Close

Form 8-K BEASLEY BROADCAST GROUP For: Aug 07

August 7, 2015 9:26 AM EDT

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): August 7, 2015

 

 

BEASLEY BROADCAST GROUP, INC.

(Exact name of registrant as specified in its charter)

 

 

 

DELAWARE   000-29253   65-0960915

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

3033 Riviera Drive, Suite 200, Naples, Florida

(Address of Principal Executive Offices)

 

34103

(Zip Code)

Registrant’s telephone number, including area code: (239) 263-5000

 

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

On August 7, 2015, Beasley Broadcast Group, Inc. issued a press release announcing its financial results for the fiscal quarter ended June 30, 2015. A copy of the press release is furnished as Exhibit 99.1 to this report.

In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS

 

  (d) Exhibits

The following exhibit is furnished with this report pursuant to Item 2.02:

 

Exhibit

Number

  

Description

99.1    Press Release dated August 7, 2015 issued by Beasley Broadcast Group, Inc.

 

2


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    BEASLEY BROADCAST GROUP, INC.
Date: August 7, 2015     By:  

/s/ Caroline Beasley

    Caroline Beasley
    Vice President, Chief Financial Officer, Secretary and Treasurer

 

3


EXHIBIT INDEX

 

Exhibit

Number

  

Description

99.1    Press Release dated August 7, 2015 issued by Beasley Broadcast Group, Inc.

 

4

Exhibit 99.1

 

LOGO

Webcast: Today, August 7, 2015 at 10:00 a.m. ET

www.bbgi.com

Replay information provided below

 

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

BEASLEY BROADCAST GROUP REPORTS SECOND QUARTER NET REVENUE

OF $27.0 MILLION COMPARED TO REPORTED NET REVENUE OF

$25.9 MILLION IN COMPARABLE YEAR-AGO PERIOD

NAPLES, Florida, August 7, 2015 – Beasley Broadcast Group, Inc. (Nasdaq: BBGI) (“Beasley,” “Beasley Broadcast” or the “Company”), a large- and mid-size market radio broadcaster, today announced operating results for the three month period ended June 30, 2015.

On December 1, 2014 the Company completed an Asset Exchange with CBS Radio Stations Inc. (CBS Radio) whereby Beasley exchanged a total of five radio stations in the Philadelphia and Miami-Fort Lauderdale markets for a total of fourteen CBS Radio stations in the Tampa-St. Petersburg, Charlotte and Philadelphia markets. As a result of the transaction, in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company is required to report the five stations that CBS Radio received under “discontinued operations” for the 2014 second quarter, despite having operated them through November. The table below summarizes the results of continuing and discontinued operations for the three and six month periods ended June 30, 2015 and 2014.

Summary of Second Quarter Results

 

In millions, except per share data

   Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2015      2014      2015      2014  

Continuing Operations

           

Net revenue

   $ 27.0       $ 14.1       $ 51.3       $ 27.1   

Station operating income (SOI) (non-GAAP)

     8.3         5.1         14.7         8.4   

Operating income

     5.1         2.3         7.7         2.9   

Income (1)

     2.5         0.7         3.8         (0.9

Income (loss) per diluted share (1)

   $ 0.11       $ 0.03       $ 0.17       $ (0.04

 

 

_-more-


Beasley Broadcast Group, 8/7/15    page 2

 

In millions, except per share data

   Three Months Ended
June 30,
     Six Months
Ended
June 30,
 
     2015      2014      2015      2014  

Discontinued Operations

           

Net revenue

   $ —         $ 11.7       $ —         $ 23.0   

Station operating income (SOI) (non-GAAP)

     —           4.4         —           8.2   

Operating income

     —           4.3         —           7.9   

Income

     —           2.4         —           4.6   

Income per diluted share

   $ —         $ 0.10       $ —         $ 0.20   

Combined Operations (continuing and discontinued operations)
(non-GAAP)

           

Net revenue

   $ 27.0       $ 25.9       $ 51.3       $ 50.1   

Station operating income

(SOI)

     8.3         9.5         14.7         16.6   

Operating income

     5.1         6.5         7.7         10.8   

Net income (1)

     2.5         3.0         3.8         3.7   

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

   $ 0.11       $ 0.13       $ 0.17       $ 0.16   

 

(1) Net income and net income per diluted share from continuing operations for the six month period ended June 30, 2015 include a $0.4 million benefit from insurance proceeds related to a damaged radio tower in Augusta, Georgia.

Please refer to the “Calculation of SOI” and “Reconciliation of SOI to Net Income” tables at the end of this announcement for a discussion regarding SOI calculations. “Continuing & Discontinued Operations” is the sum of Continuing Operations and Discontinued Operations. Please refer to the “Pro Forma” and “Reconciliation of Pro Forma SOI to Net Income” tables at the end of this announcement for a discussion regarding our pro forma results.

Commenting on the results, George G. Beasley, Chairman and Chief Executive Officer, said, “Our reported second quarter results reflect a continuation of recent overall industry and market trends. On a pro forma basis, second quarter net revenue decreased 6.0% while SOI declined 8.4%. The decline in pro forma revenue is primarily attributable to overall weakness in Charlotte, Las Vegas and Wilmington which resulted in reduced operating leverage and ultimately impacted SOI. However we were able to partially offset the revenue decline through cost reductions that resulted in a 4.9% or $1.0 million reduction in station operating expenses.

“We also made further progress on our debt reduction efforts during the quarter, while continuing our commitment to return capital to shareholders. During the second quarter we made credit facility repayments totaling $3.0 million, reduced borrowings to $93.2 million at June 30, 2015 and declared our seventh consecutive quarterly cash dividend.

“The station exchange completed in late 2014 substantially broadened and diversified our local radio and marketing solutions platform. Since closing, we have been initiating strategies to extract operating and financial synergies from this exchange. We are actively implementing integration, cost efficiency and operating plans while remaining true to our value proposition by focusing on targeted localism and delivering quality programming, effective online marketing solutions and dedicated service to listeners and advertisers in these markets.

 

-more-


Beasley Broadcast Group, 8/7/15    page 3

 

“Looking forward, we remain focused on operating our station clusters to match or exceed their market’s revenue performance while further strengthening our balance sheet. We believe our integration, programming, personnel, cost-efficiency and operating changes are now showing progress and are expected to benefit future periods’ results which will support our goals for growth and the enhancement of shareholder value.”

Webcast Information

The Company will host a webcast today, August 7, 2015, at 10:00 a.m. ET to discuss its financial results and operations. Interested parties may access the webcast at the Company’s web site at www.bbgi.com. Following its completion, a replay of the webcast can be accessed for five days on the Company’s web site, www.bbgi.com.

About Beasley Broadcast Group:

Founded in 1961, Beasley Broadcast Group, Inc., www.bbgi.com, is a radio broadcasting company that owns and operates 53 stations (34 FM and 19 AM) located in twelve large- and mid-size markets in the United States.

Definitions

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

Pro forma results, as presented herein, assume the asset exchange occurred on January 1, 2014. For the three and six months ended June 30, 2014, pro forma results include revenue and expenses from the fourteen stations we received in the asset exchange with CBS Radio located in the Tampa-St. Petersburg, Charlotte, and Philadelphia markets.

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

SOI is a measure widely used in the radio broadcast industry. The Company recognizes that because SOI is not calculated in accordance with GAAP, it is not necessarily comparable to similarly titled measures employed by other companies. However, management believes that SOI provides meaningful information to investors because it is an important measure of how effectively we operate our business (i.e., operate radio stations) and assists investors in comparing our operating performance with that of other radio companies.

 

-more-


Beasley Broadcast Group, 8/7/15    page 4

 

Note Regarding Forward-Looking Statements:

Statements in this release that are “forward-looking statements” are based upon current expectations and assumptions, and involve certain risks and uncertainties within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Words or expressions such as “may,” “could,” “will,” “expects,” “anticipates,” “intends,” “continue,” “looking forward,” “plans,” “believes,” “estimates” and similar expressions or the negative of these terms or other comparable terminology are intended to identify such forward-looking statements. Key risks are described in our reports filed with the SEC including in our Annual Report on Form 10-K for the year ended December 31, 2014. Readers should note that forward-looking statements are subject to change and to inherent risks and uncertainties and may be impacted by several factors, including: risks that the stations acquired in the asset exchange with CBS Radio will not be integrated successfully or that the combined company will not realize estimated cost savings, synergies and growth or that such benefits may take longer to realize than expected; risks relating to unanticipated costs of integrating the stations acquired in the asset exchange with CBS Radio; external economic forces that could have a material adverse impact on our advertising revenues and results of operations; our radio stations may not be able to compete effectively in their respective markets for advertising revenues; we may not remain competitive if we do not respond to changes in technology, standards and services that affect our industry; our substantial debt levels; and, the loss of key personnel. Our actual performance and results could differ materially because of these factors and other factors discussed in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our SEC filings, including but not limited to Annual Reports on Form 10-K or Quarterly Reports on Form 10-Q, copies of which can be obtained from the SEC, www.sec.gov, or our website, www.bbgi.com. All information in this release is as of August 7, 2015, and we undertake no obligation to update the information contained herein to actual results or changes to our expectations.

 

-tables follow-


Beasley Broadcast Group, 8/7/15    page 5

 

BEASLEY BROADCAST GROUP, INC.

Consolidated Statements of Operations (Unaudited)

 

    

Three Months Ended

June 30,

   

Six Months Ended

June 30,

 
     2015     2014     2015     2014  

Net revenue

   $ 27,024,338      $ 14,140,994      $ 51,275,177      $ 27,096,423   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

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

     18,741,666        9,060,888        36,555,614        18,668,505   

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

     2,302,888        2,342,619        4,742,035        4,617,623   

Radio station exchange transaction cost

     46,155        —          349,917        —     

Depreciation and amortization

     839,874        477,230        1,958,727        943,969   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     21,930,583        11,880,737        43,606,293        24,230,097   

Operating income

     5,093,755        2,260,257        7,668,884        2,866,326   

Non-operating income (expense):

        

Interest expense

     (941,003     (1,100,089     (1,889,009     (2,323,804

Loss on extinguishment of long-term debt

     —          (23,599     —          (23,599

Other income (expense), net

     18,694        17,984        490,499        41,023   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     4,171,446        1,154,553        6,270,374        559,946   

Income tax expense

     1,639,404        504,429        2,439,948        1,425,539   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     2,532,042        650,124        3,830,426        (865,593

Income from discontinued operations (net of income taxes)

     —          2,371,165        —          4,569,754   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,532,042      $ 3,021,289      $ 3,830,426      $ 3,704,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted net income (loss) per share:

        

Continuing operations

   $ 0.11      $ 0.03      $ 0.17      $ (0.04
  

 

 

   

 

 

   

 

 

   

 

 

 

Discontinued operations

   $ —        $ 0.10      $ —        $ 0.20   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share

   $ 0.11      $ 0.13      $ 0.17      $ 0.16   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic common shares outstanding

     22,918,837        22,818,398        22,899,865        22,800,628   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted common shares outstanding

     22,967,632        22,879,408        22,953,927        22,877,921   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) We refer to “Cost of services,” and “Selling, general and administrative” together as “station operating expenses” for the “Calculation of SOI” and “Reconciliation of SOI to Net Income” below.
(2) Includes stock-based compensation of $41,791 and $51,611 for the three months ended June 30, 2015 and 2014, respectively and $83,582 and $128,754 for the six months ended June 30, 2015 and 2014, respectively.
(3) Includes stock-based compensation of $230,207 and $316,615 for the three months ended June 30, 2015 and 2014, respectively and $558,298 and $593,519 for the six months ended June 30, 2015 and 2014, respectively.

 

-more-


Beasley Broadcast Group, 8/7/15    page 6

 

Selected Balance Sheet Data – Unaudited

(in thousands)

 

     June 30,
2015
     December 31,
2014
 

Cash and cash equivalents

   $ 11,571       $ 14,259   

Working capital

     23,935         21,511   

Total assets

     315,492         315,967   

Long term debt, net of current portion

     92,025         94,581   

Stockholders’ equity

   $ 132,622       $ 130,542   

Selected Statement of Cash Flows Data – Unaudited

 

     Six months Ended June 30,  
     2015     2014  

Net cash provided by operating activities

   $ 5,484,700      $ 6,967,858   

Net cash used in investing activities

     (1,217,294     (1,857,073

Net cash used in financing activities

     (6,955,843     (7,318,347
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

   $ (2,688,437   $ (2,207,562
  

 

 

   

 

 

 

Calculation of SOI – Unaudited

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2015     2014     2015     2014  

Net revenue

   $ 27,024,338      $ 14,140,994      $ 51,275,177      $ 27,096,423   

Station operating expenses

     (18,741,666     (9,060,888     (36,555,614     (18,668,505
  

 

 

   

 

 

   

 

 

   

 

 

 

SOI

   $ 8,282,672      $ 5,080,106      $ 14,719,563      $ 8,427,918   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of SOI to Net Income – Unaudited

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2015     2014     2015     2014  

SOI

   $ 8,282,672      $ 5,080,106      $ 14,719,563      $ 8,427,918   

Corporate general and administrative expenses

     (2,302,888     (2,342,619     (4,742,035     (4,617,623

Radio station exchange transaction costs

     (46,155     —          (349,917     —     

Depreciation and amortization

     (839,874     (477,230     (1,958,727     (943,969

Interest expense

     (941,003     (1,100,089     (1,889,009     (2,323,804

Loss on extinguishment of long-term debt

     —          (23,599     —          (23,599

Other income (expense), net

     18,694        17,984        490,499        41,023   

Income tax expense

     (1,639,404     (504,429     (2,439,948     (1,425,539

Discontinued operations

     —          2,371,165        —          4,569,754   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,532,042      $ 3,021,289      $ 3,830,426      $ 3,704,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

-more-


Beasley Broadcast Group, 8/7/15    page 7

 

Calculation of SOI – Discontinued Operations – Unaudited

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2015      2014     2015      2014  

Net revenue

   $ —         $ 11,734,791      $ —         $ 22,998,631   

Station operating expenses

     —           (7,329,512     —           (14,824,035
  

 

 

    

 

 

   

 

 

    

 

 

 

SOI

   $ —         $ 4,405,279      $ —         $ 8,174,596   
  

 

 

    

 

 

   

 

 

    

 

 

 

Reconciliation of SOI to Net Income – Discontinued Operations – Unaudited

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2015      2014     2015      2014  

SOI

   $ —         $ 4,405,279      $ —         $ 8,174,596   

Depreciation and amortization

     —           (139,520     —           (279,343

Other income (expense), net

     —           (331,639     —           (330,416

Income tax expense

     —           (1,562,955     —           (2,995,083
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income

   $ —         $ 2,371,165      $ —         $ 4,569,754   
  

 

 

    

 

 

   

 

 

    

 

 

 

Calculation of SOI – Combined Operations

(continuing and discontinued operations) – Unaudited

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2015     2014     2015     2014  

Net revenue

   $ 27,024,338      $ 25,875,785      $ 51,275,177      $ 50,095,054   

Station operating expenses

     (18,741,666     (16,390,400     (36,555,614     (33,492,540
  

 

 

   

 

 

   

 

 

   

 

 

 

SOI

   $ 8,282,672      $ 9,485,385      $ 14,719,563      $ 16,602,514   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of SOI to Net Income – Combined Operations

(continuing and discontinued operations) – Unaudited

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2015     2014     2015     2014  

SOI

   $ 8,282,672      $ 9,485,385      $ 14,719,563      $ 16,602,514   

Corporate general and administrative expenses

     (2,302,888     (2,342,619     (4,742,035     (4,617,623

Radio station exchange transaction costs

     (46,155     —          (349,917     —     

Depreciation and amortization

     (839,874     (616,750     (1,958,727     (1,223,312

Interest expense

     (941,003     (1,100,089     (1,889,009     (2,323,804

Loss on extinguishment of long-term debt

     —          (23,599     —          (23,599

Other income (expense), net

     18,694        (313,655     490,499        (289,393

Income tax expense

     (1,639,404     (2,067,384     (2,439,948     (4,420,622 )) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,532,042      $ 3,021,289      $ 3,830,426      $ 3,704,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

 

-more-


Beasley Broadcast Group, 8/7/15    page 8

 

Combined Operations – Unaudited

 

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

Net revenue

   $ 14,140,994      $ 11,734,791      $ 25,875,785   
  

 

 

   

 

 

   

 

 

 

Operating expenses:

      

Station operating expenses

     9,060,888        7,329,512        16,390,400   

Corporate general and administrative expenses

     2,342,619        —          2,342,619   

Depreciation and amortization

     477,230        139,520        616,750   
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     11,880,737        7,469,032        19,349,769   

Operating income

     2,260,257        4,265,759        6,526,016   

Non-operating income (expense):

      

Interest expense

     (1,100,089     —          (1,100,089

Loss on extinguishment of long-term debt

     (23,599     —          (23,599

Other income (expense), net

     17,984        (331,639     (313,655
  

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     1,154,553        3,934,120        5,088,673   

Income tax expense

     504,429        1,562,955        2,067,384   
  

 

 

   

 

 

   

 

 

 

Net income

     650,124        2,371,165        3,021,289   
  

 

 

   

 

 

   

 

 

 

 

     Six Months Ended June 30, 2014
(unaudited)
 
     Continuing
Operations
    Discontinued
Operations
    Combined
Operations
 

Net revenue

   $ 27,096,423      $ 22,998,631      $ 50,095,054   
  

 

 

   

 

 

   

 

 

 

Operating expenses:

      

Station operating expenses

     18,668,505        14,824,035        33,492,540   

Corporate general and administrative expenses

     4,617,623        —          4,617,623   

Depreciation and amortization

     943,969        279,343        1,223,312   
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     24,230,097        15,103,378        39,333,475   

Operating income

     2,866,326        7,895,253        10,761,579   

Non-operating income (expense):

      

Interest expense

     (2,323,804     —          (2,323,804

Loss on extinguishment of long-term debt

     (23,599     —          (23,599

Other income (expense), net

     41,023        (330,416     (289,393
  

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     559,946        7,564,837        8,124,783   

Income tax expense

     1,425,539        2,995,083        4,420,622   
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     (865,593     4,569,754        3,704,161   
  

 

 

   

 

 

   

 

 

 

 

-more-


Beasley Broadcast Group, 8/7/15    page 9

 

Pro Forma

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2015      2014      2015     2014  

Reported net revenue

     27,024,338         14,140,994         51,275,177        27,096,423   

Exchange stations

     —           14,613,975         (2,572     28,692,106   
  

 

 

    

 

 

    

 

 

   

 

 

 

Pro forma net revenue

     27,024,338         28,754,969         51,272,605        55,788,529   
  

 

 

    

 

 

    

 

 

   

 

 

 

Reported station operating expenses

     18,741,666         9,060,888         36,555,614        18,668,505   

Exchange stations

     10,727         10,660,666         119,042        20,879,851   
  

 

 

    

 

 

    

 

 

   

 

 

 

Pro-forma station operating expenses

     18,752,393         19,721,554         36,674,656        39,548,356   
  

 

 

    

 

 

    

 

 

   

 

 

 

Pro forma net revenue

     27,024,338         28,754,969         51,272,605        55,788,529   

Pro forma station operating expenses

     18,752,393         19,721,554         36,674,656        39,548,356   
  

 

 

    

 

 

    

 

 

   

 

 

 

Pro forma SOI

     8,271,945         9,033,415         14,597,949        16,240,173   
  

 

 

    

 

 

    

 

 

   

 

 

 

Reconciliation of Pro Forma SOI to Net Income

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2015     2014     2015     2014  

Pro forma SOI

     8,271,945        9,033,415        14,597,949        16,240,173   

Pro forma net revenue adjustment

     —          (14,613,975     2,572        (28,692,106

Pro forma station operating expenses adjustment

     10,727        10,660,666        119,042        20,879,851   

Corporate general and administrative expenses

     (2,302,888     (2,342,619     (4,742,035     (4,617,623

Radio station exchange transaction costs

     (46,155     —          (349,917     —     

Depreciation and amortization

     (839,874     (477,230     (1,958,727     (943,969

Interest expense

     (941,003     (1,100,089     (1,889,009     (2,323,804

Loss on extinguishment of long-term debt

     —          (23,599     —          (23,599

Other income (expense), net

     18,694        17,984        490,499        41,023   

Income tax expense

     (1,639,404     (504,429     (2,439,948     (1,425,539

Discontinued operations

     —          2,371,165        —          4,569,754   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     2,532,042        3,021,289        3,830,426        3,704,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

# # #

 



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings