Attached files

file filename
8-K - FORM 8-K - AUDACY, INC.d281328d8k.htm

Exhibit 99.1

 

LOGO

 

For Immediate Release    Contact: Steve Fisher
November 7, 2016    Executive Vice President
   and CFO, Entercom
  

(610) 660-5647

sfisher@entercom.com

ENTERCOM COMMUNICATIONS CORP.

REPORTS THIRD QUARTER RESULTS

Revenue Increased 5% and Adjusted EBITDA Increased 8%

Bala Cynwyd, PA—Entercom Communications (NYSE:ETM) today reported financial results for the quarter ended September 30, 2016 and announced a quarterly dividend payable December 15, 2016.

Third Quarter Highlights

 

    Net revenues for the quarter increased 5% to $120.5 million

 

    Station expenses increased 2% to $82.5 million

 

    Station operating income increased 12% to $37.9 million

 

    Adjusted EBITDA increased 8% to $30.4 million

 

    Adjusted net income per share increased 8% to $0.27

David J. Field, President and Chief Executive Officer, stated: “David J. Field, President and Chief Executive Officer, stated: “Entercom delivered another solid quarter of organic top line and bottom line growth, demonstrating the strength of our great local brands and our outstanding team. We are also very pleased to have just completed a highly successful refinancing that will lower our annual interest expense by more than $10 million and to have announced a terrific, value-creating acquisition of four stations in Charlotte. We are excited by the opportunities ahead as we look to finish the year on a strong note and get off to a great start in 2017.”

Additional Information

The Company’s Board of Directors has declared a dividend of $0.075 per share which will be payable on December 15, 2016 to shareholders of record as of the close of business on November 28, 2016.

In November, the Company entered into a new $540 million credit facility, including a $60 million revolver and $480 million term loan. The proceeds of the refinancing were used to repay the Company’s prior credit facility and to call its $220 million of outstanding 10.5% Senior Notes

 

Exhibit 99 Page 1


effective December 1. The new financing will generate approximately $10 million in annual pro forma interest expense savings as the Company’s 10.5% high yield bonds are replaced by lower cost senior secured debt. The new revolver matures in November 2021 and the term loan matures in November 2023.

In October, the Company announced the acquisition of four stations in Charlotte, NC from Beasley Broadcast Group, Inc. for $24 million in cash. The transaction adds strong local brands The Fan (WFNZ-AM), The Link (WLNK-FM) and news/talk leader WBT AM/FM to Entercom’s station group. The Company began operating WLNK-FM and WBT AM/FM under a time brokerage agreement (“TBA”) starting November 1 and will begin operating WFNZ-AM under a TBA on January 1, 2017 if the acquisition has not already closed. The transaction is expected to close in either late fourth quarter or early in the first quarter of 2017 following regulatory approvals.

During the quarter, the Company settled a legal claim with British Petroleum related to the Deepwater Horizon oil spill in the Gulf of Mexico that occurred in 2010 and the resulting negative financial impact on ad sales at our New Orleans station cluster. After deducting related expenses, the Company recovered $2.3 million which appears as Other Income in the financial results.

As of September 30, 2016 the Company had $443.6 million of senior debt, capital leases and senior notes and $9.9 million in cash. In addition, the Company had $27.7 million in perpetual cumulative convertible preferred stock.

Earnings Conference Call and Company Information

Entercom will hold a conference call regarding the quarterly earnings release on Monday November 7, 2016 at 10:00 AM Eastern Time. Investors will have the opportunity to submit questions to the Company regarding the earnings release by emailing their inquiries to questions@entercom.com. Questions should be sent at least 10 minutes prior to the call. The Company will only discuss inquiries made by email prior to the conference call. The public may access the conference call by dialing 888-889-0278 (passcode: Entercom). A replay of the conference call will be available and can be accessed either by dialing 800-873-2054 or by visiting the Company’s website: www.entercom.com. Additional information and reconciliation of same station results are available on the Company’s website at www.entercom.com.

Certain Definitions

All references to per share data, unless stated otherwise, are presented as per diluted share. All references to shares outstanding, unless stated otherwise, are presented to exclude unvested restricted stock units. All references to net debt are outstanding debt net of cash on hand.

Station expenses consist of station operating expenses excluding non-cash compensation expense.

Corporate expenses consist of corporate general and administrative expenses excluding non-cash compensation expense.

Station Operating Income consists of operating income (loss) before: depreciation and amortization; time brokerage agreement fees (income); corporate general and administrative expenses; non-cash compensation expense (which is otherwise included in station operating expenses); impairment loss; merger and acquisition costs and restructuring charges; and gain or loss on sale or disposition of assets.

 

Exhibit 99 Page 2


Adjusted EBITDA consists of net income (loss) available to common shareholders, adjusted to exclude: income taxes (benefit); total other expense; depreciation and amortization; time brokerage agreement fees (income); non-cash compensation expense (which is otherwise included in station operating expenses and corporate G&A expenses); impairment loss; merger and acquisition costs, preferred stock dividends and restructuring charges; and gain or loss on sale or disposition of assets.

Free Cash Flow consists of operating income (loss): (i) plus depreciation and amortization, net (gain) loss on sale or disposal of assets; non-cash compensation expense (which is otherwise included in station operating expenses and corporate general and administrative expenses), impairment loss; merger and acquisition costs and restructuring charges; and (ii) less net interest expense (excluding amortization of deferred financing costs), preferred stock dividends, taxes paid and capital expenditures.

Adjusted Net Income (Loss) consists of net income (loss) available to common shareholders adjusted to exclude: (i) income taxes (benefit) as reported; (ii) gain/loss on sale of assets, derivative instruments and investments; (iii) non-cash compensation expense; (iv) other income; (v) impairment loss; (vi) merger and acquisition costs and restructuring charges; and (vii) gain/loss on early extinguishment of debt. For purposes of comparability, income taxes are reflected at the expected statutory federal and state income tax rate of 40% without discrete items of tax.

Adjusted Net Income Per Share includes any dilutive equivalent shares when not anti-dilutive. Convertible Preferred Stock treated as if never converted for the purposes of Adjusted Net Income Per Share.

Same station is computed by comparing the performance of stations operated by the Company throughout the relevant period to the comparable performance in the prior year’s corresponding period (excluding non-cash compensation expense).

Non-GAAP Financial Measures

It is important to note that station operating income, station expense, corporate expense, same station net revenues, same station expenses, same station operating income, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income Per Share and Free Cash Flow are not measures of performance or liquidity calculated in accordance with generally accepted accounting principles (“GAAP”). Management believes that these measures are useful as a way to evaluate the Company and the means for management to evaluate our radio stations’ performance and operations. Management believes that these measures are useful to an investor in evaluating our performance because they are widely used in the broadcast industry as a measure of a radio company’s operating performance.

Certain adjusted non-GAAP financial measures are presented in this release (e.g., Adjusted Net Income and Adjusted Net Income Per Share). The adjustments exclude gain/loss on sale of assets, derivative instruments, and investments; non-cash compensation expense, other income, impairment loss and gain/loss on early extinguishment of debt. Management believes

 

Exhibit 99 Page 3


these adjusted non-GAAP measures provide useful information to Management and investors by excluding certain income, expenses and gains and losses that may not be indicative of the Company’s core operating and financial results. Similarly, Management believes these adjusted measures are a useful performance measure because certain items included in the calculation of net income (loss) may either mask or exaggerate trends in the Company’s ongoing operating performance. Further, the reconciliations corresponding to these adjusted measures, by identifying the individual adjustments, provide a useful mechanism for investors to consider these adjusted measures with some or all of the identified adjustments.

Management uses these non-GAAP financial measures on an ongoing basis to help track and assess the Company’s financial performance. You, however, should not consider non-GAAP measures in isolation or as substitutes for net income (loss), operating income, or any other measure for determining our operating performance that is calculated in accordance with generally accepted accounting principles. These non-GAAP measures are not necessarily comparable to similarly titled measures employed by other companies. The accompanying financial tables provide reconciliations to the nearest GAAP measure of all non-GAAP measures provided in this release.

Note Regarding Forward-Looking Statements

The information in this news release is being widely disseminated in accordance with the Securities and Exchange Commission’s Regulation FD.

This news announcement contains certain forward-looking statements that are based upon current expectations and certain unaudited pro forma information that is presented for illustrative purposes only and involves certain risks and uncertainties within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Additional information and key risks are described in the Company’s filings on Forms 8-K, 10-Q and 10-K with the Securities and Exchange Commission. Readers should note that these statements might be impacted by several factors including changes in the economic and regulatory climate and the business of radio broadcasting, in general. The unaudited pro forma information and same station operating data reflect adjustments and are presented for comparative purposes only and do not purport to be indicative of what has occurred or indicative of future operating results or financial position. Accordingly, the Company’s actual performance may differ materially from those stated or implied herein. The Company assumes no obligation to publicly update or revise any unaudited pro forma or forward-looking statements.

About Entercom Communications Corp.

Entercom Communications Corp. (NYSE: ETM) is the fourth-largest radio broadcasting company in the U.S., reaching and engaging more than 40 million people a week through its 124 highly rated stations in 27 top markets across the country. Entercom is a purpose-driven company, deeply committed to entertaining and informing its listeners with the best locally curated music, news, sports, and talk content, driven by compelling local personalities. Entercom delivers superior ROI by connecting its customers and audiences through its leading local brands and unparalleled local marketing solutions, which include over 4,000 events each year, and its SmartReach Digital product suite. Learn more about Philadelphia-based Entercom at www.Entercom.com, Facebook and Twitter (@Entercom).

 

Exhibit 99 Page 4


Third Quarter 2016

Earnings Release

ENTERCOM COMMUNICATIONS CORP.

FINANCIAL DATA

(amounts in thousands, except per share data)

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30     September 30  
     2016     2015     2016     2015  

STATEMENTS OF OPERATIONS

        

Net Revenues

   $ 120,457      $ 114,662      $ 337,038      $ 293,674   
  

 

 

   

 

 

   

 

 

   

 

 

 

Station Expenses

     82,533        80,907        236,297        209,728   

Station Expense - Non-Cash Compensation

     372        334        962        880   

Corporate Expenses

     7,527        5,739        21,190        16,473   

Corporate Expenses - Non-Cash Compensation

     1,270        1,221        3,698        3,217   

Depreciation And Amortization

     2,488        2,219        7,452        6,079   

Time Brokerage Agreement Income

     —          (745     —          (745

Merger And Acquisition Costs And Restructuring Charges

     670        1,978        670        5,732   

Impairment loss

     —          —          62        —     

Net Gain On Sale Or Disposition of Assets

     (91     (150     (1,310     (717
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

     94,769        91,503        269,021        240,647   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     25,688        23,159        68,017        53,027   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Expense

     9,014        9,731        27,553        28,323   

Other Expense (Income)

     (2,299     —          (2,299     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes

     18,973        13,428        42,763        24,704   

Income Taxes

     7,553        4,986        16,097        9,608   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available To The Company

     11,420        8,442        26,666        15,096   

Preferred Stock Dividend

     526        339        1,351        339   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available To Common Shareholders

   $ 10,894      $ 8,103      $ 25,315      $ 14,757   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available To Common Shareholders Per Share - Basic

   $ 0.28      $ 0.21      $ 0.66      $ 0.39   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available To Common Shareholders Per Share - Diluted

   $ 0.28      $ 0.21      $ 0.64      $ 0.38   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Common Shares Outstanding - Basic

     38,485        38,076        38,457        38,074   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Common Shares Outstanding - Diluted

     41,433        38,913        39,374        39,007   
  

 

 

   

 

 

   

 

 

   

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

        

Capital Expenditures

   $ 2,278      $ 1,230      $ 4,316      $ 5,974   

Income Taxes Paid

   $ 131      $ —        $ 339      $ 81   

Cash Interest

   $ 2,739      $ 3,082      $ 21,046      $ 20,538   

Cash Dividends Paid On Common Stock

   $ 2,886      $ —        $ 5,772      $ —     

Cash Dividends Paid On Preferred Stock

   $ 413      $ —        $ 1,238      $ —     
SELECTED BALANCE SHEET DATA    September 30              
     2016     2015              

Cash and Cash Equivalents

   $ 9,908      $ 9,211       

Senior Debt - Term B Loan And Other (Includes Current Debt)

   $ 225,090      $ 247,750       

Senior Debt - Revolver (Includes Current Debt)

   $ —        $ 39,000       

Senior Notes

   $ 218,549      $ 218,181       

Perpetual Cumulative Convertible Preferred Stock

   $ 27,732      $ 27,619       

Total Shareholders’ Equity

   $ 383,347      $ 346,383       

 

Exhibit 99 Page 5


OTHER FINANCIAL DATA

 

     Three Months Ended     Nine Months Ended  
     September 30     September 30  
     2016     2015     2016     2015  

Reconciliation Of GAAP Station Operating Expenses To Station Expenses

        

Station Operating Expenses

   $ 82,905      $ 81,241      $ 237,259      $ 210,608   

Station Expenses - Non-Cash Compensation

     (372     (334     (962     (880
  

 

 

   

 

 

   

 

 

   

 

 

 

Station Expenses

   $ 82,533      $ 80,907      $ 236,297      $ 209,728   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Corporate General & Administrative Expenses To Corporate Expenses

        

Corporate General & Administrative Expenses

   $ 8,797      $ 6,960      $ 24,888      $ 19,690   

Corporate Expenses - Non-Cash Compensation

     (1,270     (1,221     (3,698     (3,217
  

 

 

   

 

 

   

 

 

   

 

 

 

Corporate Expenses

   $ 7,527      $ 5,739      $ 21,190      $ 16,473   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Operating Income To Station Operating Income

        

Operating Income

   $ 25,688      $ 23,159      $ 68,017      $ 53,027   

Corporate Expenses

     7,527        5,739        21,190        16,473   

Corporate Expenses - Non-Cash Compensation

     1,270        1,221        3,698        3,217   

Station Expenses - Non-Cash Compensation

     372        334        962        880   

Depreciation And Amortization

     2,488        2,219        7,452        6,079   

Impairment Loss

     —          —          62        —     

Merger And Acquisition Costs And Restructuring Charges

     670        1,978        670        5,732   

Time Brokerage Agreement Income

     —          (745     —          (745

Net Gain On Sale Or Disposition of Assets

     (91     (150     (1,310     (717
  

 

 

   

 

 

   

 

 

   

 

 

 

Station Operating Income

   $ 37,924      $ 33,755      $ 100,741      $ 83,946   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Net Income Available To Common Shareholders To Adjusted EBITDA

        

Net Income Available To Common Shareholders

   $ 10,894      $ 8,103      $ 25,315      $ 14,757   

Income Taxes

     7,553        4,986        16,097        9,608   

Net Interest Expense

     9,014        9,731        27,553        28,323   

Other (Income) Expense

     (2,299     —          (2,299     —     

Corporate Expenses - Non-Cash Compensation

     1,270        1,221        3,698        3,217   

Station Expenses - Non-Cash Compensation

     372        334        962        880   

Depreciation And Amortization

     2,488        2,219        7,452        6,079   

Time Brokerage Agreement Income

     —          (745     —          (745

Impairment Loss

     —          —          62        —     

Preferred Stock Dividend

     526        339        1,351        339   

Merger And Acquisition Costs And Restructuring Charges

     670        1,978        670        5,732   

Net Gain On Sale Or Disposition of Assets

     (91     (150     (1,310     (717
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 30,397      $ 28,016      $ 79,551      $ 67,473   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Exhibit 99 Page 6


     Three Months Ended     Nine Months Ended  
     September 30     September 30  
     2016     2015     2016     2015  

Reconciliation Of GAAP Net Income Available To Common Shareholders To Free Cash Flow

        

Net Income Available To Common Shareholders

   $ 10,894      $ 8,103      $ 25,315      $ 14,757   

Depreciation And Amortization

     2,488        2,219        7,452        6,079   

Deferred Financing Costs Included In Interest Expense

     610        730        1,929        2,153   

Amortization Of Original Issue Discount Included In Interest Expense

     96        86        280        251   

Non-Cash Compensation Expense

     1,642        1,555        4,660        4,097   

Merger And Acquisition Costs And Restructuring Charges

     670        1,978        670        5,732   

Impairment Loss

     —          —          62        —     

Net Gain On Sale Or Disposition of Assets

     (91     (150     (1,310     (717

Other Income

     (2,299     —          (2,299     —     

Income Taxes

     7,553        4,986        16,097        9,608   

Capital Expenditures

     (2,278     (1,230     (4,316     (5,974

Income Taxes Paid

     (131     —          (339     (81
  

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow

   $ 19,154      $ 18,277      $ 48,201      $ 35,905   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Operating Income To Free Cash Flow:

        

Operating Income

   $ 25,688      $ 23,159      $ 68,017      $ 53,027   

Depreciation and Amortization

     2,488        2,219        7,452        6,079   

Non-Cash Compensation Expense

     1,642        1,555        4,660        4,097   

Interest Expense, Net of Interest Income, Deferred Financing Costs & OID

     (8,308     (8,915     (25,344     (25,919

Impairment Loss

     —          —          62        —     

Preferred Stock Dividend

     (526     (339     (1,351     (339

Capital Expenditures

     (2,278     (1,230     (4,316     (5,974

Merger And Acquisition Costs And Restructuring Charges

     670        1,978        670        5,732   

Net Gain On Sale Or Disposition of Assets

     (91     (150     (1,310     (717

Income Taxes Paid

     (131     —          (339     (81
  

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow

   $ 19,154      $ 18,277      $ 48,201      $ 35,905   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Net Income Available To Common Shareholders To Adjusted Net Income

        

Net Income Available To Common Shareholders

   $ 10,894      $ 8,103      $ 25,315      $ 14,757   

Preferred Stock Dividend

     526        339        1,351        339   

Income Taxes

     7,553        4,986        16,097        9,608   

Merger And Acquisition Costs And Restructuring Charges

     670        1,978        670        5,732   

Impairment Loss

     —          —          62        —     

Other Income

     (2,299     —          (2,299     —     

Net Gain On Sale Or Disposition of Assets

     (91     (150     (1,310     (717

Non-Cash Compensation Expense

     1,642        1,555        4,660        4,097   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Income Before Income Taxes

     18,895        16,811        44,546        33,816   

Income Taxes

     7,558        6,724        17,818        13,526   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income Available To The Company

     11,337        10,087        26,728        20,290   

Preferred Stock Dividend

     526        339        1,351        339   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income

   $ 10,811      $ 9,748      $ 25,377      $ 19,951   
  

 

 

   

 

 

   

 

 

   

 

 

 

Numerator For Purposes Of Computing Adjusted Net Income Per Share - Diluted

        

Adjusted Net Income

   $ 10,811      $ 9,748      $ 25,377      $ 19,951   

Preferred Stock Dividend, Treated As If Preferred Is Never Converted

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 10,811      $ 9,748      $ 25,377      $ 19,951   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Average Diluted Shares Outstanding For Purposes Of Computing Adjusted Net Income Per Share - Diluted

        

Weighted Common Shares Outstanding - Diluted As Reported

     41,433        38,913        39,374        39,007   

Preferred Stock Dividend, Treated As If Preferred Is Never Converted

     (1,934     —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 
     39,499        38,913        39,374        39,007   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income Per Share - Diluted

   $ 0.27      $ 0.25      $ 0.64      $ 0.51   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Exhibit 99 Page 7