Exhibit 99.1
Excerpts from the supplement, dated March 27, 2017, to the offering circular and consent solicitation statement,
dated March 15, 2017, of iHeartCommunications, Inc., iHeartMedia, Inc. and CC Outdoor Holdings, Inc. and the
supplement, dated March 27, 2017, to the term loan confidential information memorandum, dated March 15, 2017,
of iHeartCommunications, Inc., iHeartMedia, Inc., CC Outdoor Holdings, Inc. and Broader Media, LLC.
Separation of iHeartMedia and CCOH Businesses—Tax Consequences
The Issuers hereby provide the following supplemental information with respect to the potential tax consequences of a taxable disposition of CCOH:
We expect that the debt restructuring of iHeartCommunications proposed by the Exchange Offers and the Term Loan Offers could generate significant cancellation of debt income (“CODI”), potentially significantly offsetting or fully exhausting the Company’s available net operating losses. iHeartCommunications’ available net operating losses are approximately $2.9 billion. By way of example and for illustrative purposes only, if the restructuring generated taxable CODI of $2 billion, the Company would have aggregate taxable income of $2 billion (ignoring the impact of other transactions or operations for the year), leaving only $900 million of net operating losses available to offset other income and gain for the year (including any gain generated by a taxable disposition of CCOH).
Based on recent trading prices of CCOH’s Class A common stock and subject to certain assumptions, the Issuers estimate that a taxable disposition of all of iHeartMedia’s interest in CCOH would give rise to taxable gain in excess of $4 billion. As a result, and given the potential for any restructuring to generate significant CODI relative to the Company’s net operating losses, such a disposition of CCOH would generate a substantial tax liability to the Company. All corporate members of the iHeartMedia U.S. consolidated group, including CCOH, would be jointly and severally liable for such tax liability pursuant to U.S. federal income tax laws.
Affiliate Holdings
As of the date hereof, Bain Capital, LP (“Bain Capital”) and Thomas H. Lee Partners, L.P. (“THL”) own in the aggregate approximately $1.2 billion of Existing Term Loans and other affiliates of iHeartCommunications own approximately $17.8 million of Existing Term Loans.
As of the date hereof, Bain Capital owns approximately $213.0 million of Existing Notes, other affiliates of iHeartCommunications own in the aggregate approximately $186.4 million of Existing Notes and THL does not own Existing Notes. As of the date hereof, subsidiaries of iHeartCommunications own in the aggregate approximately $686.4 million of Existing Notes.
Collateral Package
The Issuers hereby provide the following information with respect to the collateral package for the Existing Term Loans and Existing PGNs and the collateral package for the New Term Loans and New iHC Notes in the High Participation Scenario, Mid Participation Scenario and Low Participation Scenario.
The Existing Term Loans and Existing PGNs have a security interest in non-“principal property” collateral, which consists of (1) all assets of the entities set forth on Schedule 1 hereto and (2) all assets relating to certain specified radio stations set forth on Schedule 2 hereto. The Katz Media group, which is included in Schedule 1, is a leading media representation firm in the U.S. for radio and television stations and sells national spot advertising time for clients in the radio and television industries. Premiere Networks, which is also included in Schedule 1, is a national radio network that produces, distributes or represents more than 100 syndicated radio programs and serves more than 5,900 radio station affiliates. The radio stations listed in Schedule 2 are small-market stations.
For the year ended December 31, 2016, the entities and radio stations constituting the non-“principal property” collateral generated an aggregate of $310.8 million of OIBDAN. The OIBDAN generated by some of these assets in 2016 was impacted by a $33.8 million benefit resulting from contract renegotiations completed in the third quarter of 2016 and was higher in 2016 compared to other years due to revenues from political advertising as a result of the Presidential election year. For the year ended December 31, 2016, iHeartMedia together with its consolidated subsidiaries generated $1,807.4 million of OIBDAN, and CCOH together with its consolidated subsidiaries generated $644.5 million of OIBDAN. For a definition of OIBDAN and reconciliations of iHeartMedia’s and CCOH’s consolidated OIBDAN to the most directly comparable GAAP measures, see Exhibit 99.1 to iHeartMedia, Inc.’s Current Report on Form 8-K filed on February 23, 2017 and Clear Channel Outdoor Holdings, Inc.’s Current Report on Form 8-K filed on February 23, 2017. We are unable to provide a reconciliation of the OIBDAN generated by the non-“principal properties” to a GAAP measure because we do not record expenses (other than operating expenses, selling, general and administrative expenses and depreciation) with respect to these assets or allocate corporate expense, interest expense, stock compensation, gains or losses on sales of assets or income taxes to these assets. As a result, we cannot calculate net income or a comparable GAAP measure with respect to these assets in order to provide a reconciliation.
In addition, the Existing Term Loans and, by virtue of a collateral sharing arrangement entered into with the holders of Existing Term Loans, the Existing 9.0% PGNs due 2019, have a security interest in certain “principal properties” in an amount of up to 15% of the total consolidated stockholders’ equity of iHeartCommunications.
As part of the Exchange Offers and Term Loan Offers, consenting holders of Existing Term Loans and holders of Existing PGNs will maintain apari passu security interest in the non-“principal property” collateral and, subject to customary exceptions, receive a first priority security interest in substantially all other assets of iHeartCommunications and its domestic subsidiaries, including the “principal property” collateral.
Schedule 1
Christal Radio Sales, Inc.
Katz Communications, Inc.
Katz Media Group, Inc.
Katz Millennium Sales & Marketing Inc.
Katz Net Radio Sales, Inc.
Premiere Networks, Inc.
Schedule 2
Stations
Anchorage, AK
| | | | |
Station | | Station Owner | | Studio Address |
KASH-FM, Anchorage, AK | | Capstar Radio Operating | | 800 E. Dimond Blvd Ste 3-370 |
KBFX(FM), Anchorage, AK | | Company | | Anchorage, AK 99515 |
KENI(AM), Anchorage, AK | | | | |
KGOT(FM), Anchorage, AK | | | | |
KTZN(AM), Anchorage, AK | | | | |
KYMG(FM), Anchorage, AK | | | | |
Ashland-Mansfield, OH | | | | |
Station | | Station Owner | | Studio Address |
WFXN-FM, Galion, OH | | Capstar Radio Operating | | 1197 US Highway 42 |
WMAN(AM), Mansfield, OH | | Company | | Ashland, Ohio 44806 |
WNCO(AM), Ashland, OH | | | | |
WNCO-FM, Ashland, OH | | | | |
WSWR(FM), Shelby, OH | | | | |
WXXF(FM), Loudonville, OH | | | | |
WMAN-FM, Fredericktown, OH | | | | |
WYHT(FM), Mansfield, OH | | | | |
Binghamton, NY | | | | |
Station | | Station Owner | | Studio Address |
WBBI(FM), En dwell, NY | | iHeartMedia + | | 329 N. Jensen Road |
WENE(AM), Endicott, NY | | Entertainment, Inc. | | Vestal, NY 13850 |
WKGB-FM, Conklin, NY | | | | |
WBNW-FM, Endicott, NY | | | | |
WMXW(FM), Vestal, NY | | | | |
WINR(AM), Binghamton, NY | | Capstar Radio Operating Company | | 329 N. Jensen Road Vestal, NY 13850 |
| | | | |
Bismarck, ND | | | | |
Station | | Station Owner | | Studio Address |
KFYR(AM), Bismarck, ND | | Citicasters Co. | | 3500 E. Rosser Ave |
KYYY(FM), Bismarck, ND | | | | Bismarck, ND 58501 |
KQDY(FM), Bismarck, ND | | iHeartMedia + | | 3500 E. Rosser Ave |
KSSS(FM), Bismarck, ND | | Entertainment, Inc. | | Bismarck, ND 58501 |
KXMR(AM), Bismarck, ND | | | | |
KBMR(AM), Bismarck, ND | | | | |
Chilicothe, OH 45601 | | | | |
Station | | Station Owner | | Studio Address |
WBEX(AM), Chillicothe, OH | | Citicasters Co. | | 45 W. Main Street |
WCHO(AM), Washington Court House, OH | | | | Chilicothe, OH 45601 |
WCHO-FM, Washington Court House, OH | | | | |
WCHI(AM), Chillicothe, OH | | iHeartMedia + | | 45 W. Main Street |
WKKJ(FM), Chillicothe, OH | | Entertainment, Inc. | | Chilicothe, OH 45601 |
WSRW(AM), Hillsboro, OH | | | | |
Defiance, OH | | | | |
Station | | Station Owner | | Studio Address |
WDFM(FM), Defiance, OH | | Citicasters Co. | | 709 N Perry St |
WDFM-LP, Defiance, OH | | | | Napoleon, OH 43545 |
WNDH(FM), Napoleon, OH | | iHeartMedia + | | 709 N Perry St |
WONW(AM), Defiance, OH | | Entertainment, Inc. | | Napoleon, OH 43545 |
WZOM(FM), Defiance, OH | | | | |
Dickinson, ND | | | | |
Station | | Station Owner | | Studio Address |
KCAD(FM), Dickinson, ND | | iHeartMedia + | | 11291 39th St SW |
KLTC(AM), Dickinson, ND | | Entertainment, Inc. | | Dickinson, ND 58601 |
KZRX(FM), Dickinson, ND | | | | |
Eau Claire, WI
| | | | |
Station | | Station Owner | | Studio Address |
WATQ(FM), Chetek, WI | | Capstar Radio Operating | | 619 Cameron St |
WBIZ(AM), Eau Claire, WI | | Company | | Eau Claire, WI 54703 |
WBIZ-FM, Eau Claire, WI | | | | |
WMEQ(AM), Menomonie, WI | | | | |
WMEQ-FM, Menomonie, WI | | | | |
WQRB(FM), Bloomer, WI | | | | |
Fairbanks, AK
| | | | |
Station | | Station Owner | | Studio Address |
KAKQ-FM, Fairbanks, AK | | Capstar Radio Operating | | 546 9th Ave |
KFBX(AM), Fairbanks, AK | | Company | | Fairbanks, AK 99701 |
KIAK-FM, Fairbanks, AK | | | | |
KKED(FM), Fairbanks, AK | | | | |
Farmington, NM
| | | | |
Station | | Station Owner | | Studio Address |
KAZX(FM), Kirtland, NM | | Capstar Radio Operating | | 200 E. Broadway |
KCQL(AM), Aztec, NM | | Company | | Farmington, NM 87401 |
KDAG(FM), Farmington, NM | | | | |
KKFG(FM), Bloomfield, NM | | | | |
KTRA-FM, Farmington, NM | | | | |
Fayetteville, AR
| | | | |
Station | | Station Owner | | Studio Address |
KEZA(FM), Fayetteville, AR | | Capstar Radio Operating | | 2049 East Joyce Blvd. Ste 101 |
KIGL(FM), Seligman, MO | | Company | | Fayetteville, AR 72703 |
KKIX(FM), Fayetteville, AR | | | | |
KMXF(FM), Lowell, AR | | | | |
Fort Smith, AR
| | | | |
Station | | Station Owner | | Studio Address |
KWHN(AM), Fort Smith, AR | | Capstar Radio Operating | | 311 Lexington Avenue |
KMAG(FM), Fort Smith, AR | | Company | | Fort Smith, AR 72901 |
KZBB(FM), Poteau, OK | | | | |
KKBD(FM), Sallisaw, OK | | | | |
Gadsden, AL
| | | | |
Station | | Station Owner | | Studio Address |
WAAX(AM), Gadsden, AL | | Capstar Radio Operating | | 6510 Whorton Bend Road |
WGMZ(FM), Glencoe, AL | | Company | | Gadsden, AL 35901 |
Gallup, NM
| | | | |
Station | | Station Owner | | Studio Address |
KFMQ(FM), Gallup, NM | | iHeartMedia + | | Cedar Hills Plaza, 1632 S 2nd St |
KGLX(FM), Gallup, NM | | Entertainment, Inc. | | Gallup, NM 87301 |
KXTC(FM), Thoreau, NM | | | | |
KFXR-FM, Chinle, AZ | | | | |
Grand Forks, ND
| | | | |
Station | | Station Owner | | Studio Address |
KJKJ(FM), Grand Forks, ND | | Citicasters Co. | | 505 University Ave |
KKXL(AM), Grand Forks, ND | | | | Grand Forks, ND 58203 |
KKXL-FM, Grand Forks, ND | | | | |
KQHT(FM), Crookston, MN | | | | |
KSNR(FM), Thief River Falls, MN | | | | |
Huntington, WV
| | | | |
Station | | Station Owner | | Studio Address |
WAMX(FM), Milton, WV | | Capstar Radio Operating | | 134 Fourth Ave |
WBVB(FM), Coal Grove, OH | | Company | | Huntington, WV 25701 |
WKEE-FM, Huntington, WV | | | | |
WTCR(AM), Kenova, WV | | | | |
WTCR-FM, Huntington, WV | | | | |
WVHU(AM), Huntington, WV | | | | |
Lancaster, PA
| | | | |
Station | | Station Owner | | Studio Address |
WLAN(AM), Lancaster, PA | | iHeartMedia + | | 1685 Crown Avenue |
WLAN-FM, MHz, Lancaster, PA | | Entertainment, Inc. | | Lancaster, PA 17601 |
Hattiesburg, MS
| | | | |
Station | | Station Owner | | Studio Address |
WFOR(AM), Hattiesburg, MS | | iHeartMedia + | | 6555 US Highway 98 |
WJKX(FM), Ellisville, MS | | Entertainment, Inc. | | Hattiesburg, MS 39402 |
WNSL(FM), Laurel, MS | | | | |
WFFX(FM), Hattiesburg, MS | | | | |
WZLD(FM), Petal, MS | | | | |
Lima, OH
| | | | |
Station | | Station Owner | | Studio Address |
WBKS(FM), Columbus Grove, OH | | iHeartMedia + Entertainment, Inc. | | 667 W. Market Street Lima OH 45801 |
WIMA(AM), Lima, OH | | Citicasters Co. | | 667 W. Market Street |
WIMT(FM), Lima, OH | | | | Lima OH 45801 |
WMLX(FM), St. Marys, OH | | | | |
WZRX-FM, Fort Shawnee, OH | | | | |
Marion, OH
| | | | |
Station | | Station Owner | | Studio Address |
WMRN(FM), Marion, OH | | Citicasters Co. | | 1330 North Main Street |
WMRN(AM), Marion, OH | | | | Marion, OH 44302 |
WYNT(FM), Caledonia, OH | | iHeartMedia + | | 1330 North Main Street |
| | Entertainment, Inc. | | Marion, OH 44302 |
Minot, ND
| | | | |
Station | | Station Owner | | Studio Address |
KCJB(AM), Minot, ND | | iHeartMedia + | | 1000 20th Avenue SW |
KIZZ(FM), Minot, ND | | Entertainment, Inc. | | Minot, ND 58701 |
KMXA-FM, Minot ND | | | | |
KYYX(FM), Minot, ND | | | | |
KZPR(FM), Minot, ND | | | | |
Montgomery, AL
| | | | |
Station | | Station Owner | | Studio Address |
WHLW(FM), Luverne, AL | | Capstar Radio Operating | | 203 Gunn Road |
WWMG(FM), Millbrook, AL | | Company | | Montgomery, AL 36117 |
WZHT(FM), Troy, AL | | | | |
| | | | |
Ogallala, NE | | | | |
Station | | Station Owner | | Studio Address |
KOGA(AM), Ogallala, NE | | Capstar Radio Operating | | 113 W. 4th Street Ogallala, NE 69153 |
KOGA-FM, Ogallala, NE | | Company | |
KMCX-FM, Ogallala, NE | | | | |
| | | | |
Parkersburg, WV | | | | |
Station | | Station Owner | | Studio Address |
WDMX(FM), Vienna, WV | | iHeartMedia + | | 6006 Grand Central Ave |
WHNK(AM), Parkersburg, WV | | Entertainment, Inc. | | Vienna, WV 26105 |
WLTP(AM), Marietta, OH | | | | |
WNUS(FM), Belpre, OH | | | | |
WRVB(FM), Marietta, OH | | | | |
| | | | |
Poughkeepsie, NY | | | | |
Station | | Station Owner | | Studio Address |
WBWZ (FM), New Paltz, NY | | Capstar Radio Operating | | 20 Tucker Rd |
WRWD-FM, Highland, NY | | Company | | Poughkeepsie, NY 12603 |
WCTW (FM), Catskill, NY | | iHeartMedia + | | 20 Tucker Rd |
WRWB (FM), Ellenville, NY | | Entertainment, Inc. | | Poughkeepsie, NY 12603 |
WHUC(AM), Hudson, NY | | | | |
WKIP(AM), Poughkeepsie, NY | | | | |
WPKF(FM), Poughkeepsie, NY | | | | |
WRNQ(FM), Poughkeepsie, NY | | | | |
WJIP(AM), Ellenville, NY | | | | |
WZCR(FM), Hudson, NY | | | | |
| | | | |
Reading, PA | | | | |
Station | | Station Owner | | Studio Address |
WRAW(AM), Reading, PA | | iHeartMedia + | | 1265 Perkiomen Ave |
WRFY-FM, Reading, PA | | Entertainment, Inc. | | Reading, PA 19602 |
| | | | |
Rochester, MN | | | | |
Station | | Station Owner | | Studio Address |
KMFX-FM, Lake City, MN | | iHeartMedia + | | 1530 Greenview Dr SW, Ste 200 |
KRCH(FM), Rochester, MN | | Entertainment, Inc. | | Rochester, MN 55902 |
KFAN(AM), Rochester, MN | | | | |
Salisbury, MD
| | | | |
Station | | Station Owner | | Studio Address |
WJDY(AM), Salisbury, MD | | Capstar Radio Operating | | 351 Tilghman Rd |
WKZP(FM), Bethany Beach, DE | | Company | | Salisbury, MD 21804 |
WQHQ(FM), Ocean City-Salisbury, MD | | | | |
WSBY-FM, Salisbury, MD | | | | |
WTGM(AM), Salisbury, MD | | | | |
WWFG(FM), Ocean City, MD | | | | |
Sioux City, IA | | | | |
Station | | Station Owner | | Studio Address |
KGLI(FM), Sioux City, IA | | Capstar Radio Operating | | 1113 Nebraska St |
KMNS(AM), Sioux City, IA | | Company | | Sioux City, IA 51105 |
KSEZ(FM), Sioux, City, IA | | | | |
KSFT-FM, South Sioux City, NE | | | | |
KWSL(AM), Sioux City, IA | | | | |
Somerset, KY | | | | |
Station | | Station Owner | | Studio Address |
WKEQ(FM), Somerset, KY | | Capstar Radio Operating | | 101 First Radio Ln |
WLLK-FM, Somerset, KY | | Company | | Somerset, KY 42503 |
WSEK(FM), Burnside, KY | | | | |
WSFC(AM), Somerset, KY | | | | |
WSFE(AM), Burnside, KY | | | | |
Tupelo, MS | | | | |
Station | | Asset Entity | | Studio Address |
WESE(FM), Baldwyn, MS | | Capstar Radio Operating | | 5026 Cliff Gookin Boulevard |
WKMQ(AM), Tupelo, MS | | Company | | Tupelo, MS |
WTUP(AM), Tupelo, MS | | | | |
WWZD-FM, New Albany, MS | | | | |
WWKZ(FM), Okolona, MS | | Citicasters Co. | | |
WBVV(FM), Guntown, MS | | iHeartMedia + | | |
| | Entertainment, Inc. | | |
| | | | |
Wheeling, WV | | | | |
Station | | Station Owner | | Studio Address |
WBBD(AM), Wheeling, WV | | Capstar Radio Operating | | 1015 Main St |
WEGW(FM), Wheeling, WV | | Company | | Wheeling, WV 26003 |
WKWK-FM, Wheeling, WV | | | | |
WOVK(FM), Wheeling, WV | | | | |
WVKF(FM), Shadyside, OH | | | | |
WWVA(AM), Wheeling, WV | | | | |
Williamsport, PA | | | | |
Station | | Station Owner | | Studio Address |
WBYL(FM), Salladasburg, PA | | iHeartMedia + | | 1559 W Ave 4th St |
WBLJ-FM, Shamokin, PA | | Entertainment, Inc. | | Williamsport, PA 17701 |
WRAK(AM), Williamsport, PA | | | | |
WRKK(AM), Hughesville, PA | | | | |
WVRZ(FM), Mount Carmel, PA | | | | |
WKSB(FM), Williamsport, PA | | | | |
WVRT(FM), Mill Hall, PA | | Capstar Radio Operating Company | | 1559 W Ave 4th St Williamsport, PA 17701 |