Attached files

file filename
8-K - SALEM COMMUNICATIONS 8-K - SALEM MEDIA GROUP, INC. /DE/form8krefyeearningsword.htm

Exhibit 99.1


[earningsrelease20101231001.jpg]


SALEM COMMUNICATIONS ANNOUNCES FOURTH QUARTER 2010 TOTAL REVENUE OF $54.1 MILLION  


CAMARILLO, CA March 10, 2011 – Salem Communications Corporation (Nasdaq: SALM), a leading U.S. radio broadcaster, Internet content provider, and magazine and book publisher targeting audiences interested in Christian and family-themed content and conservative values, released its results for the three and twelve months ended December 31, 2010.


Fourth Quarter 2010 Results


For the quarter ended December 31, 2010 compared to the quarter ended December 31, 2009:


Consolidated

·

Total revenue increased 6.4% to $54.1 million from $50.8 million;

·

Operating expenses increased 9.0% to $43.9 million from $40.2 million;

·

Operating expenses excluding impairment of indefinite-lived intangible assets, cost of denied tower site, abandoned projects and terminated transactions and loss on disposal of assets increased 9.0% to $43.6 million from $40.1 million;

·

Operating income from continued operations decreased 3.7% to $10.2 million from $10.6 million;

·

Net income increased to $0.7 million, or $0.03 net income per diluted share, from a loss of $1.6 million, or $0.07 net loss per share in the prior year;

·

EBITDA increased 5.7% to $13.2 million from $12.5 million; and

·

Adjusted EBITDA decreased 0.9% to $14.5 million from $14.7 million.


Broadcast

·

Net broadcast revenue increased 2.8% to $44.5 million from $43.3 million;

·

Station operating income (“SOI”) decreased 0.3% to $17.0 million from $17.1 million;

·

Same station net broadcast revenue increased 2.6% to $44.2 million from $43.1 million;

·

Same station SOI remained consistent at $17.1 million; and

·

Same station SOI margin decreased to 38.6% from 39.8%.


Non-broadcast

·

Non-broadcast revenue increased 27.3% to $9.5 million from $7.5 million; and

·

Non-broadcast operating income increased 22.4% to $1.6 million from $1.3 million.


Included in the results for the quarter ended December 31, 2010 are:

·

A $0.8 million loss ($0.5 million, net of tax, or $0.02 per share) on early redemption of long-term debt due to the repurchase of $12.5 million of our 95/8% senior secured second lien notes due in 2016;

·

A $0.2 million loss ($0.1 million, net of tax, or $0.01 per share) on disposal of assets primarily from the loss on sale of Chicago real estate from a related party transaction; and

·

A $0.3 million non-cash compensation charge ($0.2 million, net of tax or $0.01 per share) related to the expensing of stock options consisting of:

o

$0.2 million non-cash compensation included in corporate expenses; and

o

$0.1 million non-cash compensation included in broadcast operating expenses.






Page 1 of 10


Included in the results for the quarter ended December 31, 2009 are:

·

A $0.1 million loss, net of tax, from discontinued operations of radio stations in Milwaukee, Wisconsin;

·

A $0.2 million impairment of indefinite-lived intangible assets ($0.1 million, net of tax) related to the impairment of radio broadcasting licenses in our Detroit market;

·

A $2.3 million charge ($1.4 million, net of tax, or $0.10 per share) related to the change in fair value of our interest rate swaps;

·

A $1.7 million loss ($1.0 million, net of tax, or $0.04 per share) on early redemption of long-term debt due to the repurchase of our 7 ¾% senior subordinated notes due in 2010; and

·

A $0.2 million non-cash compensation charge ($0.1 million, net of tax, or $0.01 per share) related to the expensing of stock options consisting of:

o

$0.1 million non-cash compensation included in corporate expenses; and

o

$0.1 million non-cash compensation included in broadcast operating expenses.


These results reflect the reclassification of the operations of our Milwaukee, Wisconsin radio stations to discontinued operations for the three months ended December 31, 2009 and the reclassification of WRFD-AM, Columbus, Ohio, into operations from discontinued operations.


Per share numbers are calculated based on 24,807,088 diluted weighted average shares for the quarter ended December 31, 2010, and 23,933,940 diluted weighted average shares for the quarter ended December 31, 2009.


Full Year 2010 Results


For the year ended December 31, 2010 compared to the year ended December 31, 2009:


Consolidated

·

Total revenue increased 3.9% to $206.9 million from $199.2 million;

·

Operating expenses decreased 11.1% to $170.4 million from $191.6 million;

·

Operating expenses excluding impairment of indefinite-lived intangible assets, cost of denied tower site, abandoned projects and terminated transactions and loss on disposal of assets increased 5.8% to $170.1 million from $160.8 million;

·

Operating income from continued operations increased to $36.6 million from $7.6 million;

·

Net income increased to $1.9 million, or $0.08 net income per diluted share, from a loss of $8.3 million, or $0.35 net loss per share in the prior year;

·

EBITDA increased to $49.4 million from $23.1 million; and

·

Adjusted EBITDA decreased 2.1% to $52.9 million from $54.0 million.


Broadcast

·

Net broadcast revenue increased 1.7% to $174.9 million from $172.1 million;

·

SOI increased 0.9% to $64.5 million from $63.9 million;

·

Same station net broadcast revenue increased 1.5% to $173.8 million from $171.3 million;

·

Same station SOI increased 0.8% to $64.6 million from $64.1 million; and

·

Same station SOI margin decreased to 37.2% from 37.4%.


Non-broadcast

·

Non-broadcast revenue increased 17.8% to $32.0 million from $27.2 million; and

·

Non-broadcast operating income remained consistent at $3.6 million.


Included in the results for the twelve months ended December 31, 2010 are:

·

A $0.3 million loss ($0.2 million, net of tax, or $0.01 per share) on disposal of assets comprised of a $0.2 million pre-tax loss on the sale of WAMD-AM, Aberdeen, Maryland, a $0.2 million pre-tax loss from sale of Chicago real estate from a related party transaction and $0.2 million of



Page 2 of 10


losses from various fixed asset and equipment disposals offset by a $0.3 million pre-tax gain from the eminent domain seizure of property by the Dallas County School District;

·

A $1.8 million loss ($1.1 million, net of tax, or $0.04 per share) on early redemption of long-term debt due to the repurchase of $30.0 million of our 95/8% senior secured second lien notes due in 2016; and

·

A $1.4 million non-cash compensation charge ($0.9 million, net of tax or $0.03 per share) related to the expensing of stock options consisting of:

o

$0.9 million non-cash compensation included in corporate expenses;

o

$0.4 million non-cash compensation included in broadcast operating expenses; and

o

$0.1 million non-cash compensation included in non-broadcast operating expenses.


Included in the results for the twelve months ended December 31, 2009 are:

·

A $1.1 million charge ($0.7 million, net of tax, or $0.05 per share) related to the costs of a denied tower site relocation project for radio station KDOW-AM, San Francisco, California, which was rejected by the City of Hayward and an abandoned tower site relocation for KKLA-FM, Los Angeles, California;

·

A $28.0 million impairment of indefinite-lived intangible assets ($16.8 million, net of tax, or $0.71 per share) consisting of a $26.8 million impairment of radio broadcasting licenses and goodwill in our Dallas, Atlanta, Detroit, Portland and Cleveland markets and a $1.2 million impairment of goodwill and mastheads in our non-broadcast segment;

·

A $1.7 million loss ($1.0 million, net of tax, or $0.04 per share) on disposal of assets primarily from the sale of radio station KPXI-FM in Tyler-Longview, Texas;

·

A $0.8 million charge ($0.5 million, net of tax, or $0.03 per share) related to the change in fair value of our interest rate swaps;

·

A $1.6 million gain of bargain purchase ($1.0 million, net of tax, or $0.04 per diluted share) related to the purchase of WZAB-AM in Miami, Florida of $1.0 million;

·

A $1.1 million loss ($0.6 million, net of tax, or $0.03 per share) on early redemption of long-term debt due to the repurchase of our 7 ¾% senior subordinated notes due in 2010;

·

A $0.1 million loss, net of tax, from discontinued operations of our radio station in Milwaukee, Wisconsin; and

·

A $0.6 million non-cash compensation charge ($0.4 million, net of tax, or $0.01 per share) related to the expensing of stock options consisting of:

o

$0.3 million non-cash compensation included in corporate expenses;

o

$0.2 million non-cash compensation included in broadcast operating expenses; and

o

$0.1 million non-cash compensation included in non-broadcast operating expenses.


These results reflect the reclassification of the operations of our Milwaukee, Wisconsin radio stations to discontinued operations for the twelve months ended December 31, 2009 and the reclassification of WRFD-AM, Columbus, Ohio, into operations from discontinued operations.


Per share numbers are calculated based on 24,653,465 diluted weighted average shares for the twelve months ended December 31, 2010, and 23,803,864 diluted weighted average shares for the twelve months ended December 31, 2009.



Balance Sheet


As of December 31, 2010, the company had $270.0 million of 95/8% senior secured second lien notes outstanding and had $35.0 million drawn on its revolver.  The company was in compliance with the covenants of its credit facility and bond indenture.  The company’s bank leverage ratio was 5.76 versus a compliance covenant of 7.0.




Page 3 of 10


Stock Dividend


Salem paid a special cash dividend of $0.20 per share on its Class A and Class B common stock on December 10, 2010 to shareholders of record as of December 6, 2010.  The dividend payment totaled approximately $4.8 million.


Acquisitions and Divestitures


The following transactions were completed since October 1, 2010:

·

On March 1, 2011, we sold radio station, WAMD-AM, Aberdeen, Maryland, for $1;     

·

On February 25, 2011, we sold radio station KXMX-AM, Los Angeles, California, for $12.0 million;

·

On January 6, 2011, we sold radio station KKMO-AM in Seattle, Washington for $2.7 million;

·

On December 1, 2010, we redeemed $12.5 million of our 95/8% Senior Secured Second Lien Notes for $12.9 million, or at a price equal to 103% of the face value.  This transaction resulted in a $0.8 million pre-tax loss on the early retirement of debt; and

·

On November 11, 2010, entered into an agreement to acquire radio station KVCE-AM, Highland Park, Texas.  We began programming the station on January 3, 2011, pursuant to a long term TBA.   

The following transactions are currently pending:

·

On November 8, 2010, we entered into an APA to acquire WDDZ-AM, Pawtucket, Rhode Island, for $0.6 million.  The purchase is subject to the approval by the FCC and is expected to close in the first quarter of 2011.


Conference Call Information

Salem will host a teleconference to discuss its results on March 10, 2011 at 2:00 p.m. Pacific Time. To access the teleconference, please dial (913) 312-0942, passcode 2480800 or listen via the investor relations portion of the company’s website, located at www.salem.cc.  A replay of the teleconference will be available through March 24, 2011 and can be heard by dialing (719) 457-0820, passcode 2480800 or on the investor relations portion on the company’s website, located at www.salem.cc.


First Quarter 2011 Outlook


For the first quarter of 2011, Salem is projecting total revenue to increase 5% to 7% over first quarter 2010 total revenue of $48.3 million.  Salem is also projecting operating expenses before gain or loss on disposal of assets and impairments to increase 8% to 11% as compared to the first quarter of 2010 operating expenses of $40.2 million.


Salem Communications Corporation is the largest commercial U.S. radio broadcasting company that provides programming targeted at audiences interested in Christian and family-themed radio content, as measured by the number of stations and audience coverage.  Upon completion of all announced transactions, the company will own and/or operate a national portfolio of 94 radio stations in 36 markets, including 59 stations in 22 of the top 25 markets.  We also program the Family Talk ™ Christian-themed talk format on XM Radio, channel 170 and SIRIUS, Channel 161.


Salem also owns Salem Radio Network, a national radio network that syndicates talk, news and music programming to approximately 2,000 affiliated radio stations and Salem Media Representatives, a national media advertising sales firm with offices across the country.




Page 4 of 10


In addition to its radio broadcast business, Salem owns a non-broadcast media division. Salem Web Network is a provider of online Christian and conservative-themed content and streaming and includes websites such as Christian faith focused Christianity.com, Christian living focused Crosswalk.com® , Online Bible Study at BibleStudyTools.com, and Christian radio ministries online at OnePlace.com.  Additionally Salem owns conservative news leader Townhall.com® and conservative political blog, HotAir.com providing conservative commentary, news and blogging.  Salem Publishing™ circulates Christian and conservative magazines such as Homecoming® The Magazine, YouthWorker Journal™, The Singing News, FaithTalk Magazine, Preaching and Townhall Magazine. Xulon Press™ is a provider of self publishing services targeting the Christian audience.


Company Contact:

Evan D. Masyr

Salem Communications

(805) 987-0400 ext. 1053

evanm@salem.cc




Page 5 of 10


Forward-Looking Statements

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


Regulation G

Station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are financial measures not prepared in accordance with generally accepted accounting principles (“GAAP”).  Station operating income is defined as net broadcast revenues minus broadcast operating expenses.  Non-broadcast operating income is defined as non-broadcast revenue minus non-broadcast operating expenses.  EBITDA is defined as net income before interest, taxes, change in fair value of interest rate swaps, depreciation and amortization.  Adjusted EBITDA is defined as EBITDA before discontinued operations (net of tax), impairment of indefinite-lived intangible assets, cost of denied tower site, abandoned projects and terminated transactions, loss on the disposal of assets, gain on bargain purchase, loss on early redemption of long-term debt and non-cash compensation expense.  In addition, Salem has provided supplemental information as an attachment to this press release, reconciling these non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with GAAP.  The company believes these non-GAAP financial measures, when considered in conjunction with the most directly comparable GAAP financial measures, provide useful measures of the company’s operating performance.   


Station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are generally recognized by the broadcast industry as important measures of performance and are used by investors as well as analysts who report on the industry to provide meaningful comparisons between broadcast. Station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are not a measure of liquidity or of performance in accordance with GAAP, and should be viewed as a supplement to and not a substitute for, or superior to, the company’s results of operations presented on a GAAP basis such as operating income and net income.  In addition, Salem’s definitions of station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are not necessarily comparable to similarly titled measures reported by other companies.



Page 6 of 10



Salem Communications Corporation

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidated Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except share,

per share data and margin data)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2009

 

 

2010

 

 

2009

 

 

2010

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net broadcast revenue

 

 $

43,347

 

 $

44,547

 

 $

172,055

 

 $

174,933

Non-broadcast revenue

 

 

7,491

 

 

9,537

 

 

27,158

 

 

31,989

Total revenue

 

 

50,838

 

 

54,084

 

 

199,213

 

 

206,922

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

  Broadcast operating expenses

 

 

26,249

 

 

27,500

 

 

108,149

 

 

110,421

  Non-broadcast operating expenses

 

 

6,155

 

 

7,902

 

 

23,555

 

 

28,418

  Corporate expenses

 

 

3,951

 

 

4,473

 

 

14,005

 

 

16,613

  Cost of denied tower site, abandoned projects and     

  terminated transactions

 

 

 

 

 

 

1,111

 

 

  Impairment of indefinite-lived intangible assets

 

 

187

 

 

 

 

27,996

 

 

  Depreciation and amortization

 

 

3,697

 

 

3,764

 

 

15,120

 

 

14,654

  Loss on disposal of assets

 

 

6

 

 

242

 

 

1,676

 

 

255

Total operating expenses

 

 

40,245

 

 

43,881

 

 

191,612

 

 

170,361

Operating income (loss)

 

 

10,593

 

 

10,203

 

 

7,601

 

 

36,561

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

  Interest income

 

 

52

 

 

41

 

 

290

 

 

183

  Interest expense

 

 

(7,150)

 

 

(7,394)

 

 

(20,079)

 

 

(30,297)

  Change in fair value of interest rate swaps

 

 

(2,315)

 

 

 

 

(781)

 

 

  Gain on bargain purchase

 

 

 

 

 

 

1,634

 

 

  Loss on early redemption of long-term debt

 

 

(1,710)

 

 

(782)

 

 

(1,050)

 

 

(1,832)

  Other expense, net

 

 

(16)

 

 

2

 

 

(88)

 

 

(16)

Income (loss) from continuing operations before income taxes

 

 

(546)

 

 

2,070

 

 

(12,473)

 

 

4,599

Provision for (benefit from) income taxes

 

 

945

 

 

1,383

 

 

(4,210)

 

 

2,667

Income (loss) from continuing operations

 

 

(1,491)

 

 

687

 

 

(8,263)

 

 

1,932

Income (loss) from discontinued operations, net of tax

 

 

(91)

 

 

―   

 

 

(83)

 

 

Net income (loss)

 

 $

(1,582)

 

 $

687

 

 $

(8,346)

 

 $

1,932

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per share before discontinued operations

 

 $

              (0.06)

 

 $

              0.03

 

 $

              (0.35)

 

 $

              0.08

Income from discontinued operations, net of tax

 

 

             ―

 

 

―   

 

 

―   

 

 

―   

Basic income (loss) per share after discontinued operations

 

 $

              (0.07)

 

 $

              0.03

 

 $

              (0.35)

 

 $

              0.08

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share before discontinued operations

 

 $

              (0.06)

 

 $

              0.03

 

 $

              (0.35)

 

 $

              0.08

Income from discontinued operations, net of tax

 

 

―   

 

 

―   

 

 

―   

 

 

―   

Diluted income (loss) per share after discontinued operations

 

 $

              (0.07)

 

 $

              0.03

 

 $

              (0.35)

 

 $

              0.08

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

23,933,940

 

 

24,446,924

 

 

23,803,864

 

 

24,086,829

Diluted weighted average shares outstanding

 

 

23,933,940

 

 

24,807,088

 

 

23,803,864

 

 

24,653,465

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data:

 

 

   

 

 

   

 

 

   

 

 

   

Station operating income

 

 $

17,098

 

 $

17,047

 

 $

63,906

 

 $

64,512

Station operating margin

 

 

39.4%

 

 

38.3%

 

 

37.1%

 

 

36.9%




Page 7 of 10



Salem Communications Corporation

 

 

 

 

 

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 December 31,

 

 

 December 31,

 

 

 

2009

 

 

2010

 

 

 

 

 

 

   

Assets

 

 

 

 

 

 

Cash

 

$

                 8,945

 

$

828

Restricted cash

 

 

                    100

 

 

100

Trade accounts receivable, net

 

 

               27,289

 

 

29,363

Deferred income taxes

 

 

                 4,700

 

 

5,974

Other current assets

 

 

                 3,459

 

 

3,943

Property, plant and equipment, net

 

 

             121,174

 

 

115,867

Intangible assets, net

 

 

             397,801

 

 

404,212

Bond issue costs

 

 

                 7,078

 

 

6,084

Bank loan fees

 

 

                 1,515

 

 

1,265

Other assets

 

 

                 6,984

 

 

6,850

Total assets

 

$

             579,045

 

$

574,486

 

 

 

 

 

 

 

Liabilities and Stockholders' equity

 

 

 

 

 

 

Current liabilities

 

 

               20,373

 

 

22,809

Long-term debt and capital lease obligations

 

 

             313,969

 

 

304,416

Deferred income taxes

 

 

               38,973

 

 

42,296

Other liabilities

 

 

                 8,531

 

 

8,561

Stockholders' equity

 

 

             197,199

 

 

196,404

Total liabilities and stockholders' equity

 

$

             579,045

 

$

574,486

 

 

 

   

 

 

   




Page 8 of 10



Salem Communications Corporation

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2009

 

 

2010

 

 

2009

 

 

2010

 

 

 

(Unaudited)

 

 

 

Capital expenditures

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition related / income producing

 

 $

 

 $

156

 

$

294

 

 $

815

Maintenance

 

 

737

 

 

1,809

 

 

3,437

 

 

7,016

Total capital expenditures

 

 $

737

 

 $

1,965

 

$

3,731

 

 $

7,831

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax information

 

 

 

 

 

 

 

 

 

 

 

 

Cash tax expense (benefit)

 

 $

(4)

 

 $

(76)

 

$

314

 

 $

160

Deferred tax expense (benefit)

 

 

949

 

 

1,459

 

 

(4,524)

 

 

2,507

Provision for (benefit from) income taxes

 

 $

945

 

 $

1,383

 

$

(4,210)

 

 $

2,667

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax benefit of non-book amortization

 

 $

3,138

 

 $

2,616

 

$

9,280

 

 $

10,479

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Station Net Broadcast Revenue to Total Net Broadcast Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net broadcast revenue - same station

 

 $

43,058

 

 $

44,156

 

$

171,343

 

 $

173,838

Net broadcast revenue - acquisitions

 

 

 

 

194

 

 

6

 

 

429

Net broadcast revenue - dispositions

 

 

3

 

 

 

 

8

 

 

Net broadcast revenue - format changes

 

 

286

 

 

197

 

 

698

 

 

666

Total net broadcast revenue

 

 $

43,347

 

 $

44,547

 

$

172,055

 

 $

174,933

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Station Broadcast Operating Expenses to Total Broadcast Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadcast operating expenses - same station

 

 $

25,920

 

 $

27,101

 

$

107,227

 

 $

109,229

Broadcast operating expenses - acquisitions

 

 

 

 

150

 

 

 

 

400

Broadcast operating expenses - dispositions

 

 

28

 

 

12

 

 

84

 

 

28

Broadcast operating expenses - format changes

 

 

301

 

 

237

 

 

838

 

 

764

Total broadcast operating expenses

 

 $

26,249

 

 $

27,500

 

$

108,149

 

 $

110,421

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Station Operating Income to Total Station Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Station operating income - same station

 

 $

17,138

 

 $

17,055

 

$

64,116

 

 $

64,609

Station operating income - acquisitions

 

 

 

 

44

 

 

6

 

 

29

Station operating income - dispositions

 

 

(25)

 

 

(12)

 

 

(76)

 

 

(28)

Station operating income - format changes

 

 

(15)

 

 

(40)

 

 

(140)

 

 

(98)

Total station operating income

 

 $

17,098

 

 $

17,047

 

$

63,906

 

 $

64,512

 

 

 

   

 

 

 

   

 

   

 

 

   




Page 9 of 10



Salem Communications Corporation

 

 

 

 

 

 

 

 

 

 

 

Supplement Information

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Three Months Ended

 

 

Twelve Months Ended

 

 

December 31,

 

 

December 31,

 

 

2009

 

 

2010

 

 

2009

 

 

2010

 

 

(Unaudited)

 

 

 

Reconciliation of SOI and Non-Broadcast Operating Income to Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Station operating income

 $

17,098

 

 $

17,047

 

 $

63,906

 

 $

64,512

Non-broadcast operating income

 

1,336

 

 

1,635

 

 

3,603

 

 

3,571

Less:

 

 

 

 

 

 

 

 

 

 

 

  

Corporate expenses

 

(3,951)

 

 

(4,473)

 

 

(14,005)

 

 

(16,613)

 

Cost of denied tower site, abandoned projects and terminated transactions

 

 

 

 

 

(1,111)

 

 

 

Impairment of indefinite-lived intangible assets

 

(187)

 

 

 

 

(27,996)

 

 

 

Depreciation and amortization

 

(3,697)

 

 

(3,764)

 

 

(15,120)

 

 

(14,654)

  

Loss on disposal of assets

 

(6)

 

 

(242)

 

 

(1,676)

 

 

(255)

Operating income

 $

10,593

 

 $

10,203

 

 $

7,601

 

 $

36,561

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA to EBITDA  to Net Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 $

14,676

 

 $

14,539

 

 $

54,004

 

 $

52,891

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

(209)

 

 

(328)

 

 

(588)

 

 

(1,437)

 

Cost of denied tower site, abandoned projects and terminated transactions

 

 

 

 

 

(1,111)

 

 

 

Gain on bargain purchase

 

 

 

 

 

1,634

 

 

 

Impairment of indefinite-lived intangible assets

 

(187)

 

 

 

 

(27,996)

 

 

 

Loss on early redemption of long-term debt

 

(1,710)

 

 

(782)

 

 

(1,050)

 

 

(1,832)

 

Discontinued operations, net of tax

 

(91)

 

 

 

 

(83)

 

 

 

Loss on disposal of assets

 

(6)

 

 

(242)

 

 

(1,676)

 

 

(255)

EBITDA

 

12,473

 

 

13,187

 

 

23,134

 

 

49,367

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

52

 

 

41

 

 

290

 

 

183

Less:

 

 

 

 

 

 

 

 

 

 

 

  

Depreciation and amortization

 

(3,697)

 

 

(3,764)

 

 

(15,120)

 

 

(14,654)

 

 Interest expense

 

(7,150)

 

 

(7,394)

 

 

(20,079)

 

 

(30,297)

  

Change in fair value of interest rate swaps

 

(2,315)

 

 

 

 

(781)

 

 

 

Provision for (benefit from) income taxes

 

(945)

 

 

(1,383)

 

 

4,210

 

 

(2,667)

Net income (loss)

 $

(1,582)

 

 $

687

 

 $

(8,346)

 

 $

1,932

 

 

   

 

 

    

 

 

   

 

 

    

 

 

Outstanding at

 

 

Applicable

 

 

 

 

 

 

 

 

December 31, 2010

 

 

Interest Rate

 

 

 

 

 

 

Selected Debt and Swap Data

 

 

 

 

 

 

 

 

 

 

 

95/8% senior subordinated notes

 $

270,000

 

 

9.63%

 

 

 

 

 

 

Revolving credit facility

$

35,000

 

 

3.76%

 

 

 

 

 

 




Page 10 of 10