EX-99 3 ex99-2.htm EXHIBIT 99.2 ex99-2.htm

 

Exhibit 99.2

 

Hoak Media, LLC and Subsidiaries

 

CONSOLIDATED BALANCE SHEETS

 

 

   

March 31,

2014

   

December 31,
2013

 
   

(Unaudited)

         
ASSETS                
                 

CURRENT ASSETS

               

Cash

  $ 3,032,660     $ 3,778,402  

Accounts receivable, net of allowance for doubtful accounts of $293,011 and $288,516 as of March 31, 2014 and December 31, 2013, respectively

    13,412,805       14,938,806  

Prepaid expenses and other current assets

    367,989       440,173  

Income tax receivable

    136,750       8,112  

Deferred income taxes, net

    21,301       19,417  

Assets of discontinued operations

    1,259,525       1,331,478  
                 

Total current assets

    18,231,030       20,516,388  
                 

PROPERTY AND EQUIPMENT, at cost

               

Land

    3,259,972       3,259,972  

Buildings and improvements

    11,026,273       10,966,461  

Towers

    12,306,589       12,287,084  

Transmitters and antennas

    18,865,556       18,776,438  

Broadcast equipment

    31,382,110       30,672,148  

Other

    5,185,986       5,168,169  

 

    82,026,486       81,130,272  

Accumulated depreciation

    (54,500,711 )     (53,202,042 )
                 

PROPERTY AND EQUIPMENT, net

    27,525,775       27,928,230  
                 

INTANGIBLE ASSETS, net

    116,355,341       116,412,583  
                 

GOODWILL

    37,826,986       37,826,986  
                 

ASSETS OF DISCONTINUED OPERATIONS

    3,835,380       3,835,380  
                 

OTHER NONCURRENT ASSETS, net

    2,275,488       2,386,638  
                 

Total assets

  $ 206,050,000     $ 208,906,205  

 

 
1

 

 

Hoak Media, LLC and Subsidiaries

 

CONSOLIDATED BALANCE SHEETS - CONTINUED

 

 

   

March 31,

2014

   

December 31,
2013

 
   

(Unaudited)

         
LIABILITIES AND MEMBERS’ EQUITY                
                 

CURRENT LIABILITIES

               

Accounts payable

  $ 499,188     $ 839,420  

Accrued liabilities

    4,585,794       5,104,692  

Deferred revenue

    132,782       811,752  

Current portion of notes payable

    13,000,000       13,000,000  

Accrued interest

    103,069       121,674  

Accrued income taxes

    43,691       -  

Liabilities of discontinued operations

    1,846,202       2,064,620  
                 

Total current liabilities

    20,210,726       21,942,158  
                 

NOTES PAYABLE, net of current portion

    131,169,441       136,946,294  
                 

DEFERRED INCOME TAXES, net

    14,951,097       15,011,373  
                 

LIABILITIES OF DISCONTINUED OPERATIONS

    6,379,321       6,379,321  
                 

Total liabilities

    172,710,585       180,279,146  
                 

COMMITMENTS AND CONTINGENCIES

               
                 

MEMBERS’ EQUITY

               

Members’ interests

    40,247,186       35,539,054  

Noncontrolling interest

    (6,907,771 )     (6,911,995 )
                 

Total members’ equity

    33,339,415       28,627,059  
                 

Total liabilities and members’ equity

  $ 206,050,000     $ 208,906,205  

 

 
2

 

 

Hoak Media, LLC and Subsidiaries

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

Three Months Ended March 31,

 

 

    2014     2013  
    (Unaudited)  

Gross revenue

               

Local and regional advertising

  $ 12,540,664     $ 12,348,730  

National advertising

    3,383,951       3,415,643  

Political advertising

    642,992       87,267  

Barter and other revenue

    7,280,675       6,162,656  
                 

Gross revenue

    23,848,282       22,014,296  
                 

Commissions

               

Agency commissions

    1,792,056       1,762,652  

National representative commissions

    211,635       182,396  
                 

Total commissions

    2,003,691       1,945,048  
                 

Net revenue

    21,844,591       20,069,248  
                 

Operating expenses

               

Program and production

    3,080,654       2,808,780  

News

    2,353,443       2,137,578  

Technical

    896,834       810,677  

Sales and promotion

    2,048,169       1,999,315  

General and administrative

    3,294,927       3,223,088  

Depreciation and amortization

    1,355,930       1,531,576  

Barter and other operating expenses

    705,760       713,344  
                 

Total operating expenses

    13,735,717       13,224,358  
                 

Operating income

    8,108,874       6,844,890  
                 

Interest expense, net

    (1,697,175 )     (1,074,396 )
                 

Other income (expense), net

    2,590       (21,271 )
                 

Income from continuing operations before income taxes

    6,414,289       5,749,223  
                 

Income tax expense

    (152,893 )     (431,230 )
                 

Income from continuing operations

    6,261,396       5,317,993  
                 

Income from discontinued operations

    145,485       67,628  
                 

Net income

    6,406,881       5,385,621  
                 

Less: Net income (loss) attributable to noncontrolling interest

    42       (23,042 )
                 

Net income attributable to Hoak Media, LLC

  $ 6,406,839     $ 5,408,663  

 

 
3

 

 

Hoak Media, LLC and Subsidiaries

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

Three Months Ended March 31,

 

 

   

2014

    2013  
    (Unaudited)  
                 

Cash flows from operating activities

               

Net income

  $ 6,406,881     $ 5,385,621  

Net income from discontinued operations

    (145,485 )     (67,628 )
                 

Net income from continuing operations

    6,261,396       5,317,993  
                 

Adjustments to reconcile net income to net cash provided by operating activities

               

Depreciation and amortization

    1,355,930       1,531,576  

Bad debt expense

    28,895       12,215  

(Excess) deficit of barter revenue over barter expense

    (22,372 )     6,851  

Noncash compensation

    108,579       178,917  

Loss (gain) on sale of assets

    (2,621 )     21,269  

Amortization of deferred financing costs

    135,156       116,691  

Deferred income taxes

    (62,160 )     79,880  

Net changes in current assets and liabilities

               

Accounts receivable, net

    1,519,478       239,488  

Prepaid expenses and other current assets

    72,184       (54,668 )

Income tax receivable

    (84,947 )     1,350  

Accounts payable

    (341,222 )     (660,883 )

Accrued liabilities

    (537,493 )     (129,763 )

Deferred revenue

    (678,970 )     (680,039 )
                 

Net cash provided by operating activities, continuing operations

    7,751,833       5,980,877  

Net cash (used in) operating activities, discontinued operations

    (108,671 )     (81,756 )
                 

Net cash provided by operating activities

    7,643,162       5,899,121  
                 

Cash flows from investing activities

               

Additions to property and equipment

    (897,817 )     (1,142,849 )

Proceeds from sale of assets

    4,205       7,208  
                 

Net cash used in investing activities, continuing operations

    (893,612 )     (1,135,641 )

Net cash provided by investing activities, discontinued operations

    -       -  
                 

Net cash used in investing activities

    (893,612 )     (1,135,641 )

 

 
4

 

 

Hoak Media, LLC and Subsidiaries

 

CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

 

Three Months Ended March 31,

 

 

   

2014

    2013  
    (Unaudited)  
                 

Cash flows from financing activities

               

Distributions

  $ (1,803,104 )   $ (2,973,391 )

Deferred financing costs

    (24,006 )     -  

Repayment of note payable

    (5,776,853 )     (3,500,000 )
                 

Net cash used in financing activities, continuing operations

    (7,603,963 )     (6,473,391 )
                 

Net cash provided by financing activities, discontinued operations

    -       -  
                 

Net cash used in financing activities

    (7,603,963 )     (6,473,391 )
                 

Net decrease in cash

    (854,413 )     (1,709,911 )
                 

Cash at beginning of year, continuing and discontinued operations

    3,985,861       4,107,980  
                 

Cash at end of year, continuing operations

  $ 3,032,660     $ 2,330,591  
                 

Cash at end of year, discontinued operations

  $ 98,788     $ 67,478  
                 

Supplemental cash flow information

               

Interest paid

  $ 1,630,638     $ 976,114  
                 

Taxes paid

  $ 300,000     $ 350,000  

 

5