Attached files
file | filename |
---|---|
8-K - LIVE FILING - FISHER COMMUNICATIONS INC | htm_43426.htm |
Exhibit 99.1
MEDIA RELEASE
Fisher Communications, Inc. Reports Third Quarter 2011 Financial Results
Television Core Advertising Revenue Increased 9%
SEATTLE, WA (MARKETWIRE) November 7, 2011 Fisher Communications, Inc. (NASDAQ: FSCI) today reported its financial results for the third quarter ended September 30, 2011. Fishers third quarter net television revenue, excluding political revenue, increased 8% over the same period last year. Fishers total consolidated revenue for the quarter, which includes Fisher Plaza, was $39.7 million, down 5% from the third quarter of 2010. Increases in TV core advertising and internet revenue helped offset some of the expected decrease in political revenue. During the quarter, internet revenue increased 52% to $1.4 million and TV core advertising revenue increased 9%.
The Company reported net income of $1.4 million in the quarter, compared to $3.3 million in the third quarter of 2010. The 2010 results included a pre-tax gain on the exchange of broadcast equipment of $0.3 million and a $2.9 million gain from net insurance reimbursements relating to the 2009 Fisher Plaza fire insurance claim. Earnings per share were $0.16 in the third quarter of 2011, compared to $0.38 for the third quarter of 2010.
Direct operating costs and selling, general and administrative expenses for the quarter decreased $0.8 million, or 3%, from the third quarter of 2010. Program amortization costs decreased $0.5 million, or 17%. The expense reductions are a reflection of the continuing successful implementation of the Companys strategic plan.
The decrease in operating costs included $1.5 million of savings related to the non-renewal of the KING-FM Joint Sales Agreement, a reduction in total variable compensation and a credit resulting from the Companys revised employee vacation policy that was announced in 2010 and became effective January 1, 2011. Some of these savings were offset by additional costs of $0.7 million related to the Plaza strategic review, investments in the internet division and the resumption of the Companys matching contributions to the 401(k) plan for employees.
EBITDA decreased $1.0 million, or 13%, to $6.8 million in the third quarter of 2011.
Fisher President and Chief Executive Officer Colleen B. Brown commented, Our solid third quarter performance demonstrates the continued strength of our market-leading broadcast properties and the growing popularity of our digital platform. Through the successful execution of our strategic plan, we have transformed Fisher into a leader in local media by improving audience and revenue share, embracing new ways to distribute our content, and leveraging our unique multiplatform approach. Our demonstrated ability to anticipate the changing nature of advertisers spending while developing innovative platforms and channels to meet their needs, positions us well to deliver long-term value to our communities and our shareholders.
Financial Highlights for the Third Quarter of 2011
(All comparisons are made to the third quarter of 2010 unless otherwise noted.)
Television:
| TV core advertising revenue (excluding political) increased 9% to $22.8 million. |
| Net TV revenue increased 8% to $29.6 million (excluding political). |
| Retransmission consent revenue increased 4% to $3.4 million. |
| Professional Services advertising revenue increased 26%, retail increased 16% and automotive increased 3%. |
| TV cash flow decreased $802,000 to $6.8 million; TV cash flow margin was 22%, down from 24% in the same period last year. |
| Internet revenue grew 52% to $1.4 million. Internet revenue (including internet convergence revenue, which is reported in TV core net advertising revenue) was 7% of TV net revenue. |
Radio:
| Radio net revenue decreased 14% to $5.3 million. |
| Radio cash flow decreased $494,000 to $1.5 million and cash flow margin was 28%, down from 32%. |
| Radio results in 2011 do not include the KING-FM Joint Sales Agreement, which was not renewed during the second quarter. |
Plaza:
| Fisher Plaza revenue grew $187,000, or 5%. |
| Fisher Plaza EBITDA increased 7% to $2.3 million. |
Balance Sheet:
| Cash and short-term investments were $27.3 million at September 30, 2011, compared to $52.9 million at the end of 2010. The decrease reflected $10.3 million of cash generated from operations during the nine months ended September 30, 2011, offset by the Companys repurchase and redemption of $34.6 million in principal amount of its senior notes, $4.2 million of proceeds from the sale of non-essential real estate and $5.1 million in capital expenditures. |
| Total debt outstanding decreased from $101.4 million at the end of 2010 to $66.8 million at September 30, 2011. As a result of improved operating results and the Companys debt reduction strategy, Fishers debt-to-operating cash flow ratio decreased from 1.9x at the end of the second quarter to 1.7x at the end of the third quarter. |
Key Operating and Strategic Highlights
| Fisher television stations ranked either #1 or #2 in the key Adult 25-54 demographic in early evening local news in five out of its six markets during the July 2011 ratings period. Additionally, Fisher television stations ranked #1 or #2 among adults 25-54 in total day share in five out of its six markets. |
| In its audited television markets, Fishers consolidated TV revenue was better than the consolidated market revenue decline by 210 basis points; excluding political, Fishers TV revenue was 1060 basis points better than market growth. Fishers share of consolidated TV market revenues improved 50 basis points from the third quarter of 2010. |
| Fisher Radio in Seattle had two of the Top 10 stations in the market during Morning Drive for Adults age 25-54 in average share and two of the Top 5 when ranked by cumulative audience in September 2011. |
| Fisher Plaza occupancy was 96%, which is unchanged from year-end. |
Third Quarter Conference Call
Fisher will host a conference call today at 1:00 p.m. (PST). Senior management will discuss the financial results and host a question and answer session. The dial-in number for the audio conference call is 1-866-783-2138; confirmation code 58746817. A live audio webcast of the call will be accessible to the public on Fishers Web site, www.fsci.com. A recording of the webcast will subsequently be archived on the Web site and available for replay for one week following the call. An audio replay of the call can be accessed for one week by dialing 1-888-286-8010 and entering confirmation code 29961898.
Definitions and Disclosures Regarding Non-GAAP Financial Information
The Company reports and discusses its operating results using financial measures consistent with generally accepted accounting principles (GAAP) and believes this should be the primary basis for evaluating its performance.
The preceding discussion of our results includes a discussion of non-GAAP financial measures such as Television cash flow, Radio cash flow, Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Plaza EBITDA. These non-GAAP measures should not be viewed as alternatives or substitutes for GAAP reporting.
The Company believes the presentation of these non-GAAP measures is useful to investors because they are used by lenders to measure the Companys ability to service debt; by industry analysts to determine the market value of stations and their operating performance; and by management to identify the cash available to service debt, make strategic acquisitions and investments, maintain capital assets and fund ongoing operations and working capital needs; and, because they reflect the most up-to-date operating results of the stations inclusive of pending acquisitions, time brokerage agreements or local marketing agreements. Management believes they also provide an additional basis from which investors can establish forecasts and valuations for the Companys business.
Television and radio cash flow are calculated as income (loss) from operations plus amortization of program rights, depreciation and amortization, non-cash charges, Internet and corporate expenses minus gain on asset exchange, net, payments for broadcast rights, amortization of non-cash benefit resulting from a change in national advertising representation firm and non-convergence Internet revenue.
Plaza EBITDA is calculated as Plaza income (loss) from operations plus depreciation, Plaza fire expenses (reimbursements), net, minus Plaza operating expenses allocated to the TV and Radio segments.
EBITDA is calculated as income from operations plus amortization of program rights; depreciation and amortization; stock-based compensation; Plaza fire expenses (reimbursements), net; gain on exchange of assets, net; and non-cash charges minus payments for broadcast rights and amortization of non-cash benefit resulting from a change in national advertising representation firm.
For a reconciliation of these non-GAAP financial measurements to the GAAP financial results cited in this press release, please see the supplemental tables at the end of this release.
About Fisher Communications, Inc.
Fisher Communications (FSCI) is an innovative local media company with television, radio, internet and mobile operations throughout the western United States. Fisher operates 18 television stations, which include network affiliations with ABC, CBS, FOX, Univision and CW that reach 3.5% of U.S. television households, and three radio stations targeting a full range of audience demographics. Fisher Interactive produces more than 120 local and hyper-local websites and delivers comprehensive multiplatform advertising solutions to local businesses. The Company is headquartered at Fisher Plaza, a 300,000 square foot media, telecommunications and data center facility in Seattle, WA. More information about Fisher Communications, Inc. is available at www.fsci.com.
Forward-Looking Statements
This news release includes forward-looking statements. We have based these forward-looking statements on our current expectations and projections about future events. Forward-looking statements include information preceded by, followed by, or that includes the words guidance, believes, expects, intends, anticipates, could, or similar expressions. For these statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. The forward-looking statements contained in this news release, concerning, among other things, changes in revenue, cash flow and operating expenses, involve risks and uncertainties, and are subject to change based on various important factors, including the impact of changes in national and regional economies, our ability to service and refinance our outstanding debt, successful integration of acquired television stations (including achievement of synergies and cost reductions), pricing fluctuations in local and national advertising, future regulatory actions and conditions in the television stations operating areas, competition from others in the broadcast television markets served by the Company, volatility in programming costs, the effects of governmental regulation of broadcasting, industry consolidation, technological developments and major world news events. Unless required by law, we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this news release might not occur. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this release. For more details on factors that could affect these expectations, please see the risk factors in our Annual Report on Form 10-K for the year ended December 31, 2010, which we have filed with the Securities and Exchange Commission.
Contacts:
Sard Verbinnen & Co
Paul Kranhold or Ron Low
(415) 618-8750
Robin Weinberg
(212) 687-8080
###
Fisher Communications, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
Three months ended | Nine months ended | |||||||||||||||||||||||||||||||
September 30, | % | September 30, | % | |||||||||||||||||||||||||||||
(in thousands, except per-share amounts) | 2011 | 2010 | change | 2011 | 2010 | change | ||||||||||||||||||||||||||
Revenue |
$39,700 | $ | 41,831 | (5 | %) | $ | 117,602 | $ | 117,227 | 0 | % | |||||||||||||||||||||
Operating expenses |
||||||||||||||||||||||||||||||||
Direct operating costs |
17,704 | 17,441 | 2 | % | 52,595 | 51,834 | 1 | % | ||||||||||||||||||||||||
Selling, general and administrative
expenses |
12,642 | 13,720 | (8 | %) | 40,809 | 41,340 | (1 | %) | ||||||||||||||||||||||||
Amortization of broadcast rights |
2,449 | 2,953 | (17 | %) | 8,324 | 8,886 | (6 | %) | ||||||||||||||||||||||||
Depreciation and amortization |
2,697 | 3,525 | (23 | %) | 8,027 | 10,843 | (26 | %) | ||||||||||||||||||||||||
Gain on sale of real estate, net |
- | | n/a | (4,089 | ) | | n/a | |||||||||||||||||||||||||
Plaza fire reimbursements, net |
(40 | ) | (2,919 | ) | 99 | % | (223 | ) | (3,319 | ) | 93 | % | ||||||||||||||||||||
Gain on asset exchange, net |
- | (275 | ) | 100 | % | | (2,057 | ) | 100 | % | ||||||||||||||||||||||
Total operating expenses |
35,452 | 34,445 | 3 | % | 105,443 | 107,527 | (2 | %) | ||||||||||||||||||||||||
Income from operations |
4,248 | 7,386 | (42 | %) | 12,159 | 9,700 | 25 | % | ||||||||||||||||||||||||
Loss on extinguishment of senior notes, net |
(298) | | (1,356 | ) | (72 | ) | ||||||||||||||||||||||||||
Other income, net |
34 | 31 | 214 | 194 | ||||||||||||||||||||||||||||
Interest expense |
(1,572 | ) | (2,368 | ) | (5,697 | ) | (7,630 | ) | ||||||||||||||||||||||||
Income from continuing operations before
income taxes |
2,412 | 5,049 | 5,320 | 2,192 | ||||||||||||||||||||||||||||
Provision for income taxes |
893 | 1,785 | 1,978 | 802 | ||||||||||||||||||||||||||||
Income from continuing operations |
1,519 | 3,264 | 3,342 | 1,390 | ||||||||||||||||||||||||||||
Income (loss) from discontinued
operations, net of income taxes |
(75 | ) | 56 | (9 | ) | 79 | ||||||||||||||||||||||||||
Net income |
$ | 1,444 | $ | 3,320 | $ | 3,333 | 1,469 | |||||||||||||||||||||||||
Income (loss) per share: |
||||||||||||||||||||||||||||||||
From continuing operations |
$ | 0.17 | $ | 0.37 | $ | 0.38 | $ | 0.16 | ||||||||||||||||||||||||
From discontinued operations |
(0.01 | ) | 0.01 | | 0.01 | |||||||||||||||||||||||||||
Net income per share |
$ | 0.16 | $ | 0.38 | $ | 0.38 | $ | 0.17 | ||||||||||||||||||||||||
Income (loss) per share assuming dilution: |
||||||||||||||||||||||||||||||||
From continuing operations |
$0.17 | $ | 0.37 | $ | 0.38 | $ | 0.16 | |||||||||||||||||||||||||
From discontinued operations |
( 0.01 | ) | 0.01 | (0.01 | ) | 0.01 | ||||||||||||||||||||||||||
Net income per share |
$ | 0.16 | $ | 0.38 | $ | 0.37 | $ | 0.17 | ||||||||||||||||||||||||
Weighted average shares outstanding |
8,836 | 8,801 | 8,827 | 8,797 | ||||||||||||||||||||||||||||
Weighted average shares outstanding
assuming dilution |
8,900 | 8,845 | 8,898 | 8,837 |
Fisher Communications, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited)
September 30, | December 31, | |||||||||||
(in thousands) | 2011 | 2010 | ||||||||||
ASSETS |
||||||||||||
Current Assets |
||||||||||||
Cash and cash equivalents |
$27,286 | $ | 52,945 | |||||||||
Receivables, net |
28,992 | 30,755 | ||||||||||
Income taxes receivable |
92 | 1,353 | ||||||||||
Deferred income taxes, net |
1,649 | 1,649 | ||||||||||
Prepaid expenses and other |
2,072 | 2,863 | ||||||||||
Cash surrender value of annuity contracts |
- | 2,397 | ||||||||||
Television broadcast rights |
9,325 | 7,855 | ||||||||||
Assets held for sale |
23 | 52 | ||||||||||
Total current assets |
69,439 | 99,869 | ||||||||||
Cash surrender value of life insurance and annuity contracts |
17,077 | 16,499 | ||||||||||
Goodwill, net |
13,293 | 13,293 | ||||||||||
Intangible assets, net |
40,366 | 40,543 | ||||||||||
Other assets |
6,439 | 7,376 | ||||||||||
Assets held for sale |
611 | 485 | ||||||||||
Property, plant and equipment, net |
140,119 | 142,827 | ||||||||||
Total Assets |
$287,344 | $ | 320,892 | |||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||
Current Liabilities |
||||||||||||
Accounts payable |
$2,686 | $ | 4,017 | |||||||||
Accrued payroll and related benefits |
5,035 | 7,896 | ||||||||||
Interest payable |
240 | 2,552 | ||||||||||
Television broadcast rights payable |
8,970 | 7,849 | ||||||||||
Income taxes payable |
1,250 | | ||||||||||
Current portion of accrued retirement benefits |
1,117 | 1,117 | ||||||||||
Other current liabilities |
7,239 | 4,388 | ||||||||||
Liabilities of business held for sale |
28 | 27 | ||||||||||
Total current liabilities |
26,565 | 27,846 | ||||||||||
Long-term debt |
66,834 | 101,440 | ||||||||||
Accrued retirement benefits |
18,956 | 18,982 | ||||||||||
Deferred income taxes, net |
448 | 417 | ||||||||||
Other liabilities |
4,953 | 6,981 | ||||||||||
Total liabilities |
117,756 | 155,666 | ||||||||||
Total Stockholders Equity |
169,588 | 165,226 | ||||||||||
Total Liabilities and Stockholders Equity |
$287,344 | $ | 320,892 | |||||||||
Fisher Communications, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flow
(Unaudited)
Nine months ended September 30, | ||||||||
(in thousands) | 2011 | 2010 | ||||||
Operating activities |
||||||||
Net income |
$ | 3,333 | $ | 1,469 | ||||
Adjustments to reconcile net income to net cash provided by
operating activities |
||||||||
Depreciation and amortization |
8,027 | 10,843 | ||||||
Deferred income taxes |
31 | (135 | ) | |||||
Amortization of deferred financing fees |
235 | 312 | ||||||
Loss in operations of equity investees |
188 | 41 | ||||||
Loss on disposal of property, plant and equipment |
75 | 215 | ||||||
Gain on sale of radio station |
(48 | ) | | |||||
Gain on sale of real estate, net |
(4,089 | ) | | |||||
Amortization of broadcast rights |
8,324 | 8,886 | ||||||
Payments for broadcast rights |
(8,688 | ) | (9,103 | ) | ||||
Gain on exchange of assets, net |
| (2,057 | ) | |||||
Loss on extinguishment of senior notes, net |
416 | 72 | ||||||
Amortization of non-cash contract termination fee |
(1,096 | ) | (1,096 | ) | ||||
Stock-based compensation |
1,174 | 958 | ||||||
Change in operating assets and liabilities, net |
||||||||
Receivables |
1,791 | (1,419 | ) | |||||
Prepaid expenses and other |
791 | 256 | ||||||
Cash surrender value of life insurance and annuity contracts |
1,819 | (692 | ) | |||||
Other assets |
203 | (46 | ) | |||||
Trade accounts payable, accrued payroll and related |
||||||||
benefits and other current liabilities |
(1,593 | ) | 6,161 | |||||
Interest payable |
(2,312 | ) | (2,782 | ) | ||||
Income taxes receivable and payable |
2,514 | 10,993 | ||||||
Accrued retirement benefits |
31 | 45 | ||||||
Other liabilities |
(783 | ) | (507 | ) | ||||
Net cash provided by operating activities |
10,343 | 22,414 | ||||||
Investing activities |
||||||||
Proceeds from sale of radio station |
48 | | ||||||
Contribution to equity investee |
(88 | ) | (23 | ) | ||||
Net cash in consolidation of equity investee |
| 75 | ||||||
Purchase of radio stations |
(113 | ) | | |||||
Purchase of property, plant and equipment |
(5,070 | ) | (8,854 | ) | ||||
Proceeds from sale of real estate |
4,164 | | ||||||
Net cash used in investing activities |
(1,059 | ) | (8,802 | ) | ||||
Financing activities |
||||||||
Repurchase of senior notes |
(34,606 | ) | (17,160 | ) | ||||
Shares settled on vesting of stock rights |
(278 | ) | (104 | ) | ||||
Payments on capital lease obligations |
(134 | ) | (124 | ) | ||||
Proceeds from exercise of stock options |
75 | | ||||||
Net cash used in financing activities |
(34,943 | ) | (17,388 | ) | ||||
Net decrease in cash and cash equivalents |
(25,659 | ) | (3,776 | ) | ||||
Cash and cash equivalents, beginning of period |
52,945 | 43,982 | ||||||
Cash and cash equivalents, end of period |
$ | 27,286 | $ | 40,206 | ||||
Fisher Communications, Inc. and Subsidiaries
GAAP to Non-GAAP Reconciliations
(Unaudited, in thousands)
The following table provides a reconciliation of income from continuing operations (GAAP) to EBITDA (non-GAAP) in each of the periods presented:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Income from continuing operations |
$ | 4,248 | $ | 7,386 | $ | 12,159 | $ | 9,700 | ||||||||
Add: |
||||||||||||||||
Amortization of broadcast rights |
2,449 | 2,953 | 8,324 | 8,886 | ||||||||||||
Depreciation and amortization |
2,697 | 3,525 | 8,027 | 10,843 | ||||||||||||
Stock-based compensation |
441 | 355 | 1,174 | 958 | ||||||||||||
Loss on disposal of property, plant and equipment |
23 | 7 | 75 | 215 | ||||||||||||
Subtract: |
||||||||||||||||
Gain on exchange of assets, net |
| 275 | | 2,057 | ||||||||||||
Gain on sale of real estate |
| | 4,089 | | ||||||||||||
Plaza fire reimbursements, net |
40 | 2,919 | 223 | 3,319 | ||||||||||||
Payments for broadcast rights |
2,631 | 2,864 | 8,688 | 9,103 | ||||||||||||
Amortization of non-cash benefit resulting from change in |
365 | 365 | 1,096 | 1,096 | ||||||||||||
national advertising representation firm |
||||||||||||||||
EBITDA (Non-GAAP) |
$ | 6,822 | $ | 7,803 | $ | 15,663 | $ | 15,027 | ||||||||
EBITDA as a percentage of Revenue |
17.2 | % | 18.7 | % | 13.3 | % | 12.8 | % | ||||||||
The following table provides a reconciliation of television income from continuing operations (GAAP) to television broadcast cash flow (non-GAAP) in each of the periods presented:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Television segment income from continuing operations |
$ | 4,417 | $ | 4,521 | $ | 11,261 | $ | 9,479 | ||||||||
Add: |
||||||||||||||||
Amortization of broadcast rights |
2,449 | 2,953 | 8,324 | 8,886 | ||||||||||||
Depreciation and amortization |
1,572 | 2,246 | 4,659 | 6,978 | ||||||||||||
Corporate and internet expenses |
2,729 | 2,288 | 7,746 | 6,378 | ||||||||||||
Loss on disposal of property, plant and equipment |
23 | 8 | 75 | 90 | ||||||||||||
Subtract: |
||||||||||||||||
Gain on exchange of assets, net |
| 275 | | 2,057 | ||||||||||||
Payments for broadcast rights |
2,631 | 2,864 | 8,688 | 9,103 | ||||||||||||
Amortization of non-cash benefit resulting from
change in national advertising representation
firm |
||||||||||||||||
365 | 365 | 1,096 | 1,096 | |||||||||||||
Non-convergence internet revenue |
1,408 | 924 | 3,958 | 2,373 | ||||||||||||
Television Broadcast Cash Flow (Non-GAAP) |
$ | 6,786 | $ | 7,588 | $ | 18,323 | $ | 17,182 | ||||||||
Television Broadcast Cash Flow as a percentage of
Television Segment Revenue |
22.2 | % | 23.7 | % | 20.2 | % | 19.2 | % | ||||||||
Television Segment Revenue |
$ | 30,522 | $ | 31,986 | $ | 90,557 | $ | 89,634 | ||||||||
The following table provides a reconciliation of radio income from continuing operations (GAAP) to radio broadcast cash flow (non-GAAP) in each of the periods presented:
Three months ended | Nine months ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||
Radio segment income from
continuing operations |
$ | 1,155 | $ | 1,599 | $ | 2,423 | $ | 2,241 | ||||||||||||
Add: |
||||||||||||||||||||
Depreciation and amortization |
122 | 200 | 367 | 545 | ||||||||||||||||
Corporate expenses and other |
200 | 172 | 599 | 522 | ||||||||||||||||
Radio Broadcast Cash Flow (Non-GAAP) |
$ | 1,477 | $ | 1,971 | $ | 3,389 | $ | 3,308 | ||||||||||||
Radio Broadcast Cash Flow as a
percentage of Radio Segment Revenue |
27.6 | % | 31.9 | % | 21.3 | % | 19.4 | % | ||||||||||||
Radio Segment Revenue |
$ | 5,344 | $ | 6,179 | $ | 15,876 | $ | 17,057 | ||||||||||||
The following table provides a reconciliation of Plaza income from continuing operations (GAAP) to Plaza EBITDA (non-GAAP) in each of the periods presented:
Three months ended | Nine months ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||
Plaza segment income from
continuing operations |
$ | 2,131 | $ | 4,583 | $ | 6,471 | $ | 8,055 | ||||||||||||
Add: |
||||||||||||||||||||
Depreciation |
763 | 779 | 2,293 | 2,432 | ||||||||||||||||
Loss on disposal of property, |
| | | 125 | ||||||||||||||||
plant and |
||||||||||||||||||||
equipment |
||||||||||||||||||||
Subtract: |
||||||||||||||||||||
Plaza fire reimbursements, net |
40 | 2,919 | 223 | 3,319 | ||||||||||||||||
Operating expense allocated to
TV and Radio
segments |
569 | 299 | 1,604 | 1,035 | ||||||||||||||||
Plaza EBITDA (Non-GAAP) |
$ | 2,285 | $ | 2,144 | $ | 6,937 | $ | 6,258 | ||||||||||||
Plaza EBITDA as a percentage of
Plaza Segment Revenue |
59.3 | % | 58.5 | % | 61.1 | % | 58.7 | % | ||||||||||||
Plaza Segment Revenue |
$ | 3,853 | $ | 3,666 | $ | 11,361 | $ | 10,659 | ||||||||||||
The following table provides television net revenue comparisons in each of the periods presented:
Three months ended September 30, | % | Nine months ended September 30, | % | |||||||||||||||||||||
2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
Core advertising (local and national) |
$ | 22,775 | $ | 20,954 | 9 | % | $ | 69,578 | $ | 65,220 | 7 | % | ||||||||||||
Political |
947 | 4,651 | (80 | %) | 1,301 | 6,901 | (81 | %) | ||||||||||||||||
Internet |
1,408 | 924 | 52 | % | 3,958 | 2,373 | 67 | % | ||||||||||||||||
Retransmission |
3,420 | 3,295 | 4 | % | 10,037 | 9,235 | 9 | % | ||||||||||||||||
Trade, barter and other |
1,972 | 2,162 | (9 | %) | 5,683 | 5,905 | (4 | %) | ||||||||||||||||
TV segment net revenue |
$ | 30,522 | $ | 31,986 | (5 | %) | $ | 90,557 | $ | 89,634 | 1 | % | ||||||||||||
Net television revenue, excluding
political |
$ | 29,575 | $ | 27,335 | 8 | % | $ | 89,256 | $ | 82,733 | 8 | % |
The following table provides radio net revenue comparisons in each of the periods presented:
Three months ended September 30, | % | Nine months ended September 30, | % | |||||||||||||||||||||
2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
Core adverting (local and national) |
$ | 5,059 | $ | 5,635 | (10 | %) | $ | 14,951 | $ | 15,853 | (6 | %) | ||||||||||||
Political |
22 | 272 | (92 | %) | 149 | 377 | (60 | %) | ||||||||||||||||
Trade, barter and other |
263 | 272 | (3 | %) | 776 | 827 | (6 | %) | ||||||||||||||||
Radio segment net revenue |
$ | 5,344 | $ | 6,179 | (14 | %) | $ | 15,876 | $ | 17,057 | (7 | %) | ||||||||||||
Net radio revenue, excluding political |
$ | 5,322 | $ | 5,907 | (10 | %) | $ | 15,727 | $ | 16,680 | (6 | %) |