Attached files

file filename
8-K - FORM 8-K - AUDACY, INC.d329881d8k.htm

Exhibit 99.1

 

For Immediate Release      Contact: Steve Fisher
February 22, 2017      Executive Vice President
    

and CFO, Entercom

(610) 660-5647

sfisher@entercom.com

ENTERCOM COMMUNICATIONS CORP.

REPORTS FOURTH QUARTER AND

ANNUAL RESULTS

Fourth Quarter Revenues Increased 5% and

Station Operating Income Increased 3%

Bala Cynwyd, PA—Entercom Communications (NYSE:ETM) today reported financial results for the quarter ended December 31, 2016.

Fourth Quarter Highlights

 

    Net revenues for the quarter increased 5% to $123.2 million

 

    Station expenses increased 6% to $81.1 million

 

    Station operating income increased 3% to $42.1 million

 

    Adjusted EBITDA was flat at $35.2 million

 

    Adjusted net income per share was $0.34, down $0.02

Full Year Highlights

 

    Net revenues for the year increased 12% to $460.2 million

 

    Station expenses increased 11% to $317.4 million

 

    Station operating income increased 14% to $142.9 million

 

    Adjusted EBITDA increased 12% to $114.7 million

 

    Adjusted net income per share increased 13% to $0.98

David J. Field, President and Chief Executive Officer, stated: “Entercom posted another solid quarter of organic growth, completing an excellent year during which same-station revenues increased 4%, adjusted net income grew 13% and free cash flow improved 16%. And since the start of Q4, we have acquired a great new cluster of stations in Charlotte and successfully refinanced our credit facility to drive our interest expense down by roughly $10 million annually. Of course, our biggest news is our recently announced plan to merge with CBS Radio, a transformational event that will create scale-driven opportunities to compete more effectively with other media to accelerate growth. The combined company will be exceedingly well


positioned to serve its listeners, advertisers, communities, shareholders, and employees and we are very excited about the opportunities that lie ahead.”

Additional Information

On February 2, 2017, the Company announced an agreement to combine with CBS Radio in a tax-free, all stock Reverse Morris Trust transaction. The merger will make Entercom a leading local media and entertainment company with a nationwide footprint of stations including positions in all of the top 10 markets and 23 of the top 25 markets. Based on Entercom’s current stock price, the combined company will have a pro forma equity value of approximately $2 billion and the strongest balance sheet of any of the major radio groups. Upon closing of the transaction, the combined company will be led by David J. Field, Entercom’s President and Chief Executive Officer.

On January 6, 2017, the Company completed an acquisition of four stations in Charlotte, NC from Beasley Broadcast Group, Inc. (“Beasley”) for $24 million in cash. The Company commenced operations for three of the stations, The Link (WLNK-FM) and news/talk leader WBT AM/FM, on November 1, 2016 under a time brokerage agreement (“TBA”) and the fourth station, The Fan (WFNZ-AM), upon closing. Operating results for the three stations operated under the TBA from November 1, 2016 through year end were included in the Company’s fourth quarter results as well as a $0.4 million TBA fee that the Company paid to Beasley.

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. The refinancing will generate approximately $10 million in pro forma annual interest expense savings.

The Company’s interest expense for the quarter was $9.1 million and first quarter 2017 interest expense is expected to be approximately $6 million, reflecting the savings from the new financing. The interest expense for the fourth quarter included interest on both the Senior Notes and the new term loan for a period of time.

Fourth quarter results include a $10.9 million loss on extinguishment of debt which includes the call premium paid to retire the Senior Notes and the write-off of deferred financing costs. In addition, the Company incurred $0.6 million in other expenses related to the refinancing.

As of December 31, 2016 the Company had outstanding $480.1 million of senior debt and capital leases and $27.7 million in perpetual cumulative convertible preferred stock. In addition the Company had $46.5 million in cash on hand.

In the fourth quarter, the Company recorded a one-time $4.7 million income tax benefit which lowered income tax expense for the quarter. The Company simplified its corporate organizational structure during the quarter, allowing it to better utilize its existing state net operating loss carry-forwards. As a result, the Company reduced the valuation allowance it had previously established for these state tax assets and this adjustment decreased its income tax expense by $4.7 million.


Earnings Conference Call and Company Information

Entercom will hold a conference call regarding the quarterly earnings release on Wednesday February 22, 2017 at 10:30AM 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 866-435-1326 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, other expenses related to the refinancing and restructuring charges; and gain or loss on sale or disposition of assets.

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, other expenses related to the refinancing, loss on extinguishment of debt, other income 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, other expenses related to the refinancing, loss on extinguishment of debt 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.

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 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 126 highly rated stations in 28 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).


ENTERCOM COMMUNICATIONS CORP.

FINANCIAL DATA

(amounts in thousands, except per share data)

(unaudited)

 

     Three Months Ended
December 31,
    Years Ended
December 31,
 
     2016     2015     2016     2015  

STATEMENTS OF OPERATIONS

        

Net Revenues

   $ 123,207     $ 117,704     $ 460,245     $ 411,378  
  

 

 

   

 

 

   

 

 

   

 

 

 

Station Expenses

     81,085       76,724       317,382       286,452  

Station Expense - Non-Cash Compensation

     400       379       1,362       1,259  

Corporate Expenses

     6,962       5,741       28,152       22,214  

Corporate Expenses - Non-Cash Compensation

     1,478       1,048       5,176       4,265  

Depreciation And Amortization

     2,341       2,340       9,793       8,419  

Time Brokerage Agreement Expense (Income)

     417       (540     417       (1,285

Merger And Acquisition Costs And Restructuring Charges

     38       1,104       708       6,836  

Impairment Loss

     192       —         254       —    

Other Expenses Related To Refinancing

     565       —         565       —    

Net Gain On Sale Or Disposition of Assets

     (311     (1,647     (1,621     (2,364
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

     93,167       85,149       362,188       325,796  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     30,040       32,555       98,057       85,582  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Expense

     9,086       9,638       36,639       37,961  

Other (Income) Expense

     —         —         (2,299     —    

Loss On Early Extinguishment Of Debt

     10,858       —         10,858       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes

     10,096       22,917       52,859       47,621  

Income Taxes

     (1,303     8,829       14,794       18,437  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available To The Company

     11,399       14,088       38,065       29,184  

Preferred Stock Dividend

     550       413       1,901       752  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available To Common Shareholders

   $ 10,849     $ 13,675     $ 36,164     $ 28,432  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available To Common Shareholders Per Share - Basic

   $ 0.28     $ 0.36     $ 0.94     $ 0.75  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available To Common Shareholders Per Share - Diluted

   $ 0.27     $ 0.34     $ 0.91     $ 0.73  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Common Shares Outstanding - Basic

     38,561       38,088       38,500       38,084  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Common Shares Outstanding - Diluted

     39,800       40,974       39,568       39,038  
  

 

 

   

 

 

   

 

 

   

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

        

Capital Expenditures

   $ 3,020     $ 1,069     $ 7,336     $ 7,043  

Income Taxes Paid

   $ 42     $ —       $ 381     $ 81  

Cash Dividends On Common Stock Declared And Paid

   $ 2,894     $ —       $ 8,666     $ —    

Cash Dividends On Preferred Stock Declared And Paid

   $ 550     $ 413     $ 1,788     $ 413  
SELECTED BALANCE SHEET DATA    December 31,        
     2016     2015    

Cash and Cash Equivalents (Excludes Cash From Variable Interest Entity)

   $ 46,541     $ 9,169    

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

   $ 480,087     $ 242,750    

Senior Debt - Revolver (Includes Current Portion)

   $ —       $ 26,000    

Senior Notes

   $ —       $ 218,269    

Perpetual Cumulative Convertible Preferred Stock

   $ 27,732     $ 27,619    

Total Shareholders’ Equity

   $ 393,374     $ 361,450    


OTHER FINANCIAL DATA

 

     Three Months Ended
December 31,
    Years Ended
December 31,
 
     2016     2015     2016     2015  

Reconciliation Of GAAP Station Operating Expenses To Station Expenses

        

Station Operating Expenses

   $ 81,485     $ 77,103     $ 318,744     $ 287,711  

Station Expenses - Non-Cash Compensation

     (400     (379     (1,362     (1,259
  

 

 

   

 

 

   

 

 

   

 

 

 

Station Expenses

   $ 81,085     $ 76,724     $ 317,382     $ 286,452  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Corporate General & Administrative Expenses To Corporate Expenses

        

Corporate General & Administrative Expenses

   $ 8,440     $ 6,789     $ 33,328     $ 26,479  

Corporate Expenses - Non-Cash Compensation

     (1,478     (1,048     (5,176     (4,265
  

 

 

   

 

 

   

 

 

   

 

 

 

Corporate Expenses

   $ 6,962     $ 5,741     $ 28,152     $ 22,214  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Operating Income To Station Operating Income

        

Operating Income

   $ 30,040     $ 32,555     $ 98,057     $ 85,582  

Corporate Expenses

     6,962       5,741       28,152       22,214  

Corporate Expenses - Non-Cash Compensation

     1,478       1,048       5,176       4,265  

Station Expenses - Non-Cash Compensation

     400       379       1,362       1,259  

Depreciation And Amortization

     2,341       2,340       9,793       8,419  

Merger And Acquisition Costs And Restructuring Charges

     38       1,104       708       6,836  

Impairment Loss

     192       —         254       —    

Other Expenses Related To Refinancing

     565       —         565       —    

Time Brokerage Agreement Expense (Income)

     417       (540     417       (1,285

Net Gain On Sale Or Disposition of Assets

     (311     (1,647     (1,621     (2,364
  

 

 

   

 

 

   

 

 

   

 

 

 

Station Operating Income

   $ 42,122     $ 40,980     $ 142,863     $ 124,926  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

Net Income Available To Common Shareholders

   $ 10,849     $ 13,675     $ 36,164     $ 28,432  

Income Taxes

     (1,303     8,829       14,794       18,437  

Net Interest Expense

     9,086       9,638       36,639       37,961  

Other (Income) Expense

     —         —         (2,299     —    

Corporate Expenses - Non-Cash Compensation

     1,478       1,048       5,176       4,265  

Station Expenses - Non-Cash Compensation

     400       379       1,362       1,259  

Depreciation And Amortization

     2,341       2,340       9,793       8,419  

Time Brokerage Agreement Income

     417       (540     417       (1,285

Preferred Stock Dividend

     550       413       1,901       752  

Merger And Acquisition Costs And Restructuring Charges

     38       1,104       708       6,836  

Impairment Loss

     192       —         254       —    

Other Expenses Related To Refinancing

     565       —         565       —    

Loss On Early Extinguishment Of Debt

     10,858       —         10,858       —    

Net Gain On Sale Or Disposition of Assets

     (311     (1,647     (1,621     (2,364
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 35,160     $ 35,239     $ 114,711     $ 102,712  
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
December 31,
    Years Ended
December 31,
 
     2016     2015     2016     2015  

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

        

Net Income Available To Common Shareholders

   $ 10,849     $ 13,675     $ 36,164     $ 28,432  

Depreciation And Amortization

     2,341       2,340       9,793       8,419  

Deferred Financing Costs Included In Interest Expense

     656       710       2,585       2,863  

Amortization Of Original Issue Discount Included In Interest Expense

     32       89       312       340  

Non-Cash Compensation Expense

     1,878       1,427       6,538       5,524  

Merger And Acquisition Costs And Restructuring Charges

     38       1,104       708       6,836  


Impairment Loss

     192       —         254       —    

Net Gain On Sale Or Disposition of Assets

     (311     (1,647     (1,621     (2,364

Other Expenses Related To Refinancing

     565       —         565       —    

Other Income

     —         —         (2,299     —    

Loss On Early Extinguishment Of Debt

     10,858       —         10,858       —    

Income Taxes

     (1,303     8,829       14,794       18,437  

Capital Expenditures

     (3,020     (1,069     (7,336     (7,043

Income Taxes Paid

     (42     —         (381     (81
  

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow

   $ 22,733     $ 25,458     $ 70,934     $ 61,363  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation Of GAAP Operating Income To Free Cash Flow:

        

Operating Income

   $ 30,040     $ 32,555     $ 98,057     $ 85,582  

Depreciation and Amortization

     2,341       2,340       9,793       8,419  

Non-Cash Compensation Expense

     1,878       1,427       6,538       5,524  

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

     (8,398     (8,839     (33,742     (34,758

Preferred Stock Dividend

     (550     (413     (1,901     (752

Capital Expenditures

     (3,020     (1,069     (7,336     (7,043

Merger And Acquisition Costs And Restructuring Charges

     38       1,104       708       6,836  

Loss On Impairment

     192       —         254       —    

Other Expenses Related To Refinancing

     565       —         565       —    

Net Gain On Sale Or Disposition of Assets

     (311     (1,647     (1,621     (2,364

Income Taxes Paid

     (42     —         (381     (81
  

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow

   $ 22,733     $ 25,458     $ 70,934     $ 61,363  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

Net Income Available To Common Shareholders

   $ 10,849     $ 13,675     $ 36,164     $ 28,432  

Preferred Stock Dividend

     550       413       1,901       752  

Income Taxes

     (1,303     8,829       14,794       18,437  

Merger And Acquisition Costs And Restructuring Charges

     38       1,104       708       6,836  

Other Expenses Related To Refinancing

     565       —         565       —    

Impairment Loss

     192       —         254       —    

Loss On Early Extinguishment Of Debt

     10,858       —         10,858       —    

Other Income

     —         —         (2,299     —    

Net Gain On Sale Or Disposition of Assets

     (311     (1,647     (1,621     (2,364

Non-Cash Compensation Expense

     1,878       1,427       6,538       5,524  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Income Before Income Taxes

     23,316       23,801       67,862       57,617  

Income Taxes

     9,326       9,520       27,145       23,047  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income Available To The Company

     13,990       14,281       40,717       34,570  

Preferred Stock Dividend

     550       413       1,901       752  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income

   $ 13,440     $ 13,868     $ 38,816     $ 33,818  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

Adjusted Net Income

   $ 13,440     $ 13,868     $ 38,816     $ 33,818  

Preferred Stock Dividend, Treated As If Preferred Never Converted

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 13,440     $ 13,868     $ 38,816     $ 33,818  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

Weighted Common Shares Outstanding - Diluted As Reported

     39,800       40,974       39,568       39,038  

Preferred Stock Dividend, Treated As If Preferred Never Converted

     —         (1,916     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 
     39,800       39,058       39,568       39,038  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income Per Share - Diluted

   $ 0.34     $ 0.36     $ 0.98     $ 0.87