For the quarter ended September 30, 2002 |
Commission file number 1-9645 | |
Texas |
74-1787539 | |
(State of Incorporation) |
(I.R.S. Employer Identification No.) |
Class
|
Outstanding at October 30, 2002 | |
Common Stock, $.10 par value |
612,729,357 |
Page No. | ||
Part I Financial Information |
||
Item 1. Unaudited Financial Statements |
||
3 | ||
5 | ||
6 | ||
7 | ||
15 | ||
32 | ||
32 | ||
Part II Other Information |
||
33 | ||
33 | ||
(a) Exhibits |
||
(b) Reports on Form 8-K |
||
33 | ||
34 | ||
36 |
September 30, 2002
(Unaudited) |
December 31, 2001 (Audited) |
|||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ |
187,629 |
|
$ |
154,744 |
| ||
Restricted cash |
|
4,815 |
|
|
4,600 |
| ||
Accounts receivable, less allowance of $69,887 at
September 30, 2002 and $61,070 at December 31, 2001 |
|
1,624,082 |
|
|
1,475,276 |
| ||
Prepaid expenses |
|
247,748 |
|
|
163,283 |
| ||
Other current assets |
|
145,515 |
|
|
143,396 |
| ||
|
|
|
|
|
| |||
Total Current Assets |
|
2,209,789 |
|
|
1,941,299 |
| ||
Property, Plant and Equipment |
||||||||
Land, buildings and improvements |
|
1,497,926 |
|
|
1,388,332 |
| ||
Structures and site leases |
|
2,494,635 |
|
|
2,210,309 |
| ||
Towers, transmitter and studio equipment |
|
703,322 |
|
|
634,532 |
| ||
Furniture and other equipment |
|
599,280 |
|
|
556,977 |
| ||
Construction in progress |
|
205,736 |
|
|
191,048 |
| ||
|
|
|
|
|
| |||
|
5,500,899 |
|
|
4,981,198 |
| |||
Less accumulated depreciation |
|
(1,351,800 |
) |
|
(1,024,449 |
) | ||
|
|
|
|
|
| |||
|
4,149,099 |
|
|
3,956,749 |
| |||
Intangible Assets |
||||||||
Definite-lived intangibles, net |
|
778,574 |
|
|
814,306 |
| ||
Indefinite-lived intangibles - licenses |
|
11,732,841 |
|
|
21,116,280 |
| ||
Indefinite-lived intangibles - other |
|
383,717 |
|
|
155,593 |
| ||
Goodwill |
|
7,209,756 |
|
|
18,267,306 |
| ||
Other Assets |
||||||||
Notes receivable |
|
30,627 |
|
|
45,856 |
| ||
Investments in, and advances to, nonconsolidated affiliates |
|
523,014 |
|
|
502,185 |
| ||
Other assets |
|
538,170 |
|
|
449,227 |
| ||
Other investments |
|
132,819 |
|
|
354,341 |
| ||
|
|
|
|
|
| |||
Total Assets |
$ |
27,688,406 |
|
$ |
47,603,142 |
| ||
|
|
|
|
|
|
September 30, 2002
(Unaudited) |
December 31, 2001 (Audited) |
|||||||
Current Liabilities |
||||||||
Accounts payable |
$ |
325,303 |
|
$ |
292,539 |
| ||
Accrued interest |
|
102,328 |
|
|
85,842 |
| ||
Accrued expenses |
|
867,708 |
|
|
803,709 |
| ||
Accrued income taxes |
|
183,264 |
|
|
10,097 |
| ||
Current portion of long-term debt |
|
2,150,505 |
|
|
1,515,221 |
| ||
Deferred income |
|
300,717 |
|
|
234,559 |
| ||
Other current liabilities |
|
26,134 |
|
|
17,890 |
| ||
|
|
|
|
|
| |||
Total Current Liabilities |
|
3,955,959 |
|
|
2,959,857 |
| ||
Long-term debt |
|
6,942,253 |
|
|
7,967,713 |
| ||
Deferred income taxes |
|
2,358,878 |
|
|
6,512,217 |
| ||
Other long-term liabilities |
|
391,759 |
|
|
374,307 |
| ||
Minority interest |
|
49,041 |
|
|
52,985 |
| ||
Shareholders Equity |
||||||||
Common stock |
|
61,295 |
|
|
59,827 |
| ||
Additional paid-in capital |
|
30,899,658 |
|
|
30,320,916 |
| ||
Common stock warrants |
|
|
|
|
12,373 |
| ||
Accumulated deficit |
|
(16,836,733 |
) |
|
(599,086 |
) | ||
Accumulated other comprehensive loss |
|
(113,497 |
) |
|
(34,470 |
) | ||
Other |
|
(4,003 |
) |
|
(8,218 |
) | ||
Cost of shares held in treasury |
|
(16,204 |
) |
|
(15,279 |
) | ||
|
|
|
|
|
| |||
Total shareholders equity |
|
13,990,516 |
|
|
29,736,063 |
| ||
|
|
|
|
|
| |||
Total Liabilities and Shareholders Equity |
$ |
27,688,406 |
|
$ |
47,603,142 |
| ||
|
|
|
|
|
|
Nine Months Ended |
Three Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||||
Revenue |
$ |
6,211,322 |
|
$ |
6,107,857 |
|
$ |
2,340,425 |
|
$ |
2,300,233 |
| ||||
Operating expenses: |
||||||||||||||||
Divisional operating expenses (excludes non-cash compensation expense of $3,680, $11,361, $903 and $2,359 for the nine
months ended and three months ended September 30, 2002 and 2001, respectively) |
|
4,475,749 |
|
|
4,395,864 |
|
|
1,680,371 |
|
|
1,696,581 |
| ||||
Non-cash compensation expense |
|
4,219 |
|
|
14,931 |
|
|
936 |
|
|
2,581 |
| ||||
Depreciation and amortization |
|
449,182 |
|
|
1,911,372 |
|
|
160,503 |
|
|
652,771 |
| ||||
Corporate expenses (excludes non-cash compensation expense of $539, $3,570, $33 and $222 for the nine months ended and
three months ended September 30, 2002 and 2001, respectively) |
|
122,557 |
|
|
140,832 |
|
|
44,385 |
|
|
48,150 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating income (loss) |
|
1,159,615 |
|
|
(355,142 |
) |
|
454,230 |
|
|
(99,850 |
) | ||||
Interest expense |
|
326,652 |
|
|
428,683 |
|
|
107,935 |
|
|
134,744 |
| ||||
Gain (loss) on sale of assets related to mergers |
|
3,991 |
|
|
(57,390 |
) |
|
|
|
|
|
| ||||
Gain (loss) on marketable securities |
|
(7,108 |
) |
|
29,512 |
|
|
(16,009 |
) |
|
5,707 |
| ||||
Equity in earnings of nonconsolidated affiliates |
|
16,619 |
|
|
11,619 |
|
|
5,906 |
|
|
7,011 |
| ||||
Other income (expense) net |
|
62,575 |
|
|
(19,049 |
) |
|
20,974 |
|
|
(1,651 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) before income taxes and cumulative effect of a change in accounting principle |
|
909,040 |
|
|
(819,133 |
) |
|
357,166 |
|
|
(223,527 |
) | ||||
Income tax (expense) benefit: |
||||||||||||||||
Current |
|
(231,079 |
) |
|
(217,882 |
) |
|
(25,321 |
) |
|
(122,561 |
) | ||||
Deferred |
|
(137,082 |
) |
|
258,588 |
|
|
(119,331 |
) |
|
113,890 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) before cumulative effect of a change in accounting principle |
|
540,879 |
|
|
(778,427 |
) |
|
212,514 |
|
|
(232,198 |
) | ||||
Cumulative effect of a change in accounting principle |
|
(16,778,526 |
) |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
|
(16,237,647 |
) |
|
(778,427 |
) |
|
212,514 |
|
|
(232,198 |
) | ||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||
Foreign currency translation adjustments |
|
1,976 |
|
|
14,292 |
|
|
8,483 |
|
|
63,551 |
| ||||
Unrealized gain (loss) on securities: |
||||||||||||||||
Unrealized holding gain (loss) |
|
(90,026 |
) |
|
(207,180 |
) |
|
(11,798 |
) |
|
(178,190 |
) | ||||
Reclassification adjustment for gains on securities transferred to trading |
|
|
|
|
(45,315 |
) |
|
|
|
|
|
| ||||
Reclassification adjustment for gains on shares held prior to mergers |
|
(3,982 |
) |
|
|
|
|
|
|
|
|
| ||||
Reclassification adjustment for (gains) losses included in net income (loss) |
|
13,005 |
|
|
73,562 |
|
|
15,480 |
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Comprehensive income (loss) |
$ |
(16,316,674 |
) |
$ |
(943,068 |
) |
$ |
224,679 |
|
$ |
(346,837 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Per common share: |
||||||||||||||||
Income (loss) before cumulative effect of a change in accounting principle Basic |
$ |
.89 |
|
$ |
(1.32 |
) |
$ |
.35 |
|
$ |
(.39 |
) | ||||
Cumulative effect of a change in accounting principle Basic |
$ |
(27.74 |
) |
$ |
|
|
$ |
|
|
$ |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) Basic |
$ |
(26.85 |
) |
$ |
(1.32 |
) |
$ |
.35 |
|
$ |
(.39 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) before cumulative effect of a change in accounting principle Diluted |
$ |
.88 |
|
$ |
(1.32 |
) |
$ |
.34 |
|
$ |
(.39 |
) | ||||
Cumulative effect of a change in accounting principle Diluted |
$ |
(26.77 |
) |
$ |
|
|
$ |
|
|
$ |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) Diluted |
$ |
(25.89 |
) |
$ |
(1.32 |
) |
$ |
.34 |
|
$ |
(.39 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
||||||||
2002 |
2001 |
|||||||
Cash Flows from operating activities: |
||||||||
Net loss |
$ |
(16,237,647 |
) |
$ |
(778,427 |
) | ||
Reconciling Items: |
||||||||
Cumulative effect of a change in accounting principle, net of tax |
|
16,778,526 |
|
|
|
| ||
Depreciation and amortization |
|
449,182 |
|
|
1,911,372 |
| ||
Deferred taxes |
|
137,082 |
|
|
(258,588 |
) | ||
(Gain) loss on disposal of assets |
|
(38,183 |
) |
|
7,172 |
| ||
(Gain) loss on sale of assets related to mergers |
|
(3,991 |
) |
|
57,390 |
| ||
(Gain) loss on available-for-sale securities |
|
25,322 |
|
|
29,206 |
| ||
(Gain) loss on other investments |
|
|
|
|
22,927 |
| ||
(Gain) loss on forward exchange contract |
|
(34,058 |
) |
|
(60,153 |
) | ||
(Gain) loss on trading securities |
|
15,844 |
|
|
(21,493 |
) | ||
Increase (decrease) accrued income and other taxes |
|
197,704 |
|
|
(315,952 |
) | ||
Increase (decrease) other, net |
|
(20,529 |
) |
|
12,884 |
| ||
Changes in other operating assets and liabilities, net of effects of acquisitions |
|
(15,422 |
) |
|
(252,205 |
) | ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
1,253,830 |
|
|
354,133 |
| ||
Cash flows from investing activities: |
||||||||
(Investment in) liquidation of restricted cash, net |
|
(152 |
) |
|
591,767 |
| ||
Cash acquired in stock-for-stock mergers |
|
4,305 |
|
|
|
| ||
Decrease (increase) in notes receivable net |
|
2,968 |
|
|
885 |
| ||
Decrease (increase) in investments in and advances to nonconsolidated affiliates - net |
|
(4,361 |
) |
|
(30,336 |
) | ||
Purchases of investments |
|
(500 |
) |
|
(3,009 |
) | ||
Proceeds from sale of investments |
|
15,180 |
|
|
595,634 |
| ||
Purchases of property, plant and equipment |
|
(338,529 |
) |
|
(419,412 |
) | ||
Proceeds from disposal of assets |
|
76,284 |
|
|
99,632 |
| ||
Proceeds from divestitures placed in restricted cash |
|
25,303 |
|
|
41,000 |
| ||
Acquisition of operating assets |
|
(174,523 |
) |
|
(519,404 |
) | ||
Acquisition of operating assets with restricted cash |
|
(19,979 |
) |
|
(362,075 |
) | ||
Decrease (increase) in other-net |
|
(29,323 |
) |
|
(34,231 |
) | ||
|
|
|
|
|
| |||
Net cash used in investing activities |
|
(443,327 |
) |
|
(39,549 |
) | ||
Cash flows from financing activities: |
||||||||
Draws on credit facilities |
|
2,938,908 |
|
|
1,886,832 |
| ||
Payments on credit facilities |
|
(2,845,039 |
) |
|
(2,401,320 |
) | ||
Payments on long-term debt |
|
(935,883 |
) |
|
(4,964 |
) | ||
Proceeds from forward exchange contract |
|
|
|
|
90,826 |
| ||
Proceeds from exercise of stock options, stock purchase plan and common stock warrants |
|
64,396 |
|
|
192,603 |
| ||
Payments for purchase of treasury shares |
|
|
|
|
(9,000 |
) | ||
|
|
|
|
|
| |||
Net cash used in financing activities |
|
(777,618 |
) |
|
(245,023 |
) | ||
Net increase in cash and cash equivalents |
|
32,885 |
|
|
69,561 |
| ||
Cash and cash equivalents at beginning of period |
|
154,744 |
|
|
196,838 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents at end of period |
$ |
187,629 |
|
$ |
266,399 |
| ||
|
|
|
|
|
|
(In thousands) |
June 14, 2002 (Unaudited) | |
| ||
Current assets |
$ 53,645 | |
Property, plant and equipment |
142,736 | |
Intangible assets |
785,724 | |
Other assets |
16,318 | |
| ||
Total Assets Acquired |
998,423 | |
Current liabilities |
(67,485) | |
Long-term debt |
(318,970) | |
Deferred income taxes |
(94,525) | |
Other long-term liabilities |
(24,443) | |
| ||
Total Liabilities Assumed |
(505,423) | |
| ||
Net Assets Acquired |
$ 493,000 | |
|
Pro Forma (Unaudited) |
|||||||||||||||
Nine months ended September 30, |
Three months ended September 30, |
||||||||||||||
2002 |
2001 |
2002 |
2001 |
||||||||||||
Revenue |
$ |
6,291,331 |
|
$ |
6,256,785 |
|
$ |
2,340,425 |
$ |
2,348,722 |
| ||||
Income (loss) before cumulative effect of a change in accounting principle |
|
529,822 |
|
|
(791,724 |
) |
|
212,514 |
|
(235,061 |
) | ||||
Net income (loss) |
|
(16,248,704 |
) |
|
(791,724 |
) |
|
212,514 |
|
(235,061 |
) | ||||
Income (loss) before cumulative effect of a change in accounting principle per common share Basic
|
$ |
.87 |
|
$ |
(1.32 |
) |
$ |
.35 |
$ |
(.38 |
) | ||||
Net income (loss) per common share Basic |
$ |
(26.55 |
) |
$ |
(1.32 |
) |
$ |
.35 |
$ |
(.38 |
) | ||||
Income (loss) before cumulative effect of a change in accounting principle per common share Diluted
|
$ |
.86 |
|
$ |
(1.32 |
) |
$ |
.34 |
$ |
(.38 |
) | ||||
Net income (loss) per common share Diluted |
$ |
(25.63 |
) |
$ |
(1.32 |
) |
$ |
.34 |
$ |
(.38 |
) |
(In thousands) |
Nine Months Ended September 30, 2001 |
Three Months Ended September 30, 2001 |
||||||
Adjusted Net Income (Loss): |
||||||||
Reported Net Loss |
$ |
(778,427 |
) |
$ |
(232,198 |
) | ||
Add Back: Goodwill Amortization |
|
654,493 |
|
|
226,726 |
| ||
Add Back: License Amortization |
|
665,924 |
|
|
224,032 |
| ||
Tax Impact |
|
(292,710 |
) |
|
(99,526 |
) | ||
|
|
|
|
|
| |||
Adjusted Net Income |
$ |
249,280 |
|
$ |
119,034 |
| ||
|
|
|
|
|
| |||
Basic Earnings (Loss) per share: |
||||||||
Reported Net Loss |
$ |
(1.32 |
) |
$ |
(.39 |
) | ||
Add Back: Goodwill Amortization |
|
1.11 |
|
|
.38 |
| ||
Add Back: License Amortization |
|
1.13 |
|
|
.38 |
| ||
Tax Impact |
|
(.50 |
) |
|
(.17 |
) | ||
|
|
|
|
|
| |||
Adjusted Earnings per Share Basic |
$ |
.42 |
|
$ |
.20 |
| ||
|
|
|
|
|
| |||
Diluted Earnings (Loss) per Share: |
||||||||
Reported Net Loss |
$ |
(1.32 |
) |
$ |
(.39 |
) | ||
Anti-dilutive adjustment |
|
.04 |
|
|
.01 |
| ||
Add Back: Goodwill Amortization |
|
1.07 |
|
|
.37 |
| ||
Add Back: License Amortization |
|
1.10 |
|
|
.37 |
| ||
Tax Impact |
|
(.48 |
) |
|
(.16 |
) | ||
|
|
|
|
|
| |||
Adjusted Earnings per Share Diluted |
$ |
.41 |
|
$ |
.20 |
| ||
|
|
|
|
|
|
(In thousands) |
September 30, 2002 |
December 31, 2001 | ||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization
| |||||||||
Transit, street furniture, and other outdoor contractual rights |
$ |
583,483 |
$ |
207,184 |
$ |
548,952 |
$ |
156,548 | ||||
Talent contracts |
|
212,326 |
|
104,487 |
|
275,064 |
|
138,739 | ||||
Representation contracts |
|
190,000 |
|
32,268 |
|
184,883 |
|
18,742 | ||||
Other |
|
221,947 |
|
85,243 |
|
213,893 |
|
94,457 | ||||
|
|
|
|
|
|
|
| |||||
Total |
$ |
1,207,756 |
$ |
429,182 |
$ |
1,222,792 |
$ |
408,486 | ||||
|
|
|
|
|
|
|
|
(In thousands) |
|||
2003 |
$ |
138,026 | |
2004 |
|
121,415 | |
2005 |
|
104,427 | |
2006 |
|
91,398 | |
2007 |
|
62,763 |
(In thousands) |
September 30, 2002 |
December 31, 2001 | ||||
FCC Licenses |
$ |
11,732,841 |
$ |
21,116,280 | ||
Billboard Permits |
|
383,717 |
|
155,593 | ||
|
|
|
| |||
Total |
$ |
12,116,558 |
$ |
21,271,873 | ||
|
|
|
|
(In thousands) |
Radio |
Outdoor |
Entertainment |
Other |
Total |
||||||||||||||
Balance as of December 31, 2001 |
$ |
9,756,750 |
|
$ |
4,216,618 |
|
$ |
4,267,820 |
|
$ |
26,118 |
$ |
18,267,306 |
| |||||
Acquisitions |
|
15,510 |
|
|
404,256 |
|
|
12,052 |
|
|
1,753 |
|
433,571 |
| |||||
Foreign currency |
|
|
|
|
24,025 |
|
|
70 |
|
|
|
|
24,095 |
| |||||
Adjustments |
|
(64,578 |
) |
|
290 |
|
|
87 |
|
|
871 |
|
(63,330 |
) | |||||
Impairment loss related to the adoption of FAS 142 (pre-tax) |
|
(3,289,117 |
) |
|
(4,032,122 |
) |
|
(4,130,647 |
) |
|
|
|
(11,451,886 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance as of September 30, 2002 |
$ |
6,418,565 |
|
$ |
613,067 |
|
$ |
149,382 |
|
$ |
28,742 |
$ |
7,209,756 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
||||
Severance and lease termination costs: |
||||
Accrual at January 1, 2002 |
$ |
53,182 |
| |
Estimated costs charged to restructuring accrual in purchase accounting |
|
40,043 |
| |
Adjustments to restructuring accrual |
|
(4,162 |
) | |
Payments charged against restructuring accrual |
|
(13,191 |
) | |
|
|
| ||
Remaining severance and lease termination accrual at September 30, 2002 |
$ |
75,872 |
| |
|
|
|
(In thousands) |
Radio Broadcasting |
Outdoor Advertising |
Live Entertainment |
Other |
Corporate |
Eliminations |
Consolidated |
|||||||||||||||||||
Nine Months Ended September 30, 2002 |
||||||||||||||||||||||||||
Revenue |
$ |
2,738,228 |
|
$ |
1,321,344 |
$ |
1,884,803 |
|
$ |
362,094 |
$ |
|
|
$ |
(95,147 |
) |
$ |
6,211,322 |
| |||||||
Divisional operating expenses |
|
1,575,325 |
|
|
970,794 |
|
1,739,364 |
|
|
285,413 |
|
|
|
|
(95,147 |
) |
|
4,475,749 |
| |||||||
Non-cash compensation |
|
3,680 |
|
|
|
|
|
|
|
|
|
539 |
|
|
|
|
|
4,219 |
| |||||||
Depreciation and amortization |
|
115,475 |
|
|
240,178 |
|
45,088 |
|
|
30,570 |
|
17,871 |
|
|
|
|
|
449,182 |
| |||||||
Corporate expenses |
|
|
|
|
|
|
|
|
|
|
|
122,557 |
|
|
|
|
|
122,557 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Operating income (loss) |
$ |
1,043,748 |
|
$ |
110,372 |
$ |
100,351 |
|
$ |
46,111 |
$ |
(140,967 |
) |
$ |
|
|
$ |
1,159,615 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Identifiable assets |
$ |
19,829,298 |
|
$ |
4,561,203 |
$ |
1,360,556 |
|
$ |
1,444,013 |
$ |
493,336 |
|
$ |
|
|
$ |
27,688,406 |
| |||||||
Capital expenditures |
$ |
60,958 |
|
$ |
191,584 |
$ |
39,490 |
|
$ |
27,181 |
$ |
19,316 |
|
$ |
|
|
$ |
338,529 |
| |||||||
Three Months Ended September 30, 2002 |
||||||||||||||||||||||||||
Revenue |
$ |
964,123 |
|
$ |
478,188 |
$ |
789,793 |
|
$ |
143,844 |
$ |
|
|
$ |
(35,523 |
) |
$ |
2,340,425 |
| |||||||
Divisional operating expenses |
|
546,133 |
|
|
346,718 |
|
710,947 |
|
|
112,096 |
|
|
|
|
(35,523 |
) |
|
1,680,371 |
| |||||||
Non-cash compensation |
|
903 |
|
|
|
|
|
|
|
|
|
33 |
|
|
|
|
|
936 |
| |||||||
Depreciation and amortization |
|
40,562 |
|
|
87,850 |
|
14,629 |
|
|
11,361 |
|
6,101 |
|
|
|
|
|
160,503 |
| |||||||
Corporate expenses |
|
|
|
|
|
|
|
|
|
|
|
44,385 |
|
|
|
|
|
44,385 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Operating income (loss) |
$ |
376,525 |
|
$ |
43,620 |
$ |
64,217 |
|
$ |
20,387 |
$ |
(50,519 |
) |
$ |
|
|
$ |
454,230 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Nine Months Ended September 30, 2001 |
||||||||||||||||||||||||||
Revenue |
$ |
2,564,928 |
|
$ |
1,289,066 |
$ |
2,038,231 |
|
$ |
314,587 |
$ |
|
|
$ |
(98,955 |
) |
$ |
6,107,857 |
| |||||||
Divisional operating expenses |
|
1,513,224 |
|
|
869,439 |
|
1,869,393 |
|
|
242,763 |
|
|
|
|
(98,955 |
) |
|
4,395,864 |
| |||||||
Non-cash compensation |
|
11,361 |
|
|
|
|
|
|
|
|
|
3,570 |
|
|
|
|
|
14,931 |
| |||||||
Depreciation and amortization |
|
1,233,948 |
|
|
398,445 |
|
211,221 |
|
|
48,470 |
|
19,288 |
|
|
|
|
|
1,911,372 |
| |||||||
Corporate expenses |
|
|
|
|
|
|
|
|
|
|
|
140,832 |
|
|
|
|
|
140,832 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Operating income (loss) |
$ |
(193,605 |
) |
$ |
21,182 |
$ |
(42,383 |
) |
$ |
23,354 |
$ |
(163,690 |
) |
$ |
|
|
$ |
(355,142 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Identifiable assets |
$ |
33,718,740 |
|
$ |
7,860,459 |
$ |
5,548,670 |
|
$ |
1,035,611 |
$ |
226,931 |
|
$ |
|
|
$ |
48,390,411 |
| |||||||
Capital expenditures |
$ |
109,226 |
|
$ |
187,877 |
$ |
50,087 |
|
$ |
38,404 |
$ |
33,818 |
|
$ |
|
|
$ |
419,412 |
| |||||||
Three Months Ended September 30, 2001 |
||||||||||||||||||||||||||
Revenue |
$ |
866,106 |
|
$ |
428,359 |
$ |
939,896 |
|
$ |
100,777 |
$ |
|
|
$ |
(34,905 |
) |
$ |
2,300,233 |
| |||||||
Divisional operating expenses |
|
512,569 |
|
|
292,419 |
|
843,753 |
|
|
82,745 |
|
|
|
|
(34,905 |
) |
|
1,696,581 |
| |||||||
Non-cash compensation |
|
2,359 |
|
|
|
|
|
|
|
|
|
222 |
|
|
|
|
|
2,581 |
| |||||||
Depreciation and amortization |
|
425,613 |
|
|
129,313 |
|
77,773 |
|
|
13,495 |
|
6,577 |
|
|
|
|
|
652,771 |
| |||||||
Corporate expenses |
|
|
|
|
|
|
|
|
|
|
|
48,150 |
|
|
|
|
|
48,150 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Operating income (loss) |
$ |
(74,435 |
) |
$ |
6,627 |
$ |
18,370 |
|
$ |
4,537 |
$ |
(54,949 |
) |
$ |
|
|
$ |
(99,850 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
Three Months Ended September 30 |
% |
Nine Months Ended September 30 |
% | ||||||||||||||||
2002 |
2001 |
Change |
2002 |
2001 |
Change | |||||||||||||||
Revenue |
$ |
2,340,425 |
|
$ |
2,300,233 |
|
2% |
$ |
6,211,322 |
|
$ |
6,107,857 |
|
2% | ||||||
Divisional Operating Expenses |
|
1,680,371 |
|
|
1,696,581 |
|
(1%) |
|
4,475,749 |
|
|
4,395,864 |
|
2% | ||||||
Corporate Expenses |
|
44,385 |
|
|
48,150 |
|
(8%) |
|
122,557 |
|
|
140,832 |
|
(13%) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
EBITDA as Adjusted * |
|
615,669 |
|
|
555,502 |
|
11% |
|
1,613,016 |
|
|
1,571,161 |
|
3% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation to net income (loss): |
||||||||||||||||||||
Non-cash compensation expense |
|
936 |
|
|
2,581 |
|
|
4,219 |
|
|
14,931 |
|
||||||||
Depreciation and amortization |
|
160,503 |
|
|
652,771 |
|
|
449,182 |
|
|
1,911,372 |
|
||||||||
Interest expense |
|
107,935 |
|
|
134,744 |
|
|
326,652 |
|
|
428,683 |
|
||||||||
Gain (loss) on sale of assets related to mergers |
|
|
|
|
|
|
|
3,991 |
|
|
(57,390 |
) |
||||||||
Gain (loss) on marketable securities |
|
(16,009 |
) |
|
5,707 |
|
|
(7,108 |
) |
|
29,512 |
|
||||||||
Equity in earnings of nonconsolidated affiliates |
|
5,906 |
|
|
7,011 |
|
|
16,619 |
|
|
11,619 |
|
||||||||
Other income (expense) net |
|
20,974 |
|
|
(1,651 |
) |
|
62,575 |
|
|
(19,049 |
) |
||||||||
Income tax benefit (expense) current |
|
(25,321 |
) |
|
(122,561 |
) |
|
(231,079 |
) |
|
(217,882 |
) |
||||||||
Income tax benefit (expense) deferred |
|
(119,331 |
) |
|
113,890 |
|
|
(137,082 |
) |
|
258,588 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before cumulative effect of a change in accounting principle |
|
212,514 |
|
|
(232,198 |
) |
|
540,879 |
|
|
(778,427 |
) |
||||||||
Cumulative effect of a change in accounting principle |
|
|
|
|
|
|
|
(16,778,526 |
) |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ |
212,514 |
|
$ |
(232,198 |
) |
$ |
(16,237,647 |
) |
$ |
(778,427 |
) |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
* See above for cautionary disclosure |
(In thousands) |
Nine Months Ended September 30 |
|||||||||||||||||||||
2002 |
2001 |
|||||||||||||||||||||
Other Data: |
||||||||||||||||||||||
Cash Flow from Operating Activities |
$ |
1,253,830 |
|
$ |
354,133 |
|
||||||||||||||||
Cash Flow from Investing Activities |
$ |
(443,327 |
) |
$ |
(39,549 |
) |
||||||||||||||||
Cash Flow from Financing Activities |
$ |
(777,618 |
) |
$ |
(245,023 |
) |
||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
(In thousands) |
Three Months Ended September 30 |
% |
Nine Months Ended September 30 |
% |
||||||||||||||||||
2002 |
2001 |
Change |
2002 |
2001 |
Change |
|||||||||||||||||
Pro Forma Basis: |
||||||||||||||||||||||
Revenue |
$ |
2,310,264 |
|
$ |
2,380,086 |
|
(3 |
%) |
$ |
6,175,885 |
|
$ |
6,286,772 |
|
(2 |
%) | ||||||
Divisional Operating Expenses |
|
1,653,622 |
|
|
1,762,005 |
|
(6 |
%) |
|
4,445,436 |
|
|
4,546,698 |
|
(2 |
%) | ||||||
Reconciliation of Reported Basis to Pro Forma Basis |
||||||||||||||||||||||
(In thousands) |
Three Months Ended September 30 |
Nine Months Ended September 30 |
||||||||||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||||||||||
Reported Revenue |
$ |
2,340,425 |
|
$ |
2,300,233 |
|
$ |
6,211,322 |
|
$ |
6,107,857 |
|
||||||||||
Acquisitions |
|
|
|
|
92,404 |
|
|
|
|
|
221,082 |
|
||||||||||
Divestitures |
|
|
|
|
(12,551 |
) |
|
|
|
|
(42,167 |
) |
||||||||||
Foreign Exchange adjustments |
|
(30,161 |
) |
|
|
|
|
(35,437 |
) |
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pro Forma Revenue |
$ |
2,310,264 |
|
$ |
2,380,086 |
|
$ |
6,175,885 |
|
$ |
6,286,772 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Reported Divisional Operating Expenses |
$ |
1,680,371 |
|
$ |
1,696,581 |
|
$ |
4,475,749 |
|
$ |
4,395,864 |
|
||||||||||
Acquisitions |
|
|
|
|
74,316 |
|
|
|
|
|
179,333 |
|
||||||||||
Divestitures |
|
|
|
|
(8,892 |
) |
|
|
|
|
(28,499 |
) |
||||||||||
Foreign Exchange adjustments |
|
(26,749 |
) |
|
|
|
|
(30,313 |
) |
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pro Forma Divisional Operating Expenses |
$ |
1,653,622 |
|
$ |
1,762,005 |
|
$ |
4,445,436 |
|
$ |
4,546,698 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(In millions) |
Three Months ended September 30, |
Nine Months ended September 30, | ||||||||||
2002 |
2001 |
2002 |
2001 | |||||||||
Reported Depreciation and Amortization expense |
$ |
160.5 |
$ |
652.8 |
$ |
449.2 |
$ |
1,911.4 | ||||
Less: Indefinite-Lived Amortization |
|
|
|
450.8 |
|
|
|
1,320.4 | ||||
|
|
|
|
|
|
|
| |||||
Adjusted Depreciation and Amortization Expense |
$ |
160.5 |
$ |
202.0 |
$ |
449.2 |
$ |
591.0 | ||||
|
|
|
|
|
|
|
|
(In millions) |
September 30, | |||
2002 |
2001 | |||
Total Debt Outstanding |
$9,092.8 |
$10,022.6 | ||
Variable Rate Debt/ Total Debt Outstanding |
38% |
47% | ||
1-Month LIBOR |
1.81% |
2.63% |
(In millions) |
||||
Loss related to the sale of 14.5 million shares of Lamar Advertising Company that we acquired in the AMFM
merger |
$ |
(78.7 |
) | |
Net loss related to write-downs of investments acquired in mergers |
|
(11.6 |
) | |
Gain realized on the sale of five stations in connection with governmental directives regarding the AMFM
merger |
|
32.9 |
| |
|
|
| ||
Net loss on sale of assets related to mergers |
$ |
(57.4 |
) | |
|
|
|
Three months ended |
Nine months ended |
|||||||
(In millions) |
September 30, 2002 |
|||||||
Gains recognized on the sale of a television license, the sale of assets in our live entertainment segment, and the sale
of our interest in a British radio license |
$ |
16.0 |
|
$ |
44.5 |
| ||
Gains recognized related to the early extinguishment of debt |
|
5.7 |
|
|
12.0 |
| ||
Gain on the sale of contracts recorded as part of a final settlement of a dispute with a third party representation
firm |
|
|
|
|
11.9 |
| ||
Foreign exchange loss associated with an interest payment on our foreign denominated debt |
|
|
|
|
(7.1 |
) | ||
Other miscellaneous items |
|
(.7 |
) |
|
1.3 |
| ||
|
|
|
|
|
| |||
Total other income (expense) |
$ |
21.0 |
|
$ |
62.6 |
| ||
|
|
|
|
|
|
(In thousands) |
Three Months Ended September 30 |
% |
Nine Months Ended September 30 |
% | ||||||||||||
2002 |
2001 |
Change |
2002 |
2001 |
Change | |||||||||||
As Reported Basis: |
||||||||||||||||
Revenue |
$ |
964,123 |
$ |
866,106 |
11% |
$ |
2,738,228 |
$ |
2,564,928 |
7% | ||||||
Divisional Operating Expenses |
|
546,133 |
|
512,569 |
7% |
|
1,575,325 |
|
1,513,224 |
4% | ||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA as Adjusted * |
$ |
417,990 |
$ |
353,537 |
18% |
$ |
1,162,903 |
$ |
1,051,704 |
11% | ||||||
|
|
|
|
|
|
|
|
|||||||||
* See page 15 for cautionary disclosure |
||||||||||||||||
(In thousands) |
Three Months Ended September 30 |
% |
Nine Months Ended September 30 |
% | ||||||||||||
2002 |
2001 |
Change |
2002 |
2001 |
Change | |||||||||||
Pro Forma Basis: |
||||||||||||||||
Revenue |
$ |
964,123 |
$ |
881,396 |
9% |
$ |
2,738,228 |
$ |
2,594,775 |
6% | ||||||
Divisional Operating Expenses |
|
546,133 |
|
524,314 |
4% |
|
1,575,325 |
|
1,537,501 |
2% | ||||||
Reconciliation of Reported Basis to Pro Forma Basis |
||||||||||||||||
(In thousands) |
Three Months Ended September 30 |
Nine Months Ended September 30 |
||||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||||
Reported Revenue |
$ |
964,123 |
$ |
866,106 |
$ |
2,738,228 |
$ |
2,564,928 |
||||||||
Acquisitions |
|
|
|
15,290 |
|
|
|
29,847 |
||||||||
Divestitures |
|
|
|
|
|
|
|
|
||||||||
Foreign Exchange adjustments |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro Forma Revenue |
$ |
964,123 |
$ |
881,396 |
$ |
2,738,228 |
$ |
2,594,775 |
||||||||
|
|
|
|
|
|
|
|
|||||||||
Reported Divisional Operating Expenses |
$ |
546,133 |
$ |
512,569 |
$ |
1,575,325 |
$ |
1,513,224 |
||||||||
Acquisitions |
|
|
|
11,745 |
|
|
|
24,277 |
||||||||
Divestitures |
|
|
|
|
|
|
|
|
||||||||
Foreign Exchange adjustments |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro Forma Divisional Operating Expenses |
$ |
546,133 |
$ |
524,314 |
$ |
1,575,325 |
$ |
1,537,501 |
||||||||
|
|
|
|
|
|
|
|
(In thousands) |
Three Months Ended September 30 |
% |
Nine Months Ended September 30 |
% | ||||||||||||
2002 |
2001 |
Change |
2002 |
2001 |
Change | |||||||||||
As Reported Basis: |
||||||||||||||||
Revenue |
$ |
478,188 |
$ |
428,359 |
12% |
$ |
1,321,344 |
$ |
1,289,066 |
3% | ||||||
Divisional Operating Expenses |
|
346,718 |
|
292,419 |
19% |
|
970,794 |
|
869,439 |
12% | ||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA as Adjusted * |
$ |
131,470 |
$ |
135,940 |
(3%) |
$ |
350,550 |
$ |
419,627 |
(16%) | ||||||
|
|
|
|
|
|
|
|
|||||||||
* See page 15 for cautionary disclosure |
||||||||||||||||
(In thousands) |
Three Months Ended September 30 |
% |
Nine Months Ended September 30 |
% | ||||||||||||
2002 |
2001 |
Change |
2002 |
2001 |
Change | |||||||||||
Pro Forma Basis: |
||||||||||||||||
Revenue |
$ |
461,005 |
$ |
463,821 |
(1%) |
$ |
1,301,675 |
$ |
1,371,657 |
(5%) | ||||||
Divisional Operating Expenses |
|
331,559 |
|
319,005 |
4% |
|
953,689 |
|
931,691 |
2% |
Reconciliation of Reported Basis to Pro Forma Basis (In thousands) |
|||||||||||||||
Three Months Ended September 30 |
Nine Months Ended September 30 |
||||||||||||||
2002 |
2001 |
2002 |
2001 |
||||||||||||
Reported Revenue |
$ |
478,188 |
|
$ |
428,359 |
$ |
1,321,344 |
|
$ |
1,289,066 |
| ||||
Acquisitions |
|
|
|
|
35,462 |
|
|
|
|
84,004 |
| ||||
Divestitures |
|
|
|
|
|
|
|
|
|
(1,413 |
) | ||||
Foreign Exchange adjustments |
|
(17,183 |
) |
|
|
|
(19,669 |
) |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Pro Forma Revenue |
$ |
461,005 |
|
$ |
463,821 |
$ |
1,301,675 |
|
$ |
1,371,657 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Reported Divisional Operating Expenses |
$ |
346,718 |
|
$ |
292,419 |
$ |
970,794 |
|
$ |
869,439 |
| ||||
Acquisitions |
|
|
|
|
26,586 |
|
|
|
|
63,269 |
| ||||
Divestitures |
|
|
|
|
|
|
|
|
|
(1,017 |
) | ||||
Foreign Exchange adjustments |
|
(15,159 |
) |
|
|
|
(17,105 |
) |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Pro Forma Divisional Operating Expenses |
$ |
331,559 |
|
$ |
319,005 |
$ |
953,689 |
|
$ |
931,691 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
Three Months Ended September 30 |
% |
Nine Months Ended September 30 |
% | |||||||||||||||||
2002 |
2001 |
Change |
2002 |
2001 |
Change | ||||||||||||||||
As Reported Basis: |
|||||||||||||||||||||
Revenue |
$ |
789,793 |
|
$ |
939,896 |
|
(16%) |
$ |
1,884,803 |
|
$ |
2,038,231 |
|
(8%) | |||||||
Divisional Operating Expenses |
|
710,947 |
|
|
843,753 |
|
(16%) |
|
1,739,364 |
|
|
1,869,393 |
|
(7%) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA as Adjusted * |
$ |
78,846 |
|
$ |
96,143 |
|
(18%) |
$ |
145,439 |
|
$ |
168,838 |
|
(14%) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
* See page 15 for cautionary disclosure |
|||||||||||||||||||||
(In thousands) |
Three Months Ended September 30 |
% |
Nine Months Ended September 30 |
% | |||||||||||||||||
2002 |
2001 |
Change |
2002 |
2001 |
Change | ||||||||||||||||
Pro Forma Basis: |
|||||||||||||||||||||
Revenue |
$ |
776,815 |
|
$ |
943,389 |
|
(18%) |
$ |
1,869,035 |
|
$ |
2,074,118 |
|
(10%) | |||||||
Divisional Operating Expenses |
|
699,357 |
|
|
846,172 |
|
(17%) |
|
1,726,157 |
|
|
1,901,876 |
|
(9%) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reconciliation of Reported Basis to Pro Forma Basis |
|||||||||||||||||||||
(in thousands) |
Three Months Ended September 30 |
Nine Months Ended September 30 |
|||||||||||||||||||
2002 |
2001 |
2002 |
2001 |
||||||||||||||||||
Reported Revenue |
$ |
789,793 |
|
$ |
939,896 |
|
$ |
1,884,803 |
|
$ |
2,038,231 |
|
|||||||||
Acquisitions |
|
|
|
|
8,672 |
|
|
|
|
|
44,932 |
|
|||||||||
Divestitures |
|
|
|
|
(5,179 |
) |
|
|
|
|
(9,045 |
) |
|||||||||
Foreign Exchange adjustments |
|
(12,978 |
) |
|
|
|
|
(15,768 |
) |
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Pro Forma Revenue |
$ |
776,815 |
|
$ |
943,389 |
|
$ |
1,869,035 |
|
$ |
2,074,118 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reported Divisional Operating Expenses |
$ |
710,947 |
|
$ |
843,753 |
|
$ |
1,739,364 |
|
$ |
1,869,393 |
|
|||||||||
Acquisitions |
|
|
|
|
5,968 |
|
|
|
|
|
38,762 |
|
|||||||||
Divestitures |
|
|
|
|
(3,549 |
) |
|
|
|
|
(6,279 |
) |
|||||||||
Foreign Exchange adjustments |
|
(11,590 |
) |
|
|
|
|
(13,207 |
) |
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Pro Forma Divisional Operating Expenses |
$ |
699,357 |
|
$ |
846,172 |
|
$ |
1,726,157 |
|
$ |
1,901,876 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
As Reported EBITDA as Adjusted * |
Three Months Ended September 30 |
Nine Months Ended September 30 |
||||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||||
Radio Broadcasting |
$ |
417,990 |
|
$ |
353,537 |
|
$ |
1,162,903 |
|
$ |
1,051,704 |
| ||||
Outdoor Advertising |
|
131,470 |
|
|
135,940 |
|
|
350,550 |
|
|
419,627 |
| ||||
Live Entertainment |
|
78,846 |
|
|
96,143 |
|
|
145,439 |
|
|
168,838 |
| ||||
Other |
|
31,748 |
|
|
18,032 |
|
|
76,681 |
|
|
71,824 |
| ||||
Corporate |
|
(44,385 |
) |
|
(48,150 |
) |
|
(122,557 |
) |
|
(140,832 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated EBITDA as Adjusted * |
$ |
615,669 |
|
$ |
555,502 |
|
$ |
1,613,016 |
|
$ |
1,571,161 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
* See page 15 for cautionary disclosure |
||||||||||||||||
(In thousands) |
||||||||||||||||
Pro Forma Revenue |
Three Months Ended September 30 |
Nine Months Ended September 30 |
||||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||||
Radio Broadcasting |
$ |
964,123 |
|
$ |
881,396 |
|
$ |
2,738,228 |
|
$ |
2,594,775 |
| ||||
Outdoor Advertising |
|
461,005 |
|
|
463,821 |
|
|
1,301,675 |
|
|
1,371,657 |
| ||||
Live Entertainment |
|
776,815 |
|
|
943,389 |
|
|
1,869,035 |
|
|
2,074,118 |
| ||||
Other |
|
143,844 |
|
|
126,385 |
|
|
362,094 |
|
|
345,177 |
| ||||
Eliminations |
|
(35,523 |
) |
|
(34,905 |
) |
|
(95,147 |
) |
|
(98,955 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated Pro Forma Revenue |
$ |
2,310,264 |
|
$ |
2,380,086 |
|
$ |
6,175,885 |
|
$ |
6,286,772 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
(In thousands) |
||||||||||||||||
Pro Forma Divisional Operating Expense |
Three Months Ended September 30 |
Nine Months Ended September 30 |
||||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||||
Radio Broadcasting |
$ |
546,133 |
|
$ |
524,314 |
|
$ |
1,575,325 |
|
$ |
1,537,501 |
| ||||
Outdoor Advertising |
|
331,559 |
|
|
319,005 |
|
|
953,689 |
|
|
931,691 |
| ||||
Live Entertainment |
|
699,357 |
|
|
846,172 |
|
|
1,726,157 |
|
|
1,901,876 |
| ||||
Other |
|
112,096 |
|
|
107,419 |
|
|
285,412 |
|
|
274,585 |
| ||||
Eliminations |
|
(35,523 |
) |
|
(34,905 |
) |
|
(95,147 |
) |
|
(98,955 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated Pro Forma Divisional Operating Expense |
$ |
1,653,622 |
|
$ |
1,762,005 |
|
$ |
4,445,436 |
|
$ |
4,546,698 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2002 |
December 31, 2001 | |||||
Credit facilities domestic |
$ |
1,646.9 |
$ |
1,419.3 | ||
Credit facility international |
|
78.5 |
|
94.4 | ||
Senior convertible notes |
|
1,285.0 |
|
1,575.0 | ||
Liquid Yield Option Notes (a) |
|
250.2 |
|
244.4 | ||
Long-term bonds (b) |
|
5,638.9 |
|
5,966.8 | ||
Other borrowings |
|
193.3 |
|
183.0 | ||
|
|
|
| |||
Total Debt (c) |
|
9,092.8 |
|
9,482.9 | ||
Less: Cash and cash equivalents |
|
187.6 |
|
154.7 | ||
|
|
|
| |||
$ |
8,905.2 |
$ |
9,328.2 | |||
|
|
|
|
(a) |
Includes $42.5 million and $43.9 million in unamortized fair value purchase accounting adjustment premiums related to the merger with Jacor Communications, Inc.
at September 30, 2002 and December 31, 2001, respectively. |
(b) |
Includes $46.3 million and $66.5 million in unamortized fair value purchase accounting adjustment premiums related to the merger with AMFM at September 30, 2002
and December 31, 2001, respectively. Also includes $140.6 million and $106.6 million related to fair value adjustments for interest rate swap agreements at September 30, 2002 and December 31, 2001, respectively. |
(c) |
Total face value of outstanding debt was $9.0 billion and $9.4 billion at September 30, 2002 and December 31, 2001, respectively.
|
Nine Months Ended September 30, 2002 Capital Expenditures | |||||||||||||||
Radio |
Outdoor |
Entertainment |
Corporate and Other |
Total | |||||||||||
Recurring |
$ |
21.8 |
$ |
33.6 |
$ |
10.0 |
$ |
12.9 |
$ |
78.3 | |||||
Non-recurring projects |
|
39.1 |
|
14.5 |
|
11.5 |
|
33.6 |
|
98.7 | |||||
Revenue producing |
|
|
|
143.5 |
|
18.0 |
|
|
|
161.5 | |||||
|
|
|
|
|
|
|
|
|
| ||||||
$ |
60.9 |
$ |
191.6 |
$ |
39.5 |
$ |
46.5 |
$ |
338.5 | ||||||
|
|
|
|
|
|
|
|
|
|
Nine Months ended September
30, |
Year Ended December 31, | |||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
1998 |
1997 | ||||||
2.64 |
* |
* |
2.20 |
2.04 |
1.83 |
2.32 |
· |
the impact of general economic conditions in the U.S. and in other countries in which we currently do business; |
· |
our ability to integrate the operations of recently acquired companies; |
· |
shifts in population and other demographics; |
· |
industry conditions, including competition; |
· |
fluctuations in operating costs; |
· |
technological changes and innovations; |
· |
changes in labor conditions; |
· |
fluctuations in exchange rates and currency values; |
· |
capital expenditure requirements; |
· |
litigation settlements; |
· |
legislative or regulatory requirements; |
· |
interest rates; |
· |
the effect of leverage on our financial position and earnings; |
· |
taxes; |
· |
access to capital markets; and |
· |
certain other factors set forth in our SEC filings, including our Annual Report on Form 10-K for the year ended December 31, 2001.
|
Filing |
Date |
Items Reported |
Financial Statements Reported | |||||
8-K |
7/23/02 |
Item 5 Other |
None | |||||
8-K |
7/23/02 |
Item 5 Other |
None | |||||
8-K |
8/1/02 |
Item 5 Other |
None | |||||
8-K |
8/7/02 |
Item 5 Other |
None | |||||
8-K |
8/20/02 |
Item 5 Other |
None |
CLEAR CHANNEL COMMUNICATIONS, INC. | ||
October 31, 2002 |
/s/ Randall T. Mays | |
Randall T. Mays | ||
Executive Vice President and | ||
Chief Financial Officer | ||
October 31, 2002 |
/s/ Herbert W. Hill, Jr. | |
Herbert W. Hill, Jr. | ||
Senior Vice President and | ||
Chief Accounting Officer |
1. |
I have reviewed this quarterly report on Form 10-Q of Clear Channel Communications, Inc.; |
2. |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; |
3. |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; |
4. |
The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: |
a) |
designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is
made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; |
b) |
evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly
report (the Evaluation Date); and |
c) |
presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date; |
5. |
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit
committee of registrants board of directors (or persons performing the equivalent function): |
a) |
all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process,
summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and |
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
|
6. |
The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
|
1. |
I have reviewed this quarterly report on Form 10-Q of Clear Channel Communications, Inc.; |
2. |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; |
3. |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; |
4. |
The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: |
a) |
designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is
made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; |
b) |
evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly
report (the Evaluation Date); and |
c) |
presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date; |
5. |
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit
committee of registrants board of directors (or persons performing the equivalent function): |
a) |
all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process,
summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and |
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
|
6. |
The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
|
Exhibit Number |
Description | |
2.1 |
Agreement and Plan of Merger dated as of October 5, 2001, by and among Clear Channel, CCMM Sub, Inc. and The Ackerley Group, Inc. (incorporated by reference
to the exhibits of Clear Channels Current Report on Form 8-K filed October 9, 2001). | |
3.1 |
Current Articles of Incorporation of the Company (incorporated by reference to the exhibits of the Companys Registration Statement on Form S-3 (Reg.
No. 333-33371) dated September 9, 1997). | |
3.2 |
Third Amended and Restated Bylaws of the Company (incorporated by reference to the exhibits of the Companys Registration Statement on Form S-4 (Reg.
No. 333-74196) dated November 29, 2001). | |
3.3 |
Amendment to the Companys Articles of Incorporation (incorporated by reference to the exhibits to the Companys Quarterly Report on Form 10-Q for
the quarter ended September 30, 1998). | |
3.4 |
Second Amendment to Clear Channels Articles of Incorporation (incorporated by reference to the exhibits to Clear Channels Quarterly Report on
Form 10-Q for the quarter ended March 31, 1999). | |
3.5 |
Third Amendment to Clear Channels Articles of Incorporation (incorporated by reference to the exhibits to Clear Channels Quarterly Report on Form
10-Q for the quarter ended May 31, 2000). | |
4.1 |
Agreement Concerning Buy-Sell Agreement by and between Clear Channel Communications, Inc., L. Lowry Mays, B.J. McCombs, John M. Schaefer and John W. Barger,
dated August 3, 1998(incorporated by reference to the exhibits to Clear Channels Schedule 13-D/A, dated October 10, 2002). | |
4.2 |
Waiver and Second Agreement Concerning Buy-Sell Agreement by and between Clear Channel Communications, Inc., L. Lowry Mays and B.J. McCombs, dated August 17,
1998 (incorporated by reference to the exhibits to Clear Channels Schedule 13-D/A, dated October 10, 2002). | |
4.3 |
Waiver and Third Agreement Concerning Buy-Sell Agreement by and between Clear Channel Communications, Inc., L. Lowry Mays and B.J. McCombs, dated July 26,
2002 (incorporated by reference to the exhibits to Clear Channels Schedule 13-D/A, dated October 10, 2002). | |
4.4 |
Waiver and Fourth Agreement Concerning Buy-Sell Agreement by and between Clear Channel Communications, Inc., L. Lowry Mays and B.J. McCombs, dated September
27, 2002 (incorporated by reference to the exhibits to Clear Channels Schedule 13-D/A, dated October 10, 2002). | |
4.5 |
Buy-Sell Agreement by and between Clear Channel Communications, Inc., L. Lowry Mays, B. J. McCombs, John M. Schaefer and John W. Barger, dated May 31, 1977
(incorporated by reference to the exhibits of the Companys Registration Statement on Form S-1 (Reg. No. 33-289161) dated April 19, 1984). | |
4.6 |
Senior Indenture dated October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York as Trustee (incorporated by reference to
exhibit 4.2 of the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 1997). | |
4.7 |
First Supplemental Indenture dated March 30, 1998 to Senior Indenture dated October 1, 1997, by and between the Company and The Bank of New York, as Trustee
(incorporated by reference to the exhibits to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 1998). | |
4.8 |
Second Supplemental Indenture dated June 16, 1998 to Senior Indenture dated October 1, 1997, by and between Clear Channel Communications, Inc. and the Bank
of New York, as Trustee (incorporated by reference to the exhibits to the Companys Current Report on Form 8-K dated August 27, 1998). |
Exhibit Number |
Description | |
4.9 |
Third Supplemental Indenture dated June 16, 1998 to Senior Indenture dated October 1, 1997, by and between Clear Channel Communications, Inc. and the Bank of
New York, as Trustee (incorporated by reference to the exhibits to the Companys Current Report on Form 8-K dated August 27, 1998). | |
4.10 |
Fourth Supplement Indenture dated November 24, 1999 to Senior Indenture dated October 1, 1997, by and between Clear Channel and The Bank of New York as
Trustee (incorporated by reference to the exhibits of the Companys Annual Report on Form 10-K for the year ended December 31, 1999). | |
4.11 |
Fifth Supplemental Indenture dated June 21, 2000, to Senior Indenture dated October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank
of New York, as Trustee (incorporated by reference to the exhibits of Clear Channels registration statement on Form S-3 (Reg. No. 333-42028) dated July 21, 2000). | |
4.12 |
Sixth Supplemental Indenture dated June 21, 2000, to Senior Indenture dated October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank
of New York, as Trustee (incorporated by reference to the exhibits of Clear Channels registration statement on Form S-3 (Reg. No. 333-42028) dated July 21, 2000). | |
4.13 |
Seventh Supplemental Indenture dated July 7, 2000, to Senior Indenture dated October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank
of New York, as Trustee (incorporated by reference to the exhibits of Clear Channels registration statement on Form S-3 (Reg. No. 333-42028) dated July 21, 2000). | |
4.14 |
Eighth Supplemental Indenture dated September 12, 2000, to Senior Indenture dated October 1, 1997, by and between Clear Channel Communications, Inc. and The
Bank of New York, as Trustee (incorporated by reference to the exhibits to Clear Channels Quarterly Report on Form 10-Q for the quarter ended September 30, 2000). | |
4.15 |
Ninth Supplemental Indenture dated September 12, 2000, to Senior Indenture dated October 1, 1997, by and between Clear Channel Communications, Inc. and The
Bank of New York, as Trustee (incorporated by reference to the exhibits to Clear Channels Quarterly Report on Form 10-Q for the quarter ended September 30, 2000). | |
4.16 |
Tenth Supplemental Indenture dated October 26, 2001, to Senior Indenture dated October 1, 1997, by and between Clear Channel Communications, Inc. and The
Bank of New York, as Trustee (incorporated by reference to the exhibits to Clear Channels Quarterly Report on Form 10-Q for the quarter ended September 30, 2001). | |
11 |
Statement re: Computation of Per Share Earnings. | |
12 |
Statement re: Computation of Ratios. | |
99.1 |
Certification of Chief Executive Officer | |
99.2 |
Certification of Chief Financial Officer |