Attached files

file filename
8-K - FORM 8-K - BEASLEY BROADCAST GROUP INCd808695d8k.htm

Exhibit 99.1

 

 

LOGO

 

Webcast:         Today, October 24, 2014 at 10:00 a.m. ET

        www.bbgi.com

        Replay information provided below

 

News Announcement     For Immediate Release
CONTACT:    
B. Caroline Beasley, Chief Financial Officer     Joseph N. Jaffoni
Beasley Broadcast Group, Inc.     JCIR
239/263-5000; email@bbgi.com     212/835-8500 or bbgi@jcir.com

BEASLEY BROADCAST GROUP REPORTS THIRD QUARTER NET REVENUE FROM CONTINUING OPERATIONS OF $13.0 MILLION, NET REVENUE FROM DISCONTINUED OPERATIONS OF $11.5 MILLION AND DILUTED EPS FROM CONTINUING AND DISCONTINUED OPERATIONS OF $0.11

NAPLES, Florida, October 24, 2014 - Beasley Broadcast Group, Inc. (Nasdaq: BBGI) (“Beasley,” “Beasley Broadcast” or the “Company”), a large- and mid-size market radio broadcaster, today announced operating results for the three and nine month periods ended September 30, 2014.

On October 1, the Company entered into an Asset Exchange Agreement with CBS Radio whereby Beasley will exchange a total of five radio stations in the Philadelphia and Miami-Fort Lauderdale markets for a total of fourteen CBS Radio stations in the Tampa-St. Petersburg, Charlotte and Philadelphia markets. As a result of the proposed transaction, the Company is required to report the stations that CBS Radio will assume ownership of as “discontinued operations” on its income statement and as “assets held for sale” on its balance sheet. The reporting for discontinued operations includes net revenue, station operating expenses, depreciation and amortization, and attributable income taxes from the five radio stations. The assets held for sale include property and equipment, FCC licenses, and goodwill from the five radio stations. The table below summarizes the results of continuing and discontinued operations for the three and nine month periods ended September 30, 2014 and 2013.

Summary of Third Quarter and Year-to-Date Results

 

In millions, except per share data

   Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2014     2013      2014     2013  

Continuing Operations

         

Net revenue

   $ 13.0      $ 13.7       $ 40.1      $ 41.1   

Station operating income (SOI) (non-GAAP)

     3.6        4.5         12.1        13.3   

Operating income

     0.9        1.7         3.8        5.6   

Net income (loss) (1)

     (0.0     0.2         (0.2     (0.6

Net income (loss) per diluted share (1)

   $ 0.00      $ 0.01       $ (0.01   $ (0.03

Discontinued Operations

         

Net revenue

   $ 11.5      $ 12.2       $ 34.5      $ 36.5   

Station operating income (SOI) (non-GAAP)

     4.2        5.0         12.3        14.3   

Operating income

     4.0        4.8         11.9        13.9   

Net income

     2.5        3.0         6.3        8.5   

Net income per diluted share

   $ 0.11      $ 0.13       $ 0.28      $ 0.38   

 

-more-


Beasley Broadcast Group, 10/24/14    page 2

 

Combined Operations

(continuing and discontinued operations) (non-GAAP)

                           

Net revenue

   $ 24.5       $ 26.0       $ 74.6       $ 77.6   

Station operating income (SOI)

     7.8         9.4         24.4         27.6   

Operating income

     5.0         6.6         15.7         19.4   

Net income (1)

     2.5         3.2         6.2         8.0   

Net income per diluted share attributable to Beasley Broadcast shareholders (1)

   $ 0.11       $ 0.14       $ 0.27       $ 0.35   

 

(1) Net income and net income per diluted share for the nine period ended September 30, 2013 were impacted by a pre-tax $1.0 million fee incurred in connection with debt pre-payment and a non-cash pre-tax charge of $1.3 million for loss on extinguishment of long-term debt incurred in connection with an amended credit agreement and debt pre-payment.

2014 Third Quarter Review - Continuing Operations

The $0.7 million, or 5.0%, year-over-year decline in net revenue during the three months ended September 30, 2014, primarily reflects lower advertising revenue at the Company’s Wilmington and Greenville-New Bern-Jacksonville market clusters which more than offset net revenue increases at the Company’s Las Vegas and Ft. Myers market clusters.

Station operating expenses in the 2014 third quarter increased by $0.2 million, or 1.8%, which coupled with the revenue decline resulted in a $0.8 million, or 18.9%, decline in third quarter 2014 station operating income (“SOI” - a non-GAAP financial measure) to $3.6 million compared to the 2013 third quarter. The $0.8 million, or 45.4% year-over-year reduction in 2014 third quarter operating income, reflects the year-over-year revenue decline, the increase in station operating expenses and a 0.8% increase in total operating expenses in the third quarter of 2014 compared with the same period in 2013. In addition, given the required presentation of discontinued operations separate from continuing operations, in the quarter ended September 30, 2014 the Company lost operating leverage with respect to corporate general and administrative expenses which were $2.2 million or 1.7% higher than the year ago period, due to increased non-cash stock based compensation, and represented 16.8% of 2014 third quarter revenue. By comparison, in the 2013 third quarter corporate general and administrative expenses were $2.2 million and represented 8.3% of revenue on a reported basis.

Third quarter 2014 interest expense declined by $0.3 million, or 19.2% on a year-over-year basis related to lower borrowing costs and reduced amounts outstanding. As with corporate general and administrative expenses, all interest expense incurred in the third quarter of 2014 was allocated to continuing operations which impacted reported net income and net income per diluted share from continuing operations. Reflecting the factors above, net income per diluted share from continuing operations was break-even in the 2014 third quarter compared with $0.01 per share in the year ago period.

Please refer to the “Calculation of SOI,” “Reconciliation of SOI to Net Income,” “Calculation of Same-Station SOI,” and “Reconciliation of Same-Station SOI to Net Income” tables at the end of this announcement for a discussion regarding SOI calculations. “Continuing & Discontinued Operations,” is the sum of Continuing Operations and Discontinued Operations.

Commenting on the results, George G. Beasley, Chairman and Chief Executive Officer, said, “We don’t believe third quarter operating results from continuing operations reflect the strength, ratings and local relevance of our platform, as the lower level of reported net revenue from continuing operations is temporarily mis-matched with certain expenses that will be better amortized across the Company’s larger revenue base once we complete the asset exchange with CBS Radio.

 

-more-


Beasley Broadcast Group, 10/24/14    page 3

 

“We are very excited by the potential presented by the CBS transaction as we will exchange five stations in Philadelphia and Miami for fourteen stations in Tampa-St. Petersburg, Charlotte and Philadelphia. Throughout Beasley Broadcast Group’s 53-year history, we have actively managed our station portfolio with the goal of serving the local communities where we operate, diversifying our operations, managing risk and improving financial results. The planned asset exchange with CBS Radio addresses these strategic objectives and upon completion, we will expand our owned and operated station base by nine stations increasing Beasley’s portfolio to 53, including 33 FM and 20 AM stations, in twelve markets with approximately 7.7 million weekly listeners. Importantly, we will add completed clusters in the Tampa and Charlotte markets which complement our already strong mid-Atlantic presence.

“In addition to our initiatives during the quarter to expand and diversify our station and digital media operations, we continue to focus on debt reduction and returning capital to shareholders. During the third quarter we made credit facility repayments totaling $3.3 million, reducing borrowings to $99.0 million at September 30, 2014 and declared our fourth consecutive quarterly cash dividend. Notably, the asset exchange agreement with CBS Radio has been structured to allow us to meaningfully expand our operating and revenue base without incurring additional borrowings or using cash from operations. Based on our expectation that the transaction will lead to station operating income accretion in the first eighteen months after closing, we expect to further reduce the Company’s leverage ratio which is presently near its lowest level in ten years.

“Looking forward, we are focused on ensuring that our continuing operations station clusters, our stand-alone station in Wilmington, and soon to be acquired clusters in Tampa and Charlotte, match or exceed their market’s revenue performance while further strengthening our balance sheet. We are actively developing post-closing integration, cost efficiency and operating plans and look forward to welcoming the new stations to Beasley Broadcast Group. Our operating initiatives post-closing will focus on targeted localism and delivering quality programming, effective online marketing solutions and dedicated service to the listeners and advertisers in these markets. These strategies have created long-term value for Beasley Broadcast Group and we are confident that the application of our operating and programming disciplines combined with our commitment to build strong community involvement in our markets will support our goals for growth and the enhancement of shareholder value.”

Webcast Information

The Company will host a webcast today, October 24, 2014, at 10:00 a.m. ET to discuss its financial results and operations. Interested parties may access the webcast at the Company’s web site at www.bbgi.com. Following its completion, a replay of the webcast can be accessed for five days on the Company’s web site, www.bbgi.com.

About Beasley Broadcast Group:

Founded in 1961, Beasley Broadcast Group, Inc., www.bbgi.com, is a radio broadcasting company that owns and operates 44 stations (28 FM and 16 AM) located in eleven large- and mid-size markets in the United States. The Company also operates one station in the expanded AM band in Augusta, GA.

Pro-forma for the completion of the proposed CBS Radio asset exchange agreement Beasley will own and operate 53 stations (33 FM and 20 AM) in twelve markets.

Definitions

Combined operations (non-GAAP) consists of continuing operations and discontinued operations and financial metrics presented as combined operations are calculated by adding together the respective continuing operations and discontinued operations financial metric being presented. Station Operating Income (SOI) consists of net revenue less station operating expenses. We define station operating expenses as cost of services and selling, general and administrative expenses.

Same-station results, as presented herein, compare stations operated by the Company throughout all periods presented in the following tables. For the three and nine months ended September 30, 2013 and 2014, same-station results exclude revenue and expenses from KVGS-FM in Las Vegas which was acquired in September 2013.

 

-more-


Beasley Broadcast Group, 10/24/14    page 4

 

SOI, SOI from continuing operations, SOI from discontinued operations, SOI from combined operations and same-station SOI are financial measures of performance that are not calculated in accordance with U.S. generally accepted accounting principles, which we refer to as GAAP. We use these non-GAAP financial measures for internal budgeting purposes. We also use SOI to make decisions as to the acquisition and disposition of radio stations. SOI, SOI from continuing operations, SOI from discontinued operations, SOI from combined operations and same-station SOI excludes corporate-level costs and expenses and depreciation and amortization, which may be material to an assessment of the Company’s overall operating performance. Management compensates for this limitation by separately considering the impact of these excluded items to the extent they are material to operating decisions or assessments of the Company’s operating performance. Moreover, the corresponding amounts of the non-cash and corporate-level costs and expenses excluded from the calculation are available to investors as they are presented on our statements of operations contained in our periodic reports filed with the Securities and Exchange Commission (SEC).

SOI is a measure widely used in the radio broadcast industry. The Company recognizes that because SOI is not calculated in accordance with GAAP, it is not necessarily comparable to similarly titled measures employed by other companies. However, management believes that SOI provides meaningful information to investors because it is an important measure of how effectively we operate our business (i.e., operate radio stations) and assists investors in comparing our operating performance with that of other radio companies. We also believe that providing SOI on a same-station basis is a useful measure of our performance because it presents SOI before the impact of any acquisitions or dispositions completed during the relevant periods. This allows investors to measure the performance of radio stations we owned and operated during the entirety of the two operating periods being compared.

Note Regarding Forward-Looking Statements:

Statements in this release that are “forward-looking statements” are based upon current expectations and assumptions, and involve certain risks and uncertainties within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Words or expressions such as “guidance,” “may,” “will,” “could,” “should,” “forecasts,” “expects,” “intends,” “plans,” “anticipates,” “projects,” “outlook,” “believes,” “estimates,” “predicts,” “potential,” “continue,” “preliminary,” or the negative of these terms or other comparable terminology are intended to identify such forward-looking statements. Key risks are described in our reports filed with the SEC including in our Annual Report on Form 10-K for the year ended December 31, 2013. Readers should note that forward-looking statements are subject to change and to inherent risks and uncertainties and may be impacted by several factors, including: the completion of the proposed asset exchange with CBS Radio; failure to obtain applicable regulatory approvals for the proposed asset exchange in a timely manner or otherwise; failure to satisfy other closing conditions to the proposed asset exchange; risks that the stations to be acquired in the proposed asset exchange will not be integrated successfully or that the combined company will not realize estimated cost savings, synergies and growth or that such benefits may take longer to realize than expected; risks relating to unanticipated costs of integrating the stations to be acquired in the proposed asset exchange; external economic forces that could have a material adverse impact on our advertising revenues and results of operations; our radio stations may not be able to compete effectively in their respective markets for advertising revenues; we may not remain competitive if we do not respond to changes in technology, standards and services that affect our industry; our substantial debt levels; and, the loss of key personnel. Our actual performance and results could differ materially because of these factors and other factors discussed in the “Management’s Discussion and Analysis of Results of Operations and Financial Condition” in our SEC filings, including but not limited to annual reports on Form 10-K or quarterly reports on Form 10-Q, copies of which can be obtained from the SEC, www.sec.gov, or our website, www.bbgi.com. All information in this release is as of October 24, 2014, and we undertake no obligation to update the information contained herein to actual results or changes to our expectations.

 

-tables follow-


Beasley Broadcast Group, 10/24/14    page 5

 

BEASLEY BROADCAST GROUP, INC.

Consolidated Statements of Operations (Unaudited)

 

    

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
     2014     2013     2014     2013  

Net revenue

   $ 13,047,411      $ 13,726,904      $ 40,143,834      $ 41,070,224   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Station operating expenses (including stock-based compensation and excluding depreciation and amortization shown separately below) (2)

     9,421,385        9,256,297        28,089,890        27,721,668   

Corporate general and administrative expenses (including stock-based compensation) (3)

     2,194,584        2,157,138        6,812,207        6,380,716   

Other operating expenses

     —          185,916        —          185,916   

Depreciation and amortization

     492,568        408,262        1,436,537        1,218,420   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     12,108,537        12,007,613        36,338,634        35,506,720   

Operating income

     938,874        1,719,291        3,805,200        5,563,504   

Non-operating income (expense):

        

Interest expense

     (1,080,812     (1,337,605     (3,404,616     (5,711,729

Loss on extinguishment of long-term debt

     (6,970     —          (30,569     (1,260,784

Other income (expense), net

     261,058        21,673        302,081        98,354   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     112,150        403,359        672,096        (1,310,655

Income tax expense (benefit)

     119,868        191,868        834,353        (733,721
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     (7,718     211,491        (162,257     (576,934

Income from discontinued operations (net of income taxes)

     2,466,528        2,975,400        6,325,228        8,542,281   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,458,810      $ 3,186,891      $ 6,162,971      $ 7,965,347   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted net income (loss) per share:

        

Continuing operations

   $ —        $ 0.01      $ (0.01   $ (0.03
  

 

 

   

 

 

   

 

 

   

 

 

 

Discontinued operations

   $ 0.11      $ 0.13      $ 0.28      $ 0.38   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share

   $ 0.11      $ 0.14      $ 0.27      $ 0.35   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic common shares outstanding

     22,820,761        22,743,515        22,807,413        22,732,535   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted common shares outstanding

     22,908,376        22,828,664        22,908,208        22,808,999   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) We refer to “Cost of services,” and “Selling, general and administrative” together as “station operating expenses” for the “Calculation of SOI” and “Reconciliation of SOI to Net Income” below.
(2) Includes stock-based compensation of $46,804 and $7,038 for the three months ended September 30, 2014 and 2013, respectively and $175,558 and $25,829 for the nine months ended September 30, 2014 and 2013, respectively.
(3) Includes stock-based compensation of $325,528 and $178,531 for the three months ended September 30, 2014 and 2013, respectively and $919,047 and $480,253 for the nine months ended September 30, 2014 and 2013, respectively.

 

-more-


Beasley Broadcast Group, 10/24/14    page 6

 

Selected Balance Sheet Data - Unaudited

(in thousands)

 

     September 30,
2014
     December 31,
2013
 

Cash and cash equivalents

   $ 13,221       $ 14,299   

Working capital

     22,092         21,535   

Total assets

     263,716         264,209   

Long term debt, net of current portion

     95,859         102,625   

Stockholders’ equity

   $ 97,552       $ 93,626   

Selected Statement of Cash Flows Data - Unaudited

 

     Nine Months Ended
September 30,
 
     2014     2013  

Net cash provided by operating activities

   $ 13,162,883      $ 14,047,435   

Net cash used in investing activities

     (2,588,403     (5,965,856

Net cash used in financing activities

     (11,652,292     (7,252,496
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

   $ (1,077,812   $ 829,083   
  

 

 

   

 

 

 

Calculation of SOI - Unaudited

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Net revenue

   $ 13,047,411      $ 13,726,904      $ 40,143,834      $ 41,070,224   

Station operating expenses

     (9,421,385     (9,256,297     (28,089,890     (27,721,668
  

 

 

   

 

 

   

 

 

   

 

 

 

SOI

   $ 3,626,026      $ 4,470,607      $ 12,053,944      $ 13,348,556   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of SOI to Net Income - Unaudited

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

SOI

   $ 3,626,026      $ 4,470,607      $ 12,053,944      $ 13,348,556   

Corporate general and administrative expenses

     (2,194,584     (2,157,138     (6,812,207     (6,380,716

Other operating expenses

     —          (185,916     —          (185,916

Depreciation and amortization

     (492,568     (408,262     (1,436,537     (1,218,420

Interest expense

     (1,080,812     (1,337,605     (3,404,616     (5,711,729

Loss on extinguishment of long-term debt

     (6,970     —          (30,569     (1,260,784

Other income (expense), net

     261,058        21,673        302,081        98,354   

Income tax (expense) benefit

     (119,868     (191,868     (834,353     733,721   

Discontinued operations

     2,466,528        2,975,400        6,325,228        8,542,281   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,458,810      $ 3,186,891      $ 6,162,971      $ 7,965,347   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

-more-


Beasley Broadcast Group, 10/24/14    page 7

 

Calculation of Same-Station SOI - Unaudited

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Reported net revenue

     13,047,411        13,726,904        40,143,834        41,070,224   

KVGS-FM

     (406,529     (133,156     (1,497,854     (133,156
  

 

 

   

 

 

   

 

 

   

 

 

 

Same-station net revenue

     12,640,882        13,593,748        38,645,980        40,937,068   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reported station operating expenses

     9,421,385        9,256,297        28,089,890        27,721,668   

KVGS-FM

     (392,214     (101,322     (1,204,927     (101,322
  

 

 

   

 

 

   

 

 

   

 

 

 

Same-station station operating expenses

     9,029,171        9,154,975        26,884,963        27,620,346   
  

 

 

   

 

 

   

 

 

   

 

 

 

Same-station net revenue

     12,640,882        13,593,748        38,645,980        40,937,068   

Same-station station operating expenses

     9,029,171        9,154,975        26,884,963        27,620,346   
  

 

 

   

 

 

   

 

 

   

 

 

 

Same-station SOI

     3,611,711        4,438,773        11,761,017        13,316,722   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Same-Station SOI to Net Income - Unaudited

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Same-station SOI

     3,611,711        4,438,773        11,761,017      $ 13,316,722   

Same-station net revenue adjustment

     406,529        133,156        1,497,854        133,156   

Same-station station operating expenses adjustment

     (392,214     (101,322     (1,204,927     (101,322

Corporate general and administrative expenses

     (2,194,584     (2,157,138     (6,812,207     (6,380,716

Other operating expenses

     —          (185,916     —          (185,916

Depreciation and amortization

     (492,568     (408,262     (1,436,537     (1,218,420

Interest expense

     (1,080,812     (1,337,605     (3,404,616     (5,711,729

Loss on extinguishment of long-term debt

     (6,970     —          (30,569     (1,260,784

Other income (expense), net

     261,058        21,673        302,081        98,354   

Income tax (expense) benefit

     (119,868     (191,868     (834,353     733,721   

Discontinued operations

     2,466,528        2,975,400        6,325,228        8,542,281   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     2,458,810        3,186,891        6,162,971        7,965,347   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

-more-


Beasley Broadcast Group, 10/24/14    page 8

 

Calculation of SOI - Discontinued Operations - Unaudited

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Net revenue

   $ 11,502,333      $ 12,223,198      $ 34,500,964      $ 36,547,980   

Station operating expenses

     (7,344,422     (7,249,851     (22,168,457     (22,260,808
  

 

 

   

 

 

   

 

 

   

 

 

 

SOI

   $ 4,157,911      $ 4,973,347      $ 12,332,507      $ 14,287,172   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of SOI to Net Income - Discontinued Operations - Unaudited

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

SOI

   $ 4,157,911      $ 4,973,347      $ 12,332,507      $ 14,287,172   

Depreciation and amortization

     (141,668     (139,922     (421,011     (421,988

Other income (expense), net

     —          2,128        (330,416     8,039   

Income tax expense

     (1,549,715     (1,860,153     (5,255,852     (5,330,942
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,466,528      $ 2,975,400      $ 6,325,228      $ 8,542,281   
  

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of SOI - Combined Operations

(continuing and discontinued operations) - Unaudited

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Net revenue

   $ 24,549,744      $ 25,950,102      $ 74,644,798      $ 77,618,204   

Station operating expenses

     (16,765,807     (16,506,148     (50,258,347     (49,982,476
  

 

 

   

 

 

   

 

 

   

 

 

 

SOI

   $ 7,783,937      $ 9,443,954      $ 24,386,451      $ 27,635,728   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of SOI to Net Income - Combined Operations

(continuing and discontinued operations) - Unaudited

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

SOI

   $ 7,783,937      $ 9,443,954      $ 24,386,451      $ 27,635,728   

Corporate general and administrative expenses

     (2,194,584     (2,157,138     (6,812,207     (6,380,716

Other operating expense

     —          (185,916     —          (185,916

Depreciation and amortization

     (634,236     (548,184     (1,857,548     (1,640,408

Interest expense

     (1,080,812     (1,337,605     (3,404,616     (5,711,729

Loss on extinguishment of long-term debt

     (6,970     —          (30,569     (1,260,784

Other income (expense), net

     261,058        23,801        (28,335     106,393   

Income tax expense

     (1,669,583     (2,052,021     (6,090,205     (4,597,221
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,458,810      $ 3,186,891      $ 6,162,971      $ 7,965,347   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

-more-


Beasley Broadcast Group, 10/24/14    page 9

 

     Three Months Ended September 30, 2014
(unaudited)
 
     Continuing
Operations
    Discontinued
Operations
     Combined
Operations
 

Net revenue

   $ 13,047,411      $ 11,502,333       $ 24,549,744   
  

 

 

   

 

 

    

 

 

 

Operating expenses:

       

Station operating expenses

     9,421,385        7,344,422         16,765,807   

Corporate general and administrative expenses

     2,194,584        —           2,194,584   

Depreciation and amortization

     492,568        141,668         634,236   
  

 

 

   

 

 

    

 

 

 

Total operating expenses

     12,108,537        7,486,090         19,594,627   

Operating income

     938,874        4,016,243         4,955,117   

Non-operating income (expense):

       

Interest expense

     (1,080,812     —           (1,080,812

Loss on extinguishment of long-term debt

     (6,970     —           (6,970

Other income (expense), net

     261,058        —           261,058   
  

 

 

   

 

 

    

 

 

 

Income from continuing operations before income taxes

     112,150        4,016,243         4,128,393   

Income tax expense

     119,868        1,549,715         1,669,583   
  

 

 

   

 

 

    

 

 

 

Net income (loss)

     (7,718     2,466,528         2,458,810   
  

 

 

   

 

 

    

 

 

 
     Three Months Ended September 30, 2013
(unaudited)
 
     Continuing
Operations
    Discontinued
Operations
     Combined
Operations
 

Net revenue

   $ 13,726,904      $ 12,223,198       $ 25,950,102   
  

 

 

   

 

 

    

 

 

 

Operating expenses:

       

Station operating expenses

     9,256,297        7,249,851         16,506,148   

Corporate general and administrative expenses

     2,157,138        —           2,157,138   

Other operating expenses

     185,916        —           185,916   

Depreciation and amortization

     408,262        139,922         548,184   
  

 

 

   

 

 

    

 

 

 

Total operating expenses

     12,007,613        7,389,773         19,397,386   

Operating income

     1,719,291        4,833,425         6,552,716   

Non-operating income (expense):

       

Interest expense

     (1,337,605     —           (1,337,605

Other income (expense), net

     21,673        2,128         23,801   
  

 

 

   

 

 

    

 

 

 

Income from continuing operations before income taxes

     403,359        4,835,553         5,238,912   

Income tax expense

     191,868        1,860,153         2,052,021   
  

 

 

   

 

 

    

 

 

 

Net income

   $ 211,491      $ 2,975,400       $ 3,186,891   
  

 

 

   

 

 

    

 

 

 

 

-more-


Beasley Broadcast Group, 10/24/14    page 10

 

     Nine Months Ended September 30, 2014
(unaudited)
 
     Continuing
Operations
    Discontinued
Operations
    Combined
Operations
 

Net revenue

   $ 40,143,834      $ 34,500,964      $ 74,644,798   
  

 

 

   

 

 

   

 

 

 

Operating expenses:

      

Station operating expenses

     28,089,890        22,168,457        50,258,347   

Corporate general and administrative expenses

     6,812,207        —          6,812,207   

Depreciation and amortization

     1,436,537        421,011        1,857,548   
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     36,338,634        22,589,468        58,928,102   

Operating income

     3,805,200        11,911,496        15,716,696   

Non-operating income (expense):

      

Interest expense

     (3,404,616     —          (3,404,616

Loss on extinguishment of long-term debt

     (30,569     —          (30,569

Other income (expense), net

     302,081        (330,416     (28,335
  

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     672,096        11,581,080        12,253,176   

Income tax expense

     834,353        5,255,852        6,090,205   
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     (162,257     6,325,228        6,162,971   
  

 

 

   

 

 

   

 

 

 
     Nine Months Ended September 30, 2013
(unaudited)
 
     Continuing
Operations
    Discontinued
Operations
    Combined
Operations
 

Net revenue

   $ 41,070,224      $ 36,547,980      $ 77,618,204   
  

 

 

   

 

 

   

 

 

 

Operating expenses:

      

Station operating expenses

     27,721,668        22,260,808        49,982,476   

Corporate general and administrative expenses

     6,380,716        —          6,380,716   

Other operating expenses

     185,916        —          185,916   

Depreciation and amortization

     1,218,420        421,988        1,640,408   
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     35,506,720        22,682,796        58,189,516   

Operating income

     5,563,504        13,865,184        19,428,688   

Non-operating income (expense):

      

Interest expense

     (5,711,729     —          (5,711,729

Loss on extinguishment of long-term debt

     (1,260,784     —          (1,260,784

Other income (expense), net

     98,354        8,039        106,393   
  

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     (1,310,655     13,873,223        12,562,568   

Income tax expense (benefit)

     (733,721     5,330,942        4,597,221   
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     (576,934     8,542,281        7,965,347   
  

 

 

   

 

 

   

 

 

 

 

# # #