Delaware | 000-24525 | 82-5134717 | |||||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS employer Identification No.) | |||||
3280 Peachtree Road, N.W., Suite 2200, Atlanta GA | 30305 | ||||||
(Address of principal executive offices) | (Zip Code) | ||||||
Registrant’s telephone number, including area code (404) 949-0700 | |||||||
n/a | |||||||
(Former name or former address, if changed since last report) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Number | Exhibit | |
Press release, dated August 8, 2019 |
CUMULUS MEDIA INC. | ||||
August 8, 2019 | By: | /s/ John Abbot | ||
Name: John Abbot | ||||
Title: Executive Vice President, Treasurer and Chief Financial Officer |
• | As compared to the second quarter of 2018 on an As Reported GAAP basis: |
◦ | Net revenue decreased 2.0% |
◦ | Net income was $42.9 million |
◦ | Adjusted EBITDA(1) decreased 6.8% |
• | As compared to the second quarter of 2018 on a Same Station(2) basis, excluding the impact of political revenue: |
◦ | Net revenue increased 1.8% |
◦ | Digital revenue increased 69.1% |
◦ | Adjusted EBITDA(1) increased 3.7% |
• | As compared to the second quarter of 2018 on a Same Station(2) basis, including the impact of political revenue: |
◦ | Net revenue increased 0.7% |
◦ | Adjusted EBITDA(1) decreased 0.9% |
Successor Company | Non-GAAP Combined Predecessor and Successor | ||||||||||
As Reported | Three Months Ended June 30, 2019 | Three Months Ended June 30, 2018 | % Change | ||||||||
Net revenue | $ | 279,673 | $ | 285,249 | (2.0 | )% | |||||
Net income | $ | 42,861 | $ | 706,137 | N/A | ||||||
Adjusted EBITDA (1) | $ | 61,819 | $ | 66,356 | (6.8 | )% | |||||
Basic income per share | $ | 2.13 | N/A | N/A | |||||||
Diluted income per share | $ | 2.11 | N/A | N/A |
Same Station (2) | Successor Company | Non-GAAP Combined Predecessor and Successor | |||||||||
Three Months Ended June 30, 2019 | Three Months Ended June 30, 2018 | % Change | |||||||||
Net revenue | $ | 275,941 | $ | 274,105 | 0.7 | % | |||||
Adjusted EBITDA (1) | $ | 61,454 | $ | 61,994 | (0.9 | )% |
Successor Company | Non-GAAP Combined Predecessor and Successor | ||||||||||
As Reported | Six Months Ended June 30, 2019 | Six Months Ended June 30, 2018 | % Change | ||||||||
Net revenue | $ | 547,169 | $ | 548,928 | (0.3 | )% | |||||
Net income | $ | 43,312 | $ | 701,136 | N/A | ||||||
Adjusted EBITDA (1) | $ | 103,623 | $ | 106,627 | (2.8 | )% | |||||
Basic income per share | $ | 2.16 | N/A | N/A | |||||||
Diluted income per share | $ | 2.14 | N/A | N/A |
Same Station (2) | Successor Company | Non-GAAP Combined Predecessor and Successor | |||||||||
Six Months Ended June 30, 2019 | Six Months Ended June 30, 2018 | % Change | |||||||||
Net revenue | $ | 543,437 | $ | 537,784 | 1.1 | % | |||||
Adjusted EBITDA (1) | $ | 103,258 | $ | 102,265 | 1.0 | % |
As Reported | June 30, 2019 | December 31, 2018 | % Change | |||||||
Cash and cash equivalents | $ | 20,500 | $ | 27,584 | (25.7 | )% | ||||
Term loan | $ | 603,738 | $ | 1,243,299 | (51.4 | )% | ||||
6.75% Senior notes | $ | 500,000 | $ | — | 100.0 | % |
Successor Company | Non-GAAP Combined Predecessor and Successor | ||||||||||
As Reported | Three Months Ended June 30, 2019 | Three Months Ended June 30, 2018 | % Change | ||||||||
Capital expenditures | $ | 5,589 | $ | 6,983 | (20.0 | )% |
Successor Company | Non-GAAP Combined Predecessor and Successor | ||||||||||
As Reported | Six Months Ended June 30, 2019 | Six Months Ended June 30, 2018 | % Change | ||||||||
Capital expenditures | $ | 10,715 | $ | 15,988 | (33.0 | )% |
(1) | Adjusted EBITDA is not a financial measure calculated or presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). For additional information, see “Non-GAAP Financial Measure." |
(2) | Adjusted for certain station dispositions and swaps as if these dispositions and swaps had occurred as of the beginning of each of the three month periods ended June 30, 2019 and June 30, 2018 (or in the case of KLOS-FM, for the three month period ended June 30, 2019 as of the commencement of the LMA on April 16, 2019 and as of April 16, 2018 for the three month period ended June 30, 2018). |
Three Months Ended June 30, 2019 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Net revenue | $ | 193,162 | $ | 85,764 | $ | 747 | $ | 279,673 | ||||||||
% of total revenue | 69.1 | % | 30.6 | % | 0.3 | % | 100.0 | % | ||||||||
$ change from three months ended June 30, 2018 | $ | (10,288 | ) | $ | 4,484 | $ | 228 | $ | (5,576 | ) | ||||||
% change from three months ended June 30, 2018 | (5.1 | )% | 5.5 | % | 43.9 | % | (2.0 | )% |
Three Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Net revenue | $ | 203,450 | $ | 81,280 | $ | 519 | $ | 285,249 | ||||||||
% of total revenue | 71.3 | % | 28.5 | % | 0.2 | % | 100.0 | % |
Three Months Ended June 30, 2019 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Net income (loss) | $ | 92,974 | $ | 11,610 | $ | (61,723 | ) | $ | 42,861 | |||||||
$ change from three months ended June 30, 2018 | $ | 581,421 | $ | (247,805 | ) | $ | (996,892 | ) | $ | (663,276 | ) | |||||
% change from three months ended June 30, 2018 | N/A | N/A | N/A | N/A |
Three Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Net (loss) income | $ | (488,447 | ) | $ | 259,415 | $ | 935,169 | $ | 706,137 |
Three Months Ended June 30, 2019 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Adjusted EBITDA | $ | 52,222 | $ | 17,866 | $ | (8,269 | ) | $ | 61,819 | |||||||
$ change from three months ended June 30, 2018 | $ | (8,462 | ) | $ | 3,622 | $ | 303 | $ | (4,537 | ) | ||||||
% change from three months ended June 30, 2018 | (13.9 | )% | 25.4 | % | 3.5 | % | (6.8 | )% |
Three Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Adjusted EBITDA | $ | 60,684 | $ | 14,244 | $ | (8,572 | ) | $ | 66,356 |
Six Months Ended June 30, 2019 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Net revenue | $ | 359,703 | $ | 186,123 | $ | 1,343 | $ | 547,169 | ||||||||
% of total revenue | 65.7 | % | 34.0 | % | 0.3 | % | 100.0 | % | ||||||||
$ change from six months ended June 30, 2018 | $ | (11,971 | ) | $ | 10,052 | $ | 160 | $ | (1,759 | ) | ||||||
% change from six months ended June 30, 2018 | (3.2 | )% | 5.7 | % | 13.5 | % | (0.3 | )% |
Six Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Net revenue | $ | 371,674 | $ | 176,071 | $ | 1,183 | $ | 548,928 | ||||||||
% of total revenue | 67.7 | % | 32.1 | % | 0.2 | % | 100.0 | % |
Six Months Ended June 30, 2019 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Net income (loss) | $ | 118,817 | $ | 21,173 | $ | (96,678 | ) | $ | 43,312 | |||||||
$ change from six months ended June 30, 2018 | $ | 578,456 | $ | (244,064 | ) | $ | (992,216 | ) | $ | (657,824 | ) | |||||
% change from six months ended June 30, 2018 | N/A | N/A | N/A | N/A |
Six Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Net (loss) income | $ | (459,639 | ) | $ | 265,237 | $ | 895,538 | $ | 701,136 |
Six Months Ended June 30, 2019 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Adjusted EBITDA | $ | 86,613 | $ | 33,816 | $ | (16,806 | ) | $ | 103,623 | |||||||
$ change from six months ended June 30, 2018 | $ | (10,256 | ) | $ | 6,916 | $ | 336 | $ | (3,004 | ) | ||||||
% change from six months ended June 30, 2018 | (10.6 | )% | 25.7 | % | 2.0 | % | (2.8 | )% |
Six Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
Adjusted EBITDA | $ | 96,869 | $ | 26,900 | $ | (17,142 | ) | $ | 106,627 |
Successor Company | Non-GAAP Combined Predecessor and Successor | Successor Company | Non-GAAP Combined Predecessor and Successor | ||||||||||||
Three Months Ended June 30, 2019 | Three Months Ended June 30, 2018 | Six Months Ended June 30, 2019 | Six Months Ended June 30, 2018 | ||||||||||||
Net revenue | $ | 279,673 | $ | 285,249 | $ | 547,169 | $ | 548,928 | |||||||
Operating expenses: | |||||||||||||||
Content costs | 93,844 | 89,989 | 197,596 | 192,855 | |||||||||||
Selling, general and administrative expenses | 115,817 | 120,629 | 229,320 | 232,712 | |||||||||||
Depreciation and amortization | 13,545 | 14,444 | 28,135 | 26,425 | |||||||||||
Local marketing agreement fees | 438 | 1,060 | 1,481 | 2,167 | |||||||||||
Corporate expenses | 8,545 | 8,415 | 17,077 | 17,015 | |||||||||||
Stock-based compensation expense | 1,106 | 717 | 2,314 | 883 | |||||||||||
Restructuring costs | 13,024 | 7,675 | 15,801 | 9,396 | |||||||||||
(Gain) loss on sale of assets or stations | (47,750 | ) | 147 | (47,724 | ) | 158 | |||||||||
Total operating expenses | 198,569 | 243,076 | 444,000 | 481,611 | |||||||||||
Operating income | 81,104 | 42,173 | 103,169 | 67,317 | |||||||||||
Non-operating (expense) income: | |||||||||||||||
Reorganization items, net | — | 496,368 | — | 466,201 | |||||||||||
Interest expense | (21,191 | ) | (6,308 | ) | (43,347 | ) | (6,436 | ) | |||||||
Interest income | 8 | 25 | 12 | 54 | |||||||||||
Gain on early extinguishment of debt | — | — | 381 | — | |||||||||||
Other expense, net | (34 | ) | (256 | ) | (62 | ) | (253 | ) | |||||||
Total non-operating (expense) income, net | (21,217 | ) | 489,829 | (43,016 | ) | 459,566 | |||||||||
Income before income tax (expense) benefit | 59,887 | 532,002 | 60,153 | 526,883 | |||||||||||
Income tax (expense) benefit | (17,026 | ) | 174,135 | (16,841 | ) | 174,253 | |||||||||
Net income | $ | 42,861 | $ | 706,137 | $ | 43,312 | $ | 701,136 |
Successor Company | Predecessor Company | |||||||
Period from June 4, 2018 through June 30, 2018 | Period from April 1, 2018 through June 30, 2018 | |||||||
Net revenue | $ | 95,004 | $ | 190,245 | ||||
Operating expenses: | ||||||||
Content costs | 28,970 | 61,019 | ||||||
Selling, general and administrative expenses | 37,434 | 83,195 | ||||||
Depreciation and amortization | 4,379 | 10,065 | ||||||
Local marketing agreement fees | 358 | 702 | ||||||
Corporate expenses | 2,532 | 5,883 | ||||||
Stock-based compensation expense | 652 | 65 | ||||||
Restructuring costs | 6,941 | 734 | ||||||
Loss on sale of assets or stations | — | 147 | ||||||
Total operating expenses | 81,266 | 161,810 | ||||||
Operating income | 13,738 | 28,435 | ||||||
Non-operating (expense) income: | ||||||||
Reorganization items, net | — | 496,368 | ||||||
Interest expense | (6,176 | ) | (132 | ) | ||||
Interest income | 4 | 21 | ||||||
Other income (expense), net | 20 | (276 | ) | |||||
Total non-operating (expense) income, net | (6,152 | ) | 495,981 | |||||
Income before income tax (expense) benefit | 7,586 | 524,416 | ||||||
Income tax (expense) benefit | (2,606 | ) | 176,741 | |||||
Net income | $ | 4,980 | $ | 701,157 |
Successor Company | Predecessor Company | |||||||
Period from June 4, 2018 through June 30, 2018 | Period from January 1, 2018 through June 30, 2018 | |||||||
Net revenue | $ | 95,004 | $ | 453,924 | ||||
Operating expenses: | ||||||||
Content costs | 28,970 | 163,885 | ||||||
Selling, general and administrative expenses | 37,434 | 195,278 | ||||||
Depreciation and amortization | 4,379 | 22,046 | ||||||
Local marketing agreement fees | 358 | 1,809 | ||||||
Corporate expenses | 2,532 | 14,483 | ||||||
Stock-based compensation expense | 652 | 231 | ||||||
Acquisition-related restructuring costs | 6,941 | 2,455 | ||||||
Loss on sale of assets or stations | — | 158 | ||||||
Total operating expenses | 81,266 | 400,345 | ||||||
Operating income | 13,738 | 53,579 | ||||||
Non-operating (expense) income: | ||||||||
Reorganization items, net | — | 466,201 | ||||||
Interest expense | (6,176 | ) | (260 | ) | ||||
Interest income | 4 | 50 | ||||||
Other income (expense), net | 20 | (273 | ) | |||||
Total non-operating (expense) income, net | (6,152 | ) | 465,718 | |||||
Income before income tax (expense) benefit | 7,586 | 519,297 | ||||||
Income tax (expense) benefit | (2,606 | ) | 176,859 | |||||
Net income | $ | 4,980 | $ | 696,156 |
Three Months Ended June 30, 2019 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
GAAP net income (loss) | $ | 92,974 | $ | 11,610 | $ | (61,723 | ) | $ | 42,861 | |||||||
Income tax expense | — | — | 17,026 | 17,026 | ||||||||||||
Non-operating expense, including net interest expense | 79 | 122 | 21,016 | 21,217 | ||||||||||||
Local marketing agreement fees | 438 | — | — | 438 | ||||||||||||
Depreciation and amortization | 6,414 | 5,968 | 1,163 | 13,545 | ||||||||||||
Stock-based compensation expense | — | — | 1,106 | 1,106 | ||||||||||||
(Gain) loss on sale of assets or stations | (47,780 | ) | — | 30 | (47,750 | ) | ||||||||||
Restructuring costs | 97 | 166 | 12,761 | 13,024 | ||||||||||||
Franchise and state taxes | — | — | 352 | 352 | ||||||||||||
Adjusted EBITDA | $ | 52,222 | $ | 17,866 | $ | (8,269 | ) | $ | 61,819 |
Same Station | Three Months Ended June 30, 2019 (Successor Company) | |||
Net income | $ | 42,496 | ||
Income tax expense | 17,026 | |||
Non-operating expense, including net interest expense | 21,217 | |||
Local marketing agreement fees | 438 | |||
Depreciation and amortization | 13,545 | |||
Stock-based compensation expense | 1,106 | |||
Gain on sale of assets or stations | (47,750 | ) | ||
Restructuring costs | 13,024 | |||
Franchise and state taxes | 352 | |||
Adjusted EBITDA | $ | 61,454 |
Period from June 4, 2018 through June 30, 2018 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
GAAP net income (loss) | $ | 18,327 | $ | 5,796 | $ | (19,143 | ) | $ | 4,980 | |||||||
Income tax expense | — | — | 2,606 | 2,606 | ||||||||||||
Non-operating (income) expense, including net interest expense | (4 | ) | 47 | 6,109 | 6,152 | |||||||||||
Local marketing agreement fees | 358 | — | — | 358 | ||||||||||||
Depreciation and amortization | 2,179 | 1,949 | 251 | 4,379 | ||||||||||||
Stock-based compensation expense | — | — | 652 | 652 | ||||||||||||
Restructuring costs | — | (102 | ) | 7,043 | 6,941 | |||||||||||
Franchise and state taxes | — | — | 47 | 47 | ||||||||||||
Adjusted EBITDA | $ | 20,860 | $ | 7,690 | $ | (2,435 | ) | $ | 26,115 |
Period from April 1, 2018 through June 3, 2018 (Predecessor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
GAAP net (loss) income | $ | (506,774 | ) | $ | 253,619 | $ | 954,312 | $ | 701,157 | |||||||
Income tax benefit | — | — | (176,741 | ) | (176,741 | ) | ||||||||||
Non-operating (income) expense, including net interest expense | (1 | ) | 77 | 311 | 387 | |||||||||||
Local marketing agreement fees | 702 | — | — | 702 | ||||||||||||
Depreciation and amortization | 4,111 | 4,488 | 1,466 | 10,065 | ||||||||||||
Stock-based compensation expense | — | — | 65 | 65 | ||||||||||||
Loss on sale of assets or stations | 3 | — | 144 | 147 | ||||||||||||
Reorganization items, net | 541,903 | (251,669 | ) | (786,602 | ) | (496,368 | ) | |||||||||
Restructuring costs | (120 | ) | 39 | 815 | 734 | |||||||||||
Franchise and state taxes | — | — | 93 | 93 | ||||||||||||
Adjusted EBITDA | $ | 39,824 | $ | 6,554 | $ | (6,137 | ) | $ | 40,241 |
Three Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
GAAP net (loss) income | $ | (488,447 | ) | $ | 259,415 | $ | 935,169 | $ | 706,137 | |||||||
Income tax benefit | — | — | (174,135 | ) | (174,135 | ) | ||||||||||
Non-operating (income) expense, including net interest expense | (5 | ) | 124 | 6,420 | 6,539 | |||||||||||
Local marketing agreement fees | 1,060 | — | — | 1,060 | ||||||||||||
Depreciation and amortization | 6,290 | 6,437 | 1,717 | 14,444 | ||||||||||||
Stock-based compensation expense | — | — | 717 | 717 | ||||||||||||
Loss on sale of assets or stations | 3 | — | 144 | 147 | ||||||||||||
Reorganization items, net | 541,903 | (251,669 | ) | (786,602 | ) | (496,368 | ) | |||||||||
Restructuring costs | (120 | ) | (63 | ) | 7,858 | 7,675 | ||||||||||
Franchise and state taxes | — | — | 140 | 140 | ||||||||||||
Adjusted EBITDA | $ | 60,684 | $ | 14,244 | $ | (8,572 | ) | $ | 66,356 |
Same Station | Three Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor) | |||
Net income | $ | 701,775 | ||
Income tax benefit | (174,135 | ) | ||
Non-operating expense, including net interest expense | 6,539 | |||
Local marketing agreement fees | 1,060 | |||
Depreciation and amortization | 14,444 | |||
Stock-based compensation expense | 717 | |||
Loss on sale of assets or stations | 147 | |||
Reorganization items, net | (496,368 | ) | ||
Restructuring costs | 7,675 | |||
Franchise and state taxes | 140 | |||
Adjusted EBITDA | $ | 61,994 |
Six Months Ended June 30, 2019 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
GAAP net income (loss) | $ | 118,817 | $ | 21,173 | $ | (96,678 | ) | $ | 43,312 | |||||||
Income tax expense | — | — | 16,841 | 16,841 | ||||||||||||
Non-operating expense, including net interest expense | 265 | 264 | 42,868 | 43,397 | ||||||||||||
Local marketing agreement fees | 1,481 | — | — | 1,481 | ||||||||||||
Depreciation and amortization | 13,719 | 12,163 | 2,253 | 28,135 | ||||||||||||
Stock-based compensation expense | — | — | 2,314 | 2,314 | ||||||||||||
(Gain) loss on sale of assets or stations | (47,766 | ) | — | 42 | (47,724 | ) | ||||||||||
Restructuring costs | 97 | 216 | 15,488 | 15,801 | ||||||||||||
Franchise and state taxes | — | — | 447 | 447 | ||||||||||||
Gain on early extinguishment of debt | — | — | (381 | ) | (381 | ) | ||||||||||
Adjusted EBITDA | $ | 86,613 | $ | 33,816 | $ | (16,806 | ) | $ | 103,623 |
Same Station | Six Months Ended June 30, 2019 (Successor Company) | |||
Net income | $ | 42,947 | ||
Income tax expense | 16,841 | |||
Non-operating expense, including net interest expense | 43,397 | |||
Local marketing agreement fees | 1,481 | |||
Depreciation and amortization | 28,135 | |||
Stock-based compensation expense | 2,314 | |||
Gain on sale of assets or stations | (47,724 | ) | ||
Restructuring costs | 15,801 | |||
Franchise and state taxes | 447 | |||
Gain on early extinguishment of debt | (381 | ) | ||
Adjusted EBITDA | $ | 103,258 |
Period from June 4, 2018 through June 30, 2018 (Successor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
GAAP net income (loss) | $ | 18,327 | $ | 5,796 | $ | (19,143 | ) | $ | 4,980 | |||||||
Income tax expense | — | — | 2,606 | 2,606 | ||||||||||||
Non-operating (income) expense, including net interest expense | (4 | ) | 47 | 6,109 | 6,152 | |||||||||||
Local marketing agreement fees | 358 | — | — | 358 | ||||||||||||
Depreciation and amortization | 2,179 | 1,949 | 251 | 4,379 | ||||||||||||
Stock-based compensation expense | — | — | 652 | 652 | ||||||||||||
Restructuring costs | — | (102 | ) | 7,043 | 6,941 | |||||||||||
Franchise and state taxes | — | — | 47 | 47 | ||||||||||||
Adjusted EBITDA | $ | 20,860 | $ | 7,690 | $ | (2,435 | ) | $ | 26,115 |
Period from January 1, 2018 through June 4, 2018 (Predecessor Company) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
GAAP net (loss) income | $ | (477,966 | ) | $ | 259,441 | $ | 914,681 | $ | 696,156 | |||||||
Income tax benefit | — | — | (176,859 | ) | (176,859 | ) | ||||||||||
Non-operating (income) expense, including net interest expense | (2 | ) | 204 | 281 | 483 | |||||||||||
Local marketing agreement fees | 1,809 | — | — | 1,809 | ||||||||||||
Depreciation and amortization | 10,251 | 9,965 | 1,830 | 22,046 | ||||||||||||
Stock-based compensation expense | — | — | 231 | 231 | ||||||||||||
Loss on sale of assets or stations | 14 | — | 144 | 158 | ||||||||||||
Reorganization items, net | 541,903 | (251,487 | ) | (756,617 | ) | (466,201 | ) | |||||||||
Restructuring costs | — | 1,087 | 1,368 | 2,455 | ||||||||||||
Franchise and state taxes | — | — | 234 | 234 | ||||||||||||
Adjusted EBITDA | $ | 76,009 | $ | 19,210 | $ | (14,707 | ) | $ | 80,512 |
Six Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor) | ||||||||||||||||
As Reported | Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | ||||||||||||
GAAP net (loss) income | $ | (459,639 | ) | $ | 265,237 | $ | 895,538 | $ | 701,136 | |||||||
Income tax benefit | — | — | (174,253 | ) | (174,253 | ) | ||||||||||
Non-operating (income) expense, including net interest expense | (6 | ) | 251 | 6,390 | 6,635 | |||||||||||
Local marketing agreement fees | 2,167 | — | — | 2,167 | ||||||||||||
Depreciation and amortization | 12,430 | 11,914 | 2,081 | 26,425 | ||||||||||||
Stock-based compensation expense | — | — | 883 | 883 | ||||||||||||
Loss on sale of assets or stations | 14 | — | 144 | 158 | ||||||||||||
Reorganization items, net | 541,903 | (251,487 | ) | (756,617 | ) | (466,201 | ) | |||||||||
Restructuring costs | — | 985 | 8,411 | 9,396 | ||||||||||||
Franchise and state taxes | — | — | 281 | 281 | ||||||||||||
Adjusted EBITDA | $ | 96,869 | $ | 26,900 | $ | (17,142 | ) | $ | 106,627 |
Same Station | Six Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor) | |||
Net income | $ | 696,774 | ||
Income tax benefit | (174,253 | ) | ||
Non-operating expense, including net interest expense | 6,635 | |||
Local marketing agreement fees | 2,167 | |||
Depreciation and amortization | 26,425 | |||
Stock-based compensation expense | 883 | |||
Loss on sale of assets or stations | 158 | |||
Reorganization items, net | (466,201 | ) | ||
Restructuring costs | 9,396 | |||
Franchise and state taxes | 281 | |||
Adjusted EBITDA | $ | 102,265 |
Three Months Ended June 30, 2019 (Successor Company) | Three Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor) | |||||||
As reported net revenue | $ | 279,673 | $ | 285,249 | ||||
Station dispositions and swaps | (3,732 | ) | (11,144 | ) | ||||
Same station net revenue | $ | 275,941 | $ | 274,105 |
Six Months Ended June 30, 2019 (Successor Company) | Six Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor) | |||||||
As reported net revenue | $ | 547,169 | $ | 548,928 | ||||
Station dispositions and swaps | (3,732 | ) | (11,144 | ) | ||||
Same station net revenue | $ | 543,437 | $ | 537,784 |
Three Months Ended June 30, 2019 (Successor Company) | Three Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor) | |||||||
As reported Adjusted EBITDA | $ | 61,819 | $ | 66,356 | ||||
Station dispositions and swaps | (365 | ) | (4,362 | ) | ||||
Same station Adjusted EBITDA | $ | 61,454 | $ | 61,994 |
Six Months Ended June 30, 2019 (Successor Company) | Six Months Ended June 30, 2018 (Non-GAAP Combined Predecessor and Successor) | |||||||
As reported Adjusted EBITDA | $ | 103,623 | $ | 106,627 | ||||
Station dispositions and swaps | (365 | ) | (4,362 | ) | ||||
Same station Adjusted EBITDA | $ | 103,258 | $ | 102,265 |
Period from June 4, 2018 through June 30, 2018 (Successor Company) | ||||||||||||||||
Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | |||||||||||||
Net revenue | $ | 68,357 | $ | 26,356 | $ | 291 | $ | 95,004 |
Period from April 1, 2018 through June 3, 2018 (Predecessor Company) | ||||||||||||||||
Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | |||||||||||||
Net revenue | $ | 135,093 | $ | 54,924 | $ | 228 | $ | 190,245 |
Period from January 1, 2018 through June 3, 2018 (Predecessor Company) | ||||||||||||||||
Cumulus Radio Station Group | Westwood One | Corporate and Other | Consolidated | |||||||||||||
Net revenue | $ | 303,317 | $ | 149,715 | $ | 892 | $ | 453,924 |
Successor Company | Predecessor Company | ||||||||||||
Period from June 4, 2018 through June 30, 2018 | Period from April 1, 2018 through June 3, 2018 | Period from January 1, 2018 through June 3, 2018 | |||||||||||
Capital expenditures | $ | 1,969 | $ | 5,014 | $ | 14,019 |
3";IR4H[H^\-,OK?4]/M[VRE66VN$$D;KT92,BK->!_LU>+F/V
MCPQ>R9"@W%GN/;^-!_Z$/QKWROE\11=&HX,^NPU=5Z:F@HHHK$W"BBL/QMXF
MLO"/AF^UK4V_<6R9" X:1SPJ+[D\?KVH 3QCXMT;P?I3:AK]ZEM#T1>KRM_=
M11RQKYU\6_M*ZI<2/%X6TJ"S@Z+/>?O9#[[0=H_,UX[XW\6ZIXSUZ;5=9F+R
MOQ'$I^2!.R(.P]^YY-<_0.QZ3-\;_'\LF\Z]LYSA+:-1^6*TM'_:"\<6$JFZ
MN++48AU2XM@N?^!(0:\WL- UG4+ NUF#?I04=5I'[0_C:SD!O&T[4$SRLMOL./JA%>N^!/VA?#VN316F
MO0/HEVY"B21]]N3_ +_!7_@0Q[U\IZWH6JZ%.(=:TV\L)#T%S"R;OH2,'\*?
MX7T&^\3:]9Z/I47F7=T^Q<]%'=F]% Y- 6/T2C=)8U>-E=& *LIR"/4&G5A^
M"/#EOX3\+Z?HEG))+%:1[/,D))=NK'VR2>.@Z5N4$A1110 4444 %9NM?>T_
M_K[3^35I5FZU][3_ /K[3^34 :5%%% !1110 4444 %%%% !1110 4444 %%
M%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 444
M4 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110
M 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !
M1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%
M%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%8'CW6/[ \':
MOJ0.)(+=C&?]L\+^I%.,7)J*ZDRDHQ ]-_\ 5?\:]W_ &?_ !GJOC7PWJ%[K Y-9WC;PIIWB_19-/U2/_ &H9E'SPOV9?ZCN*\F.9OVMVO=/8EE2]
MC9/WOZT/B6BM_P :^%-1\(:U)IVJ1_[44RCY)D_O+_4=JP*]F,E) +YHS5F
MOR,W_A)[)0_GQW,&V-Y )(\;@A 8#!.3D@8K<0AE!'0C-9UQH=A<;/.@W;"6
M7+'@D[C^M:*J%4 = ,"N2?)]D[Z2J)OVC0M%%%9FP4444 %9NM?>T_\ Z^T_
MDU:59NM?>T__ *^T_DU &E1110 4444 %%%% !1110 4444 %%%% !1110 4
M444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !11
M10 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%%
M !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444
M%%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4
M444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110!\P?M%^I7BM-
M8MT(M-37+D#A9E&&'XC!_/TKR6OM3XB>%X?%WA:[TR3:LY'F6\A_Y9RC[I^G
M8^Q-?&5]:3V-Y/:7D30W,#F.2-NJL#@BOH_]A:;_ -%Q5Y7^V;_R4C2O^P6G_HV2O.O!
M/Q4\6^"M)?3/#FI1VMF\S3LC6Z2$NP )RPST4<55KH5[,^A/VTL'PCX>[_Z>
MW_HLUR'[%@ \8^(L#_F'I_Z-KR;QM\2_%'CBRMK3Q)J,=W!;R&6-5@2,AB,9
MRHYXKUG]BS_D$7_8/3_P!&T6LA)W9]='H:_/#XO 'XJ^+^!_R%+C_T,U^A
MYZ&OSP^+O_)5?%__ &%+C_T,T0">Q;TGX3>-]5TVUU#3O#5U<6=U$LT,JO$
MZ,,@C+YY'K6GIWP:\?Q:A:R2>%;Q429&8F2'@!@3_'4V@_'?QEH6BV.E6%UI
MRVEE"EO$'ME9@BC R<\FN[^%'QP\7^)/B'H>CZG