Attached files

file filename
8-K - 8-K - LIN TV CORP.a12-17307_18k.htm

Exhibit 99.1

 

 

For Immediate Release

 

Contacts:  Courtney Guertin

Corporate Communications Manager

401-457-9501

courtney.guertin@linmedia.com

Richard Schmaeling, Chief Financial Officer

401-457-9510

richard.schmaeling@linmedia.com

 

LIN TV Corp. Announces Second Quarter 2012 Results

 

PROVIDENCE, RI, July 31, 2012 — LIN TV Corp. (“LIN Media” or the “Company”; NYSE: TVL), a local multimedia company, today reported results for its second quarter ended June 30, 2012.

 

Summary of Results for the Second Quarter Ended June 30, 2012

 

·                  Net revenues increased 20% to $121 million, compared to $101 million in the second quarter of 2011.

 

·                  Local revenues, which include net local advertising revenues, retransmission consent fees and TV station web site revenues, increased 14% to $74.3 million, compared to $65 million in the second quarter of 2011.

 

·                  Net political revenues were $7.6 million, compared to $1.8 million in the second quarter of 2011.

 

·                  Net national revenues increased 7% to $25.4 million, compared to $23.8 million in the second quarter of 2011.

 

·                  Interactive revenues, which include revenues from RMM and Nami Media(1), increased 50% to $10.5 million, compared to $7 million in the second quarter of 2011.

 

·                  Operating income increased 51% to $35 million, compared to $23.2 million in the second quarter of 2011.

 

·                  Net income per diluted share was $0.48, including a gain of $0.21 on the sale of discontinued operations, compared to $0.02 in the second quarter of 2011.

 

Commenting on second quarter 2012 results, the Company’s President and Chief Executive Officer Vincent L. Sadusky said: “A healthy rebound in automotive advertising, our unique multiplatform advertising solutions and strong political demand were the major drivers for our 20% increase in net revenues, which exceeded the high-end of our revenue guidance.  In addition, interactive revenues increased 50% and continue to be a significant source of growth and opportunity. The third quarter is trending well as a result of strong automotive, Olympics and political advertising, as well as our ability to generate interactive sales.”

 

Operating Highlights

 

TV Stations and Local Web Sites

 

·                  During the second quarter of 2012, 85% of the Company’s ABC, CBS, FOX and NBC stations were either the highest or second highest viewed television stations in their local markets.(2)

 

·                  Core local and national time sales combined, which excludes political times sales, increased 6% in the second quarter of 2012, compared to the second quarter of 2011.

 

·                  The automotive category, which represented 26% of local and national advertising sales in the second quarter of 2012, increased 25% compared to the second quarter of 2011, during which the automotive category represented 21%.

 


(1)  The Company acquired a 57.6% interest (a 50.1% interest calculated on a fully diluted basis) in Nami Media, Inc. in the fourth quarter of 2011.

(2)  Nielsen Media Research; Average of LIN Media’s May 2012 Nielsen Ratings based on key demographics: Monday-Friday, Early Morning, Early Evening, Evening and Late News.  All Nielsen data included in this release represents Nielsen’s estimates, and Nielsen has neither reviewed nor approved the data included in this release.

 



 

·                  The Company delivered approximately 325 more local programming hours in the second quarter of 2012, compared to the second quarter of 2011.

 

·                  According to comScore’s June 2012 report, 100% of the Company’s web sites in our measured markets ranked number one or number two in their local market for page views and overall engagement, and 93% ranked number one or number two for unique visitors, versus the Company’s measured local broadcast competitors.  In comparison to all local media competitors measured by comScore, 86% of the Company’s web sites in our measured markets ranked number one or number two in overall engagement.(3)

 

·                  Mobile impressions, which include usage of the Company’s mobile web sites, smartphone and tablet applications, were approximately 125 million impressions during the second quarter of 2012, an increase of 35% compared to the second quarter of 2011.

 

·                  During the second quarter of 2012, the Company delivered 40 million total video impressions, an increase of 22% compared to the second quarter of 2011.

 

·                  The Company’s commitment to continuous news coverage resulted in 8.4 million minutes of live streaming during the second quarter of 2012.

 

Key Balance Sheet and Cash Flow Items

 

Total debt outstanding as of June 30, 2012, net of cash, was $582.5 million, compared to $595.5 million as of December 31, 2011.  Unrestricted cash and cash equivalent balances as of June 30, 2012 were $9 million, compared to $18.1 million as of December 31, 2011.

 

On May 4, 2012, LIN Television Corporation (“LIN Television”), a wholly-owned subsidiary of the Company, entered into an asset purchase agreement with affiliates and subsidiaries of New Vision Television, LLC (“New Vision”) to acquire the assets of 13 network-affiliates in eight markets for $330.4 million and the assumption of $12.2 million of finance lease obligations.  Pursuant to the terms of the purchase agreement, the Company deposited $33.5 million into an escrow account, which will be applied to the payment of the purchase price at closing.  The remaining purchase price due at closing will be funded with a combination of a draw against LIN Television’s revolving credit facility, newly incurred debt and cash on hand.  The Company also agreed to provide certain services to five separately owned network-affiliates currently served by New Vision pursuant to sharing arrangements with a third-party licensee upon the closing of the transaction. The closing of the acquisition, which is expected to occur in 2012, is subject to regulatory approvals and other closing conditions, including the approval of the FCC.

 

The Company’s outstanding revolving credit facility balance was $10 million as of June 30, 2012, compared to $35 million outstanding as of December 31, 2011.  As of June 30, 2012, $65 million was available for borrowing under the revolving credit facility.  Consolidated net leverage, as defined in the Company’s credit agreement governing its senior secured credit facility, was 4.1x as of June 30, 2012, compared to 4.9x as of December 31, 2011.  Other components of cash flow in the second quarter of 2012 include cash capital expenditures of $8.3 million, cash payments for programming of $5.7 million and net proceeds of $23.2 million on the disposition of the assets of WUPW-TV in Toledo, OH.

 

Business Outlook

 

The Company has provided historical quarterly financial information for its continuing operations on its web site.  Interested parties should go to the Investor Relations section at www.linmedia.com.

 

The Company expects that net revenues for the third quarter of 2012 will increase in the range of 26% to 33% (or $25.2 million to $32.2 million), as compared to net revenues of $97.8 million in the third quarter of 2011.

 

The Company expects that its direct operating and selling, general and administrative expenses, which include variable selling related expenses, will increase in the range of 14% to 16% (or $8.3 million to $9.3 million) in the third quarter of 2012 as compared to reported expenses of $58.7 million in the third quarter of 2011.

 


(3)  comScore media metrics data; June 2012. Overall engagement references comScore’s average minutes per visitor.  The basis for comparison is calculated against the Company’s and local media competitors’ self-defined classification from within the comScore dictionary.

 



 

The Company’s current outlook for revenues, expenses and cash flow items for the third quarter of 2012, excluding special items and the pending acquisition described above, are anticipated to be in the following ranges:

 

 

 

Third Quarter of 2012

 

Net broadcast advertising revenues

 

$110.5 to $116 million

 

Interactive revenues

 

$10 to $11 million

 

Network compensation/Barter/Other revenues

 

$2.5 to $3 million

 

Total net revenues

 

$123 to $130 million

 

Direct operating and selling, general and administrative expenses (4)

 

$67 to $68 million

 

Station non-cash stock-based compensation expense

 

$0.4 million

 

Amortization of program rights

 

$5.5 to $6 million

 

Cash payments for programming

 

$5.5 to $6 million

 

Corporate expense (4)

 

$7 to $7.5 million

 

Corporate non-cash stock-based compensation expense

 

$1.2 million

 

Depreciation and amortization of intangibles

 

$7 to $7.5 million

 

Cash capital expenditures

 

$7.5 to $9.5 million

 

Cash interest expense

 

$8.1 to $8.6 million

 

Principal amortization of term loans

 

$0.7 million

 

Cash taxes

 

$0.1 to $0.2 million

 

Effective tax rate

 

37% to 39%

 

 


(4) Includes non-cash stock-based compensation expense.

 

For the full year, the Company expects cash capital expenditures to be within the range of $26 to $27 million, cash interest expense of $34 to $35 million, cash taxes of $0.7 to $0.8 million and its effective tax rate to range between 37% and 39%.

 

The Company advises that all of the information and factors set forth above are subject to risks, uncertainties and assumptions (see the “Forward-Looking Statements” heading below), which could individually or collectively cause actual results to differ materially from those projected above.

 

Conference Call

 

The Company will hold a conference call to discuss its second quarter 2012 results today, July 31, 2012, at 9:00 AM Eastern Time.  To participate in the call, please dial 1-877-718-5111 for U.S. callers and 1-719-325-4760 for international callers.  The call-in pass code is 7845464. Callers who intend to participate in the call should dial-in 10 minutes before the start of the call to ensure access. The conference call will also be webcast simultaneously from the Company’s web site, www.linmedia.com, and can be accessed there through a link on the home page. For those unavailable to participate in the live teleconference, a replay can be accessed via the Investor Relations section of www.linmedia.com or by dialing 1-888-203-1112 and entering the same pass code as above.  The telephone replay will be available through August 14, 2012.

 



 

Access to Non-GAAP Financial Measures and Other Supplemental Financial Data

 

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. Non-GAAP financial measures such as Broadcast Cash Flow (“BCF”), Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Free Cash Flow (“FCF”) should not be viewed as alternatives or substitutes for GAAP reporting.  However, BCF, Adjusted EBITDA and FCF are common supplemental measures of performance used by investors, lenders, rating agencies and financial analysts.  As a result, these non-GAAP measures can provide certain additional insight about the market value of the Company and its stations; the Company’s ability to fund acquisitions, investments and working capital needs; the Company’s ability to service its debt; the Company’s performance versus other peer companies in its industry; and other operating performance trends for its business.  The Company makes available reconciliations of its operating income (loss), a GAAP reporting measure, to BCF, Adjusted EBITDA and FCF on the Company’s web site.  In addition, the Company provides additional information on its web site, at the same location, regarding historical revenue by source, pro forma income statement information and certain other components of cash flow. Interested parties should go to the Investor Relations section of www.linmedia.com.

 

Forward-Looking Statements

 

The information discussed in this press release, particularly in the section with the heading Business Outlook, includes forward-looking statements about the Company’s future operating results within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The Company based these forward-looking statements on its current assumptions, knowledge, estimates and projections about factors that could affect its future operations. Although the Company believes that its assumptions made in connection with the forward-looking statements are reasonable, no assurances can be given that those assumptions and expectations will prove to be correct.  Statements in this press release that are forward-looking include, but are not limited to, local, national and political advertising growth; changes in interactive, network compensation, barter and other revenues; changes in direct operating, selling, general and administrative, amortization of program rights and corporate expenses; and cash programming, cash capital expenditures, cash interest expense and principal amortization, cash tax payments and effective tax rates.  These forward-looking statements are subject to various risks, uncertainties and assumptions which may cause these expectations and assumptions not to occur or to differ materially from those outcomes projected in the forward-looking statements. Such risks and uncertainties include, but are not limited to, general economic uncertainty; restrictions on the Company’s operations as a result of the Company’s indebtedness; global or local events that could disrupt TV broadcasting; softening of the domestic advertising market; further consolidation of national and local advertisers, and the national sales representation market; potential liabilities related to the Company’s guarantee of the debt obligations of its joint venture with NBCUniversal; risks associated with acquisitions, including acquisition of the New Vision stations, our ability to obtain government approvals for the acquisition, our ability to obtain financing to fund the acquisition and the integration of any acquired businesses; changes in TV viewing patterns, ratings and commercial viewing measurement; increases in news and syndicated programming costs, and capital expenditures; changes in television network affiliation agreements and retransmission consent agreements; changes in government regulation; competition; seasonality; effects of complying with accounting standards; potential influence of certain stockholders, including HM Capital Partners I, LP and its affiliates, and other risks discussed in the Company’s Annual Report on Form 10-K and other filings made with the Securities and Exchange Commission (which are available on the Investor Relations section of www.linmedia.com, or at www.sec.gov), which are incorporated in this release by reference. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, unless otherwise required to by applicable law.

 

About LIN Media

 

LIN Media is a local multimedia company that operates or services 32 network-affiliates, more than 50 television and niche web sites, and a growing suite of mobile products.  The Company’s strategic investments focus on emerging media and interactive technologies that deliver measurable results to advertisers.  LIN TV Corp. is traded on the NYSE under the symbol “TVL”.

 

###

 

— financial tables follow —

 



 

LIN TV Corp.

Consolidated Statements of Operations

(unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

121,016

 

$

100,963

 

$

224,216

 

$

190,682

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Direct operating

 

37,245

 

32,137

 

72,402

 

62,070

 

Selling, general and administrative

 

28,043

 

26,165

 

56,426

 

51,699

 

Amortization of program rights

 

5,381

 

5,347

 

10,600

 

10,675

 

Corporate

 

8,219

 

7,339

 

14,965

 

13,822

 

General operating expenses

 

78,888

 

70,988

 

154,393

 

138,266

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and other operating expenses:

 

 

 

 

 

 

 

 

 

Depreciation

 

6,651

 

6,359

 

13,410

 

12,623

 

Amortization of intangible assets

 

478

 

287

 

955

 

548

 

Loss from asset dispositions

 

4

 

103

 

3

 

358

 

Operating income

 

34,995

 

23,226

 

55,455

 

38,887

 

 

 

 

 

 

 

 

 

 

 

Other expense:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

9,266

 

12,717

 

19,636

 

25,649

 

Share of loss in equity investments

 

62

 

554

 

153

 

1,167

 

Gain on derivative instruments

 

 

(583

)

 

(1,203

)

Loss on extinguishment of debt

 

 

50

 

2,099

 

192

 

Other expense (income), net

 

101

 

(3

)

88

 

(2

)

Total other expense, net

 

9,429

 

12,735

 

21,976

 

25,803

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

25,566

 

10,491

 

33,479

 

13,084

 

Provision for income taxes

 

10,109

 

9,589

 

12,907

 

10,571

 

Income from continuing operations

 

15,457

 

902

 

20,572

 

2,513

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

(Loss) income from discontinued operations, net of a provision for (benefit from) income taxes of $34 and $93 for the three months ended June 30, 2012 and 2011, respectively, and $(541) and $83 for the six months ended June 30, 2012 and 2011, respectively

 

(76

)

169

 

(1,018

)

144

 

Gain on the sale of discontinued operations, net of a provision for income taxes of $6,306 and $6,223 for the three and six months ended June 30, 2012, respectively

 

11,678

 

 

11,389

 

 

Net income

 

27,059

 

1,071

 

30,943

 

2,657

 

Net loss attributable to noncontrolling interests

 

(59

)

 

(441

)

 

Net income attributable to LIN TV Corp.

 

$

27,118

 

$

1,071

 

$

31,384

 

$

2,657

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share attributable to LIN TV Corp.:

 

 

 

 

 

 

 

 

 

Income from continuing operations attributable to LIN TV Corp.

 

$

0.28

 

$

0.02

 

$

0.38

 

$

0.05

 

Loss from discontinued operations, net of tax

 

 

 

(0.02

)

 

Gain on the sale of discontinued operations, net of tax

 

0.21

 

 

0.20

 

 

Net income attributable to LIN TV Corp.

 

$

0.49

 

$

0.02

 

$

0.56

 

$

0.05

 

Weighted-average number of common shares outstanding used in calculating basic income per common share

 

55,174

 

55,712

 

55,680

 

55,346

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share attributable to LIN TV Corp.:

 

 

 

 

 

 

 

 

 

Income from continuing operations attributable to LIN TV Corp.

 

$

0.27

 

$

0.02

 

$

0.37

 

$

0.05

 

Loss from discontinued operations, net of tax

 

 

 

(0.02

)

 

Gain on the sale of discontinued operations, net of tax

 

0.21

 

 

0.20

 

 

Net income attributable to LIN TV Corp.

 

$

0.48

 

$

0.02

 

$

0.55

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of common shares outstanding used in calculating diluted income per common share

 

56,300

 

57,187

 

56,959

 

56,865

 

 



 

LIN TV Corp.

Consolidated Balance Sheets

(unaudited)

 

 

 

June 30,

 

December 31,

 

 

 

2012

 

2011

 

 

 

(in thousands, except share data)

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

9,038

 

$

18,057

 

Restricted cash

 

 

255,159

 

Accounts receivable, less allowance for doubtful accounts (2012 - $2,626; 2011 - $2,310)

 

94,685

 

91,093

 

Deferred income tax assets

 

6,435

 

4,249

 

Assets held for sale

 

 

3,253

 

Other current assets

 

7,408

 

6,090

 

Total current assets

 

117,566

 

377,901

 

Property and equipment, net

 

146,075

 

145,429

 

Deferred financing costs

 

10,700

 

12,472

 

Goodwill

 

122,312

 

122,069

 

Broadcast licenses and other intangible assets, net

 

399,011

 

400,081

 

Assets held for sale

 

 

12,505

 

Other assets

 

43,505

 

11,487

 

Total assets

 

$

839,169

 

$

1,081,944

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of long-term debt

 

$

5,989

 

$

253,856

 

Accounts payable

 

9,415

 

10,972

 

Accrued expenses

 

39,915

 

38,578

 

Program obligations

 

9,514

 

9,892

 

Liabilities held for sale

 

 

3,719

 

Total current liabilities

 

64,833

 

317,017

 

Long-term debt, excluding current portion

 

585,535

 

614,861

 

Deferred income tax liabilities

 

187,803

 

167,371

 

Program obligations

 

1,781

 

3,874

 

Liabilities held for sale

 

 

1,308

 

Other liabilities

 

51,059

 

58,642

 

Total liabilities

 

891,011

 

1,163,073

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

3,293

 

3,503

 

 

 

 

 

 

 

Stockholders’ deficit:

 

 

 

 

 

Class A common stock, $0.01 par value, 100,000,000 shares authorized, Issued: 34,708,083 and 34,650,169 shares as of June 30, 2012 and December 31, 2011, respectively Outstanding: 31,188,834 and 33,012,351 shares as of June 30, 2012 and December 31, 2011, respectively

 

310

 

309

 

Class B common stock, $0.01 par value, 50,000,000 shares authorized, 23,401,726 shares as of June 30, 2012 and December 31, 2011, issued and outstanding; convertible into an equal number of shares of class A or class C common stock

 

235

 

235

 

Class C common stock, $0.01 par value, 50,000,000 shares authorized, 2 shares as of June 30, 2012 and December 31, 2011, issued and outstanding; convertible into an equal number of shares of class A common stock

 

 

 

Treasury stock, 3,519,249 and 1,637,818 shares of class A common stock as of June 30, 2012 and December 31, 2011, respectively, at cost

 

(17,098

)

(10,598

)

Additional paid-in capital

 

1,125,679

 

1,121,589

 

Accumulated deficit

 

(1,126,006

)

(1,157,390

)

Accumulated other comprehensive loss

 

(38,255

)

(38,777

)

Total stockholders’ deficit

 

(55,135

)

(84,632

)

Total liabilities, redeemable noncontrolling interest and stockholders’ deficit

 

$

839,169

 

$

1,081,944

 

 



 

LIN TV Corp.

Consolidated Statements of Cash Flows

(unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2012

 

2011

 

 

 

(in thousands)

 

OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

30,943

 

$

2,657

 

Loss (income) from discontinued operations

 

1,018

 

(144

)

Gain on the sale of discontinued operations

 

(11,389

)

 

Adjustment to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

13,410

 

12,623

 

Amortization of intangible assets

 

955

 

548

 

Amortization of financing costs and note discounts

 

1,153

 

1,951

 

Amortization of program rights

 

10,600

 

10,675

 

Cash payments for programming

 

(11,296

)

(12,551

)

Loss on extinguishment of debt

 

871

 

192

 

Gain on derivative instruments

 

 

(1,203

)

Share of loss in equity investments

 

153

 

1,167

 

Deferred income taxes, net

 

12,391

 

10,423

 

Stock-based compensation

 

3,738

 

3,381

 

Loss from asset dispositions

 

3

 

358

 

Other, net

 

862

 

395

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

Accounts receivable

 

(3,592

)

1,217

 

Other assets

 

(2,155

)

(1,879

)

Accounts payable

 

(1,557

)

(1,008

)

Accrued interest expense

 

(2,434

)

81

 

Other liabilities and accrued expenses

 

(1,979

)

(2,024

)

Net cash provided by operating activities, continuing operations

 

41,695

 

26,859

 

Net cash used in operating activities, discontinued operations

 

(2,736

)

(967

)

Net cash provided by operating activities

 

38,959

 

25,892

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

Capital expenditures

 

(13,716

)

(7,915

)

Change in restricted cash

 

255,159

 

 

Payments for business combinations, net of cash acquired

 

(33,500

)

(5,244

)

Proceeds from the sale of assets

 

1

 

48

 

Payments on derivative instruments

 

 

(1,254

)

Shortfall loans to joint venture with NBCUniversal

 

(1,680

)

(1,019

)

Other investments, net

 

 

(150

)

Net cash provided by (used in) investing activities, continuing operations

 

206,264

 

(15,534

)

Net cash provided by (used in) investing activities, discontinued operations

 

29,520

 

(81

)

Net cash provided by (used in) investing activities

 

235,784

 

(15,615

)

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

Net proceeds on exercises of employee and director stock-based compensation

 

352

 

481

 

Proceeds from borrowings on long-term debt

 

20,000

 

920

 

Principal payments on long-term debt

 

(297,415

)

(9,619

)

Payment of long-term debt issue costs

 

(199

)

(74

)

Treasury stock purchased

 

(6,500

)

 

Net cash used in financing activities

 

(283,762

)

(8,292

)

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(9,019

)

1,985

 

Cash and cash equivalents at the beginning of the period

 

18,057

 

11,648

 

Cash and cash equivalents at the end of the period

 

$

9,038

 

$

13,633