SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2001
Commission File No. 0-25969
RADIO ONE, INC.
(Exact name of registrant as specified in its charter)
Delaware 52-1166660
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
5900 Princess Garden Parkway,
7th Floor
Lanham, Maryland 20706
(Address of principal executive offices)
(301) 306-1111
Registrant's telephone number, including area code
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes X No
----- -----
Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.
Class Outstanding at November 6, 2001
------------------------------------- ---------------------------------
Class A Common Stock, $.001 Par Value 22,464,857
Class B Common Stock, $.001 Par Value 2,867,463
Class C Common Stock, $.001 Par Value 3,132,458
Class D Common Stock, $.001 Par Value 65,728,247
1
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
Form 10-Q
For the Quarter Ended September 30, 2001
TABLE OF CONTENTS
-----------------
Page
----
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements.......................................................................................... 3
Consolidated Balance Sheets as of December 31, 2000 and September 30, 2001 (Unaudited)........................ 4
Consolidated Statements of Operations for the Three Months and Nine Months Ended
September 30, 2000 and 2001 (Unaudited)..................................................................... 5
Consolidated Statement of Changes in Stockholders' Equity for the Nine Months Ended
September 30, 2001 (Unaudited).............................................................................. 6
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2000 and 2001 (Unaudited)....... 7
Notes to Consolidated Financial Statements September 30, 2000 and 2001 (Unaudited)............................ 8
Condensed Consolidating Financial Statements.................................................................. 12
Condensed Consolidating Balance Sheet as of September 30, 2001 (Unaudited).................................... 13
Condensed Consolidating Balance Sheet as of December 31, 2000................................................. 14
Condensed Consolidating Statement of Operations for the Nine Months Ended September 30, 2001 (Unaudited)...... 15
Condensed Consolidating Statement of Operations for the Three Months Ended September 30, 2001 (Unaudited)..... 16
Condensed Consolidating Statement of Operations for the Nine Months Ended September 30, 2000 (Unaudited)...... 17
Condensed Consolidating Statement of Operations for the Three Months Ended September 30, 2000 (Unaudited)..... 18
Consolidating Statement of Cash Flows for the Nine Months Ended September 30, 2001 (Unaudited)................ 19
Consolidating Statement of Cash Flows for the Nine Months Ended September 30, 2000 (Unaudited)................ 20
1Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.......................... 21
PART II. OTHER INFORMATION
Item 1. Legal Proceedings............................................................................................. 29
Item 2. Changes in Securities and Use of Proceeds..................................................................... 29
Item 3. Defaults Upon Senior Securities............................................................................... 29
Item 4. Submission of Matters to a Vote of Security Holders........................................................... 29
Item 5. Other Information............................................................................................. 29
Item 6. Exhibits and Reports on Form 8-K.............................................................................. 29
SIGNATURE............................................................................................................... 31
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
(See pages 4-20 -- This page intentionally left blank.)
3
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
Consolidated Balance Sheets
---------------------------
As of December 31, 2000 and September 30, 2001
----------------------------------------------
December 31, September 30,
2000 2001
-------------- --------------
(Unaudited)
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 20,879,000 $ 18,978,000
Trade accounts receivable, net of allowance for doubtful accounts of $5,506,000 46,883,000 58,832,000
and $6,633,000, respectively
Prepaid expenses and other 6,557,000 5,117,000
Income tax receivable 2,476,000 2,000,000
Deferred income taxes 2,187,000 2,476,000
-------------- --------------
Total current assets 78,982,000 87,403,000
PROPERTY AND EQUIPMENT, NET 33,376,000 37,191,000
INTANGIBLE ASSETS, NET 1,637,180,000 1,773,870,000
OTHER ASSETS 15,680,000 12,278,000
-------------- --------------
Total assets $1,765,218,000 $1,910,742,000
============== ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable $ 17,683,000 $ 8,010,000
Accrued expenses 14,127,000 28,471,000
Other current liabilities 4,696,000 2,505,000
-------------- --------------
Total current liabilities 36,506,000 38,986,000
LONG-TERM DEBT AND DEFERRED INTEREST 646,956,000 780,049,000
SWAP AGREEMENTS LIABILITY -- 14,084,000
DEFERRED INCOME TAX LIABILITY 24,687,000 3,306,000
-------------- --------------
Total liabilities 708,149,000 836,425,000
-------------- --------------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
Common stock - Class A, $.001 par value, 30,000,000 shares authorized, 23,000 23,000
22,789,000 and 22,541,000 shares issued and outstanding
Common stock - Class B, $.001 par value, 150,000,000 shares authorized, 3,000 3,000
2,867,000 shares issued and outstanding
Common stock - Class C, $.001 par value, 150,000,000 shares authorized, 3,000 3,000
3,132,000 shares issued and outstanding
Common stock - Class D, $.001 par value, 150,000,000 shares authorized, 58,000 66,000
58,246,000 and 65,651,000 shares issued and outstanding
Convertible preferred stock, $.001 par value, 1,000,000 shares authorized and -- --
310,000 shares issued and outstanding; liquidation preference of $1,000 per
share plus cumulative dividends at 6-1/2% per year, which were $4,198,000 as
of December 31, 2000, and $4,196,000 as of September 30, 2001
Accumulated comprehensive income adjustments -- (9,485,000)
Stock subscriptions receivable (9,005,000) (30,110,000)
Additional paid-in capital 1,105,681,000 1,208,492,000
Accumulated deficit (39,694,000) (94,675,000)
-------------- --------------
Total stockholders' equity 1,057,069,000 1,074,317,000
-------------- --------------
Total liabilities and stockholders' equity $1,765,218,000 $1,910,742,000
============== ==============
4
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
Consolidated Statements of Operations
----------------------------------------
For the Three Months and Nine Months Ended September 30, 2000 and 2001
----------------------------------------------------------------------
Three Months Ended Nine Months Ended
September 30, September 30,
------------------------------- -------------------------------
2000 2001 2000 2001
------------- -------------- ------------- --------------
(Unaudited) (Unaudited)
REVENUE:
Broadcast revenue, including barter revenue of
$670,000, $932,000, $1,952,000 and $2,136,000,
respectively $48,914,000 $ 75,033,000 $111,269,000 $200,236,000
Less: agency commissions 6,028,000 8,827,000 13,588,000 23,820,000
------------- -------------- ------------- --------------
Net broadcast revenue 42,886,000 66,206,000 97,681,000 176,416,000
------------- -------------- ------------- --------------
OPERATING EXPENSES:
Program and technical, exclusive of depreciation
and amortization shown separately below 6,404,000 10,531,000 15,341,000 28,538,000
Selling, general and administrative 14,167,000 21,238,000 33,958,000 57,444,000
Corporate expenses 1,825,000 2,353,000 4,225,000 5,876,000
Stock-based compensation -- 238,000 -- 713,000
Depreciation and amortization 17,726,000 31,662,000 30,397,000 94,037,000
------------- -------------- ------------- --------------
Total operating expenses 40,122,000 66,022,000 83,921,000 186,608,000
------------- -------------- ------------- --------------
Broadcast operating income (loss) 2,764,000 184,000 13,760,000 (10,192,000)
INTEREST EXPENSE, including amortization of
deferred financing costs 8,970,000 15,993,000 16,217,000 46,411,000
(LOSS) GAIN ON SALE OF ASSETS, net -- (44,000) -- 4,228,000
OTHER INCOME, net 9,735,000 630,000 19,442,000 630,000
------------- -------------- ------------- --------------
Income (loss) before (provision) benefit for
income taxes and extraordinary loss 3,529,000 (15,223,000) 16,985,000 (51,745,000)
(PROVISION) BENEFIT FOR INCOME TAXES (7,550,000) 5,134,000 (13,368,000) 17,076,000
------------- -------------- ------------- --------------
(Loss) income before extraordinary loss (4,021,000) (10,089,000) 3,617,000 (34,669,000)
EXTRAORDINARY LOSS ON DEBT RETIREMENT, net of taxes
of $2,564,000 -- -- -- 5,207,000
------------- -------------- ------------- --------------
NET (LOSS) INCOME $(4,021,000) $(10,089,000) $ 3,617,000 $(39,876,000)
============= ============== ============= ==============
NET LOSS APPLICABLE TO COMMON STOCKHOLDERS $(8,219,000) $(15,124,000) $ (581,000) $(54,981,000)
============= ============== ============== ==============
BASIC AND DILUTED LOSS PER COMMON SHARE:
Net loss before extraordinary loss $(0.10) $(0.16) $(0.01) $(0.56)
Extraordinary loss -- -- -- (0.06)
------------- -------------- -------------- --------------
Net loss $(0.10) $(0.16) $(0.01) $(0.62)
============= ============== ============== ==============
WEIGHTED AVERAGE SHARES OUTSTANDING:
Basic and diluted 85,494,000 91,687,000 83,862,000 88,936,000
============= ============== ============== ==============
5
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
Consolidated Statement of Changes in Stockholders' Equity
---------------------------------------------------------
for the Nine Months Ended September 30, 2001 (Unaudited)
--------------------------------------------------------
Common Common Common Common Convertible
Stock Stock Stock Stock Preferred Comprehensive
Class A Class B Class C Class D Stock Income
-------- ------- ------- -------- ----------- --------------
BALANCE, as of December 31, 2000 $23,000 $3,000 $3,000 $58,000 $ --
Comprehensive income:
Net loss -- -- -- -- -- $(39,876,000)
Cumulative effect of change in
accounting principle for
derivatives, net of taxes -- -- -- -- -- (2,630,000)
Valuation adjustment for swap
fair value, net of taxes -- -- -- -- -- (6,855,000)
------------
Comprehensive loss: $(49,361,000)
============
Preferred stock dividends -- -- -- -- --
Stock sold to officer -- -- -- 2,000 --
Issuance of common stock for
acquisition -- -- -- 6,000 --
Employee exercise of options -- -- -- -- --
Preferred stock issuance costs -- -- -- -- --
-------- ------- ------- ------- -----------
BALANCE, as of September 30, 2001
(Unaudited) $23,000 $3,000 $3,000 $66,000 $ --
======== ======= ======= ======= ===========
Accumulated
Comprehensive Stock Additional
Income Subscriptions Paid-In Accumulated Total Stockholders'
Adjustments Receivable Capital Deficit Equity
-------------- -------------- --------------- -------------- --------------------
BALANCE, as of December 31, 2000 $ -- $ (9,005,000) $1,105,681,000 $(39,694,000) $1,057,069,000
Comprehensive income:
Net loss -- -- -- (39,876,000) (39,876,000)
Cumulative effect of change in
accounting principle for
derivatives, net of taxes (2,630,000) -- -- -- (2,630,000)
Valuation adjustment for swap
fair value, net of taxes (6,855,000) -- -- -- (6,855,000)
Comprehensive loss:
Preferred stock dividends -- -- -- (15,105,000) (15,105,000)
Stock sold to officer -- (21,105,00) 21,103,000 -- --
Issuance of common stock for
acquisition -- -- 81,327,000 -- 81,333,000
Employee exercise of options -- -- 390,000 -- 390,000
Preferred stock issuance costs -- -- (9,000) -- (9,000)
------------- ------------- -------------- ------------ --------------
BALANCE, as of September 30, 2001
(Unaudited) $(9,485,000) $(30,110,000) $1,208,492,000 $(94,675,000) $1,074,317,000
============= ============= ============== ============ ==============
6
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
Consolidated Statements of Cash Flows
-------------------------------------
For the Nine Months Ended September 30, 2000 and 2001
-----------------------------------------------------
2000 2001
---------- -----------
(Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) $ 3,617,000 $ (39,876,000)
Adjustments to reconcile net income (loss) to net cash from operating activities:
Depreciation and amortization 30,397,000 94,037,000
Amortization of debt financing costs, unamortized discount and deferred
interest 2,361,000 1,454,000
Deferred income taxes 7,550,000 (18,838,000)
Non-cash compensation to officer -- 713,000
Loss on sale of investments 254,000 1,206,000
Gain on sale of assets -- (4,228,000)
Non-cash advertising revenue in exchange for equity investments (683,000) --
Extraordinary loss on debt retirement -- 7,771,000
Effect of change in operating assets and liabilities-
Trade accounts receivable (13,285,000) (4,508,000)
Income tax receivable -- 476,000
Prepaid expenses and other 118,000 (565,000)
Other assets 180,000 (138,000)
Accounts payable 6,893,000 (10,193,000)
Accrued expenses and other 6,808,000 8,654,000
--------------- ---------------
Net cash flows from operating activities 44,210,000 35,965,000
--------------- ---------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment (2,316,000) (4,810,000)
Equity investments (934,000) (447,000)
Proceeds from sale of investments, net 245,803,000 69,432,000
Deposits and payments for station purchases (1,458,516,000) (205,540,000)
--------------- ---------------
Net cash flows from investing activities (1,215,963,000) (141,365,000)
--------------- ---------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Repayment of debt (65,000) (308,719,000)
Proceeds from debt issuances -- 300,000,000
Payment of preferred stock issuance costs -- (9,000)
Payment of preferred stock dividends -- (15,105,000)
Deferred financing costs (6,069,000) (8,058,000)
Proceeds from issuance of common stock, net of issuance costs 335,982,000 --
Proceeds from exercise of stock options 900,000 390,000
Proceeds from issuance of preferred stock, net of issuance costs 299,935,000 --
Proceeds from credit facility 570,000,000 135,000,000
--------------- ---------------
Net cash flows from financing activities 1,200,683,000 103,499,000
--------------- ---------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 28,930,000 (1,901,000)
CASH AND CASH EQUIVALENTS, beginning of period 6,221,000 20,879,000
--------------- ---------------
CASH AND CASH EQUIVALENTS, end of period $ 35,151,000 $ 18,978,000
=============== ===============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for-
Interest $ 5,602,000 $ 31,349,000
=============== ===============
Income taxes $ 6,192,000 $ 1,280,000
=============== ===============
7
RADIO ONE, INC. AND SUBSIDIARIES
-------------------------------
Notes to Consolidated Financial Statements
------------------------------------------
September 30, 2000 and 2001
---------------------------
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
-------------------------------------------
Organization and Business
- -------------------------
Radio One, Inc. (a Delaware corporation referred to as Radio One) and
subsidiaries (collectively referred to as the Company) were organized to
acquire, operate and maintain radio broadcasting stations. The Company owns
and/or operates radio stations in the Washington, D.C.; Baltimore, Maryland;
Philadelphia, Pennsylvania; Detroit, Michigan; Atlanta and Augusta, Georgia;
Columbus, Dayton, Cincinnati and Cleveland, Ohio; St. Louis, Missouri; Richmond,
Virginia; Boston, Massachusetts, Charlotte and Raleigh, North Carolina;
Indianapolis, Indiana; Houston and Dallas, Texas; Miami, Florida; Los Angeles,
California; Minneapolis, Minnesota; and Lexington and Louisville, Kentucky
markets.
The Company has been making and may continue to make significant acquisitions of
radio stations, which may require it to incur new debt. The service of this
debt could require the Company to make significant debt service payments. The
Company's operating results are significantly affected by its share of the
audience in markets where it has stations.
Basis of Presentation
- ---------------------
The accompanying consolidated financial statements include the accounts of Radio
One and its subsidiaries. All significant intercompany accounts and
transactions have been eliminated in consolidation. The accompanying
consolidated financial statements are presented on the accrual basis of
accounting in accordance with accounting principles generally accepted in the
United States. The preparation of financial statements in conformity with
accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities as of
the date of the financial statements and the reported amounts of revenue and
expenses during the reporting period. Actual results could differ from those
estimates.
Interim Financial Statements
- ----------------------------
The interim consolidated financial statements included herein for Radio One and
subsidiaries have been prepared by the Company, without audit, pursuant to the
rules and regulations of the Securities and Exchange Commission. In
management's opinion, the interim financial data presented herein include all
adjustments (which include only normal recurring adjustments) necessary for a
fair presentation. Certain information and footnote disclosures normally
included in the financial statements prepared in accordance with accounting
principles generally accepted in the United States have been condensed or
omitted pursuant to such rules and regulations.
Results for interim periods are not necessarily indicative of results to be
expected for the full year. It is suggested that these consolidated financial
statements be read in conjunction with the Company's December 31, 2000 financial
statements and notes thereto included in the Company's annual report on Form 10-
K/A.
8
2. ACQUISITIONS AND DIVESTITURES:
------------------------------
In August 2001, the Company completed the acquisition of Blue Chip Broadcasting,
Inc., owner and/or operator of sixteen radio stations (WIZF-FM, licensed to
Erlanger, Kentucky, WMJM-FM, licensed to Jeffersontown, Kentucky, WDJX-FM and
WULV-FM, licensed to Louisville, Kentucky, WLRS-FM, licensed to Shepherdsville,
Kentucky, WLXO-FM, licensed to Stamping Ground, Kentucky, WGZB-FM, licensed to
Corydon, Indiana, KTTB-FM, licensed to Glencoe, Minnesota, WDHT-FM (formerly
WING-FM), licensed to Dayton, Ohio, WING-AM, licensed to Springfield, Ohio,
WGTZ-FM, licensed to Eaton, Ohio, WKSW-FM, licensed to Urbana, Ohio, WJYD-FM,
licensed to London, Ohio, WCKX-FM, licensed to Columbus, Ohio, WXMG-FM, licensed
to Upper Arlington, Ohio and WBLO-FM, licensed to Charlestown, Kentucky, which
was operated under a local marketing agreement (LMA)), for approximately $106.0
million in cash, 5,773,824 shares of class D common stock and the assumption of
outstanding debt. The Company financed the acquisition with common stock of the
Company and cash drawn from its bank credit facility. In connection with the
transaction, the Company also entered into an LMA with Blue Chip Communications,
Inc. for WDBZ-AM, licensed to Cincinnati, Ohio. This acquisition resulted in the
recording of approximately $175.4 million of intangible assets. This purchase
price allocation is based upon preliminary estimates made by management.
In August 2001, the Company completed the acquisition of three radio stations
(WCDX-FM, licensed to Mechanicsville, Virginia, WRHH-FM (formerly WPLZ-FM) and
WGCV-AM, licensed to Petersburg, Virginia) from Sinclair Telecable, Inc. and one
station WJMO-FM (formerly WJRV-FM), licensed to Richmond, Virginia, from
Commonwealth Broadcasting, LLC for approximately $34.0 million in cash.
In August 2001, the Company commenced the operation of WAMJ-FM (formerly WAWE-
FM), licensed to Mableton, Georgia, under an LMA with the Mableton Investment
Group, LLC, an entity in which one of the Company's executive officers and one
of its directors have an interest.
In July 2001, the Company sold the assets of WJZZ-AM, licensed to Kingsley,
Michigan, for approximately $225,000 in cash.
In June 2001, the Company entered into an agreement to acquire WHTA-FM (formerly
WPEZ-FM), licensed to Macon, Georgia, which is now serving the Atlanta, Georgia
market, for approximately $55.0 million in cash. The Company began operating
this station under an LMA in October 2001.
In April 2001, the Company acquired WTLC-AM, licensed to Indianapolis, Indiana,
for approximately $1.1 million in cash.
In March 2001, the Company completed the sale of KJOI-AM (formerly KLUV-AM),
licensed to Dallas, Texas, for approximately $16.0 million in cash.
In February 2001, the Company acquired the intellectual property of WTLC-FM,
licensed to Indianapolis, Indiana, for approximately $7.2 million in cash.
In February 2001, the Company acquired KTXQ-FM (formerly KDGE-FM), licensed to
Gainsville, Texas, for approximately $52.5 million in cash.
In February 2001, the Company completed the sale of WDYL-FM in Richmond,
Virginia, and two radio stations, WJMZ-FM and WPEK-FM, licensed to Anderson and
Seneca, South Carolina, respectively, for approximately $52.5 million in cash
and WARV-FM licensed to Petersburg, Virginia for approximately $1.0 million in
cash.
In February 2001, the Company acquired Nash Communications Corporation, which
owned WILD-AM, licensed to Boston, Massachusetts, for approximately $4.5 million
in cash and 63,492 shares of class A common stock.
9
3. RECENT ACCOUNTING PRONOUNCEMENTS:
---------------------------------
The Company adopted Statement of Financial Accounting Standards No. 133,
"Accounting for Derivative Instruments and Hedging Activities" (SFAS No. 133),
as amended by SFAS No. 137, "Accounting for Derivative Instruments and Hedging
Activities - Deferral of the Effective Date of FASB Statement No. 133" and SFAS
138, "Accounting for Certain Derivative Instruments and Certain Hedging
Activities" on January 1, 2001. This standard requires the Company to recognize
all derivatives, as defined in the Statement, on the balance sheet at fair
value. Derivatives, or any portion thereof, that are not effective hedges must
be adjusted to fair value through income. If derivatives are effective hedges,
depending on the nature of the hedges, changes in the fair value of the hedged
assets, liabilities or firm commitments must be adjusted through other
comprehensive income, a component of stockholders' equity.
During 2000, the Company entered into swap agreements to reduce exposure to
interest rate fluctuations on certain debt commitments. The Company recorded an
adjustment of approximately $2.6 million, net of an income tax benefit of
approximately $1.2 million on January 1, 2001, to record the liability related
to the fair value of these swap agreements. This amount was recorded as a
cumulative effect of change in accounting principle, which is included as a
component of accumulated comprehensive income adjustments in the accompanying
consolidated balance sheet. The Company then recorded a $6.9 million valuation
adjustment, net of an income tax benefit of approximately $3.3 million, to
record the swaps at fair market value as of September 30, 2001. This amount is
also recorded as a component of accumulated comprehensive income adjustments.
In July 2001, the Financial Accounting Standards Board (FASB) issued Statement
of Financial Accounting Standards No. 141 (SFAS 141) "Business Combinations,"
which is effective for all business combinations initiated after June 30, 2001.
This pronouncement requires all business combinations to be accounted for using
the purchase method and broadens the criteria for recording intangible assets
separate from goodwill. Recorded goodwill and intangibles will be evaluated
against this new criteria and may result in certain intangibles being subsumed
into goodwill, or alternatively, amounts initially recorded as goodwill may be
separately identified and recognized apart from goodwill.
Also, in July 2001, FASB issued Statement of Financial Accounting Standard No.
142 (SFAS 142) "Goodwill and Other Intangible Assets." This pronouncement
requires a non-amortization approach to account for purchased goodwill and
certain other intangible assets. Under a nonamortization approach, goodwill and
certain intangibles will not be amortized into results of operations but,
instead, would be reviewed for impairment and written down and charged to
results of operations only in the periods in which the recorded value of
goodwill and certain intangibles is more than their fair value. The provisions
of each statement, which apply to goodwill and intangible assets acquired prior
to June 30, 2001, will be adopted by the Company on January 1, 2002. The
adoption of these accounting standards may result in certain of the intangibles
being subsumed into goodwill and would have the impact of reducing the
amortization of goodwill and intangibles commencing January 1, 2002; however
impairment reviews may result in future periodic write-downs or in write-down
upon adoption.
4. DEBT:
-----
In May 2001, the Company sold $300.0 million of 8-7/8% Senior Subordinated Notes
(Notes) due 2011, through a private offering, receiving net proceeds of
approximately $292.0 million. There were approximately $7.9 million in deferred
offering costs recorded in connection with the sale, which are being amortized
to interest expense over the life of the Notes using the effective interest rate
method.
The proceeds of the Notes were primarily used to repay amounts owed on the
Company's bank credit facility and the entire balance of the 12% Senior
Subordinated Notes due 2004 (Former Notes). The Company recognized an
extraordinary loss of $5.2 million, net of income tax benefit of approximately
$2.6 million, in the accompanying consolidated income statement related to the
early retirement of the Former Notes. This loss
10
encompassed the write-off of the remaining deferred offering costs,
underwriter's discount and prepayment penalties associated with the Former
Notes.
5. STOCKHOLDERS' EQUITY:
---------------------
In April 2001, the Company sold 1.5 million shares of its class D common stock,
at the then fair market value, to its Chief Executive Officer, in exchange for a
full recourse promissory note for the purchase of the shares. This promissory
note has been recorded in the stock subscriptions receivable caption in the
equity section of the accompanying consolidated balance sheet as of September
30, 2001.
Also, on April 9, 2001, the Company granted options to purchase an aggregate of
1.25 million shares of its class D common stock, at the then fair market value,
to its Chairperson, Chief Executive Officer and Chief Operating Officer.
6. SUBSEQUENT EVENT:
-----------------
In October 2001, the Company completed the sale of WLXO-FM, serving the
Lexington, Kentucky market, for approximately $400,000. All proceeds of the sale
were paid to the former stockholders of Blue Chip Broadcasting, Inc. As a
result, the Company no longer owns or operates a radio station in the Lexington,
Kentucky market.
11
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS
--------------------------------------------
The Company conducts a portion of its business through its subsidiaries. All of
the Company's subsidiaries (Subsidiary Guarantors) have fully and
unconditionally guaranteed the Company's 8-7/8% Senior Subordinated Notes due
2011.
Set forth below are condensed consolidating financial statements for the Company
and the Subsidiary Guarantors as of September 30, 2001 and December 31, 2000,
and for the three month and nine month periods ended September 30, 2001 and
2000. The equity method of accounting has been used by the Company to report its
investments in subsidiaries. Separate financial statements for the Subsidiary
Guarantors are not presented based on management's determination that they do
not provide additional information that is material to investors.
12
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
CONDENSED CONSOLIDATING BALANCE SHEET
-------------------------------------
AS OF SEPTEMBER 30, 2001
------------------------
(UNAUDITED, IN THOUSANDS)
-------------------------
Combined
Guarantor
Subsidiaries Radio One, Inc. Eliminations Consolidated
------------ --------------- ------------ ------------
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 167 $ 18,811 $ -- $ 18,978
Trade accounts receivable, net of allowance for
doubtful accounts 11,936 46,896 -- 58,832
Due from Combined Guarantor Subsidiaries -- 1,689,024 (1,689,024) --
Prepaid expenses and other 1,034 4,083 -- 5,117
Income tax receivable -- 2,000 -- 2,000
Deferred tax asset 165 2,311 -- 2,476
---------- ---------- ------------ ----------
Total current assets 13,302 1,763,125 (1,689,024) 87,403
PROPERTY AND EQUIPMENT, net 12,872 24,319 -- 37,191
INTANGIBLE ASSETS, net 1,549,101 224,769 -- 1,773,870
OTHER ASSETS 2,614 9,664 -- 12,278
---------- ---------- ------------ ----------
Total assets $1,577,889 $2,021,877 $(1,689,024) $1,910,742
========== ========== =========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable $ 1,142 $ 6,868 $ -- $ 8,010
Accrued expenses 3,498 24,973 -- 28,471
Other current liabilities 326 2,179 -- 2,505
Due to the Company 1,689,024 -- (1,689,024) --
---------- ---------- ------------ ----------
Total current liabilities 1,693,990 34,020 (1,689,024) 38,986
INVESTMENT IN SUBSIDIARIES -- 138,965 (138,965) --
LONG-TERM DEBT AND DEFERRED INTEREST 18 780,031 -- 780,049
SWAP AGREEMENTS LIABILITY -- 14,084 -- 14,084
DEFERRED INCOME TAX LIABILITY 22,846 (19,540) -- 3,306
---------- ---------- ------------ ----------
Total liabilities 1,716,854 947,560 (1,827,989) 836,425
---------- ---------- ------------ ----------
COMMITMENTS AND CONTINGENCIES --
STOCKHOLDERS' EQUITY:
Common stock -- 95 -- 95
Accumulated comprehensive income
adjustments -- (9,485) -- (9,485)
Stock subscriptions receivable -- (30,110) -- (30,110)
Additional paid-in capital -- 1,208,492 -- 1,208,492
Accumulated deficit (138,965) (94,675) 138,965 (94,675)
---------- ---------- ------------ ----------
Total stockholders' equity (138,965) 1,074,317 138,965 1,074,317
---------- ---------- ------------ ----------
Total liabilities and $1,577,889 $2,021,877 $(1,689,024) $1,910,742
stockholders' equity ========== ========== =========== ==========
13
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
CONDENSED CONSOLIDATING BALANCE SHEET
-------------------------------------
AS OF DECEMBER 31, 2000
-----------------------
(IN THOUSANDS)
--------------
Combined Guarantor
Subsidiaries Radio One, Inc. Eliminations Consolidated
------------ --------------- ------------ ------------
ASSETS (Unaudited) (Unaudited) (Unaudited)
CURRENT ASSETS:
Cash and cash equivalents $ 105 $ 20,774 $ -- $ 20,879
Trade accounts receivable, net of allowance for
doubtful accounts 5,100 41,783 -- 46,883
Due from Combined Guarantor Subsidiaries -- 1,667,894 (1,667,894) --
Prepaid expenses and other 234 6,323 -- 6,557
Income tax receivable -- 2,476 -- 2,476
Deferred tax asset 165 2,022 -- 2,187
---------- ---------- ------------- ----------
Total current assets 5,604 1,741,272 (1,667,894) 78,982
PROPERTY AND EQUIPMENT, net 6,033 27,343 -- 33,376
INTANGIBLE ASSETS, net 1,613,123 24,057 -- 1,637,180
OTHER ASSETS 2,634 13,046 -- 15,680
---------- ---------- ------------- ----------
Total assets $1,627,394 $1,805,718 $ (1,667,894) $1,765,218
========== ========== ============ ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable $ 676 $ 17,007 $ -- $ 17,683
Accrued expenses 1,589 12,538 -- 14,127
Other current liabilities 431 4,265 -- 4,696
Due to the Company 1,667,894 -- (1,667,894) --
---------- ---------- ------------- ----------
Total current liabilities 1,670,590 33,810 (1,667,894) 36,506
INVESTMENT IN SUBSIDIARIES -- 65,569 (65,569) --
LONG-TERM DEBT AND DEFERRED INTEREST 28 646,928 -- 646,956
DEFERRED INCOME TAX LIABILITY 22,345 2,342 -- 24,687
---------- ---------- ------------- ----------
Total liabilities 1,692,963 748,649 (1,733,463) 708,149
---------- ---------- ------------- ----------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
Common stock -- 87 -- 87
Stock subscriptions receivable -- (9,005) -- (9,005)
Additional paid-in capital -- 1,105,681 -- 1,105,681
Accumulated deficit (65,569) (39,694) 65,569 (39,694)
---------- ---------- ------------- ----------
Total stockholders' equity (65,569) 1,057,069 65,569 1,057,069
---------- ---------- ------------- ----------
Total liabilities and $1,627,394 $1,805,718 $ (1,667,894) $1,765,218
stockholders' equity ========== ========== ============ ==========
14
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
-----------------------------------------------
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2001
--------------------------------------------
(UNAUDITED, IN THOUSANDS)
-------------------------
Combined
Guarantor Radio One,
Subsidiaries Inc. Eliminations Consolidated
-------------- ------------ ------------ ------------
REVENUE:
Broadcast revenue, including barter revenue $ 30,217 $ 170,019 $ -- $ 200,236
Less: agency commissions 3,330 20,490 -- 23,820
-------------- ------------ ----------- -----------
Net broadcast revenue 26,887 149,529 -- 176,416
-------------- ------------ ----------- -----------
OPERATING EXPENSES:
Program and technical 5,078 23,460 -- 28,538
Selling, general and administrative 12,237 45,207 -- 57,444
Corporate expenses -- 6,589 -- 6,589
Depreciation and amortization 82,763 11,274 -- 94,037
-------------- ------------ ----------- -----------
Total operating expenses 100,078 86,530 -- 186,608
-------------- ------------ ----------- -----------
Broadcast operating (loss) income (73,191) 62,999 -- (10,192)
INTEREST EXPENSE, including amortization of deferred
financing costs 210 46,201 -- 46,411
GAIN ON SALE OF ASSETS, net -- 4,228 -- 4,228
OTHER INCOME, net 10 620 -- 630
-------------- ------------ ----------- -----------
(Loss) income before benefit for income taxes and
extraordinary loss (73,391) 21,646 -- (51,745)
BENEFIT FOR INCOME TAXES -- 17,076 -- 17,076
EQUITY IN LOSSES OF SUBSIDIARY -- (73,391) 73,391 --
-------------- ------------ ----------- -----------
NET LOSS BEFORE EXTRAORDINARY LOSS (73,391) (34,669) 73,391 (34,669)
EXTRAORDINARY LOSS ON DEBT RETIREMENT, net of taxes -- 5,207 -- 5,207
-------------- ------------ ----------- -----------
NET LOSS $ (73,391) $ (39,876) $ 73,391 $ (39,876)
============== ============ =========== ===========
NET LOSS APPLICABLE TO COMMON STOCKHOLDERS $ (73,391) $ (54,981) $ (54,981)
============== ============ ===========
15
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
-----------------------------------------------
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2001
---------------------------------------------
(UNAUDITED, IN THOUSANDS)
-------------------------
Combined
Guarantor Radio One,
Subsidiaries Inc. Eliminations Consolidated
-------------- ----------- ------------ ------------
REVENUE:
Broadcast revenue, including barter revenue $ 13,777 $ 61,256 $ -- $ 75,033
Less: agency commissions 1,508 7,319 -- 8,827
----------- ---------- --------- ---------
Net broadcast revenue 12,269 53,937 -- 66,206
----------- ---------- --------- ---------
OPERATING EXPENSES:
Program and technical 2,544 7,987 -- 10,531
Selling, general and administrative 5,598 15,640 -- 21,238
Corporate expenses -- 2,591 -- 2,591
Depreciation and amortization 28,986 2,676 -- 31,662
----------- ---------- --------- ---------
Total operating expenses 37,128 28,894 -- 66,022
----------- ---------- --------- ---------
Broadcast operating (loss) income (24,859) 25,043 -- 184
INTEREST EXPENSE, including amortization of deferred
financing costs 170 15,823 -- 15,993
LOSS ON SALE OF ASSETS, net -- 44 -- 44
OTHER INCOME, net 3 627 -- 630
----------- ---------- --------- ---------
(Loss) income before benefit for income taxes (25,026) 9,803 -- (15,223)
BENEFIT FOR INCOME TAXES -- 5,134 -- 5,134
EQUITY IN LOSSES OF SUBSIDIARIES (25,026) 25,026 --
----------- ---------- --------- ---------
NET LOSS $ (25,026) $ (10,089) $ 25,026 $ (10,089)
=========== ========== ========= =========
NET LOSS APPLICABLE TO COMMON STOCKHOLDERS $ (25,026) $ (15,124) $ (15,124)
=========== ========== =========
16
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
-----------------------------------------------
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000
--------------------------------------------
(UNAUDITED, IN THOUSANDS)
-------------------------
Combined
Guarantor Radio One,
Subsidiaries Inc. Eliminations Consolidated
------------ ---------- ------------ ------------
REVENUE:
Broadcast revenue, including barter revenue $ 23,247 $ 88,022 $ -- $111,269
Less: agency commissions 2,763 10,825 -- 13,588
-------- -------- ------- --------
Net broadcast revenue 20,484 77,197 -- 97,681
-------- -------- ------- --------
OPERATING EXPENSES:
Program and technical 3,541 11,800 -- 15,341
Selling, general and administrative 8,351 25,607 -- 33,958
Corporate expenses -- 4,225 -- 4,225
Depreciation and amortization 25,373 5,024 -- 30,397
-------- -------- ------- --------
Total operating expenses 37,265 46,656 -- 83,921
-------- -------- ------- --------
Broadcast operating (loss) income (16,781) 30,541 -- 13,760
INTEREST EXPENSE, including amortization of deferred
financing costs 91 16,126 -- 16,217
OTHER INCOME, net 9 19,433 19,442
-------- -------- ------- --------
(Loss) income before provision for income taxes (16,863) 33,848 -- 16,985
PROVISION FOR INCOME TAXES -- (13,368) (13,368)
EQUITY IN LOSSES OF SUBSIDIARIES -- (16,863) 16,863 --
-------- -------- ------- --------
NET (LOSS) INCOME $(16,863) $ 3,617 $16,863 $ 3,617
======== ======== ======= ========
NET LOSS APPLICABLE TO COMMON STOCKHOLDERS $(16,863) $ (581) $ (581)
======== ======== ========
17
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
-----------------------------------------------
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2000
---------------------------------------------
(UNAUDITED, IN THOUSANDS)
-------------------------
Combined
Guarantor Radio One,
Subsidiaries Inc. Eliminations Consolidated
------------ ---------- ------------ ------------
REVENUE:
Broadcast revenue, including barter revenue $ 9,057 $ 39,857 $ -- $48,914
Less: agency commissions 1,094 4,934 -- 6,028
-------- -------- ------- --------
Net broadcast revenue 7,963 34,923 -- 42,886
-------- -------- ------- --------
OPERATING EXPENSES:
Program and technical 1,258 5,146 -- 6,404
Selling, general and administrative 3,382 10,785 -- 14,167
Corporate expenses -- 1,825 -- 1,825
Depreciation and amortization 15,045 2,681 -- 17,726
-------- -------- ------- --------
Total operating expenses 19,685 20,437 -- 40,122
-------- -------- ------- --------
Broadcast operating (loss) income (11,722) 14,486 -- 2,764
INTEREST EXPENSE, including amortization of deferred
financing costs 91 8,879 -- 8,970
OTHER INCOME, net 2 9,733 -- 9,735
-------- -------- ------- --------
(Loss) income before provision for income taxes (11,811) 15,340 -- 3,529
PROVISION FOR INCOME TAXES -- (7,550) -- (7,550)
EQUITY IN LOSSES OF SUBSIDIARIES -- (11,811) 11,811 --
-------- -------- ------- --------
NET LOSS $(11,811) $ (4,021) $11,811 $(4,021)
======== ======== ======= ========
NET LOSS APPLICABLE TO COMMON STOCKHOLDERS $(11,811) $ (8,219) $(8,219)
======== ======== ========
18
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
CONSOLIDATING STATEMENT OF CASH FLOWS
-------------------------------------
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2001
--------------------------------------------
(UNAUDITED, IN THOUSANDS)
-------------------------
Combined
Guarantor Radio One,
Subsidiaries Inc. Eliminations Consolidated
------------------ --------------- ------------ ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss $ (73,391) $ (39,876) $ 73,391 $ (39,876)
Adjustments to reconcile net loss to net cash from operating
activities:
Depreciation and amortization 82,763 11,274 -- 94,037
Amortization of debt financing costs, unamortized discount
and deferred interest -- 1,454 -- 1,454
Deferred income taxes and reduction in valuation reserve on
deferred taxes 500 (19,338) -- (18,838)
Non-cash compensation to officer -- 713 -- 713
Loss on write-off of investments -- 1,206 -- 1,206
Gain on sale of assets, net -- (4,228) -- (4,228)
Extraordinary loss on debt retirement -- 7,771 -- 7,771
Effect of change in operating assets and liabilities-
Trade accounts receivable (6,836) 2,328 -- (4,508)
Due to Corporate/from Subsidiaries (3,495) 3,495 -- --
Income tax receivable -- 476 -- 476
Prepaid expenses and other (800) 235 -- (565)
Other assets (26) (112) -- (138)
Accounts payable 466 (10,659) -- (10,193)
Accrued expenses and other 1,107 7,547 -- 8,654
----------- ----------- ---------- ----------
Net cash flows from operating activities 288 (37,714) 73,391 35,965
----------- ----------- ---------- ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment (226) (4,584) -- (4,810)
Investment in Subsidiaries -- 73,391 (73,391) --
Equity investments -- (447) -- (447)
Proceeds from sale of assets -- 69,432 -- 69,432
Deposits and payments for station purchases -- (205,540) -- (205,540)
----------- ----------- ---------- ----------
Net cash flows from investing activities (226) (67,748) (73,391) (141,365)
----------- ----------- ---------- ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Repayment of debt -- (308,719) -- (308,719)
Proceeds from debt issuances -- 300,000 -- 300,000
Payment of preferred stock issuance costs -- (9) -- (9)
Payment of preferred stock dividends -- (15,105) -- (15,105)
Deferred financing costs -- (8,058) -- (8,058)
Proceeds from exercise of stock options -- 390 -- 390
Proceeds from credit facility -- 135,000 -- 135,000
----------- ----------- ---------- ----------
Net cash flows from financing activities -- 103,499 -- 103,499
----------- ----------- ---------- ----------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 62 (1,963) -- (1,901)
CASH AND CASH EQUIVALENTS, beginning of period 105 20,774 -- 20,870
----------- ----------- ---------- ----------
CASH AND CASH EQUIVALENTS, end of period $ 167 $ 18,811 $ -- $ 18,978
=========== =========== ========== ==========
19
RADIO ONE, INC. AND SUBSIDIARIES
--------------------------------
CONSOLIDATING STATEMENT OF CASH FLOWS
-------------------------------------
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000
--------------------------------------------
(UNAUDITED, IN THOUSANDS)
-------------------------
Combined
Guarantor Radio One,
Subsidiaries Inc. Eliminations Consolidated
------------------ --------------- ------------ ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income $(16,863) $ 3,617 $ 16,863 $ 3,617
Adjustments to reconcile net (loss) income to net cash from
operating activities:
Depreciation and amortization 26,441 3,956 -- 30,397
Amortization of debt financing costs, unamortized discount --
and deferred interest -- 2,361 2,361
Deferred income taxes and reduction in valuation reserve on --
deferred taxes 200 7,350 7,550
Loss on sale of investments -- 254 254
Non-cash advertising revenue in exchange for equity
investments -- (683) -- (683)
Effect of change in operating assets and liabilities-
Trade accounts receivable (1,459) (11,826) -- (13,285)
Due to corporate/from subsidiaries (8,589) 8,589 -- --
Prepaid expenses and other (75) 193 -- 118
Other assets 17 163 -- 180
Accounts payable 155 6,738 -- 6,893
Accrued expenses and other 248 6,560 -- 6,808
----------- ----------- ---------- ----------
Net cash flows from operating activities 75 27,272 16,863 44,210
----------- ----------- ---------- ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment -- (2,316) -- (2,316)
Investment in subsidiary -- 16,863 (16,863) --
Equity investments -- (934) -- (934)
Proceeds from sale of investments, net -- 245,803 -- 245,803
Deposits and payments for station purchases -- (1,458,516) -- (1,458,516)
----------- ----------- ---------- ----------
Net cash flows from investing activities -- (1,199,100) (16,863) (1,215,963)
----------- ----------- ---------- ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Repayment of debt -- (65) -- (65)
Proceeds from credit facility -- 570,000 570,000
Deferred financing costs -- (6,069) (6,069)
Proceeds from issuance of common stock, net of issuance costs -- 335,982 -- 335,982
Proceeds from exercise of stock options -- 900 900
Proceeds from issuance of preferred stock, net of issuance
costs -- 299,935 -- 299,935
----------- ----------- ---------- ----------
Net cash flows from financing activities -- 1,200,683 -- 1,200,683
----------- ----------- ---------- ----------
INCREASE IN CASH AND CASH EQUIVALENTS 75 28,855 -- 28,930
CASH AND CASH EQUIVALENTS, beginning of period 31 6,190 -- 6,221
----------- ----------- ---------- ----------
CASH AND CASH EQUIVALENTS, end of period $ 106 $ 35,045 $ -- $ 35,151
=========== ============ ========== ==========
20
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
The following information should be read in conjunction with the unaudited
consolidated financial statements and notes thereto included in this Quarterly
Report and the audited financial statements and Management's Discussion and
Analysis contained in the Company's Annual Report on Form 10-K/A for the year
ended December 31, 2000.
The table below includes information regarding (a) broadcast cash flow,
(b) EBITDA, and (c) after-tax cash flow. Broadcast cash flow, EBITDA, and
after-tax cash flow are not measures of performance or liquidity calculated in
accordance with GAAP, however we believe that these measures are useful to an
investor in evaluating the Company because these measures are widely used in the
broadcast industry as a measure of a radio broadcasting company's performance.
Nevertheless, broadcast cash flow, EBITDA and after-tax cash flow should not be
considered in isolation from nor as substitutes for operating income, net
income, cash flow, or other consolidated income or cash flow statement data
computed in accordance with GAAP, nor as a measure of the Company's
profitability or liquidity. Despite their limitations, broadcast cash flow and
EBITDA are widely used in the broadcasting industry to measure a company's
operating performance without regard to items such as depreciation and
amortization, which can vary depending upon accounting methods and the book
value of assets, particularly in the case of acquisitions. By eliminating such
effects, broadcast cash flow provides a meaningful measure of comparative radio
station performance, and EBITDA provides a meaningful measure of overall Company
performance after taking into account corporate operating expenses related to
the employment of the senior management team and other overhead costs associated
with running a large, publicly-traded broadcasting company.
21
RESULTS OF OPERATIONS
---------------------
Comparison of periods ended September 30, 2000
to the periods ended September 30, 2001
(all periods are unaudited - all numbers in 000s except per share data).
Three months ended Three months ended Nine months ended Nine months ended
September 30, September 30, September 30, September 30,
2000 2001 2000 2001
------------------ ------------------ ----------------- -----------------
STATEMENT OF OPERATIONS DATA:
REVENUE:
Broadcast revenue $48,914 $ 75,033 $111,269 $200,236
Less: Agency commissions 6,028 8,827 13,588 23,820
--------------- --------------- -------------- --------------
Net broadcast revenue 42,886 66,206 97,681 176,416
--------------- --------------- -------------- --------------
OPERATING EXPENSES:
Programming and technical 6,404 10,531 15,341 28,538
Selling, G&A 14,167 21,238 33,958 57,444
Corporate expenses 1,825 2,353 4,225 5,876
Non-cash compensation - 238 - 713
Depreciation & amortization 17,726 31,662 30,397 94,037
--------------- --------------- -------------- --------------
Total operating expenses 40,122 66,022 83,921 186,608
--------------- --------------- -------------- --------------
Operating income (loss) 2,764 184 13,760 (10,192)
INTEREST EXPENSE 8,970 15,993 16,217 46,411
(LOSS) GAIN ON SALE OF ASSETS, net - (44) - 4,228
OTHER INCOME, net 9,735 630 19,442 630
--------------- --------------- -------------- --------------
Income (loss) before (provision)
benefit for income taxes 3,529 (15,223) 16,985 (51,745)
(PROVISION) BENEFIT FOR
INCOME TAXES (7,550) 5,134 (13,368) 17,076
--------------- --------------- -------------- --------------
Net (loss) income before
extraordinary item (4,021) (10,089) 3,617 (34,669)
EXTRAORDINARY LOSS ON DEBT RETIREMENT, net
of taxes - - - 5,207
--------------- --------------- -------------- --------------
Net (loss) income $(4,021) $(10,089) $ 3,617 $(39,876)
--------------- --------------- -------------- --------------
Net loss applicable to
common shareholders $(8,219) $(15,124) $ (581) $(54,981)
=============== =============== ============== ==============
BASIC AND DILUTED PER SHARE DATA:
Net loss before extraordinary item $ (0.10) $ (0.16) $ (0.01) $ (0.56)
Extraordinary item - - - (0.06)
--------------- --------------- -------------- --------------
Net loss $ (0.10) $ (0.16) $ (0.01) $ (0.62)
=============== =============== ============== ==============
22
Three months ended Three months ended Nine months ended Nine months ended
September 30, September 30, September 30, September 30,
2000 2001 2000 2001
------------------ ------------------ ----------------- -----------------
OTHER DATA:
Broadcast cash flow (a) $22,315 $34,437 $48,382 $ 90,434
Broadcast cash flow margin 52.0% 52.0% 49.5% 51.3%
EBITDA (b) $20,490 $32,084 $44,157 $ 84,558
EBITDA margin 47.8% 48.5% 45.2% 47.9%
After-tax cash flow (c) $17,057 $12,210 $36,784 $ 28,288
Capital expenditures 919 1,970 2,316 4,810
Weighted average shares outstanding -
basic (d) 85,494 91,687 83,862 88,936
Weighted average shares outstanding -
diluted (d) 85,684 91,687 84,061 88,936
SAME STATION RESULTS (e):
Net revenue $40,230 $43,027 $95,000 $100,266
Broadcast cash flow 20,250 21,949 46,561 50,747
Broadcast cash flow margin 51.0% 51.0% 49.0% 50.6%
Net broadcast revenue increased to approximately $66.2 million for the
quarter ended September 30, 2001 from approximately $42.9 million for the
quarter ended September 30, 2000 or 54%. Net broadcast revenue increased to
approximately $176.4 million for the nine months ended September 30, 2001 from
approximately $97.7 million for the nine months ended September 30, 2000 or 81%.
These increases in net broadcast revenue were the result of continuing broadcast
revenue growth in many of the Company's markets in which it has operated for at
least one year, as the Company benefited from historical ratings increases at
certain of its radio stations.
Operating expenses excluding depreciation, amortization and non-cash
compensation increased to approximately $34.1 million for the quarter ended
September 30, 2001 from approximately $22.4 million for the quarter ended
September 30, 2000 or 52%. Operating expenses excluding depreciation,
amortization and non-cash compensation increased to approximately $91.9 million
for the nine months ended September 30, 2001 from approximately $53.5 million
for the nine months ended September 30, 2000 or 72%. These increases in
expenses were related to the Company's rapid expansion within the markets in
which it operates including increased variable costs associated with increased
revenue, as well as start-up and expansion expenses for its newer markets.
23
Broadcast operating income was approximately $0.2 million for the quarter
ended September 30, 2001 compared to broadcast operating income of $2.8 million
for the quarter ended September 30, 2000. Broadcast operating loss was
approximately $10.2 million for the nine months ended September 30, 2001
compared to the broadcast operating income of $13.8 million for the quarter
ended September 30, 2000. These decreases in net broadcast operating income
were attributable to higher revenue as described above, more than offset by
higher depreciation and amortization expenses associated with the Company's
several acquisitions made in 2000 and 2001.
Interest expense increased to approximately $16.0 million for the quarter
ended September 30, 2001 from approximately $9.0 million for the quarter ended
September 30, 2000 or 78%. Interest expense increased to approximately $46.4
million for the nine months ended September 30, 2001 from approximately $16.2
million for the nine months ended September 30, 2000 or 186%. These increases
related primarily to borrowings associated with the acquisition of radio
stations from Clear Channel Communications and AMFM and the acquisition of Blue
Chip Broadcasting, Inc.
Other income decreased to approximately $0.6 million for the quarter ended
September 30, 2001 compared to approximately $9.7 million for the quarter ended
September 30, 2000. Other income decreased to $0.6 for the nine months ended
September 30, 2001 from approximately $19.4 million for the nine months ended
September 30, 2000. These decreases were due to the Company having normalized
cash balance levels during the first nine months of 2001, as compared to high
cash and investment balances resulting from follow-on equity offerings in
November 1999, March 2000 and July 2000, completed in anticipation of the
acquisition of radio stations from Clear Channel Communications and AMFM, which
was consummated in August 2000. An additional decrease resulted from an
approximately $1.2 million write-down of the Company's investment in NetNoir,
Inc. during the second quarter of 2001.
(Loss) income before (provision) benefit for income taxes was approximately
$(15.2) million for the quarter ended September 30, 2001 compared to
approximately $3.5 million for the quarter ended September 30, 2000. (Loss)
income before provision for income taxes was approximately $(51.7) million for
the nine months ended September 30, 2001 compared to approximately $17.0 million
for the nine months ended September 30, 2000. These changes were due to lower
operating income due to higher non-cash charges and higher interest expense due
to higher levels of debt outstanding as outlined above.
Net loss was approximately $10.1 million for the quarter ended September
30, 2001 compared to $4.0 million for the quarter ended September 30, 2000, an
increase of 153%. Net (loss) income was approximately $(39.9) million for the
nine months ended September 30, 2001 compared to approximately $3.6 million for
the nine months ended September 30, 2000. These changes were due to the loss
before benefit for income taxes versus income before provision for income taxes
in the previous year's periods as well as an extraordinary charge for the nine
month period of 2001, incurred in connection with the Company's refinancing of
its 12% Senior Subordinated Notes due 2004 (Former Notes) with a new offering of
8-7/8% Senior Subordinated Notes due 2011 (Notes) in May 2001, partially offset
by a tax benefit for both the quarter and the nine month period, compared to tax
provisions during last year's periods.
Broadcast cash flow increased to approximately $34.4 million for the
quarter ended September 30, 2001 from approximately $22.3 million for the
quarter ended September 30, 2000 or 54%. Broadcast cash flow increased to
approximately $90.4 million for the nine months ended September 30, 2001 from
approximately $48.4 million for the nine months ended September 30, 2000 or 87%.
These increases were attributable to the increases in broadcast revenue
partially offset by higher operating expenses as described above. EBITDA
increased to approximately $32.1 million for the quarter ended September 30,
2001 from approximately $20.5 million for the quarter ended September 30, 2000
or 57%. EBITDA increased to approximately $84.6 million for the nine months
ended September 30, 2001 from approximately $44.2 million for the nine months
24
ended September 30, 2000 or 91%. These increases were attributable to the
increase in broadcast revenue partially offset by higher operating expenses as
described above.
(a) "Broadcast cash flow" is defined as broadcast operating income plus
corporate expenses (including non-cash compensation) and depreciation and
amortization of both tangible and intangible assets.
(b) "EBITDA" is defined as earnings before interest, taxes, depreciation,
amortization, non-cash and stock-based compensation.
(c) "After-tax cash flow" is defined as income before income taxes and
extraordinary items plus depreciation, amortization and non-cash
compensation, non-cash interest expense and non-cash loss/(gain) on
investments, less the current income tax liability/(benefit) and preferred
stock dividends.
(d) As of September 30, 2001 the Company had 91,687,000 shares of common stock
outstanding on a weighted average basis for the quarter and the same number
of shares of common stock outstanding for fully diluted purposes.
(e) Same station results include results only for those stations owned and/or
operated by the Company for the full one-year period in question.
25
LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------
The Company's primary source of liquidity is cash provided by operations
and, to the extent necessary, commitments available under the Company's bank
credit facility. The Company has entered into a bank credit facility under
which it has borrowed $350.0 million in term loans and may borrow up to $250.0
million on a revolving basis, and from which the Company has historically drawn
down funds as capital was required, primarily for acquisitions. As of September
30, 2001, the Company had $120.0 million available to be drawn, subject to the
covenant restrictions described below.
The credit facility contains covenants limiting the Company's ability to
incur additional debt and additional liens, to make dividend and other payments
with respect to the Company's equity securities, to make new investments and to
sell assets. The credit facility also requires compliance with financial tests
based on financial position and results of operations, including a leverage
ratio, an interest coverage ratio and a fixed charge coverage ratio, all of
which could effectively limit the Company's ability to borrow under the credit
facility or to otherwise raise funds in the debt and equity markets.
The Company has used, and may continue to use, a significant portion of the
Company's capital resources to consummate acquisitions. These acquisitions were
or will be funded from (i) the Company's credit facility (ii) the proceeds of
the historical offerings of the Company's common and preferred stock, (iii) the
proceeds of future equity or debt offerings, and (iv) internally generated cash
flow.
The Company's balance of cash and cash equivalents was approximately $20.9
million as of December 31, 2000. The Company's balance of cash and cash
equivalents was approximately $19.0 million as of September 30, 2001. This
decrease resulted primarily from (i) preferred dividend and credit facility
interest and principal payments, (ii) the acquisition of Blue Chip Broadcasting,
Inc., (iii) an escrow deposit on the acquisition of radio station WHTA-FM
(formerly WPEZ-FM) and (iv) operating activities during the nine months of 2001,
partially offset by proceeds from the sales of stations, proceeds from the May
2001 sale of the Company's Notes and draws on the Company's credit facility.
Net cash flows from operating activities decreased to approximately $36.0
million for the nine months ended September 30, 2001 compared to approximately
$44.2 million for the nine months ended September 30, 2000 or 19%. This decrease
was due to lower net income (partially due to lower interest income), lower
deferred income taxes, higher trade accounts receivable and lower accounts
payable, partially offset by an extraordinary loss associated with the Company's
retirement of its Former Notes and higher depreciation and amortization charges.
Non-cash expenses of depreciation and amortization increased to approximately
$94.0 million for the nine months ended September 30, 2001 from approximately
$30.4 million for the nine months ended September 30, 2000 or 209% due primarily
to acquisitions in 2000 and 2001, particularly the Company's August 2000
acquisition of stations from Clear Channel Communications and AMFM and the
August 2001 acquisition of Blue Chip Broadcasting, Inc.
Net cash flows used in investing activities decreased to approximately
$141.4 million for the nine months ended September 30, 2001 compared to
approximately $1,216.0 million for the nine months ended September 30, 2000 or
88%. During the nine months ended September 30, 2001 the Company acquired Nash
Communications Corporation, owner and operator of WILD-AM in the Boston,
Massachusetts market for an approximately $5.0 million combination of cash and
shares of the Company's class A common stock. The Company acquired WTLC-AM and
the intellectual property of WTLC-FM in the Indianapolis, Indiana market for
approximately $8.2 million. The Company also acquired KTXQ-FM (formerly KDGE-FM)
in the Dallas, Texas market for approximately $52.5 million. Also during the
nine months ended September 30, 2001 the Company completed the sale of KJOI-AM
(formerly KLUV-AM) in Dallas, Texas, for approximately $16.0 million. The
Company also completed the sale of WDYL-FM in Richmond, Virginia, and two radio
stations, WJMZ-FM and WPEK-FM, in the Greenville, South Carolina market for
approximately $52.5 million and WARV-FM in the Richmond, Virginia market for
approximately $1.0 million. The Company also made escrow
26
deposits of $2.8 million on the anticipated acquisition of WHTA-FM (formerly
WPEZ-FM), in the Atlanta, Georgia market and completed the acquisition of radio
stations WCDX-FM, WRHH-FM (formerly WPLZ-FM), WGCV-AM, and WJMO-FM (formerly
WJRV-FM) in the Richmond, Virginia market for approximately $34.0 million. The
Company also completed the acquisition of Blue Chip Broadcasting, Inc., owner
and/or operator of sixteen radio stations in six markets, for an approximately
$190.0 million combination of cash and shares of class D common stock. During
the nine months ended September 30, 2001, the Company made purchases of capital
equipment totaling approximately $4.8 million. During the nine months ended
September 30, 2000, the Company acquired WPLY-FM in the Philadelphia,
Pennsylvania market for approximately $80.0 million. The Company also acquired
Davis Broadcasting, Inc., owner and operator of six radio stations in the
Charlotte, North Carolina and Augusta, Georgia markets for an approximately
$24.2 million combination of cash and shares of the Company class A and class D
common stock and three radio stations and one low power television station in
the Indianapolis, Indiana market for an approximately $40.0 million combination
of cash and shares of the Company's class A common stock. The Company also
acquired twelve radio stations in seven markets from Clear Channel
Communications and AMFM for approximately $1.3 billion and radio station KJOI-AM
(formerly KLUV-AM) in the Dallas, Texas market for approximately $16.0 million.
Net cash flows from financing activities decreased to approximately $103.5
million for the nine months ended September 30, 2001 compared to approximately
$1,200.7 million for the nine months ended September 30, 2000 or 91%. In May
2001, the Company completed the sale of $300.0 million of Notes. The proceeds
from the Notes were used to repay $200.0 million of the Company's credit
facility and also redeem the Company's Former Notes. In addition, the Company
paid approximately $15.1 million in preferred stock dividends. In August, the
Company completed the acquisition of four radio stations from Sinclair
Telecable, Inc. and Commonwealth Broadcasting, LLC for approximately $34.0
million and the acquisition of Blue Chip Broadcasting, Inc. for approximately
$190.0 million. These acquisitions were partially funded with approximately
$135.0 million drawn on the $250 million revolving portion of its credit
facility. In March 2000, the Company completed a public offering of common stock
that raised net proceeds of approximately $336.0 million. In July 2000, the
Company completed an offering of 6-1/2% Convertible Preferred Securities that
raised net proceeds of approximately $299.9 million. Most of the proceeds,
including $570 million drawn on the Company's credit facility, were used to fund
the Company's acquisitions in 2000.
As a result of the aforementioned, cash and cash equivalents decreased by
$1.9 million during the nine months ended September 30, 2001 compared to an
increase of approximately $28.9 million during the nine months ended September
30, 2000.
In July 2001, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 141 (SFAS 141) "Business
Combinations" and No. 142 (SFAS 142) "Goodwill and Other Intangible Assets."
SFAS 141 requires all business combinations to be accounted for using the
purchase method. SFAS 142 requires a non-amortization approach to account for
purchased goodwill and certain intangibles. Under a non-amortization approach,
goodwill and certain intangibles will not be amortized into results of
operation, but instead, would be reviewed for impairment and written down and
charged to results of operations only in the periods in which the carrying value
of goodwill and certain intangibles is more than its fair value. The Company
will adopt the provisions of these two statements on January 1, 2002. The
adoption of these pronouncements may result in the reduction of amortization of
goodwill and intangibles. Management has not quantified the impact of these
statements on the statement of operations.
This discussion may include forward-looking statements within the meaning
of Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. Because these statements apply to future events, they are
subject to risks and uncertainties that could cause actual results to differ
materially, including the absence of a combined operating history with an
acquired company or radio station and the potential inability to integrate
acquired businesses, need for additional financing, high degree of leverage,
granting of rights to acquire certain portions of the acquired company's or
radio station's operations, variable
27
economic conditions and consumer tastes, as well as restrictions imposed by
existing debt and future payment obligations. Important factors that could cause
actual results to differ materially are described in the Company's reports on
Forms 10-K and 10-Q and other filings with the Securities and Exchange
Commission.
28
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
The Company is from time to time engaged in legal proceedings
incidental to its business. The Company does not believe that any legal
proceedings that it is currently engaged in, either individually or in the
aggregate, will have a material adverse effect on the Company.
Item 2. Changes in Securities and Use of Proceeds
On August 10, 2001, the Company issued 5,773,824 shares of class D
common stock to the stockholders of Blue Chip Broadcasting, Inc. as partial
purchase price consideration in connection with the Company's acquisition of
Blue Chip Broadcasting, Inc. These shares were issued pursuant to the exemption
from registration provided by Section 4(2) of the Securities Act of 1933.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of Security Holders
None.
Item 5. Other Information
None.
Item 6. Exhibits and Reports on Form 8-K
(a) EXHIBITS
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 on Form 10-Q for the period ended March
31, 2000 (File No. 0-25969; Film No. 631638)).
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 on Form 8-K filed October 6,
2000 (File No. 0-25969; Film No. 736375)).
3.2 Amended and Restated By-laws of Radio One, Inc., amended as
of June 5, 2001 (incorporated by reference to Radio One's Form
10-Q filed August 14, 2001 (File No. 0-25969; Film No.
1714323)).
3.3 Certificate Of Designations, Rights and Preferences of the
6 1/2% 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 on
Form 10-Q for the period ended June 30, 2000 (File No. 0-
25969; Film No. 698190)).
29
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 on Form S-4, filed July 17, 2001 (File
No. 333-65278; Film No. 1683373)).
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 (formerly
the United States Trust Company of New York), as Trustee
(incorporated by reference to the Radio One's Registration
Statement on Form S-4, filed October 4, 2001 (File No. 333-
65278; Film No. 1752425)).
4.3 Form of 8 7/8% Senior Subordinated Notes, due 2011 governed
by the Indenture dated May 18, 2001 (incorporated by reference
to Radio One's Registration Statement on Form S-4, filed July
17, 2001 (File No. 333-65278; Film No. 1683373)).
4.4 Registration Rights Agreement dated May 18, 2001 among Radio
One, Inc., the Guarantors, Banc of America Securities LLC,
Credit Suisse First Boston Corporation, Deutsche Banc Alex.
Brown Inc., Blaylock & Partners, L.P., First Union Securities,
Inc., Morgan Stanley & Co. Incorporated and TD Securities
(USA) Inc. (incorporated by reference to Radio One's
Registration Statement on Form S-4, filed July 17, 2001 (File
No. 333-65278; Film No. 1683373)).
(b) REPORTS ON FORM 8-K
The Company filed an Item 5 Form 8-K dated August 3, 2001, for the purpose
of (i) releasing its results of operations for the second quarter of 2001, (ii)
disclosing updated earnings guidance for the third quarter of 2001 and (iii)
announcing its agreement to operate a fourth station in the Atlanta market.
The Company filed an Item 7 Form 8-K dated August 6, 2001, for the purpose
of updating certain financial statements and pro forma information related to
its acquisition of Blue Chip Broadcasting, Inc.
The Company filed an Item 5 Form 8-K dated August 13, 2001, for the purpose
of announcing the closing of its acquisition of Blue Chip Broadcasting, Inc.
The Company filed an Item 7 Form 8-K dated August 23, 2001, for the purpose
of updating certain financial statements and pro forma information related to
its acquisition of Blue Chip Broadcasting, Inc.
30
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
RADIO ONE, INC.
/s/ Scott R. Royster
-----------------------------------------
November 14, 2001 Scott R. Royster
Executive Vice President and Chief
Financial Officer
(Principal Financial Officer)
31