Entercom Communications Corp. (NYSE:ETM) today reported financial
results for the quarter and year ended December 31, 2008.
Fourth Quarter 2008 Highlights
-
Net revenues for the quarter decreased 14% to $104.1 million and
station operating expenses decreased 5% to $64.8 million
-
Station operating income decreased 25% to $39.3 million
-
EBITDA decreased 25% to $35.3 million
-
Same station net revenues decreased 14% and same station operating
expenses decreased 7%
-
Same station operating income decreased 25%
-
For the quarter, the Company recorded a non-cash after-tax (before
adjustment for the impact of a valuation allowance) intangible
impairment charge of $395.2 million
-
Adjusted net income per share decreased 20% from $0.41 to $0.33
-
Free cash flow decreased 24% to $23.0 million
2008 Annual Highlights
-
Net revenues for the year decreased 6% to $438.8 million and station
operating expenses decreased 3% to $273.6 million
-
Station operating income decreased 12% to $165.2 million
-
EBITDA decreased 11% to $145.6 million
-
Same station net revenues decreased 7% and same station operating
expenses decreased 3%
-
Same station operating income decreased 12%
-
For the year, the Company recorded non-cash after-tax (before
adjustment for the impact of a valuation allowance) intangible
impairment charges of $507.3 million
-
Adjusted net income per share increased 2% from $1.25 to $1.27
-
Free cash flow increased 3% to $94.2 million
David J. Field, President and Chief Executive Officer stated: “In the
face of difficult general economic conditions that are adversely
impacting advertising revenues, Entercom has taken significant measures
to improve our short-term performance and enhance our long term
prospects. We have materially reduced expenses, while at the same time
increased our investment in various digital and new revenue initiatives.
We also are pleased to note that in 2008, Entercom posted a three
percent increase in free cash flow and reduced long term debt by $140
million. Finally, as we look to the future, we note that the
fundamentals of the radio business remain strong. At a time of
unprecedented change in media usage that is severely impairing a number
of other media, radio posted an all-time record number of listeners in
2008 and remains the most cost effective major advertising medium in the
nation.”
Additional Fourth Quarter Information
During the quarter, the Company reduced its outstanding debt by $41.5
million, including the repurchase of $8.5 million of its Senior
Subordinated Notes at a discount. Entercom’s leverage ratio, as defined
in its credit agreement, was 5.2x at the end of the period.
During the quarter, the Company recorded a non-cash after-tax (before
adjustment for the impact of a valuation allowance) intangible
impairment charge of $395.2 million which was applied to nearly all of
the Company’s markets. This impairment was taken as result of the
Company’s periodic review of its intangible assets and goodwill and
reflects an adjustment to the valuation of the Company’s intangible
assets due to the continued difficult advertising environment and the
depressed stock prices and valuations of public media companies.
During the quarter, the Company repurchased 0.8 million shares of common
stock for $0.7 million.
The weighted average diluted shares for the quarter was 36.1 million. As
of December 31, 2008, the Company had $4.3 million in cash and cash
equivalents, $750.2 million of Senior Debt and $83.5 million of Senior
Subordinated Notes.
Additional 2008 Information
During the year, the Company reduced its outstanding debt by $140.0
million, including the repurchase of $66.5 million of its Senior
Subordinated Notes at a discount. The Company also completed
transactions which hedged the interest rate on approximately 70% of the
Company’s floating rate debt.
During the year, the Company recorded non-cash after-tax (before
adjustment for the impact of a valuation allowance) intangible
impairment charges of $507.3 million.
Free cash flow for the year benefitted from a significant reduction in
financing expense (interest expense plus Time Brokerage Agreement
(“TBA”) expense). Financing expense for 2008 reflected the full year
impact of the Company’s new credit facility, a decrease in interest
rates in 2008, as well as the Senior Subordinated Notes repurchases
which were funded with lower cost bank debt. TBA expense also declined
as the Company completed the acquisition of 14 radio stations from CBS
Radio Inc. in the fourth quarter of 2007.
During the year, the Company repurchased 2.1 million shares of common
stock for $13.9 million.
Earnings Conference Call and Company
Information
Entercom will hold a conference call regarding the quarterly earnings
release on February 24, 2009 at 11:00 AM Eastern Time. The public may
access the conference call by dialing 888-889-0278 (passcode: Entercom).
A replay of the conference call will be available and can be accessed
either by dialing 800-229-6273 or by visiting the Company’s website: www.entercom.com.
Investors will have the opportunity to submit questions to the Company
regarding the fourth quarter earnings release by emailing their
inquiries to questions@Entercom.com.
Questions should be sent by 10 minutes prior to the call. The Company
will only discuss inquiries made by email during the conference call.
The Company will no longer be providing revenue or expense guidance. For
purposes of same station comparisons, 2008 first quarter net revenues
were $95.4 million and station operating expenses were $63.7 million.
Additional information and a reconciliation of same station results are
available on the Company’s website at www.entercom.com.
Entercom Communications Corp. is one of the five largest radio
broadcasting companies in the United States, with a nationwide portfolio
in excess of 100 stations in 23 markets, including San Francisco,
Boston, Seattle, Denver, Portland, Sacramento and Kansas City. Known for
developing unique and highly successful, locally programmed stations,
Entercom is home to some of radio’s most distinguished brands and
compelling personalities. The Company is also the radio broadcast
partner of the Boston Red Sox, Boston Celtics, Kansas City Royals, New
Orleans Saints and Buffalo Sabres.
Entercom focuses on creating effective integrated marketing solutions
for its customers that incorporate the Company’s audio, digital and
experiential assets. Additionally, the Company has a long-standing
commitment to responsible corporate citizenship and environmental
stewardship. Entercom stations play a vital, hands-on role in improving
their communities, providing over $100 million in annual support for
local charitable organizations.
The Company’s radio stations have received numerous awards, including
multiple Edward R. Murrow Awards for excellence in broadcast journalism
and National Association of Broadcasters (NAB) Marconi Awards for
excellence in radio broadcasting. In 2007, Forbes magazine named
Entercom one of America’s “Most Trustworthy Companies.”
For more information, please visit www.entercom.com.
Certain Definitions
All references to per share data, unless stated otherwise, are presented
as per diluted share. All references to station operating expenses and
corporate general and administrative expenses are exclusive of non-cash
compensation expense, unless stated otherwise. All references to shares
outstanding, unless stated otherwise, are presented to exclude unvested
restricted stock units.
Station operating income consists of operating income (loss)
before depreciation and amortization, time brokerage agreement fees
(income), corporate general and administrative expenses, non-cash
compensation expense (which is otherwise included in station operating
expenses), impairment loss and gain or loss on sale or disposition of
assets.
EBITDA consists of income (loss) from continuing operations,
adjusted to exclude: income taxes (benefit), total other expense,
depreciation and amortization, time brokerage agreement fees (income),
non-cash compensation expense (which is otherwise included in station
operating expenses and corporate G&A expenses), impairment loss and gain
or loss on sale or disposition of assets.
Free cash flow consists of operating income (loss): (i) plus
depreciation and amortization, non-cash compensation expense (which is
otherwise included in station operating expenses and corporate general
and administrative expenses), impairment loss and income from
discontinued operations before income taxes (benefit), depreciation and
amortization expense and impairment loss; and (ii) less net interest
expense (excluding amortization of deferred financing costs), gains
(loss) on sale of assets, taxes paid and capital expenditures.
Adjusted Net Income consists of net income (loss) adjusted to
exclude: (i) income (loss) from discontinued operations before income
taxes (benefit); (ii) reported taxes; (iii) gain/loss on sale of assets,
derivative instruments and investments; (iv) non-cash compensation
expense; (v) other income; (vi) impairment loss; and (vii) gain/loss on
early extinguishment of debt. For purposes of comparison, income taxes
are reflected at the expected statutory federal and state tax rate of
42% without discrete items of tax.
Adjusted net income per share: includes any dilutive equivalent
shares when not anti-dilutive.
Same station operating data is computed by comparing the
performance of stations operated by the Company throughout the relevant
period to the comparable performance in the prior year’s corresponding
period.
Non-GAAP Financial Measures
It is important to note that station operating income, same
station net revenues, same station operating expenses, same
station operating income, EBITDA, adjusted net income, adjusted
net income per share and free cash flow are not measures of
performance or liquidity calculated in accordance with generally
accepted accounting principles (“GAAP”). Management believes that these
measures are useful as a way to evaluate the Company and the means for
management to evaluate our radio stations’ performance and operations.
Management believes that these measures are useful to an investor in
evaluating our performance because they are widely used in the broadcast
industry as a measure of a radio company’s operating performance.
Certain adjusted non-GAAP financial measures are presented in this
release (e.g., adjusted net income and adjusted net income per share).
The adjustments exclude gain/loss on sale of assets, derivative
instruments, and investments; non-cash compensation expense, other
income, impairment loss and gain/loss on early extinguishment of debt.
Management believes these adjusted non-GAAP measures provide useful
information to Management and investors by excluding certain income,
expenses and gains and losses that may not be indicative of the
Company’s core operating and financial results. Similarly, Management
believes these adjusted measures are a useful performance measure
because certain items included in the calculation of net income (loss)
may either mask or exaggerate trends in the Company’s ongoing operating
performance. Further, the reconciliations corresponding to these
adjusted measures, by identifying the individual adjustments, provide a
useful mechanism for investors to consider these adjusted measures with
some or all of the identified adjustments.
Management uses these non-GAAP financial measures on an ongoing basis to
help track and assess the Company's financial performance. You, however,
should not consider non-GAAP measures in isolation or as substitutes for
net income (loss), operating income, or any other measure for
determining our operating performance that is calculated in accordance
with generally accepted accounting principles. These non-GAAP measures
are not necessarily comparable to similarly titled measures employed by
other companies. The accompanying financial tables provide
reconciliations to the nearest GAAP measure of all non-GAAP measures
provided in this release.
Note Regarding Forward-Looking
Statements
The information in this news release is being widely disseminated in
accordance with the Securities and Exchange Commission's Regulation FD.
This news announcement contains certain forward-looking statements that
are based upon current expectations and certain unaudited pro forma
information that is presented for illustrative purposes only and
involves certain risks and uncertainties within the meaning of the U.S.
Private Securities Litigation Reform Act of 1995. Additional information
and key risks are described in the Company’s filings on Forms 8-K, 10-Q
and 10-K with the Securities and Exchange Commission. Readers should
note that these statements might be impacted by several factors
including changes in the economic and regulatory climate and the
business of radio broadcasting, in general. The unaudited pro forma
information and same station operating data reflect adjustments and are
presented for comparative purposes only and do not purport to be
indicative of what has occurred or indicative of future operating
results or financial position. Accordingly, the Company’s actual
performance may differ materially from those stated or implied herein.
The Company assumes no obligation to publicly update or revise any
unaudited pro forma or forward-looking statements.
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter 2008
|
|
Earnings Release
|
|
|
|
|
|
|
|
|
|
|
|
ENTERCOM COMMUNICATIONS CORP.
|
|
FINANCIAL DATA
|
|
(amounts in thousands, except
per share data)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenues
|
|
$
|
104,097
|
|
|
$
|
120,550
|
|
|
$
|
438,822
|
|
|
$
|
468,351
|
|
|
|
|
|
|
|
|
|
|
|
|
Station Operating Expenses (Excluding Non-Cash Compensation Expense)
|
|
|
64,792
|
|
|
|
68,433
|
|
|
|
273,635
|
|
|
|
281,167
|
|
|
Station Operating Expenses - Non-Cash Compensation Expense
|
|
|
700
|
|
|
|
240
|
|
|
|
2,552
|
|
|
|
2,374
|
|
|
Corporate G & A Expenses (Excluding Non-Cash Compensation Expense)
|
|
|
4,042
|
|
|
|
5,234
|
|
|
|
19,613
|
|
|
|
23,054
|
|
|
Corporate G & A Expenses - Non-Cash Compensation Expense
|
|
|
1,345
|
|
|
|
1,455
|
|
|
|
7,304
|
|
|
|
5,834
|
|
|
Depreciation And Amortization
|
|
|
4,433
|
|
|
|
4,660
|
|
|
|
20,442
|
|
|
|
16,631
|
|
|
Impairment Loss
|
|
|
651,129
|
|
|
|
38,684
|
|
|
|
835,716
|
|
|
|
84,037
|
|
|
Net Time Brokerage Agreement Fees (Income)
|
|
|
(45
|
)
|
|
|
2,423
|
|
|
|
(233
|
)
|
|
|
14,001
|
|
|
Net (Gain) Loss On Sale Or Disposition of Assets
|
|
|
38
|
|
|
|
194
|
|
|
|
(9,899
|
)
|
|
|
(647
|
)
|
|
Total Operating Expenses
|
|
|
726,434
|
|
|
|
121,323
|
|
|
|
1,149,130
|
|
|
|
426,451
|
|
|
Operating Income (Loss)
|
|
|
(622,337
|
)
|
|
|
(773
|
)
|
|
|
(710,308
|
)
|
|
|
41,900
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense (Income) Items:
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
10,209
|
|
|
|
13,455
|
|
|
|
45,040
|
|
|
|
51,183
|
|
|
Net (Gain) Loss On Early Extinguishment Of Debt
|
|
|
(2,932
|
)
|
|
|
-
|
|
|
|
(6,949
|
)
|
|
|
458
|
|
|
Interest And Dividend Income
|
|
|
(24
|
)
|
|
|
(205
|
)
|
|
|
(323
|
)
|
|
|
(740
|
)
|
|
Other Income
|
|
|
(83
|
)
|
|
|
(421
|
)
|
|
|
(3,339
|
)
|
|
|
(895
|
)
|
|
Net Gain On Derivative Instruments
|
|
|
-
|
|
|
|
(44
|
)
|
|
|
(34
|
)
|
|
|
(162
|
)
|
|
Net (Gain) Loss On Investments
|
|
|
8
|
|
|
|
40
|
|
|
|
469
|
|
|
|
(245
|
)
|
|
Total Other Expense
|
|
|
7,178
|
|
|
|
12,825
|
|
|
|
34,864
|
|
|
|
49,599
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss From Continuing Operations Before Income Tax Provision (Benefit)
|
|
|
(629,515
|
)
|
|
|
(13,598
|
)
|
|
|
(745,172
|
)
|
|
|
(7,699
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Provision (Benefit)
|
|
|
(247,964
|
)
|
|
|
(4,189
|
)
|
|
|
(291,966
|
)
|
|
|
(2,215
|
)
|
|
Income Taxes From Change In Valuation Allowance Reserve
|
|
|
47,671
|
|
|
|
-
|
|
|
|
59,366
|
|
|
|
-
|
|
|
Income Taxes From Change In State Income Tax Rates
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,910
|
|
|
Total Income Tax Provision (Benefit)
|
|
|
(200,293
|
)
|
|
|
(4,189
|
)
|
|
|
(232,600
|
)
|
|
|
695
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss From Continuing Operations
|
|
|
(429,222
|
)
|
|
|
(9,409
|
)
|
|
|
(512,572
|
)
|
|
|
(8,394
|
)
|
|
Income (Loss) From Discontinued Operations, Net Of Income Taxes
(Benefit)
|
|
|
(582
|
)
|
|
|
46
|
|
|
|
(4,079
|
)
|
|
|
37
|
|
|
Net Loss
|
|
$
|
(429,804
|
)
|
|
$
|
(9,363
|
)
|
|
$
|
(516,651
|
)
|
|
$
|
(8,357
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss Per Share - Basic And Diluted
|
|
|
|
|
|
|
|
|
|
Loss From Continuing Operations
|
|
$
|
(11.89
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(13.94
|
)
|
|
$
|
(0.22
|
)
|
|
Income (Loss) From Discontinued Operations, Net Of Income Taxes
(Benefit)
|
|
|
(0.02
|
)
|
|
|
-
|
|
|
|
(0.11
|
)
|
|
|
-
|
|
|
Net Loss Per Share - Basic And Diluted
|
|
$
|
(11.91
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(14.05
|
)
|
|
$
|
(0.22
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Common Shares Outstanding - Basic And Diluted
|
|
|
36,095
|
|
|
|
37,327
|
|
|
|
36,782
|
|
|
|
38,230
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF
CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures
|
|
$
|
2,571
|
|
|
$
|
1,523
|
|
|
$
|
8,553
|
|
|
$
|
9,281
|
|
|
Income Taxes Paid
|
|
$
|
-
|
|
|
$
|
1
|
|
|
$
|
22
|
|
|
$
|
497
|
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED BALANCE SHEET DATA
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
Cash And Cash Equivalents
|
|
|
|
|
|
$
|
4,284
|
|
|
$
|
10,945
|
|
|
Working Capital
|
|
|
|
|
|
|
22,776
|
|
|
|
88,705
|
|
|
Total Assets
|
|
|
|
|
|
|
996,734
|
|
|
|
1,919,352
|
|
|
Senior Debt
|
|
|
|
|
|
|
750,197
|
|
|
|
823,718
|
|
|
7.625% Senior Subordinated Notes
|
|
|
|
|
|
|
83,500
|
|
|
|
150,000
|
|
|
Total Shareholders' Equity
|
|
|
|
|
|
|
100,257
|
|
|
|
660,767
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER FINANCIAL DATA
|
|
Three Months Ended
|
|
Year Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Paid Per Common Share
|
|
$
|
-
|
|
|
$
|
0.38
|
|
|
$
|
0.58
|
|
|
$
|
1.52
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Station Computations:
|
|
|
|
|
|
|
|
|
|
Net Revenues - Reconciliation Of Same Station Net Revenues To GAAP:
|
|
|
|
|
|
|
|
|
|
Net Revenues
|
|
$
|
104,097
|
|
|
$
|
120,550
|
|
|
$
|
438,822
|
|
|
$
|
468,351
|
|
|
Net Acquisitions And Divestitures Of Radio Stations
|
|
|
-
|
|
|
|
950
|
|
|
|
-
|
|
|
|
3,274
|
|
|
Same Station Net Revenues
|
|
$
|
104,097
|
|
|
$
|
121,500
|
|
|
$
|
438,822
|
|
|
$
|
471,625
|
|
|
|
|
|
|
|
|
|
|
|
|
Station Operating Expenses - Reconciliation Of Same Station
Operating Expenses To GAAP:
|
|
|
|
|
|
|
|
|
|
Station Operating Expenses
|
|
$
|
65,492
|
|
|
$
|
68,673
|
|
|
$
|
276,187
|
|
|
$
|
283,541
|
|
|
Non-Cash Compensation Expense Included In Station Operating Expense
|
|
|
(700
|
)
|
|
|
(240
|
)
|
|
|
(2,552
|
)
|
|
|
(2,374
|
)
|
|
Station Operating Expenses Excluding Non-Cash Compensation Expense
|
|
|
64,792
|
|
|
|
68,433
|
|
|
|
273,635
|
|
|
|
281,167
|
|
|
Net Acquisitions And Divestitures Of Radio Stations
|
|
|
-
|
|
|
|
950
|
|
|
|
-
|
|
|
|
1,921
|
|
|
Same Station Operating Expenses
|
|
$
|
64,792
|
|
|
$
|
69,383
|
|
|
$
|
273,635
|
|
|
$
|
283,088
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Of GAAP Operating
Income (Loss) To Station Operating Income And Same Station
Operating Income:
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
$
|
(622,337
|
)
|
|
$
|
(773
|
)
|
|
$
|
(710,308
|
)
|
|
$
|
41,900
|
|
|
Corporate G & A Expenses (Excluding Non-Cash Compensation Expense)
|
|
|
4,042
|
|
|
|
5,234
|
|
|
|
19,613
|
|
|
|
23,054
|
|
|
Corporate G & A Expenses - Non-Cash Compensation Expense
|
|
|
1,345
|
|
|
|
1,455
|
|
|
|
7,304
|
|
|
|
5,834
|
|
|
Station Operating Expenses - Non-Cash Compensation Expense
|
|
|
700
|
|
|
|
240
|
|
|
|
2,552
|
|
|
|
2,374
|
|
|
Depreciation And Amortization
|
|
|
4,433
|
|
|
|
4,660
|
|
|
|
20,442
|
|
|
|
16,631
|
|
|
Impairment Loss
|
|
|
651,129
|
|
|
|
38,684
|
|
|
|
835,716
|
|
|
|
84,037
|
|
|
Net Time Brokerage Agreement Fees (Income)
|
|
|
(45
|
)
|
|
|
2,423
|
|
|
|
(233
|
)
|
|
|
14,001
|
|
|
Net (Gain) Loss On Sale Or Disposition of Assets
|
|
|
38
|
|
|
|
194
|
|
|
|
(9,899
|
)
|
|
|
(647
|
)
|
|
Station Operating Income
|
|
|
39,305
|
|
|
|
52,117
|
|
|
|
165,187
|
|
|
|
187,184
|
|
|
Net Acquisitions And Divestitures Of Radio Stations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,353
|
|
|
Same Station Operating Income
|
|
$
|
39,305
|
|
|
$
|
52,117
|
|
|
$
|
165,187
|
|
|
$
|
188,537
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Of GAAP Loss From
Continuing Operations To EBITDA:
|
|
|
|
|
|
|
|
|
|
Loss From Continuing Operations
|
|
$
|
(429,222
|
)
|
|
$
|
(9,409
|
)
|
|
$
|
(512,572
|
)
|
|
$
|
(8,394
|
)
|
|
Income Taxes (Benefit)
|
|
|
(200,293
|
)
|
|
|
(4,189
|
)
|
|
|
(232,600
|
)
|
|
|
695
|
|
|
Total Other Expense
|
|
|
7,178
|
|
|
|
12,825
|
|
|
|
34,864
|
|
|
|
49,599
|
|
|
Corporate G & A Expenses - Non-Cash Compensation Expense
|
|
|
1,345
|
|
|
|
1,455
|
|
|
|
7,304
|
|
|
|
5,834
|
|
|
Station Operating Expenses - Non-Cash Compensation Expense
|
|
|
700
|
|
|
|
240
|
|
|
|
2,552
|
|
|
|
2,374
|
|
|
Depreciation And Amortization
|
|
|
4,433
|
|
|
|
4,660
|
|
|
|
20,442
|
|
|
|
16,631
|
|
|
Impairment Loss
|
|
|
651,129
|
|
|
|
38,684
|
|
|
|
835,716
|
|
|
|
84,037
|
|
|
Net Time Brokerage Agreement Fees (Income)
|
|
|
(45
|
)
|
|
|
2,423
|
|
|
|
(233
|
)
|
|
|
14,001
|
|
|
Net (Gain) Loss On Sale Or Disposition of Assets
|
|
|
38
|
|
|
|
194
|
|
|
|
(9,899
|
)
|
|
|
(647
|
)
|
|
EBITDA
|
|
$
|
35,263
|
|
|
$
|
46,883
|
|
|
$
|
145,574
|
|
|
$
|
164,130
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Of GAAP Loss From
Continuing Operations To Free Cash Flow:
|
|
|
|
|
|
|
|
|
|
Loss From Continuing Operations
|
|
$
|
(429,222
|
)
|
|
$
|
(9,409
|
)
|
|
$
|
(512,572
|
)
|
|
$
|
(8,394
|
)
|
|
Depreciation And Amortization
|
|
|
4,433
|
|
|
|
4,660
|
|
|
|
20,442
|
|
|
|
16,631
|
|
|
Impairment Loss
|
|
|
651,129
|
|
|
|
38,684
|
|
|
|
835,716
|
|
|
|
84,037
|
|
|
Deferred Financing Costs Included In Interest Expense
|
|
|
398
|
|
|
|
434
|
|
|
|
1,647
|
|
|
|
1,681
|
|
|
Non-Cash Compensation Expense
|
|
|
2,045
|
|
|
|
1,695
|
|
|
|
9,856
|
|
|
|
8,208
|
|
|
Net (Gain) Loss On Sale Or Disposition Of Assets
|
|
|
38
|
|
|
|
194
|
|
|
|
(9,899
|
)
|
|
|
(647
|
)
|
|
Net Gain On Derivative Instruments
|
|
|
-
|
|
|
|
(44
|
)
|
|
|
(34
|
)
|
|
|
(162
|
)
|
|
Net (Gain) Loss On Investments
|
|
|
8
|
|
|
|
40
|
|
|
|
469
|
|
|
|
(245
|
)
|
|
Net (Gain) Loss On Early Extinguishment Of Debt
|
|
|
(2,932
|
)
|
|
|
-
|
|
|
|
(6,949
|
)
|
|
|
458
|
|
|
Other Income
|
|
|
(83
|
)
|
|
|
(421
|
)
|
|
|
(3,339
|
)
|
|
|
(895
|
)
|
|
Income Tax Provision (Benefit)
|
|
|
(200,293
|
)
|
|
|
(4,189
|
)
|
|
|
(232,600
|
)
|
|
|
695
|
|
|
Capital Expenditures
|
|
|
(2,571
|
)
|
|
|
(1,523
|
)
|
|
|
(8,553
|
)
|
|
|
(9,281
|
)
|
|
Income Taxes Paid
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
(22
|
)
|
|
|
(497
|
)
|
|
Income From Discontinued Operations, Before Income Taxes (Benefit),
D &A Expense And Impairment Loss
|
|
|
-
|
|
|
|
62
|
|
|
|
28
|
|
|
|
64
|
|
|
Free Cash Flow
|
|
$
|
22,950
|
|
|
$
|
30,182
|
|
|
$
|
94,190
|
|
|
$
|
91,653
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Of GAAP Operating
Income (Loss) To Free Cash Flow:
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
$
|
(622,337
|
)
|
|
$
|
(773
|
)
|
|
$
|
(710,308
|
)
|
|
$
|
41,900
|
|
|
Depreciation and Amortization
|
|
|
4,433
|
|
|
|
4,660
|
|
|
|
20,442
|
|
|
|
16,631
|
|
|
Impairment Loss
|
|
|
651,129
|
|
|
|
38,684
|
|
|
|
835,716
|
|
|
|
84,037
|
|
|
Non-Cash Compensation Expense
|
|
|
2,045
|
|
|
|
1,695
|
|
|
|
9,856
|
|
|
|
8,208
|
|
|
Interest Expense, Net of Interest And Dividend Income And Deferred
Financing Costs
|
|
|
(9,787
|
)
|
|
|
(12,816
|
)
|
|
|
(43,070
|
)
|
|
|
(48,762
|
)
|
|
Capital Expenditures
|
|
|
(2,571
|
)
|
|
|
(1,523
|
)
|
|
|
(8,553
|
)
|
|
|
(9,281
|
)
|
|
Net (Gain) Loss On Sale Or Disposition Of Assets
|
|
|
38
|
|
|
|
194
|
|
|
|
(9,899
|
)
|
|
|
(647
|
)
|
|
Income Taxes Paid
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
(22
|
)
|
|
|
(497
|
)
|
|
Income From Discontinued Operations, Before Income Taxes (Benefit),
D &A Expense And Impairment Loss
|
|
|
-
|
|
|
|
62
|
|
|
|
28
|
|
|
|
64
|
|
|
Free Cash Flow
|
|
$
|
22,950
|
|
|
$
|
30,182
|
|
|
$
|
94,190
|
|
|
$
|
91,653
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Of GAAP Net Loss
To Adjusted Net Income:
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(429,804
|
)
|
|
$
|
(9,363
|
)
|
|
$
|
(516,651
|
)
|
|
$
|
(8,357
|
)
|
|
Income (Loss) From Discontinued Operations, Net Of Income Taxes
(Benefit)
|
|
|
(582
|
)
|
|
|
46
|
|
|
|
(4,079
|
)
|
|
|
37
|
|
|
Income Tax Provision (Benefit)
|
|
|
(200,293
|
)
|
|
|
(4,189
|
)
|
|
|
(232,600
|
)
|
|
|
695
|
|
|
Loss From Continuing Operations Before Income Taxes (Benefit)
|
|
|
(629,515
|
)
|
|
|
(13,598
|
)
|
|
|
(745,172
|
)
|
|
|
(7,699
|
)
|
|
Impairment Loss
|
|
|
651,129
|
|
|
|
38,684
|
|
|
|
835,716
|
|
|
|
84,037
|
|
|
Net (Gain) Loss on Sale Or Disposal Of Assets
|
|
|
38
|
|
|
|
194
|
|
|
|
(9,899
|
)
|
|
|
(647
|
)
|
|
Net Gain On Derivative Instruments
|
|
|
-
|
|
|
|
(44
|
)
|
|
|
(34
|
)
|
|
|
(162
|
)
|
|
Net (Gain) Loss On Investments
|
|
|
8
|
|
|
|
40
|
|
|
|
469
|
|
|
|
(245
|
)
|
|
Net (Gain) Loss On Extinguishment Of Debt
|
|
|
(2,932
|
)
|
|
|
-
|
|
|
|
(6,949
|
)
|
|
|
458
|
|
|
Other Income
|
|
|
(83
|
)
|
|
|
(421
|
)
|
|
|
(3,339
|
)
|
|
|
(895
|
)
|
|
Non-Cash Compensation Expense
|
|
|
2,045
|
|
|
|
1,695
|
|
|
|
9,856
|
|
|
|
8,208
|
|
|
Adjusted Income Before Income Taxes
|
|
|
20,690
|
|
|
|
26,550
|
|
|
|
80,648
|
|
|
|
83,055
|
|
|
Income Taxes
|
|
|
8,690
|
|
|
|
11,151
|
|
|
|
33,872
|
|
|
|
34,883
|
|
|
Adjusted Net Income
|
|
$
|
12,000
|
|
|
$
|
15,399
|
|
|
$
|
46,776
|
|
|
$
|
48,172
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Common Shares Outstanding - Diluted , As Reported
|
|
|
36,095
|
|
|
|
37,327
|
|
|
|
36,782
|
|
|
|
38,230
|
|
|
Weighted Common Shares Outstanding - Diluted (Adjustment Required As
Not Anti-Dilutive)
|
|
|
3
|
|
|
|
215
|
|
|
|
24
|
|
|
|
327
|
|
|
Weighted Common Shares Outstanding - Diluted
|
|
|
36,098
|
|
|
|
37,542
|
|
|
|
36,806
|
|
|
|
38,557
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income Per Share - Diluted
|
|
$
|
0.33
|
|
|
$
|
0.41
|
|
|
$
|
1.27
|
|
|
$
|
1.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRIOR YEAR'S DATA
|
|
|
|
|
|
|
|
|
|
First Quarter 2008 As Reported
And Same Station
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March
31, 2008
|
|
|
|
|
|
Reconciliation Of GAAP Net
Revenues To Same Station Net Revenues:
|
|
|
|
|
|
|
|
|
|
Net Revenues
|
|
|
|
$
|
95,390
|
|
|
|
|
|
|
Net Acquisitions And Divestitures Of Radio Stations
|
|
|
|
|
-
|
|
|
|
|
|
|
Same Station Net Revenues
|
|
|
|
$
|
95,390
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Of GAAP Station
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
Station Operating Expenses
|
|
|
|
$
|
64,090
|
|
|
|
|
|
|
Non-Cash Compensation Expense Included In Station Operating Expenses
|
|
|
|
|
(383
|
)
|
|
|
|
|
|
Net Acquisitions And Divestitures Of Radio Stations
|
|
|
|
|
-
|
|
|
|
|
|
|
Same Station Operating Expenses
|
|
|
|
$
|
63,707
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entercom Communications Corp.
Steve Fisher
Executive
Vice President-Operations and Chief Financial Officer
610-660-5647