Attached files

file filename
EX-32.1 - EX-32.1 - MISSION BROADCASTING INCmbcc-ex321_7.htm
EX-31.1 - EX-31.1 - MISSION BROADCASTING INCmbcc-ex311_6.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2015

OR

¨

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                     to                     .

Commission File Number: 333-62916-02

MISSION BROADCASTING, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

Delaware

 

51-0388022

(State of Incorporation or Organization)

 

(I.R.S. Employer Identification No.)

 

 

30400 Detroit Road, Suite 304, Westlake, Ohio

 

44145

(Address of Principal Executive Offices)

 

(Zip Code)

(440) 526-2227

(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that it was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (check one):

 

Large accelerated filer

 

¨

  

Accelerated filer

 

¨

 

 

 

 

 

 

Non-accelerated filer

 

x 

  

Smaller reporting company

 

¨

 

(Do not check if a smaller reporting company)

 

 

 

 

 

 

 

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No   x

As of November 9, 2015, the Registrant had 1,000 shares of common stock outstanding, held by two shareholders.

 

 

 


TABLE OF CONTENTS

 

 

 

  

 

  

Page

PART I

  

FINANCIAL INFORMATION

  

 

 

 

 

 

 

ITEM 1.

  

Financial Statements (Unaudited)

  

 

 

 

 

 

 

 

  

Condensed Balance Sheets as of September 30, 2015 and December 31, 2014

  

1

 

 

 

 

 

 

  

Condensed Statements of Operations for the three and nine months ended September 30, 2015 and 2014

  

2

 

 

 

 

 

 

  

Condensed Statements of Cash Flows for the nine months ended September 30, 2015 and 2014

  

3

 

 

 

 

 

 

  

Notes to Condensed Financial Statements

  

4

 

 

 

 

 

ITEM 2.

  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

  

12

 

 

 

 

 

ITEM 3.

  

Quantitative and Qualitative Disclosures about Market Risk

  

19

 

 

 

 

 

ITEM 4.

  

Controls and Procedures

  

20

 

 

 

 

 

PART II

  

OTHER INFORMATION

  

 

 

 

 

 

 

ITEM 1.

  

Legal Proceedings

  

21

 

 

 

 

 

ITEM 1A.

  

Risk Factors

  

21

 

 

 

 

 

ITEM 2.

  

Unregistered Sales of Equity Securities and Use of Proceeds

  

21

 

 

 

 

 

ITEM 3.

  

Defaults Upon Senior Securities

  

21

 

 

 

 

 

ITEM 4.

  

Mine Safety Disclosures

  

21

 

 

 

 

 

ITEM 5.

  

Other Information

  

21

 

 

 

 

 

ITEM 6.

  

Exhibits

  

21

 

 

 

 


PART I. FINANCIAL INFORMATION

 

ITEM 1.

Financial Statements

MISSION BROADCASTING, INC.

CONDENSED BALANCE SHEETS

(in thousands, except share information, unaudited)

 

 

 

September 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

4,092

 

 

$

880

 

Accounts receivable, net of allowance for doubtful accounts of $132 and $90, respectively

 

 

9,625

 

 

 

6,895

 

Due from Nexstar Broadcasting, Inc.

 

 

41,794

 

 

 

29,867

 

Deferred tax assets, net

 

 

10,385

 

 

 

9,351

 

Prepaid expenses and other current assets

 

 

1,751

 

 

 

1,726

 

Total current assets

 

 

67,647

 

 

 

48,719

 

Property and equipment, net

 

 

22,475

 

 

 

24,166

 

Goodwill

 

 

32,489

 

 

 

32,489

 

FCC licenses

 

 

41,563

 

 

 

41,563

 

Other intangible assets, net

 

 

19,498

 

 

 

21,310

 

Deferred tax assets, net

 

 

5,823

 

 

 

14,956

 

Other noncurrent assets, net

 

 

5,096

 

 

 

6,061

 

Total assets

 

$

194,591

 

 

$

189,264

 

LIABILITIES AND SHAREHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of debt

 

$

2,210

 

 

$

1,837

 

Current portion of broadcast rights payable

 

 

1,418

 

 

 

1,413

 

Accounts payable

 

 

796

 

 

 

907

 

Accrued expenses

 

 

3,877

 

 

 

3,987

 

Other current liabilities

 

 

501

 

 

 

406

 

Total current liabilities

 

 

8,802

 

 

 

8,550

 

Debt

 

 

223,688

 

 

 

230,556

 

Other liabilities

 

 

7,455

 

 

 

8,667

 

Total liabilities

 

 

239,945

 

 

 

247,773

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Shareholders' deficit:

 

 

 

 

 

 

 

 

Common stock - $1 par value, 1,000 shares authorized, issued and outstanding as of

  each of September 30, 2015 and December 31, 2014

 

 

1

 

 

 

1

 

Subscription receivable

 

 

(1

)

 

 

(1

)

Accumulated deficit

 

 

(45,354

)

 

 

(58,509

)

Total shareholders' deficit

 

 

(45,354

)

 

 

(58,509

)

Total liabilities and shareholders' deficit

 

$

194,591

 

 

$

189,264

 

The accompanying Notes are an integral part of these Condensed Financial Statements.

 

 

 

1


MISSION BROADCASTING, INC.

CONDENSED STATEMENTS OF OPERATIONS

(in thousands, unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Net broadcast revenue

 

$

13,425

 

 

$

9,069

 

 

$

37,773

 

 

$

26,698

 

Revenue from Nexstar Broadcasting, Inc.

 

 

8,873

 

 

 

10,105

 

 

 

26,780

 

 

 

29,561

 

Net revenue

 

 

22,298

 

 

 

19,174

 

 

 

64,553

 

 

 

56,259

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct operating expenses, excluding depreciation and amortization

 

 

7,001

 

 

 

4,636

 

 

 

17,657

 

 

 

13,258

 

Selling, general, and administrative expenses, excluding depreciation

  and amortization

 

 

819

 

 

 

711

 

 

 

2,481

 

 

 

2,317

 

Fees incurred pursuant to local service agreements with

  Nexstar Broadcasting, Inc.

 

 

2,445

 

 

 

2,445

 

 

 

7,335

 

 

 

7,335

 

Amortization of broadcast rights

 

 

1,464

 

 

 

1,461

 

 

 

4,308

 

 

 

4,352

 

Amortization of intangible assets

 

 

605

 

 

 

635

 

 

 

1,812

 

 

 

2,118

 

Depreciation

 

 

617

 

 

 

661

 

 

 

1,829

 

 

 

2,117

 

Total operating expenses

 

 

12,951

 

 

 

10,549

 

 

 

35,422

 

 

 

31,497

 

Income from operations

 

 

9,347

 

 

 

8,625

 

 

 

29,131

 

 

 

24,762

 

Interest expense

 

 

(2,336

)

 

 

(2,560

)

 

 

(6,974

)

 

 

(7,576

)

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(21

)

Income before income taxes

 

 

7,011

 

 

 

6,065

 

 

 

22,157

 

 

 

17,165

 

Income tax expense

 

 

(3,111

)

 

 

(2,371

)

 

 

(9,002

)

 

 

(6,689

)

Net income

 

$

3,900

 

 

$

3,694

 

 

$

13,155

 

 

$

10,476

 

The accompanying Notes are an integral part of these Condensed Financial Statements.

 

 

 

2


MISSION BROADCASTING, INC.

CONDENSED STATEMENTS OF CASH FLOWS

(in thousands, unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2015

 

 

2014

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

13,155

 

 

$

10,476

 

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

 

 

 

 

 

Deferred income taxes

 

 

8,099

 

 

 

6,278

 

Provision for bad debt

 

 

42

 

 

 

45

 

Depreciation of property and equipment

 

 

1,829

 

 

 

2,117

 

Amortization of intangible assets

 

 

1,812

 

 

 

2,118

 

Amortization of debt financing costs and debt discount

 

 

409

 

 

 

468

 

Amortization of broadcast rights, excluding barter

 

 

1,311

 

 

 

1,287

 

Payments for broadcast rights

 

 

(1,314

)

 

 

(1,265

)

Deferred gain recognition

 

 

(149

)

 

 

(149

)

Loss on extinguishment of debt

 

 

-

 

 

 

21

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(2,772

)

 

 

(1,186

)

Prepaid expenses and other current assets

 

 

(24

)

 

 

(226

)

Other noncurrent assets

 

 

(22

)

 

 

(17

)

Accounts payable and accrued expenses

 

 

(253

)

 

 

995

 

Other noncurrent liabilities

 

 

(111

)

 

 

(95

)

Due to/due from Nexstar Broadcasting, Inc.

 

 

(11,927

)

 

 

(14,828

)

Net cash provided by operating activities

 

 

10,085

 

 

 

6,039

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(138

)

 

 

(181

)

Refund from (deposit for) acquisitions

 

 

150

 

 

 

(3,200

)

Net cash provided by (used in) investing activities

 

 

12

 

 

 

(3,381

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayments of long-term debt

 

 

(6,877

)

 

 

(2,373

)

Payments for debt financing costs

 

 

(8

)

 

 

(129

)

Net cash used in financing activities

 

 

(6,885

)

 

 

(2,502

)

Net increase in cash and cash equivalents

 

 

3,212

 

 

 

156

 

Cash and cash equivalents at beginning of period

 

 

880

 

 

 

3,716

 

Cash and cash equivalents at end of period

 

$

4,092

 

 

$

3,872

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

Interest paid

 

$

6,565

 

 

$

7,108

 

Income taxes paid, net of refunds

 

$

788

 

 

$

589

 

The accompanying Notes are an integral part of these Condensed Financial Statements.

 

 

 

3


MISSION BROADCASTING, INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

 

 

1.  Organization and Business Operations

As of September 30, 2015, Mission Broadcasting, Inc. (“Mission” or the “Company”) owned and operated 20 television stations and 2 digital multicast channels, affiliated with the NBC, ABC, FOX, CBS, MyNetworkTV, The CW or Bounce TV television networks, in markets located in New York, Pennsylvania, Illinois, Indiana, Missouri, Louisiana, Texas, Vermont, Arkansas and Montana. The Company operates in one reportable television broadcasting segment. Through local service agreements, Nexstar Broadcasting, Inc. (“Nexstar”) provides sales and operating services to all of the Mission television stations (see Note 3).

The Company is highly leveraged, which makes it vulnerable to changes in general economic conditions. The Company’s ability to repay or refinance its debt will depend on, among other things, financial, business, market, competitive and other conditions, many of which are beyond its control, as well as Nexstar maintaining its pledge to continue the local service agreements with the Company’s stations. Management believes that with Nexstar’s pledge to continue the local service agreements as described in a letter of support dated March 16, 2015, the Company’s available cash, anticipated cash flow from operations and available borrowings under its senior secured credit facility should be sufficient to fund working capital, capital expenditure requirements, interest payments and scheduled debt principal payments for at least the next twelve months from September 30, 2015, enabling Mission to continue to operate as a going concern.

Nexstar’s senior secured credit facility agreement contains covenants which require Nexstar to comply with certain financial ratios, including (a) a maximum consolidated total net leverage ratio, (b) a maximum consolidated first lien net leverage ratio, and (c) a minimum consolidated fixed charge coverage ratio. The covenants, which are calculated on a quarterly basis, include the combined results of Nexstar and Mission. The Company’s senior secured credit facility agreement does not contain financial covenant ratio requirements; however, it does include default provisions in the event Nexstar does not comply with all covenants contained in its credit agreement. As of September 30, 2015, Nexstar has informed Mission that it was in compliance with all covenants contained in its credit agreement and the indentures governing its senior unsecured notes.

 

2.  Summary of Significant Accounting Policies

Interim Financial Statements

The Condensed Financial Statements as of September 30, 2015 and for the three and nine months ended September 30, 2015 and 2014 are unaudited. However, in the opinion of management, such financial statements include all adjustments (consisting solely of normal recurring adjustments) necessary for the fair statement of the financial information included herein in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). The preparation of the Condensed Financial Statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenue and expenses during the period. Actual results could differ from those estimates. Results of operations for interim periods are not necessarily indicative of results for the full year. These Condensed Financial Statements should be read in conjunction with the Financial Statements and related Notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014. The balance sheet as of December 31, 2014 has been derived from the audited Financial Statements as of that date, but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements.

Financial Instruments

The carrying amounts of cash and cash equivalents, accounts receivable, broadcast rights payable, accounts payable and accrued expenses approximate fair value due to their short-term nature. See Note 5 for fair value disclosures related to the Company’s debt.

Basis of Presentation

Certain prior year financial statement amounts have been reclassified to conform to the current year presentation. These reclassifications had no effect on net income or shareholders’ deficit as previously reported.


4


Recent Accounting Pronouncements

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which updates the accounting guidance on revenue recognition. This standard is intended to provide a more robust framework for addressing revenue issues, improve comparability of revenue recognition practices and improve disclosure requirements. The standard is effective for interim and annual reporting periods beginning after December 15, 2017. Transition to the new guidance may be done using either a full or modified retrospective method. The Company is currently evaluating the impact of the provisions of the accounting standard update.

In April 2015, the FASB issued ASU No. 2015-03, Interest, Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs, which requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability. In August 2015, the FASB issued ASU No. 2015-15, Interest, Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements, addressing the presentation and subsequent measurement of debt issuance costs related to line-of-credit arrangements. The amendments in this accounting standard allow the deferral and presentation of debt financing costs related to line-of-credit arrangements as an asset and amortization of such costs ratably over its term, regardless of whether there is any outstanding amount under such arrangement. The amendments in this accounting standard are effective for interim and annual periods ending after December 15, 2015, with early application permitted. The Company has applied the change in accounting principle as of September 30, 2015 with retrospective application to prior periods. As such, the amounts previously reported as other noncurrent assets and debt in the Condensed Balance Sheet as of December 31, 2014 related to its term loan were decreased by $2.8 million. The Company continues to present debt financing costs related to its revolving credit facility as part of other noncurrent assets and amortized over the term of such facility. The change in accounting principle does not have an impact on the Company’s results of operations, cash flows or shareholders’ deficit.

 

In September 2015, the FASB issued ASU No. 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for

Measurement-Period Adjustments, which eliminates the requirement to restate prior period financial statements for measurement period adjustments following a business combination. The new guidance requires that the cumulative impact of a measurement period adjustment (including the impact on prior periods) be recognized in the reporting period in which the adjustment is identified. The prior period impact of the adjustment should be either presented separately on the face of the income statement or disclosed in the notes. The amendments in this accounting standard are effective for interim and annual periods beginning after December 15, 2015, with early application permitted. The Company does not expect the implementation of this standard to have an impact on its financial position or results of operations.

 

3.  Local Service Agreements with Nexstar

The Company has entered into local service agreements with Nexstar to provide sales and/or operating services to all of its stations. For the stations with a shared services agreement (“SSA”), the Nexstar station in the market provides certain services including news production, technical maintenance and security, in exchange for monthly payments to Nexstar. For each station with which the Company has entered into an SSA, it has also entered into a joint sales agreement (“JSA”), whereby Nexstar sells certain advertising time of the station and retains a percentage of the related revenue. For the stations with a time brokerage agreement (“TBA”), Nexstar programs most of the station’s broadcast time, sells the station’s advertising time and retains the advertising revenue it generates in exchange for monthly payments to Mission, based on the station’s monthly operating expenses. JSA and TBA fees generated from Nexstar under the agreements are reported as “Revenue from Nexstar Broadcasting, Inc.,” and SSA fees incurred by Mission under the agreements are reported as “Fees incurred pursuant to local service agreements with Nexstar Broadcasting, Inc.” in the accompanying Condensed Statements of Operations.

Under these agreements, Mission is responsible for certain operating expenses of its stations and therefore may have unlimited exposure to any potential operating losses. Mission will continue to operate its stations under the SSAs and JSAs or TBAs until the termination of such agreements. The local service agreements generally have a term of eight to ten years. Nexstar indemnifies Mission from Nexstar’s activities pursuant to the local service agreements to which Nexstar is a party.

 


5


Under the local service agreements, Nexstar receives substantially all of the Company’s available cash, after satisfaction of operating costs and debt obligations. The Company anticipates that Nexstar will continue to receive substantially all of its available cash, after satisfaction of operating costs and debt obligations. In compliance with FCC regulations for both the Company and Nexstar, Mission maintains complete responsibility for and control over programming, finances, personnel and operations of its stations. Mission had the following local service agreements in effect with Nexstar as of September 30, 2015:

 

Station

 

Market

 

Type of Agreement

 

Expiration

 

Consideration from Nexstar

WFXP

 

Erie, PA

 

TBA

 

8/16/16

 

Monthly payments received from Nexstar

KHMT

 

Billings, MT

 

TBA

 

12/13/17

 

Monthly payments received from Nexstar

KJTL/KJBO-LP

 

Wichita Falls, TX-Lawton, OK

 

SSA

JSA

 

5/31/19

5/31/19

 

$60 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

WYOU

 

Wilkes Barre-Scranton, PA

 

SSA

JSA

 

1/4/2018

9/30/24

 

$35 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

KODE

 

Joplin, MO-Pittsburg, KS

 

SSA

JSA

 

3/31/22

9/30/24

 

$75 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

KRBC

 

Abilene-Sweetwater, TX

 

SSA

JSA

 

6/12/23

6/30/23

 

$25 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

KSAN

 

San Angelo, TX

 

SSA

JSA

 

5/31/24

5/31/24

 

$10 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

WAWV

 

Terre Haute, IN

 

SSA

JSA

 

5/8/23

5/8/23

 

$10 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

KCIT/KCPN-LP

 

Amarillo, TX

 

SSA

JSA

 

4/30/19

4/30/19

 

$50 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

KAMC

 

Lubbock, TX

 

SSA

JSA

 

2/15/19

2/15/19

 

$75 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

KOLR

 

Springfield, MO

 

SSA

JSA

 

2/15/19

2/15/19

 

$150 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

WUTR

 

Utica, NY

 

SSA

JSA

 

3/31/24

3/31/24

 

$10 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

WTVO

 

Rockford, IL

 

SSA

JSA

 

10/31/24

10/31/24

 

$75 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

KTVE

 

Monroe, LA-El Dorado, AR

 

SSA

JSA

 

1/16/18

1/16/18

 

$20 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

WTVW

 

Evansville, IN

 

SSA

JSA

 

11/30/19

11/30/19

 

$50 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

KLRT/KASN

 

Little Rock-Pine Bluff, AR

 

SSA

JSA

 

1/1/21

1/1/21

 

$150 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

WVNY

 

Burlington-Plattsburgh, VT

 

SSA

JSA

 

3/1/21

3/1/21

 

$20 thousand per month paid to Nexstar

70% of net revenue received from Nexstar

 

4.  Intangible Assets and Goodwill

Intangible assets subject to amortization consisted of the following (in thousands):

 

 

 

Estimated

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

useful life,

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

in years

 

 

Gross

 

 

Amortization

 

 

Net

 

 

Gross

 

 

Amortization

 

 

Net

 

Network affiliation agreements

 

 

15

 

 

$

84,505

 

 

$

(66,007

)

 

$

18,498

 

 

$

84,505

 

 

$

(64,419

)

 

$

20,086

 

Other definite-lived

  intangible assets

 

1-15

 

 

 

15,661

 

 

 

(14,661

)

 

 

1,000

 

 

 

15,661

 

 

 

(14,437

)

 

 

1,224

 

Other intangible assets

 

 

 

 

 

$

100,166

 

 

$

(80,668

)

 

$

19,498

 

 

$

100,166

 

 

$

(78,856

)

 

$

21,310

 

 

6


The following table presents the Company’s estimate of amortization expense for the remainder of 2015, each of the five succeeding years ended December 31 and thereafter for definite-lived intangible assets as of September 30, 2015 (in thousands):

 

Remainder of 2015

 

$

606

 

2016

 

 

2,422

 

2017

 

 

2,299

 

2018

 

 

2,007

 

2019

 

 

1,797

 

2020

 

 

1,401

 

Thereafter

 

 

8,966

 

 

 

$

19,498

 

 

The carrying amounts of goodwill and FCC licenses were as follows (in thousands):

 

 

 

Goodwill

 

 

FCC Licenses

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Gross

 

 

Impairment

 

 

Net

 

 

Gross

 

 

Impairment

 

 

Net

 

Balances as of December 31, 2014

 

$

34,039

 

 

$

(1,550

)

 

$

32,489

 

 

$

52,260

 

 

$

(10,697

)

 

$

41,563

 

Balances as of September 30, 2015

 

 

34,039

 

 

 

(1,550

)

 

 

32,489

 

 

 

52,260

 

 

 

(10,697

)

 

 

41,563

 

 

Indefinite-lived intangible assets are not subject to amortization, but are tested for impairment annually or whenever events or changes in circumstances indicate that such assets might be impaired. As of September 30, 2015, the Company did not identify any events that would trigger an impairment assessment.

 

5.  Debt

Long-term debt consisted of the following (in thousands):

 

 

 

September 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

Term loans, net of financing costs and discount of $2,788 and $3,171, respectively

 

$

225,898

 

 

$

226,893

 

Revolving loans

 

 

-

 

 

 

5,500

 

 

 

 

225,898

 

 

 

232,393

 

Less: current portion

 

 

(2,210

)

 

 

(1,837

)

 

 

$

223,688

 

 

$

230,556

 

 

As discussed in Note 2, the Company early adopted the FASB issued guidance related to the presentation of debt financing costs in the Condensed Consolidated Balance Sheets. The guidance requires costs paid to third parties that are directly attributable to issuing a debt instrument to be presented as a direct deduction from the carrying value of the debt as opposed to an asset. As such, the amounts previously reported as other noncurrent assets and debt in the Condensed Balance Sheet as of December 31, 2014 related to the Company’s term loan were decreased by $2.8 million.

 

2015 Transactions

In January 2015, the Company repaid the $5.5 million outstanding principal under its revolving credit facility. Through September 2015, the Company repaid the scheduled maturities under its term loans of $1.4 million.

Unused Commitments and Borrowing Availability

As of September 30, 2015, the Company had $8.0 million unused revolving loan commitment under its amended senior secured credit facility, all of which was available for borrowing, based on the covenant calculations. Pursuant to the terms of the Company’s and Nexstar’s amended credit agreements, the Company may reallocate any of its unused revolving loan commitment to Nexstar and Nexstar may also reallocate certain of its unused revolving loan commitment to the Company.

Collateralization and Guarantees of Debt

Nexstar Broadcasting Group, Inc. (Nexstar’s parent) and its subsidiaries guarantee full payment of all obligations under the Mission senior secured credit facility in the event of Mission’s default. Similarly, Mission is a guarantor of Nexstar’s senior secured credit facility, and the $525.0 million 6.875% senior unsecured notes (the “6.875% Notes”) and $275.0 million 6.125% senior

7


unsecured notes (the “6.125% Notes”) issued by Nexstar. The senior secured credit facilities are collateralized by a security interest in substantially all the combined assets, excluding FCC licenses, of Nexstar and Mission.

Debt Covenants

The Mission senior secured credit facility agreement does not contain financial covenant ratio requirements, but includes default provisions in the event Nexstar does not comply with all covenants contained in its credit agreement. Nexstar has informed Mission that it was in compliance with its debt covenants as of September 30, 2015.

Fair Value of Debt

The aggregate carrying amounts and estimated fair values of the Company’s debt were as follows (in thousands):

 

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

Carrying

 

 

Fair

 

 

Carrying

 

 

Fair

 

 

 

Amount

 

 

Value

 

 

Amount

 

 

Value

 

Term loans

 

$

225,898

 

 

$

227,069

 

 

$

226,893

 

 

$

227,195

 

Revolving loans

 

 

-

 

 

 

-

 

 

 

5,500

 

 

 

5,386

 

The fair values of the term loans and the revolving loans are computed based on borrowing rates currently available to Mission for bank loans with similar terms and average maturities. These fair value measurements are considered Level 3, as significant inputs to the fair value calculation are unobservable in the market.

 

6.  FCC Regulatory Matters

Television broadcasting is subject to the jurisdiction of the FCC under the Communications Act of 1934, as amended (the “Communications Act”). The Communications Act prohibits the operation of television broadcasting stations except under a license issued by the FCC, and empowers the FCC, among other things, to issue, revoke and modify broadcasting licenses, determine the location of television stations, regulate the equipment used by television stations, adopt regulations to carry out the provisions of the Communications Act and impose penalties for the violation of such regulations. The FCC’s ongoing rule making proceedings could have a significant future impact on the television industry and on the operation of the Company’s stations. In addition, the U.S. Congress may act to amend the Communications Act or adopt other legislation in a manner that could impact the Company’s stations and the television broadcast industry in general.

The FCC has adopted rules with respect to the final conversion of existing low power and television translator stations to digital operations. The FCC initially established a September 1, 2015 deadline by which low power and television translator stations must cease analog operations, but it has suspended that deadline pending action in an ongoing rulemaking proceeding.

Media Ownership

The FCC is required to review its media ownership rules every four years and to eliminate those rules it finds no longer serve the “public interest, convenience and necessity.”

In March 2014, the FCC initiated its 2014 quadrennial review with the adoption of a Further Notice of Proposed Rulemaking (“FNPRM”). The FNPRM incorporates the record of the uncompleted 2010 quadrennial review proceeding and solicits comment on proposed changes to the media ownership rules. Among the proposals in the FNPRM are (1) retention of the current local television ownership rule (but with modifications to certain service contour definitions to conform to digital television broadcasting), (2) elimination of the radio/television cross-ownership rule, (3) elimination of the newspaper/radio cross-ownership rule, and (4) retention of the newspaper/television cross-ownership rule, while considering waivers of that rule in certain circumstances. The FNPRM also proposes to define a category of sharing agreements designated as SSAs between television stations, and to require television stations to disclose those SSAs. Comments and reply comments on the FNPRM were filed in the third quarter of 2014.

Concurrently with its adoption of the FNPRM, the FCC also adopted a rule making television JSAs attributable to the seller of advertising time in certain circumstances. Under this rule, where a party owns a full-power television station in a market and sells more than 15% of the weekly advertising time for another, non-owned station in the same market under a JSA, that party is deemed to have an attributable interest in the latter station for purposes of the local television ownership rule. Parties to newly attributable JSAs that do not comply with the local television ownership rule were given two years to modify or terminate their JSAs to come into compliance. Congressional legislation signed into law in late 2014 extended this compliance period for an additional six months, and the compliance deadline is now December 19, 2016. Although the FCC has indicated that it will consider waivers of the new JSA attribution rule, the FCC thus far has not granted any such waiver and has provided little guidance on what factors must be present for a waiver to be granted. Various parties, including Nexstar, have appealed this new rule to the U.S. Court of Appeals for the D.C.

8


Circuit, which has scheduled oral argument for December 3, 2015. Mission has intervened in this proceeding. If the Company is required to amend or terminate its existing JSAs with Nexstar, it could have a reduction in revenue and increased costs if it is unable to successfully implement alternative arrangements that are as beneficial as the existing JSAs.

 

Also in March 2014, the FCC’s Media Bureau issued a public notice announcing “processing guidelines” for certain pending and future applications for FCC approval of television acquisitions. The public notice indicates that the FCC will “closely scrutinize” applications which propose a JSA, SSA or local marketing agreement (“LMA”) between television stations, combined with an option, a similar “contingent interest,” or a loan guarantee. These new processing guidelines have impacted the Company’s pending and previously announced acquisitions and may affect the Company’s acquisition of additional stations in the future.

In September 2013, the FCC commenced a rulemaking proceeding to consider whether to eliminate the “UHF discount” that is currently used to calculate compliance with the national television ownership limit.

Spectrum

 

The FCC is seeking to make additional spectrum available to meet future wireless broadband needs. In February 2012, the U.S. Congress adopted legislation authorizing the FCC to conduct an incentive auction whereby television broadcasters could voluntarily relinquish their spectrum in exchange for consideration. In June 2014, the FCC released a Report and Order in which it adopted a framework for the auction.  Various court appeals of this Report and Order were denied in June 2015. The FCC has released various orders and public notices which set forth procedures that the FCC will follow in the incentive auction and the subsequent “repacking” of broadcast television spectrum, establish opening prices for television stations to relinquish their spectrum, and resolve various technical and other issues related to the incentive auction, the possible sharing of channels by television stations, and the repurposing of television spectrum for broadband use.  The FCC has announced March 29, 2016 as the commencement date for the incentive auction and has specified December 18, 2015 as the deadline for television broadcasters to file applications to participate in the auction. The reallocation of television spectrum for wireless broadband use will require many television stations to change channel or otherwise modify their technical facilities. The reallocation of television spectrum to broadband use may be to the detriment of the Company’s investment in digital facilities, could require substantial additional investment to continue current operations, and may require viewers to invest in additional equipment or subscription services to continue receiving broadcast television signals. The Company cannot predict the results of television spectrum reallocation efforts or their impact to its business.

Retransmission Consent

 

On March 3, 2011, the FCC initiated a Notice of Proposed Rulemaking to reexamine its rules (i) governing the requirements for good faith negotiations between multichannel video program distributors (“MVPDs”) and broadcasters, including implementing a prohibition on one station negotiating retransmission consent terms for another station under a local service agreement; (ii) for providing advance notice to consumers in the event of dispute; and (iii) to extend certain cable-only obligations to all MVPDs. The FCC also asked for comment on eliminating the network non-duplication and syndicated exclusivity protection rules, which may permit MVPDs to import out-of-market television stations during a retransmission consent dispute.

 

In March 2014, the FCC adopted a rule that prohibits joint retransmission consent negotiation between television stations in the same market which are not commonly owned and which are ranked among the top four stations in the market in terms of audience share.  On December 5, 2014, federal legislation extended the joint negotiation prohibition to all non-commonly owned television stations in a market. This new rule and legislation require the Company to negotiate retransmission consent agreements for certain of its stations separately from Nexstar. The December 2014 legislation also directed the FCC to commence a rulemaking to “review its totality of the circumstances test for good faith [retransmission consent] negotiations.”  The FCC commenced this proceeding in September 2015, and the Company cannot predict its outcome.

 


9


Concurrently with its adoption of the prohibition on certain joint retransmission consent negotiation, the FCC also adopted a further notice of proposed rulemaking which seeks additional comment on the elimination or modification of the network non-duplication and syndicated exclusivity rules. The FCC’s prohibition on certain joint retransmission consent negotiations and its possible elimination or modification of the network non-duplication and syndicated exclusivity protection rules may affect the Company’s ability to sustain its current level of retransmission consent revenues or grow such revenues in the future and could have an adverse effect on the Company’s business, financial condition and results of operations. The Company cannot predict the resolution of the FCC’s network non-duplication and syndicated exclusivity proposals, or the impact of these proposals or the FCC’s new prohibition on certain joint negotiations, on its business.

 

Further, certain online video distributors and other over-the-top video distributors (“OTTDs”) have begun streaming broadcast programming over the Internet. In June 2014, the U.S. Supreme Court held that an OTTD’s retransmissions of broadcast television signals without the consent of the broadcast station violate copyright holders’ exclusive right to perform their works publicly as provided under the Copyright Act. In December 2014, the FCC issued a Notice of Proposed Rulemaking proposing to interpret the term “MVPD” to encompass OTTDs that make available for purchase multiple streams of video programming distributed at a prescheduled time, and seeking comment on the effects of applying MVPD rules to such OTTDs. Comments and reply comments were filed in the first and second quarters of 2015 and we cannot predict the outcome of the proceeding. However, if the FCC ultimately determines that an OTTD is not an MVPD, or declines to apply certain rules governing MVPDs to OTTDs, our business and results of operations could be materially and adversely affected.

 

7.  Commitments and Contingencies

Guarantee of Nexstar Debt

Mission is a guarantor of and has pledged substantially all its assets, excluding FCC licenses, to guarantee Nexstar’s credit facility. Mission is also a guarantor of Nexstar’s 6.875% Notes.

On January 29, 2015, Nexstar completed the issuance and sale of $275.0 million 6.125% Notes at par. The 6.125% Notes will mature on February 15, 2022. Mission is a guarantor of the 6.125% Notes subject to certain customary release provisions.

The 6.875% Notes and the 6.125% Notes are general senior unsecured obligations subordinated to all of Mission’s senior secured debt. In the event that Nexstar is unable to repay amounts due under these debt obligations, Mission will be obligated to repay such amounts. The maximum potential amount of future payments that Mission would be required to make under these guarantees would be generally limited to the amount of borrowings outstanding under Nexstar’s senior secured credit facility, the 6.875% Notes and the 6.125% Notes. As of September 30, 2015, Nexstar had $525.0 million outstanding obligations under its 6.875% Notes due on November 15, 2020, had $275.0 million outstanding obligations under its 6.125% Notes and had a maximum commitment of $499.0 million under its senior secured credit facility, of which $254.7 million in Term Loan B-2, $149.3 million in Term Loan A and $5.0 million in revolving loans were outstanding.

Nexstar’s Term Loan B-2 is payable in consecutive quarterly installments of 0.25% of the aggregate principal, adjusted for any prepayments, with the remainder due in full at maturity on October 1, 2020. Nexstar’s Term Loan A is payable in quarterly installments that increase over time from 5.0% to 10.0% of the aggregate principal, adjusted for any prepayments, with the remainder due in full at maturity on June 28, 2018. The revolving loans are due in December 2017.


10


Purchase Options Granted to Nexstar

In consideration of the guarantee of Mission’s bank credit facility by Nexstar Broadcasting Group, Inc. and its subsidiaries, Mission has granted Nexstar purchase options to acquire the assets and assume the liabilities of each Mission station, subject to FCC consent, for consideration equal to the greater of (1) seven times the station’s cash flow, as defined in the option agreement, less the amount of its indebtedness as defined in the option agreement, or (2) the amount of its indebtedness. Cash flow is defined as income or loss from operations, plus depreciation and amortization (including amortization of broadcast rights), interest income, non-cash trade and barter expenses, nonrecurring expenses (including time brokerage agreement fees), network compensation payments received or receivable and corporate management fees, less payments for broadcast rights, non-cash trade and barter revenue and network compensation revenue. Additionally, Mission’s shareholders have granted Nexstar an option to purchase any or all of the Company’s stock, subject to FCC consent, for a price equal to the pro rata portion of the greater of (1) five times the stations’ cash flow, as defined in the agreement, reduced by the amount of indebtedness, as defined in the agreement, or (2) $100,000. These option agreements (which expire on various dates between 2017 and 2024) are freely exercisable or assignable by Nexstar without consent or approval by Mission or its shareholders. The Company expects these option agreements to be renewed upon expiration.

Indemnification Obligations

In connection with certain agreements that the Company enters into in the normal course of its business, including local service agreements, business acquisitions and borrowing arrangements, the Company enters into contractual arrangements under which the Company agrees to indemnify the other party to such arrangement from losses, claims and damages incurred by the indemnified party for certain events as defined within the particular contract. Such indemnification obligations may not be subject to maximum loss clauses and the maximum potential amount of future payments the Company could be required to make under these indemnification arrangements may be unlimited. Historically, payments made related to these indemnifications have been insignificant and the Company has not incurred significant costs to defend lawsuits or settle claims related to these indemnification agreements.

Litigation

From time to time, the Company is involved with claims that arise out of the normal course of business. In the opinion of management, any resulting liability with respect to these claims would not have a material adverse effect on the Company’s financial position or results of operations.

 

 

 

 

 

11


ITEM 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with our Condensed Financial Statements and related Notes included elsewhere in this Quarterly Report on Form 10-Q and the Financial Statements and related Notes contained in our Annual Report on Form 10-K for the year ended December 31, 2014. Throughout this discussion, all references to “Mission”, “we”, “our”, “us” and the “Company” refer to Mission Broadcasting, Inc.

Overview of Operations

As of September 30, 2015, we owned and operated 20 television stations and 2 digital multicast channels. We have local service agreements with certain television stations owned by Nexstar, through which Nexstar provides various programming, sales or other services to our television stations. In compliance with FCC regulations for both Nexstar and us, we maintain complete responsibility for and control over programming, finances, personnel and operations for our stations.

The following table summarizes the various local service agreements our stations had in effect as of September 30, 2015 with Nexstar:

 

Service Agreements

 

Stations

TBA Only

 

WFXP and KHMT

SSA & JSA

 

KJTL, KJBO-LP, KLRT, KASN, KOLR, KCIT, KCPN-LP, KAMC, KRBC, KSAN, WUTR, WAWV,

WYOU, KODE, WTVO, KTVE, WTVW and WVNY

Under the local service agreements, Nexstar receives substantially all of our available cash, after satisfaction of operating costs and debt obligations. We anticipate that Nexstar will continue to receive substantially all of our available cash, after satisfaction of operating costs and debt obligations. For more information about our local service agreements with Nexstar, refer to Note 3 of our Condensed Financial Statements in Part I, Item 1 of this Quarterly Report on Form 10-Q.

The operating revenue of our stations is derived primarily from broadcast advertising revenue sold and collected by Nexstar and paid to us under the JSAs. Broadcast advertising revenue is affected by a number of factors, including the economic conditions of the markets in which we operate, the demographic makeup of those markets and the marketing strategy employed in each market. Advertising revenue is positively affected by strong local economies, national and regional political election campaigns, and certain events such as the Olympic Games or the Super Bowl. Because television broadcast stations rely on advertising revenue, declines in advertising budgets, particularly in recessionary periods, adversely affect the broadcast industry, and as a result may contribute to a decrease in the revenue of broadcast television stations. The stations’ advertising revenue is generally highest in the second and fourth quarters of each year, due in part to increases in consumer advertising in the spring and retail advertising in the period leading up to, and including, the holiday season. In addition, advertising revenue is generally higher during even-numbered years, when state, congressional and presidential elections occur and from advertising aired during the Olympic Games. 2015 is not an election year or an Olympic year.

We earn revenues from local cable providers, direct broadcast satellite services and other MVPDs for the retransmission of our broadcasts. These revenues are generally earned based on a price per subscriber of the MVPD within the retransmission area. We have been successful at negotiating favorable pricing with MVPDs, as well as signing retransmission agreements with additional MVPDs, driving significant revenue gains over the last few years.

Most of our stations have a network affiliation agreement pursuant to which the network provides programming to the stations during specified time periods, including prime time, in exchange for network affiliation fees and the right to sell a portion of the advertising time during these broadcasts.

Each station acquires licenses to broadcast programming in non-news and non-network time periods. The licenses are either purchased from a program distributor for cash or the program distributor is allowed to sell some of the advertising inventory as compensation to eliminate or reduce the cash cost for the license. The latter practice is referred to as barter broadcast rights. The station records the estimated fair market value of the licenses, including any advertising inventory given to the program distributor, as a broadcast right asset and liability. Barter broadcast rights are recorded at management’s estimate of the value of the advertising time exchanged using historical advertising rates, which approximates the fair value of the program material received. The assets are amortized using the straight-line method over the license period or period of usage, whichever ends earlier. The cash broadcast rights liabilities are reduced by monthly payments while the barter liability is amortized over the same amortization period as the asset as barter revenue.

 

 

12


 

Our primary operating expense consists of fixed monthly SSA fees paid to Nexstar for news production and technical and other services. To a lesser extent, our operating expenses include employee compensation and related benefits. A large percentage of the costs involved in the operation of our stations remains fixed.

Regulatory Developments

As a television broadcaster, we are highly regulated and our operations require that we retain or renew a variety of government approvals and comply with changing federal regulations. Effective June 19, 2014, the FCC modified its television ownership rules such that a television station licensee that sells more than 15 percent of the weekly advertising inventory of another television station in the same Designated Market Area is deemed to have an attributable ownership interest in that station. Parties to existing JSAs that are deemed attributable interests and do not comply with the FCC’s local television station ownership rule have until December 19, 2016 to come into compliance. Although the FCC has indicated that it will consider waivers of the new JSA attribution rule, the FCC thus far has not granted any such waiver and has provided little guidance on what factors must be present for a waiver to be granted. The Company expects to incur additional costs in complying with this new rule. We do not expect the new rule to impact our JSA revenue in 2015; however, we may begin to be negatively impacted by the new JSA attribution rule in 2016. If we are unable to obtain waivers from the FCC and are required to amend or terminate our existing agreements, we could have a reduction in revenue and increased costs if we are unable to successfully implement alternative arrangements that are as beneficial as the existing JSAs. Various parties, including Nexstar, have appealed this new rule to the U.S. Court of Appeals for the D.C. Circuit. We have intervened in this proceeding.

Also in March 2014, the FCC’s Media Bureau issued a public notice announcing “processing guidelines” for certain pending and future applications for FCC approval of television station acquisitions. The public notice indicates that the FCC will “closely scrutinize” applications which propose a JSA, SSA or LMA between television stations, combined with an option, a similar “contingent interest,” or a loan guarantee. The U.S. Court of Appeals for the D.C. Circuit has dismissed an appeal of the processing guidelines. These new processing guidelines have impacted our previously announced acquisitions and may affect future station acquisitions.

Also in March 2014, the FCC amended its rules governing retransmission consent negotiations. The amended rule initially prohibited two non-commonly owned stations ranked in the top four in viewership in a market from negotiating jointly with MVPDs. On December 5, 2014, legislation was enacted which extended the joint negotiation prohibition to all non-commonly owned television stations in a market. Historically, we have negotiated retransmission consent agreements jointly with Nexstar. We are now required to separately negotiate our retransmission consent agreements with MVPDs for certain of our stations. We cannot predict at this time the impact this amended rule will have on future negotiations with MVPDs and the impact, if any, it will have on our revenues and expenses.


13


Historical Performance

Revenue

The following table sets forth the principal types of revenue earned by our stations (in thousands):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Retransmission compensation

 

$

12,274

 

 

$

7,924

 

 

$

34,316

 

 

$

23,237

 

Other

 

 

154

 

 

 

136

 

 

 

460

 

 

 

396

 

Barter revenue

 

 

997

 

 

 

1,009

 

 

 

2,997

 

 

 

3,065

 

Revenue from Nexstar

 

 

8,873

 

 

 

10,105

 

 

 

26,780

 

 

 

29,561

 

Net revenue

 

$

22,298

 

 

$

19,174

 

 

$

64,553

 

 

$

56,259

 

Results of Operations

The following table sets forth a summary of our operations (in thousands) and the components of operating expense as a percentage of net revenue:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

Net revenue

 

$

22,298

 

 

 

100.0

 

 

$

19,174

 

 

 

100.0

 

 

$

64,553

 

 

 

100.0

 

 

$

56,259

 

 

 

100.0

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate expenses

 

 

290

 

 

 

1.3

 

 

 

246

 

 

 

1.3

 

 

 

897

 

 

 

1.4

 

 

 

821

 

 

 

1.5

 

Station direct operating expenses

 

 

7,001

 

 

 

31.4

 

 

 

4,636

 

 

 

24.2

 

 

 

17,657

 

 

 

27.4

 

 

 

13,258

 

 

 

23.6

 

Station selling, general and

  administrative expenses

 

 

529

 

 

 

2.4

 

 

 

465

 

 

 

2.4

 

 

 

1,584

 

 

 

2.5

 

 

 

1,496

 

 

 

2.7

 

Fees incurred pursuant to

  local service agreements

  with Nexstar

 

 

2,445

 

 

 

11.0

 

 

 

2,445

 

 

 

12.8

 

 

 

7,335

 

 

 

11.4

 

 

 

7,335

 

 

 

13.0

 

Barter expense

 

 

997

 

 

 

4.5

 

 

 

1,009

 

 

 

5.3

 

 

 

2,997

 

 

 

4.6

 

 

 

3,065

 

 

 

5.4

 

Depreciation

 

 

617

 

 

 

2.8

 

 

 

661

 

 

 

3.4

 

 

 

1,829

 

 

 

2.8

 

 

 

2,117

 

 

 

3.8

 

Amortization of intangible assets

 

 

605

 

 

 

2.7

 

 

 

635

 

 

 

3.3

 

 

 

1,812

 

 

 

2.8

 

 

 

2,118

 

 

 

3.8

 

Amortization of broadcast rights,

  excluding barter

 

 

467

 

 

 

2.0

 

 

 

452

 

 

 

2.3

 

 

 

1,311

 

 

 

2.0

 

 

 

1,287

 

 

 

2.2

 

Income from operations

 

$

9,347

 

 

 

 

 

 

$

8,625

 

 

 

 

 

 

$

29,131

 

 

 

 

 

 

$

24,762

 

 

 

 

 

 


14


Three Months Ended September 30, 2015 Compared to Three Months Ended September 30, 2014

Revenue

Net revenue for the three months ended September 30, 2015 increased by $3.1 million, or 16.3%, from the same period in 2014. This increase was primarily attributed to compensation from retransmission consent.

Revenue from Nexstar was $8.9 million for the three months ended September 30, 2015, compared to $10.1 million for the same period in 2014, a decrease of $1.2 million, or 12.2%, as 2015 is neither an election year nor an Olympic year. The revenue we earn from Nexstar through our JSAs is directly correlated to the advertising revenue earned at our stations.

Compensation from retransmission consent was $12.3 million for the three months ended September 30, 2015, compared to $7.9 million for the same period in 2014, an increase of $4.4 million, or 54.9%. The increase was primarily due to retransmission consent providing for higher rates per subscriber during the quarter.

Operating Expenses

Corporate expenses were consistent at $0.3 million for the three months ended September 30, 2015, compared to $0.2 million for the same period in 2014. Corporate expense relates to costs associated with the centralized management of our stations.

Station direct operating expenses, consisting primarily of news, engineering and programming, and station selling, general and administrative expenses were $7.5 million for the three months ended September 30, 2015, compared to $5.1 million for the same period in 2014, an increase of $2.4 million, or 47.6%. The increase was primarily due to an increase in programming costs of $2.2 million primarily related to recently enacted network affiliation agreements. Network affiliation fees have been increasing industry wide and will continue to increase over the next several years.

Local service agreement fees associated with Nexstar relate to services provided by Nexstar in the production of newscasts, technical maintenance, promotional and administrative support under the SSAs. SSA fees were consistent at $2.4 million for each of the three months ended September 30, 2015 and 2014.

Depreciation of property and equipment was consistent at $0.6 million for the three months ended September 30, 2015, compared to $0.7 million for the same period in 2014.

Amortization of intangible assets was consistent at $0.6 million for each of the three months ended September 30, 2015, and 2014.

Interest Expense

Interest expense was $2.3 million for the three months ended September 30, 2015, compared to $2.6 million for the same period in 2014, a decrease of $0.2 million, or 8.8%. This decrease was primarily attributable to a decrease in commitment fees on unused term loan commitment as a result of our re-allocation of such commitment to Nexstar in October 2014. Additionally, interest expense on our outstanding term loans decreased due to repayments of principal.

Income Taxes

Income tax expense was $3.1 million for the three months ended September 30, 2015 and $2.4 million for the same period in 2014, an increase of $0.7 million, or 31.2%. The effective tax rates for the three months ended September 30, 2015 and 2014 were 44.4% and 39.1%, respectively. The increase in the effective tax rate primarily relates to an adjustment to tax expense related to the filing of state tax returns.


15


Nine Months Ended September 30, 2015 Compared to Nine Months Ended September 30, 2014

Revenue

Net revenue for the nine months ended September 30, 2015 increased by $8.3 million, or 14.7%, from the same period in 2014. This increase was primarily attributed to compensation from retransmission consent.

Revenue from Nexstar was $26.8 million for the nine months ended September 30, 2015, compared to $29.6 million for the same period in 2014, a decrease of $2.8 million, or 9.4%, as 2015 is neither an election year nor an Olympic year. The revenue we earn from Nexstar through our JSAs is directly correlated to the advertising revenue earned at our stations.

Compensation from retransmission consent was $34.3 million for the nine months ended September 30, 2015, compared to $23.2 million for the same period in 2014, an increase of $11.1 million, or 47.7%. The increase was primarily due to retransmission consent providing for higher rates per subscriber during the period.

Operating Expenses

Corporate expenses were consistent at $0.9 million for the nine months ended September 30, 2015, compared to $0.8 million for the same period in 2014. Corporate expense relates to costs associated with the centralized management of our stations.

Station direct operating expenses, consisting primarily of news, engineering and programming, and station selling, general and administrative expenses were $19.2 million for the nine months ended September 30, 2015, compared to $14.8 million for the same period in 2014, an increase of $4.5 million, or 30.4%. The increase was primarily due to an increase in programming costs of $4.2 million primarily related to recently enacted network affiliation agreements. Network affiliation fees have been increasing industry wide and will continue to increase over the next several years.

Local service agreement fees associated with Nexstar relate to services provided by Nexstar in the production of newscasts, technical maintenance, promotional and administrative support under the SSAs. SSA fees were consistent at $7.3 million for each of the nine months ended September 30, 2015 and 2014.

Depreciation of property and equipment was $1.8 million for the nine months ended September 30, 2015, compared to $2.1 million for the same period in 2014, a decrease of $0.3 million, or 13.6%. This was primarily attributable to decreases in depreciation from certain of our fully depreciated property and equipment.

Amortization of intangible assets was $1.8 million for the nine months ended September 30, 2015, compared to $2.1 million for the same period in 2014, a decrease of $0.3 million, or 14.4%. This was primarily attributable to decreases in amortization of other intangible assets from certain fully amortized assets.

Interest Expense

Interest expense was $7.0 million for the nine months ended September 30, 2015, compared to $7.6 million for the same period in 2014, a decrease of $0.6 million, or 7.9%. This decrease was primarily attributable to a decrease in commitment fees on unused term loan commitment as a result of our re-allocation of such commitment to Nexstar in October 2014. Additionally, interest expense on our outstanding term loans decreased due to repayments of principal.

Income Taxes

Income tax expense was $9.0 million for the nine months ended September 30, 2015 and $6.7 million for the same period in 2014, an increase of $2.3 million, or 34.6%. The effective tax rates for the nine months ended September 30, 2015 and 2014 were 40.6% and 39.0%, respectively.

 

 


16


Liquidity and Capital Resources

We are highly leveraged, which makes us vulnerable to changes in general economic conditions. Our ability to meet the future cash requirements described below depends on our ability to generate cash in the future, which is subject to general economic, financial, competitive, legislative, regulatory and other conditions, many of which are beyond our control. Our ability to meet future cash requirements is also dependent upon the local service agreements we have entered into with Nexstar. Under our local service agreements, Nexstar sells our advertising time and pays us a percentage of the amount collected. The payments we receive from Nexstar are a significant component of our cash flows. On March 16, 2015, Nexstar represented to us that it will continue the various local service agreements under which it provides sales and other services to our television stations, thereby providing financial support to enable us to continue to operate as a going concern. We believe that with Nexstar’s pledge to continue the local service agreements, our available cash, anticipated cash flow from operations and available borrowings under our senior secured credit facility should be sufficient to fund working capital, capital expenditure requirements, interest payments and scheduled debt principal payments for at least the next twelve months from September 30, 2015. In order to meet future cash needs we may, from time to time, borrow under our existing senior secured credit facility. We will continue to evaluate the best use of our operating cash flow among capital expenditures and debt reduction.

Overview

The following tables present summarized financial information management believes is helpful in evaluating our liquidity and capital resources (in thousands):

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2015

 

 

2014

 

Net cash provided by operating activities

 

$

10,085

 

 

$

6,039

 

Net cash provided by (used in) investing activities

 

 

12

 

 

 

(3,381

)

Net cash used in by financing activities

 

 

(6,885

)

 

 

(2,502

)

Net increase in cash and cash equivalents

 

$

3,212

 

 

$

156

 

Cash paid for interest

 

$

6,565

 

 

$

7,108

 

Cash paid for income taxes, net of refunds

 

$

788

 

 

$

589

 

 

 

 

As of

 

 

As of

 

 

 

September 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

Cash and cash equivalents

 

$

4,092

 

 

$

880

 

Long-term debt including current portion

 

 

225,898

 

 

 

232,393

 

Unused revolving loan commitments under senior secured credit facilities

 

 

8,000

 

 

 

2,500

 

Cash Flows – Operating Activities

Net cash flows provided by operating activities increased by $4.0 million during the nine months ended September 30, 2015 compared to the same period in 2014. This was primarily due to an increase in net revenue of $8.3 million less an increase in station and corporate operating expenses of $4.6 million.

Cash Flows – Investing Activities

Net cash flows used in investing activities decreased by $3.4 million during the nine months ended September 30, 2015, compared to the same period in 2014. In March 2015, our purchase agreement to acquire two stations from Stainless Broadcasting, L.P. was terminated and we received a refund for our deposit of $0.2 million. This was offset by capital expenditures during the current period. In 2014, we paid a deposit of $3.2 million to acquire KFQX, the FOX affiliate in the Grand Junction, Colorado market.

Cash Flows – Financing Activities

Net cash flows used in financing activities increased by $4.4 million during the nine months ended September 30, 2015, compared to the same period in 2014. In 2015, we repaid the outstanding principal balance under our revolving credit facility of $5.5 million and scheduled principal maturities under our term loan of $1.4 million. In 2014, we repaid a total of $2.4 million outstanding principal under our term loans.

Our senior secured credit facility restricts but does not prohibit the payment of cash dividends to our shareholders.

17


Future Sources of Financing and Debt Service Requirements

As of September 30, 2015, we had total debt of $225.9 million which represented 125.1% of our total capitalization. Our high level of debt requires that a substantial portion of cash flow be dedicated to pay principal and interest on our debt, which reduces the funds available for working capital, capital expenditures, acquisitions and other general corporate purposes.

The total amount of borrowings available to us under the revolving loan commitment of our senior credit facility is based on covenant calculations contained in Nexstar’s credit agreement. As of September 30, 2015, we have $8.0 million unused revolving loan commitment under our senior secured credit facility. Pursuant to the terms of our and Nexstar’s amended credit agreements, we may reallocate any of our unused revolving loan commitments to Nexstar and Nexstar may also reallocate certain of its unused revolving loan commitments to us.

The following table summarizes the approximate aggregate amount of principal indebtedness scheduled to mature for the periods referenced as of September 30, 2015 (in thousands):

 

 

 

 

 

 

 

Remainder

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

of 2015

 

 

2016-2017

 

 

2018-2019

 

 

Thereafter

 

Senior secured credit facility

 

$

228,686

 

 

$

459

 

 

$

4,670

 

 

$

4,670

 

 

$

218,887

 

Interest payments on our senior secured credit facility are generally paid every one to three months and are payable based on the type of interest rate selected.

The terms of our senior secured credit facility limit, but do not prohibit, us from incurring substantial amounts of additional debt in the future.

We do not have any rating downgrade triggers that would accelerate the maturity dates of our debt. However, a downgrade in our credit rating could adversely affect our ability to renew existing or obtain access to new credit facilities in the future and could increase the cost of such facilities.

Collateralization and Guarantees of Debt

Nexstar Broadcasting Group, Inc. and its subsidiaries guarantee full payment of all obligations under our senior secured credit facility in the event of our default. Similarly, we are a guarantor of Nexstar’s senior secured credit facility and the 6.875% Notes and the 6.125% Notes issued by Nexstar. The senior secured credit facilities are collateralized by a security interest in substantially all the combined assets, excluding FCC licenses, of Nexstar and us. As of September 30, 2015, Nexstar had a maximum commitment of $499.0 million under its senior secured credit facility, of which $409.0 million of debt was outstanding, had $525.0 million of the 6.875% Notes outstanding and had $275.0 million of the 6.125% Notes outstanding.

Debt Covenants

Our ability to continue as a going concern is dependent on Nexstar’s pledge to continue the local services agreements described in a letter of support dated March 16, 2015. Our senior secured credit facility agreement does not contain financial covenant ratio requirements; however, it does include an event of default if Nexstar does not comply with all covenants contained in its credit agreement. Nexstar’s senior secured credit facility agreement contains covenants which require Nexstar to comply with certain financial ratios, including (a) a maximum consolidated total net leverage ratio, (b) a maximum consolidated first lien net leverage ratio, and (c) a minimum consolidated fixed charge coverage ratio. The covenants, which are calculated on a quarterly basis, include the combined results of Nexstar and us. As of September 30, 2015, Nexstar has informed us that it was in compliance with all covenants contained in its credit agreement and the indentures governing its senior unsecured notes.

No Off-Balance Sheet Arrangements

As of September 30, 2015, we did not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or variable interest entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. We are, therefore, not materially exposed to any financing, liquidity, market or credit risk that could arise if we had engaged in such relationships.


18


Critical Accounting Policies and Estimates

Our Condensed Financial Statements have been prepared in accordance with U.S. GAAP, which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the Condensed Financial Statements and reported amounts of revenue and expenses during the period. On an ongoing basis, we evaluate our estimates, including those related to goodwill and intangible assets, bad debts, broadcast rights, trade and barter, income taxes, commitments and contingencies. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from those estimates. Results of operations for interim periods are not necessarily indicative of results for the full year.

Information with respect to our critical accounting policies which we believe could have the most significant effect on our reported results and require subjective or complex judgments by management is contained in our Annual Report on Form 10-K for the year ended December 31, 2014. Management believes that as of September 30, 2015, there have been no material changes to this information.

Recent Accounting Pronouncements

Refer to Note 2 of our Condensed Financial Statements in Part I, Item 1 of this Quarterly Report on Form 10-Q for a discussion of our adoption of recently issued accounting pronouncements, including our expected date of adoption and effects on results of operations and financial position.

Cautionary Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including: any projections or expectations of earnings, revenue, financial performance, liquidity and capital resources or other financial items; any assumptions or projections about the television broadcasting industry; any statements of our plans, strategies and objectives for our future operations, performance, liquidity and capital resources or other financial items; any statements concerning proposed new products, services or developments; any statements regarding future economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing. Forward-looking statements may include the words “may,” “will,” “should,” “could,” “would,” “predicts,” “potential,” “continue,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and other similar words.

Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results could differ from a projection or assumption in any of our forward-looking statements. Our future financial position and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties, including those described in our Annual Report on Form 10-K for the year ended December 31, 2014 and in our other filings with the Securities and Exchange Commission. The forward-looking statements made in this Quarterly Report on Form 10-Q are made only as of the date hereof, and we do not have or undertake any obligation to update any forward-looking statements to reflect subsequent events or circumstances unless otherwise required by law.

 

ITEM 3.

Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Risk

Our exposure to market risk for changes in interest rates relates primarily to our long-term debt obligations.

Our term loan borrowings under our senior secured credit facility bear interest at a rate of 3.8% as of September 30, 2015, which represented the base rate, or LIBOR, plus the applicable margin, as defined. Our revolving loans bear interest at LIBOR plus the applicable margin, which totaled 2.2% at September 30, 2015. Interest is payable in accordance with the credit agreement.

If LIBOR were to increase by 100 basis points, or one percentage point, from its September 30, 2015 level, our annual interest expense would increase and cash flow from operations would decrease by approximately $0.4 million, based on the outstanding balance of our credit facility as of September 30, 2015. Due to the LIBOR floor on our term loan, an increase of 50 basis points in LIBOR or any decrease in LIBOR would not have an impact on our operations or cash flows. As of September 30, 2015, we have no financial instruments in place to hedge against changes in the benchmark interest rates on our senior secured credit facility.

Impact of Inflation

We believe that our results of operations are not affected by moderate changes in the inflation rate.

19


 

ITEM 4.

Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Mission’s management, with the participation of Mission’s President and Treasurer (who is Mission’s principal executive officer and principal financial and accounting officer), conducted an evaluation as of the end of the period covered by this report of the effectiveness of the design and operation of Mission’s disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended.

Based upon that evaluation, Mission’s President and Treasurer concluded that as of the end of the period covered by this report, Mission’s disclosure controls and procedures were effective, at a reasonable assurance level, to ensure that information required to be disclosed by Mission in the reports it files or submits under the Securities Exchange Act of 1934, as amended, (i) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) is accumulated and communicated to Mission’s management, including its President and Treasurer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

As of the quarter ended September 30, 2015, there have been no changes in Mission’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, its internal control over financial reporting.

 

 

 

20


PART II. OTHER INFORMATION

 

ITEM 1.

Legal Proceedings

From time to time, we are involved in litigation that arises from the ordinary operations of business, such as contractual or employment disputes or other general actions. In the event of an adverse outcome of these proceedings, we believe the resulting liabilities would not have a material adverse effect on our financial condition or results of operations.

 

ITEM 1A.

Risk Factors

There are no material changes from the risk factors previously disclosed in Part I, Item 1A in our Annual Report on Form 10-K for the year ended December 31, 2014.

 

ITEM 2.

Unregistered Sales of Equity Securities and Use of Proceeds

None.

 

ITEM 3.

Defaults Upon Senior Securities

None.

 

ITEM 4.

Mine Safety Disclosures

None.

 

ITEM 5.

Other Information

None.

 

ITEM  6.

Exhibits

 

  Exhibit No.  

  

Description

10.1

 

Sixth Amendment to the Fourth Amended and Restated Credit Agreement, dated as of July 7, 2015 by and among Mission Broadcasting, Inc., Bank of America, N.A. and the several banks parties thereto. (Incorporated by reference to Exhibit 10.2 to Current Report on Form 8-K (File No. 000-50478) filed by Nexstar Broadcasting Group, Inc. on July 13, 2015)

10.2

 

Sixth Amendment to the Fifth Amended and Restated Credit Agreement, dated as of July 7, 2015, by and among Nexstar Broadcasting, Inc., Nexstar Broadcasting Group, Inc., Nexstar Finance Holdings, Inc., Bank of America, N.A. and the several banks parties thereto. (Incorporated by reference to Exhibit 10.1 to Current Report on Form 8-K (File No. 000-50478) filed by Nexstar Broadcasting Group, Inc. on July 13, 2015)

31.1

  

Certification of Dennis Thatcher pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*

32.1

  

Certification of Dennis Thatcher pursuant to 18 U.S.C. ss. 1350.*

101

  

The Company’s unaudited Condensed Consolidated Financial Statements and related Notes for the quarter ended September 30, 2015 from this Quarterly Report on Form 10-Q, formatted in XBRL (eXtensible Business Reporting Language).*

*

Filed herewith

 

 

 

21


SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

MISSION BROADCASTING, INC.

 

 

 

 

/s/ Dennis Thatcher 

 

 

By:

Dennis Thatcher

 

Its:

President and Treasurer

 

(Principal Executive Officer and Principal Financial and Accounting Officer) 

 

Dated: November 12, 2015