DAX+0,46 % EUR/USD-0,59 % Gold+0,44 % Öl (Brent)0,00 %

Salem Media Group, Inc. Announces Third Quarter 2019 Total Revenue of $64.1 Million

Nachrichtenquelle: Business Wire (engl.)
12.11.2019, 21:00  |  1750   |   |   

Salem Media Group, Inc. (Nasdaq: SALM) released its results for the three and nine months ended September 30, 2019.

Third Quarter 2019 Results

For the quarter ended September 30, 2019 compared to the quarter ended September 30, 2018:

Consolidated

  • Total revenue decreased 2.2% to $64.1 million from $65.5 million;
  • Total operating expenses increased 32.7% to $78.6 million from $59.3 million;
  • Operating expenses, excluding gains or losses on the disposition of assets, stock-based compensation expense, changes in the estimated fair value of contingent earn-out consideration, impairments, depreciation expense and amortization expense (1) decreased 0.1% to $55.1 million from $55.2 million;
  • The company had an operating loss of $14.5 million compared to operating income of $6.3 million;
  • The company had a net loss of $20.0 million, or $0.75 net loss per share, impacted by a $17.5 million loss on the disposition of assets and a $1.9 million impairment of indefinite-lived long-term assets other than goodwill, compared to net income of $1.2 million, or $0.05 net income per diluted share;
  • EBITDA (1) was a negative $10.6 million compared to a positive $10.9 million;
  • Adjusted EBITDA (1) decreased 13.0% to $9.0 million from $10.3 million; and
  • Net cash used by operating activities decreased 33.7% to $6.7 million from $10.1 million.

Broadcast

  • Net broadcast revenue decreased 2.3% to $47.7 million from $48.8 million;
  • Station Operating Income (“SOI”) (1) decreased 11.0% to $10.4 million from $11.7 million;
  • Same Station (1) net broadcast revenue decreased 1.4% to $46.5 million from $47.2 million; and
  • Same Station SOI (1) decreased 11.4% to $10.6 million from $12.0 million.

Digital Media

  • Digital media revenue decreased 12.0% to $9.1 million from $10.4 million; and
  • Digital Media Operating Income (1) decreased 21.4% to $1.9 million from $2.4 million.

Publishing

  • Publishing revenue increased 15.3% to $7.3 million from $6.3 million; and
  • Publishing Operating Income (1) increased to $0.8 million from $0.1 million.

Included in the results for the quarter ended September 30, 2019 are:

  • A $17.5 million ($13.0 million, net of tax, or $0.49 per share) net loss on the disposition of assets which includes a $9.9 million estimated pre-tax loss for the pending sale of radio stations WAFS-AM in Atlanta, Georgia, WWDJ-AM in Boston, Massachusetts, WHKZ-AM in Cleveland, Ohio, KEXB-AM (formerly KTNO-AM) in Dallas, Texas, KDMT-AM in Denver, Colorado, KTEK-AM in Houston, Texas, KRDY-AM in San Antonio, Texas and KXFN-AM and WSDZ-AM in St. Louis, Missouri, a $4.7 million pre-tax loss from the sale of radio stations WWMI-AM and WLCC-AM in Tampa, Florida and WZAB-AM and WOCN-AM (formerly WKAT-AM) in Miami, Florida, a $1.6 million pre-tax loss from the sale of radio station WDYZ-AM (formerly WORL-AM) in Orlando, Florida and a $1.3 million pre-tax loss on the exchange of radio station KKOL-AM in Seattle, Washington for KPAM-AM in Portland, Oregon;
  • A $1.9 million impairment charge ($1.4 million, net of tax, and $0.05 per share) associated with the company’s broadcast licenses. Broadcast licenses were deemed to be impaired in four of the seven markets tested. Impairments were recorded in its Louisville, Philadelphia, Portland and San Francisco markets; and
  • A $0.2 million non-cash compensation charge ($0.1 million, net of tax) related to the expensing of stock options primarily consisting of:
    • $0.1 million non-cash compensation charge included in corporate expenses; and
    • $0.1 million non-cash compensation charge included in broadcast, digital media and publishing operating expenses.

Included in the results for the quarter ended September 30, 2018 are:

  • A $0.8 million ($0.6 million, net of tax, or $0.02 per diluted share) net gain reflects the impact of the sale of radio station KGBI-FM in Omaha, Nebraska that was adjusted as of the closing date based on the actual assets sold and a reduction in liabilities associated with the radio station and various other fixed asset disposals; and
  • A $0.2 million non-cash compensation charge ($0.1 million, net of tax, or $0.01 per share) related to the expensing of stock options consisting of:
    • $0.1 million non-cash compensation charge included in corporate expenses;
    • the remaining $0.1 million non-cash compensation charge included in broadcast, digital media and publishing operating expenses.

Per share numbers are calculated based on 26,616,696 diluted weighted average shares for the quarter ended September 30, 2019, and 26,312,194 diluted weighted average shares for the quarter ended September 30, 2018.

Year to Date 2019 Results

For the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018:

Consolidated

  • Total revenue decreased 3.2% to $189.3 million from $195.6 million;
  • Total operating expenses increased 9.2% to $199.1 million from $182.3 million;
  • Operating expenses, excluding gains or losses on the disposition of assets, stock-based compensation expense, changes in the estimated fair value of contingent earn-out consideration, impairments, depreciation expense and amortization expense (1) decreased 0.7% to $162.7 million from $163.8 million;
  • The company had an operating loss of $9.9 million compared to operating income of $13.3 million;
  • The company’s net loss increased to $23.3 million, or $0.88 net loss per share from $0.1 million, or $0.01 net loss per share;
  • EBITDA (1) decreased 90.2% to $2.7 million from $27.1 million;
  • Adjusted EBITDA (1) decreased 15.7% to $26.8 million from $31.8 million; and
  • Net cash provided by operating activities decreased 28.4% to $14.5 million from $20.2 million.

Broadcast

  • Net broadcast revenue decreased 3.1% to $142.9 million from $147.4 million;
  • SOI (1) decreased 15.8% to $31.4 million from $37.3 million;
  • Same station (1) net broadcast revenue decreased 2.1% to $140.9 million from $143.8 million; and
  • Same station SOI (1) decreased 16.0% to $32.0 million from $38.1 million.

Digital media

  • Digital media revenue decreased 5.5% to $29.3 million from $31.1 million; and
  • Digital Media Operating Income (1) increased 1.6% to $6.4 million from $6.3 million.

Publishing

  • Publishing revenue remained consistent at $17.1 million; and
  • Publishing Operating Loss (1) decreased to $0.1 million from $0.2 million.

Included in the results for the nine months ended September 30, 2019 are:

  • A $21.2 million ($15.7 million, net of tax, or $0.59 per share) net loss on the disposition of assets which includes a $9.9 million estimated pre-tax loss for the pending sale of radio stations WAFS-AM in Atlanta, Georgia, WWDJ-AM in Boston, Massachusetts, WHKZ-AM in Cleveland, Ohio, KEXB-AM (formerly KTNO-AM) in Dallas, Texas, KDMT-AM in Denver, Colorado, KTEK-AM in Houston, Texas, KRDY-AM in San Antonio, Texas and KXFN-AM and WSDZ-AM in St. Louis, Missouri, the $4.7 million pre-tax loss from the sale of radio stations WWMI-AM and WLCC-AM in Tampa, Florida and WZAB-AM and WOCN-AM (formerly WKAT-AM) in Miami, Florida, a $3.8 million pre-tax loss on the sale of radio station WSPZ-AM in Washington, D.C., a $1.6 million pre-tax loss from the sale of radio station WDYZ-AM (formerly WORL-AM) in Orlando, Florida, a $1.3 million pre-tax loss on the exchange of radio station KKOL-AM in Seattle, Washington for KPAM-AM in Portland, Oregon, a $0.2 million pre-tax loss on the sale Mike Turner’s line of investment products and a $0.2 million pre-tax loss on the sale of HumanEvents.com offset by a $0.4 million pre-tax gain on the sale of a portion of land on the company’s transmitter site in Miami, Florida and a $0.1 million pre-tax gain on the sale of Newport Natural Health;
  • A $1.9 million impairment charge ($1.4 million, net of tax, and $0.05 per share) associated with the company’s broadcast licenses. Broadcast licenses were deemed to be impaired in four of the seven markets tested. Impairments were recorded in its Louisville, Philadelphia, Portland and San Francisco markets;
  • A $0.4 million gain ($0.3 million, net of tax, or $0.01 per diluted share) on early redemption of long-term debt due to the repurchase of the company’s 6.75% senior secured notes due 2024;
  • A $0.2 million one-time expense associated with the adoption of ASC 842 ($0.1 million, net of tax) and
  • A $1.3 million non-cash compensation charge ($1.0 million, net of tax, or $0.04 per share) related to the expensing of stock options and restricted stock primarily consisting of:
    • $0.7 million non-cash compensation charge included in corporate expenses; and
    • $0.5 million non-cash compensation charge included in broadcast operating expenses; and
    • the remaining $0.1 million non-cash compensation charge included in digital media and publishing operating expenses.

Included in the results for the nine months ended September 30, 2018 are:

  • A $4.4 million ($3.3 million, net of tax, or $0.12 per share) net loss on the disposition of assets which includes a $2.4 million pre-tax loss on the sale of KGBI-FM in Omaha, Nebraska, a $1.6 million estimated pre-tax loss on the sale of the remaining radio stations in Omaha, Nebraska, a $0.3 million pre-tax loss on the sale of land in Muth Valley, California and a $0.2 million pre-tax loss on the sale of land in Covina, California offset by a $0.2 million pre-tax gain on the sale of WBIX-AM in Boston, Massachusetts;
  • A $0.2 million gain ($0.2 million, net of tax, or $0.01 per diluted share) on early redemption of long-term debt due to the repurchase of the company’s 6.75% senior secured notes due 2024; and
  • A $0.4 million non-cash compensation charge ($0.3 million, net of tax, or $0.01 per share) related to the expensing of stock options consisting of:
    • $0.2 million non-cash compensation charge included in corporate expenses;
    • $0.1 million non-cash compensation charge included in broadcast operating expenses; and
    • $0.1 million non-cash compensation charge included in digital media operating expenses.

Per share numbers are calculated based on 26,442,791 diluted weighted average shares for the nine months ended September 30, 2019, and 26,177,565 diluted weighted average shares for the nine months ended September 30, 2018.

Balance Sheet

As of September 30, 2019, the company had $231.9 million outstanding on the 6.75% senior secured notes due 2024 (the “Notes”) and $18.1 million outstanding on the Asset Based Revolving Credit Facility (“ABL Facility”).

Acquisitions and Divestitures

The following transactions were completed since July 1, 2019:

  • On September 27, 2019, the company closed on the exchange of radio station KKOL-AM, in Seattle, Washington for KPAM-AM in Portland, Oregon. No cash was exchanged for the assets. The company recognized a non-cash pre-tax loss of $1.3 million on the exchange based on the estimated fair value of KPAM-AM as compared to the carrying value of KKOL-AM and the estimated closing costs. The company began operating KPAM-AM under an LMA on January 2, 2018.
  • On September 26, 2019, the company sold radio stations WWMI-AM and WLCC-AM in Tampa, Florida and WZAB-AM and WOCN-AM (formerly WKAT-AM) in Miami, Florida for $8.2 million in cash. The company recognized a pre-tax loss of $4.7 million, which reflects the sales price as compared to the carrying value of the assets of the radio stations and the closing costs.
  • On September 18, 2019, the company sold radio station WDYZ-AM (formerly WORL-AM) in Orlando, Florida for $0.9 million in cash. The company recognized a pre-tax loss of $1.6 million, which reflects the sales price as compared to the carrying value of the radio station assets and the estimated closing costs.
  • On September 9, 2019, the company closed on the acquisition of a construction permit for an FM translator in Louisville, Kentucky for $35,000 in cash. The FM translator will be used by WGTK-AM in Louisville, Kentucky.
  • On August 15, 2019 the company closed on the exchange of FM Translator W276CR, in Bradenton, FL for FM Translator W262CP in Bayonet Point, FL. No cash was exchanged for the assets.
  • On July 25, 2019, the company acquired the Journeyboxmedia.com website and related assets for $0.5 million in cash.
  • On July 10, 2019 the company acquired certain assets including a digital content library from Steelehouse Productions, Inc. for $0.1 million in cash.

Pending transactions:

  • On October 31, 2019, the company entered into an agreement to sell radio station WBZW-AM in Orlando, Florida, and an FM translator construction permit for $0.2 million in cash. The company expects to recognize a pre-tax loss of approximately $1.7 million in the fourth quarter of 2019, which reflects the sale price as compared to the carrying value of the assets less the estimated closing costs. The transaction is subject to the approval of the Federal Communications Commission (“FCC”) and is expected to close in mid-2020.
  • On August 13, 2019, the company entered into an agreement to sell radio stations WAFS-AM in Atlanta, Georgia, WWDJ-AM in Boston, Massachusetts, WHKZ-AM in Cleveland, Ohio, KEXB-AM (formerly KTNO-AM) in Dallas, Texas, KDMT-AM in Denver, Colorado, KTEK-AM in Houston, Texas, KRDY-AM in San Antonio, Texas and KXFN-AM and WSDZ-AM in St. Louis, Missouri for $8.7 million in cash. The company recognized an estimated pre-tax loss of $9.9 million in the third quarter of 2019, which reflects the sales price as compared to the carrying value of the assets of the radio stations and the estimated closing costs. This transaction is subject to the approval of the FCC and is expected to close in the fourth quarter of 2019.
  • On January 3, 2017, Word Broadcasting began operating the company’s Louisville radio stations (WFIA-AM; WFIA-FM; WGTK-AM) under a twenty-four month Time Brokerage Agreement (“TBA”). The company received $0.5 million in cash associated with an option for Word Broadcasting Network to acquire the radio stations during the term. In December 2018, Word Broadcasting notified the company of their intent to purchase its Louisville radio stations. The TBA contained an extension clause that allowed Word Broadcasting to continue operating the station until the purchase agreement was executed and the transaction closed. On June 28, 2019, the TBA was amended to include an additional 24 months under which Word Broadcasting will program the radio stations with the option to acquire the stations extended to December 31, 2020.

Conference Call Information

Salem will host a teleconference to discuss its results on November 12, 2019 at 1:00 p.m. Pacific Time. To access the teleconference, please dial (877) 524-8416, and then ask to be joined into the Salem Media Group Third Quarter 2019 call or listen via the investor relations portion of the company’s website, located at investor.salemmedia.com. A replay of the teleconference will be available through November 26, 2019 and can be heard by dialing (877) 660-6853, passcode 13696693 or on the investor relations portion of the company’s website, located at investor.salemmedia.com.

Follow us on Twitter @SalemMediaGrp.

Fourth Quarter 2019 Outlook

For the fourth quarter of 2019, the company is projecting total revenue to decrease between 4% and 6% from fourth quarter 2018 total revenue of $67.2 million. Excluding the impact of political revenue and recent acquisitions and dispositions, the company is projecting total revenue to be between flat and a decrease of 2%. The company is also projecting operating expenses before gains or losses on disposition of assets, stock-based compensation expense, changes in the estimated fair value of contingent earn-out consideration, impairments, depreciation expense and amortization expense to be between an increase of 1% and a decrease of 2% compared to the fourth quarter of 2018 non-GAAP operating expenses of $55.6 million.

A reconciliation of non-GAAP operating expenses, excluding gains or losses on the disposition of assets, stock-based compensation expense, changes in the estimated fair value of contingent earn-out consideration, impairments, depreciation expense and amortization expense to the most directly comparable GAAP measure is not available without unreasonable efforts on a forward-looking basis due to the potential high variability, complexity and low visibility with respect to the charges excluded from this non-GAAP financial measure, in particular, the change in the estimated fair value of earn-out consideration, impairments and gains or losses from the disposition of fixed assets. The company expects the variability of the above charges may have a significant, and potentially unpredictable, impact on its future GAAP financial results.

About Salem Media Group, Inc.

Salem Media Group is America’s leading multimedia company specializing in Christian and conservative content, with media properties comprising radio, digital media and book and newsletter publishing. Each day Salem serves a loyal and dedicated audience of listeners and readers numbering in the millions nationally. With its unique programming focus, Salem provides compelling content, fresh commentary and relevant information from some of the most respected figures across the Christian and conservative media landscape. Learn more about Salem Media Group, Inc., at www.salemmedia.com, Facebook and Twitter (@SalemMediaGrp).

Forward-Looking Statements

Statements used in this press release that relate to future plans, events, financial results, prospects or performance are forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those anticipated as a result of certain risks and uncertainties, including but not limited to the ability of Salem to close and integrate announced transactions, market acceptance of Salem’s radio station formats, competition from new technologies, adverse economic conditions, and other risks and uncertainties detailed from time to time in Salem's reports on Forms 10-K, 10-Q, 8-K and other filings filed with or furnished to the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. Salem undertakes no obligation to update or revise any forward-looking statements to reflect new information, changed circumstances or unanticipated events.

(1) Regulation G

Management uses certain non-GAAP financial measures defined below in communications with investors, analysts, rating agencies, banks and others to assist such parties in understanding the impact of various items on its financial statements. The company uses these non-GAAP financial measures to evaluate financial results, develop budgets, manage expenditures and as a measure of performance under compensation programs.

The company’s presentation of these non-GAAP financial measures should not be considered as a substitute for or superior to the most directly comparable financial measures as reported in accordance with GAAP.

Regulation G defines and prescribes the conditions under which certain non-GAAP financial information may be presented in this earnings release. The company closely monitors EBITDA, Adjusted EBITDA, Station Operating Income (“SOI”), Same Station net broadcast revenue, Same Station broadcast operating expenses, Same Station Operating Income, Digital Media Operating Income, Publishing Operating Income (Loss), and operating expenses excluding gains or losses on the disposition of assets, stock-based compensation, changes in the estimated fair value of contingent earn-out consideration, impairments, depreciation and amortization, all of which are non-GAAP financial measures. The company believes that these non-GAAP financial measures provide useful information about its core operating results, and thus, are appropriate to enhance the overall understanding of its financial performance. These non-GAAP financial measures are intended to provide management and investors a more complete understanding of its underlying operational results, trends and performance.

The company defines Station Operating Income (“SOI”) as net broadcast revenue minus broadcast operating expenses. The company defines Digital Media Operating Income as net Digital Media Revenue minus Digital Media Operating Expenses. The company defines Publishing Operating Income (Loss) as net Publishing Revenue minus Publishing Operating Expenses. The company defines EBITDA as net income before interest, taxes, depreciation, and amortization. The company defines Adjusted EBITDA as EBITDA before gains or losses on the disposition of assets, before changes in the estimated fair value of contingent earn-out consideration, before changes in the fair value of interest rate swap, before impairments, before net miscellaneous income and expenses, before gain on bargain purchase, before (gain) loss on early retirement of long-term debt and before non-cash compensation expense. SOI, Digital Media Operating Income, Publishing Operating Income (Loss), EBITDA and Adjusted EBITDA are commonly used by the broadcast and media industry as important measures of performance and are used by investors and analysts who report on the industry to provide meaningful comparisons between broadcasters. SOI, Digital Media Operating Income, Publishing Operating Income (Loss), EBITDA and Adjusted EBITDA are not measures of liquidity or of performance in accordance with GAAP and should be viewed as a supplement to and not a substitute for or superior to its results of operations and financial condition presented in accordance with GAAP. The company’s definitions of SOI, Digital Media Operating Income, Publishing Operating Income (Loss), EBITDA and Adjusted EBITDA are not necessarily comparable to similarly titled measures reported by other companies.

The company defines Adjusted Free Cash Flow as Adjusted EBITDA less cash paid for capital expenditures, less cash paid for income taxes, and less cash paid for interest. The company considers Adjusted Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by its operations after cash paid for capital expenditures, cash paid for income taxes and cash paid for interest. A limitation of Adjusted Free Cash Flow as a measure of liquidity is that it does not represent the total increase or decrease in its cash balance for the period. The company uses Adjusted Free Cash Flow, a non-GAAP liquidity measure, both in presenting its results to stockholders and the investment community, and in its internal evaluation and management of the business. The company’s presentation of Adjusted Free Cash Flow is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. The company’s definition of Adjusted Free Cash Flow is not necessarily comparable to similarly titled measures reported by other companies.

The company defines Same Station net broadcast revenue as broadcast revenue from its radio stations and networks that the company owns or operates in the same format on the first and last day of each quarter, as well as the corresponding quarter of the prior year. The company defines Same Station broadcast operating expenses as broadcast operating expenses from its radio stations and networks that the company owns or operates in the same format on the first and last day of each quarter, as well as the corresponding quarter of the prior year. The company defines Same Station SOI as Same Station net broadcast revenue less Same Station broadcast operating expenses. Same Station operating results include those stations that the company owns or operates in the same format on the first and last day of each quarter, as well as the corresponding quarter of the prior year. Same Station operating results for a full calendar year are calculated as the sum of the Same Station-results for each of the four quarters of that year. The company uses Same Station operating results, a non-GAAP financial measure, both in presenting its results to stockholders and the investment community, and in its internal evaluations and management of the business. The company believes that Same Station operating results provide a meaningful comparison of period over period performance of its core broadcast operations as this measure excludes the impact of new stations, the impact of stations the company no longer owns or operates, and the impact of stations operating under a new programming format. The company’s presentation of Same Station operating results are not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. The company’s definition of Same Station operating results is not necessarily comparable to similarly titled measures reported by other companies.

For all non-GAAP financial measures, investors should consider the limitations associated with these metrics, including the potential lack of comparability of these measures from one company to another.

The Supplemental Information tables that follow the condensed consolidated financial statements provide reconciliations of the non-GAAP financial measures that the company uses in this earnings release to the most directly comparable measures calculated in accordance with GAAP. The company uses non-GAAP financial measures to evaluate financial performance, develop budgets, manage expenditures, and determine employee compensation. The company’s presentation of this additional information is not to be considered as a substitute for or superior to the directly comparable measures as reported in accordance with GAAP.

Salem Media Group, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except share and per share data)

 

Three Months Ended

 

Nine Months Ended

September 30,

 

September 30,

2018

 

2019

 

2018

 

2019

(Unaudited)

Net broadcast revenue

$

48,812

 

$

47,679

 

$

147,425

 

$

142,854

 

Net digital media revenue

10,397

 

9,149

 

31,051

 

29,349

 

Net publishing revenue

6,319

 

7,288

 

17,119

 

17,062

 

Total revenue

65,528

 

64,116

 

195,595

 

189,265

 

Operating expenses:

 

 

 

 

Broadcast operating expenses

37,158

 

37,310

 

110,151

 

111,466

 

Digital media operating expenses

8,021

 

7,282

 

24,792

 

22,988

 

Publishing operating expenses

6,210

 

6,517

 

17,319

 

17,112

 

Unallocated corporate expenses

3,987

 

4,183

 

11,938

 

12,386

 

Change in the estimated fair value of contingent earn-out consideration

(40

)

72

 

(40

)

 

Impairment of indefinite-lived long-term assets other than goodwill

 

 

 

 

1,915

 

 

 

 

 

1,915

 

Depreciation and amortization

4,636

 

3,891

 

13,634

 

12,096

 

Net (gain) loss on the disposition of assets

(759

)

17,545

 

4,400

 

21,212

 

Total operating expenses

59,253

 

78,603

 

182,306

 

199,135

 

Operating income (loss)

6,275

 

 

 

(14,487

)

 

 

13,289

 

 

 

(9,870

)

Other income (expense):

 

 

 

 

Interest income

2

 

4

 

1

 

Interest expense

(4,507

)

 

 

(4,410

)

 

 

(13,779

)

 

 

(13,206

)

Gain on early retirement of long-term debt

 

 

 

 

234

 

 

 

426

 

Net miscellaneous income and (expenses)

1

 

 

 

 

 

(12

)

 

 

19

 

Net income (loss) before income taxes

1,771

 

(18,897

)

(264

)

(22,630

)

Provision for (benefit from) income taxes

564

 

1,108

 

(132

)

697

 

Net income (loss)

$

1,207

 

$

(20,005

)

$

(132

)

$

(23,327

)

 

 

 

 

Basic earnings (loss) per share Class A and Class B common stock

$

0.05

 

$

(0.75

)

$

(0.01

)

$

(0.88

)

Diluted earnings (loss) per share Class A and Class B common stock

$

0.05

 

$

(0.75

)

$

(0.01

)

$

(0.88

)

 

 

 

 

Basic weighted average Class A and Class B common stock shares outstanding

26,183,910

 

26,616,696

 

26,177,565

 

26,442,791

 

Diluted weighted average Class A and Class B common stock shares outstanding

26,312,194

 

26,616,696

 

26,177,565

 

26,442,791

 

Salem Media Group, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

September 30, 2019

 

 

 

 

 

 

(Unaudited)

Assets

 

 

 

 

 

 

Cash

 

$

117

 

$

7

Trade accounts receivable, net

 

 

33,020

 

 

33,465

Other current assets

 

 

10,500

 

 

27,042

Property and equipment, net

 

 

96,344

 

 

88,317

Operating and financing lease right-of-use assets

 

 

164

 

 

56,989

Intangible assets, net

 

 

414,646

 

 

375,226

Deferred financing costs

 

 

381

 

 

268

Other assets

 

 

3,856

 

 

4,931

Total assets

 

$

559,028

 

$

586,245

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

Current liabilities

 

$

52,878

 

$

64,916

Long-term debt

 

 

234,030

 

 

228,091

Operating and financing lease liabilities, less current portion

 

 

105

 

 

56,476

Deferred income taxes

 

 

35,272

 

 

35,759

Other liabilities

 

 

14,874

 

 

6,332

Stockholders’ Equity

 

 

221,869

 

 

194,671

Total liabilities and stockholders’ equity

 

$

559,028

 

$

586,245

SALEM MEDIA GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Dollars in thousands, except share and per share data)

 

 

Class A

 

Class B

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

Common Stock

 

Additional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paid-In

 

Accumulated

 

Treasury

 

 

 

 

Shares

 

Amount

 

Shares

 

Amount

 

Capital

 

Earnings (Deficit)

 

Stock

 

Total

Stockholders’ equity, December 31, 2018

 

22,950,066

 

$

227

 

 

5,553,696

 

$

56

 

$

245,220

 

$

10,372

 

 

$

(34,006

)

 

$

221,869

 

Stock-based compensation

 

 

 

 

 

176

 

 

 

 

176

 

Cash distributions

 

 

 

 

 

 

(1,702

)

 

 

 

(1,702

)

Net income

 

 

 

 

 

 

322

 

 

 

 

322

 

Stockholders’ equity, March 31, 2019

 

22,950,066

 

$

227

 

 

5,553,696

 

$

56

 

$

245,396

 

$

8,992

 

 

$

(34,006

)

 

$

220,665

 

Distributions per share

$

0.065

 

 

 

$

0.065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

 

936

 

 

 

 

936

 

Options exercised

 

200

 

 

 

 

 

 

 

Lapse of restricted shares

 

389,061

 

 

 

 

 

 

 

Cash distributions

 

 

 

 

 

 

(1,728

)

 

 

 

(1,728

)

Net (loss)

 

 

 

 

 

 

(3,644

)

 

 

 

(3,644

)

Stockholders’ equity, June 30, 2019

 

23,339,327

 

$

227

 

 

5,553,696

 

$

56

 

$

246,332

 

$

3,620

 

 

$

(34,006

)

 

$

216,229

 

Distributions per share

$

0.065

 

 

 

$

0.065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

 

177

 

 

 

 

177

 

Options exercised

 

 

 

 

 

 

 

Lapse of restricted shares

 

41,323

 

 

 

 

 

 

 

Cash distributions

 

 

 

 

 

 

(1,730

)

 

 

 

(1,730

)

Net (loss)

 

 

 

 

 

 

(20,005

)

 

 

 

(20,005

)

Stockholders’ equity, September 30, 2019

 

23,380,650

 

$

227

 

 

5,553,696

 

$

56

 

$

246,509

 

$

(18,115

)

 

$

(34,006

)

 

$

194,671

 

Distributions per share

$

0.065

 

 

 

$

0.065

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

Class B

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

Common Stock

 

Additional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paid-In

 

Accumulated

 

Treasury

 

 

 

 

Shares

 

Amount

 

Shares

 

Amount

 

Capital

 

Earnings

 

Stock

 

Total

Stockholders’ equity, December 31, 2017

 

22,932,451

 

$

227

 

 

5,553,696

 

$

56

 

$

244,634

 

$

20,370

 

 

$

(34,006

)

 

$

231,281

 

Stock-based compensation

 

 

 

 

 

46

 

 

 

 

46

 

Options exercised

 

8,125

 

 

 

 

 

19

 

 

 

 

19

 

Cash distributions

 

 

 

 

 

 

(1,701

)

 

 

 

(1,701

)

Net income

 

 

 

 

 

 

828

 

 

 

 

828

 

Stockholders’ equity, March 31, 2018

 

22,940,576

 

$

227

 

 

5,553,696

 

$

56

 

$

244,699

 

$

19,497

 

 

$

(34,006

)

 

$

230,473

 

Distributions per share

$

0.065

 

 

 

$

0.065

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

 

126

 

 

 

 

126

 

Options exercised

 

625

 

 

 

 

 

2

 

 

 

 

2

 

Cash distributions

 

 

 

 

 

 

(1,701

)

 

 

 

(1,701

)

Net (loss)

 

 

 

 

 

 

(2,167

)

 

 

 

(2,167

)

Stockholders’ equity, June 30, 2018

 

22,941,201

 

$

227

 

 

5,553,696

 

$

56

 

$

244,827

 

$

15,629

 

 

$

(34,006

)

 

$

226,733

 

Distributions per share

$

0.065

 

 

 

$

0.065

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

 

191

 

 

 

 

191

 

Options exercised

 

8,865

 

 

 

 

 

22

 

 

 

 

22

 

Cash distributions

 

 

 

 

 

 

(1,702

)

 

 

 

(1,702

)

Net income

 

 

 

 

 

 

1,207

 

 

 

 

1,207

 

Stockholders’ equity, September 30, 2018

 

22,950,066

 

$

227

 

 

5,553,696

 

$

56

 

$

245,040

 

$

15,134

 

 

$

(34,006

)

 

$

226,451

 

Distributions per share

$

0.065

$

0.065

       

SALEM MEDIA GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)

       

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2018

 

2019

 

2018

 

2019

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

Net income (loss)

$

1,207

 

 

$

(20,005

)

 

$

(132

)

 

$

(23,327

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash stock-based compensation

 

191

 

 

 

177

 

 

 

363

 

 

 

1,289

 

 

Depreciation and amortization

 

4,636

 

 

 

3,891

 

 

 

13,634

 

 

 

12,096

 

 

Amortization of deferred financing costs

 

268

 

 

 

253

 

 

 

855

 

 

 

766

 

 

Non-cash lease expense

 

 

 

2,287

 

 

 

 

 

6,735

 

 

Accretion of acquisition-related deferred payments and contingent consideration

 

6

 

 

 

 

 

24

 

 

 

2

 

 

Provision for bad debts

 

702

 

 

 

670

 

 

 

1,498

 

 

 

1,407

 

 

Deferred income taxes

 

511

 

 

 

1,033

 

 

 

(301

)

 

 

487

 

 

Change in the estimated fair value of contingent earn-out consideration

 

 

 

(40

)

 

 

72

 

 

 

(40

)

 

Impairment of indefinite-lived long-term assets other than goodwill

 

 

 

1,915

 

 

 

 

 

1,915

 

 

Gain on early retirement of long-term debt

 

 

 

 

 

(234

)

 

 

(426

)

 

Net (gain) loss on the disposition of assets

 

(759

)

 

 

17,545

 

 

 

4,400

 

 

 

21,212

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable and unbilled revenue

 

(2,730

)

 

 

(2,366

)

 

 

(3,829

)

 

 

(2,363

)

 

 

Inventories

 

62

 

 

 

(19

)

 

 

(161

)

 

 

(372

)

 

 

Prepaid expenses and other current assets

 

(177

)

 

 

(740

)

 

 

(560

)

 

 

338

 

 

 

Accounts payable and accrued expenses

 

6,736

 

 

 

4,963

 

 

 

7,224

 

 

 

4,504

 

 

 

Deferred rent expense

 

(115

)

 

 

 

 

(235

)

 

 

 

 

Operating lease liabilities

 

 

 

(2,218

)

 

 

 

 

(7,983

)

 

 

Contract liabilities

 

(410

)

 

 

(629

)

 

 

(2,380

)

 

 

(1,710

)

 

 

Deferred rent income

 

(23

)

 

 

(46

)

 

 

(69

)

 

 

(130

)

 

 

Other liabilities

 

(27

)

 

 

(16

)

 

 

(40

)

 

 

(16

)

 

 

Income taxes payable

 

49

 

 

 

55

 

 

 

69

 

 

 

87

 

Net cash provided by operating activities

$

10,127

 

 

$

6,710

 

 

 

20,198

 

 

 

14,471

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Cash paid for capital expenditures net of tenant improvement allowances

 

(1,833

)

 

 

(1,367

)

 

 

(6,513

)

 

 

(6,064

)

Capital expenditures reimbursable under tenant improvement allowances and trade agreements

 

(70

)

 

 

(3

)

 

 

(77

)

 

 

(3

)

Purchases of broadcast assets and radio stations

 

(5,249

)

 

 

(35

)

 

 

(6,534

)

 

 

(35

)

Purchases of digital media businesses and assets

 

(4,250

)

 

 

(600

)

 

 

(4,320

)

 

 

(1,250

)

Proceeds from sale of assets

 

4,682

 

 

 

1,330

 

 

 

8,518

 

 

 

4,202

 

Other

 

1

 

 

 

3

 

 

 

(398

)

 

 

(725

)

Net cash used in investing activities

 

(6,719

)

 

 

(672

)

 

 

(9,324

)

 

 

(3,875

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Payments to repurchase 6.75% Senior Secured Notes

 

 

 

 

 

(9,550

)

 

 

(6,123

)

Proceeds from borrowings under ABL Facility

 

42,060

 

 

 

32,072

 

 

 

111,337

 

 

 

86,367

 

Payments on ABL Facility

 

(43,763

)

 

 

(36,423

)

 

 

(110,137

)

 

 

(87,962

)

Refund (payments) of debt issuance costs

 

(32

)

 

 

(13

)

 

 

(11

)

 

 

(43

)

Proceeds from the exercise of stock options

 

22

 

 

 

 

 

43

 

 

 

Payments of acquisition-related contingent earn-out consideration

 

(125

)

 

 

 

 

(140

)

 

 

Payments on financing lease liabilities

 

(14

)

 

 

(22

)

 

 

(73

)

 

 

(65

)

Payment of cash distribution on common stock

 

(1,702

)

 

 

(1,730

)

 

 

(5,104

)

 

 

(5,160

)

Book overdraft

 

154

 

 

 

76

 

 

 

2,775

 

 

 

2,280

 

Net cash used in financing activities

 

(3,400

)

 

 

(6,040

)

 

 

(10,860

)

 

 

(10,706

)

Net increase (decrease) in cash and cash equivalents

 

8

 

 

 

(2

)

 

 

14

 

 

 

(110

)

Cash and cash equivalents at beginning of year

 

9

 

 

 

9

 

 

 

3

 

 

 

117

 

Cash and cash equivalents at end of period

 

17

 

 

 

7

 

 

$

17

 

 

$

7

 

 

Salem Media Group, Inc.

Supplemental Information

(in thousands)

 

Three Months Ended

 

Nine Months Ended

September 30,

 

September 30,

2018

 

2019

 

2018

 

2019

(Unaudited)

Reconciliation of Total Operating Expenses to Operating Expenses excluding Gains or Losses on the Disposition of Assets, Stock-based Compensation Expense, Changes in the Estimated Fair Value of Contingent Earn-out Consideration, Impairments and Depreciation and Amortization Expense (Recurring Operating Expenses)

Operating Expenses

$

59,253

 

$

78,603

 

$

182,306

 

$

199,135

 

Less depreciation and amortization expense

 

 

(4,636

)

 

 

(3,891

)

 

 

(13,634

)

 

 

(12,096

)

Less change in estimated fair value of contingent earn-out consideration

40

 

(72

)

40

 

Less impairment of indefinite-lived long-term assets other than goodwill

 

 

 

 

(1,915

)

 

 

 

 

(1,915

)

Less net gain (loss) on the disposition of assets

759

 

(17,545

)

(4,400

)

(21,212

)

Less stock-based compensation expense

 

 

(191

)

 

 

(177

)

 

 

(363

)

 

 

(1,289

)

Total Recurring Operating Expenses

$

55,185

 

$

55,115

 

$

163,837

 

$

162,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Broadcast Revenue to Same Station Net Broadcast Revenue

Net broadcast revenue

 

$

48,812

 

 

$

47,679

 

 

$

147,425

 

 

$

142,854

 

Net broadcast revenue – acquisitions

(10

)

(28

)

(257

)

(274

)

Net broadcast revenue – dispositions

 

 

(1,102

)

 

 

(557

)

 

 

(2,335

)

 

 

(606

)

Net broadcast revenue – format change

(543

)

(593

)

(999

)

(1,102

)

Same Station net broadcast revenue

 

$

47,157

 

 

$

46,501

 

 

$

143,834

 

 

$

140,872

 

 

 

 

 

Reconciliation of Broadcast Operating Expenses to Same Station Broadcast Operating Expenses

Broadcast operating expenses

 

$

37,158

 

 

$

37,310

 

 

$

110,151

 

 

$

111,466

 

Broadcast operating expenses – acquisitions

(11

)

(31

)

(382

)

(398

)

Broadcast operating expenses – dispositions

 

 

(1,379

)

 

 

(762

)

 

 

(2,720

)

 

 

(799

)

Broadcast operating expenses – format change

(591

)

(635

)

(1,331

)

(1,412

)

Same Station broadcast operating expenses

 

$

35,177

 

 

$

35,882

 

 

$

105,718

 

 

$

108,857

 

 

 

 

 

Reconciliation of SOI to Same Station SOI

 

 

 

 

 

 

 

 

 

 

 

 

Station Operating Income

$

11,654

 

$

10,369

 

$

37,274

 

 

$

31,388

 

Station operating loss – acquisitions

 

 

1

 

 

 

3

 

 

 

125

 

 

 

124

 

Station operating loss – dispositions

277

 

205

 

385

 

193

 

Station operating loss – format change

 

 

48

 

 

 

42

 

 

 

332

 

 

 

310

 

Same Station - Station Operating Income

$

11,980

 

$

10,619

 

$

38,116

 

$

32,015

 

Salem Media Group, Inc.

Supplemental Information

(in thousands)

 

Three Months Ended

 

Nine Months Ended

September 30,

 

September 30,

2018

 

2019

 

2018

 

2019

(Unaudited)

Calculation of Station Operating Income, Digital Media Operating Income and Publishing Operating Loss

Net broadcast revenue

$

48,812

 

$

47,679

 

$

147,425

 

$

142,854

 

Less broadcast operating expenses

 

 

(37,158

)

 

 

(37,310

)

 

 

(110,151

)

 

 

(111,466

)

Station Operating Income

$

11,654

 

$

10,369

 

$

37,274

 

$

31,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net digital media revenue

$

10,397

 

$

9,149

 

$

31,051

 

$

29,349

 

Less digital media operating expenses

 

 

(8,021

)

 

 

(7,282

)

 

 

(24,792

)

 

 

(22,988

)

Digital Media Operating Income

$

2,376

 

$

1,867

 

$

6,259

 

$

6,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net publishing revenue

$

6,319

 

$

7,288

 

$

17,119

 

$

17,062

 

Less publishing operating expenses

 

 

(6,210

)

 

 

(6,517

)

 

 

(17,319

)

 

 

(17,112

)

Publishing Operating Income (Loss)

$

109

 

$

771

 

$

(200

)

$

(50

)

The company defines EBITDA (1) as net income before interest, taxes, depreciation, and amortization. The table below presents a reconciliation of EBITDA (1) to Net Income (Loss), the most directly comparable GAAP measure. EBITDA (1) is a non-GAAP financial performance measure that is not to be considered a substitute for or superior to the directly comparable measures reported in accordance with GAAP. The company defines Adjusted EBITDA (1) as EBITDA (1) before gains or losses on the disposition of assets, before changes in the estimated fair value of contingent earn-out consideration, before changes in the fair value of interest rate swap, before impairments, before net miscellaneous income and expenses, before (gain) loss on early retirement of long-term debt and before non-cash compensation expense. The table below presents a reconciliation of Adjusted EBITDA (1) to Net Income (Loss), the most directly comparable GAAP measure. Adjusted EBITDA (1) is a non-GAAP financial performance measure that is not to be considered a substitute for or superior to the directly comparable measures reported in accordance with GAAP.

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2018

 

2019

 

2018

 

2019

 

(Unaudited)

Net income (loss)

$

1,207

 

$

(20,005

)

$

(132

)

$

(23,327

)

Plus interest expense, net of capitalized interest

4,507

 

4,410

 

13,779

 

 

13,206

 

Plus provision for (benefit from) income taxes

 

564

 

 

1,108

 

 

(132

)

 

697

 

Plus depreciation and amortization

4,636

 

3,891

 

13,634

 

 

12,096

 

Less interest income

 

(2

)

 

 

(4

)

 

(1

)

EBITDA

$

10,912

 

$

(10,596

)

$

27,145

 

$

2,671

 

Less net (gain) loss on the disposition of assets

 

(759

)

 

17,545

 

 

4,400

 

 

21,212

 

Less change in the estimated fair value of contingent

earn-out consideration

(40

)

72

 

 

(40

)

Plus impairment of indefinite-lived long-term assets

other than goodwill

 

 

1,915

 

 

 

1,915

 

Plus (gain) on early retirement of long- term

debt

 

 

 

(234

)

 

(426

)

Plus net miscellaneous (income) and expenses

(1

)

12

 

 

(19

)

Plus non-cash stock-based compensation

 

191

 

 

177

 

 

363

 

 

1,289

 

Plus ASC 842 lease adoption

 

 

 

 

171

 

Adjusted EBITDA

$

10,343

 

$

9,001

 

$

31,758

 

$

26,773

 

The company defines Adjusted Free Cash Flow (1) as Adjusted EBITDA (1) less cash paid for capital expenditures, less cash paid for income taxes, and less cash paid for interest. The company considers Adjusted Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by its operations after cash paid for capital expenditures, cash paid for income taxes and cash paid for interest. A limitation of Adjusted Free Cash Flow as a measure of liquidity is that it does not represent the total increase or decrease in its cash balance for the period. The company uses Adjusted Free Cash Flow, a non-GAAP liquidity measure, both in presenting its results to stockholders and the investment community, and in its internal evaluation and management of the business. The company’s presentation of Adjusted Free Cash Flow is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. The company’s definition of Adjusted Free Cash Flow is not necessarily comparable to similarly titled measures reported by other companies.

The table below presents a reconciliation of Adjusted Free Cash Flow to net cash provided by operating activities, the most directly comparable GAAP measure. Adjusted Free Cash Flow is a non-GAAP liquidity measure that is not to be considered a substitute for or superior to the directly comparable measures reported in accordance with GAAP.

 

Salem Media Group, Inc.

Supplemental Information

(in thousands)

 

Three Months Ended

 

Nine Months Ended

September 30,

 

September 30,

2018

 

2019

 

2018

 

2019

(Unaudited)

Net cash provided (used) by operating activities

 

$

10,127

 

 

$

6,710

 

 

$

20,198

 

 

$

14,471

 

Non-cash stock-based compensation

(191

)

(177

)

(363

)

(1,289

)

Depreciation and amortization

 

 

(4,636

)

 

 

(3,891

)

 

 

(13,634

)

 

 

(12,096

)

Amortization of deferred financing costs

(268

)

(253

)

 

 

(855

)

 

 

(766

)

Non-cash lease expense

 

 

 

 

(2,287

)

 

 

 

 

(6,735

)

Accretion of acquisition-related deferred payments and contingent earn-out consideration

(6

)

 

 

(24

)

 

 

(2

)

Provision for bad debts

 

 

(702

)

 

 

(670

)

 

 

(1,498

)

 

 

(1,407

)

Deferred income taxes

(511

)

(1,033

)

 

 

301

 

 

 

(487

)

Change in the estimated fair value of contingent earn-out consideration

 

 

40

 

 

 

(72

)

 

 

40

 

Impairment of indefinite-lived long-term assets other than goodwill

 

 

 

 

(1,915

)

 

 

 

 

(1,915

)

Gain (loss) on the disposition of assets

759

 

(17,545

)

 

 

(4,400

)

 

 

(21,212

)

Gain (loss) on early retirement of debt

 

 

 

 

 

 

234

 

 

 

426

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable and unbilled revenue

 

 

2,730

 

 

 

2,366

 

 

 

3,829

 

 

 

2,363

 

Inventories

(62

)

19

 

 

 

161

 

 

 

372

 

Prepaid expenses and other current assets

 

 

177

 

 

 

740

 

 

 

560

 

 

 

(338

)

Accounts payable and accrued expenses

(6,736

)

(4,963

)

 

 

(7,224

)

 

 

(4,504

)

Contract liabilities

 

 

410

 

 

 

629

 

 

 

2,380

 

 

 

1,710

 

Operating lease liabilities (deferred rent)

115

 

2,218

 

 

 

235

 

 

 

7,983

 

Deferred rent income

 

 

23

 

 

 

46

 

 

 

69

 

 

 

130

 

Other liabilities

 

 

27

 

 

 

16

 

 

 

40

 

 

 

16

 

Income taxes payable

 

(49

)

 

(55

)

 

 

(69

)

 

 

(87

)

Net income (loss)

 

$

1,207

 

 

$

(20,005

)

 

$

(132

)

 

$

(23,327

)

Plus interest expense, net of capitalized interest

4,507

 

4,410

 

13,779

 

13,206

 

Plus provision for (benefit from) income taxes

 

 

564

 

 

 

(4,059

)

 

 

(132

)

 

 

(4,470

)

Plus depreciation and amortization

4,636

 

3,891

 

13,634

 

12,096

 

Less interest income

 

 

(2

)

 

 

 

 

(4

)

 

 

(1

)

EBITDA

$

10,912

 

$

(10,596

)

$

27,145

 

$

2,671

 

Plus (gain) loss on the disposition of assets

 

 

(759

)

 

 

17,545

 

 

 

4,400

 

 

 

21,212

 

Plus change in the estimated fair value of contingent earn-out consideration

 

 

(40

)

 

 

72

 

 

 

(40

)

Plus impairment of indefinite-lived long-term assets other than goodwill

 

 

 

 

1,915

 

 

 

 

 

1,915

 

Plus (gain) loss on the early retirement of long-term debt

 

 

 

 

 

 

(234

)

 

 

(426

)

Plus net miscellaneous income and expenses

(1

)

12

 

(19

)

Plus non-cash stock-based compensation

 

 

191

 

 

 

177

 

 

 

363

 

 

 

1,289

 

Plus ASC 842 lease adoption

 

 

 

 

 

 

 

 

171

 

Adjusted EBITDA

$

10,343

 

$

9,001

 

$

31,758

 

$

26,773

 

Less net cash paid for capital expenditures (1)

 

 

(1,833

)

 

 

(1,367

)

 

 

(6,513

)

 

 

(6,064

)

Plus cash (paid) received for taxes

(4

)

(19

)

(99

)

(122

)

Less cash paid for interest, net of capitalized interest

 

 

(144

)

 

 

(258

)

 

 

(8,794

)

 

 

(8,575

)

Adjusted Free Cash Flow

$

8,362

 

$

7,357

 

$

16,352

 

$

12,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Net cash paid for capital expenditures reflects actual cash payments net of cash reimbursements under tenant improvement allowances and net of property and equipment acquired in trade transactions.

 

 

Outstanding at

 

Selected Debt Data

September 30, 2019

Applicable Interest Rate

Senior Secured Notes due 2024 (1)

$

231,900,000

6.75%

Asset-based revolving credit facility (2)

 

18,065,335

4.11%

(1)

$231.9 million notes with semi-annual interest payments at an annual rate of 6.75%.

(2)

Outstanding borrowings under the ABL Facility, with interest payments due at LIBOR plus 1.5% to 2.0% per annum or prime rate plus 0.5% to 1.0% per annum.

 

Diesen Artikel teilen
Mehr zum Thema
Klicken Sie auf eines der Themen und seien Sie stets dazu informiert. Mehr Informationen hier.
TwitterFICapitalCash FlowCap


0 Kommentare

Schreibe Deinen Kommentar

Bitte melden Sie sich an, um zu kommentieren. Anmelden | Registrieren

 

Disclaimer

Meistgelesene Nachrichten des Autors

Titel
Titel
Titel
Titel