checkAd

     141  0 Kommentare Entravision Communications Corporation Reports Fourth Quarter and Full Year 2023 Results

    Entravision Communications Corporation (NYSE: EVC), a leading global advertising solutions, media and technology company, today announced financial results for the three- and twelve-month periods ended December 31, 2023, and provided an update on its digital commercial partnership with Meta Platforms. Entravision is canceling the conference call scheduled for 5 p.m. Eastern Time today.

    Digital Commercial Partnerships Business Update

    Through Entravision Global Partners, our digital commercial partnerships business, the Company acts as an intermediary between primarily global media companies and advertisers. These global media companies include Meta, for whom the Company acts as an Authorized Sales Partner (ASP), ByteDance, X Corp., Spotify, Snap and Pinterest, as well as other media companies, in 31 countries throughout the world.

    On March 4, 2024, the Company received a communication from Meta that it intends to wind down its ASP program globally and end its relationship with all of its ASPs, including Entravision, by July 1, 2024. For full year 2023, the Company estimates Meta’s ASP program represented approximately $23.8 million of the Company’s $57.7 million total consolidated EBITDA and $586.4 million of the Company’s $1,106.9 million of total consolidated revenue. Entravision has initiated a review of its operating strategy and cost structure and will provide an update on associated plans as soon as practicable.

    As of December 31, 2023, Entravision reported $118.9 million of cash and marketable securities. The Company is in compliance with all debt covenants under its current credit facility and, except for quarterly principal scheduled payments, has no maturities under that facility until March 17, 2028.

    "While we are disappointed in Meta’s decision, we are confident in Entravision’s long-term opportunities given the strength of our advertising and marketing platforms and the need for our solutions globally. We are conducting an extensive review of our strategy and cost structure to reinforce our operating foundation and ensure we are best positioned to capitalize on Entravision’s global, market leading advertising, media and technology solutions. Our balance sheet is solid with a strong cash position to support the business as we navigate these changes,” said Michael Christenson, Chief Executive Officer.

    Unaudited Financial Highlights (In thousands, except share and per share data)

     

     

    Three Months Ended

     

     

    Twelve Months Ended

     

     

     

    December 31,

     

     

    December 31,

     

     

     

    2023

     

     

    2022

     

     

    %
    Change

     

     

    2023

     

     

    2022

     

     

    %
    Change

     

    Net revenue

     

    $

    320,063

     

     

    $

    296,328

     

     

     

    8

    %

     

    $

    1,106,867

     

     

    $

    956,209

     

     

     

    16

    %

    Cost of revenue - digital (1)

     

     

    237,520

     

     

     

    191,965

     

     

     

    24

    %

     

     

    800,401

     

     

     

    623,916

     

     

     

    28

    %

    Operating expenses (2)

     

     

    57,380

     

     

     

    57,249

     

     

     

    0

    %

     

     

    220,449

     

     

     

    197,776

     

     

     

    11

    %

    Corporate expenses (3)

     

     

    14,458

     

     

     

    22,635

     

     

     

    (36

    )%

     

     

    50,294

     

     

     

    49,404

     

     

     

    2

    %

    Foreign currency (gain) loss

     

     

    611

     

     

     

    860

     

     

     

    (29

    )%

     

     

    900

     

     

     

    2,972

     

     

     

    (70

    )%

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Consolidated EBITDA (4)

     

     

    16,246

     

     

     

    36,524

     

     

     

    (56

    )%

     

     

    57,666

     

     

     

    103,090

     

     

     

    (44

    )%

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Free cash flow (5)

     

    $

    (2,076

    )

     

    $

    19,299

     

     

    *

     

     

    $

    7,394

     

     

    $

    63,325

     

     

     

    (88

    )%

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss)

     

    $

    (18,051

    )

     

    $

    725

     

     

    *

     

     

    $

    (15,621

    )

     

    $

    20,169

     

     

    *

     

    Net (income) loss attributable to redeemable noncontrolling interest

     

    $

    (157

    )

     

    $

    -

     

     

    *

     

     

    $

    (158

    )

     

    $

    -

     

     

    *

     

    Net (income) loss attributable to noncontrolling interest

     

    $

    -

     

     

    $

    (2,353

    )

     

     

    (100

    )%

     

    $

    342

     

     

    $

    (2,050

    )

     

    *

     

    Net income (loss) attributable to common stockholders

     

    $

    (18,208

    )

     

    $

    (1,628

    )

     

     

    1018

    %

     

    $

    (15,437

    )

     

    $

    18,119

     

     

    *

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) per share attributable to common stockholders, basic and diluted

     

    $

    (0.21

    )

     

    $

    (0.02

    )

     

     

    950

    %

     

    $

    (0.18

    )

     

    $

    0.21

     

     

    *

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted average common shares outstanding, basic

     

     

    88,193,240

     

     

     

    85,158,189

     

     

     

     

     

     

    87,901,938

     

     

     

    85,391,163

     

     

     

     

    Weighted average common shares outstanding, diluted

     

     

    88,193,240

     

     

     

    85,158,189

     

     

     

     

     

     

    87,901,938

     

     

     

    87,769,762

     

     

     

     

    (1)

    Consists primarily of the costs of online media acquired from third-party publishers. Media cost is classified as cost of revenue in the period in which the corresponding revenue is recognized.

    (2)

    Operating expenses include direct operating and selling, general and administrative expenses. Included in operating expenses are $2.3 million and $2.8 million of non-cash stock-based compensation for the three-month periods ended December 31, 2023 and 2022, respectively, and $9.5 million and $5.7 million of non-cash stock-based compensation for the twelve-month periods ended December 31, 2023 and 2022, respectively.

    (3)

    Corporate expenses include $4.4 million and $9.2 million of non-cash stock-based compensation for the three-month periods ended December 31, 2023 and 2022, respectively, and $14.2 million and $14.3 million of non-cash stock-based compensation for the twelve-month periods ended December 31, 2023 and 2022, respectively.

    (4)

    Consolidated EBITDA means net income (loss) plus gain (loss) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation included in operating and corporate expenses, net interest expense, other operating gain (loss), gain (loss) on debt extinguishment, income tax (expense) benefit, equity in net income (loss) of nonconsolidated affiliate, non-cash losses, syndication programming amortization less syndication programming payments, revenue from the Federal Communications Commission, or FCC, spectrum incentive auction less related expenses, expenses associated with investments, EBITDA attributable to redeemable noncontrolling interest, acquisitions and dispositions and certain pro-forma cost savings. We use the term consolidated EBITDA because that measure is defined in our 2017 Credit Agreement and 2023 Credit Agreement, and does not include gain (loss) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation, net interest expense, other income (loss), gain (loss) on debt extinguishment, income tax (expense) benefit, equity in net income (loss) of nonconsolidated affiliate, non-cash losses, syndication programming amortization less syndication programming payments, revenue from FCC spectrum incentive auction less related expenses, expenses associated with investments, EBITDA attributable to redeemable noncontrolling interest, acquisitions and dispositions and certain pro-forma cost savings.

    (5)

    Free cash flow is defined as consolidated EBITDA less cash paid for income taxes, net interest expense, capital expenditures (less amounts reimbursed by landlord) and non-recurring cash expenses plus dividend income, and other operating gain (loss). Net interest expense is defined as interest expense, less non-cash interest expense relating to amortization of debt finance costs, and less interest income.

    Net revenue for the fourth quarter and full year of 2023 increased primarily due to an increase in advertising revenue from our digital commercial partners business, and from various acquisitions, which did not fully contribute to our financial results in the comparable prior period. The increase was partially offset by a decrease in political advertising revenue in our television and audio segments.

    Cost of revenue for the fourth quarter and full year of 2023 increased primarily due to the increase in digital advertising revenue.

    Operating expenses for the fourth quarter of 2023 remained constant.

    Operating expenses for the year ended December 31, 2023 increased primarily due to expenses associated with the increase in advertising revenue, increases in salary expense and non-cash stock-based compensation, rent expense, and expenses from various acquisitions, which did not fully contribute to our financial results in the comparable prior period.

    Corporate expenses for the fourth quarter of 2023 decreased primarily due to non-recurring severance expense incurred in the fourth quarter of 2022 upon the passing of our former Chief Executive Officer, and due to a decrease in bonus expense.

    Corporate expenses for the year ended December 31, 2023 increased primarily due to professional service fees, audit fees and rent expense, partially offset by a decrease in severance expense incurred in 2022 upon the passing of our former Chief Executive Officer, and due to a decrease in bonus expense.

    Quarterly Cash Dividend

    The Company announced today that its Board of Directors approved a quarterly cash dividend to shareholders of $0.05 per share on the Company's Class A and Class U common stock, in an aggregate amount of $4.4 million. The quarterly dividend will be payable on March 29, 2024 to shareholders of record as of the close of business on March 15, 2024, and the common stock will trade ex-dividend on March 14, 2024. The Company currently anticipates that future cash dividends will be paid on a quarterly basis; however, any decision to pay future cash dividends will be subject to approval by the Board.

    Non-GAAP Financial Measures

    This press release contains certain non-GAAP financial measures as defined by SEC Regulation G. The GAAP financial measure most directly comparable to each of these non-GAAP financial measures, and a table reconciling each of these non-GAAP financial measures to its most directly comparable GAAP financial measure is included beginning on page 8.

    Balance Sheet and Related Metrics

    Cash and marketable securities as of December 31, 2023 totaled $118.9 million. Total debt as defined in the Company’s credit agreement was $210.6 million. Net of $50 million of cash and marketable securities, total leverage as defined in the Company’s credit agreement was 2.8 times as of December 31, 2023. Net of total cash and marketable securities, total leverage was 1.6 times.

    Unaudited Segment Results (In thousands)

     

     

    Three Months Ended

     

     

    Twelve Months Ended

     

     

     

    December 31,

     

     

    December 31,

     

     

     

    2023

     

     

    2022

     

     

    %
    Change

     

     

    2023

     

     

    2022

     

     

    %
    Change

     

    Net Revenue

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Digital

     

    $

    274,865

     

     

    $

    230,137

     

     

     

    19

    %

     

    $

    932,730

     

     

    $

    747,103

     

     

     

    25

    %

    Television

     

     

    31,130

     

     

     

    45,812

     

     

     

    (32

    )%

     

     

    120,937

     

     

     

    144,730

     

     

     

    (16

    )%

    Audio

     

     

    14,068

     

     

     

    20,379

     

     

     

    (31

    )%

     

     

    53,200

     

     

     

    64,376

     

     

     

    (17

    )%

    Total

     

    $

    320,063

     

     

    $

    296,328

     

     

     

    8

    %

     

    $

    1,106,867

     

     

    $

    956,209

     

     

     

    16

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cost of Revenue - Digital (1)

     

    $

    237,520

     

     

    $

    191,965

     

     

     

    24

    %

     

    $

    800,401

     

     

    $

    623,916

     

     

     

    28

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating Expenses (1)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Digital

     

    $

    26,012

     

     

    $

    22,553

     

     

     

    15

    %

     

    $

    95,767

     

     

    $

    74,130

     

     

     

    29

    %

    Television

     

     

    21,023

     

     

     

    22,989

     

     

     

    (9

    )%

     

     

    80,882

     

     

     

    81,958

     

     

     

    (1

    )%

    Audio

     

     

    10,345

     

     

     

    11,707

     

     

     

    (12

    )%

     

     

    43,800

     

     

     

    41,688

     

     

     

    5

    %

    Total

     

    $

    57,380

     

     

    $

    57,249

     

     

     

    0

    %

     

    $

    220,449

     

     

    $

    197,776

     

     

     

    11

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Corporate Expenses (1)

     

    $

    14,458

     

     

    $

    22,635

     

     

     

    (36

    )%

     

    $

    50,294

     

     

    $

    49,404

     

     

     

    2

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Foreign currency (gain) loss

     

    $

    611

     

     

    $

    860

     

     

     

    (29

    )%

     

    $

    900

     

     

    $

    2,972

     

     

     

    (70

    )%

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Consolidated EBITDA (1)

     

    $

    16,246

     

     

    $

    36,524

     

     

     

    (56

    )%

     

    $

    57,666

     

     

    $

    103,090

     

     

     

    (44

    )%

    (1)

    Cost of revenue, operating expenses, corporate expenses, and consolidated EBITDA are defined on page 2.

    About Entravision Communications Corporation

    Entravision is a global advertising solutions, media and technology company. Over the past three decades, we have strategically evolved into a digital powerhouse, expertly connecting brands to consumers in the U.S., Latin America, Europe, Asia and Africa. Our digital segment, the company’s largest by revenue, offers a full suite of end-to-end advertising services. We have commercial partnerships with Meta, X Corp. (formerly known as Twitter), TikTok, and Spotify, and marketers can use our Smadex and other platforms to deliver targeted advertising to audiences around the globe. In the U.S., we maintain a diversified portfolio of television and radio stations that target Hispanic audiences and complement our global digital services. Entravision remains the largest affiliate group of the Univision and UniMás television networks. Shares of Entravision Class A Common Stock trade on the NYSE under ticker: EVC. Learn more about our offerings at entravision.com or connect with us on LinkedIn and Facebook.

    Forward-Looking Statements

    This press release contains certain forward-looking statements. These forward-looking statements, which are included in accordance with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, may involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results and performance in future periods to be materially different from any future results or performance suggested by the forward-looking statements in this press release. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that actual results will not differ materially from these expectations, and the Company disclaims any duty to update any forward-looking statements made by the Company. From time to time, these risks, uncertainties and other factors are discussed in the Company’s filings with the Securities and Exchange Commission.

    Entravision Communications Corporation

    Consolidated Statements of Operations

    (In thousands, except share and per share data)

    (Unaudited)

     

     

    Three-Month Period

     

     

    Twelve-Month Period

     

     

     

    Ended December 31,

     

     

    Ended December 31,

     

     

     

    2023

     

     

    2022

     

     

    2023

     

     

    2022

     

    Net revenue

     

    $

    320,063

     

     

    $

    296,328

     

     

    $

    1,106,867

     

     

    $

    956,209

     

    Expenses:

     

     

     

     

     

     

     

     

     

     

     

     

    Cost of revenue - digital

     

     

    237,520

     

     

     

    191,965

     

     

     

    800,401

     

     

     

    623,916

     

    Direct operating expenses

     

     

    33,688

     

     

     

    35,106

     

     

     

    128,470

     

     

     

    122,611

     

    Selling, general and administrative expenses

     

     

    23,692

     

     

     

    22,143

     

     

     

    91,979

     

     

     

    75,165

     

    Corporate expenses

     

     

    14,458

     

     

     

    22,635

     

     

     

    50,294

     

     

     

    49,404

     

    Depreciation and amortization

     

     

    7,671

     

     

     

    6,485

     

     

     

    28,007

     

     

     

    25,697

     

    Change in fair value of contingent consideration

     

     

    6,400

     

     

     

    7,400

     

     

     

    (2,539

    )

     

     

    14,210

     

    Impairment charge

     

     

    12,278

     

     

     

    1,600

     

     

     

    13,267

     

     

     

    1,600

     

    Foreign currency (gain) loss

     

     

    611

     

     

     

    860

     

     

     

    900

     

     

     

    2,972

     

    Other operating (gain) loss

     

     

    609

     

     

     

    1,393

     

     

     

    609

     

     

     

    382

     

     

     

     

    336,927

     

     

     

    289,587

     

     

     

    1,111,388

     

     

     

    915,957

     

    Operating income (loss)

     

     

    (16,864

    )

     

     

    6,741

     

     

     

    (4,521

    )

     

     

    40,252

     

    Interest expense

     

     

    (4,503

    )

     

     

    (3,651

    )

     

     

    (17,291

    )

     

     

    (10,876

    )

    Interest income

     

     

    1,600

     

     

     

    948

     

     

     

    5,055

     

     

     

    2,864

     

    Dividend income

     

     

    3

     

     

     

     

     

     

    35

     

     

     

    20

     

    Realized gain (loss) on marketable securities

     

     

    1

     

     

     

    (59

    )

     

     

    (93

    )

     

     

    (532

    )

    Gain (loss) on debt extinguishment

     

     

     

     

     

     

     

     

    (1,556

    )

     

     

     

    Income before income taxes

     

     

    (19,763

    )

     

     

    3,979

     

     

     

    (18,371

    )

     

     

    31,728

     

    Income tax (expense) benefit

     

     

    1,712

     

     

     

    (3,254

    )

     

     

    2,750

     

     

     

    (11,559

    )

    Net income (loss)

     

     

    (18,051

    )

     

     

    725

     

     

     

    (15,621

    )

     

     

    20,169

     

    Net (income) loss attributable to redeemable noncontrolling interest

     

     

    (157

    )

     

     

     

     

     

    (158

    )

     

     

     

    Net (income) loss attributable to noncontrolling interest

     

     

     

     

     

    (2,353

    )

     

     

    342

     

     

     

    (2,050

    )

    Net income (loss) attributable to common stockholders

     

    $

    (18,208

    )

     

    $

    (1,628

    )

     

    $

    (15,437

    )

     

    $

    18,119

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic and diluted earnings (loss) per share:

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) per share attributable to common stockholders, basic and diluted

     

    $

    (0.21

    )

     

    $

    (0.02

    )

     

    $

    (0.18

    )

     

    $

    0.21

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cash dividends declared per common share, basic and diluted

     

    $

    0.05

     

     

    $

    0.03

     

     

    $

    0.20

     

     

    $

    0.10

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted average common shares outstanding, basic

     

     

    88,193,240

     

     

     

    85,158,189

     

     

     

    87,901,938

     

     

     

    85,391,163

     

    Weighted average common shares outstanding, diluted

     

     

    88,193,240

     

     

     

    85,158,189

     

     

     

    87,901,938

     

     

     

    87,769,762

     

    Entravision Communications Corporation

    Consolidated Balance Sheets

    (In thousands; unaudited)

     

     

    December 31,

     

     

    December 31,

     

     

     

    2023

     

     

    2022

     

    ASSETS

     

     

     

     

     

     

    Current assets

     

     

     

     

     

     

    Cash and cash equivalents

     

    $

    105,739

     

     

    $

    110,691

     

    Marketable securities

     

     

    13,172

     

     

     

    44,528

     

    Restricted Cash

     

     

    770

     

     

     

    753

     

    Trade receivables, net of allowance for doubtful accounts

     

     

    235,837

     

     

     

    224,713

     

    Assets held for sale

     

     

    301

     

     

     

     

    Prepaid expenses and other current assets

     

     

    30,036

     

     

     

    27,238

     

    Total current assets

     

     

    385,855

     

     

     

    407,923

     

    Property and equipment, net

     

     

    71,475

     

     

     

    61,362

     

    Intangible assets subject to amortization, net

     

     

    51,784

     

     

     

    61,811

     

    Intangible assets not subject to amortization

     

     

    195,174

     

     

     

    207,453

     

    Goodwill

     

     

    90,672

     

     

     

    86,991

     

    Deferred income taxes

     

     

    4,991

     

     

     

    2,591

     

    Operating leases right of use asset

     

     

    43,941

     

     

     

    44,413

     

    Other assets

     

     

    22,054

     

     

     

    8,297

     

    Total assets

     

    $

    865,946

     

     

    $

    880,841

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    LIABILITIES AND STOCKHOLDERS' EQUITY

     

     

     

     

     

     

    Current liabilities

     

     

     

     

     

     

    Current maturities of long-term debt

     

    $

    9,969

     

     

    $

    5,256

     

    Accounts payable and accrued expenses

     

     

    254,802

     

     

     

    237,415

     

    Operating lease liabilities

     

     

    7,282

     

     

     

    5,570

     

    Total current liabilities

     

     

    272,053

     

     

     

    248,241

     

    Long-term debt, less current maturities, net of unamortized debt issuance costs

     

     

    199,552

     

     

     

    207,292

     

    Long-term operating lease liabilities

     

     

    45,665

     

     

     

    42,151

     

    Other long-term liabilities

     

     

    23,009

     

     

     

    30,198

     

    Deferred income taxes

     

     

    59,381

     

     

     

    67,590

     

    Total liabilities

     

     

    599,660

     

     

     

    595,472

     

     

     

     

     

     

     

     

    Redeemable noncontrolling interest

     

     

    43,758

     

     

     

     

     

     

     

     

     

     

     

    Stockholders' equity

     

     

     

     

     

     

    Class A common stock

     

     

    8

     

     

     

    8

     

    Class B common stock

     

     

     

     

     

     

    Class U common stock

     

     

    1

     

     

     

    1

     

    Additional paid-in capital

     

     

    743,246

     

     

     

    776,298

     

    Accumulated deficit

     

     

    (519,812

    )

     

     

    (504,375

    )

    Accumulated other comprehensive income (loss)

     

     

    (915

    )

     

     

    (1,510

    )

    Total stockholders' equity

     

     

    222,528

     

     

     

    270,422

     

    Noncontrolling interest

     

     

    -

     

     

     

    14,947

     

    Total equity

     

     

    222,528

     

     

     

    285,369

     

    Total liabilities, redeemable noncontrolling interest and equity

     

    $

    865,946

     

     

    $

    880,841

     

    Entravision Communications Corporation

    Consolidated Statements of Cash Flows

    (In thousands; unaudited)

     

     

    Three-Month Period

     

     

    Twelve-Month Period

     

     

     

    Ended December 31,

     

     

    Ended December 31,

     

     

     

    2023

     

     

    2022

     

     

    2023

     

     

    2022

     

    Cash flows from operating activities:

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss)

     

    $

    (18,051

    )

     

    $

    725

     

     

    $

    (15,621

    )

     

    $

    20,169

     

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

     

     

     

     

     

     

     

     

     

     

     

     

    Depreciation and amortization

     

     

    7,671

     

     

     

    6,485

     

     

     

    28,007

     

     

     

    25,697

     

    Impairment charge

     

     

    12,278

     

     

     

    1,600

     

     

     

    13,267

     

     

     

    1,600

     

    Deferred income taxes

     

     

    (10,796

    )

     

     

    (557

    )

     

     

    (10,965

    )

     

     

    (3,708

    )

    Non-cash interest

     

     

    91

     

     

     

    238

     

     

     

    355

     

     

     

    1,314

     

    Amortization of syndication contracts

     

     

    113

     

     

     

    120

     

     

     

    471

     

     

     

    468

     

    Payments on syndication contracts

     

     

    (114

    )

     

     

    (166

    )

     

     

    (480

    )

     

     

    (470

    )

    Non-cash stock-based compensation

     

     

    6,645

     

     

     

    12,039

     

     

     

    23,698

     

     

     

    20,034

     

    (Gain) loss on marketable securities

     

     

    (1

    )

     

     

    59

     

     

     

    93

     

     

     

    532

     

    (Gain) loss on disposal of assets/business

     

     

    748

     

     

     

    (37

    )

     

     

    737

     

     

     

    (636

    )

    (Gain) loss on debt extinguishment

     

     

     

     

     

     

     

     

    1,556

     

     

     

     

    Change in fair value of contingent consideration

     

     

    6,400

     

     

     

    7,400

     

     

     

    (2,539

    )

     

     

    14,210

     

    Changes in assets and liabilities, net of businesses acquired and disposed of:

     

     

     

     

     

     

     

     

     

     

     

     

    (Increase) decrease in trade receivables, net

     

     

    (25,508

    )

     

     

    (31,983

    )

     

     

    (9,247

    )

     

     

    (9,687

    )

    (Increase) decrease in prepaid expenses and other current assets, operating leases right of use asset and other assets

     

     

    15,025

     

     

     

    2,200

     

     

     

    7,826

     

     

     

    2,017

     

    Increase (decrease) in accounts payable, accrued expenses and other liabilities

     

     

    11,578

     

     

     

    2,652

     

     

     

    38,038

     

     

     

    7,377

     

    Net cash provided by operating activities

     

     

    6,079

     

     

     

    775

     

     

     

    75,196

     

     

     

    78,917

     

    Cash flows from investing activities:

     

     

     

     

     

     

     

     

     

     

     

     

    Proceeds from sale of assets/business

     

     

    175

     

     

     

    37

     

     

     

    258

     

     

     

    2,708

     

    Purchases of property and equipment

     

     

    (7,446

    )

     

     

    (3,586

    )

     

     

    (27,327

    )

     

     

    (11,468

    )

    Purchase of businesses, net of cash acquired

     

     

     

     

     

     

     

     

    (6,930

    )

     

     

     

    Investment in variable interest entities, net of cash consolidated

     

     

     

     

     

     

     

     

     

     

     

    (5,164

    )

    Purchases of marketable securities

     

     

     

     

     

    (13,902

    )

     

     

    (11,355

    )

     

     

    (106,382

    )

    Proceeds from sale of marketable securities

     

     

    5,242

     

     

     

    12,946

     

     

     

    43,335

     

     

     

    59,814

     

    Purchases of investments

     

     

     

     

     

     

     

     

    (300

    )

     

     

     

    Issuance of loan receivable

     

     

     

     

     

     

     

     

    (13,636

    )

     

     

     

    Net cash provided by (used in) investing activities

     

     

    (2,029

    )

     

     

    (4,505

    )

     

     

    (15,955

    )

     

     

    (60,492

    )

    Cash flows from financing activities:

     

     

     

     

     

     

     

     

     

     

     

     

    Proceeds from stock option exercises

     

     

     

     

     

    1

     

     

     

    554

     

     

     

    219

     

    Tax payments related to shares withheld for share-based compensation plans

     

     

    (3,899

    )

     

     

    (4,257

    )

     

     

    (4,057

    )

     

     

    (4,524

    )

    Payments on debt

     

     

    (1,250

    )

     

     

    (751

    )

     

     

    (215,745

    )

     

     

    (3,252

    )

    Dividends paid

     

     

    (4,406

    )

     

     

    (2,124

    )

     

     

    (17,588

    )

     

     

    (8,539

    )

    Distributions to noncontrolling interest

     

     

     

     

     

     

     

     

    (3,380

    )

     

     

     

    Repurchase of Class A common stock

     

     

     

     

     

     

     

     

     

     

     

    (11,280

    )

    Payment of contingent consideration

     

     

     

     

     

     

     

     

    (35,113

    )

     

     

    (65,340

    )

    Principal payments under finance lease obligation

     

     

    (39

    )

     

     

    (33

    )

     

     

    (152

    )

     

     

    (105

    )

    Proceeds from borrowings on debt

     

     

    667

     

     

     

     

     

     

    213,087

     

     

     

     

    Payments for debt issuance costs

     

     

     

     

     

     

     

     

    (1,777

    )

     

     

     

    Net cash used in financing activities

     

     

    (8,927

    )

     

     

    (7,164

    )

     

     

    (64,171

    )

     

     

    (92,821

    )

    Effect of exchange rates on cash, cash equivalents and restricted cash

     

     

    (3

    )

     

     

    (2

    )

     

     

    (5

    )

     

     

    (3

    )

    Net increase (decrease) in cash, cash equivalents and restricted cash

     

     

    (4,880

    )

     

     

    (10,896

    )

     

     

    (4,935

    )

     

     

    (74,399

    )

    Cash, cash equivalents and restricted cash:

     

     

     

     

     

     

     

     

     

     

     

     

    Beginning

     

     

    111,389

     

     

     

    122,340

     

     

     

    111,444

     

     

     

    185,843

     

    Ending

     

    $

    106,509

     

     

    $

    111,444

     

     

    $

    106,509

     

     

    $

    111,444

     

    Entravision Communications Corporation

    Reconciliation of Consolidated EBITDA to Cash Flows From Operating Activities

    (In thousands; unaudited)

    The most directly comparable GAAP financial measure is operating cash flow. A reconciliation of this non-GAAP measure to cash flows from operating activities for each of the periods presented is as follows:

     

     

    Three-Month Period

     

     

    Twelve-Month Period

     

     

     

    Ended December 31,

     

     

    Ended December 31,

     

     

     

    2023

     

     

    2022

     

     

    2023

     

     

    2022

     

    Consolidated EBITDA (1)

     

    $

    16,246

     

     

    $

    36,524

     

     

    $

    57,666

     

     

    $

    103,090

     

    EBITDA attributable to redeemable noncontrolling interest

     

     

    779

     

     

     

     

     

     

    1,515

     

     

     

     

    EBITDA attributable to noncontrolling interest

     

     

     

     

     

    3,404

     

     

     

    230

     

     

     

    3,399

     

    Interest expense

     

     

    (4,503

    )

     

     

    (3,651

    )

     

     

    (17,291

    )

     

     

    (10,876

    )

    Interest income

     

     

    1,600

     

     

     

    948

     

     

     

    5,055

     

     

     

    2,864

     

    Income tax (expense) benefit

     

     

    1,712

     

     

     

    (3,254

    )

     

     

    2,750

     

     

     

    (11,559

    )

    Amortization of syndication contracts

     

     

    (113

    )

     

     

    (120

    )

     

     

    (471

    )

     

     

    (468

    )

    Payments on syndication contracts

     

     

    114

     

     

     

    166

     

     

     

    480

     

     

     

    470

     

    Non-cash stock-based compensation included in direct operating

     

     

     

     

     

     

     

     

     

     

     

     

    expenses

     

     

    (2,264

    )

     

     

    (2,816

    )

     

     

    (9,482

    )

     

     

    (5,694

    )

    Non-cash stock-based compensation included in corporate expenses

     

     

    (4,381

    )

     

     

    (9,223

    )

     

     

    (14,216

    )

     

     

    (14,340

    )

    Depreciation and amortization

     

     

    (7,671

    )

     

     

    (6,485

    )

     

     

    (28,007

    )

     

     

    (25,697

    )

    Change in fair value of contingent consideration

     

     

    (6,400

    )

     

     

    (7,400

    )

     

     

    2,539

     

     

     

    (14,210

    )

    Non-recurring severance charge

     

     

    (287

    )

     

     

    (4,316

    )

     

     

    (899

    )

     

     

    (4,316

    )

    Dividend income

     

     

    3

     

     

     

     

     

     

    35

     

     

     

    20

     

    Realized gain (loss) on marketable securities

     

     

    1

     

     

     

    (59

    )

     

     

    (93

    )

     

     

    (532

    )

    Other operating gain (loss)

     

     

    (609

    )

     

     

    (1,393

    )

     

     

    (609

    )

     

     

    (382

    )

    Impairment charge

     

     

    (12,278

    )

     

     

    (1,600

    )

     

     

    (13,267

    )

     

     

    (1,600

    )

    Gain (loss) on debt extinguishment

     

     

     

     

     

     

     

     

    (1,556

    )

     

     

     

    Net (income) loss attributable to redeemable noncontrolling interest

     

     

    (157

    )

     

     

     

     

     

    (158

    )

     

     

     

    Net (income) loss attributable to noncontrolling interest

     

     

     

     

     

    (2,353

    )

     

     

    342

     

     

     

    (2,050

    )

    Net income (loss) attributable to common stockholders

     

     

    (18,208

    )

     

     

    (1,628

    )

     

     

    (15,437

    )

     

     

    18,119

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Depreciation and amortization

     

     

    7,671

     

     

     

    6,485

     

     

     

    28,007

     

     

     

    25,697

     

    Impairment charge

     

     

    12,278

     

     

     

    1,600

     

     

     

    13,267

     

     

     

    1,600

     

    Deferred income taxes

     

     

    (10,796

    )

     

     

    (557

    )

     

     

    (10,965

    )

     

     

    (3,708

    )

    Amortization of debt issuance costs

     

     

    91

     

     

     

    238

     

     

     

    355

     

     

     

    1,314

     

    Amortization of syndication contracts

     

     

    113

     

     

     

    120

     

     

     

    471

     

     

     

    468

     

    Payments on syndication contracts

     

     

    (114

    )

     

     

    (166

    )

     

     

    (480

    )

     

     

    (470

    )

    Non-cash stock-based compensation

     

     

    6,645

     

     

     

    12,039

     

     

     

    23,698

     

     

     

    20,034

     

    Realized (gain) loss on marketable securities

     

     

    (1

    )

     

     

    59

     

     

     

    93

     

     

     

    532

     

    (Gain) loss on disposal of assets/business

     

     

    748

     

     

     

    (37

    )

     

     

    737

     

     

     

    (636

    )

    Change in fair value of contingent consideration

     

     

    6,400

     

     

     

    7,400

     

     

     

    (2,539

    )

     

     

    14,210

     

    (Gain) loss on debt extinguishment

     

     

     

     

     

     

     

     

    1,556

     

     

     

     

    Net (income) loss attributable to redeemable noncontrolling interest

     

     

    157

     

     

     

     

     

     

    158

     

     

     

     

    Net income (loss) attributable to noncontrolling interest

     

     

     

     

     

    2,353

     

     

     

    (342

    )

     

     

    2,050

     

    Changes in assets and liabilities:

     

     

     

     

     

     

     

     

     

     

     

     

    (Increase) decrease in accounts receivable

     

     

    (25,508

    )

     

     

    (31,983

    )

     

     

    (9,247

    )

     

     

    (9,687

    )

    (Increase) decrease in prepaid expenses and other assets

     

     

    15,025

     

     

     

    2,200

     

     

     

    7,826

     

     

     

    2,017

     

    Increase (decrease) in accounts payable, accrued expenses and other liabilities

     

     

    11,578

     

     

     

    2,652

     

     

     

    38,038

     

     

     

    7,377

     

    Net cash provided by (used in ) operating activities

     

    $

    6,079

     

     

    $

    775

     

     

    $

    75,196

     

     

    $

    78,917

     

    (1)

    Consolidated EBITDA is defined on page 2.

    Entravision Communications Corporation

    Reconciliation of Free Cash Flow to Cash Flows From Operating Activities

    (In thousands; unaudited)

    The most directly comparable GAAP financial measure is operating cash flow. A reconciliation of this non-GAAP measure to cash flows from operating activities for each of the periods presented is as follows:

     

     

    Three-Month Period

     

     

    Twelve-Month Period

     

     

     

    Ended December 31,

     

     

    Ended December 31,

     

     

     

     

    2023

     

     

     

    2022

     

     

     

    2023

     

     

     

    2022

     

    Consolidated EBITDA (1)

     

    $

    16,246

     

     

    $

    36,524

     

     

    $

    57,666

     

     

    $

    103,090

     

    Net, cash interest expense (1)

     

     

    (2,812

    )

     

     

    (2,465

    )

     

     

    (11,881

    )

     

     

    (6,698

    )

    Dividend income

     

     

    3

     

     

     

     

     

     

    35

     

     

     

    20

     

    Cash paid for income taxes

     

     

    (7,171

    )

     

     

    (5,465

    )

     

     

    (13,100

    )

     

     

    (16,921

    )

    Capital expenditures (2)

     

     

    (7,446

    )

     

     

    (3,586

    )

     

     

    (27,327

    )

     

     

    (11,468

    )

    Landlord incentive reimbursement

     

     

     

     

     

     

     

     

    3,509

     

     

     

     

    Other operating gain (loss)

     

     

    (609

    )

     

     

    (1,393

    )

     

     

    (609

    )

     

     

    (382

    )

    Non-recurring cash severance charge

     

     

    (287

    )

     

     

    (4,316

    )

     

     

    (899

    )

     

     

    (4,316

    )

    Free cash flow (1)

     

     

    (2,076

    )

     

     

    19,299

     

     

     

    7,394

     

     

     

    63,325

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Capital expenditures (2)

     

     

    7,446

     

     

     

    3,586

     

     

     

    27,327

     

     

     

    11,468

     

    Landlord incentive reimbursement

     

     

     

     

     

     

     

     

    (3,509

    )

     

     

     

    EBITDA attributable to redeemable noncontrolling interest

     

     

    779

     

     

     

     

     

     

    1,515

     

     

     

     

    EBITDA attributable to noncontrolling interest

     

     

     

     

     

    3,404

     

     

     

    230

     

     

     

    3,399

     

    (Gain) loss on disposal of assets/business

     

     

    748

     

     

     

    (37

    )

     

     

    737

     

     

     

    (636

    )

    Cash paid for income taxes

     

     

    7,171

     

     

     

    5,465

     

     

     

    13,100

     

     

     

    16,921

     

    Deferred income taxes

     

     

    (10,796

    )

     

     

    (557

    )

     

     

    (10,965

    )

     

     

    (3,708

    )

    Income tax (expense) benefit

     

     

    1,712

     

     

     

    (3,254

    )

     

     

    2,750

     

     

     

    (11,559

    )

    Changes in assets and liabilities:

     

     

     

     

     

     

     

     

     

     

     

     

    (Increase) decrease in accounts receivable

     

     

    (25,508

    )

     

     

    (31,983

    )

     

     

    (9,247

    )

     

     

    (9,687

    )

    (Increase) decrease in prepaid expenses and other assets

     

     

    15,025

     

     

     

    2,200

     

     

     

    7,826

     

     

     

    2,017

     

    Increase (decrease) in accounts payable, accrued expenses and other liabilities

     

     

    11,578

     

     

     

    2,652

     

     

     

    38,038

     

     

     

    7,377

     

    Cash Flows From Operating Activities

     

    $

    6,079

     

     

    $

    775

     

     

    $

    75,196

     

     

    $

    78,917

     

    (1)

    Consolidated EBITDA, net interest expense, and free cash flow are defined on page 2.

    (2)

    Capital expenditures are not part of the consolidated statement of operations.

     


    The Entravision Communications (A) Stock at the time of publication of the news with a fall of -2,37 % to 3,30USD on Lang & Schwarz stock exchange (05. März 2024, 22:18 Uhr).


    Business Wire (engl.)
    0 Follower
    Autor folgen

    Entravision Communications Corporation Reports Fourth Quarter and Full Year 2023 Results Entravision Communications Corporation (NYSE: EVC), a leading global advertising solutions, media and technology company, today announced financial results for the three- and twelve-month periods ended December 31, 2023, and provided an update on …