $ | 627,613 | $ | 1,018,641 | $ | (610,712 | ) | $ | 1,035,542 | |||||||
F-56
Combined | ||||||||||||||||
Guarantor | Radio One, | |||||||||||||||
Subsidiaries | Inc. | Eliminations | Consolidated | |||||||||||||
(As adjusted and restated — see notes 1 and 2) | ||||||||||||||||
(In thousands) | ||||||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS: | ||||||||||||||||
Cash and cash equivalents | $ | 2,601 | $ | 19,688 | $ | — | $ | 22,289 | ||||||||
Trade accounts receivable, net of allowance for doubtful accounts | 25,401 | 24,007 | — | 49,408 | ||||||||||||
Prepaid expenses and other current assets | 1,685 | 3,619 | — | 5,304 | ||||||||||||
Deferred tax assets | — | 108 | — | 108 | ||||||||||||
Current assets from discontinued operations | 1,031 | 57 | — | 1,088 | ||||||||||||
Total current assets | 30,718 | 47,479 | 78,197 | |||||||||||||
PROPERTY AND EQUIPMENT, net | 28,105 | 20,441 | — | 48,546 | ||||||||||||
INTANGIBLE ASSETS, net | 626,614 | 318,244 | — | 944,858 | ||||||||||||
INVESTMENT IN SUBSIDIARIES | — | 669,308 | (669,308 | ) | — | |||||||||||
INVESTMENT IN AFFILIATED COMPANY | — | 47,852 | — | 47,852 | ||||||||||||
OTHER ASSETS | 413 | 5,384 | — | 5,797 | ||||||||||||
NON-CURRENT ASSESTS FROM DISCONTINUED OPERATIONS | 227 | — | — | 227 | ||||||||||||
Total assets | $ | 686,077 | $ | 1,108,708 | $ | (669,308 | ) | $ | 1,125,477 | |||||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY | ||||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||||
Accounts payable | $ | 1,514 | $ | 1,809 | $ | — | $ | 3,323 | ||||||||
Accrued interest | — | 10,082 | — | 10,082 | ||||||||||||
Accrued compensation and related benefits | 2,905 | 7,492 | — | 10,397 | ||||||||||||
Income taxes payable | — | 30 | — | 30 | ||||||||||||
Other current liabilities | 3,260 | 7,113 | — | 10,373 | ||||||||||||
Current portion of long-term debt | 210 | 43,597 | — | 43,807 | ||||||||||||
Current liabilities from discontinued operations | 2,639 | 552 | — | 3,191 | ||||||||||||
Total current liabilities | 10,528 | 70,675 | — | 81,203 | ||||||||||||
LONG-TERM DEBT, net of current portion | — | 631,555 | — | 631,555 | ||||||||||||
OTHER LONG-TERM LIABILITIES | — | 11,008 | — | 11,008 | ||||||||||||
DEFERRED TAX LIABILITIES | 6,241 | 79,995 | — | 86,236 | ||||||||||||
Total liabilities | 16,769 | 793,233 | — | 810,002 | ||||||||||||
REDEEMABLE NONCONTROLLING INTERESTS | — | 43,423 | — | 43,423 | ||||||||||||
STOCKHOLDERS’ EQUITY: | ||||||||||||||||
Common stock | — | 79 | — | 79 | ||||||||||||
Accumulated comprehensive income adjustments | — | (2,981 | ) | — | (2,981 | ) | ||||||||||
Additional paid-in capital | 301,002 | 992,479 | (301,002 | ) | 992,479 | |||||||||||
Retained earnings (accumulated deficit) | 368,306 | (717,525 | ) | (368,306 | ) | (717,525 | ) | |||||||||
Total stockholders’ equity | 669,308 | 272,052 | (669,308 | ) | 272,052 | |||||||||||
Total liabilities, redeemable noncontrolling interests and stockholders’ equity | $ | 686,077 | $ | 1,108,708 | $ | (669,308 | ) | $ | 1,125,477 | |||||||
F-57
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(In thousands) | ||||||||||||||||
NET REVENUE | $ | 124,672 | $ | 147,420 | $ | — | $ | 272,092 | ||||||||
OPERATING EXPENSES: | ||||||||||||||||
Programming and technical, including stock-based Compensation | 34,654 | 40,981 | — | 75,635 | ||||||||||||
Selling, general and administrative, including stock-based Compensation | 53,830 | 37,186 | — | 91,016 | ||||||||||||
Corporate selling, general and administrative, including stock-based compensation | — | 24,732 | — | 24,732 | ||||||||||||
Depreciation and amortization | 11,960 | 9,051 | — | 21,011 | ||||||||||||
Impairment of long-lived assets | 50,933 | 15,004 | — | 65,937 | ||||||||||||
Total operating expenses | 151,377 | 126,954 | — | 278,331 | ||||||||||||
Operating (loss) income | (26,705 | ) | 20,466 | — | (6,239 | ) | ||||||||||
INTEREST INCOME | — | 144 | — | 144 | ||||||||||||
INTEREST EXPENSE | 3 | 38,401 | — | 38,404 | ||||||||||||
EQUITY IN INCOME OF AFFILIATED COMPANY | — | 3,653 | — | 3,653 | ||||||||||||
GAIN ON RETIREMENT OF DEBT | — | 1,221 | — | 1,221 | ||||||||||||
OTHER INCOME (EXPENSE) | 36 | (140 | ) | — | (104 | ) | ||||||||||
Loss before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations | (26,672 | ) | (13,057 | ) | — | (39,729 | ) | |||||||||
PROVISION FOR INCOME TAXES | — | 7,014 | — | 7,014 | ||||||||||||
Net loss before equity in loss of subsidiaries and discontinued operations | (26,672 | ) | (20,071 | ) | — | (46,743 | ) | |||||||||
EQUITY IN LOSS OF SUBSIDIARIES | — | (28,579 | ) | 28,579 | — | |||||||||||
Net loss from continuing operations | (26,672 | ) | (48,650 | ) | 28,579 | (46,743 | ) | |||||||||
(LOSS) INCOME FROM DISCONTINUED OPERATIONS, net of tax | (1,907 | ) | 92 | — | (1,815 | ) | ||||||||||
Consolidated net loss | (28,579 | ) | (48,558 | ) | 28,579 | (48,558 | ) | |||||||||
NONCONTROLLING INTERESTS IN INCOME OF SUBSIDIARIES | — | 4,329 | — | 4,329 | ||||||||||||
Net loss attributable to common stockholders | $ | (28,579 | ) | $ | (52,887 | ) | $ | 28,579 | $ | (52,887 | ) | |||||
F-58
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(As adjusted — see note 1) | ||||||||||||||||
(In thousands) | ||||||||||||||||
NET REVENUE | $ | 142,933 | $ | 170,510 | $ | — | $ | 313,443 | ||||||||
OPERATING EXPENSES: | ||||||||||||||||
Programming and technical, including stock-based Compensation | 35,697 | 43,607 | — | 79,304 | ||||||||||||
Selling, general and administrative, including stock-based Compensation | 56,768 | 46,340 | — | 103,108 | ||||||||||||
Corporate selling, general and administrative, including stock-based compensation | — | 36,356 | — | 36,356 | ||||||||||||
Depreciation and amortization | 9,929 | 9,093 | — | 19,022 | ||||||||||||
Impairment of long-lived assets | 328,971 | 94,249 | — | 423,220 | ||||||||||||
Total operating expenses | 431,365 | 229,645 | — | 661,010 | ||||||||||||
Operating (loss) income | (288,432 | ) | (59,135 | ) | — | (347,567 | ) | |||||||||
INTEREST INCOME | 4 | 487 | — | 491 | ||||||||||||
INTEREST EXPENSE | 24 | 59,665 | — | 59,689 | ||||||||||||
EQUITY IN LOSS OF AFFILIATED COMPANY | — | 3,652 | — | 3,652 | ||||||||||||
GAIN ON RETIREMENT OF DEBT | — | 74,017 | — | 74,017 | ||||||||||||
OTHER EXPENSE | — | 316 | — | 316 | ||||||||||||
Loss before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations | (288,452 | ) | (48,264 | ) | — | (336,716 | ) | |||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES | (56,025 | ) | 10,842 | — | (45,183 | ) | ||||||||||
Net loss before equity in loss of subsidiaries and discontinued operations | (232,427 | ) | (59,106 | ) | — | (291,533 | ) | |||||||||
EQUITY IN LOSS OF SUBSIDIARIES | — | (234,470 | ) | 234,470 | — | |||||||||||
Net loss from continuing operations | (232,427 | ) | (293,576 | ) | 234,470 | (291,533 | ) | |||||||||
(LOSS) INCOME FROM DISCONTINUED OPERATIONS, net of tax | (2,043 | ) | (5,371 | ) | — | (7,414 | ) | |||||||||
Consolidated net loss | (234,470 | ) | (298,947 | ) | 234,470 | (298,947 | ) | |||||||||
NONCONTROLLING INTERESTS IN INCOME OF SUBSIDIARIES | — | 3,997 | — | 3,997 | ||||||||||||
Net loss attributable to common stockholders | $ | (234,470 | ) | $ | (302,944 | ) | $ | 234,470 | $ | (302,944 | ) | |||||
F-59
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(As adjusted — see note 1) | ||||||||||||||||
(In thousands) | ||||||||||||||||
NET REVENUE | $ | 140,882 | $ | 175,516 | $ | — | $ | 316,398 | ||||||||
OPERATING EXPENSES: | ||||||||||||||||
Programming and technical, including stock-based Compensation | 27,250 | 43,213 | — | 70,463 | ||||||||||||
Selling, general and administrative, including stock-based Compensation | 51,934 | 48,686 | — | 100,620 | ||||||||||||
Corporate selling, general and administrative, including stock-based compensation | — | 28,396 | — | 28,396 | ||||||||||||
Depreciation and amortization | 5,824 | 8,856 | — | 14,680 | ||||||||||||
Impairment of long-lived assets | 206,828 | 4,223 | — | 211,051 | ||||||||||||
Total operating expenses | 291,836 | 133,374 | — | 425,210 | ||||||||||||
Operating (loss) income | (150,954 | ) | 42,142 | — | (108,812 | ) | ||||||||||
INTEREST INCOME | — | 1,242 | — | 1,242 | ||||||||||||
INTEREST EXPENSE | 1 | 72,769 | — | 72,770 | ||||||||||||
EQUITY IN LOSS OF AFFILIATED COMPANY | — | 15,836 | — | 15,836 | ||||||||||||
GAIN ON RETIREMENT OF DEBT | — | — | — | — | ||||||||||||
OTHER (EXPENSE) | — | (290 | ) | — | (290 | ) | ||||||||||
Loss before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations | (150,955 | ) | (45,511 | ) | — | (196,466 | ) | |||||||||
PROVISION FOR INCOME TAXES | 41,932 | 12,151 | — | 54,083 | ||||||||||||
Net loss before equity in loss of subsidiaries and discontinued operations | (192,887 | ) | (57,662 | ) | — | (250,549 | ) | |||||||||
EQUITY IN LOSS OF SUBSIDIARIES | — | (202,996 | ) | 202,996 | — | |||||||||||
Net loss from continuing operations | (192,887 | ) | (260,658 | ) | 202,996 | (250,549 | ) | |||||||||
(LOSS) INCOME FROM DISCONTINUED OPERATIONS, net of tax | (10,109 | ) | (126,932 | ) | — | (137,041 | ) | |||||||||
Consolidated net loss | (202,996 | ) | (387,590 | ) | 202,996 | (387,590 | ) | |||||||||
NONCONTROLLING INTERESTS IN INCOME OF SUBSIDIARIES | — | 3,910 | — | 3,910 | ||||||||||||
Net loss attributable to common stockholders | $ | (202,996 | ) | $ | (391,500 | ) | $ | 202,996 | $ | (391,500 | ) | |||||
F-60
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(As adjusted — see note 1) | ||||||||||||||||
(In thousands) | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
Net loss attributable to common stockholders | $ | (28,579 | ) | $ | (24,308 | ) | $ | — | $ | (52,887 | ) | |||||
Noncontrolling interests in income of subsidiaries | — | 4,329 | — | 4,329 | ||||||||||||
Consolidated net loss | (28,579 | ) | (19,979 | ) | — | (48,558 | ) | |||||||||
Adjustments to reconcile consolidated net loss to net cash from operating activities: | ||||||||||||||||
Depreciation and amortization | 11,960 | 9,051 | — | 21,011 | ||||||||||||
Amortization of debt financing costs | — | 2,419 | — | 2,419 | ||||||||||||
Deferred income taxes | — | 1,996 | — | 1,996 | ||||||||||||
Impairment of long-lived assets | 50,933 | 15,004 | — | 65,937 | ||||||||||||
Equity in net losses of affiliated company | — | (3,653 | ) | — | (3,653 | ) | ||||||||||
Stock-based compensation and other non-cash compensation | — | 1,649 | — | 1,649 | ||||||||||||
Gain on retirement of debt | — | (1,221 | ) | — | (1,221 | ) | ||||||||||
Amortization of contract inducement and termination fee | (598 | ) | (665 | ) | — | (1,263 | ) | |||||||||
Effect of change in operating assets and liabilities, net of assets acquired: | ||||||||||||||||
Trade accounts receivable, net | (2,533 | ) | 4,922 | — | 2,389 | |||||||||||
Prepaid expenses and other current assets | 151 | 202 | — | 353 | ||||||||||||
Other assets | (272 | ) | 5,101 | — | 4,829 | |||||||||||
Accounts payable | (378 | ) | 1,215 | — | 837 | |||||||||||
Due to corporate/from subsidiaries | (30,646 | ) | 30,646 | — | — | |||||||||||
Accrued interest | — | (584 | ) | — | (584 | ) | ||||||||||
Accrued compensation and related benefits | 435 | (583 | ) | — | (148 | ) | ||||||||||
Income taxes payable | 1 | 1,502 | — | 1,503 | ||||||||||||
Other liabilities | (634 | ) | (2,109 | ) | — | (2,743 | ) | |||||||||
Net cash flows used in operating activities from discontinued operations | 744 | (54 | ) | — | 690 | |||||||||||
Net cash flows from operating activities | 584 | 44,859 | — | 45,443 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||
Purchase of property and equipment | (3,058 | ) | (1,470 | ) | — | (4,528 | ) | |||||||||
Purchase of intangible assets | — | (343 | ) | — | (343 | ) | ||||||||||
Net cash flows used in investing activities | (3,058 | ) | (1,813 | ) | — | (4,871 | ) | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
Repayment of Senior Subordinated Notes | — | (1,220 | ) | — | (1,220 | ) | ||||||||||
Repayment of other debt | — | (153 | ) | — | (153 | ) | ||||||||||
Proceeds from credit facility | — | 116,500 | — | 116,500 | ||||||||||||
Repurchase of common stock | — | (19,697 | ) | — | (19,697 | ) | ||||||||||
Payment of credit facility | — | (136,670 | ) | — | (136,670 | ) | ||||||||||
Payment of bank financing costs | — | (1,658 | ) | — | (1,658 | ) | ||||||||||
Net cash flows used in financing activities | — | (42,898 | ) | — | (42,898 | ) | ||||||||||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (2,474 | ) | 148 | — | (2,326 | ) | ||||||||||
CASH AND CASH EQUIVALENTS, beginning of period | 2,601 | 19,688 | — | 22,289 | ||||||||||||
CASH AND CASH EQUIVALENTS, end of period | $ | 127 | $ | 19,836 | $ | — | $ | 19,963 | ||||||||
F-61
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(As adjusted — see note 1) | ||||||||||||||||
(In thousands) | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
Net loss attributable to common stockholders | $ | (234,470 | ) | $ | (302,944 | ) | $ | 234,470 | $ | (302,944 | ) | |||||
Noncontrolling interests in income of subsidiaries | — | 3,997 | — | 3,997 | ||||||||||||
Consolidated net loss | (234,470 | ) | (298,947 | ) | 234,470 | (298,947 | ) | |||||||||
Adjustments to reconcile consolidated net loss to net cash from operating activities: | ||||||||||||||||
Depreciation and amortization | 9,929 | 9,093 | — | 19,022 | ||||||||||||
Amortization of debt financing costs | — | 2,591 | — | 2,591 | ||||||||||||
Deferred income taxes | — | (49,687 | ) | — | (49,687 | ) | ||||||||||
Impairment of long-lived assets | 328,972 | 94,248 | — | 423,220 | ||||||||||||
Equity in net losses of affiliated company | — | 3,652 | — | 3,652 | ||||||||||||
Stock-based compensation and other non-cash compensation | 389 | 1,343 | — | 1,732 | ||||||||||||
Gain on retirement of debt | — | (74,017 | ) | — | (74,017 | ) | ||||||||||
Amortization of contract inducement and termination fee | (896 | ) | (999 | ) | — | (1,895 | ) | |||||||||
Change in interest due on stock subscription receivable | — | (20 | ) | — | (20 | ) | ||||||||||
Effect of change in operating assets and liabilities, net of assets acquired: | ||||||||||||||||
Trade accounts receivable, net | (2,921 | ) | 1,121 | — | (1,800 | ) | ||||||||||
Prepaid expenses and other current assets | (198 | ) | (373 | ) | — | (571 | ) | |||||||||
Other assets | (165 | ) | (801 | ) | — | (966 | ) | |||||||||
Accounts payable | 1,648 | (1,914 | ) | — | (266 | ) | ||||||||||
Due to corporate/from subsidiaries | (50,128 | ) | 50,128 | — | — | |||||||||||
Accrued interest | — | (8,921 | ) | — | (8,921 | ) | ||||||||||
Accrued compensation and related benefits | 590 | (6,029 | ) | — | (5,439 | ) | ||||||||||
Income taxes payable | — | (4,433 | ) | — | (4,433 | ) | ||||||||||
Other liabilities | (11,733 | ) | 16,632 | — | 4,899 | |||||||||||
Net cash flows used in operating activities from discontinued operations | 1,322 | 4,356 | — | 5,678 | ||||||||||||
Net cash flows from (used in) operating activities | 42,339 | (262,977 | ) | 234,470 | 13,832 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||
Purchase of property and equipment | (5,002 | ) | (7,539 | ) | — | (12,541 | ) | |||||||||
Cash paid for acquisitions | (34,918 | ) | (35,537 | ) | — | (70,455 | ) | |||||||||
Investment in subsidiaries | — | 234,470 | (234,470 | ) | — | |||||||||||
Proceeds from sale of assets | — | 150,224 | — | 150,224 | ||||||||||||
Purchase of intangible assets | (474 | ) | (342 | ) | — | (816 | ) | |||||||||
Deposits and payments for station purchases and other assets | — | (215 | ) | — | (215 | ) | ||||||||||
Net cash flows used in investing activities from discontinued operations | (166 | ) | — | — | (166 | ) | ||||||||||
Net cash flows (used in) from investing activities | (40,560 | ) | 341,061 | (234,470 | ) | 66,031 | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
Repayment of Senior Subordinated Notes | — | (120,787 | ) | — | (120,787 | ) | ||||||||||
Repayment of other debt | — | (1,004 | ) | — | (1,004 | ) | ||||||||||
Proceeds from credit facility | — | 227,000 | — | 227,000 | ||||||||||||
Repurchase of common stock | — | (12,104 | ) | — | (12,104 | ) | ||||||||||
Payment of credit facility | — | (170,299 | ) | — | (170,299 | ) | ||||||||||
Payment of stock subscriptions receivable | — | 1,737 | — | 1,737 | ||||||||||||
Payment to noncontrolling interest shareholders of Reach Media | — | (6,364 | ) | — | (6,364 | ) | ||||||||||
Net cash flows used in financing activities | — | (81,821 | ) | — | (81,821 | ) | ||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 1,779 | (3,737 | ) | — | (1,958 | ) | ||||||||||
CASH AND CASH EQUIVALENTS, beginning of period | 822 | 23,425 | — | 24,247 | ||||||||||||
CASH AND CASH EQUIVALENTS, end of period | $ | 2,601 | $ | 19,688 | $ | — | $ | 22,289 | ||||||||
F-62
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(As adjusted — see note 1) | ||||||||||||||||
(In thousands) | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
Net loss attributable to common stockholders | $ | (202,996 | ) | $ | (391,500 | ) | $ | 202,996 | $ | (391,500 | ) | |||||
Noncontrolling interests in income of subsidiaries | — | 3,910 | 3,910 | |||||||||||||
Consolidated net loss | (202,996 | ) | (387,590 | ) | 202,996 | (387,590 | ) | |||||||||
Adjustments to reconcile consolidated net loss to net cash from operating activities: | ||||||||||||||||
Depreciation and amortization | 5,881 | 8,799 | — | 14,680 | ||||||||||||
Amortization of debt financing costs | — | 2,241 | — | 2,241 | ||||||||||||
Deferred income taxes | — | (28,013 | ) | — | (28,013 | ) | ||||||||||
Impairment of long-lived assets | 206,828 | 4,223 | — | 211,051 | ||||||||||||
Equity in net losses of affiliated company | — | 15,836 | — | 15,836 | ||||||||||||
Stock-based compensation and other non-cash compensation | 1,200 | 1,791 | — | 2,991 | ||||||||||||
Amortization of contract inducement and termination fee | (896 | ) | (913 | ) | — | (1,809 | ) | |||||||||
Change in interest due on stock subscription receivable | — | (75 | ) | — | (75 | ) | ||||||||||
Effect of change in operating assets and liabilities, net of assets acquired: | ||||||||||||||||
Trade accounts receivable, net | 952 | 2,558 | — | 3,510 | ||||||||||||
Prepaid expenses and other current assets | (481 | ) | (744 | ) | — | (1,225 | ) | |||||||||
Income tax receivable | — | 1,296 | — | 1,296 | ||||||||||||
Other assets | 41 | (399 | ) | — | (358 | ) | ||||||||||
Due to corporate/from subsidiaries | (18,564 | ) | 18,564 | — | — | |||||||||||
Accounts payable | (1,669 | ) | (2,620 | ) | — | (4,289 | ) | |||||||||
Accrued interest | — | (270 | ) | — | (270 | ) | ||||||||||
Accrued compensation and related benefits | 223 | (1,453 | ) | — | (1,230 | ) | ||||||||||
Income taxes payable | — | 1,997 | — | 1,997 | ||||||||||||
Other liabilities | (1,027 | ) | 1,221 | — | 194 | |||||||||||
Net cash flows from operating activities from discontinued operations | 15,012 | 200,065 | 215,077 | |||||||||||||
Net cash flows from (used in) operating activities | 4,504 | (163,486 | ) | 202,996 | 44,014 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||
Purchase of property and equipment | (4,164 | ) | (5,651 | ) | — | (9,815 | ) | |||||||||
Equity investments | — | (12,590 | ) | — | (12,590 | ) | ||||||||||
Investment in subsidiaries | — | 202,996 | (202,996 | ) | — | |||||||||||
Proceeds from sale of assets | — | 108,100 | — | 108,100 | ||||||||||||
Deposits and payments for station purchases and other assets | — | (5,904 | ) | — | (5,904 | ) | ||||||||||
Net cash flows used in investing activities from discontinued operations | (388 | ) | (935 | ) | — | (1,323 | ) | |||||||||
Net cash flows (used in) from investing activities | (4,552 | ) | 286,016 | (202,996 | ) | 78,468 | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
Repayment of debt | (14 | ) | (124,683 | ) | — | (124,697 | ) | |||||||||
Payment of bank financing costs | — | (3,004 | ) | — | (3,004 | ) | ||||||||||
Payment to noncontrolling interest shareholders in Reach Media | — | (2,940 | ) | — | (2,940 | ) | ||||||||||
Net cash flows used in financing activities | (14 | ) | (130,627 | ) | — | (130,641 | ) | |||||||||
DECREASE IN CASH AND CASH EQUIVALENTS | (62 | ) | (8,097 | ) | — | (8,159 | ) | |||||||||
CASH AND CASH EQUIVALENTS, beginning of period | 884 | 31,522 | — | 32,406 | ||||||||||||
CASH AND CASH EQUIVALENTS, end of period | $ | 822 | $ | 23,425 | $ | — | $ | 24,247 | ||||||||
F-63
21. | SUBSEQUENT EVENTS: |
F-64
Balance | Additions | |||||||||||||||||||
at | Charged | Acquired | Balance | |||||||||||||||||
Beginning | to | from | at End | |||||||||||||||||
Description | of Year | Expense | Acquisitions | Deductions | of Year | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Allowance for Doubtful Accounts: | ||||||||||||||||||||
2009 | $ | 3,520 | $ | 2,124 | $ | — | $ | 2,993 | $ | 2,651 | ||||||||||
2008 | 1,862 | 4,946 | 55 | 3,343 | 3,520 | |||||||||||||||
2007 | 3,721 | 1,269 | — | 3,128 | 1,862 |
Balance | Additions | |||||||||||||||||||
at | Charged | Acquired | Balance | |||||||||||||||||
Beginning of | to | from | at End | |||||||||||||||||
Description | Year | Expense | Acquisitions | Deductions(1) | of Year | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Valuation Allowance for Deferred Tax Assets: | ||||||||||||||||||||
2009 | $ | 205,756 | $ | 21,958 | $ | — | $ | 305 | $ | 228,019 | ||||||||||
2008 | 133,977 | 69,212 | 1,088 | (1,479 | ) | 205,756 | ||||||||||||||
2007 | 2,248 | 132,085 | — | (356 | ) | 133,977 |
(1) | Relates to an increase or (decrease) to the valuation allowance for deferred tax assets pertaining to interest rate swaps charged to accumulated other comprehensive income instead of provision for income taxes. |
F-65
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(Unaudited) | ||||||||||||||||
(As adjusted — see | (As adjusted — see | |||||||||||||||
note 1) | note 1) | |||||||||||||||
(In thousands, except share data) | ||||||||||||||||
NET REVENUE | $ | 74,491 | $ | 74,651 | $ | 208,703 | $ | 204,835 | ||||||||
OPERATING EXPENSES: | ||||||||||||||||
Programming and technical, including stock-based compensation of $0 and $0, and $0 and $88, respectively | 18,811 | 17,994 | 56,736 | 56,856 | ||||||||||||
Selling, general and administrative, including stock-based compensation of $151 and $54, and $833 and $285, respectively | 27,517 | 24,018 | 78,290 | 68,828 | ||||||||||||
Corporate selling, general and administrative, including stock-based compensation of $757 and $248, and $4,044 and $1,014, respectively | 6,245 | 4,950 | 24,581 | 16,048 | ||||||||||||
Depreciation and amortization | 4,625 | 5,337 | 14,195 | 15,804 | ||||||||||||
Impairment of long-lived assets | — | — | — | 48,953 | ||||||||||||
Total operating expenses | 57,198 | 52,299 | 173,802 | 206,489 | ||||||||||||
Operating income (loss) | 17,293 | 22,352 | 34,901 | (1,654 | ) | |||||||||||
INTEREST INCOME | 28 | 33 | 95 | 98 | ||||||||||||
INTEREST EXPENSE | 12,122 | 9,224 | 31,059 | 29,036 | ||||||||||||
GAIN ON RETIREMENT OF DEBT | — | — | — | 1,221 | ||||||||||||
EQUITY IN INCOME OF AFFILIATED COMPANY | (1,784 | ) | (1,397 | ) | (3,832 | ) | (3,294 | ) | ||||||||
OTHER EXPENSE,net | 50 | 38 | 2,934 | 96 | ||||||||||||
Income (loss) before provision for (benefit from) income taxes, noncontrolling interests in income of subsidiaries and loss from discontinued operations | 6,933 | 14,520 | 4,835 | (26,173 | ) | |||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES | 4,760 | (1,508 | ) | 4,685 | 7,340 | |||||||||||
Net income (loss) from continuing operations | 2,173 | 16,028 | 150 | (33,513 | ) | |||||||||||
LOSS FROM DISCONTINUED OPERATIONS,net of tax | (125 | ) | (90 | ) | (205 | ) | (835 | ) | ||||||||
CONSOLIDATED NET INCOME (LOSS) | 2,048 | 15,938 | (55 | ) | (34,348 | ) | ||||||||||
NONCONTROLLING INTERESTS IN INCOME OF SUBSIDIARIES | 1,010 | 1,712 | 1,427 | 3,650 | ||||||||||||
CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 1,038 | $ | 14,226 | $ | (1,482 | ) | $ | (37,998 | ) | ||||||
BASIC AND DILUTED CONSOLIDATED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | ||||||||||||||||
Continuing operations | $ | 0.02 | $ | 0.25 | $ | (0.02 | )* | $ | (0.60 | ) | ||||||
Discontinued operations, net of tax | (0.00 | ) | (0.00 | ) | (0.00 | )* | (0.01 | ) | ||||||||
Net income (loss) attributable to common stockholders | $ | 0.02 | $ | 0.25 | $ | (0.03 | )* | $ | (0.61 | ) | ||||||
WEIGHTED AVERAGE SHARES OUTSTANDING: | ||||||||||||||||
Basic | 52,064,108 | 56,242,964 | 51,316,498 | 61,873,161 | ||||||||||||
Diluted | 54,262,885 | 56,684,369 | 51,316,498 | 61,873,161 | ||||||||||||
* | Earnings per share amounts may not add due to rounding. |
F-66
As of | ||||||||
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
(Unaudited) | ||||||||
(In thousands, except share data) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash and cash equivalents | $ | 21,571 | $ | 19,963 | ||||
Trade accounts receivable, net of allowance for doubtful accounts of $2,784 and $2,651, respectively | 60,840 | 47,019 | ||||||
Prepaid expenses and other current assets | 4,739 | 4,950 | ||||||
Current assets from discontinued operations | 78 | 424 | ||||||
Total current assets | 87,228 | 72,356 | ||||||
PROPERTY AND EQUIPMENT,net | 35,318 | 40,585 | ||||||
GOODWILL | 137,493 | 137,517 | ||||||
RADIO BROADCASTING LICENSES | 698,645 | 698,645 | ||||||
OTHER INTANGIBLE ASSETS,net | 36,656 | 35,059 | ||||||
INVESTMENT IN AFFILIATED COMPANY | 46,479 | 48,452 | ||||||
OTHER ASSETS | 2,565 | 2,854 | ||||||
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS | — | 74 | ||||||
Total assets | $ | 1,044,384 | $ | 1,035,542 | ||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES: | ||||||||
Accounts payable | $ | 2,719 | $ | 4,160 | ||||
Accrued interest | 10,355 | 9,499 | ||||||
Accrued compensation and related benefits | 12,085 | 10,249 | ||||||
Income taxes payable | 2,444 | 1,533 | ||||||
Other current liabilities | 7,105 | 7,236 | ||||||
Current portion of long-term debt | 652,138 | 652,534 | ||||||
Current liabilities from discontinued operations | 2,428 | 2,949 | ||||||
Total current liabilities | 689,274 | 688,160 | ||||||
LONG-TERM DEBT,net of current portion | 1,000 | 1,000 | ||||||
OTHER LONG-TERM LIABILITIES | 10,147 | 10,185 | ||||||
DEFERRED TAX LIABILITIES | 90,762 | 88,144 | ||||||
Total liabilities | 791,183 | 787,489 | ||||||
REDEEMABLE NONCONTROLLING INTERESTS | 44,047 | 52,225 | ||||||
STOCKHOLDERS’ EQUITY: | ||||||||
Convertible preferred stock, $.001 par value, 1,000,000 shares authorized; no shares outstanding at September 30, 2010 and December 31, 2009 | — | — | ||||||
Common stock — Class A, $.001 par value, 30,000,000 shares authorized; 2,863,912 and 2,981,841 shares issued and outstanding as of September 30, 2010 and December 31, 2009, respectively | 3 | 3 | ||||||
Common stock — Class B, $.001 par value, 150,000,000 shares authorized; 2,861,843 shares issued and outstanding as of September 30, 2010 and December 31, 2009, respectively | 3 | 3 | ||||||
Common stock — Class C, $.001 par value, 150,000,000 shares authorized; 3,121,048 shares issued and outstanding as of September 30, 2010 and December 31, 2009, respectively | 3 | 3 | ||||||
Common stock — Class D, $.001 par value, 150,000,000 shares authorized; 45,416,082 and 42,280,153 shares issued and outstanding as of September 30, 2010 and December 31, 2009, respectively | 45 | 42 | ||||||
Accumulated other comprehensive loss | (1,685 | ) | (2,086 | ) | ||||
Additional paid-in capital | 982,679 | 968,275 | ||||||
Accumulated deficit | (771,894 | ) | (770,412 | ) | ||||
Total stockholders’ equity | 209,154 | 195,828 | ||||||
Total liabilities, redeemable noncontrolling interests and stockholders’ equity | $ | 1,044,384 | $ | 1,035,542 | ||||
F-67
Accumulated | ||||||||||||||||||||||||||||||||||||||||
Convertible | Common | Common | Common | Common | Other | Additional | Total | |||||||||||||||||||||||||||||||||
Preferred | Stock | Stock | Stock | Stock | Comprehensive | Comprehensive | Paid-In | Accumulated | Stockholders’ | |||||||||||||||||||||||||||||||
Stock | Class A | Class B | Class C | Class D | Income (Loss) | Loss | Capital | Deficit | Equity | |||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||
BALANCE, as of December 31, 2009 | $ | — | $ | 3 | $ | 3 | $ | 3 | $ | 42 | $ | (2,086 | ) | $ | 968,275 | $ | (770,412 | ) | $ | 195,828 | ||||||||||||||||||||
Comprehensive loss: | ||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | $ | (1,482 | ) | — | — | (1,482 | ) | (1,482 | ) | ||||||||||||||||||||||||||
Change in unrealized loss on derivative and hedging activities, net of taxes | — | — | — | — | — | 401 | 401 | — | — | 401 | ||||||||||||||||||||||||||||||
Comprehensive loss | $ | (1,081 | ) | |||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | 3 | — | 4,874 | — | 4,877 | |||||||||||||||||||||||||||||||
Decretion of redeemable noncontrolling interests to estimated redemption value | 9,530 | — | 9,530 | |||||||||||||||||||||||||||||||||||||
BALANCE, as of September 30, 2010 | $ | — | $ | 3 | $ | 3 | $ | 3 | $ | 45 | $ | (1,685 | ) | $ | 982,679 | $ | (771,894 | ) | $ | 209,154 | ||||||||||||||||||||
F-68
Nine Months Ended September 30, | ||||||||
2010 | 2009 | |||||||
(Unaudited) | ||||||||
(As adjusted — | ||||||||
see note 1) | ||||||||
(In thousands) | ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Consolidated net loss | (55 | ) | (34,348 | ) | ||||
Adjustments to reconcile consolidated net loss to net cash from operating activities: | ||||||||
Depreciation and amortization | 14,195 | 15,804 | ||||||
Amortization of debt financing costs | 1,694 | 1,811 | ||||||
Write off of debt financing costs | 3,055 | — | ||||||
Deferred income taxes | 2,611 | 3,887 | ||||||
Impairment of long-lived assets | — | 48,953 | ||||||
Equity in income of affiliated company | (3,832 | ) | (3,294 | ) | ||||
Stock-based compensation | 4,877 | 1,381 | ||||||
Gain on retirement of debt | — | (1,221 | ) | |||||
Amortization of contract inducement and termination fee | — | (1,263 | ) | |||||
Effect of change in operating assets and liabilities, net of assets acquired: | ||||||||
Trade accounts receivable | (13,821 | ) | (617 | ) | ||||
Prepaid expenses and other assets | 211 | 1,404 | ||||||
Other assets | 6,868 | 1,481 | ||||||
Accounts payable | (1,824 | ) | 348 | |||||
Accrued interest | 856 | (6,122 | ) | |||||
Accrued compensation and related benefits | 1,836 | (2,715 | ) | |||||
Income taxes payable | 911 | 855 | ||||||
Other liabilities | (403 | ) | (4,687 | ) | ||||
Net cash flows (used in) provided from operating activities of discontinued operations | (404 | ) | 207 | |||||
Net cash flows provided from operating activities | 16,775 | 21,864 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Purchases of property and equipment | (3,251 | ) | (3,368 | ) | ||||
Purchase of other intangible assets | (341 | ) | (272 | ) | ||||
Net cash flows used in investing activities | (3,592 | ) | (3,640 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Repayment of other debt | — | (153 | ) | |||||
Proceeds from credit facility | 12,000 | 111,500 | ||||||
Repayment of credit facility | (12,396 | ) | (125,170 | ) | ||||
Repurchase of senior subordinated notes | — | (1,220 | ) | |||||
Debt refinancing and modification costs | (11,179 | ) | — | |||||
Repurchase of common stock | — | (10,695 | ) | |||||
Net cash flows used in financing activities | (11,575 | ) | (25,738 | ) | ||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 1,608 | (7,514 | ) | |||||
CASH AND CASH EQUIVALENTS,beginning of period | 19,963 | 22,289 | ||||||
CASH AND CASH EQUIVALENTS,end of period | $ | 21,571 | $ | 14,775 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||
Cash paid for: | ||||||||
Interest | $ | 28,510 | $ | 33,346 | ||||
Income taxes | $ | 1,160 | $ | 2,731 | ||||
F-69
1. | ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
(a) | Organization |
(b) | Interim Financial Statements |
F-70
(c) | Financial Instruments |
(d) | Revenue Recognition |
(e) | Barter Transactions |
F-71
(f) | Comprehensive Loss |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(Unaudited) | ||||||||||||||||
(In thousands) | ||||||||||||||||
Consolidated net income (loss) | $ | 2,048 | $ | 15,938 | $ | (55 | ) | $ | (34,348 | ) | ||||||
Other comprehensive income (loss) (net of tax benefit of $0 for all periods): | ||||||||||||||||
Derivative and hedging activities | 5 | (97 | ) | 401 | 378 | |||||||||||
Comprehensive income (loss) | 2,053 | 15,841 | 346 | (33,970 | ) | |||||||||||
Comprehensive income attributable to the noncontrolling interests | 1,010 | 1,712 | 1,427 | 3,650 | ||||||||||||
Comprehensive (loss) income attributable to common stockholders | $ | 1,043 | $ | 14,129 | $ | (1,081 | ) | $ | (37,620 | ) | ||||||
(g) | Earnings Per Share |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(Unaudited) | ||||||||||||||||
Numerator: | ||||||||||||||||
Consolidated net income (loss) attributable to common stockholders | $ | 1,038 | $ | 14,226 | $ | (1,482 | ) | $ | (37,998 | ) | ||||||
Denominator: | ||||||||||||||||
Denominator for basic net income (loss) per share — weighted average outstanding shares | 52,064,108 | 56,242,964 | 51,316,498 | 61,873,161 | ||||||||||||
Effect of dilutive securities: | ||||||||||||||||
Stock options and restricted stock | 2,198,777 | 441,405 | — | — | ||||||||||||
Denominator for diluted net income per share — weighted-average outstanding shares | 54,262,885 | 56,684,369 | 51,316,498 | 61,873,161 | ||||||||||||
F-72
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(Unaudited) | ||||||||||||||||
Net income (loss) attributable to common stockholders per share — basic | $ | 0.02 | $ | 0.25 | $ | (0.03 | ) | $ | (0.61 | ) | ||||||
Net income (loss) attributable to common stockholders per share — diluted | $ | 0.02 | $ | 0.25 | $ | (0.03 | ) | $ | (0.61 | ) | ||||||
Nine Months Ended September 30, | ||||||||
2010 | 2009 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Stock options | 5,090 | 5,371 | ||||||
Restricted stock | 2,185 | 504 | ||||||
(h) | Fair Value Measurements |
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
(Unaudited) | ||||||||||||||||
(In thousands) | ||||||||||||||||
As of September 30, 2010 | ||||||||||||||||
Liabilities subject to fair value measurement: | ||||||||||||||||
Interest rate swap(a) | $ | 1,687 | $ | — | $ | 1,687 | $ | — | ||||||||
Employment agreement award(b) | 5,733 | — | — | 5,733 | ||||||||||||
Total | $ | 7,420 | $ | — | $ | 1,687 | $ | 5,733 | ||||||||
F-73
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
(Unaudited) | ||||||||||||||||
(In thousands) | ||||||||||||||||
Mezzanine equity subject to fair value measurement: | ||||||||||||||||
Redeemable noncontrolling interest(c) | $ | 44,047 | $ | — | $ | — | $ | 44,047 | ||||||||
As of December 31, 2009 | ||||||||||||||||
Liabilities subject to fair value measurement: | ||||||||||||||||
Interest rate swap(a) | $ | 2,086 | $ | — | $ | 2,086 | $ | — | ||||||||
Employment agreement award(b) | 4,657 | — | — | 4,657 | ||||||||||||
Total | $ | 6,743 | $ | — | $ | 2,086 | $ | 4,657 | ||||||||
Mezzanine equity subject to fair value measurement: | ||||||||||||||||
Redeemable noncontrolling interests(c) | $ | 52,225 | $ | — | $ | — | $ | 52,225 | ||||||||
(a) | Based on London Interbank Offered Rate (“LIBOR”). | |
(b) | Pursuant to an employment agreement (the “Employment Agreement”) executed in April 2008, the Chief Executive Officer (“CEO”) is eligible to receive an award amount equal to 8% of any proceeds from distributions or other liquidity events in excess of the return of the Company’s aggregate investment in TV One. The Company reviews the factors underlying this award at the end of each quarter. The Company’s obligation to pay the award will be triggered only after the Company’s recovery of the aggregate amount of its capital contribution in TV One and only upon actual receipt of distributions of cash or marketable securities or proceeds from a liquidity event with respect to the Company’s membership interest in TV One. The CEO was fully vested in the award upon execution of the Employment Agreement, and the award lapses upon expiration of the Employment Agreement in April 2011, or earlier if the CEO voluntarily leaves the Company or is terminated for cause. A third-party valuation firm assisted the Company in estimating the fair valuation of the award. (See Note 6 —Derivative Instruments and Hedging Activities.) | |
(c) | Redeemable noncontrolling interest in Reach Media is measured at fair value using a discounted cash flow methodology. Significant inputs to the discounted cash flow analysis include forecasted operating results, the discount rate and a terminal value. |
Redeemable | ||||||||
Employment | Noncontrolling | |||||||
Agreement Award | Interests | |||||||
(In thousands) | ||||||||
Balance at December 31, 2009 | $ | 4,657 | $ | 52,225 | ||||
Losses included in earnings | 1,076 | — | ||||||
Net income attributable to noncontrolling interest | — | 1,427 | ||||||
Decretion to estimated redemption value | — | (9,605 | ) | |||||
Balance at September 30, 2010 | $ | 5,733 | $ | 44,047 | ||||
The amount of total gains for the period included in earnings attributable to the change in unrealized gains relating to assets and liabilities still held at the reporting date | $ | (1,076 | ) | $ | — | |||
F-74
(i) | Impact of Recently Issued Accounting Pronouncements |
F-75
(j) | Liquidity and Uncertainties Related to Going Concern |
F-76
(k) | Major Customer |
F-77
(l) | Redeemable Noncontrolling Interests |
2. | ACQUISITIONS |
3. | DISCONTINUED OPERATIONS |
F-78
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(Unaudited) | ||||||||||||||||
(In thousands) | ||||||||||||||||
Net revenue | $ | — | $ | 852 | $ | — | $ | 1,423 | ||||||||
Station operating expenses | 113 | 994 | 188 | 2,489 | ||||||||||||
Depreciation and amortization | — | 24 | 3 | 72 | ||||||||||||
Loss (gain) on sale of assets | 12 | 16 | 14 | (302 | ) | |||||||||||
(Loss) income before income taxes | (125 | ) | (182 | ) | (205 | ) | (836 | ) | ||||||||
(Benefit from) provision for income taxes | — | (92 | ) | — | 1 | |||||||||||
Loss from discontinued operations, net of tax | $ | (125 | ) | $ | (90 | ) | $ | (205 | ) | $ | (835 | ) | ||||
As of | ||||||||
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Currents assets: | ||||||||
Accounts receivable, net of allowance for doubtful accounts | $ | 78 | $ | 424 | ||||
Total current assets | 78 | 424 | ||||||
Property and equipment, net | — | 14 | ||||||
Intangible assets, net | — | 60 | ||||||
Total assets | $ | 78 | $ | 498 | ||||
Current liabilities: | ||||||||
Accounts payable | $ | — | $ | 91 | ||||
Accrued compensation and related benefits | — | 70 | ||||||
Other current liabilities | 2,428 | 2,788 | ||||||
Total current liabilities | 2,428 | 2,949 | ||||||
Total liabilities | $ | 2,428 | $ | 2,949 | ||||
4. | GOODWILL, RADIO BROADCASTING LICENSES AND OTHER INTANGIBLE ASSETS |
F-79
F-80
October 1, | February 28, | August 31, | October 1, | |||||
Radio Broadcasting Licenses | 2008 | 2009 | 2009(a) | 2009 | ||||
(In millions) | ||||||||
Pre-tax impairment charge | $51.2 | $49.0 | $— | $16.1 | ||||
Discount Rate | 10.5% | 10.5% | — | 10.5% | ||||
Year 1 Market Revenue Growth or Decline Rate or Range | (8.0)% | (13.1)% - (17.7)% | (22.3)% | 1.0% | ||||
Long-term Market Revenue Growth Rate Range (Years 6 — 10) | 1.5% - 2.5% | 1.5% - 2.5% | — | 1.0% - 2.5% | ||||
Mature Market Share Range | 1.2% - 27.0% | 1.2% - 27.0% | — | 0.8% - 28.1% | ||||
Operating Profit Margin Range | 20.0% - 50.7% | 17.7% - 50.7% | — | 18.5% - 50.7% |
(a) | Reflects changes only to the key assumptions used in the February 2009 interim testing for a certain unit of accounting. |
F-81
Reach Media Goodwill (Reporting | ||||||||
Unit Within the Radio Broadcasting | October 1, | February 28, | May 31, | August 31, | ||||
Segment) | 2009 | 2010 | 2010 | 2010 | ||||
(In millions) | ||||||||
Pre-tax impairment charge | $— | $— | $— | $— | ||||
Discount Rate | 14.0% | 13.5% | 13.5% | 13.0% | ||||
2010 (Year 1) Revenue Growth Rate | 16.5%(a) | 8.5% | 2.5% | 2.5% | ||||
Long-term Revenue Growth Rate Range (Years 6-10) | 2.5% - 3.0% | 2.5% - 3.0% | 2.5% - 2.9% | 2.5% - 3.3% | ||||
Operating Profit Margin Range | 27.2% - 35.3% | 22.7% - 31.4% | 23.3% - 31.5% | 25.5% - 31.2% |
(a) | The Year 1 revenue growth rate is driven by the September 2009 amendment of Reach Media’s sales representation agreement with Citadel, whereby the guaranteed revenue paid to Reach Media by Citadel was reduced by $2.0 million in the fourth quarter of 2009, the final quarter for the term of the agreement. Effective January 2010, Reach Media and Citadel became parties to a commission based sales representation agreement, whereby Citadel sellsout-of-show inventory for the Tom Joyner Morning Show. Reach Media now sells all in-show inventory. |
F-82
As of | Changes in Goodwill Carrying Value | As of | ||||||||||||||||||
December 31, | Nine Months Ended September 30, 2010 | September 30, | ||||||||||||||||||
2009 | Acquisitions/ | Other | 2010 | |||||||||||||||||
Reporting Unit | Goodwill | Impairment | Dispositions | Activity | Goodwill | |||||||||||||||
Reporting Unit 3 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Reporting Unit 4 | — | — | — | — | — | |||||||||||||||
Reporting Unit 8 | — | — | — | — | — | |||||||||||||||
Reporting Unit 9 | — | — | — | — | — | |||||||||||||||
Reporting Unit 15 | — | — | — | — | — | |||||||||||||||
Reporting Unit 14 | — | — | — | — | — | |||||||||||||||
Reporting Unit 2 | 406 | — | — | — | 406 | |||||||||||||||
Reporting Unit 6 | 928 | — | — | — | 928 | |||||||||||||||
Reporting Unit 10 | 2,081 | — | — | — | 2,081 | |||||||||||||||
Reporting Unit 13 | 2,491 | — | — | — | 2,491 | |||||||||||||||
Reporting Unit 12 | 2,915 | — | — | — | 2,915 | |||||||||||||||
Reporting Unit 11 | 3,791 | — | — | — | 3,791 | |||||||||||||||
Reporting Unit 16 | 4,442 | — | — | — | 4,442 | |||||||||||||||
Reporting Unit 5 | 5,074 | — | — | — | 5,074 | |||||||||||||||
Reporting Unit 7 | 12,887 | — | — | — | 12,887 | |||||||||||||||
Reporting Unit 19 | 30,468 | — | — | — | 30,468 | |||||||||||||||
Reporting Unit 1 | 50,194 | — | — | — | 50,194 | |||||||||||||||
Radio Broadcasting Segment | 115,677 | — | — | — | 115,677 | |||||||||||||||
Corporate/Eliminations/Other | — | — | — | — | — | |||||||||||||||
Reporting Unit 20 | — | — | — | — | — | |||||||||||||||
— | — | — | — | |||||||||||||||||
Reporting Unit 17 | — | — | — | — | — | |||||||||||||||
Reporting Unit 18 | 21,840 | — | — | (24 | ) | 21,816 | ||||||||||||||
Internet Segment | 21,840 | — | — | (24 | ) | 21,816 | ||||||||||||||
Total | $ | 137,517 | $ | — | $ | — | $ | (24 | ) | $ | 137,493 | |||||||||
F-83
As of | ||||||||||||
September 30, 2010 | December 31, 2009 | Period of Amortization | ||||||||||
(Unaudited) | ||||||||||||
(In thousands) | ||||||||||||
Trade names | $ | 17,133 | $ | 16,965 | 2-5 Years | |||||||
Talent agreement | 19,549 | 19,549 | 10 Years | |||||||||
Debt financing and modification costs | 25,159 | 17,527 | Term of debt | |||||||||
Intellectual property | 13,011 | 13,011 | 4-10 Years | |||||||||
Affiliate agreements | 7,769 | 7,769 | 1-10 Years | |||||||||
Acquired income leases | 1,282 | 1,282 | 3-9 Years | |||||||||
Non-compete agreements | 1,260 | 1,260 | 1-3 Years | |||||||||
Advertiser agreements | 6,613 | 6,613 | 2-7 Years | |||||||||
Favorable office and transmitter leases | 3,358 | 3,358 | 2-60 Years | |||||||||
Brand names | 2,539 | 2,539 | 2.5 Years | |||||||||
Other intangibles | 1,257 | 1,260 | 1-5 Years | |||||||||
98,930 | 91,133 | |||||||||||
Less: Accumulated amortization | (62,274 | ) | (56,074 | ) | ||||||||
Other intangible assets, net | $ | 36,656 | $ | 35,059 | ||||||||
(In thousands) | ||||
2010 (October through December) | $ | 1,666 | ||
2011 | $ | 5,647 | ||
2012 | $ | 5,415 | ||
2013 | $ | 4,830 | ||
2014 | $ | 4,124 | ||
2015 | $ | 248 |
5. | INVESTMENT IN AFFILIATED COMPANY |
F-84
6. | DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES |
F-85
Liability Derivatives | ||||||||||||
As of September 30, 2010 | As of December 31, 2009 | |||||||||||
(Unaudited) | Fair | Balance Sheet | ||||||||||
Balance Sheet Location | Value | Location | Fair Value | |||||||||
(In thousands) | ||||||||||||
Derivatives designated as hedging instruments: | ||||||||||||
Other Current | ||||||||||||
Interest rate swaps | Other Current Liabilities | $ | — | Liabilities | $ | 486 | ||||||
Other Long-Term | Other Long-Term | |||||||||||
Interest rate swaps | Liabilities | 1,687 | Liabilities | 1,600 | ||||||||
Derivatives not designated as hedging instruments: | ||||||||||||
Employment agreement award | Other Long-Term Liabilities | 5,733 | Other Long-Term Liabilities | 4,657 | ||||||||
Total derivatives | $ | 7,420 | $ | 6,743 | ||||||||
Three Months Ended September 30, | ||||||||||||||||||||||||||||||||
Amount of Gain (Loss) in | ||||||||||||||||||||||||||||||||
Other Comprehensive Loss | Gain (Loss) in Income (Ineffective | |||||||||||||||||||||||||||||||
on Derivative (Effective | Loss Reclassified from Accumulated Other | Portion and Amount Excluded from | ||||||||||||||||||||||||||||||
Derivatives in Cash | Portion) | Comprehensive Loss into Income (Effective Portion) | Effectiveness Testing) | |||||||||||||||||||||||||||||
Flow Hedging | Amount | Amount | Amount | |||||||||||||||||||||||||||||
Relationships | 2010 | 2009 | Location | 2010 | 2009 | Location | 2010 | 2009 | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 5 | $ | (97 | ) | Interest expense | $ | (254 | ) | $ | (485 | ) | Interest expense | $ | — | $ | — | |||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||
Amount of Gain (Loss) in | Gain (Loss) in Income (Ineffective Portion | |||||||||||||||||||||||||||||||
Other Comprehensive Loss | Loss Reclassified from Accumulated Other | and Amount Excluded from | ||||||||||||||||||||||||||||||
Derivatives in Cash | on Derivative (Effective Portion) | Comprehensive Loss into Income (Effective Portion) | Effectiveness Testing) | |||||||||||||||||||||||||||||
Flow Hedging | Amount | Amount | Amount | |||||||||||||||||||||||||||||
Relationships | 2010 | 2009 | Location | 2010 | 2009 | Location | 2010 | 2009 | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 401 | $ | 378 | Interest expense | $ | (1,243 | ) | $ | (1,107 | ) | Interest expense | $ | — | $ | — | ||||||||||||||||
F-86
Amount of Gain (Loss) in | ||||||||||
Income of Derivative | ||||||||||
Derivatives Not | Location of Gain | Three Months Ended | ||||||||
Designated as Hedging | (Loss) in Income of | September 30, | ||||||||
Instruments | Derivative | 2010 | 2009 | |||||||
(Unaudited) (In thousands) | ||||||||||
Employment agreement award | Corporate selling, general and administrative expense | $ | (131 | ) | $ | (103 | ) | |||
Amount of Gain (Loss) in | ||||||||||
Income of Derivative | ||||||||||
Derivatives Not | Location of Gain | Nine Months Ended | ||||||||
Designated as Hedging | (Loss) in Income on | September 30, | ||||||||
Instruments | Derivative | 2010 | 2009 | |||||||
(Unaudited) (In thousands) | ||||||||||
Employment agreement award | Corporate selling, general and administrative expense | $ | (1,076 | ) | $ | 9 | ||||
Notional Amount | Expiration | Fixed Rate | ||||||||||
Swap Agreement | $ | 25.0 million | June 16, 2012 | 4.47 | % |
F-87
F-88
7. | LONG-TERM DEBT |
As of | ||||||||
September 30, 2010 | December 31, 2009 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Senior bank term debt | $ | 27,628 | $ | 45,024 | ||||
Senior bank revolving debt | 323,000 | 306,000 | ||||||
87/8% Senior Subordinated Notes due July 2011 | 101,510 | 101,510 | ||||||
63/8% Senior Subordinated Notes due February 2013 | 200,000 | 200,000 | ||||||
Note payable due December 31, 2011 | 1,000 | 1,000 | ||||||
Total long-term debt | 653,138 | 653,534 | ||||||
Less: current portion | 652,138 | 652,534 | ||||||
Long-term debt, net of current portion | $ | 1,000 | $ | 1,000 | ||||
F-89
• | 1.90 to 1.00 from January 1, 2006 to September 13, 2007; |
• | 1.60 to 1.00 from September 14, 2007 to June 30, 2008; | |
• | 1.75 to 1.00 from July 1, 2008 to December 31, 2009; | |
• | 2.00 to 1.00 from January 1, 2010 to December 31, 2010; and | |
• | 2.25 to 1.00 from January 1, 2011 and thereafter; |
• | 7.00 to 1.00 beginning April 1, 2006 to September 13, 2007; | |
• | 7.75 to 1.00 beginning September 14, 2007 to March 31, 2008; | |
• | 7.50 to 1.00 beginning April 1, 2008 to September 30, 2008; | |
• | 7.25 to 1.00 beginning October 1, 2008 to June 30, 2010; | |
• | 6.50 to 1.00 beginning July 1, 2010 to September 30, 2011; and | |
• | 6.00 to 1.00 beginning October 1, 2011 and thereafter; |
• | 5.00 to 1.00 beginning June 13, 2005 to September 30, 2006; | |
• | 4.50 to 1.00 beginning October 1, 2006 to September 30, 2007; and | |
• | 4.00 to 1.00 beginning October 1, 2007 and thereafter; and |
• | liens; | |
• | sale of assets; | |
• | payment of dividends; and | |
• | mergers. |
As of | ||||||||||||
September 30, | Covenant | |||||||||||
2010 | Limit | Cushion/(Deficit) | ||||||||||
PF LTM Covenant EBITDA (In millions) | $ | 86.6 | ||||||||||
PF LTM Interest Expense (In millions) | $ | 40.4 | ||||||||||
Senior Debt (In millions) | $ | 351.5 | ||||||||||
Total Debt (In millions) | $ | 653.6 | ||||||||||
Senior Secured Leverage | ||||||||||||
Senior Secured Debt / Covenant EBITDA | 4.06 | x | 4.00 | x | (.06 | )x | ||||||
Total Leverage | ||||||||||||
Total Debt / Covenant EBITDA | 7.55 | x | 6.50 | x | (1.05 | )x | ||||||
Interest Coverage | ||||||||||||
Covenant EBITDA / Interest Expense | 2.14 | x | 2.00 | x | 0.14 | x |
F-90
F-91
F-92
F-93
Senior | ||||||||||||
Subordinated | ||||||||||||
Notes | Credit Facilities | Note Payable | ||||||||||
(Unaudited) | ||||||||||||
(In thousands) | ||||||||||||
October — December 2010 | $ | — | $ | 3,947 | $ | — | ||||||
2011 | 101,510 | 346,681 | 1,000 | |||||||||
2012 | — | — | — | |||||||||
2013 | 200,000 | — | — | |||||||||
2014 | — | — | — | |||||||||
2015 and thereafter | — | — | — | |||||||||
Total Debt | $ | 301,510 | $ | 350,628 | $ | 1,000 | ||||||
8. | INCOME TAXES |
F-94
9. | STOCKHOLDERS’ EQUITY |
F-95
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Average risk-free interest rate | — | — | 3.28 | % | — | |||||||||||
Expected dividend yield | — | — | 0.00 | % | — | |||||||||||
Expected lives | — | 6.25 Years | — | — | ||||||||||||
Expected volatility | — | — | 111.27 | % | — |
F-96
Weighted- | ||||||||||||||||
Average | ||||||||||||||||
Weighted- | Remaining | |||||||||||||||
Number | Average | Contractual | Aggregate | |||||||||||||
of | Exercise | Term | Intrinsic | |||||||||||||
Options | Price | (In Years) | Value | |||||||||||||
Outstanding at December 31, 2009 | 5,365,000 | $ | 9.64 | — | — | |||||||||||
Grants | 39,000 | $ | 3.17 | — | — | |||||||||||
Exercised | — | — | — | — | ||||||||||||
Forfeited/cancelled/expired | (314,000 | ) | $ | 12.26 | — | — | ||||||||||
Balance as of September 30, 2010 | 5,090,000 | $ | 9.43 | 5.20 | — | |||||||||||
Vested and expected to vest at September 30, 2010 | 4,954,000 | $ | 9.62 | 5.14 | — | |||||||||||
Unvested at September 30, 2010 | 679,000 | $ | 1.84 | 7.70 | — | |||||||||||
Exercisable at September 30, 2010 | 4,411,000 | $ | 10.60 | 4.82 | — |
Average Fair Value | ||||||||
Shares | at Grant Date | |||||||
Unvested at December 31, 2009 | 393,000 | $ | 1.94 | |||||
Grants | 3,250,000 | $ | 3.17 | |||||
Vested | (1,226,000 | ) | $ | 3.01 | ||||
Forfeited/cancelled/expired | (232,000 | ) | $ | 3.23 | ||||
Unvested at September 30, 2010 | 2,185,000 | $ | 3.03 | |||||
10. | SEGMENT INFORMATION |
F-97
Three Months Ended September 30, | ||||||||
2010 | 2009 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Net Revenue: | ||||||||
Radio Broadcasting | $ | 72,059 | $ | 72,541 | ||||
Internet | 4,382 | 3,548 | ||||||
Corporate/Eliminations/Other | (1,950 | ) | (1,438 | ) | ||||
Consolidated | $ | 74,491 | $ | 74,651 | ||||
Operating Expenses (including stock-based compensation): | ||||||||
Radio Broadcasting | $ | 44,362 | $ | 39,776 | ||||
Internet | 5,663 | 4,825 | ||||||
Corporate/Eliminations/Other | 2,548 | 2,361 | ||||||
Consolidated | $ | 52,573 | $ | 46,962 | ||||
Depreciation and Amortization: | ||||||||
Radio Broadcasting | $ | 3,131 | $ | 3,402 | ||||
Internet | 1,222 | 1,615 | ||||||
Corporate/Eliminations/Other | 272 | 320 | ||||||
Consolidated | $ | 4,625 | $ | 5,337 | ||||
Operating income (loss): | ||||||||
Radio Broadcasting | $ | 24,566 | $ | 29,363 | ||||
Internet | (2,503 | ) | (2,892 | ) | ||||
Corporate/Eliminations/Other | (4,770 | ) | (4,119 | ) | ||||
Consolidated | $ | 17,293 | $ | 22,352 | ||||
As of | ||||||||
September 30, 2010 | December 31, 2009 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Total Assets: | ||||||||
Radio Broadcasting | $ | 926,070 | $ | 921,946 | ||||
Internet | 33,924 | 37,784 | ||||||
Corporate/Eliminations/Other | 84,390 | 75,812 | ||||||
Consolidated | $ | 1,044,384 | $ | 1,035,542 | ||||
F-98
Nine Months Ended September 30, | ||||||||
2010 | 2009 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Net Revenue: | ||||||||
Radio Broadcasting | $ | 202,099 | $ | 198,853 | ||||
Internet | 12,330 | 10,027 | ||||||
Corporate/Eliminations/Other | (5,726 | ) | (4,045 | ) | ||||
Consolidated | $ | 208,703 | $ | 204,835 | ||||
Operating Expenses (excluding impairment charges and including stock-based compensation): | ||||||||
Radio Broadcasting | $ | 129,092 | $ | 118,915 | ||||
Internet | 17,801 | 16,175 | ||||||
Corporate/Eliminations/Other | 12,714 | 6,642 | ||||||
Consolidated | $ | 159,607 | $ | 141,732 | ||||
Depreciation and Amortization: | ||||||||
Radio Broadcasting | $ | 9,491 | $ | 10,101 | ||||
Internet | 3,853 | 4,785 | ||||||
Corporate/Eliminations/Other | 851 | 918 | ||||||
Consolidated | $ | 14,195 | $ | 15,804 | ||||
Impairment of Long-Lived Assets: | ||||||||
Radio Broadcasting | $ | — | $ | 48,953 | ||||
Internet | — | — | ||||||
Corporate/Eliminations/Other | — | — | ||||||
Consolidated | $ | — | $ | 48,953 | ||||
Operating income (loss): | ||||||||
Radio Broadcasting | $ | 63,516 | $ | 20,884 | ||||
Internet | (9,324 | ) | (10,933 | ) | ||||
Corporate/Eliminations/Other | (19,291 | ) | (11,605 | ) | ||||
Consolidated | $ | 34,901 | $ | (1,654 | ) | |||
11. | CONTRACT TERMINATION |
F-99
12. | RELATED PARTY TRANSACTIONS |
13. | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS |
F-100
CONSOLIDATING STATEMENT OF OPERATIONS
Three Months Ended September 30, 2010
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
(In thousands) | ||||||||||||||||
NET REVENUE | $ | 35,540 | $ | 38,951 | $ | — | $ | 74,491 | ||||||||
OPERATING EXPENSES: | ||||||||||||||||
Programming and technical, including stock-based compensation | 8,631 | 10,180 | — | 18,811 | ||||||||||||
Selling, general and administrative, including stock-based compensation | 15,313 | 12,204 | — | 27,517 | ||||||||||||
Corporate selling, general and administrative, including stock-based compensation | — | 6,245 | — | 6,245 | ||||||||||||
Depreciation and amortization | �� | 2,436 | 2,189 | — | 4,625 | |||||||||||
Total operating expenses | 26,380 | 30,818 | — | 57,198 | ||||||||||||
Operating income | 9,160 | 8,133 | — | 17,293 | ||||||||||||
INTEREST INCOME | — | 28 | — | 28 | ||||||||||||
INTEREST EXPENSE | — | 12,122 | — | 12,122 | ||||||||||||
EQUITY IN INCOME OF AFFILIATED COMPANY | — | (1,784 | ) | — | (1,784 | ) | ||||||||||
OTHER (INCOME) EXPENSE, NET | (1 | ) | 51 | — | 50 | |||||||||||
Income (loss) before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations | 9,161 | (2,228 | ) | — | 6,933 | |||||||||||
PROVISION FOR INCOME TAXES | — | 4,760 | — | 4,760 | ||||||||||||
Net income (loss) before equity in income of subsidiaries and discontinued operations | 9,161 | (6,988 | ) | — | 2,173 | |||||||||||
EQUITY IN INCOME OF SUBSIDIARIES | — | 9,068 | (9,068 | ) | — | |||||||||||
Net income from continuing operations | 9,161 | 2,080 | (9,068 | ) | 2,173 | |||||||||||
LOSS FROM DISCONTINUED OPERATIONS, net of tax | (93 | ) | (32 | ) | — | (125 | ) | |||||||||
Consolidated net income | 9,068 | 2,048 | (9,068 | ) | 2,048 | |||||||||||
NONCONTROLLING INTERESTS IN INCOME OF SUBSIDIARIES | — | 1,010 | — | 1,010 | ||||||||||||
Consolidated net income attributable to common stockholders | $ | 9,068 | $ | 1,038 | $ | (9,068 | ) | $ | 1,038 | |||||||
F-101
CONSOLIDATING STATEMENT OF OPERATIONS
Three Months Ended September 30, 2009
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
(As Adjusted — See Note 1) | ||||||||||||||||
(In thousands) | ||||||||||||||||
NET REVENUE | $ | 33,182 | $ | 41,469 | $ | — | $ | 74,651 | ||||||||
OPERATING EXPENSES: | ||||||||||||||||
Programming and technical, including stock-based compensation | 8,003 | 9,991 | — | 17,994 | ||||||||||||
Selling, general and administrative, including stock-based compensation | 13,150 | 10,868 | — | 24,018 | ||||||||||||
Corporate selling, general and administrative, including stock-based compensation | — | 4,950 | — | 4,950 | ||||||||||||
Depreciation and amortization | 3,029 | 2,308 | — | 5,337 | ||||||||||||
Total operating expenses | 24,182 | 28,117 | — | 52,299 | ||||||||||||
Operating income | 9,000 | 13,352 | — | 22,352 | ||||||||||||
INTEREST INCOME | — | 33 | — | 33 | ||||||||||||
INTEREST EXPENSE | — | 9,224 | — | 9,224 | ||||||||||||
EQUITY IN INCOME OF AFFILIATED COMPANY | — | (1,397 | ) | — | (1,397 | ) | ||||||||||
OTHER EXPENSE, NET | 32 | 6 | — | 38 | ||||||||||||
Income before benefit from income taxes, noncontrolling interests in income of subsidiaries and discontinued operations | 8,968 | 5,552 | — | 14,520 | ||||||||||||
BENEFIT FROM INCOME TAXES | — | (1,508 | ) | — | (1,508 | ) | ||||||||||
Net income before equity in income of subsidiaries and discontinued operations | 8,968 | 7,060 | — | 16,028 | ||||||||||||
EQUITY IN INCOME OF SUBSIDIARIES | — | 8,706 | (8,706 | ) | — | |||||||||||
Net income (loss) from continuing operations | 8,968 | 15,766 | (8,706 | ) | 16,028 | |||||||||||
(LOSS) INCOME FROM DISCONTINUED OPERATIONS, net of tax | (262 | ) | 172 | — | (90 | ) | ||||||||||
Consolidated net income (loss) | 8,706 | 15,938 | (8,706 | ) | 15,938 | |||||||||||
NONCONTROLLING INTERESTS IN INCOME OF SUBSIDIARIES | — | 1,712 | — | 1,712 | ||||||||||||
Consolidated net income (loss) attributable to common stockholders | $ | 8,706 | $ | 14,226 | $ | (8,706 | ) | $ | 14,226 | |||||||
F-102
CONSOLIDATING STATEMENT OF OPERATIONS
Nine Months Ended September 30, 2010
Combined | ||||||||||||||||
Guarantor | Radio One, | |||||||||||||||
Subsidiaries | Inc. | Eliminations | Consolidated | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
(In thousands) | ||||||||||||||||
NET REVENUE | $ | 99,950 | $ | 108,753 | $ | — | $ | 208,703 | ||||||||
OPERATING EXPENSES: | ||||||||||||||||
Programming and technical, including stock-based compensation | 25,810 | 30,926 | — | 56,736 | ||||||||||||
Selling, general and administrative, including stock-based compensation | 44,219 | 34,071 | — | 78,290 | ||||||||||||
Corporate selling, general and administrative, including stock-based compensation | — | 24,581 | — | 24,581 | ||||||||||||
Depreciation and amortization | 7,599 | 6,596 | — | 14,195 | ||||||||||||
Impairment of long-lived assets | — | — | — | — | ||||||||||||
Total operating expenses | 77,628 | 96,174 | — | 173,802 | ||||||||||||
Operating income | 22,322 | 12,579 | — | 34,901 | ||||||||||||
INTEREST INCOME | — | 95 | — | 95 | ||||||||||||
INTEREST EXPENSE | — | 31,059 | — | 31,059 | ||||||||||||
EQUITY IN INCOME OF AFFILIATED COMPANY | — | (3,832 | ) | — | (3,832 | ) | ||||||||||
OTHER (INCOME) EXPENSE, NET | (115 | ) | 3,049 | — | 2,934 | |||||||||||
Income (loss) before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations | 22,437 | (17,602 | ) | — | 4,835 | |||||||||||
PROVISION FOR INCOME TAXES | — | 4,685 | — | 4,685 | ||||||||||||
Net income (loss) before equity in income of subsidiaries and discontinued operations | 22,437 | (22,287 | ) | — | 150 | |||||||||||
EQUITY IN INCOME OF SUBSIDIARIES | — | 22,433 | (22,433 | ) | — | |||||||||||
Net income (loss) from continuing operations | 22,437 | 146 | (22,433 | ) | 150 | |||||||||||
LOSS FROM DISCONTINUED OPERATIONS, net of tax | (4 | ) | (201 | ) | — | (205 | ) | |||||||||
Consolidated net income (loss) | 22,433 | (55 | ) | (22,433 | ) | (55 | ) | |||||||||
NONCONTROLLING INTERESTS IN INCOME OF SUBSIDIARIES | — | 1,427 | — | 1,427 | ||||||||||||
Net income (loss) attributable to common stockholders | $ | 22,433 | $ | (1,482 | ) | $ | (22,433 | ) | $ | (1,482 | ) | |||||
F-103
CONSOLIDATING STATEMENT OF OPERATIONS
Nine Months Ended September 30, 2009
Combined | ||||||||||||||||
Guarantor | Radio One, | |||||||||||||||
Subsidiaries | Inc. | Eliminations | Consolidated | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
(As Adjusted — See Note 1) | ||||||||||||||||
(In thousands) | ||||||||||||||||
NET REVENUE | $ | 91,076 | $ | 113,759 | $ | — | $ | 204,835 | ||||||||
OPERATING EXPENSES: | ||||||||||||||||
Programming and technical, including stock-based compensation | 26,213 | 30,643 | — | 56,856 | ||||||||||||
Selling, general and administrative, including stock-based compensation | 38,957 | 29,871 | — | 68,828 | ||||||||||||
Corporate selling, general and administrative, including stock-based compensation | — | 16,048 | — | 16,048 | ||||||||||||
Depreciation and amortization | 8,997 | 6,807 | — | 15,804 | ||||||||||||
Impairment of long-lived assets | 37,424 | 11,529 | 48,953 | |||||||||||||
Total operating expenses | 111,591 | 94,898 | — | 206,489 | ||||||||||||
Operating (loss) income | (20,515 | ) | 18,861 | — | (1,654 | ) | ||||||||||
INTEREST INCOME | — | 98 | — | 98 | ||||||||||||
INTEREST EXPENSE | 3 | 29,033 | — | 29,036 | ||||||||||||
GAIN ON RETIREMENT OF DEBT | — | 1,221 | 1,221 | |||||||||||||
EQUITY IN INCOME OF AFFILIATED COMPANY | — | (3,294 | ) | — | (3,294 | ) | ||||||||||
OTHER (INCOME) EXPENSE, NET | (38 | ) | 134 | — | 96 | |||||||||||
Loss before provision for income taxes, noncontrolling interests in income of subsidiaries and discontinued operations | (20,480 | ) | (5,693 | ) | — | (26,173 | ) | |||||||||
PROVISION FOR INCOME TAXES | — | 7,340 | — | 7,340 | ||||||||||||
Net loss before equity in income of subsidiaries and discontinued operations | (20,480 | ) | (13,033 | ) | — | (33,513 | ) | |||||||||
EQUITY IN INCOME OF SUBSIDIARIES | — | (21,928 | ) | 21,928 | — | |||||||||||
Net loss from continuing operations | (20,480 | ) | (34,961 | ) | 21,928 | (33,513 | ) | |||||||||
(LOSS) INCOME FROM DISCONTINUED OPERATIONS, net of tax | (1,448 | ) | 613 | — | (835 | ) | ||||||||||
Consolidated net loss | (21,928 | ) | (34,348 | ) | 21,928 | (34,348 | ) | |||||||||
NONCONTROLLING INTERESTS IN INCOME OF SUBSIDIARIES | — | 3,650 | — | 3,650 | ||||||||||||
Net loss attributable to common stockholders | $ | (21,928 | ) | $ | (37,998 | ) | $ | 21,928 | $ | (37,998 | ) | |||||
F-104
CONSOLIDATING BALANCE SHEET
As of September 30, 2010
Combined | ||||||||||||||||
Guarantor | Radio One, | |||||||||||||||
Subsidiaries | Inc. | Eliminations | Consolidated | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
(In thousands) | ||||||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS: | ||||||||||||||||
Cash and cash equivalents | $ | 2,045 | $ | 19,526 | $ | — | $ | 21,571 | ||||||||
Trade accounts receivable, net of allowance for doubtful accounts | 30,464 | 30,376 | — | 60,840 | ||||||||||||
Prepaid expenses and other current assets | 1,981 | 2,758 | — | 4,739 | ||||||||||||
Current assets from discontinued operations | (49 | ) | 127 | — | 78 | |||||||||||
Total current assets | 34,441 | 52,787 | — | 87,228 | ||||||||||||
PROPERTY AND EQUIPMENT, net | 20,862 | 14,456 | — | 35,318 | ||||||||||||
INTANGIBLE ASSETS, net | 570,226 | 302,568 | — | 872,794 | ||||||||||||
INVESTMENT IN SUBSIDIARIES | — | 609,619 | (609,619 | ) | — | |||||||||||
INVESTMENT IN AFFILIATED COMPANY | — | 46,479 | — | 46,479 | ||||||||||||
OTHER ASSETS | 613 | 1,952 | — | 2,565 | ||||||||||||
Total assets | $ | 626,142 | $ | 1,027,861 | $ | (609,619 | ) | $ | 1,044,384 | |||||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY | ||||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||||
Accounts payable | $ | 545 | $ | 2,174 | $ | — | $ | 2,719 | ||||||||
Accrued interest | — | 10,355 | — | 10,355 | ||||||||||||
Accrued compensation and related benefits | 2,920 | 9,165 | — | 12,085 | ||||||||||||
Income taxes payable | — | 2,444 | — | 2,444 | ||||||||||||
Other current liabilities | 9,066 | (1,961 | ) | — | 7,105 | |||||||||||
Current portion of long-term debt | — | 652,138 | — | 652,138 | ||||||||||||
Current liabilities from discontinued operations | 2,438 | (10 | ) | — | 2,428 | |||||||||||
Total current liabilities | 14,969 | 674,305 | — | 689,274 | ||||||||||||
LONG-TERM DEBT, net of current portion | — | 1,000 | — | 1,000 | ||||||||||||
OTHER LONG-TERM LIABILITIES | 1,554 | 8,593 | — | 10,147 | ||||||||||||
DEFERRED TAX LIABILITIES | — | 90,762 | — | 90,762 | ||||||||||||
Total liabilities | 16,523 | 774,660 | — | 791,183 | ||||||||||||
REDEEMABLE NONCONTROLLING INTEREST | — | 44,047 | — | 44,047 | ||||||||||||
STOCKHOLDERS’ EQUITY: | ||||||||||||||||
Common stock | — | 54 | — | 54 | ||||||||||||
Accumulated other comprehensive loss | — | (1,685 | ) | — | (1,685 | ) | ||||||||||
Additional paid-in capital | 269,892 | 982,679 | (269,892 | ) | 982,679 | |||||||||||
Retained earnings (accumulated deficit) | 339,727 | (771,894 | ) | (339,727 | ) | (771,894 | ) | |||||||||
Total stockholders’ equity | 609,619 | 209,154 | (609,619 | ) | 209,154 | |||||||||||
Total liabilities, redeemable noncontrolling interest and stockholders’ equity | $ | 626,142 | $ | 1,027,861 | $ | (609,619 | ) | $ | 1,044,384 | |||||||
F-105
CONSOLIDATING BALANCE SHEET
As of December 31, 2009
Combined | Radio | |||||||||||||||
Guarantor | One, | |||||||||||||||
Subsidiaries | Inc. | Eliminations | Consolidated | |||||||||||||
(In thousands) | ||||||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS: | ||||||||||||||||
Cash and cash equivalents | $ | 127 | $ | 19,836 | $ | — | $ | 19,963 | ||||||||
Trade accounts receivable, net of allowance for doubtful accounts | 27,934 | 19,085 | — | 47,019 | ||||||||||||
Prepaid expenses and other current assets | 1,818 | 3,132 | — | 4,950 | ||||||||||||
Current assets from discontinued operations | 300 | 124 | — | 424 | ||||||||||||
Total current assets | 30,179 | 42,177 | — | 72,356 | ||||||||||||
PROPERTY AND EQUIPMENT, net | 23,429 | 17,156 | — | 40,585 | ||||||||||||
INTANGIBLE ASSETS, net | 572,449 | 298,772 | — | 871,221 | ||||||||||||
INVESTMENT IN SUBSIDIARIES | — | 610,712 | (610,712 | ) | — | |||||||||||
INVESTMENT IN AFFILIATED COMPANY | — | 48,452 | — | 48,452 | ||||||||||||
OTHER ASSETS | 1,482 | 1,372 | — | 2,854 | ||||||||||||
NON-CURRENT ASSETS FROM DISCONTINUED OPERATIONS | 74 | — | — | 74 | ||||||||||||
Total assets | $ | 627,613 | $ | 1,018,641 | $ | (610,712 | ) | $ | 1,035,542 | |||||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY | ||||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||||
Accounts payable | $ | 828 | $ | 3,332 | $ | — | $ | 4,160 | ||||||||
Accrued interest | — | 9,499 | — | 9,499 | ||||||||||||
Accrued compensation and related benefits | 2,659 | 7,590 | — | 10,249 | ||||||||||||
Income taxes payable | — | 1,533 | — | 1,533 | ||||||||||||
Other current liabilities | 8,007 | (771 | ) | — | 7,236 | |||||||||||
Current portion of long-term debt | — | 652,534 | — | 652,534 | ||||||||||||
Current liabilities from discontinued operations | 2,924 | 25 | — | 2,949 | ||||||||||||
Total current liabilities | 14,418 | 673,742 | — | 688,160 | ||||||||||||
LONG-TERM DEBT, net of current portion | — | 1,000 | — | 1,000 | ||||||||||||
OTHER LONG-TERM LIABILITIES | 2,483 | 7,702 | — | 10,185 | ||||||||||||
DEFERRED TAX LIABILITIES | — | 88,144 | — | 88,144 | ||||||||||||
Total liabilities | 16,901 | 770,588 | — | 787,489 | ||||||||||||
REDEEMABLE NONCONTROLLING INTERESTS | — | 52,225 | — | 52,225 | ||||||||||||
STOCKHOLDERS’ EQUITY: | ||||||||||||||||
Common stock | — | 51 | — | 51 | ||||||||||||
Accumulated other comprehensive loss | — | (2,086 | ) | — | (2,086 | ) | ||||||||||
Additional paid-in capital | 270,985 | 968,275 | (270,985 | ) | 968,275 | |||||||||||
Retained earnings (accumulated deficit) | 339,727 | (770,412 | ) | (339,727 | ) | (770,412 | ) | |||||||||
Total stockholders’ equity | 610,712 | 195,828 | (610,712 | ) | 195,828 | |||||||||||
Total liabilities, redeemable noncontrolling interests and stockholders’ equity | $ | 627,613 | $ | 1,018,641 | $ | (610,712 | ) | $ | 1,035,542 | |||||||
F-106
CONSOLIDATING STATEMENT OF CASH FLOWS
Nine Months Ended September 30, 2010
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
(In thousands) | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
Consolidated net income (loss) | $ | 22,433 | $ | (55 | ) | $ | (22,433 | ) | $ | (55 | ) | |||||
Adjustments to reconcile consolidated net loss to net cash from operating activities: | ||||||||||||||||
Depreciation and amortization | 7,599 | 6,596 | — | 14,195 | ||||||||||||
Amortization of debt financing costs | — | 1,694 | — | 1,694 | ||||||||||||
Write off of debt financing costs | — | 3,055 | — | 3,055 | ||||||||||||
Deferred income taxes | — | 2,611 | — | 2,611 | ||||||||||||
Equity in income of affiliated company | — | (3,832 | ) | — | (3,832 | ) | ||||||||||
Stock-based compensation and other non-cash compensation | — | 4,877 | — | 4,877 | ||||||||||||
Effect of change in operating assets and liabilities, net of assets acquired: | ||||||||||||||||
Trade accounts receivable, net | (2,530 | ) | (11,291 | ) | — | (13,821 | ) | |||||||||
Prepaid expenses and other current assets | (163 | ) | 374 | — | 211 | |||||||||||
Other assets | 184 | 6,684 | — | 6,868 | ||||||||||||
Accounts payable | (283 | ) | (1,541 | ) | — | (1,824 | ) | |||||||||
Due to corporate/from subsidiaries | (22,982 | ) | 22,982 | — | — | |||||||||||
Accrued interest | — | 856 | — | 856 | ||||||||||||
Accrued compensation and related benefits | 261 | 1,575 | — | 1,836 | ||||||||||||
Income taxes payable | — | 911 | — | 911 | ||||||||||||
Other liabilities | 67 | (470 | ) | — | (403 | ) | ||||||||||
Net cash flows used in operating activities from discontinued operations | (60 | ) | (344 | ) | — | (404 | ) | |||||||||
Net cash flows provided from (used in) operating activities | 4,526 | 34,682 | (22,433 | ) | 16,775 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||
Purchase of property and equipment | (2,608 | ) | (643 | ) | — | (3,251 | ) | |||||||||
Investment in subsidiaries | — | (22,433 | ) | 22,433 | — | |||||||||||
Purchase of other intangible assets | — | (341 | ) | — | (341 | ) | ||||||||||
Net cash flows (used in) provided from investing activities | (2,608 | ) | (23,417 | ) | 22,433 | (3,592 | ) | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
Proceeds from credit facility | — | 12,000 | — | 12,000 | ||||||||||||
Repayment of credit facility | — | (12,396 | ) | — | (12,396 | ) | ||||||||||
Debt refinancing and modification costs | — | (11,179 | ) | — | (11,179 | ) | ||||||||||
Net cash flows used in financing activities | — | (11,575 | ) | — | (11,575 | ) | ||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 1,918 | (310 | ) | — | 1,608 | |||||||||||
CASH AND CASH EQUIVALENTS, beginning of period | 127 | 19,836 | — | 19,963 | ||||||||||||
CASH AND CASH EQUIVALENTS, end of period | $ | 2,045 | $ | 19,526 | $ | — | $ | 21,571 | ||||||||
F-107
CONSOLIDATING STATEMENT OF CASH FLOWS
Nine Months Ended September 30, 2009
Combined | ||||||||||||||||
Guarantor | Radio | |||||||||||||||
Subsidiaries | One, Inc. | Eliminations | Consolidated | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
(As Adjusted — See Note 1) | ||||||||||||||||
(In thousands) | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
Consolidated net loss | $ | (21,928 | ) | $ | (34,348 | ) | $ | 21,928 | $ | (34,348 | ) | |||||
Adjustments to reconcile consolidated net loss to net cash from operating activities: | ||||||||||||||||
Depreciation and amortization | 8,998 | 6,806 | — | 15,804 | ||||||||||||
Amortization of debt financing costs | — | 1,811 | — | 1,811 | ||||||||||||
Deferred income taxes | — | 3,887 | — | 3,887 | ||||||||||||
Impairment of long-lived assets | 37,424 | 11,529 | — | 48,953 | ||||||||||||
Equity in income of affiliated company | — | (3,294 | ) | — | (3,294 | ) | ||||||||||
Stock-based compensation and other non-cash compensation | — | 1,381 | — | 1,381 | ||||||||||||
Gain on retirement of debt | — | (1,221 | ) | — | (1,221 | ) | ||||||||||
Amortization of contract inducement and termination fee | — | (1,263 | ) | — | (1,263 | ) | ||||||||||
Effect of change in operating assets and liabilities, net of assets acquired: | ||||||||||||||||
Trade accounts receivable, net | (1,166 | ) | 549 | — | (617 | ) | ||||||||||
Prepaid expenses and other current assets | 274 | 1,130 | — | 1,404 | ||||||||||||
Other assets | (733 | ) | 2,214 | — | 1,481 | |||||||||||
Accounts payable | (383 | ) | 731 | — | 348 | |||||||||||
Due to corporate/from subsidiaries | (28,649 | ) | 28,649 | — | — | |||||||||||
Accrued interest | — | (6,122 | ) | — | (6,122 | ) | ||||||||||
Accrued compensation and related benefits | (700 | ) | (2,015 | ) | — | (2,715 | ) | |||||||||
Income taxes payable | — | 855 | — | 855 | ||||||||||||
Other liabilities | 4,512 | (9,199 | ) | — | (4,687 | ) | ||||||||||
Net cash flows provided from (used in) operating activities from discontinued operations | 460 | (253 | ) | — | 207 | |||||||||||
Net cash flows (used in) provided from operating activities | (1,891 | ) | 1,827 | 21,928 | 21,864 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||
Purchase of property and equipment | — | (3,368 | ) | — | (3,368 | ) | ||||||||||
Investment in subsidiaries | — | 21,928 | (21,928 | ) | — | |||||||||||
Purchase of intangible assets | — | (272 | ) | — | (272 | ) | ||||||||||
Net cash flows provided from (used in) from investing activities | — | 18,288 | (21,928 | ) | (3,640 | ) | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
Repayment of other debt | — | (153 | ) | — | (153 | ) | ||||||||||
Proceeds from credit facility | — | 111,500 | — | 111,500 | ||||||||||||
Repayment of credit facility | — | (125,170 | ) | — | (125,170 | ) | ||||||||||
Repurchase of senior subordinated notes | — | (1,220 | ) | — | (1,220 | ) | ||||||||||
Repurchase of common stock | — | (10,695 | ) | — | (10,695 | ) | ||||||||||
Net cash flows used in financing activities | — | (25,738 | ) | — | (25,738 | ) | ||||||||||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (1,891 | ) | (5,623 | ) | — | (7,514 | ) | |||||||||
CASH AND CASH EQUIVALENTS, beginning of period | 2,601 | 19,688 | — | 22,289 | ||||||||||||
CASH AND CASH EQUIVALENTS, end of period | $ | 710 | $ | 14,065 | $ | — | $ | 14,775 | ||||||||
F-108
14. | COMMITMENTS AND CONTINGENCIES |
15. | SUBSEQUENT EVENTS |
F-109
Item 20. | Indemnification of Directors and Officers. |
II-1
II-2
Item 21. | Exhibits. |
Item 22. | Undertakings. |
II-3
II-4
By: | /s/ Alfred C. Liggins, III |
II-5
By: | /s/ Alfred C. Liggins, III |
By: | RADIO ONE, INC., its general partner |
By: | /s/ Alfred C. Liggins, III |
II-6
Signatures | Title | Date | ||||
/s/ Alfred C. Liggins, III Alfred C. Liggins, III(1)(2) | Director, President and Chief Executive Officer (principal executive officer) | February 9, 2011 | ||||
/s/ Catherine L. Hughes Catherine L. Hughes(2) | Chairperson and Secretary | February 9, 2011 | ||||
/s/ Terry L. Jones Terry L. Jones(2) | Director | February 9, 2011 | ||||
/s/ Brian W. McNeill Brian W. McNeill(2) | Director | February 9, 2011 | ||||
/s/ B. Doyle Mitchell Jr. B. Doyle Mitchell Jr.(3) | Director | February 9, 2011 | ||||
/s/ D. Geoffrey Armstrong D. Geoffrey Armstrong(3) | Director | February 9, 2011 | ||||
/s/ Ronald E. Blaylock Ronald E. Blaylock(3) | Director | February 9, 2011 | ||||
/s/ Linda J. Vilardo Linda J. Vilardo(4) | Director | February 9, 2011 | ||||
/s/ Peter D. Thompson Peter D. Thompson(5) | Executive Vice President and Chief Financial Officer (principal financial officer and principal accounting officer) | February 9, 2011 |
(1) | For the registrants that are limited liability companies or limited partnerships, Alfred C. Liggins, III is executing on behalf of such registrants in the following capacity: (a) for each of Radio One Licenses, LLC, Radio One of Atlanta, LLC, Radio One of Charlotte, LLC, Radio One of Texas II, LLC, Satellite One, |
II-7
L.L.C., and Radio One Media Holdings, LLC, as President and Chief Executive Officer of Radio One, Inc., the sole member of each such limited liability company, (b) for Radio One of Detroit, LLC, as President and Chief Executive Officer of Bell Broadcasting Company, its sole member, (c) for ROA Licenses, LLC, as President and Chief Executive Officer of Radio One of Atlanta, LLC, its sole member, (d) for Radio One Distribution Holdings, LLC, as President and Chief Executive Officer of Radio One, its sole member, (e) for Charlotte Broadcasting, LLC, as President and Treasurer of Radio One of Charlotte, LLC, the sole member of each such limited liability company, (f) for Radio One of North Carolina, LLC, as President and Chief Executive Officer of Charlotte Broadcasting, LLC, its sole member, (g) for Radio One of Boston Licenses, LLC, as President and Chief Executive Officer of Radio One of Boston, Inc., its sole member, (h) for Blue Chip Broadcasting, Ltd., as President and Chief Executive Officer of Blue Chip Broadcast Company, its sole member, (i) for Blue Chip Broadcasting Licenses, Ltd., as President and Chief Executive Officer of Blue Chip Broadcasting, Ltd., its sole member, (j) for Radio One of Indiana, L.P., as President and Chief Executive Officer of Radio One, Inc., its general partner, (k) for Radio One of Indiana, LLC, as President and Chief Executive Officer of Radio One, Inc., the general partner of Radio One of Indiana, L.P., its sole member; and (l) as Manager of Interactive One, LLC and Community Connect, LLC. | ||
(2) | As director of Radio One, Inc., Bell Broadcasting Company, Radio One of Boston, Inc., Blue Chip Broadcasting, Ltd., Blue Chip Broadcasting Licenses, Ltd., New Mableton Broadcasting Corporation,Hawes-Saunders Broadcast Properties, Inc., Radio One Cable Holdings, Inc., Community Connect Inc. and Interactive One, Inc. | |
(3) | As director of Radio One, Inc., New Mableton Broadcasting Corporation, Radio One Cable Holdings, Inc., Community Connect Inc. and Interactive One, Inc. | |
(4) | As manager of Interactive One, LLC and Community Connect, LLC. | |
(5) | As Vice President and Chief Financial Officer for all registrants, other than Radio One of Indiana, L.P., and in his capacity as Executive Vice President and Chief Financial Officer of Radio One, Inc., acting as General Partner of Radio One of Indiana, L.P. |
II-8
Exhibit | ||||
Number | Description | |||
3 | .1 | Amended and Restated Certificate of Incorporation of Radio One, Inc., dated as of May 4, 2000, as filed with the State of Delaware on May 9, 2000 (incorporated by reference to Radio One’s Quarterly Report onForm 10-Q for the period ended March 31, 2000). | ||
3 | .1.1 | Certificate of Amendment, dated as of September 21, 2000, of the Amended and Restated Certificate of Incorporation of Radio One, Inc., dated as of May 4, 2000, as filed with the State of Delaware on September 21, 2000 (incorporated by reference to Radio One’s Current Report onForm 8-K filed October 6, 2000). | ||
3 | .2 | Amended and Restated By-laws of Radio One, Inc. amended as of August 7, 2009 (incorporated by reference to Radio One’s Current Report onForm 8-K filed August 21, 2009). | ||
3 | .3 | Restated Articles of Incorporation of Bell Broadcasting Company (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .4 | Restated Bylaws of Bell Broadcasting Company (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .5 | Articles of Organization of Blue Chip Broadcasting Licenses, Ltd. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .6 | Operating Agreement of Blue Chip Broadcasting Licenses, Ltd. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .7 | Articles of Organization of Blue Chip Broadcasting, Ltd. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .8 | Amended and Restated Operating Agreement of Blue Chip Broadcasting, Ltd. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .9 | Certificate of Formation of Charlotte Broadcasting, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .10 | Limited Liability Company Agreement of Charlotte Broadcasting, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .11 | Articles of Incorporation of Community Connect Inc.* | ||
3 | .12 | Bylaws of Community Connect Inc.* | ||
3 | .13 | Certificate of Formation of Community Connect, LLC.* | ||
3 | .14 | Limited Liability Company Agreement of Community Connect, LLC.* | ||
3 | .15 | Certificate of Formation of Distribution One, LLC.* | ||
3 | .16 | Limited Liability Company Agreement of Distribution One, LLC.* | ||
3 | .17 | Certificate of Incorporation of Hawes-Saunders Broadcast Properties, Inc. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .18 | Amended and Restated Bylaws of Hawes-Saunders Broadcast Properties, Inc. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .19 | Articles of Incorporation of Interactive One, Inc.* | ||
3 | .20 | Bylaws of Interactive One, Inc.* | ||
3 | .21 | Certificate of Formation of Interactive One, LLC.* | ||
3 | .22 | Limited Liability Company Agreement of Interactive One, LLC.* | ||
3 | .23 | Certificate of Incorporation of New Mableton Broadcasting Corporation (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .24 | Bylaws of New Mableton Broadcasting Corporation (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .25 | Articles of Radio One Cable Holdings, Inc.* | ||
3 | .26 | Bylaws of Radio One Cable Holdings, Inc.* | ||
3 | .27 | Certificate of Formation of Radio One Distribution Holdings, LLC.* | ||
3 | .28 | Limited Liability Company Agreement of Radio One Distribution Holdings, LLC.* |
Exhibit | ||||
Number | Description | |||
3 | .29 | Certificate of Formation of Radio One Licenses, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .30 | Limited Liability Company Agreement of Radio One Licenses, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .31 | Certificate of Formation of Radio One Media Holdings, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .32 | Limited Liability Company Agreement of Radio One Media Holdings, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .33 | Certificate of Formation of Radio One of Atlanta, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .34 | Limited Liability Company Agreement of Radio One of Atlanta, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .35 | Certificate of Formation of Radio One of Boston Licenses, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .36 | Limited Liability Company Agreement of Radio One of Boston Licenses, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .37 | Certificate of Incorporation of Radio One of Boston, Inc. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .38 | Bylaws of Radio One of Boston, Inc. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .39 | Certificate of Formation of Radio One of Charlotte, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .40 | Limited Liability Company Agreement of Radio One of Charlotte, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .41 | Certificate of Formation of Radio One of Detroit, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .42 | Limited Liability Company Agreement of Radio One of Detroit, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .43 | Certificate of Limited Partnership of Radio One of Indiana, L.P. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .44 | Limited Partnership Agreement of Radio One of Indiana, L.P. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .45 | Certificate of Formation of Radio One of Indiana, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .46 | Limited Liability Company Agreement of Radio One of Indiana, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .47 | Certificate of Formation of Radio One of North Carolina, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .48 | Limited Liability Company Agreement of Radio One of North Carolina, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .49 | Certificate of Formation of Radio One of Texas II, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .50 | Limited Liability Company Agreement of Radio One of Texas II, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .51 | Certificate of Formation of ROA Licenses, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .52 | Limited Liability Company Agreement of ROA Licenses, LLC (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
3 | .53 | Certificate of Formation of Satellite One, L.L.C. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). |
Exhibit | ||||
Number | Description | |||
3 | .54 | Limited Liability Company Agreement of Satellite One, L.L.C. (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed August 5, 2005). | ||
4 | .1 | Indenture dated May 18, 2001 among Radio One, Inc., the Guarantors listed therein, and United States Trust Company of New York (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed July 17, 2001). | ||
4 | .2 | First Supplemental Indenture, dated August 10, 2001, among Radio One, Inc., the Guaranteeing Subsidiaries and other Guarantors listed therein, and The Bank of New York, as Trustee, (incorporated by reference to Radio One’s Registration Statement onForm S-4, filed October 4, 2001). | ||
4 | .3 | Second Supplemental Indenture dated as of December 31, 2001, among Radio One, Inc., the Guaranteeing Subsidiaries and other Guarantors listed therein, and The Bank of New York, as Trustee, (incorporated by reference to Radio One’s registration statement onForm S-3, filed January 29, 2002). | ||
4 | .4 | Third Supplemental Indenture dated as of July 17, 2003, among Radio One, Inc., the Guaranteeing Subsidiaries and other Guarantors listed therein, and The Bank of New York, as Trustee, (incorporated by reference to Radio One’s Annual Report onForm 10-K for the period ended December 31, 2003). | ||
4 | .5 | Fourth Supplemental Indenture dated as of October 19, 2004, among Radio One, Inc., the Guaranteeing Subsidiaries and other Guarantors listed therein, and The Bank of New York, as Trustee, (incorporated by reference to Radio One’s Quarterly Report onForm 10-Q for the period ended September 30, 2004). | ||
4 | .6 | Fifth Supplemental Indenture dated as of February 8, 2005, among Radio One, Inc., the Guaranteeing Subsidiaries and other Guarantors listed therein, and The Bank of New York, as Trustee (incorporated by reference to Radio One’s Annual Report onForm 10-K for the period ended December 31, 2004). | ||
4 | .7 | Indenture dated February 10, 2005 between Radio One, Inc. and The Bank of New York, as Trustee, (incorporated by reference to Radio One’s Current Report onForm 8-K filed February 11, 2005). | ||
4 | .8 | Sixth Supplemental Indenture dated as of February 15, 2006 among Radio One, Inc., the Guaranteeing Subsidiary and the Existing Guarantors listed therein, and The Bank of New York, as successor trustee under the Indenture dated May 18, 2001, as amended (incorporated by reference to Radio One’s Quarterly Report onForm 10-Q for the period ended June 30, 2006). | ||
4 | .9 | First Supplemental Indenture dated as of February 15, 2006 among Radio One, Inc., Syndication One, Inc., the other Guarantors listed therein, and The Bank of New York, as trustee under the Indenture dated February 10, 2005 (incorporated by reference to Radio One’s Quarterly Report onForm 10-Q for the period ended June 30, 2006). | ||
4 | .11 | Seventh Supplemental Indenture dated as of December 22, 2006 among Radio One, Inc., the Guaranteeing Subsidiary and the Existing Guarantors listed therein, and The Bank of New York, as successor trustee under the Indenture dated May 18, 2001, as amended. (incorporated by reference to Radio One’s Annual Report onForm 10-K for the period ended December 31, 2006). | ||
4 | .12 | Second Supplemental Indenture dated as of December 22, 2006 among Radio One, Inc., Magazine One, Inc., the other Guarantors listed therein, and The Bank of New York, as trustee under the Indenture dated February 10, 2005 (incorporated by reference to Radio One’s Annual Report onForm 10-K for the period ended December 31, 2006). | ||
4 | .13 | Third Supplemental Indenture, dated as of March 30, 2010 by and among Radio One, Inc., each of the subsidiaries of Radio One listed on Exhibit A attached thereto, Interactive One, Inc., Interactive One, LLC, Community Connect, LLC, Community Connect Inc., Distribution One, LLC and Radio One Distribution Holdings, LLC, and The Bank of New York Mellon (formerly known as The Bank of New York), as trustee under the Indenture dated February 10, 2005 (incorporated by reference to Radio One’s Annual Report onForm 10-K for the period ended December 31, 2009). | ||
4 | .14 | Eighth Supplemental Indenture, dated as of March 30, 2010, by and among Radio One, Inc., each of the subsidiaries of Radio One listed on Exhibit A attached thereto Interactive One, Inc., Interactive One, LLC, Community Connect, LLC, Community Connect Inc., Distribution One, LLC and Radio One Distribution Holdings, LLC, and The Bank of New York Mellon, as successor to United States Trust Company of New York, as trustee under the Indenture dated as of May 18, 2001 (incorporated by reference to Radio One’s Annual Report onForm 10-K for the period ended December 31, 2009). |
Exhibit | ||||
Number | Description | |||
4 | .15 | Indenture, dated as of November 24, 2010, among Radio One, Inc., the guarantors signatory thereto and Wilmington Trust Company, as trustee, relating to the 12.5%/15.0% Senior Subordinated Notes due 2016 (incorporated by reference to Radio One’s Current Report onForm 8-K filed on December 1, 2010). | ||
4 | .16 | Ninth Supplemental Indenture, dated as of November 24, 2010, among Radio One, Inc., the guarantors listed therein, and Wilmington Trust Company, as successor trustee to The Bank of New York Mellon Trust Company, N.A., as trustee under the Indenture dated May 18, 2001, as amended (incorporated by reference to Radio One’s Current Report onForm 8-K filed on December 1, 2010). | ||
4 | .17 | Fourth Supplemental Indenture, dated as of November 24, 2010, among Radio One, Inc., the guarantors listed therein, and Wilmington Trust Company, as successor trustee to The Bank of New York Mellon Trust Company, N.A., as trustee under the Indenture dated February 10, 2005. (incorporated by reference to Radio One’s Current Report onForm 8-K filed on December 1, 2010). | ||
4 | .18 | Exchange and Registration Rights Agreement, dated as of November 24, 2010, among Radio One, Inc., the guarantors signatory thereto and certain holders of its debt securities (incorporated by reference to Radio One’s Current Report onForm 8-K filed on December 1, 2010). | ||
5 | .1 | Opinion of Kirkland & Ellis LLP.* | ||
5 | .2 | Opinion of Clark Hill PLC.* | ||
5 | .3 | Opinion of Keating Muething & Klekamp PLL.* | ||
10 | .1 | Certificate Of Designations, Rights and Preferences of the 61/2% Convertible Preferred Securities Remarketable Term Income Deferrable Equity Securities (HIGH TIDES) of Radio One, Inc., as filed with the State of Delaware on July 13, 2000 (incorporated by reference to Radio One’s Quarterly Report onForm 10-Q for the period ended June 30, 2000). | ||
10 | .2 | Amended and Restated Stockholders Agreement dated as of September 28, 2004 among Catherine L. Hughes and Alfred C. Liggins, III (incorporated by reference to Radio One’s Quarterly Report onForm 10-Q for the period ended June 30, 2005). | ||
10 | .5 | Credit Agreement, dated June 13, 2005, by and among Radio One Inc., Wachovia Bank and the other lenders party thereto (incorporated by reference to Radio One’s Current Report onForm 8-K filed June 17, 2005). | ||
10 | .6 | Guarantee and Collateral Agreement, dated June 13, 2005, made by Radio One, Inc. and its Restricted Subsidiaries in favor of Wachovia Bank (incorporated by reference to Radio One’s Current Report onForm 8-K filed June 17, 2005). | ||
10 | .7 | Radio One, Inc. 2009 Stock Option and Restricted Stock Grant Plan (incorporated by reference to Radio One’s Definitive Proxy on Schedule 14A filed November 6, 2009). | ||
10 | .8 | First Amendment to Credit Agreement dated as of April 26, 2006, to Credit Agreement dated June 13, 2005, by and among Radio One, Inc., Wachovia Bank and the other lenders party thereto (incorporated by reference to Radio One’s Current Report onForm 8-K filed April 28, 2006). | ||
10 | .9 | Waiver to Credit Agreement dated July 12, 2007, by and among Radio One, Inc., the several Lenders thereto, and Wachovia Bank National Association, as Administrative Agent (incorporated by reference to Radio One’s Quarterly Report onForm 10-Q for the period ended June 30, 2007). | ||
10 | .10 | Employment Agreement between Radio One, Inc. and Barry A. Mayo dated as of August 31, 2009 and effective as of August 5, 2009 (incorporated by reference to Radio One’s Current Report onForm 8-K filed September 2, 2009). | ||
10 | .11 | Second Amendment to Credit Agreement and Waiver dated as of September 14, 2007, by and among Radio One, Inc., the several Lenders thereto, and Wachovia Bank National Association, as Administrative Agent (incorporated by reference to Radio One’s Current Report onForm 8-K filed September 18, 2007). | ||
10 | .12 | Waiver and Consent to Credit Agreement dated May 14, 2007, by and among Radio One, Inc., the several Lenders thereto, and Wachovia Bank National Association, as Administrative Agent (incorporated by reference to Radio One’s Current Report onForm 8-K filed May 18, 2007). | ||
10 | .13 | Consent to Credit Agreement dated March 30, 2007, by and among Radio One, Inc., the several Lenders thereto, and Wachovia Bank National Association, as Administrative Agent (incorporated by reference to Radio One’s Current Report onForm 8-K filed April 5, 2007). |
Exhibit | ||||
Number | Description | |||
10 | .14 | Employment Agreement between Radio One, Inc. and Peter D. Thompson dated March 31, 2008 (incorporated by reference to Radio One’s Current Report onForm 8-K filed April 2, 2008). | ||
10 | .16 | Employment Agreement between Radio One, Inc. and Alfred C. Liggins, III dated April 16, 2008 (incorporated by reference to Radio One’s Current Report onForm 8-K filed April 18, 2008). | ||
10 | .17 | Employment Agreement between Radio One, Inc. and Catherine L. Hughes dated April 16, 2008 (incorporated by reference to Radio One’s Current Report onForm 8-K filed April 18, 2008). | ||
Employment Agreement Amendment and Modification dated as of October 7, 2008 between Radio One, Inc. and Peter D. Thompson (incorporated by reference to Radio One’s Current Report onForm 8-K filed December 12, 2008). | ||||
10 | .18 | Third Amendment to Credit Agreement and Waiver to Credit Agreement by and among Radio One, Inc., Wells Fargo Bank, N.A. (formerly known as Wachovia Bank, National Association), as Administrative Agent and the Lenders, dated as of March 30, 2010 (incorporated by reference to Radio One’s Annual Report onForm 10-K for the period ended December 31, 2009). | ||
10 | .19 | Agreement, dated June 16, 2010, by and among Radio One, Inc. and certain holders of its outstanding debt securities (incorporated by reference to Radio One’s Current Report onForm 8-K filed June 16, 2010). | ||
10 | .20 | Commitment Letter, exhibits and annexes thereto, dated as of June 16, 2010, by and among Radio One, Inc., Deutsche Bank Trust Company Americas and Deutsche Bank Securities Inc. (incorporated by reference to Radio One’s Current Report onForm 8-K filed June 16, 2010). | ||
10 | .21 | Forbearance Agreement, dated as of July 15, 2010, by and among the Radio One, Inc., Wells Fargo Bank, N.A. and certain of Radio One’s lenders (incorporated by reference to Radio One’s Current Report onForm 8-K filed July 16, 2010). | ||
10 | .22 | Amendment to Forbearance Agreement, by and among Radio One, Inc., Wells Fargo Bank, N.A. and certain of Radio One Inc.’s lenders (incorporated by reference to Radio One’s Current Report onForm 8-K filed August 17, 2010). | ||
10 | .23 | Support Agreement, dated November 5, 2010, by and among Radio One, Inc. and certain holders of its outstanding debt securities (incorporated by reference to Radio One’s Current Report onForm 8-K filed November 8, 2010). | ||
10 | .24 | Agreement, dated November 12, 2010, by and among the Company and certain holders of its outstanding debt securities (incorporated by reference to Radio One’s Current Report onForm 8-K filed November 18, 2010). | ||
10 | .25 | Amendment and Restatement Agreement, dated as of November 24, 2010, to the Credit Agreement, dated as of June 13, 2005, by and among Radio One, Inc. as Borrower, Wells Fargo Bank, N.A.,successor-by-merger to Wachovia Bank, National Association, as Administrative Agent, the lenders referred to therein and the other parties from time to time party thereto (incorporated by reference to Radio One Inc.’s Current Report onForm 8-K filed on December 1, 2010). | ||
12 | .1 | Statement Regarding Computation of Ratios.* | ||
21 | .1 | Subsidiaries of Radio One, Inc.* | ||
23 | .1 | Consent of Ernst & Young LLP.* | ||
23 | .2 | Consent of Kirkland & Ellis LLP (included in Exhibit 5.1).* | ||
23 | .3 | Consent of Clark Hill PLC (included in Exhibit 5.2).* | ||
23 | .4 | Consent of Keating Muething & Klekamp PLL (included in Exhibit 5.3).* | ||
24 | .1 | Powers of Attorney (included in signature pages). | ||
25 | .1 | Statement of Eligibility under the Trust Indenture Act of 1939 of Wilmington Trust Company, onForm T-1.* | ||
99 | .1 | Form of Letter of Transmittal.* |
* | Indicates documents filed herewith. |