NEW YORK, Aug. 19 /PRNewswire-FirstCall/ -- Westwood One,
Inc. (Nasdaq: WWON), a leading independent provider of network
radio content and traffic information to the radio, television and
on-line sectors, today reported operating results for the second
quarter ended June 30, 2010. As
reflected in its financial statements, Westwood One is organized
into two business segments: Network Radio and Metro Traffic.
Network Radio provides network programming, including over 150
news, sports, music, talk and entertainment programs, features and
live events, to approximately 5,000 radio stations. Metro Traffic
consists of both a radio business (Metro Traffic radio) and a
television business (Metro Television). Metro Traffic radio
produces and distributes traffic and other local information
reports to over 2,250 radio stations. Metro Television produces and
distributes such reports to approximately 165 television
stations.
Westwood One's revenue in the second quarter was $83.4 million compared to $83.7 million in 2009, while revenue for the
first six months of the year increased 4.0% to $176.3 million compared to $169.5 million in 2009.
"As many radio companies have reported, advertising spending
during the recovery from the 2009 recession slowed down in the
second quarter of 2010. While this affected our second quarter
revenue trajectory, revenue increased for the first six months of
the year, driven by a strong first quarter," said Rod Sherwood, President.
In response to current conditions, on August 17th, Westwood One renegotiated its
capital structure and modified its debt leverage covenants with its
lenders to provide the Company with additional liquidity, and
increased operating and financial flexibility. The Gores Group is
infusing additional capital of up to $20
million in the form of $15
million of equity and $5
million by guaranteeing an increased revolver. $10 million of this capital will be provided by
September 7th. The remainder
will be provided by Gores no later than February 28, 2011 unless the Company receives net
cash proceeds of at least $10 million
from the issuance and sale of Company equity from any other party.
As part of the amendments, the quarterly debt leverage covenants
were eased for the remainder of the term, beginning with
September 30, 2010. These new
covenant levels will provide the Company with a significant
increase in operational and financial flexibility, reduce financial
risk, and allow the Company to manage its business strategically,
including considering investments and other opportunities for
growth.
Network Radio revenue was flat for the second quarter of 2010,
and was up 4.7% for the first six months of the year. Revenue
for the total Metro Traffic business was flat in the second quarter
(as gains in Metro Traffic radio were offset by decreases in Metro
Television revenue) and was up 3.2% for the first six months of the
year. Metro Traffic radio revenue was up 3.0% in the second
quarter, and up 3.2% for the first six months of the year,
reflecting slow but steady growth in local radio advertising. Metro
Television revenue declined by 10.2% in the second quarter, but
showed gains of 3.1% for the first six months of the year.
Westwood One is showing increased bookings in both Metro Traffic
and Network Radio in the third and fourth quarters, as advertising
spending regains momentum. Bookings are positive especially for
traffic advertising and for sports programming, which gets underway
with the kick-off of the NFL season in September. In addition,
there are positive indications in the current TV upfront on a
revenue basis.
Westwood One's operating loss in the second quarter was
$3.0 million, which represents a
$5.3 million improvement over the
second quarter of 2009. This improvement was due to lower
restructuring and special charges, depreciation expenses and
corporate expense. Free cash flow(1) in the second quarter
was $6.0 million, representing an
improvement of $25.0 million, as
compared to a free cash flow usage of $19.0
million in 2009. This was due to a favorable change in
working capital, a federal tax refund, and a lower net loss,
partially offset by changes in deferred taxes and higher capital
expenditures.
Adjusted EBITDA decreased to $4.6
million from $9.1 million in
the second quarter of 2009. The primary EBITDA decrease was in the
Metro Traffic business, where earnings were up slightly for Metro
Traffic radio, but were offset by significant decreases for Metro
Television. In the Metro Television business, declining revenue, a
tight scatter market and related inventory pricing pressures
contributed to lower margins. Earnings for Network Radio declined
due to increased expenses for programming and production, and
investments in the salesforce for Network Radio.
The Company's strategy for the second half of 2010 remains
focused on meeting the needs of affiliate and advertising customers
by creating customized solutions through high quality programming
and utilizing all of Westwood One's assets to attract the targeted
audiences they seek.
In the second quarter Westwood One introduced new and expanded
programming in Network Radio, including renewing The Dennis
Miller Show and NBC News Radio for multi-year terms, and
launching The Gayle King Show in major markets, including
Los Angeles, Philadelphia, Minneapolis and Atlanta.
In music and entertainment programming, the Company launched a
weekend show for CMT Radio Live in May, and in June, along
with MTV Networks, launched VH1 Classic Rock Nights with
Eddie Webb. In the events world,
Westwood One continued a series of exclusive radio broadcast
partnerships with the GRAMMYS, the Academy of Country Music Awards
(ACM), the CMT Music Awards for country music, the BET Awards, and
the MTV Video Music Awards (VMA).These exclusive events offered
advertisers unique sponsorships and gave affiliates a wealth of
music and entertainment talent for their local broadcasts.
In Metro Traffic, the traffic affiliate base was expanded in key
markets, adding new stations in Los
Angeles, Dallas,
Washington, DC and Baltimore. In addition, major market stations
were added for The Weather Channel and four all-sports stations
were signed for live, local, custom Sports Reports.
Three Months Ended June 30,
2010 (3)
For the three months ended June 30,
2010, revenue was $83.4
million, a decrease of $0.3
million, or 0.2%, compared to $83.7
million in the second quarter of 2009.
Network Radio revenue was $40.0
million in the second quarter of 2010, a decrease of
$0.2 million, or 0.3%, compared to
$40.2 million in the second quarter
of 2009. Although advertising revenue was up in sports, music and
entertainment programming, it was offset by declines in talk radio
and other news programming.
Overall, Metro Traffic revenue for the second quarter was
$43.4 million, a decrease of
$0.1 million, or 0.2%, from
$43.5 million in 2009. Revenue for
Metro Traffic radio increased, particularly in the key categories
of automotive, financial services and restaurants, but this gain
was offset by declining revenue for Metro Television.
The operating loss in the second quarter of 2010 improved by
$5.3 million, to $3.0 million from $8.3
million in 2009. The improvement reflects decreased
restructuring and special charges of $7.3
million, lower depreciation expense of $1.7 million and lower corporate expense of
$0.7 million. These decreases were
partially offset by investments in Network Radio programming and in
the salesforces for both Network Radio and Metro Traffic
radio, and by lower revenue and higher cash-buy inventory costs in
Metro Television.
Adjusted EBITDA (1) for the second quarter of 2010 was
$4.6 million, a decrease of
$4.5 million from $9.1 million in 2009. This earnings decline was
primarily the result of Metro Television, which experienced higher
inventory cash buys related to market pricing pressures, and a
decline in advertising revenues. Network Radio's earnings declined
due to higher expenses in programming and production, and
investments in salespeople.
Interest expense in the second quarter of 2010 increased
$1.3 million, or 28.9%, to
$6.0 million from $4.7 million in the second quarter of 2009. This
reflects the higher average interest rates on the outstanding debt,
which resulted from the refinancing that closed in April 2009, amendment costs associated with the
amendment of the debt agreements in the first quarter of 2010, and
increased interest expense related to a capital lease incurred in
connection with the Culver City
sale-leaseback transaction that closed in December 2009.
The Company's tax benefit increased $0.6
million to $3.5 million in the second quarter of 2010
compared to $2.9 million in the
second quarter of 2009 due to a higher effective tax rate,
partially offset by a lower pre-tax loss.
For the second quarter of 2010, net loss was $5.4 million, or $0.26 per diluted share, compared with a net loss
of $10.0 million, or $29.48 per diluted share in 2009. Per share
amounts reflect the effect of the 200-for-1 reverse stock split of
our common stock that occurred on August 3,
2009. Second quarter 2009 average share amounts are
significantly lower than second quarter 2010 as a result of the
conversions of shares of preferred stock in July and August 2009.
Free cash flow (2) in the second quarter of 2010 was
$6.0 million as compared to a free
cash flow usage of $19.0 million in
2009, representing an improvement of $25.0
million. This was due to a favorable change in working
capital of $13.7 million, a federal
tax refund of $12.9 million and a
lower net loss of $4.5 million,
partially offset by changes in deferred taxes of $5.5 million and higher capital expenditures of
$0.6 million.
Six Months Ended June 30, 2010
(3)
For the six months ended June 30,
2010, revenue increased $6.8
million, or 4.0%, to $176.3
million compared with $169.5
million for the six months ended June
30, 2009.
Network revenue increased to $95.6
million from $91.3 million for
2009, an increase of $4.3 million, or
4.7%. This increase was primarily from higher sports
advertising revenue, including the NCAA Men's Basketball
Championship, the NFL games, and the 2010 Winter Olympics,
partially offset by decreases in talk radio.
Metro Traffic revenue for the six months ended June 30, 2010 increased to $80.7 million from $78.2
million in 2009, an increase of $2.5
million, or 3.2%. This increase was primarily the result of
increased radio advertising revenue in the automotive, financial
services and restaurant sectors, and increased television
advertising revenue in the first quarter of 2010.
The operating loss in the six months ended June 30, 2010 was $9.5
million compared with an operating loss of $27.9 million in 2009, or a decrease in operating
loss of $18.4 million. The decreased
loss reflects the increase in revenue, lower restructuring and
special charges and lower operating expenses.
Adjusted EBITDA (1) for the six months ended June 30, 2010 was $6.8
million, an increase of $4.7
million from $2.1 million in
2009. This improvement was due to increased Network Radio and Metro
Traffic revenue, and lower production, programming, and station
compensation expenses, partially offset by higher inventory-related
operating costs. These lower expenses resulted from our cost
reduction programs enacted in late 2008 and 2009.
Interest expense in the six months ended June 30, 2010 increased $3.5 million, or 43.7%, to $11.4 million from $7.9
million in 2009. This reflects the higher average interest
rates on our outstanding debt, which resulted from the April 2009 refinancing, amendment costs
associated with our amendment of our debt agreements in the first
quarter of 2010, and increased interest expense related to a
capital lease incurred in connection with the December 2009 Culver
City sale-leaseback transaction.
The Company's tax benefit decreased $1.5
million to $8.8 million in the six months ended June 30, 2010 compared to $10.3 million in 2009 due to a higher effective
tax rate, partially offset by a lower pre-tax loss in the first six
months of 2010 as compared to the first six months of 2009.
For six months ended June 30,
2010, net loss was $12.1
million, or $0.59 per diluted
share, compared with a net loss in 2009 of $25.1 million, or $62.39 per diluted share. Per share amounts
reflect the effect of the 200-for-1 reverse stock split of our
common stock that occurred on August 3,
2009. Average share amounts for the six months ended
June 30, 2009 were significantly
lower than the six months ended June 30,
2010 as a result of the conversions of shares of preferred
stock in July and August 2009.
Free cash flow (2) for the six months ended June 30, 2010 was $8.7
million as compared to a free cash flow usage of
$18.0 million for the comparable
period in 2009, representing an improvement of $26.7 million. This was due to a federal
tax refund of $12.9 million,
favorable changes in working capital of $6.3
million and a lower net loss of $13.0
million, partially offset by changes in deferred taxes of
$3.9 million and higher capital
expenditures of $1.6 million.
Outlook
Westwood One is positioned to take advantage of a stronger
marketplace with an expanded salesforce, and investments in new
programming that the Company believes will help drive growth in the
future. In addition, the Company has increased its operational and
financial flexibility by securing increased capital from Gores, and
amending its debt agreements.
There is favorable momentum in bookings for Network Radio and
Metro Traffic radio for the third and fourth quarters, as well as
positive indications in Metro Television's upfront revenue.
As a result, the Company remains cautiously optimistic that
the Company's advertising revenue will improve as advertising
spending in the industry increases during the second half of
2010.
About Westwood One
Westwood One (Nasdaq: WWON) is one of the nation's largest
providers of network radio programming and one of the largest
domestic providers of traffic information in the U.S. Westwood One
serves more than 5,000 radio and 165 TV stations in the U.S.
Westwood One provides over 150 news, sports, music, talk and
entertainment programs, features and live events to numerous media
partners. Through its Metro Traffic business, Westwood One provides
traffic reporting and local news, sports and weather to more than
2,250 radio and TV stations. Westwood One also provides digital and
other cross-platform delivery of its Network and Metro Traffic
content to over 700 radio, television and newspaper affiliates.
Footnotes to Press Release
(1) Free cash flow is a non-GAAP financial measure that is
reconciled to net cash provided by (used in) operating activities,
its most directly comparable GAAP measure, in the accompanying
financial tables. Free cash flow is defined by the Company as net
cash provided by (used in) operating activities, less capital
expenditures. The Company uses free cash flow, among other
measures, to evaluate its operating performance. Management
believes free cash flow provides investors with an important
perspective on the Company's cash available to service debt and the
Company's ability to make strategic acquisitions and investments,
maintain its capital assets and fund ongoing operations. As a
result, free cash flow is a significant measure of the Company's
ability to generate long term value. The Company believes the
presentation of free cash flow is relevant and useful for investors
because it allows investors to view performance in a manner similar
to the method used by management. In addition, free cash flow
is also a primary measure used externally by the Company's
investors, analysts and peers in its industry for purposes of
valuation and comparing the operating performance of the Company to
other companies in its industry.
As free cash flow is not a measure of performance calculated in
accordance with GAAP, free cash flow should not be considered in
isolation of, or as a substitute for, net income as an indicator of
operating performance or net cash provided by (used in) operating
activities as a measure of liquidity. Free cash flow, as the
Company calculates it, may not be comparable to similarly titled
measures employed by other companies. In addition, free cash
flow does not necessarily represent funds available for
discretionary use and is not necessarily a measure of the Company's
ability to fund its cash needs. In arriving at free cash
flow, the Company adjusts net cash provided by (used in) operating
activities to remove the impact of cash flow timing differences to
arrive at a measure which the Company believes more accurately
reflects funds available for discretionary use. Specifically,
the Company adjusts net cash provided by (used in) operating
activities (the most directly comparable GAAP financial measure)
for capital expenditures, special charges, and deferred taxes, in
addition to removing the impact of sources and or uses of cash
resulting from changes in operating assets and liabilities.
Accordingly, users of this financial information should
consider the types of events and transactions which are not
reflected.
(2) Adjusted EBITDA is a non-GAAP financial measure that is
reconciled to net cash provided by (used in) operating activities,
its most directly comparable GAAP measure, in the accompanying
financial tables. Adjusted EBITDA is defined as net cash
provided by (used in) operating activities adjusted to exclude the
following: interest expense, income tax expense (benefit),
restructuring charges, special charges, other non-operating income,
amortization of deferred financing costs and changes in assets and
liabilities including deferred tax assets and liabilities.
Adjusted EBITDA is used by the Company to calculate its
compliance with its debt covenants under the terms of its senior
notes and senior credit facility. The Company believes this measure
is relevant and useful for investors because it allows investors to
view performance in the same manner as the Company's lenders (who
also own approximately 22.5% of the Company's equity as a result of
the refinancing, excluding Gores).
Since Adjusted EBITDA is not a measure of performance calculated
in accordance with GAAP, it should not be considered in isolation
of, or as a substitute for, consolidated statements of operations
and cash flow data prepared in accordance with GAAP. Adjusted
EBITDA as the Company calculates it, may not be comparable to
similarly titled measures employed by other companies. In
addition, this measure does not necessarily represent funds
available for discretionary use, and is not necessarily a measure
of the Company's ability to fund its cash needs. The Company
uses Adjusted EBITDA as a liquidity measure, which is different
from operating cash flow, the most directly comparable GAAP
financial measure calculated and prepared in accordance with GAAP.
Users of this financial information should consider the types
of events and transactions which are excluded.
(3) As a result of our April 2009
refinancing, we applied the acquisition method of accounting and
applied the SEC rules and the authoritative guidance regarding
"push down" accounting treatment. Accordingly, our consolidated
financial statements and transactional records prior to the closing
of the refinancing reflect the historical accounting basis in our
assets and liabilities and are labeled predecessor company, while
such records subsequent to the refinancing are labeled successor
company and reflect the push down basis of accounting for the new
fair values in our financial statements. This is presented in our
consolidated financial statements by a vertical black line division
which appears between the columns entitled Predecessor Company and
Successor Company on the statements and relevant notes. The black
line signifies that the amounts shown for the periods prior to and
subsequent to the refinancing are not comparable. Management,
however, continues to use such statements to measure the Company's
performance against comparable prior periods. For purposes of
presenting a comparison of our 2009 results to the current periods,
we have presented our 2009 results as the mathematical addition of
the predecessor company and successor company periods. We believe
that this presentation provides the most meaningful information
about our results of operations. This approach is not consistent
with GAAP, may yield results that are not strictly comparable on a
period-to-period basis, and may not reflect the actual results we
would have achieved.
Forward-Looking Statements
Certain statements in this release constitute "forward-looking
statements" within the meaning of the Private Securities Litigation
Reform Act of 1995. Such forward-looking statements involve
known and unknown risks, uncertainties and other factors which may
cause the actual results, performance or achievements of the
Company to be materially different from any future results,
performance or achievements expressed or implied by such
forward-looking statements. The words or phrases "guidance,"
"expect," "anticipate," "estimates" and "forecast" and similar
words or expressions are intended to identify such forward-looking
statements. In addition any statements that refer to
expectations or other characterizations of future events or
circumstances are forward-looking statements. Various risks that
could cause future results to differ from those expressed by the
forward-looking statements included in this release include, but
are not limited to: continued declines in our operating income; the
availability of additional financing and future amendments to our
debt agreements; our future cash flow from operations and our
ability to achieve our financial forecast; a significant amount of
indebtedness that contain various covenants and limited liquidity,
which could adversely affect our future business operations and
conditions, or cause the acceleration of debt repayment; the
substantially increased cost of our indebtedness; changes to our
CBS arrangement; increased proliferation of free traffic content;
introduction of the Portable People Meter™; maintenance of an
effective system of internal controls; increased competition
technological changes and innovations; failure to obtain or retain
the rights in popular programming; acceptance of our content;
further impairment charges and; Gores' influence over our
corporate actions. Our key risks are described in our reports filed
with the SEC, including our Annual Report on Form 10-K for the year
ending December 31, 2009 and our
Quarterly Report on Form 10-Q for the quarter ended June 30, 2010. Except as otherwise stated in this
news announcement, Westwood One, Inc. does not undertake any
obligation to publicly update or revise any forward-looking
statements because of new information, future events or
otherwise.
WESTWOOD ONE, INC
|
|
CONSOLIDATED STATEMENT OF
OPERATIONS
|
|
(In thousands, except per share
amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor
Company
|
|
|
For the Three
Months Ended
June 30, 2010
|
|
For the Six
Months Ended
June 30, 2010
|
|
For the Period
April 24 to June
30, 2009
|
|
|
For the Period
April 1 to April
23, 2009
|
|
For the Period
January 1 to
April 23, 2009
|
|
Revenue
|
$
83,444
|
|
$
176,286
|
|
$
58,044
|
|
|
$
25,607
|
|
$
111,474
|
|
Operating costs
|
76,708
|
|
165,156
|
|
52,210
|
|
|
20,402
|
|
111,309
|
|
Depreciation and
amortization
|
4,689
|
|
9,185
|
|
5,845
|
|
|
521
|
|
2,584
|
|
Corporate general and
administrative
expenses
|
2,916
|
|
6,828
|
|
2,313
|
|
|
1,267
|
|
4,519
|
|
Restructuring charges
|
1,118
|
|
1,861
|
|
1,454
|
|
|
536
|
|
3,976
|
|
Special charges
|
976
|
|
2,799
|
|
368
|
|
|
7,010
|
|
12,819
|
|
Total expenses
|
86,407
|
|
185,829
|
|
62,190
|
|
|
29,736
|
|
135,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
(2,963)
|
|
(9,543)
|
|
(4,146)
|
|
|
(4,129)
|
|
(23,733)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
5,993
|
|
11,369
|
|
4,692
|
|
|
(41)
|
|
3,222
|
|
Other expense
(income)
|
(3)
|
|
(2)
|
|
(4)
|
|
|
(59)
|
|
(359)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income
tax
|
(8,953)
|
|
(20,910)
|
|
(8,834)
|
|
|
(4,029)
|
|
(26,596)
|
|
Income tax benefit
|
(3,535)
|
|
(8,769)
|
|
(2,650)
|
|
|
(254)
|
|
(7,635)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
(5,418)
|
|
$
(12,141)
|
|
$
(6,184)
|
|
|
$
(3,775)
|
|
$
(18,961)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable
to
common
stockholders
|
$
(5,418)
|
|
$
(12,141)
|
|
$
(9,595)
|
|
|
$
(5,387)
|
|
$
(22,037)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
(0.26)
|
|
$
(0.59)
|
|
$
(18.85)
|
|
|
$
(10.67)
|
|
$
(43.64)
|
|
Diluted
|
$
(0.26)
|
|
$
(0.59)
|
|
$
(18.85)
|
|
|
$
(10.67)
|
|
$
(43.64)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B stock
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
-
|
|
|
$
-
|
|
$
-
|
|
Diluted
|
|
|
|
|
$
-
|
|
|
$
-
|
|
$
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
20,544
|
|
20,544
|
|
509
|
|
|
505
|
|
505
|
|
|
Diluted
|
20,544
|
|
20,544
|
|
509
|
|
|
505
|
|
505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B stock
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
1
|
|
|
1
|
|
1
|
|
|
Diluted
|
|
|
|
|
1
|
|
|
1
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Non-GAAP
Combined Consolidated Statement of Operations for
comparable 2009 Income Statement data.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WESTWOOD ONE, INC
|
|
CONSOLIDATED BALANCE
SHEETS
|
|
(In thousands, except per share
amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2010
|
|
December 31, 2009
|
|
|
|
|
(unaudited)
|
|
(audited)
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$
4,394
|
|
$
4,824
|
|
|
Accounts receivable, net of
allowance for doubtful accounts
|
87,012
|
|
87,568
|
|
|
Income tax receivable
|
-
|
|
12,355
|
|
|
Prepaid and other
assets
|
17,004
|
|
20,994
|
|
|
|
Total current assets
|
108,410
|
|
125,741
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
36,481
|
|
36,265
|
|
Intangible assets,
net
|
97,943
|
|
103,400
|
|
Goodwill
|
38,945
|
|
38,917
|
|
Other assets
|
3,042
|
|
2,995
|
|
|
|
TOTAL ASSETS
|
$
284,821
|
|
$
307,318
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
$
43,237
|
|
$
40,164
|
|
|
Amounts payable to related
parties
|
900
|
|
129
|
|
|
Deferred revenue
|
2,511
|
|
3,682
|
|
|
Accrued expenses and other
liabilities
|
27,070
|
|
28,864
|
|
|
Current maturity of long-term
debt
|
-
|
|
13,500
|
|
|
|
Total current
liabilities
|
73,718
|
|
86,339
|
|
|
|
|
|
|
|
|
Long-term debt
|
131,390
|
|
122,262
|
|
Deferred tax
liability
|
43,490
|
|
50,932
|
|
Due to Gores
|
10,019
|
|
11,165
|
|
Other liabilities
|
19,560
|
|
18,636
|
|
|
|
TOTAL LIABILITIES
|
278,177
|
|
289,334
|
|
|
|
|
|
|
|
|
Commitments and
Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
Common stock, $.01 par value:
authorized: 5,000,000 shares
|
|
|
|
|
|
issued and outstanding: 20,544
(2010) and 20,544 (2009)
|
205
|
|
205
|
|
Class B stock, $.01 par value:
authorized: 3,000 shares;
|
|
|
|
|
|
issued and outstanding:
0
|
-
|
|
-
|
|
Additional paid-in
capital
|
81,970
|
|
81,268
|
|
Net unrealized gain
|
210
|
|
111
|
|
Accumulated deficit
|
(75,741)
|
|
(63,600)
|
|
|
|
TOTAL STOCKHOLDERS'
EQUITY
|
6,644
|
|
17,984
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY
|
$
284,821
|
|
$
307,318
|
|
|
|
|
|
|
|
WESTWOOD ONE, INC
|
|
CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
|
(In thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor
Company
|
|
|
|
For the Six
Months Ended
June 30, 2010
|
|
For the Period
April 24 to June
30, 2009
|
|
|
For the Period January
1
to
April 23, 2009
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating
Activities:
|
|
|
|
|
|
|
|
Net loss
|
$
(12,141)
|
|
$
(6,184)
|
|
|
$
(18,961)
|
|
Adjustments to reconcile
net loss to net
cash
provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
9,185
|
|
5,845
|
|
|
2,584
|
|
|
Loss on disposal of property and
equipment
|
-
|
|
76
|
|
|
188
|
|
|
Deferred taxes
|
(8,622)
|
|
2,162
|
|
|
(6,873)
|
|
|
Non-cash equity-based
compensation
|
1,881
|
|
852
|
|
|
2,110
|
|
|
Amortization of deferred
financing costs
|
-
|
|
-
|
|
|
331
|
|
|
Federal tax refund
|
12,940
|
|
-
|
|
|
-
|
|
|
Net change in other assets and
liabilities
|
9,979
|
|
(17,078)
|
|
|
19,844
|
|
|
Net cash provided by (used in)
operating activities
|
13,222
|
|
(14,327)
|
|
|
(777)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing
Activities:
|
|
|
|
|
|
|
|
|
Capital expenditures
|
(4,540)
|
|
(1,546)
|
|
|
(1,384)
|
|
|
Acquisition of assets
|
-
|
|
-
|
|
|
-
|
|
|
Proceeds from sale of marketable
securities
|
-
|
|
-
|
|
|
-
|
|
|
Net cash used in investing
activities
|
(4,540)
|
|
(1,546)
|
|
|
(1,384)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing
Activities:
|
|
|
|
|
|
|
|
|
Proceeds from Revolving Credit
Facility
|
7,000
|
|
-
|
|
|
-
|
|
|
Repayments of Senior
Notes
|
(15,500)
|
|
-
|
|
|
-
|
|
|
Payments of capital lease
obligations
|
(612)
|
|
(152)
|
|
|
(271)
|
|
|
Proceeds from term
loan
|
-
|
|
20,000
|
|
|
-
|
|
|
Debt repayments
|
-
|
|
(25,000)
|
|
|
-
|
|
|
Issuance of Series B Convertible
Preferred Stock
|
-
|
|
25,000
|
|
|
-
|
|
|
Net cash (used in) provided by
financing activities
|
(9,112)
|
|
19,848
|
|
|
(271)
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and
cash equivalents
|
(430)
|
|
3,975
|
|
|
(2,432)
|
|
|
Cash and cash
equivalents, beginning of period
|
4,824
|
|
4,005
|
|
|
6,437
|
|
|
Cash and cash
equivalents, end of period
|
$
4,394
|
|
$
7,980
|
|
|
$
4,005
|
|
|
|
|
|
|
|
|
|
WESTWOOD ONE, INC
|
|
ADJUSTED EBITDA
RECONCILIATION
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months ended June
30,
|
|
For the Six Months ended June
30,
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Net cash (used in) provided
by
operating
activities
|
$ 8,307
|
|
$ (17,238)
|
|
$ 13,222
|
|
$ (15,104)
|
|
Interest expense
|
5,993
|
|
4,651
|
|
11,369
|
|
7,914
|
|
Income taxes
(benefit)
|
(3,535)
|
|
(2,904)
|
|
(8,769)
|
|
(10,285)
|
|
Restructuring
|
1,118
|
|
1,990
|
|
1,861
|
|
5,430
|
|
Special charges and other
(a)
|
976
|
|
7,378
|
|
3,395
|
|
13,187
|
|
Investment income
|
-
|
|
(263)
|
|
-
|
|
(263)
|
|
Other non-operating
income
|
(3)
|
|
(63)
|
|
(2)
|
|
(363)
|
|
Deferred taxes
|
3,515
|
|
(1,987)
|
|
8,622
|
|
4,711
|
|
Amortization of
deferred
financing
costs
|
-
|
|
(23)
|
|
-
|
|
(331)
|
|
Federal tax refund
|
(12,940)
|
|
-
|
|
(12,940)
|
|
-
|
|
Change in assets and
liabilities
|
1,211
|
|
17,529
|
|
(9,979)
|
|
(2,766)
|
|
Adjusted EBITDA
|
$ 4,642
|
|
$ 9,070
|
|
$ 6,779
|
|
$ 2,130
|
|
|
|
(a) Includes $596 of
special charges classified as operating costs in the Statement of
Operations for the six months ended June 30, 2010.
|
|
|
|
|
|
|
|
|
|
WESTWOOD ONE, INC
|
|
FREE CASH FLOW
RECONCILIATION
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June
30,
|
|
Six Months Ended June
30,
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Net cash provided by operating
activities
|
$ 8,307
|
|
$ (17,238)
|
|
$ 13,222
|
|
$ (15,104)
|
|
(Less) Capital
expenditures
|
(2,357)
|
|
(1,761)
|
|
(4,540)
|
|
(2,930)
|
|
Free Cash Flow
|
$ 5,950
|
|
$ (18,999)
|
|
$ 8,682
|
|
$ (18,034)
|
|
|
|
|
|
|
|
|
|
|
WESTWOOD ONE,
INC.
NON-GAAP COMBINED CONSOLIDATED
STATEMENT OF OPERATIONS
(In thousands)
(unaudited)
|
|
|
Successor Company
|
|
Predecessor
Company
|
|
Combined Total
|
|
|
For the Period April 24
to
June 30, 2009
|
|
For the Period April 1
to
April 23, 2009
|
|
For the Three
Months
Ended June 30,
2009
|
|
Revenue
|
$
58,044
|
|
$
25,607
|
|
$
83,651
|
|
Operating costs
|
52,210
|
|
20,402
|
|
72,612
|
|
Depreciation and
amortization
|
5,845
|
|
521
|
|
6,366
|
|
Corporate general and
administrative
expenses
|
2,313
|
|
1,267
|
|
3,580
|
|
Restructuring charges
|
1,454
|
|
536
|
|
1,990
|
|
Special charges
|
368
|
|
7,010
|
|
7,378
|
|
Total expenses
|
62,190
|
|
29,736
|
|
91,926
|
|
|
|
|
|
|
|
|
Operating loss
|
(4,146)
|
|
(4,129)
|
|
(8,275)
|
|
|
|
|
|
|
|
|
Interest expense
|
4,692
|
|
(41)
|
|
4,651
|
|
Other expense
(income)
|
(4)
|
|
(59)
|
|
(63)
|
|
|
|
|
|
|
|
|
Loss before income
tax
|
(8,834)
|
|
(4,029)
|
|
(12,863)
|
|
Income tax benefit
|
(2,650)
|
|
(254)
|
|
(2,904)
|
|
|
|
|
|
|
|
|
Net loss
|
$
(6,184)
|
|
$
(3,775)
|
|
$
(9,959)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
Predecessor
Company
|
|
Combined Total
|
|
|
For the Period April 24
to
June 30, 2009
|
|
For the Period January 1
to
April 23, 2009
|
|
For the Six Months
Ended
June 30, 2009
|
|
Revenue
|
$
58,044
|
|
$
111,474
|
|
$
169,518
|
|
Operating costs
|
52,210
|
|
111,309
|
|
163,519
|
|
Depreciation and
amortization
|
5,845
|
|
2,584
|
|
8,429
|
|
Corporate general and
administrative
expenses
|
2,313
|
|
4,519
|
|
6,832
|
|
Restructuring charges
|
1,454
|
|
3,976
|
|
5,430
|
|
Special charges
|
368
|
|
12,819
|
|
13,187
|
|
Total expenses
|
62,190
|
|
135,207
|
|
197,397
|
|
|
|
|
|
|
|
|
Operating loss
|
(4,146)
|
|
(23,733)
|
|
(27,879)
|
|
|
|
|
|
|
|
|
Interest expense
|
4,692
|
|
3,222
|
|
7,914
|
|
Other expense
(income)
|
(4)
|
|
(359)
|
|
(363)
|
|
|
|
|
|
|
|
|
Loss before income
tax
|
(8,834)
|
|
(26,596)
|
|
(35,430)
|
|
Income tax benefit
|
(2,650)
|
|
(7,635)
|
|
(10,285)
|
|
|
|
|
|
|
|
|
Net loss
|
$
(6,184)
|
|
$
(18,961)
|
|
$
(25,145)
|
|
|
|
|
|
|
|
SOURCE Westwood One, Inc.
Copyright . 19 PR Newswire