|
Delaware |
|
|
4832 |
|
|
27-1996555 |
|
|
(State or other jurisdiction of incorporation or organization) |
|
|
(Primary Standard Industrial Classification Code Number) |
|
|
(I.R.S. Employer Identification No.) |
|
| | | | | |
|
Joshua N. Korff Christopher A. Kitchen Kirkland & Ellis LLP 601 Lexington Avenue New York, New York 10022 (212) 446-4800 |
|
|
Luis R. Penalver Cahill Gordon & Reindel LLP 80 Pine Street New York, New York 10005 (212) 701-3000 |
|
| | | |
|
Large accelerated filer |
|
|
☐ |
|
|
Accelerated filer |
|
|
☐ |
|
|
Non-accelerated filer |
|
|
☒ (Do not check if a smaller reporting company) |
|
|
Smaller reporting company |
|
|
☐ |
|
| | | | | | | |
|
Title of Each Class of Securities to be Registered |
|
|
Amount to be Registered |
|
|
Estimated Maximum Offering Price Per Share(1) |
|
|
Proposed Maximum Aggregate Offering Price(1)(2) |
|
|
Amount of Registration Fee(3) |
| ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Class A Common Stock, $0.01 par value per share |
|
|
|
|
9,583,333 |
|
|
|
|
$ |
16.00 |
|
|
|
|
$ |
153,333,328.00 |
|
|
|
|
$ |
19,749.33 |
|
| ||||
| | | | | | | | | | | | | | | ||||||||||||||||
![[MISSING IMAGE: lg_townsquare.jpg]](lg_townsquare.jpg)
|
|
|
|
Per Share |
|
|
Total |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Public offering price |
|
|
|
$ |
|
|
|
|
$ |
|
| ||||
|
Underwriting discounts and commissions |
|
|
|
$ |
|
|
|
|
$ |
|
| ||||
|
Proceeds, before expenses, to us |
|
|
|
$ |
|
|
|
|
$ |
|
|
| |||
| | | | | | | | |||||||||
|
BofA Merrill Lynch |
|
|
Jefferies |
|
|
RBC Capital Markets |
|
| | | | | |
|
Guggenheim Securities |
|
|
Macquarie Capital |
|
| | | |
![[MISSING IMAGE: t1401175_ifc.jpg]](t1401175_ifc.jpg)
|
|
|
|
Page |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | | ||||
![[MISSING IMAGE: t1401272_map-bw.jpg]](t1401272_map-bw.jpg)
![[MISSING IMAGE: t1401272_flowchart-bw.jpg]](t1401272_flowchart-bw.jpg)
![[MISSING IMAGE: t1401272_orgchart.jpg]](t1401272_orgchart.jpg)
|
|
|
|
Year Ended December 31, |
|
|
Three Months Ended March 31, |
|
|
| ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Pro Forma Year Ended December 31, 2013 |
|
|
Pro Forma Three Months Ended March 31, 2014 |
| ||||||||||||||||||||||||||||||||||||
|
($ in thousands, except share and per share data) |
|
|
2012 |
|
|
2013 |
|
|
2013 |
|
|
2014 |
| ||||||||||||||||||||||||||||||
|
Statement of Operations Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net revenue |
|
|
|
$ |
222,736 |
|
|
|
|
$ |
268,578 |
|
|
|
|
$ |
53,473 |
|
|
|
|
$ |
79,161 |
|
|
|
|
$ |
345,111 |
|
|
|
|
$ |
79,161 |
|
| ||||||
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Direct operating expenses, excluding depreciation and amortization |
|
|
|
|
153,103 |
|
|
|
|
|
185,214 |
|
|
|
|
|
40,476 |
|
|
|
|
|
57,742 |
|
|
|
|
|
229,071 |
|
|
|
|
|
57,742 |
|
| ||||||
|
Depreciation and amortization |
|
|
|
|
14,824 |
|
|
|
|
|
15,189 |
|
|
|
|
|
4,026 |
|
|
|
|
|
4,386 |
|
|
|
|
|
18,714 |
|
|
|
|
|
4,386 |
|
| ||||||
|
Corporate expenses |
|
|
|
|
17,750 |
|
|
|
|
|
21,124 |
|
|
|
|
|
3,791 |
|
|
|
|
|
5,437 |
|
|
|
|
|
23,846 |
|
|
|
|
|
5,437 |
|
| ||||||
|
Transaction and other restructuring costs |
|
|
|
|
1,782 |
|
|
|
|
|
2,001 |
|
|
|
|
|
1 |
|
|
|
|
|
28 |
|
|
|
|
|
2,001 |
|
|
|
|
|
28 |
|
| ||||||
|
Change in fair value of contingent consideration |
|
|
|
|
— |
|
|
|
|
|
(1,100 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,100 |
) |
|
|
|
|
|
— |
|
| ||||
|
Net loss (gain) on sale of assets |
|
|
|
|
123 |
|
|
|
|
|
(36 |
) |
|
|
|
|
|
(45 |
) |
|
|
|
|
|
(110 |
) |
|
|
|
|
|
(33 |
) |
|
|
|
|
|
(110 |
) |
|
| |
|
Total operating costs and expenses |
|
|
|
|
187,582 |
|
|
|
|
|
222,392 |
|
|
|
|
|
48,249 |
|
|
|
|
|
67,483 |
|
|
|
|
|
272,499 |
|
|
|
|
|
67,483 |
|
| ||||||
|
Operating income |
|
|
|
|
35,154 |
|
|
|
|
|
46,186 |
|
|
|
|
|
5,224 |
|
|
|
|
|
11,678 |
|
|
|
|
|
72,612 |
|
|
|
|
|
11,678 |
|
| ||||||
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Interest expense, net |
|
|
|
|
(28,291 |
) |
|
|
|
|
|
(35,620 |
) |
|
|
|
|
|
(7,409 |
) |
|
|
|
|
|
(12,080 |
) |
|
|
|
|
|
(45,766 |
) |
|
|
|
|
|
(10,568 |
) |
|
|
|
Loss on early extinguishment of debt |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(199 |
) |
|
|
|
|
|
— |
|
| |||||
|
Net loss on derivative instruments |
|
|
|
|
(129 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
| ||
|
Other income (expense), net |
|
|
|
|
6 |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
(37 |
) |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
(37 |
) |
|
| |
|
Total other expense |
|
|
|
|
(28,414 |
) |
|
|
|
|
|
(35,735 |
) |
|
|
|
|
|
(7,422 |
) |
|
|
|
|
|
(12,117 |
) |
|
|
|
|
|
(46,080 |
) |
|
|
|
|
|
(10,605 |
) |
|
|
|
Income (loss) before income taxes |
|
|
|
|
6,740 |
|
|
|
|
|
10,451 |
|
|
|
|
|
(2,198 |
) |
|
|
|
|
|
(439 |
) |
|
|
|
|
|
26,532 |
|
|
|
|
|
1,073 |
|
| ||||
|
Provision for income taxes |
|
|
|
|
340 |
|
|
|
|
|
340 |
|
|
|
|
|
85 |
|
|
|
|
|
91 |
|
|
|
|
|
10,321 |
|
|
|
|
|
417 |
|
| ||||||
|
Net income (loss) |
|
|
|
$ |
6,400 |
|
|
|
|
$ |
10,111 |
|
|
|
|
$ |
(2,283 |
) |
|
|
|
|
$ |
(530 |
) |
|
|
|
|
$ |
16,211 |
|
|
|
|
$ |
656 |
|
| ||||
|
Balance Sheet Data (at end of period): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cash |
|
|
|
$ |
22,305 |
|
|
|
|
$ |
45,647 |
|
|
|
|
$ |
28,896 |
|
|
|
|
$ |
57,339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Working capital |
|
|
|
|
31,440 |
|
|
|
|
|
58,486 |
|
|
|
|
|
30,679 |
|
|
|
|
|
60,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total assets |
|
|
|
|
610,121 |
|
|
|
|
|
939,203 |
|
|
|
|
|
613,783 |
|
|
|
|
|
941,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total debt, including current maturities |
|
|
|
|
367,447 |
|
|
|
|
|
653,472 |
|
|
|
|
|
367,156 |
|
|
|
|
|
653,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Members’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Controlling interest |
|
|
|
|
207,896 |
|
|
|
|
|
234,039 |
|
|
|
|
|
205,613 |
|
|
|
|
|
233,668 |
|
|
|
|
|
|
|
| | | | | | | | |||||
|
Non-controlling interest |
|
|
|
|
442 |
|
|
|
|
|
492 |
|
|
|
|
|
442 |
|
|
|
|
|
492 |
|
|
|
|
|
|
|
| | | | | | | | |||||
|
Cash Flow Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cash flow provided by operating activities |
|
|
|
$ |
19,847 |
|
|
|
|
$ |
26,204 |
|
|
|
|
$ |
9,116 |
|
|
|
|
$ |
14,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cash flow used in investing activities |
|
|
|
|
(142,200 |
) |
|
|
|
|
|
(286,170 |
) |
|
|
|
|
|
(2,061 |
) |
|
|
|
|
|
(2,079 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash flow provided by (used in) financing activities |
|
|
|
|
119,666 |
|
|
|
|
|
283,308 |
|
|
|
|
|
(464 |
) |
|
|
|
|
|
(424 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Pro forma C corporation data (unaudited): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Historical profit (loss) before taxes |
|
|
|
|
|
|
|
|
|
|
10,451 |
|
|
|
|
|
|
|
|
|
|
|
(439 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pro forma income taxes |
|
|
|
|
|
|
|
|
|
|
4,065 |
|
|
|
|
|
|
|
|
|
|
|
(171 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pro forma net income (loss) |
|
|
|
|
|
|
|
|
|
$ |
6,386 |
|
|
|
|
|
|
|
|
|
|
$ |
(268 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pro forma net income (loss) per share(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Basic |
|
|
|
|
|
|
|
|
|
$ |
0.85 |
|
|
|
|
|
|
|
|
|
|
$ |
(0.03 |
) |
|
|
|
|
$ |
0.98 |
|
|
|
|
$ |
0.04 |
|
| |||||
|
Diluted |
|
|
|
|
|
|
|
|
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
$ |
(0.03 |
) |
|
|
|
|
$ |
0.63 |
|
|
|
|
$ |
0.02 |
|
| |||||
|
Weighted average shares outstanding(1)(2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Basic |
|
|
|
|
|
|
|
|
|
|
7,547,254 |
|
|
|
|
|
|
|
|
|
|
|
7,865,880 |
|
|
|
|
|
16,461,140 |
|
|
|
|
|
16,779,766 |
|
| ||||||
|
Diluted(3) |
|
|
|
|
|
|
|
|
|
|
16,691,099 |
|
|
|
|
|
|
|
|
|
|
|
7,865,880 |
|
|
|
|
|
25,604,985 |
|
|
|
|
|
26,263,050 |
|
| ||||||
|
Other Financial Data: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Direct Profit(4) |
|
|
|
|
69,633 |
|
|
|
|
|
83,364 |
|
|
|
|
|
12,997 |
|
|
|
|
|
21,419 |
|
|
|
|
|
116,040 |
|
|
|
|
|
21,419 |
|
| ||||||
|
Adjusted EBITDA(4) |
|
|
|
|
51,883 |
|
|
|
|
|
62,240 |
|
|
|
|
|
9,206 |
|
|
|
|
|
16,141 |
|
|
|
|
|
92,194 |
|
|
|
|
|
16,141 |
|
| ||||||
|
Adjusted EBITDA excluding duplicative corporate expenses(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,916 |
|
|
|
|
|
16,141 |
|
| ||||||
|
Capital expenditures |
|
|
|
|
9,894 |
|
|
|
|
|
9,526 |
|
|
|
|
|
1,941 |
|
|
|
|
|
1,995 |
|
|
|
|
|
9,855 |
|
|
|
|
|
1,995 |
|
| ||||||
|
Adjusted EBITDA adjusted for certain expenditures(4) |
|
|
|
$ |
21,996 |
|
|
|
|
$ |
20,829 |
|
|
|
|
$ |
6,215 |
|
|
|
|
$ |
12,242 |
|
|
|
|
$ |
41,505 |
|
|
|
|
$ |
12,994 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
|
|
|
|
Year Ended December 31, |
|
|
Three Months Ended March 31, |
|
|
Pro Forma Year Ended December 31, 2013 |
|
|
Pro Forma Three Months Ended March 31, 2014 |
| ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
2012 |
|
|
2013 |
|
|
2013 |
|
|
2014 |
| ||||||||||||||||||||||||||||||
|
Net income (loss) |
|
|
|
$ |
6,400 |
|
|
|
|
$ |
10,111 |
|
|
|
|
$ |
(2,283 |
) |
|
|
|
|
$ |
(530 |
) |
|
|
|
|
$ |
16,211 |
|
|
|
|
$ |
656 |
|
| ||||
|
Provision for income taxes |
|
|
|
|
340 |
|
|
|
|
|
340 |
|
|
|
|
|
85 |
|
|
|
|
|
91 |
|
|
|
|
|
10,321 |
|
|
|
|
|
417 |
|
| ||||||
|
Interest expense, net |
|
|
|
|
28,291 |
|
|
|
|
|
35,620 |
|
|
|
|
|
7,409 |
|
|
|
|
|
12,080 |
|
|
|
|
|
45,766 |
|
|
|
|
|
10,568 |
|
| ||||||
|
Transaction and other restructuring costs(a) |
|
|
|
|
1,782 |
|
|
|
|
|
2,001 |
|
|
|
|
|
1 |
|
|
|
|
|
28 |
|
|
|
|
|
2,001 |
|
|
|
|
|
28 |
|
| ||||||
|
Depreciation and amortization |
|
|
|
|
14,824 |
|
|
|
|
|
15,189 |
|
|
|
|
|
4,026 |
|
|
|
|
|
4,386 |
|
|
|
|
|
18,714 |
|
|
|
|
|
4,386 |
|
| ||||||
|
Corporate expenses(b) |
|
|
|
|
17,750 |
|
|
|
|
|
21,124 |
|
|
|
|
|
3,791 |
|
|
|
|
|
5,437 |
|
|
|
|
|
23,846 |
|
|
|
|
|
5,437 |
|
| ||||||
|
Other(c) |
|
|
|
|
246 |
|
|
|
|
|
(1,021 |
) |
|
|
|
|
|
(32 |
) |
|
|
|
|
|
(73 |
) |
|
|
|
|
|
(819 |
) |
|
|
|
|
|
(73 |
) |
|
| |
|
Direct Profit |
|
|
|
|
69,633 |
|
|
|
|
|
83,364 |
|
|
|
|
|
12,997 |
|
|
|
|
|
21,419 |
|
|
|
|
|
116,040 |
|
|
|
|
|
21,419 |
|
| ||||||
|
Corporate expenses(b) |
|
|
|
|
(17,750 |
) |
|
|
|
|
|
(21,124 |
) |
|
|
|
|
|
(3,791 |
) |
|
|
|
|
|
(5,437 |
) |
|
|
|
|
|
(23,846 |
) |
|
|
|
|
|
(5,437 |
) |
|
|
|
Stock-based compensation |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
159 |
|
|
|
|
|
— |
|
|
|
|
|
159 |
|
| ||||||
|
Adjusted EBITDA |
|
|
|
|
51,883 |
|
|
|
|
|
62,240 |
|
|
|
|
|
9,206 |
|
|
|
|
|
16,141 |
|
|
|
|
|
92,194 |
|
|
|
|
|
16,141 |
|
| ||||||
|
Adjustment to corporate expenses to reflect removal of duplicative acquired company corporate expenses(d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,722 |
|
|
|
|
|
— |
|
| ||||||
|
Adjusted EBITDA excluding duplicative corporate expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,916 |
|
|
|
|
|
16,141 |
|
| ||||||
|
Net cash interest expense |
|
|
|
|
(19,757 |
) |
|
|
|
|
|
(31,392 |
) |
|
|
|
|
|
(930 |
) |
|
|
|
|
|
(1,894 |
) |
|
|
|
|
|
(43,063 |
) |
|
|
|
|
|
(1,142 |
) |
|
|
|
Capital expenditures |
|
|
|
|
(9,894 |
) |
|
|
|
|
|
(9,526 |
) |
|
|
|
|
|
(1,941 |
) |
|
|
|
|
|
(1,995 |
) |
|
|
|
|
|
(9,855 |
) |
|
|
|
|
|
(1,995 |
) |
|
|
|
Cash paid for taxes(e) |
|
|
|
|
(236 |
) |
|
|
|
|
|
(493 |
) |
|
|
|
|
|
(120 |
) |
|
|
|
|
|
(10 |
) |
|
|
|
|
|
(493 |
) |
|
|
|
|
|
(10 |
) |
|
|
|
Adjusted EBITDA adjusted for certain expenditures |
|
|
|
$ |
21,996 |
|
|
|
|
$ |
20,829 |
|
|
|
|
$ |
6,215 |
|
|
|
|
$ |
12,242 |
|
|
|
|
$ |
41,505 |
|
|
|
|
$ |
12,994 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
|
|
|
|
As of March 31, 2014 |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(in thousands) |
|
|
Actual |
|
|
Pro Forma |
| ||||||||
|
Cash(1) |
|
|
|
$ |
57,339 |
|
|
|
|
$ |
10,869 |
|
| ||
|
Debt: |
| | | | | | | | | | | | | | |
|
Senior Secured Credit Facility |
| | | | | | | | | | | | | | |
|
Revolving credit facility(2) |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Term loans |
|
|
|
|
202,468 |
|
|
|
|
|
73,899 |
|
| ||
|
Senior PIK Notes |
|
|
|
|
31,151 |
|
|
|
|
|
— |
|
| ||
|
Capitalized obligations |
|
|
|
|
525 |
|
|
|
|
|
525 |
|
| ||
|
Total Secured Debt |
|
|
|
|
234,144 |
|
|
|
|
|
74,424 |
|
| ||
|
Senior Notes(3) |
|
|
|
|
410,900 |
|
|
|
|
|
410,900 |
|
| ||
|
Total Debt |
|
|
|
|
645,044 |
|
|
|
|
|
485,324 |
|
| ||
|
Total Members’ Equity/Stockholders’ Equity(4) |
|
|
|
|
234,160 |
|
|
|
|
|
345,970 |
|
| ||
|
Total Capitalization |
|
|
|
$ |
879,204 |
|
|
|
|
$ |
831,294 |
|
| ||
| | | | | | | | | ||||||||
|
Assumed initial public offering price per share |
|
|
|
|
|
|
|
|
|
$ |
15.00 |
|
| ||
|
Net tangible book value per share as of March 31, 2014 after giving effect to the Conversion |
|
|
|
$ |
(27.02 |
) |
|
| | | | | | | |
|
Increase per share attributable to new investors |
|
|
|
$ |
12.88 |
|
| | | | | | | | |
|
|
| | | | | | | | | | | | | | |
|
Pro forma net tangible book value per share after this offering |
|
|
|
|
|
|
|
|
|
$ |
(14.14 |
) |
|
| |
|
Dilution per share to new investors |
|
|
|
|
|
|
|
|
|
$ |
29.14 |
|
| ||
| | | | | | | | | ||||||||
|
|
|
|
Shares Purchased |
|
|
Total Consideration |
|
|
Average Price Per Share |
| ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Number |
|
|
Percent |
|
|
Amount (millions) |
|
|
Percent |
| |||||||||||||||||||||||
|
Existing stockholders |
|
|
|
|
485,331 |
|
|
|
|
|
5.5 |
% |
|
|
|
|
$ |
5.6 |
|
|
|
|
|
4.3 |
% |
|
|
|
|
$ |
11.54 |
|
| |||
|
New investors |
|
|
|
|
8,333,333 |
|
|
|
|
|
94.5 |
% |
|
|
|
|
$ |
125.0 |
|
|
|
|
|
95.7 |
% |
|
|
|
|
$ |
15.00 |
|
| |||
|
Total |
|
|
|
|
8,818,664 |
|
|
|
|
|
100.0 |
% |
|
|
|
|
$ |
130.6 |
|
|
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
| |||
| | | | | | | | | | | | | | | | | | ||||||||||||||||||||
|
|
|
|
Year Ended December 31, |
|
|
Three Months Ended March 31, |
| ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands, except share and per share data) |
|
|
2012 |
|
|
2013 |
|
|
2013 |
|
|
2014 |
| ||||||||||||||||
|
Statement of Operations Data: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net revenue |
|
|
|
$ |
222,736 |
|
|
|
|
$ |
268,578 |
|
|
|
|
$ |
53,473 |
|
|
|
|
$ |
79,161 |
|
| ||||
|
Operating costs and expenses: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Direct operating expenses, excluding depreciation and amortization |
|
|
|
|
153,103 |
|
|
|
|
|
185,214 |
|
|
|
|
|
40,476 |
|
|
|
|
|
57,742 |
|
| ||||
|
Depreciation and amortization |
|
|
|
|
14,824 |
|
|
|
|
|
15,189 |
|
|
|
|
|
4,026 |
|
|
|
|
|
4,386 |
|
| ||||
|
Corporate expenses |
|
|
|
|
17,750 |
|
|
|
|
|
21,124 |
|
|
|
|
|
3,791 |
|
|
|
|
|
5,437 |
|
| ||||
|
Transaction and other restructuring costs |
|
|
|
|
1,782 |
|
|
|
|
|
2,001 |
|
|
|
|
|
1 |
|
|
|
|
|
28 |
|
| ||||
|
Change in fair value of contingent consideration |
|
|
|
|
— |
|
|
|
|
|
(1,100 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Net loss (gain) on sale of assets |
|
|
|
|
123 |
|
|
|
|
|
(36 |
) |
|
|
|
|
|
(45 |
) |
|
|
|
|
|
(110 |
) |
|
| |
|
Total operating costs and expenses |
|
|
|
|
187,582 |
|
|
|
|
|
222,392 |
|
|
|
|
|
48,249 |
|
|
|
|
|
67,483 |
|
| ||||
|
Operating income |
|
|
|
|
35,154 |
|
|
|
|
|
46,186 |
|
|
|
|
|
5,224 |
|
|
|
|
|
11,678 |
|
| ||||
|
Other (expense) income: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net |
|
|
|
|
(28,291 |
) |
|
|
|
|
|
(35,620 |
) |
|
|
|
|
|
(7,409 |
) |
|
|
|
|
|
(12,080 |
) |
|
|
|
Net loss on derivative instruments |
|
|
|
|
(129 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
| |
|
Other income (expense), net |
|
|
|
|
6 |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
(37 |
) |
|
| |
|
Total other expense |
|
|
|
|
(28,414 |
) |
|
|
|
|
|
(35,735 |
) |
|
|
|
|
|
(7,422 |
) |
|
|
|
|
|
(12,117 |
) |
|
|
|
Income (loss) before income taxes |
|
|
|
|
6,740 |
|
|
|
|
|
10,451 |
|
|
|
|
|
(2,198 |
) |
|
|
|
|
|
(439 |
) |
|
| ||
|
Provision for income taxes |
|
|
|
|
340 |
|
|
|
|
|
340 |
|
|
|
|
|
85 |
|
|
|
|
|
91 |
|
| ||||
|
Net income (loss) |
|
|
|
$ |
6,400 |
|
|
|
|
$ |
10,111 |
|
|
|
|
$ |
(2,283 |
) |
|
|
|
|
$ |
(530 |
) |
|
| ||
|
Pro forma C corporation data (unaudited): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Historical profit (loss) before taxes |
|
|
|
|
|
|
|
|
|
|
10,451 |
|
|
|
|
|
|
|
|
|
|
|
(439 |
) |
|
| |||
|
Pro forma income taxes |
|
|
|
|
|
|
|
|
|
|
4,065 |
|
|
|
|
|
|
|
|
|
|
|
(171 |
) |
|
| |||
|
Pro forma net income (loss) |
|
|
|
|
|
|
|
|
|
$ |
6,386 |
|
|
|
|
|
|
|
|
|
|
$ |
(268 |
) |
|
| |||
|
Pro forma net income (loss) per share(1): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic |
|
|
|
|
|
|
|
|
|
$ |
0.85 |
|
|
|
|
|
|
|
|
|
|
$ |
(0.03 |
) |
|
| |||
|
Diluted |
|
|
|
|
|
|
|
|
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
$ |
(0.03 |
) |
|
| |||
|
Weighted Average Shares Outstanding(1)(2): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic |
|
|
|
|
|
|
|
|
|
|
7,547,254 |
|
|
|
|
|
|
|
|
|
|
|
7,865,880 |
|
| ||||
|
Diluted(3) |
|
|
|
|
|
|
|
|
|
|
16,691,099 |
|
|
|
|
|
|
|
|
|
|
|
7,865,880 |
|
| ||||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
Year Ended December 31, |
|
|
Three Months Ended March 31, 2014 |
| |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
2012 |
|
|
2013 |
| |||||||||||||||
|
Selected Balance Sheet Data (at end of period): |
| | | | | | | | | | | | | | | | | | | | | |
|
Cash |
|
|
|
$ |
22,305 |
|
|
|
|
$ |
45,647 |
|
|
|
|
$ |
57,339 |
|
| |||
|
Working capital |
|
|
|
|
31,440 |
|
|
|
|
|
58,486 |
|
|
|
|
|
60,681 |
|
| |||
|
Total assets |
|
|
|
|
610,121 |
|
|
|
|
|
939,203 |
|
|
|
|
|
941,897 |
|
| |||
|
Total debt, including current maturities |
|
|
|
|
367,447 |
|
|
|
|
|
653,472 |
|
|
|
|
|
653,518 |
|
| |||
|
Members’ equity: |
| | | | | | | | | | | | | | | | | | | | | |
|
Controlling interest |
|
|
|
|
207,896 |
|
|
|
|
|
234,039 |
|
|
|
|
|
233,668 |
|
| |||
|
Non-controlling interest |
|
|
|
|
442 |
|
|
|
|
|
492 |
|
|
|
|
|
492 |
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
| | | | | | | | | | | | ||||||||||||
|
($ in thousands) |
|
|
Townsquare Media, LLC |
|
|
Pro Forma Adjustments for the Offering |
|
|
Townsquare Media, LLC Pro Forma for the Offering |
| ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Local Advertising net revenue |
|
|
|
|
65,272 |
|
|
|
|
|
|
|
|
|
|
|
65,272 |
|
| |||
|
Other Media and Entertainment net revenue |
|
|
|
|
13,889 |
|
|
|
|
|
|
|
|
|
|
|
13,889 |
|
| |||
|
Net revenue |
|
|
|
$ |
79,161 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
79,161 |
|
| |||
|
Local Advertising direct operating expenses |
|
|
|
|
45,074 |
|
|
|
|
|
|
|
|
|
|
|
45,074 |
|
| |||
|
Other Media and Entertainment direct operating expenses |
|
|
|
|
12,668 |
|
|
|
|
|
|
|
|
|
|
|
12,668 |
|
| |||
|
Direct operating expenses, excluding depreciation and amortization |
|
|
|
|
57,742 |
|
|
|
|
|
— |
|
|
|
|
|
57,742 |
|
| |||
|
Depreciation and amortization |
|
|
|
|
4,386 |
|
|
|
|
|
|
|
|
|
|
|
4,386 |
|
| |||
|
Corporate expenses |
|
|
|
|
5,437 |
|
|
|
|
|
|
|
|
|
|
|
5,437 |
|
| |||
|
Transaction and other restructuring costs |
|
|
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
28 |
|
| |||
|
Net gain on sale of assets |
|
|
|
|
(110 |
) |
|
|
|
|
|
|
|
|
|
|
|
(110 |
) |
|
| |
|
Total operating costs and expenses |
|
|
|
|
67,483 |
|
|
|
|
|
— |
|
|
|
|
|
67,483 |
|
| |||
|
Operating income |
|
|
|
|
11,678 |
|
|
|
|
|
— |
|
|
|
|
|
11,678 |
|
| |||
|
Other (expense) income: |
| | | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net |
|
|
|
|
(12,080 |
) |
|
|
|
|
|
1,512 |
(1) |
|
|
|
|
|
(10,568 |
) |
|
|
|
Other expense, net |
|
|
|
|
(37 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(37 |
) |
|
| |
|
(Loss) income before income taxes |
|
|
|
|
(439 |
) |
|
|
|
|
|
1,512 |
|
|
|
|
|
1,073 |
|
| ||
|
Provision for income taxes |
|
|
|
|
91 |
|
|
|
|
|
326 |
(2) |
|
|
|
|
|
417 |
|
| ||
|
Net (loss) income |
|
|
|
$ |
(530 |
) |
|
|
|
|
$ |
1,186 |
|
|
|
|
$ |
656 |
|
| ||
| | | | | | | | | | | | ||||||||||||
|
Removal of cash interest expense on incremental term loans related to $82.1 million contemplated paydown with proceeds of this offering, assuming historical 1-month LIBOR (3.60% for the period) |
|
|
|
$ |
752 |
|
| |
|
Removal of non-cash interest expense on Senior PIK Notes related to contemplated paydown with proceeds of this offering |
|
|
|
|
760 |
|
| |
|
Total |
|
|
|
$ |
1,512 |
|
| |
| | | | | |||||
|
Removal of historical Townsquare Media provision for income taxes |
|
|
|
$ |
(91 |
) |
|
|
|
Inclusion of provision for income taxes at an assumed 38.9% corporate tax rate |
|
|
|
|
417 |
|
| |
|
Total |
|
|
|
$ |
326 |
|
| |
| | | | | |||||
|
($ in thousands) |
|
|
Townsquare Media, LLC |
|
|
Boise Jan 1, – Nov 13, 2013 |
|
|
Cumulus II Jan 1, – Nov 13, 2013 |
|
|
Live Events |
|
|
Divestitures(1) |
|
|
Pro Forma Adjustments for the Transactions |
|
|
Townsquare Media, LLC Pro Forma for the Transactions |
|
|
Pro Forma Adjustments for the Offering |
|
|
Townsquare Media, LLC Pro Forma for the Offering |
| ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Local Advertising net revenue |
|
|
|
$ |
229,653 |
|
|
|
|
$ |
7,075 |
|
|
|
|
$ |
58,338 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(2 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
295,064 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
295,064 |
|
| ||||||||
|
Other Media and Entertainment net revenue |
|
|
|
|
38,925 |
|
|
|
|
|
730 |
|
|
|
|
|
3,153 |
|
|
|
|
|
7,239 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
50,047 |
|
|
|
|
|
— |
|
|
|
|
|
50,047 |
|
| |||||||||
|
Net revenue |
|
|
|
|
268,578 |
|
|
|
|
|
7,805 |
|
|
|
|
|
61,491 |
|
|
|
|
|
7,239 |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
— |
|
|
|
|
|
345,111 |
|
|
|
|
|
— |
|
|
|
|
|
345,111 |
|
| ||||||||
|
Local Advertising direct operating expenses |
|
|
|
|
147,720 |
|
|
|
|
|
5,346 |
|
|
|
|
|
31,888 |
|
|
|
|
|
— |
|
|
|
|
|
(10 |
) |
|
|
|
|
|
— |
|
|
|
|
|
184,944 |
|
|
|
|
|
— |
|
|
|
|
|
184,944 |
|
| ||||||||
|
Other Media and Entertainment direct operating expenses |
|
|
|
|
37,494 |
|
|
|
|
|
316 |
|
|
|
|
|
846 |
|
|
|
|
|
5,472 |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
|
|
|
|
44,127 |
|
|
|
|
|
— |
|
|
|
|
|
44,127 |
|
| ||||||||
|
Direct operating expenses, excluding depreciation and amortization |
|
|
|
|
185,214 |
|
|
|
|
|
5,662 |
|
|
|
|
|
32,734 |
|
|
|
|
|
5,472 |
|
|
|
|
|
(11 |
) |
|
|
|
|
|
— |
|
|
|
|
|
229,071 |
|
|
|
|
|
— |
|
|
|
|
|
229,071 |
|
| ||||||||
|
Depreciation and amortization |
|
|
|
|
15,189 |
|
|
|
|
|
560 |
|
|
|
|
|
4,439 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,474 |
)(2) |
|
|
|
|
|
18,714 |
|
|
|
|
|
— |
|
|
|
|
|
18,714 |
|
| ||||||||
|
Corporate expenses |
|
|
|
|
21,124 |
|
|
|
|
|
238 |
|
|
|
|
|
2,484 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
23,846 |
|
|
|
|
|
— |
|
|
|
|
|
23,846 |
|
| |||||||||
|
Change in fair value of contingent consideration |
|
|
|
|
(1,100 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,100 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(1,100 |
) |
|
| ||||||
|
Transaction and other restructuring costs |
|
|
|
|
2,001 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,001 |
|
|
|
|
|
— |
|
|
|
|
|
2,001 |
|
| |||||||||
|
Net (gain) loss on sale of assets |
|
|
|
|
(36 |
) |
|
|
|
|
|
— |
|
|
|
|
|
3 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(33 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(33 |
) |
|
| ||||||
|
Total operating costs and expenses |
|
|
|
|
222,392 |
|
|
|
|
|
6,460 |
|
|
|
|
|
39,660 |
|
|
|
|
|
5,472 |
|
|
|
|
|
(11 |
) |
|
|
|
|
|
(1,474 |
) |
|
|
|
|
|
272,499 |
|
|
|
|
|
— |
|
|
|
|
|
272,499 |
|
| |||||||
|
Operating income |
|
|
|
|
46,186 |
|
|
|
|
|
1,345 |
|
|
|
|
|
21,831 |
|
|
|
|
|
1,767 |
|
|
|
|
|
9 |
|
|
|
|
|
1,474 |
|
|
|
|
|
72,612 |
|
|
|
|
|
— |
|
|
|
|
|
72,612 |
|
| |||||||||
|
Other (expense) income: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net |
|
|
|
|
(35,620 |
) |
|
|
|
|
|
(785 |
) |
|
|
|
|
|
(6,839 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(8,661 |
)(3) |
|
|
|
|
|
(51,905 |
) |
|
|
|
|
|
6,139 |
(4) |
|
|
|
|
|
(45,766 |
) |
|
| ||
|
Loss on early extinguishment of debt |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(199 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(199 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(199 |
) |
|
| ||||||
|
Net loss on derivative instruments |
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(1 |
) |
|
| ||||||
|
Other expense, net |
|
|
|
|
(114 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(114 |
) |
|
| ||||||
|
Income before income taxes |
|
|
|
|
10,451 |
|
|
|
|
|
560 |
|
|
|
|
|
14,793 |
|
|
|
|
|
1,767 |
|
|
|
|
|
9 |
|
|
|
|
|
(7,187 |
) |
|
|
|
|
|
20,393 |
|
|
|
|
|
6,139 |
|
|
|
|
|
26,532 |
|
| ||||||||
|
Provision for income taxes |
|
|
|
|
340 |
|
|
|
|
|
— |
|
|
|
|
|
5,956 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(5,956 |
)(5) |
|
|
|
|
|
340 |
|
|
|
|
|
9,981 |
(6) |
|
|
|
|
|
10,321 |
|
| |||||||
|
Net income (loss) |
|
|
|
$ |
10,111 |
|
|
|
|
$ |
560 |
|
|
|
|
$ |
8,837 |
|
|
|
|
$ |
1,767 |
|
|
|
|
$ |
9 |
|
|
|
|
$ |
(1,231 |
) |
|
|
|
|
$ |
20,053 |
|
|
|
|
$ |
(3,842 |
) |
|
|
|
|
$ |
16,211 |
|
| |||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
|
(1) |
|
|
Divestitures include results of operations for KDOK-AM sold in January 2013 and KDBN-FM sold in July 2013. |
| | | | | | | |
|
(2) |
|
|
Pro forma adjustments to depreciation and amortization include the following: |
| | | | | | | |
|
|
|
|
Removal of Cumulus II depreciation |
|
|
|
$ |
(4,439 |
) |
|
|
|
|
|
|
Removal of Boise depreciation |
|
|
|
|
(560 |
) |
|
|
|
|
|
|
Inclusion of Boise depreciation for period January 1, 2013 through November 13, 2013 at fair market value |
|
|
|
|
285 |
|
| |
|
|
|
|
Inclusion of Cumulus II depreciation for period January 1, 2013 through November 13, 2013 at fair market value |
|
|
|
|
3,240 |
|
| |
|
|
|
|
Total |
|
|
|
$ |
(1,474 |
) |
|
|
|
(3) |
|
|
Pro forma adjustments to net interest expense for the period January 1, 2013 through November 13, 2013 related to acquisitions and related financings that occurred in 2013: |
| | | | | | | |
|
|
|
|
Removal of historical net interest expense for debt not assumed |
| | | | | | | |
|
|
|
|
Removal of historical Boise net interest expense |
|
|
|
$ |
785 |
|
| |
|
|
|
|
Removal of historical Cumulus II net interest expense |
|
|
|
|
6,839 |
|
| |
|
|
|
|
Sub-total |
|
|
|
$ |
7,624 |
|
| |
|
|
|
|
Inclusion of net interest expense for acquisition financing |
| | | | | | | |
|
|
|
|
Inclusion of cash interest expense on $145.9 million of add-on Unsecured Senior Notes at an interest rate of 9.0% |
|
|
|
$ |
(11,417 |
) |
|
|
|
|
|
|
Inclusion of non-cash bond premium amortization on $145.9 million of add-on Unsecured Senior Notes which were issued at a premium |
|
|
|
|
1,474 |
|
| |
|
|
|
|
Net interest expense on $145.9 million of add-on Unsecured Senior Notes |
|
|
|
$ |
(9,943 |
) |
|
|
|
|
|
|
Inclusion of cash interest expense on $102.0 million of incremental term loans at an interest rate of L+350 basis points, assuming historical 1-month LIBOR (3.69% for the period) |
|
|
|
|
(3,309 |
) |
|
|
|
|
|
|
Inclusion of non-cash interest expense on $30.0 million of Senior PIK Notes |
|
|
|
|
(2,693 |
) |
|
|
|
|
|
|
Sub-total |
|
|
|
$ |
(15,945 |
) |
|
|
|
|
|
|
Inclusion of non-cash deferred financing costs related to acquisition financing |
|
|
|
|
|
|
| |
|
|
|
|
Inclusion of non-cash amortization of deferred financing costs on $145.9 million of add-on Unsecured Senior Notes |
|
|
|
$ |
(238 |
) |
|
|
|
|
|
|
Inclusion of non-cash amortization of deferred financing costs on $102.0 million of incremental term loans |
|
|
|
|
(102 |
) |
|
|
|
|
|
|
Sub-total |
|
|
|
$ |
(340 |
) |
|
|
|
|
|
|
Total |
|
|
|
$ |
(8,661 |
) |
|
|
|
(4) |
|
|
Pro forma adjustments to net interest expense related to this offering and the use of proceeds thereof: |
|
|
|
|
|
|
| |
|
|
|
|
Removal of cash interest expense on incremental term loans related to $82.1 million contemplated paydown with proceeds of this offering, assuming historical 1-month LIBOR (3.69% for the period) |
|
|
|
$ |
3,055 |
|
| |
|
|
|
|
Removal of non-cash interest expense on Senior PIK Notes related to contemplated paydown with proceeds of this offering |
|
|
|
|
3,084 |
|
| |
|
|
|
|
Total |
|
|
|
$ |
6,139 |
|
| |
|
(5) |
|
|
Reflects removal of historical Cumulus II provision for income taxes |
|
|
|
$ |
(5,956 |
) |
|
|
|
(6) |
|
|
Pro forma adjustments to provision for income taxes related to conversion of Townsquare Media to a corporation: |
|
|
|
|
|
|
| |
|
|
|
|
Removal of historical Townsquare Media provision for income taxes |
|
|
|
$ |
(340 |
) |
|
|
|
|
|
|
Inclusion of provision for income taxes at an assumed 38.9% corporate tax rate |
|
|
|
|
10,321 |
|
| |
|
|
|
|
Total |
|
|
|
$ |
9,981 |
|
| |
| | | | | | | | | ||||
|
|
|
|
Year Ended December 31, |
| |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
2012 |
|
|
2013 |
|
|
$ Change |
|
|
% Change |
| ||||||||||||||||
|
Statement of Operations Data: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Local Advertising net revenue |
|
|
|
$ |
198,306 |
|
|
|
|
$ |
229,653 |
|
|
|
|
$ |
31,347 |
|
|
|
|
|
15.8 |
% |
|
| |||
|
Other Media and Entertainment net revenue |
|
|
|
|
24,430 |
|
|
|
|
|
38,925 |
|
|
|
|
|
14,495 |
|
|
|
|
|
59.3 |
% |
|
| |||
|
Net revenue |
|
|
|
|
222,736 |
|
|
|
|
|
268,578 |
|
|
|
|
|
45,842 |
|
|
|
|
|
20.6 |
% |
|
| |||
|
Operating Costs and Expenses: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Local Advertising direct operating expenses |
|
|
|
|
133,255 |
|
|
|
|
|
147,720 |
|
|
|
|
|
14,465 |
|
|
|
|
|
10.9 |
% |
|
| |||
|
Other Media and Entertainment direct operating expenses |
|
|
|
|
19,848 |
|
|
|
|
|
37,494 |
|
|
|
|
|
17,646 |
|
|
|
|
|
88.9 |
% |
|
| |||
|
Direct operating expenses, excluding depreciation and amortization |
|
|
|
|
153,103 |
|
|
|
|
|
185,214 |
|
|
|
|
|
32,111 |
|
|
|
|
|
21.0 |
% |
|
| |||
|
Depreciation and amortization |
|
|
|
|
14,824 |
|
|
|
|
|
15,189 |
|
|
|
|
|
365 |
|
|
|
|
|
2.5 |
% |
|
| |||
|
Corporate expenses |
|
|
|
|
17,750 |
|
|
|
|
|
21,124 |
|
|
|
|
|
3,374 |
|
|
|
|
|
19.0 |
% |
|
| |||
|
Transaction and other restructuring costs |
|
|
|
|
1,782 |
|
|
|
|
|
2,001 |
|
|
|
|
|
219 |
|
|
|
|
|
12.3 |
% |
|
| |||
|
Change in fair value of contingent consideration |
|
|
|
|
— |
|
|
|
|
|
(1,100 |
) |
|
|
|
|
|
(1,100 |
) |
|
|
|
|
|
— |
|
| ||
|
Net loss (gain) on sale of assets |
|
|
|
|
123 |
|
|
|
|
|
(36 |
) |
|
|
|
|
|
(159 |
) |
|
|
|
|
|
— |
|
| ||
|
Total operating costs and expenses |
|
|
|
|
187,582 |
|
|
|
|
|
222,392 |
|
|
|
|
|
34,810 |
|
|
|
|
|
18.6 |
% |
|
| |||
|
Operating income |
|
|
|
|
35,154 |
|
|
|
|
|
46,186 |
|
|
|
|
|
11,032 |
|
|
|
|
|
31.4 |
% |
|
| |||
|
Other (expense) income: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net |
|
|
|
|
(28,291 |
) |
|
|
|
|
|
(35,620 |
) |
|
|
|
|
|
(7,329 |
) |
|
|
|
|
|
25.9 |
% |
|
|
|
Net loss on derivative instruments |
|
|
|
|
(129 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
128 |
|
|
|
|
|
99.2 |
% |
|
| |
|
Other income (expense), net |
|
|
|
|
6 |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
(120 |
) |
|
|
|
|
|
— |
|
| ||
|
Total other expense |
|
|
|
|
(28,414 |
) |
|
|
|
|
|
(35,735 |
) |
|
|
|
|
|
(7,321 |
) |
|
|
|
|
|
25.8 |
% |
|
|
|
Income before income taxes |
|
|
|
|
6,740 |
|
|
|
|
|
10,451 |
|
|
|
|
|
3,711 |
|
|
|
|
|
55.1 |
% |
|
| |||
|
Provision for income taxes |
|
|
|
|
340 |
|
|
|
|
|
340 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Net income |
|
|
|
$ |
6,400 |
|
|
|
|
$ |
10,111 |
|
|
|
|
$ |
3,711 |
|
|
|
|
|
58.0 |
% |
|
| |||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
Year Ended December 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
2012 |
|
|
2013 |
| ||||||||
|
Bank borrowings—term loan and revolving credit facilities |
|
|
|
$ |
2,972 |
|
|
|
|
$ |
— |
|
| ||
|
Senior Notes |
|
|
|
|
17,689 |
|
|
|
|
|
27,668 |
|
| ||
|
Incremental Term Loans |
|
|
|
|
3,912 |
|
|
|
|
|
5,353 |
|
| ||
|
Subordinated Notes |
|
|
|
|
979 |
|
|
|
|
|
392 |
|
| ||
|
Capital loans and other |
|
|
|
|
155 |
|
|
|
|
|
98 |
|
| ||
|
Loan origination cost |
|
|
|
|
2,605 |
|
|
|
|
|
2,111 |
|
| ||
|
Interest income |
|
|
|
|
(21 |
) |
|
|
|
|
|
(2 |
) |
|
|
|
Interest expense, net |
|
|
|
$ |
28,291 |
|
|
|
|
$ |
35,620 |
|
| ||
| | | | | | | | | ||||||||
|
|
|
|
Three Months Ended March 31, |
| |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
2013 |
|
|
2014 |
|
|
$ Change |
|
|
% Change |
| ||||||||||||||||
|
Statement of Operations Data: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Local Advertising net revenue |
|
|
|
$ |
47,324 |
|
|
|
|
$ |
65,272 |
|
|
|
|
$ |
17,948 |
|
|
|
|
|
37.9 |
% |
|
| |||
|
Other Media and Entertainment net revenue |
|
|
|
|
6,149 |
|
|
|
|
|
13,889 |
|
|
|
|
|
7,740 |
|
|
|
|
|
125.9 |
% |
|
| |||
|
Net revenue |
|
|
|
|
53,473 |
|
|
|
|
|
79,161 |
|
|
|
|
|
25,688 |
|
|
|
|
|
48.0 |
% |
|
| |||
|
Operating Costs and Expenses: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Local Advertising direct operating expenses |
|
|
|
|
34,507 |
|
|
|
|
|
45,074 |
|
|
|
|
|
10,567 |
|
|
|
|
|
30.6 |
% |
|
| |||
|
Other Media and Entertainment direct operating expenses |
|
|
|
|
5,969 |
|
|
|
|
|
12,668 |
|
|
|
|
|
6,699 |
|
|
|
|
|
112.2 |
% |
|
| |||
|
Direct operating expenses, excluding depreciation and amortization |
|
|
|
|
40,476 |
|
|
|
|
|
57,742 |
|
|
|
|
|
17,266 |
|
|
|
|
|
42.7 |
% |
|
| |||
|
Depreciation and amortization |
|
|
|
|
4,026 |
|
|
|
|
|
4,386 |
|
|
|
|
|
360 |
|
|
|
|
|
8.9 |
% |
|
| |||
|
Corporate expenses |
|
|
|
|
3,791 |
|
|
|
|
|
5,437 |
|
|
|
|
|
1,646 |
|
|
|
|
|
43.4 |
% |
|
| |||
|
Transaction and other restructuring costs |
|
|
|
|
1 |
|
|
|
|
|
28 |
|
|
|
|
|
27 |
|
|
|
|
|
— |
|
| ||||
|
Net gain on sale of assets |
|
|
|
|
(45 |
) |
|
|
|
|
|
(110 |
) |
|
|
|
|
|
(65 |
) |
|
|
|
|
|
144.4 |
% |
|
|
|
Total operating costs and expenses |
|
|
|
|
48,249 |
|
|
|
|
|
67,483 |
|
|
|
|
|
19,234 |
|
|
|
|
|
39.9 |
% |
|
| |||
|
Operating income |
|
|
|
|
5,224 |
|
|
|
|
|
11,678 |
|
|
|
|
|
6,454 |
|
|
|
|
|
123.5 |
% |
|
| |||
|
Other Expense: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net |
|
|
|
|
(7,409 |
) |
|
|
|
|
|
(12,080 |
) |
|
|
|
|
|
(4,671 |
) |
|
|
|
|
|
63.0 |
% |
|
|
|
Net loss on derivative instruments |
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
|
(100 |
)% |
|
| ||
|
Other expense, net |
|
|
|
|
(12 |
) |
|
|
|
|
|
(37 |
) |
|
|
|
|
|
(25 |
) |
|
|
|
|
|
208.3 |
% |
|
|
|
Total other expense |
|
|
|
|
(7,422 |
) |
|
|
|
|
|
(12,117 |
) |
|
|
|
|
|
(4,695 |
) |
|
|
|
|
|
63.3 |
% |
|
|
|
Loss before income taxes |
|
|
|
|
(2,198 |
) |
|
|
|
|
|
(439 |
) |
|
|
|
|
|
1,759 |
|
|
|
|
|
— |
|
| ||
|
Provision for income taxes |
|
|
|
|
85 |
|
|
|
|
|
91 |
|
|
|
|
|
6 |
|
|
|
|
|
7.1 |
% |
|
| |||
|
Net loss |
|
|
|
$ |
(2,283 |
) |
|
|
|
|
$ |
(530 |
) |
|
|
|
|
$ |
1,753 |
|
|
|
|
|
— |
|
| ||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
Three Months Ended March 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
2013 |
|
|
2014 |
| ||||||||
|
Senior Notes |
|
|
|
$ |
5,963 |
|
|
|
|
$ |
8,822 |
|
| ||
|
Incremental Term Loans |
|
|
|
|
922 |
|
|
|
|
|
1,865 |
|
| ||
|
Subordinated Notes |
|
|
|
|
— |
|
|
|
|
|
760 |
|
| ||
|
Capital loans and other |
|
|
|
|
8 |
|
|
|
|
|
10 |
|
| ||
|
Loan origination cost |
|
|
|
|
517 |
|
|
|
|
|
624 |
|
| ||
|
Interest income |
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
Interest expense, net |
|
|
|
$ |
7,409 |
|
|
|
|
$ |
12,080 |
|
| ||
| | | | | | | | | ||||||||
|
Year Ended December 31, 2012 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
Townsquare Media, LLC |
|
|
Double O January 1 - February 28, 2012 |
|
|
Cumulus I January 1 - July 30, 2012 |
|
|
MMN January 1 - August 9, 2012 |
|
|
Boise January 1 - December 31, 2012 |
|
|
Cumulus II January 1 - December 31, 2012 |
|
|
Live Events |
|
|
Divestitures |
|
|
Townsquare Media, LLC Pro Forma |
| ||||||||||||||||||||||||||||||||||||
|
Local Advertising net revenue |
|
|
|
$ |
198,306 |
|
|
|
|
$ |
1,335 |
|
|
|
|
$ |
22,909 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,769 |
|
|
|
|
$ |
71,314 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(6,342 |
) |
|
|
|
|
$ |
295,291 |
|
| ||||||||
|
Other Media and Entertainment net revenue |
|
|
|
|
24,430 |
|
|
|
|
|
75 |
|
|
|
|
|
946 |
|
|
|
|
|
3,992 |
|
|
|
|
|
859 |
|
|
|
|
|
2,996 |
|
|
|
|
|
9,725 |
|
|
|
|
|
(600 |
) |
|
|
|
|
|
42,423 |
|
| ||||||||
|
Net revenue |
|
|
|
$ |
222,736 |
|
|
|
|
$ |
1,410 |
|
|
|
|
$ |
23,855 |
|
|
|
|
$ |
3,992 |
|
|
|
|
$ |
8,628 |
|
|
|
|
$ |
74,310 |
|
|
|
|
$ |
9,725 |
|
|
|
|
$ |
(6,942 |
) |
|
|
|
|
$ |
337,714 |
|
| ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
|
Year Ended December 31, 2013 |
| ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
Townsquare Media, LLC |
|
|
Boise January 1, – November 13, 2013 |
|
|
Cumulus II January 1, – November 13, 2013 |
|
|
Live Events |
|
|
Divestitures |
|
|
Townsquare Media, LLC Pro Forma |
| ||||||||||||||||||||||||
|
Local Advertising net revenue |
|
|
|
$ |
229,653 |
|
|
|
|
$ |
7,075 |
|
|
|
|
$ |
58,338 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(2 |
) |
|
|
|
|
$ |
295,064 |
|
| |||||
|
Other Media and Entertainment net revenue |
|
|
|
|
38,925 |
|
|
|
|
|
730 |
|
|
|
|
|
3,153 |
|
|
|
|
|
7,239 |
|
|
|
|
|
— |
|
|
|
|
|
50,047 |
|
| ||||||
|
Net revenue |
|
|
|
$ |
268,578 |
|
|
|
|
$ |
7,805 |
|
|
|
|
$ |
61,491 |
|
|
|
|
$ |
7,239 |
|
|
|
|
$ |
(2 |
) |
|
|
|
|
$ |
345,111 |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
|
|
|
|
Year Ended December 31, |
| |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
2012 |
|
|
2013 |
|
|
$ Change |
|
|
% Change |
| ||||||||||||||||
|
Statement of Net Revenue: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Local Advertising net revenue |
|
|
|
$ |
295,291 |
|
|
|
|
$ |
295,064 |
|
|
|
|
$ |
(227 |
) |
|
|
|
|
|
(0.1 |
)% |
|
| ||
|
Other Media and Entertainment net revenue |
|
|
|
|
42,423 |
|
|
|
|
|
50,047 |
|
|
|
|
|
7,624 |
|
|
|
|
|
18.0 |
% |
|
| |||
|
Net revenue |
|
|
|
$ |
337,714 |
|
|
|
|
$ |
345,111 |
|
|
|
|
$ |
7,397 |
|
|
|
|
|
2.2 |
% |
|
| |||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
Year Ended December 31, |
|
|
Three Months Ended March 31, |
| ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
($ in thousands) |
|
|
2012 |
|
|
2013 |
|
|
2013 |
|
|
2014 |
| ||||||||||||||||
|
Cash |
|
|
|
$ |
22,305 |
|
|
|
|
$ |
45,647 |
|
|
|
|
$ |
28,896 |
|
|
|
|
$ |
57,339 |
|
| ||||
|
Cash provided by operating activities |
|
|
|
|
19,847 |
|
|
|
|
|
26,204 |
|
|
|
|
|
9,116 |
|
|
|
|
|
14,195 |
|
| ||||
|
Cash used in investing activities |
|
|
|
|
(142,200 |
) |
|
|
|
|
|
(286,170 |
) |
|
|
|
|
|
(2,061 |
) |
|
|
|
|
|
(2,079 |
) |
|
|
|
Cash provided by (used in) financing activities |
|
|
|
|
119,666 |
|
|
|
|
|
283,308 |
|
|
|
|
|
(464 |
) |
|
|
|
|
|
(424 |
) |
|
| ||
|
Net (decrease) increase in cash |
|
|
|
$ |
(2,687 |
) |
|
|
|
|
$ |
23,342 |
|
|
|
|
$ |
6,591 |
|
|
|
|
$ |
11,692 |
|
| |||
| | | | | | | | | | | | | | | ||||||||||||||||
|
Period |
|
|
Redemption Price |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
2015 |
|
|
|
|
106.750 |
% |
|
|
|
2016 |
|
|
|
|
104.500 |
% |
|
|
|
2017 |
|
|
|
|
102.250 |
% |
|
|
|
2018 and thereafter |
|
|
|
|
100.000 |
% |
|
|
| | | | | |||||
|
|
|
|
Payments due by period |
| ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(in thousands) |
|
|
Less than 1 year |
|
|
1 to 3 years |
|
|
3 to 5 years |
|
|
More than 5 years |
|
|
Total |
| ||||||||||||||||||||
|
Unsecured Senior Notes |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
410,900 |
|
|
|
|
$ |
410,900 |
|
| |||||
|
Incremental Term Loans |
|
|
|
|
2,040 |
|
|
|
|
|
4,080 |
|
|
|
|
|
196,603 |
|
|
|
|
|
— |
|
|
|
|
|
202,723 |
|
| |||||
|
Senior PIK Notes |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
53,629 |
|
|
|
|
|
53,629 |
|
| |||||
|
Capitalized obligations |
|
|
|
|
150 |
|
|
|
|
|
324 |
|
|
|
|
|
85 |
|
|
|
|
|
— |
|
|
|
|
|
559 |
|
| |||||
|
Interest payments(1) |
|
|
|
|
44,480 |
|
|
|
|
|
88,729 |
|
|
|
|
|
83,258 |
|
|
|
|
|
18,491 |
|
|
|
|
|
234,958 |
|
| |||||
|
Significant contracts(2) |
|
|
|
|
6,369 |
|
|
|
|
|
12,844 |
|
|
|
|
|
6,243 |
|
|
|
|
|
— |
|
|
|
|
|
25,456 |
|
| |||||
|
Operating leases |
|
|
|
|
8,408 |
|
|
|
|
|
14,492 |
|
|
|
|
|
11,138 |
|
|
|
|
|
12,981 |
|
|
|
|
|
47,019 |
|
| |||||
|
Total contractual cash obligations |
|
|
|
$ |
61,447 |
|
|
|
|
$ |
120,469 |
|
|
|
|
$ |
297,327 |
|
|
|
|
$ |
496,001 |
|
|
|
|
$ |
975,244 |
|
| |||||
| | | | | | | | | | | | | | | | | | ||||||||||||||||||||
|
|
|
|
Payments due by period |
| ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(in thousands) |
|
|
Less than 1 year |
|
|
1 to 3 years |
|
|
3 to 5 years |
|
|
More than 5 years |
|
|
Total |
| ||||||||||||||||||||
|
Unsecured Senior Notes |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
410,900 |
|
|
|
|
$ |
410,900 |
|
| |||||
|
Incremental Term Loans |
|
|
|
|
2,040 |
|
|
|
|
|
4,080 |
|
|
|
|
|
196,348 |
|
|
|
|
|
— |
|
|
|
|
|
202,468 |
|
| |||||
|
Senior PIK Notes |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
53,629 |
|
|
|
|
|
53,629 |
|
| |||||
|
Capitalized obligations |
|
|
|
|
152 |
|
|
|
|
|
326 |
|
|
|
|
|
47 |
|
|
|
|
|
— |
|
|
|
|
|
525 |
|
| |||||
|
Interest payments(1) |
|
|
|
|
44,437 |
|
|
|
|
|
88,657 |
|
|
|
|
|
81,459 |
|
|
|
|
|
18,491 |
|
|
|
|
|
233,044 |
|
| |||||
|
Significant contracts(2) |
|
|
|
|
6,109 |
|
|
|
|
|
12,984 |
|
|
|
|
|
4,547 |
|
|
|
|
|
— |
|
|
|
|
|
23,640 |
|
| |||||
|
Operating leases |
|
|
|
|
8,521 |
|
|
|
|
|
14,522 |
|
|
|
|
|
11,071 |
|
|
|
|
|
12,213 |
|
|
|
|
|
46,327 |
|
| |||||
|
Total contractual cash obligations |
|
|
|
$ |
61,259 |
|
|
|
|
$ |
120,569 |
|
|
|
|
$ |
293,472 |
|
|
|
|
$ |
495,233 |
|
|
|
|
$ |
970,533 |
|
| |||||
| | | | | | | | | | | | | | | | | | ||||||||||||||||||||
![[MISSING IMAGE: t1401272_flowchart-bw.jpg]](t1401272_flowchart-bw.jpg)
|
Market (Nielsen Ranking) |
|
|
Station |
|
|
City of License |
|
|
Frequency |
|
|
License Expiration Date |
| ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Abilene, TX (#238) |
|
|
KEAN-FM |
|
|
Abilene, TX |
|
|
|
|
105.1 |
|
|
|
August 1, 2021 |
| |
|
KEYJ-FM |
|
|
Abilene, TX |
|
|
|
|
107.9 |
|
|
|
August 1, 2021 |
| ||||
|
KULL(FM) |
|
|
Abilene, TX |
|
|
|
|
100.7 |
|
|
|
August 1, 2021 |
| ||||
|
KSLI(AM) |
|
|
Abilene, TX |
|
|
|
|
1280 |
|
|
|
August 1, 2021 |
| ||||
|
KMWX(FM) |
|
|
Abilene, TX |
|
|
|
|
92.5 |
|
|
|
August 1, 2021 |
| ||||
|
KYYW(AM) |
|
|
Abilene, TX |
|
|
|
|
1470 |
|
|
|
August 1, 2021 |
| ||||
|
Albany-Schenectady-Troy, NY (#65) |
|
|
WQSH(FM) |
|
|
Malta, NY |
|
|
|
|
105.7 |
|
|
|
June 1, 2022 |
| |
|
W256BU(FX) |
|
|
Albany, NY |
|
|
|
|
99.1 |
|
|
|
June 1, 2022 |
| ||||
|
WGNA-FM |
|
|
Albany, NY |
|
|
|
|
107.7 |
|
|
|
June 1, 2022 |
| ||||
|
WQBJ(FM) |
|
|
Cobleskill, NY |
|
|
|
|
103.5 |
|
|
|
June 1, 2022 |
| ||||
|
WQBK-FM(1) |
|
|
Rensselaer, NY |
|
|
|
|
103.9 |
|
|
|
June 1, 2014 |
| ||||
|
WTMM-FM |
|
|
Mechanicville, NY |
|
|
|
|
104.5 |
|
|
|
June 1, 2022 |
| ||||
| | | | | | | | | | | | | | | ||||
|
Market (Nielsen Ranking) |
|
|
Station |
|
|
City of License |
|
|
Frequency |
|
|
License Expiration Date |
| ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Amarillo, TX (#168) |
|
|
KATP(FM)(2) |
|
|
Amarillo, TX |
|
|
|
|
101.9 |
|
|
|
August 1, 2013 |
| |
|
KIXZ(AM) |
|
|
Amarillo, TX |
|
|
|
|
940 |
|
|
|
August 1, 2021 |
| ||||
|
KXSS-FM |
|
|
Amarillo, TX |
|
|
|
|
96.9 |
|
|
|
August 1, 2021 |
| ||||
|
KMXJ-FM |
|
|
Amarillo, TX |
|
|
|
|
94.1 |
|
|
|
August 1, 2021 |
| ||||
|
KPRF(FM) |
|
|
Amarillo, TX |
|
|
|
|
98.7 |
|
|
|
August 1, 2021 |
| ||||
|
Atlantic City-Cape May, NJ (#147) |
|
|
WENJ(FM) |
|
|
Millville, NJ |
|
|
|
|
97.3 |
|
|
|
June 1, 2022 |
| |
|
WPGG(AM) |
|
|
Atlantic City, NJ |
|
|
|
|
1450 |
|
|
|
June 1, 2022 |
| ||||
|
WFPG(FM) |
|
|
Atlantic City, NJ |
|
|
|
|
96.9 |
|
|
|
June 1, 2022 |
| ||||
|
WPUR(FM) |
|
|
Atlantic City, NJ |
|
|
|
|
107.3 |
|
|
|
June 1, 2022 |
| ||||
|
WSJO(FM) |
|
|
Egg Harbor City, NJ |
|
|
|
|
104.9 |
|
|
|
June 1, 2022 |
| ||||
|
Augusta-Waterville, ME (#260) |
|
|
WEBB(FM) |
|
|
Waterville, ME |
|
|
|
|
98.5 |
|
|
|
April 1, 2022 |
| |
|
WJZN(AM) |
|
|
Augusta, ME |
|
|
|
|
1400 |
|
|
|
April 1, 2022 |
| ||||
|
WMME-FM |
|
|
Augusta, ME |
|
|
|
|
92.3 |
|
|
|
April 1, 2022 |
| ||||
|
WTVL(AM) |
|
|
Waterville, ME |
|
|
|
|
1490 |
|
|
|
April 1, 2022 |
| ||||
|
Bangor, ME (#218) |
|
|
WEZQ(FM) |
|
|
Bangor, ME |
|
|
|
|
92.9 |
|
|
|
April 1, 2022 |
| |
|
WWMJ(FM) |
|
|
Ellsworth, ME |
|
|
|
|
95.7 |
|
|
|
April 1, 2022 |
| ||||
|
WQCB(FM) |
|
|
Brewer, ME |
|
|
|
|
106.5 |
|
|
|
April 1, 2022 |
| ||||
|
WBZN(FM) |
|
|
Old Town, ME |
|
|
|
|
107.3 |
|
|
|
April 1, 2022 |
| ||||
|
WDEA(AM) |
|
|
Ellsworth, ME |
|
|
|
|
1370 |
|
|
|
April 1, 2022 |
| ||||
|
Battle Creek, MI (#255) |
|
|
WBCK-FM |
|
|
Battle Creek, MI |
|
|
|
|
95.3 |
|
|
|
October 1, 2020 |
| |
|
WBXX(FM) |
|
|
Marshall, MI |
|
|
|
|
104.9 |
|
|
|
October 1, 2020 |
| ||||
|
Billings, MT (#243) |
|
|
KMHK(FM) |
|
|
Billings, MT |
|
|
|
|
103.7 |
|
|
|
April 1, 2021 |
| |
|
KBUL(AM) |
|
|
Billings, MT |
|
|
|
|
970 |
|
|
|
April 1, 2021 |
| ||||
|
KCTR-FM |
|
|
Billings, MT |
|
|
|
|
102.9 |
|
|
|
April 1, 2021 |
| ||||
|
KKBR(FM) |
|
|
Billings, MT |
|
|
|
|
97.1 |
|
|
|
April 1, 2021 |
| ||||
|
KCHH(FM) |
|
|
Worden, MT |
|
|
|
|
95.5 |
|
|
|
April 1, 2021 |
| ||||
|
K236AB(FX) |
|
|
Billings, MT |
|
|
|
|
95.1 |
|
|
|
April 1, 2021 |
| ||||
|
Binghamton, NY (#186) |
|
|
WAAL(FM) |
|
|
Binghamton, NY |
|
|
|
|
99.1 |
|
|
|
June 1, 2022 |
| |
|
WHWK(FM) |
|
|
Binghamton, NY |
|
|
|
|
98.1 |
|
|
|
June 1, 2022 |
| ||||
|
WNBF(AM) |
|
|
Binghamton, NY |
|
|
|
|
1290 |
|
|
|
June 1, 2022 |
| ||||
|
WWYL(FM) |
|
|
Chenango Bridge, NY |
|
|
|
|
104.1 |
|
|
|
June 1, 2022 |
| ||||
|
WYOS(AM) |
|
|
Binghamton, NY |
|
|
|
|
1360 |
|
|
|
June 1, 2022 |
| ||||
|
Bismarck, ND (#265) |
|
|
KBYZ(FM) |
|
|
Bismarck, ND |
|
|
|
|
96.5 |
|
|
|
April 1, 2021 |
| |
|
KACL(FM) |
|
|
Bismarck, ND |
|
|
|
|
98.7 |
|
|
|
April 1, 2021 |
| ||||
|
KKCT(FM) |
|
|
Bismarck, ND |
|
|
|
|
97.5 |
|
|
|
April 1, 2021 |
| ||||
|
KUSB(FM) |
|
|
Hazelton, ND |
|
|
|
|
103.3 |
|
|
|
April 1, 2021 |
| ||||
|
KLXX(AM) |
|
|
Bismarck-Mandan, ND |
|
|
|
|
1270 |
|
|
|
April 1, 2021 |
| ||||
|
Boise, ID (#100) |
|
|
KAWO(FM) |
|
|
Boise, ID |
|
|
|
|
104.3 |
|
|
|
October 1, 2021 |
| |
|
KCIX(FM) |
|
|
Garden City, ID |
|
|
|
|
105.9 |
|
|
|
October 1, 2021 |
| ||||
|
KFXD(AM) |
|
|
Boise, ID |
|
|
|
|
630 |
|
|
|
October 1, 2021 |
| ||||
|
KIDO(AM) |
|
|
Nampa, ID |
|
|
|
|
580 |
|
|
|
October 1, 2021 |
| ||||
|
KSAS-FM |
|
|
Caldwell, ID |
|
|
|
|
103.5 |
|
|
|
October 1, 2021 |
| ||||
|
KXLT-FM |
|
|
Eagle, ID |
|
|
|
|
107.9 |
|
|
|
October 1, 2021 |
| ||||
|
Bozeman, MT (Not Rated (“NR”)) |
|
|
KZMY(FM) |
|
|
Bozeman, MT |
|
|
|
|
103.5 |
|
|
|
April 1, 2021 |
| |
|
KISN(FM) |
|
|
Belgrade, MT |
|
|
|
|
96.7 |
|
|
|
April 1, 2021 |
| ||||
|
KMMS-FM |
|
|
Bozeman, MT |
|
|
|
|
95.1 |
|
|
|
April 1, 2021 |
| ||||
|
KMMS(AM) |
|
|
Bozeman, MT |
|
|
|
|
1450 |
|
|
|
April 1, 2021 |
| ||||
|
KPRK(AM) |
|
|
Livingston, MT |
|
|
|
|
1340 |
|
|
|
April 1, 2021 |
| ||||
|
KXLB(FM) |
|
|
Livingston, MT |
|
|
|
|
100.7 |
|
|
|
April 1, 2021 |
| ||||
|
K254AL(FX) |
|
|
Livingston, MT |
|
|
|
|
98.7 |
|
|
|
April 1, 2021 |
| ||||
| | | | | | | | | | | | | | | ||||
|
Market (Nielsen Ranking) |
|
|
Station |
|
|
City of License |
|
|
Frequency |
|
|
License Expiration Date |
| ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Buffalo-Niagara Falls, NY (#56) |
|
|
WBLK(FM) |
|
|
Depew, NY |
|
|
|
|
93.7 |
|
|
|
June 1, 2022 |
| |
|
WBUF(FM) |
|
|
Buffalo, NY |
|
|
|
|
92.9 |
|
|
|
June 1, 2022 |
| ||||
|
WJYE(FM) |
|
|
Buffalo, NY |
|
|
|
|
96.1 |
|
|
|
June 1, 2022 |
| ||||
|
WYRK(FM) |
|
|
Buffalo, NY |
|
|
|
|
106.5 |
|
|
|
June 1, 2022 |
| ||||
|
Casper, WY (#275) |
|
|
KKTL(AM) |
|
|
Casper, WY |
|
|
|
|
1400 |
|
|
|
October 1, 2021 |
| |
|
KRNK(FM) |
|
|
Casper, WY |
|
|
|
|
96.7 |
|
|
|
October 1, 2021 |
| ||||
|
KRVK(FM) |
|
|
Vista West, WY |
|
|
|
|
107.9 |
|
|
|
October 1, 2021 |
| ||||
|
KTRS-FM |
|
|
Casper, WY |
|
|
|
|
104.7 |
|
|
|
October 1, 2021 |
| ||||
|
KTWO(AM) |
|
|
Casper, WY |
|
|
|
|
1030 |
|
|
|
October 1, 2021 |
| ||||
|
KWYY(FM) |
|
|
Midwest, WY |
|
|
|
|
95.5 |
|
|
|
October 1, 2021 |
| ||||
|
Cedar Rapids, IA (#205) |
|
|
KDAT(FM) |
|
|
Cedar Rapids, IA |
|
|
|
|
104.5 |
|
|
|
February 1, 2021 |
| |
|
KHAK(FM) |
|
|
Cedar Rapids, IA |
|
|
|
|
98.1 |
|
|
|
February 1, 2021 |
| ||||
|
KRNA(FM) |
|
|
Iowa City, IA |
|
|
|
|
94.1 |
|
|
|
February 1, 2021 |
| ||||
|
KRQN(FM)(3) |
|
|
Vinton, IA |
|
|
|
|
107.1 |
|
|
|
February 1, 2021 |
| ||||
|
Cheyenne, WY (#273) |
|
|
KIGN(FM) |
|
|
Burns, WY |
|
|
|
|
101.9 |
|
|
|
October 1, 2021 |
| |
|
KGAB(AM) |
|
|
Orchard Valley, WY |
|
|
|
|
650 |
|
|
|
October 1, 2021 |
| ||||
|
KLEN(FM) |
|
|
Cheyenne, WY |
|
|
|
|
106.3 |
|
|
|
October 1, 2021 |
| ||||
|
Danbury, CT (#197) |
|
|
WPUT(AM) |
|
|
Brewster, NY |
|
|
|
|
1510 |
|
|
|
June 1, 2022 |
| |
|
WINE(AM) |
|
|
Brookfield, CT |
|
|
|
|
940 |
|
|
|
April 1, 2022 |
| ||||
|
WRKI(FM) |
|
|
Brookfield, CT |
|
|
|
|
95.1 |
|
|
|
April 1, 2022 |
| ||||
|
WDBY(FM) |
|
|
Patterson, NY |
|
|
|
|
105.5 |
|
|
|
June 1, 2022 |
| ||||
|
WDBY-FM1 |
|
|
Brookfield, CT |
|
|
|
|
105.5 |
|
|
|
June 1, 2022 |
| ||||
|
Dubuque, IA (NR) |
|
|
KLYV(FM) |
|
|
Dubuque, IA |
|
|
|
|
105.3 |
|
|
|
February 1, 2021 |
| |
|
KXGE(FM) |
|
|
Dubuque, IA |
|
|
|
|
102.3 |
|
|
|
February 1, 2021 |
| ||||
|
WDBQ(AM) |
|
|
Dubuque, IA |
|
|
|
|
1490 |
|
|
|
February 1, 2021 |
| ||||
|
WDBQ-FM |
|
|
Galena, IL |
|
|
|
|
107.5 |
|
|
|
December 1, 2020 |
| ||||
|
WJOD(FM) |
|
|
Asbury, IA |
|
|
|
|
103.3 |
|
|
|
February 1, 2021 |
| ||||
|
Duluth-Superior, MN, WI (#206) |
|
|
KKCB(FM) |
|
|
Duluth, MN |
|
|
|
|
105.1 |
|
|
|
April 1, 2021 |
| |
|
KLDJ(FM) |
|
|
Duluth, MN |
|
|
|
|
101.7 |
|
|
|
April 1, 2021 |
| ||||
|
WEBC(AM) |
|
|
Duluth, MN |
|
|
|
|
560 |
|
|
|
April 1, 2021 |
| ||||
|
KBMX(FM) |
|
|
Proctor, MN |
|
|
|
|
107.7 |
|
|
|
April 1, 2021 |
| ||||
|
El Paso, TX (#74) |
|
|
KLAQ(FM) |
|
|
El Paso, TX |
|
|
|
|
95.5 |
|
|
|
August 1, 2021 |
| |
|
KROD(AM) |
|
|
El Paso, TX |
|
|
|
|
600 |
|
|
|
August 1, 2021 |
| ||||
|
KSII(FM) |
|
|
El Paso, TX |
|
|
|
|
93.1 |
|
|
|
August 1, 2021 |
| ||||
|
Evansville, IN (#164) |
|
|
WDKS(FM) |
|
|
Newburgh, IN |
|
|
|
|
106.1 |
|
|
|
August 1, 2020 |
| |
|
WGBF(AM) |
|
|
Evansville, IN |
|
|
|
|
1280 |
|
|
|
August 1, 2020 |
| ||||
|
WGBF-FM |
|
|
Henderson, KY |
|
|
|
|
103.1 |
|
|
|
August 1, 2020 |
| ||||
|
WJLT(FM) |
|
|
Evansville, IN |
|
|
|
|
105.3 |
|
|
|
August 1, 2020 |
| ||||
|
WKDQ(FM) |
|
|
Henderson, KY |
|
|
|
|
99.5 |
|
|
|
August 1, 2020 |
| ||||
|
Faribault/Owatonna, MN (NR) |
|
|
KDHL(AM) |
|
|
Faribault, MN |
|
|
|
|
920 |
|
|
|
April 1, 2021 |
| |
|
KQCL(FM) |
|
|
Faribault, MN |
|
|
|
|
95.9 |
|
|
|
April 1, 2021 |
| ||||
|
KRFO(AM) |
|
|
Owatonna, MN |
|
|
|
|
1390 |
|
|
|
April 1, 2021 |
| ||||
|
KRFO-FM |
|
|
Owatonna, MN |
|
|
|
|
104.9 |
|
|
|
April 1, 2021 |
| ||||
|
Flint, MI (#135) |
|
|
WCRZ(FM) |
|
|
Flint, MI |
|
|
|
|
107.9 |
|
|
|
October 1, 2020 |
| |
|
WFNT(AM) |
|
|
Flint, MI |
|
|
|
|
1470 |
|
|
|
October 1, 2020 |
| ||||
|
WLCO(AM) |
|
|
Lapeer, MI |
|
|
|
|
1530 |
|
|
|
October 1, 2020 |
| ||||
|
WQUS(FM) |
|
|
Lapeer, MI |
|
|
|
|
103.1 |
|
|
|
October 1, 2020 |
| ||||
|
WRCL(FM) |
|
|
Frankenmuth, MI |
|
|
|
|
93.7 |
|
|
|
October 1, 2020 |
| ||||
|
WWBN(FM) |
|
|
Tuscola, MI |
|
|
|
|
101.5 |
|
|
|
October 1, 2020 |
| ||||
| | | | | | | | | | | | | | | ||||
|
Market (Nielsen Ranking) |
|
|
Station |
|
|
City of License |
|
|
Frequency |
|
|
License Expiration Date |
| ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Ft. Collins-Greeley, CO (#117) |
|
|
KKPL(FM) |
|
|
Cheyenne, WY |
|
|
|
|
99.9 |
|
|
|
October 1, 2021 |
| |
|
KMAX-FM |
|
|
Wellington, CO |
|
|
|
|
94.3 |
|
|
|
April 1, 2021 |
| ||||
|
KTRR(FM) |
|
|
Loveland, CO |
|
|
|
|
102.5 |
|
|
|
April 1, 2021 |
| ||||
|
KUAD-FM |
|
|
Windsor, CO |
|
|
|
|
99.1 |
|
|
|
April 1, 2021 |
| ||||
|
Grand Junction, CO (#250) |
|
|
KEKB(FM) |
|
|
Fruita, CO |
|
|
|
|
99.9 |
|
|
|
April 1, 2021 |
| |
|
KBKL(FM) |
|
|
Grand Junction, CO |
|
|
|
|
107.9 |
|
|
|
April 1, 2021 |
| ||||
|
KMXY(FM) |
|
|
Grand Junction, CO |
|
|
|
|
104.3 |
|
|
|
April 1, 2021 |
| ||||
|
KKNN(FM) |
|
|
Delta, CO |
|
|
|
|
95.1 |
|
|
|
April 1, 2021 |
| ||||
|
KEXO(AM) |
|
|
Grand Junction, CO |
|
|
|
|
1230 |
|
|
|
April 1, 2021 |
| ||||
|
Grand Rapids, MI (#69) |
|
|
WFGR(FM) |
|
|
Grand Rapids, MI |
|
|
|
|
98.7 |
|
|
|
October 1, 2020 |
| |
|
WGRD-FM(4) |
|
|
Grand Rapids, MI |
|
|
|
|
97.9 |
|
|
|
October 1, 2012 |
| ||||
|
WLHT-FM |
|
|
Grand Rapids, MI |
|
|
|
|
95.7 |
|
|
|
October 1, 2020 |
| ||||
|
WNWZ(AM) |
|
|
Grand Rapids, MI |
|
|
|
|
1410 |
|
|
|
October 1, 2020 |
| ||||
|
WTRV(FM) |
|
|
Walker, MI |
|
|
|
|
100.5 |
|
|
|
October 1, 2020 |
| ||||
|
Kalamazoo, MI (#184) |
|
|
WKFR-FM |
|
|
Battle Creek, MI |
|
|
|
|
103.3 |
|
|
|
October 1, 2020 |
| |
|
WKMI(AM) |
|
|
Kalamazoo, MI |
|
|
|
|
1360 |
|
|
|
October 1, 2020 |
| ||||
|
WRKR(FM) |
|
|
Portage, MI |
|
|
|
|
107.7 |
|
|
|
October 1, 2020 |
| ||||
|
W273AR(FX) |
|
|
Paw Paw, MI |
|
|
|
|
102.5 |
|
|
|
October 1, 2020 |
| ||||
|
Killeen-Temple, TX (#141) |
|
|
KSSM(FM) |
|
|
Copperas Cove, TX |
|
|
|
|
103.1 |
|
|
|
August 1, 2021 |
| |
|
KUSJ(FM) |
|
|
Harker Heights, TX |
|
|
|
|
105.5 |
|
|
|
August 1, 2021 |
| ||||
|
KLTD(FM) |
|
|
Temple, TX |
|
|
|
|
101.7 |
|
|
|
August 1, 2021 |
| ||||
|
KTEM(AM) |
|
|
Temple, TX |
|
|
|
|
1400 |
|
|
|
August 1, 2021 |
| ||||
|
KOOC(FM) |
|
|
Belton, TX |
|
|
|
|
106.3 |
|
|
|
August 1, 2021 |
| ||||
|
Lafayette, LA (#107) |
|
|
KPEL-FM |
|
|
Breaux Bridge, LA |
|
|
|
|
96.5 |
|
|
|
June 1, 2020 |
| |
|
KHXT(FM) |
|
|
Erath, LA |
|
|
|
|
107.9 |
|
|
|
June 1, 2020 |
| ||||
|
KMDL(FM) |
|
|
Kaplan, LA |
|
|
|
|
97.3 |
|
|
|
June 1, 2020 |
| ||||
|
KPEL(AM) |
|
|
Lafayette, LA |
|
|
|
|
1420 |
|
|
|
June 1, 2020 |
| ||||
|
KROF(AM) |
|
|
Abbeville, LA |
|
|
|
|
960 |
|
|
|
June 1, 2020 |
| ||||
|
KTDY(FM) |
|
|
Lafayette, LA |
|
|
|
|
99.9 |
|
|
|
June 1, 2020 |
| ||||
|
Lansing-East Lansing, MI (#127) |
|
|
WFMK(FM) |
|
|
East Lansing, MI |
|
|
|
|
99.1 |
|
|
|
October 1, 2020 |
| |
|
WMMQ(FM) |
|
|
East Lansing, MI |
|
|
|
|
94.9 |
|
|
|
October 1, 2020 |
| ||||
|
WVFN(AM) |
|
|
East Lansing, MI |
|
|
|
|
730 |
|
|
|
October 1, 2020 |
| ||||
|
WITL-FM |
|
|
Lansing, MI |
|
|
|
|
100.7 |
|
|
|
October 1, 2020 |
| ||||
|
WJIM(AM) |
|
|
Lansing, MI |
|
|
|
|
1240 |
|
|
|
October 1, 2020 |
| ||||
|
WJIM-FM |
|
|
Lansing, MI |
|
|
|
|
97.5 |
|
|
|
October 1, 2020 |
| ||||
|
Lake Charles, LA (#222) |
|
|
KHLA(FM) |
|
|
Jennings, LA |
|
|
|
|
92.9 |
|
|
|
June 1, 2020 |
| |
|
KLCL(AM) |
|
|
Lake Charles, LA |
|
|
|
|
1470 |
|
|
|
June 1, 2020 |
| ||||
|
KJMH(FM) |
|
|
Lake Arthur, LA |
|
|
|
|
107.5 |
|
|
|
June 1, 2020 |
| ||||
|
KNGT(FM) |
|
|
Lake Charles, LA |
|
|
|
|
99.5 |
|
|
|
June 1, 2020 |
| ||||
|
KJEF(AM) |
|
|
Jennings, LA |
|
|
|
|
1290 |
|
|
|
June 1, 2020 |
| ||||
|
KTSR(FM) |
|
|
De Quincy, LA |
|
|
|
|
92.1 |
|
|
|
June 1, 2020 |
| ||||
|
Laramie, WY (NR) |
|
|
KCGY(FM) |
|
|
Laramie, WY |
|
|
|
|
95.1 |
|
|
|
October 1, 2021 |
| |
|
KOWB(AM) |
|
|
Laramie, WY |
|
|
|
|
1290 |
|
|
|
October 1, 2021 |
| ||||
|
Lawton, OK (#261) |
|
|
KLAW(FM) |
|
|
Lawton, OK |
|
|
|
|
101.3 |
|
|
|
June 1, 2021 |
| |
|
KVRW(FM) |
|
|
Lawton, OK |
|
|
|
|
107.3 |
|
|
|
June 1, 2021 |
| ||||
|
KZCD(FM) |
|
|
Lawton, OK |
|
|
|
|
94.1 |
|
|
|
June 1, 2021 |
| ||||
|
Lubbock, TX (#174) |
|
|
KFMX-FM |
|
|
Lubbock, TX |
|
|
|
|
94.5 |
|
|
|
August 1, 2021 |
| |
|
KFYO(AM) |
|
|
Lubbock, TX |
|
|
|
|
790 |
|
|
|
August 1, 2021 |
| ||||
|
KKAM(AM) |
|
|
Lubbock, TX |
|
|
|
|
1340 |
|
|
|
August 1, 2021 |
| ||||
|
KKCL(FM) |
|
|
Lorenzo, TX |
|
|
|
|
98.1 |
|
|
|
August 1, 2021 |
| ||||
|
KQBR(FM) |
|
|
Lubbock, TX |
|
|
|
|
99.5 |
|
|
|
August 1, 2021 |
| ||||
|
KZII-FM |
|
|
Lubbock, TX |
|
|
|
|
102.5 |
|
|
|
August 1, 2021 |
| ||||
| | | | | | | | | | | | | | | ||||
|
Market (Nielsen Ranking) |
|
|
Station |
|
|
City of License |
|
|
Frequency |
|
|
License Expiration Date |
| ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Lufkin-Nacogdoches, TX (#240) |
|
|
KVLL-FM |
|
|
Wells, TX |
|
|
|
|
94.7 |
|
|
|
August 1, 2021 |
| |
|
KYKS(FM) |
|
|
Lufkin, TX |
|
|
|
|
105.1 |
|
|
|
August 1, 2021 |
| ||||
|
KAFX-FM |
|
|
Diboll, TX |
|
|
|
|
95.5 |
|
|
|
August 1, 2021 |
| ||||
|
KSFA(AM) |
|
|
Nacogdoches, TX |
|
|
|
|
860 |
|
|
|
August 1, 2021 |
| ||||
|
KTBQ(FM) |
|
|
Nacogdoches, TX |
|
|
|
|
107.7 |
|
|
|
August 1, 2021 |
| ||||
|
Missoula, MT (NR) |
|
|
KYSS-FM |
|
|
Missoula, MT |
|
|
|
|
94.9 |
|
|
|
April 1, 2021 |
| |
|
KGVO(AM) |
|
|
Missoula, MT |
|
|
|
|
1290 |
|
|
|
April 1, 2021 |
| ||||
|
KMPT(AM) |
|
|
East Missoula, MT |
|
|
|
|
930 |
|
|
|
April 1, 2021 |
| ||||
|
KBAZ(FM) |
|
|
Hamilton, MT |
|
|
|
|
96.3 |
|
|
|
April 1, 2021 |
| ||||
|
KLYQ(AM) |
|
|
Hamilton, MT |
|
|
|
|
1240 |
|
|
|
April 1, 2021 |
| ||||
|
KGVO-FM |
|
|
Frenchtown, MT |
|
|
|
|
101.5 |
|
|
|
April 1, 2021 |
| ||||
|
KENR(FM)(5) |
|
|
Superior, MT |
|
|
|
|
107.5 |
|
|
|
April 1, 2013 |
| ||||
|
K252BM(FX) |
|
|
Seeley Lake, MT |
|
|
|
|
98.3 |
|
|
|
April 1, 2021 |
| ||||
|
KENR-FM1(5) |
|
|
Missoula, MT |
|
|
|
|
107.5 |
|
|
|
April 1, 2013 |
| ||||
|
Monmouth-Ocean, NJ (#53) |
|
|
WADB(AM) |
|
|
Asbury Park, NJ |
|
|
|
|
1310 |
|
|
|
June 1, 2022 |
| |
|
WCHR-FM |
|
|
Manahawkin, NJ |
|
|
|
|
105.7 |
|
|
|
June 1, 2022 |
| ||||
|
WJLK(FM) |
|
|
Asbury Park, NJ |
|
|
|
|
94.3 |
|
|
|
June 1, 2022 |
| ||||
|
WOBM(AM) |
|
|
Lakewood Township, NJ |
|
|
|
|
1160 |
|
|
|
June 1, 2022 |
| ||||
|
WOBM-FM |
|
|
Toms River, NJ |
|
|
|
|
92.7 |
|
|
|
June 1, 2022 |
| ||||
|
New Bedford-Fall River, MA (#181) |
|
|
WBSM(AM) |
|
|
New Bedford, MA |
|
|
|
|
1420 |
|
|
|
April 1, 2022 |
| |
|
WFHN(FM) |
|
|
Fairhaven, MA |
|
|
|
|
107.1 |
|
|
|
April 1, 2022 |
| ||||
|
Odessa-Midland, TX (#171) |
|
|
KBAT(FM) |
|
|
Monahans, TX |
|
|
|
|
99.9 |
|
|
|
August 1, 2021 |
| |
|
KODM(FM) |
|
|
Odessa, TX |
|
|
|
|
97.9 |
|
|
|
August 1, 2021 |
| ||||
|
KNFM(FM) |
|
|
Midland, TX |
|
|
|
|
92.3 |
|
|
|
August 1, 2021 |
| ||||
|
KZBT(FM) |
|
|
Midland, TX |
|
|
|
|
93.3 |
|
|
|
August 1, 2021 |
| ||||
|
KMND(AM) |
|
|
Midland, TX |
|
|
|
|
1510 |
|
|
|
August 1, 2021 |
| ||||
|
KRIL(AM) |
|
|
Odessa, TX |
|
|
|
|
1410 |
|
|
|
August 1, 2021 |
| ||||
|
KGEE(FM) |
|
|
Pecos, TX |
|
|
|
|
97.3 |
|
|
|
August 1, 2021 |
| ||||
|
Oneonta, NY (NR) |
|
|
WBKT(FM) |
|
|
Norwich, NY |
|
|
|
|
95.3 |
|
|
|
June 1, 2022 |
| |
|
WCHN(AM) |
|
|
Norwich, NY |
|
|
|
|
970 |
|
|
|
June 1, 2022 |
| ||||
|
WDHI(FM) |
|
|
Delhi, NY |
|
|
|
|
100.3 |
|
|
|
June 1, 2022 |
| ||||
|
W232AS(FX) |
|
|
Oneonta, NY |
|
|
|
|
94.3 |
|
|
|
June 1, 2022 |
| ||||
|
WDLA(AM) |
|
|
Walton, NY |
|
|
|
|
1270 |
|
|
|
June 1, 2022 |
| ||||
|
WDLA-FM |
|
|
Walton, NY |
|
|
|
|
92.1 |
|
|
|
June 1, 2022 |
| ||||
|
WDOS(AM) |
|
|
Oneonta, NY |
|
|
|
|
730 |
|
|
|
June 1, 2022 |
| ||||
|
WIYN(FM) |
|
|
Deposit, NY |
|
|
|
|
94.7 |
|
|
|
June 1, 2022 |
| ||||
|
WKXZ(FM) |
|
|
Norwich, NY |
|
|
|
|
93.9 |
|
|
|
June 1, 2022 |
| ||||
|
W232AT(FX) |
|
|
Norwich, NY |
|
|
|
|
94.3 |
|
|
|
June 1, 2022 |
| ||||
|
W257BE(FX) |
|
|
Hamilton, NY |
|
|
|
|
99.3 |
|
|
|
June 1, 2022 |
| ||||
|
WSRK(FM) |
|
|
Oneonta, NY |
|
|
|
|
103.9 |
|
|
|
June 1, 2022 |
| ||||
|
WTBD-FM |
|
|
Delhi, NY |
|
|
|
|
97.5 |
|
|
|
June 1, 2022 |
| ||||
|
WZOZ(FM) |
|
|
Oneonta, NY |
|
|
|
|
103.1 |
|
|
|
June 1, 2022 |
| ||||
|
Owensboro, KY (NR) |
|
|
WBKR(FM) |
|
|
Owensboro, KY |
|
|
|
|
92.5 |
|
|
|
August 1, 2020 |
| |
|
WOMI(AM) |
|
|
Owensboro, KY |
|
|
|
|
1490 |
|
|
|
August 1, 2020 |
| ||||
| | | | | | | | | | | | | | | ||||
|
Market (Nielsen Ranking) |
|
|
Station |
|
|
City of License |
|
|
Frequency |
|
|
License Expiration Date |
| ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Poughkeepsie, NY (#165) |
|
|
WRRB(FM) |
|
|
Arlington, NY |
|
|
|
|
96.9 |
|
|
|
June 1, 2022 |
| |
|
WCZX(FM) |
|
|
Hyde Park, NY |
|
|
|
|
97.7 |
|
|
|
June 1, 2022 |
| ||||
|
WPDA(FM) |
|
|
Jeffersonville, NY |
|
|
|
|
106.1 |
|
|
|
June 1, 2022 |
| ||||
|
WKNY(AM) |
|
|
Kingston, NY |
|
|
|
|
1490 |
|
|
|
June 1, 2022 |
| ||||
|
WKXP(FM) |
|
|
Kingston, NY |
|
|
|
|
94.3 |
|
|
|
June 1, 2022 |
| ||||
|
WALL(AM) |
|
|
Middletown, NY |
|
|
|
|
1340 |
|
|
|
June 1, 2022 |
| ||||
|
WRRV(FM) |
|
|
Middletown, NY |
|
|
|
|
92.7 |
|
|
|
June 1, 2022 |
| ||||
|
WEOK(AM) |
|
|
Poughkeepsie, NY |
|
|
|
|
1390 |
|
|
|
June 1, 2022 |
| ||||
|
WPDH(FM) |
|
|
Poughkeepsie, NY |
|
|
|
|
101.5 |
|
|
|
June 1, 2022 |
| ||||
|
WZAD(FM) |
|
|
Wurtsboro, NY |
|
|
|
|
97.3 |
|
|
|
June 1, 2022 |
| ||||
|
Portland, ME (#91) |
|
|
WBLM(FM) |
|
|
Portland, ME |
|
|
|
|
102.9 |
|
|
|
April 1, 2022 |
| |
|
WCYY(FM) |
|
|
Biddeford, ME |
|
|
|
|
94.3 |
|
|
|
April 1, 2022 |
| ||||
|
WHOM(FM) |
|
|
Mount Washington, NH |
|
|
|
|
94.9 |
|
|
|
April 1, 2022 |
| ||||
|
WJBQ(FM) |
|
|
Portland, ME |
|
|
|
|
97.9 |
|
|
|
April 1, 2022 |
| ||||
|
Portsmouth-Dover-Rochester, NH (#123) |
|
|
WSHK(FM) |
|
|
Kittery, ME |
|
|
|
|
105.3 |
|
|
|
April 1, 2022 |
| |
|
WOKQ(FM) |
|
|
Dover, NH |
|
|
|
|
97.5 |
|
|
|
April 1, 2022 |
| ||||
|
WSAK(FM) |
|
|
Hampton, NH |
|
|
|
|
102.1 |
|
|
|
April 1, 2022 |
| ||||
|
WPKQFM) |
|
|
North Conway, NH |
|
|
|
|
103.7 |
|
|
|
April 1, 2022 |
| ||||
|
W250AB |
|
|
Manchester, NH |
|
|
|
|
97.9 |
|
|
|
April 1, 2022 |
| ||||
|
Presque Isle, ME (NR) |
|
|
WBPW(FM) |
|
|
Presque Isle, ME |
|
|
|
|
96.9 |
|
|
|
April 1, 2022 |
| |
|
WOZI(FM) |
|
|
Presque Isle, ME |
|
|
|
|
101.9 |
|
|
|
April 1, 2022 |
| ||||
|
WQHR(FM) |
|
|
Presque Isle, ME |
|
|
|
|
96.1 |
|
|
|
April 1, 2022 |
| ||||
|
Quad Cities, IA-IL (#152) |
|
|
KQCS(FM) |
|
|
Bettendorf, IA |
|
|
|
|
93.5 |
|
|
|
February 1, 2021 |
| |
|
KJOC(AM) |
|
|
Davenport, IA |
|
|
|
|
1170 |
|
|
|
February 1, 2021 |
| ||||
|
KBOB-FM |
|
|
De Witt, IA |
|
|
|
|
104.9 |
|
|
|
February 1, 2021 |
| ||||
|
WXLP(FM) |
|
|
Moline, IL |
|
|
|
|
96.9 |
|
|
|
December 1, 2020 |
| ||||
|
KBEA-FM |
|
|
Muscatine, IA |
|
|
|
|
99.7 |
|
|
|
February 1, 2021 |
| ||||
|
Quincy, IL-Hannibal, MO (NR) |
|
|
KHMO(AM) |
|
|
Hannibal, MO |
|
|
|
|
1070 |
|
|
|
February 1, 2021 |
| |
|
KICK-FM |
|
|
Palmyra, MO |
|
|
|
|
97.9 |
|
|
|
February 1, 2021 |
| ||||
|
KRRY(FM) |
|
|
Canton, MO |
|
|
|
|
100.9 |
|
|
|
February 1, 2021 |
| ||||
|
WLIQ(AM) |
|
|
Quincy, IL |
|
|
|
|
1530 |
|
|
|
December 1, 2020 |
| ||||
|
Richland-Kennewick-Pasco, WA (#183) |
|
|
KEYW(FM) |
|
|
Pasco, WA |
|
|
|
|
98.3 |
|
|
|
February 1, 2022 |
| |
|
KFLD(AM) |
|
|
Pasco, WA |
|
|
|
|
870 |
|
|
|
February 1, 2022 |
| ||||
|
KOLW(FM) |
|
|
Basin City, WA |
|
|
|
|
97.5 |
|
|
|
February 1, 2022 |
| ||||
|
KORD-FM |
|
|
Richland, WA |
|
|
|
|
102.7 |
|
|
|
February 1, 2022 |
| ||||
|
KXRX(FM) |
|
|
Walla Walla, WA |
|
|
|
|
97.1 |
|
|
|
February 1, 2022 |
| ||||
|
Rochester, MN (#225) |
|
|
KFIL-FM |
|
|
Chatfield, MN |
|
|
|
|
103.1 |
|
|
|
April 1, 2021 |
| |
|
KFIL(AM) |
|
|
Preston, MN |
|
|
|
|
1060 |
|
|
|
April 1, 2021 |
| ||||
|
KDCZ(FM) |
|
|
Eyota, MN |
|
|
|
|
103.9 |
|
|
|
April 1, 2021 |
| ||||
|
KOLM(AM) |
|
|
Rochester, MN |
|
|
|
|
1520 |
|
|
|
April 1, 2021 |
| ||||
|
KROC(AM) |
|
|
Rochester, MN |
|
|
|
|
1340 |
|
|
|
April 1, 2021 |
| ||||
|
KROC-FM |
|
|
Rochester, MN |
|
|
|
|
106.9 |
|
|
|
April 1, 2021 |
| ||||
|
KWWK(FM) |
|
|
Rochester, MN |
|
|
|
|
96.5 |
|
|
|
April 1, 2021 |
| ||||
|
KDZZ(FM) |
|
|
St. Charles, MN |
|
|
|
|
107.7 |
|
|
|
April 1, 2021 |
| ||||
|
KVGO(FM) |
|
|
Spring Valley, MN |
|
|
|
|
104.3 |
|
|
|
April 1, 2021 |
| ||||
|
KYBA(FM) |
|
|
Stewartville, MN |
|
|
|
|
105.3 |
|
|
|
April 1, 2021 |
| ||||
|
K285EL(FX) |
|
|
Rochester, MN |
|
|
|
|
104.9 |
|
|
|
April 1, 2021 |
| ||||
|
K292EM(FX) |
|
|
Rochester, MN |
|
|
|
|
106.3 |
|
|
|
April 1, 2021 |
| ||||
|
Rockford, IL (#160) |
|
|
WXXQ(FM) |
|
|
Freeport, IL |
|
|
|
|
98.5 |
|
|
|
December 1, 2020 |
| |
|
WKGL-FM |
|
|
Loves Park, IL |
|
|
|
|
96.7 |
|
|
|
December 1, 2020 |
| ||||
|
WROK(AM) |
|
|
Rockford, IL |
|
|
|
|
1440 |
|
|
|
December 1, 2020 |
| ||||
|
WZOK(FM) |
|
|
Rockford, IL |
|
|
|
|
97.5 |
|
|
|
December 1, 2020 |
| ||||
| | | | | | | | | | | | | | | ||||
|
Market (Nielsen Ranking) |
|
|
Station |
|
|
City of License |
|
|
Frequency |
|
|
License Expiration Date |
| ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
San Angelo, TX (#267) |
|
|
KELI(FM) |
|
|
San Angelo, TX |
|
|
|
|
98.7 |
|
|
|
August 1, 2021 |
| |
|
KGKL(AM) |
|
|
San Angelo, TX |
|
|
|
|
960 |
|
|
|
August 1, 2021 |
| ||||
|
KGKL-FM |
|
|
San Angelo, TX |
|
|
|
|
97.5 |
|
|
|
August 1, 2021 |
| ||||
|
KKCN(FM) |
|
|
Ballinger, TX |
|
|
|
|
103.1 |
|
|
|
August 1, 2021 |
| ||||
|
KKCN-FM1 |
|
|
San Angelo, TX |
|
|
|
|
103.1 |
|
|
|
August 1, 2021 |
| ||||
|
KNRX(FM) |
|
|
Sterling City, TX |
|
|
|
|
96.5 |
|
|
|
August 1, 2021 |
| ||||
|
KNRX-FM1 |
|
|
San Angelo, TX |
|
|
|
|
96.5 |
|
|
|
August 1, 2021 |
| ||||
|
Sedalia, MO (NR) |
|
|
KSDL(FM) |
|
|
Sedalia, MO |
|
|
|
|
92.3 |
|
|
|
February 1, 2021 |
| |
|
KSIS(AM) |
|
|
Sedalia, MO |
|
|
|
|
1050 |
|
|
|
February 1, 2021 |
| ||||
|
KXKX(FM) |
|
|
Knob Noster, MO |
|
|
|
|
105.7 |
|
|
|
February 1, 2021 |
| ||||
|
St. Cloud, MN (#219) |
|
|
KLZZ(FM) |
|
|
Waite Park, MN |
|
|
|
|
103.7 |
|
|
|
April 1, 2021 |
| |
|
KMXK(FM) |
|
|
Cold Spring, MN |
|
|
|
|
94.9 |
|
|
|
April 1, 2021 |
| ||||
|
KXSS(AM) |
|
|
Waite Park, MN |
|
|
|
|
1390 |
|
|
|
April 1, 2021 |
| ||||
|
KZRV(FM) |
|
|
Sartell, MN |
|
|
|
|
96.7 |
|
|
|
April 1, 2021 |
| ||||
|
WJON(AM) |
|
|
St. Cloud, MN |
|
|
|
|
1240 |
|
|
|
April 1, 2021 |
| ||||
|
WWJO(FM) |
|
|
St. Cloud, MN |
|
|
|
|
98.1 |
|
|
|
April 1, 2021 |
| ||||
|
Shelby, MT (NR) |
|
|
KSEN(AM) |
|
|
Shelby, MT |
|
|
|
|
1150 |
|
|
|
April 1, 2021 |
| |
|
KZIN-FM |
|
|
Shelby, MT |
|
|
|
|
96.7 |
|
|
|
April 1, 2021 |
| ||||
|
Shreveport, LA (#133) |
|
|
KEEL(AM) |
|
|
Shreveport, LA |
|
|
|
|
710 |
|
|
|
June 1, 2020 |
| |
|
KXKS-FM |
|
|
Shreveport, LA |
|
|
|
|
93.7 |
|
|
|
June 1, 2020 |
| ||||
|
KRUF(FM) |
|
|
Shreveport, LA |
|
|
|
|
94.5 |
|
|
|
June 1, 2020 |
| ||||
|
KVKI-FM |
|
|
Shreveport, LA |
|
|
|
|
96.5 |
|
|
|
June 1, 2020 |
| ||||
|
KWKH(AM) |
|
|
Shreveport, LA |
|
|
|
|
1130 |
|
|
|
June 1, 2020 |
| ||||
|
KTUX(FM)(6) |
|
|
Carthage, TX |
|
|
|
|
98.9 |
|
|
|
August 1, 2013 |
| ||||
|
Sioux Falls, SD (NR) |
|
|
KXRB(AM) |
|
|
Sioux Falls, SD |
|
|
|
|
1000 |
|
|
|
April 1, 2021 |
| |
|
KKLS-FM |
|
|
Sioux Falls, SD |
|
|
|
|
104.7 |
|
|
|
April 1, 2021 |
| ||||
|
KIKN-FM |
|
|
Salem, SD |
|
|
|
|
100.5 |
|
|
|
April 1, 2021 |
| ||||
|
KSOO(AM) |
|
|
Sioux Falls, SD |
|
|
|
|
1140 |
|
|
|
April 1, 2021 |
| ||||
|
KMXC(FM) |
|
|
Sioux Falls, SD |
|
|
|
|
97.3 |
|
|
|
April 1, 2021 |
| ||||
|
KYBB(FM) |
|
|
Canton, SD |
|
|
|
|
102.7 |
|
|
|
April 1, 2021 |
| ||||
|
KDEZ(FM) |
|
|
Brandon, SD |
|
|
|
|
100.1 |
|
|
|
April 1, 2021 |
| ||||
|
KSOO-FM |
|
|
Lennox, SD |
|
|
|
|
99.1 |
|
|
|
April 1, 2021 |
| ||||
|
Texarkana, TX-AR (#254) |
|
|
KKYR-FM |
|
|
Texarkana, TX |
|
|
|
|
102.5 |
|
|
|
August 1, 2021 |
| |
|
KOSY(AM) |
|
|
Texarkana, AR |
|
|
|
|
790 |
|
|
|
June 1, 2020 |
| ||||
|
KPWW(FM) |
|
|
Hooks, TX |
|
|
|
|
95.9 |
|
|
|
August 1, 2021 |
| ||||
|
KYGL(FM) |
|
|
Texarkana, AR |
|
|
|
|
106.3 |
|
|
|
June 1, 2020 |
| ||||
|
KMJI(FM) |
|
|
Ashdown, AR |
|
|
|
|
93.3 |
|
|
|
June 1, 2020 |
| ||||
|
Trenton, NJ (#150) |
|
|
WKXW(FM)(7) |
|
|
Trenton, NJ |
|
|
|
|
101.5 |
|
|
|
June 1, 2014 |
| |
|
Tuscaloosa, AL (#215) |
|
|
WBEI(FM) |
|
|
Reform, AL |
|
|
|
|
101.7 |
|
|
|
April 1, 2020 |
| |
|
WDGM(FM) |
|
|
Greensboro, AL |
|
|
|
|
99.1 |
|
|
|
April 1, 2020 |
| ||||
|
WFFN(FM) |
|
|
Coaling, AL |
|
|
|
|
95.3 |
|
|
|
April 1, 2020 |
| ||||
|
WTSK(AM) |
|
|
Tuscaloosa, TL |
|
|
|
|
790 |
|
|
|
April 1, 2020 |
| ||||
|
WTUG-FM |
|
|
Northport, AL |
|
|
|
|
92.9 |
|
|
|
April 1, 2020 |
| ||||
|
WJRD(AM)(8) |
|
|
Tuscaloosa, AL |
|
|
|
|
1150 |
|
|
|
April 1, 2020 |
| ||||
|
Twin Falls (Sun Valley), ID (#231) |
|
|
KEZJ-FM |
|
|
Twin Falls, ID |
|
|
|
|
95.7 |
|
|
|
October 1, 2021 |
| |
|
KLIX(AM) |
|
|
Twin Falls, ID |
|
|
|
|
1310 |
|
|
|
October 1, 2021 |
| ||||
|
KLIX-FM |
|
|
Twin Falls, ID |
|
|
|
|
96.5 |
|
|
|
October 1, 2021 |
| ||||
|
KSNQ(FM) |
|
|
Twin Falls, ID |
|
|
|
|
98.3 |
|
|
|
October 1, 2021 |
| ||||
|
Tyler-Longview, TX (#145) |
|
|
KISX(FM) |
|
|
Whitehouse, TX |
|
|
|
|
107.3 |
|
|
|
August 1, 2021 |
| |
|
KNUE(FM) |
|
|
Tyler, TX |
|
|
|
|
101.5 |
|
|
|
August 1, 2021 |
| ||||
|
KTYL-FM |
|
|
Tyler, TX |
|
|
|
|
93.1 |
|
|
|
August 1, 2021 |
| ||||
|
KKTX-FM |
|
|
Kilgore, TX |
|
|
|
|
96.1 |
|
|
|
August 1, 2021 |
| ||||
| | | | | | | | | | | | | | | ||||
|
Market (Nielsen Ranking) |
|
|
Station |
|
|
City of License |
|
|
Frequency |
|
|
License Expiration Date |
| ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Utica/Rome, NY (#167) |
|
|
WFRG-FM |
|
|
Utica, NY |
|
|
|
|
104.3 |
|
|
|
June 1, 2022 |
| |
|
WIBX(AM) |
|
|
Utica, NY |
|
|
|
|
950 |
|
|
|
June 1, 2022 |
| ||||
|
WLZW(FM) |
|
|
Utica, NY |
|
|
|
|
98.7 |
|
|
|
June 1, 2022 |
| ||||
|
WODZ-FM |
|
|
Rome, NY |
|
|
|
|
96.1 |
|
|
|
June 1, 2022 |
| ||||
|
Victoria, TX (NR) |
|
|
KIXS(FM) |
|
|
Victoria, TX |
|
|
|
|
107.9 |
|
|
|
August 1, 2021 |
| |
|
KLUB(FM) |
|
|
Bloomington, TX |
|
|
|
|
106.9 |
|
|
|
August 1, 2021 |
| ||||
|
KQVT(FM) |
|
|
Victoria, TX |
|
|
|
|
92.3 |
|
|
|
August 1, 2021 |
| ||||
|
KTXN-FM(9) |
|
|
Victoria, TX |
|
|
|
|
98.7 |
|
|
|
August 1, 2021 |
| ||||
|
Waterloo, IA (#242) |
|
|
KOEL(AM) |
|
|
Oelwein, IA |
|
|
|
|
950 |
|
|
|
February 1, 2021 |
| |
|
Wichita Falls, TX (#252) |
|
|
KBZS(FM) |
|
|
Wichita Falls, TX |
|
|
|
|
106.3 |
|
|
|
August 1, 2021 |
| |
|
KNIN-FM(10) |
|
|
Wichita Falls, TX |
|
|
|
|
92.9 |
|
|
|
August 1, 2013 |
| ||||
|
KWFS(AM) |
|
|
Wichita Falls, TX |
|
|
|
|
1290 |
|
|
|
August 1, 2021 |
| ||||
|
KWFS-FM |
|
|
Wichita Falls, TX |
|
|
|
|
102.3 |
|
|
|
August 1, 2021 |
| ||||
|
Yakima, WA (#195) |
|
|
KDBL(FM) |
|
|
Toppenish, WA |
|
|
|
|
92.9 |
|
|
|
February 1, 2022 |
| |
|
KATS(FM) |
|
|
Yakima, WA |
|
|
|
|
94.5 |
|
|
|
February 1, 2022 |
| ||||
|
KFFM(FM) |
|
|
Yakima, WA |
|
|
|
|
107.3 |
|
|
|
February 1, 2022 |
| ||||
|
KIT(AM) |
|
|
Yakima, WA |
|
|
|
|
1280 |
|
|
|
February 1, 2022 |
| ||||
|
KUTI(AM) |
|
|
Yakima, WA |
|
|
|
|
1460 |
|
|
|
February 1, 2022 |
| ||||
|
KIT-FM |
|
|
Naches, WA |
|
|
|
|
99.3 |
|
|
|
February 1, 2022 |
| ||||
|
K232CV(FX) |
|
|
Ellensburg, WA |
|
|
|
|
94.3 |
|
|
|
February 1, 2022 |
| ||||
| | | | | | | | | | | | | | | ||||
|
Name |
|
|
Age |
|
|
Position |
|
|---|---|---|---|---|---|---|---|---|
|
Steven Price |
|
|
52 |
|
|
Chairman and Chief Executive Officer |
|
|
B. James Ford |
|
|
46 |
|
|
Director |
|
|
Gary Ginsberg |
|
|
51 |
|
|
Director |
|
|
Stephen Kaplan |
|
|
55 |
|
|
Director |
|
|
David Lebow |
|
|
52 |
|
|
Director |
|
|
David Quick |
|
|
34 |
|
|
Director |
|
|
Amy Miles |
|
|
47 |
|
|
Director |
|
|
Stuart Rosenstein |
|
|
53 |
|
|
Executive Vice President and Chief Financial Officer |
|
|
Bill Wilson |
|
|
46 |
|
|
Executive Vice President and Chief Content and Digital Officer |
|
|
Alex Berkett |
|
|
39 |
|
|
Executive Vice President, Business Development and Mergers and Acquisitions |
|
|
Erik Hellum |
|
|
49 |
|
|
Executive Vice President |
|
|
Dhruv Prasad |
|
|
36 |
|
|
Executive Vice President, Live Events |
|
|
Mark Stewart |
|
|
54 |
|
|
Executive Vice President and Chief Strategic Officer |
|
| | | | | |
|
Name and principal position |
|
|
Year |
|
|
Salary |
|
|
Bonus(2) |
|
|
Stock Awards |
|
|
Option Awards |
|
|
Non-Equity Incentive Plan Compensation |
|
|
Nonqualified deferred compensation earnings |
|
|
All Other Compensation(3) |
|
|
Total |
| ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Steven Price(1) Chief Executive Officer |
|
|
|
|
2013 |
|
|
|
|
$ |
400,000 |
|
|
|
|
$ |
600,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
$ |
55,257 |
|
|
|
|
$ |
1,055,257 |
|
| |||||||||
|
|
|
2012 |
|
|
|
|
$ |
400,000 |
|
|
|
|
$ |
500,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
$ |
49,907 |
|
|
|
|
$ |
949,907 |
|
| ||||||||||||
|
Stuart Rosenstein Executive Vice President and Chief Financial Officer |
|
|
|
|
2013 |
|
|
|
|
$ |
300,000 |
|
|
|
|
$ |
600,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
$ |
55,257 |
|
|
|
|
$ |
955,257 |
|
| |||||||||
|
|
|
2012 |
|
|
|
|
$ |
300,000 |
|
|
|
|
$ |
500,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
$ |
51,532 |
|
|
|
|
$ |
851,532 |
|
| ||||||||||||
|
Bill Wilson Executive Vice President and Chief Content and Digital Officer |
|
|
|
|
2013 |
|
|
|
|
$ |
650,000 |
|
|
|
|
$ |
450,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
$ |
30,543 |
|
|
|
|
$ |
1,130,543 |
|
| |||||||||
|
|
|
2012 |
|
|
|
|
$ |
650,000 |
|
|
|
|
$ |
450,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
$ |
26,514 |
|
|
|
|
$ |
1,126,514 |
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
|
Name |
|
|
Year |
|
|
Commuting(1) |
|
|
Healthcare Benefits(2) |
|
|
Total |
| ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Steven Price |
|
|
|
|
2013 |
|
|
|
|
$ |
18,000 |
|
|
|
|
$ |
37,257 |
|
|
|
|
$ |
55,257 |
|
| ||||
|
|
|
2012 |
|
|
|
|
$ |
18,000 |
|
|
|
|
$ |
31,907 |
|
|
|
|
$ |
49,907 |
|
| |||||||
|
Stuart Rosenstein |
|
|
|
|
2013 |
|
|
|
|
$ |
18,000 |
|
|
|
|
$ |
37,257 |
|
|
|
|
$ |
55,257 |
|
| ||||
|
|
|
2012 |
|
|
|
|
$ |
18,000 |
|
|
|
|
$ |
33,532 |
|
|
|
|
$ |
51,532 |
|
| |||||||
|
Bill Wilson |
|
|
|
|
2013 |
|
|
|
|
|
— |
|
|
|
|
$ |
30,543 |
|
|
|
|
$ |
30,543 |
|
| ||||
|
|
|
2012 |
|
|
|
|
|
— |
|
|
|
|
$ |
26,514 |
|
|
|
|
$ |
26,514 |
|
| |||||||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
Stock Awards |
| |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Name |
|
|
Number of Shares or Units of Stock That Have Not Vested (#)(1) |
|
|
Market Value of Shares or Units of Stock That Have Not Vested ($) |
|
|
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
|
|
Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares or Other Rights That Have Not Vested ($)(1) |
| ||||||||||||||||
|
Steven Price |
|
|
|
|
700,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Stuart Rosenstein |
|
|
|
|
350,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Bill Wilson |
|
|
|
|
385,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
Option Awards |
|
|
Stock Awards |
| ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Name |
|
|
Number of Shares (#) |
|
|
Value Realized on Exercise ($) |
|
|
Number of Shares Acquired on Vesting (#)(1) |
|
|
Value Realized on Vesting ($) |
| ||||||||||||||||
|
Steven Price |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
700,000 |
|
|
|
|
|
— |
|
| ||||
|
Stuart Rosenstein |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
350,000 |
|
|
|
|
|
— |
|
| ||||
|
Bill Wilson |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
140,000 |
|
|
|
|
|
— |
|
| ||||
| | | | | | | | | | | | | | | ||||||||||||||||
|
Name |
|
|
Fees Earned or Paid in Cash ($) |
|
|
Stock Awards ($)(3) |
|
|
Option Awards ($) |
|
|
Non-Equity Incentive Plan Compensation ($) |
|
|
Nonqualified Deferred Compensation Earnings ($) |
|
|
All Other Compensation ($) |
|
|
Total ($) |
| ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
B. James Ford(1) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Gary Ginsberg(2) |
|
|
|
$ |
25,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
$ |
25,000 |
|
| |||||||
|
Stephen Kaplan(1) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
David Lebow(2) |
|
|
|
$ |
25,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
$ |
25,000 |
|
| |||||||
|
David Quick(1) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||
|
|
|
|
Common stock owned before the offering(18) |
|
|
% of total voting power before the offering(20) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Class A |
|
|
Class B |
|
|
Class C |
|
|
Total |
| ||||||||||||||||||||||||||||||||||||||||||||
|
Name of Beneficial Owner(1) |
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
Number(19) |
| |||||||||||||||||||||||||||||||||||
|
5% Stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||
|
Certain funds managed by Oaktree(2) |
|
|
|
|
8,582,329 |
|
|
|
|
|
94.6 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
68.4 |
% |
|
| |||||
|
GE Capital and its affiliates(3) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
|
% |
|
|
|
|
|
3,249,370 |
|
|
|
|
|
66.6 |
% |
|
|
|
|
|
3,249,370 |
|
|
|
|
|
— |
|
| ||||||
|
Funds affiliated with MSD Capital Management(4) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
|
% |
|
|
|
|
|
1,631,936 |
|
|
|
|
|
33.4 |
% |
|
|
|
|
|
1,631,936 |
|
|
|
|
|
— |
|
| ||||||
|
Non-Employee Directors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||
|
B. James Ford(5) |
|
|
|
|
8,582,329 |
|
|
|
|
|
94.6 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
68.4 |
% |
|
| |||||
|
Gary Ginsberg(6) |
|
|
|
|
27,439 |
|
|
|
|
|
5.4 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
| |||||||
|
Stephen Kaplan(7) |
|
|
|
|
8,582,329 |
|
|
|
|
|
94.6 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
68.4 |
% |
|
| |||||
|
David Lebow(8) |
|
|
|
|
27,439 |
|
|
|
|
|
5.4 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
| |||||||
|
Amy Miles(9) |
|
|
|
|
7,850 |
|
|
|
|
|
1.6 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
7,850 |
|
|
|
|
|
— |
|
| |||||||
|
David Quick(10) |
|
|
|
|
8,582,329 |
|
|
|
|
|
94.6 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
68.4 |
% |
|
| |||||
|
Executive Officers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||
|
Steven Price(11) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,494,176 |
|
|
|
|
|
51.4 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,494,176 |
|
|
|
|
|
23.4 |
% |
|
| ||||||
|
Stuart Rosenstein(12) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
960,372 |
|
|
|
|
|
24.2 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
960,372 |
|
|
|
|
|
2.6 |
% |
|
| ||||||
|
Bill Wilson(13) |
|
|
|
|
583,653 |
|
|
|
|
|
63.1 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
583,653 |
|
|
|
|
|
* |
|
| |||||||
|
Alex Berkett(14) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
13.9 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
1.7 |
% |
|
| ||||||
|
Erik Hellum(15) |
|
|
|
|
228,826 |
|
|
|
|
|
33.2 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
228,826 |
|
|
|
|
|
* |
|
| |||||||
|
Dhruv Prasad(16) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
13.9 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
1.7 |
% |
|
| ||||||
|
Mark Stewart(17) |
|
|
|
|
68,598 |
|
|
|
|
|
12.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
68,598 |
|
|
|
|
|
— |
|
| |||||||
|
All Directors and Current Executive Officers as a Group (13 persons) |
|
|
|
|
9,526,134 |
|
|
|
|
|
96.9 |
% |
|
|
|
|
|
6,584,143 |
|
|
|
|
|
99.6 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
20,991,582 |
|
|
|
|
|
98.2 |
% |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
|
|
|
|
Common stock owned after the offering if underwriters’ option is not exercised(18) |
|
|
% of total voting power after the offering if underwriters’ option is not exercised(20) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Class A |
|
|
Class B |
|
|
Class C |
|
|
Total |
| ||||||||||||||||||||||||||||||||||||||||||||
|
Name of Beneficial Owner(1) |
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
Number(19) |
| |||||||||||||||||||||||||||||||||||
|
5% Stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||
|
Certain funds managed by Oaktree(2) |
|
|
|
|
8,582,329 |
|
|
|
|
|
49.3 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
54.0 |
% |
|
| |||||
|
GE Capital and its affiliates(3) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,249,370 |
|
|
|
|
|
66.6 |
% |
|
|
|
|
|
3,249,370 |
|
|
|
|
|
— |
|
| |||||||
|
Funds affiliated with MSD Capital Management(4) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,631,936 |
|
|
|
|
|
33.4 |
% |
|
|
|
|
|
1,631,936 |
|
|
|
|
|
— |
|
| |||||||
|
Non-Employee Directors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||
|
B. James Ford(5) |
|
|
|
|
8,582,329 |
|
|
|
|
|
49.3 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
54.0 |
% |
|
| |||||
|
Gary Ginsberg(6) |
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
| ||||||||
|
Stephen Kaplan(7) |
|
|
|
|
8,582,329 |
|
|
|
|
|
49.3 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
54.0 |
% |
|
| |||||
|
David Lebow(8) |
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
| ||||||||
|
Amy Miles(9) |
|
|
|
|
7,850 |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
7,850 |
|
|
|
|
|
— |
|
| ||||||||
|
David Quick(10) |
|
|
|
|
8,582,329 |
|
|
|
|
|
49.3 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
54.0 |
% |
|
| |||||
|
Executive Officers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||
|
Steven Price(11) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,494,176 |
|
|
|
|
|
51.4 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,494,176 |
|
|
|
|
|
18.5 |
% |
|
| ||||||
|
Stuart Rosenstein(12) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
960,372 |
|
|
|
|
|
24.2 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
960,372 |
|
|
|
|
|
2.0 |
% |
|
| ||||||
|
Bill Wilson(13) |
|
|
|
|
583,653 |
|
|
|
|
|
6.3 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
583,653 |
|
|
|
|
|
* |
|
| |||||||
|
Alex Berkett(14) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
13.9 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
1.3 |
% |
|
| ||||||
|
Erik Hellum(15) |
|
|
|
|
228,826 |
|
|
|
|
|
2.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
228,826 |
|
|
|
|
|
* |
|
| |||||||
|
Dhruv Prasad(16) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
13.9 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
1.3 |
% |
|
| ||||||
|
Mark Stewart(17) |
|
|
|
|
68,598 |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
68,598 |
|
|
|
|
|
— |
|
| ||||||||
|
All Directors and Current Executive Officers as a Group (13 persons) |
|
|
|
|
9,526,134 |
|
|
|
|
|
52.4 |
% |
|
|
|
|
|
6,584,143 |
|
|
|
|
|
99.6 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
20,991,582 |
|
|
|
|
|
77.6 |
% |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
|
|
|
|
Common stock owned after the offering if underwriters’ option is exercised in full(18) |
|
|
% of total voting power after the offering if underwriters’ option is exercised in full(20) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Class A |
|
|
Class B |
|
|
Class C |
|
|
Total |
| ||||||||||||||||||||||||||||||||||||||||||||
|
Name of Beneficial Owner(1) |
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
Number(19) |
| |||||||||||||||||||||||||||||||||||
|
5% Stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||
|
Certain funds managed by Oaktree(2) |
|
|
|
|
8,582,329 |
|
|
|
|
|
46.0 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
52.4 |
% |
|
| |||||
|
GE Capital and its affiliates(3) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,249,370 |
|
|
|
|
|
66.6 |
% |
|
|
|
|
|
3,249,370 |
|
|
|
|
|
— |
|
| |||||||
|
Funds affiliated with MSD Capital Management(4) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,631,936 |
|
|
|
|
|
33.4 |
% |
|
|
|
|
|
1,631,936 |
|
|
|
|
|
— |
|
| |||||||
|
Non-Employee Directors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||
|
B. James Ford(5) |
|
|
|
|
8,582,329 |
|
|
|
|
|
46.0 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
52.4 |
% |
|
| |||||
|
Gary Ginsberg(6) |
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
| ||||||||
|
Stephen Kaplan(7) |
|
|
|
|
8,582,329 |
|
|
|
|
|
46.0 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
52.4 |
% |
|
| |||||
|
David Lebow(8) |
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
27,439 |
|
|
|
|
|
* |
|
| ||||||||
|
Amy Miles(9) |
|
|
|
|
7,850 |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
7,850 |
|
|
|
|
|
— |
|
| ||||||||
|
David Quick(10) |
|
|
|
|
8,582,329 |
|
|
|
|
|
46.0 |
% |
|
|
|
|
|
2,145,582 |
|
|
|
|
|
69.5 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,727,911 |
|
|
|
|
|
52.4 |
% |
|
| |||||
|
Executive Officers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||
|
Steven Price(11) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,494,176 |
|
|
|
|
|
51.4 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,494,176 |
|
|
|
|
|
17.9 |
% |
|
| ||||||
|
Stuart Rosenstein(12) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
960,372 |
|
|
|
|
|
24.2 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
960,372 |
|
|
|
|
|
2.0 |
% |
|
| ||||||
|
Bill Wilson(13) |
|
|
|
|
583,653 |
|
|
|
|
|
5.6 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
583,653 |
|
|
|
|
|
* |
|
| |||||||
|
Alex Berkett(14) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
13.9 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
1.3 |
% |
|
| ||||||
|
Erik Hellum(15) |
|
|
|
|
228,826 |
|
|
|
|
|
2.2 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
228,826 |
|
|
|
|
|
* |
|
| |||||||
|
Dhruv Prasad(16) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
13.9 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
492,006 |
|
|
|
|
|
1.3 |
% |
|
| ||||||
|
Mark Stewart(17) |
|
|
|
|
68,598 |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
68,598 |
|
|
|
|
|
— |
|
| ||||||||
|
All Directors and Current Executive Officers as a Group (13 persons) |
|
|
|
|
9,526,134 |
|
|
|
|
|
49.1 |
% |
|
|
|
|
|
6,584,143 |
|
|
|
|
|
99.6 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
20,991,582 |
|
|
|
|
|
75.3 |
% |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
|
Period |
|
|
Redemption Price |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
2015 |
|
|
|
|
106.750 |
% |
|
|
|
2016 |
|
|
|
|
104.500 |
% |
|
|
|
2017 |
|
|
|
|
102.250 |
% |
|
|
|
2018 and thereafter |
|
|
|
|
100.000 |
% |
|
|
| | | | | | ||||
|
Underwriter |
|
|
Number of Shares |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Merrill Lynch, Pierce, Fenner & Smith Incorporated |
| | | | | | | |
|
Jefferies LLC |
| | | | | | | |
|
RBC Capital Markets, LLC |
| | | | | | | |
|
Guggenheim Securities, LLC |
| | | | | | | |
|
Macquarie Capital (USA) Inc. |
|
|
|
|
|
|
| |
|
Total |
|
|
|
|
8,333,333 |
|
| |
| | | | | |||||
|
|
|
|
Per Share |
|
|
Without Option |
|
|
With Option |
| ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Public offering price |
|
|
|
$ |
|
|
|
|
$ |
|
|
|
|
$ |
|
| ||||||
|
Underwriting discount |
|
|
|
$ |
|
|
|
|
$ |
|
|
|
|
$ |
|
| ||||||
|
Proceeds, before expenses, to us |
|
|
|
$ |
|
|
|
|
$ |
|
|
|
|
$ |
|
|
| |||||
| | | | | | | | | | | |||||||||||||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | | ||||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | | ||||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | | ||||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | | ||||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | | ||||
|
|
|
|
December 31, 2012 |
|
|
December 31, 2013 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash |
|
|
|
$ |
22,305 |
|
|
|
|
$ |
45,647 |
|
| ||
|
Accounts receivable, net of allowance of $2,774 and $2,914, respectively |
|
|
|
|
40,431 |
|
|
|
|
|
56,994 |
|
| ||
|
Prepaid expenses and other current assets |
|
|
|
|
2,331 |
|
|
|
|
|
8,298 |
|
| ||
|
Total current assets |
|
|
|
|
65,067 |
|
|
|
|
|
110,939 |
|
| ||
|
Property and equipment, net |
|
|
|
|
77,876 |
|
|
|
|
|
96,294 |
|
| ||
|
Intangible assets, net |
|
|
|
|
362,569 |
|
|
|
|
|
501,899 |
|
| ||
|
Goodwill |
|
|
|
|
91,999 |
|
|
|
|
|
217,150 |
|
| ||
|
Deferred financing costs, net |
|
|
|
|
12,080 |
|
|
|
|
|
12,357 |
|
| ||
|
Investments |
|
|
|
|
234 |
|
|
|
|
|
234 |
|
| ||
|
Other assets |
|
|
|
|
296 |
|
|
|
|
|
330 |
|
| ||
|
Total assets |
|
|
|
$ |
610,121 |
|
|
|
|
$ |
939,203 |
|
| ||
|
LIABILITIES AND MEMBERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Accounts payable |
|
|
|
$ |
5,142 |
|
|
|
|
$ |
8,640 |
|
| ||
|
Current portion of long-term debt |
|
|
|
|
1,164 |
|
|
|
|
|
2,186 |
|
| ||
|
Accrued expenses and other current liabilities |
|
|
|
|
18,077 |
|
|
|
|
|
22,820 |
|
| ||
|
Deferred revenue |
|
|
|
|
3,281 |
|
|
|
|
|
9,396 |
|
| ||
|
Accrued interest |
|
|
|
|
5,963 |
|
|
|
|
|
9,411 |
|
| ||
|
Total current liabilities |
|
|
|
|
33,627 |
|
|
|
|
|
52,453 |
|
| ||
|
Long-term debt, less current portion, (inclusive of bond premium of $0 and $8,898, respectively) |
|
|
|
|
366,283 |
|
|
|
|
|
651,286 |
|
| ||
|
Other long-term liabilities |
|
|
|
|
1,873 |
|
|
|
|
|
933 |
|
| ||
|
Total liabilities |
|
|
|
|
401,783 |
|
|
|
|
|
704,672 |
|
| ||
|
Commitments and Contingencies |
| | | | | | | | | | | | | | |
|
Members’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Controlling interest |
|
|
|
|
207,896 |
|
|
|
|
|
234,039 |
|
| ||
|
Non-controlling interest |
|
|
|
|
442 |
|
|
|
|
|
492 |
|
| ||
|
Total liabilities and members’ equity |
|
|
|
$ |
610,121 |
|
|
|
|
$ |
939,203 |
|
| ||
| | | | | | | | | ||||||||
|
|
|
|
Year Ended December 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2013 |
| ||||||||
|
Net revenue |
|
|
|
$ |
222,736 |
|
|
|
|
$ |
268,578 |
|
| ||
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Direct operating expenses, excluding depreciation and amortization |
|
|
|
|
153,103 |
|
|
|
|
|
185,214 |
|
| ||
|
Depreciation and amortization |
|
|
|
|
14,824 |
|
|
|
|
|
15,189 |
|
| ||
|
Corporate expenses |
|
|
|
|
17,750 |
|
|
|
|
|
21,124 |
|
| ||
|
Transaction and other restructuring costs |
|
|
|
|
1,782 |
|
|
|
|
|
2,001 |
|
| ||
|
Change in fair value of contingent consideration |
|
|
|
|
— |
|
|
|
|
|
(1,100 |
) |
|
| |
|
Net loss (gain) on sale of assets |
|
|
|
|
123 |
|
|
|
|
|
(36 |
) |
|
| |
|
Total operating costs and expenses |
|
|
|
|
187,582 |
|
|
|
|
|
222,392 |
|
| ||
|
Operating income |
|
|
|
|
35,154 |
|
|
|
|
|
46,186 |
|
| ||
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest expense, net |
|
|
|
|
(28,291 |
) |
|
|
|
|
|
(35,620 |
) |
|
|
|
Net loss on derivative instruments |
|
|
|
|
(129 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
Other income (expense), net |
|
|
|
|
6 |
|
|
|
|
|
(114 |
) |
|
| |
|
Income before income taxes |
|
|
|
|
6,740 |
|
|
|
|
|
10,451 |
|
| ||
|
Provision for income taxes |
|
|
|
|
340 |
|
|
|
|
|
340 |
|
| ||
|
Net income |
|
|
|
$ |
6,400 |
|
|
|
|
$ |
10,111 |
|
| ||
|
Pro forma C corporation data (unaudited): |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Historical income before taxes |
|
|
|
|
|
|
|
|
|
$ |
10,451 |
|
| ||
|
Pro forma income taxes |
|
|
|
|
|
|
|
|
|
|
4,065 |
|
| ||
|
Pro forma net income |
|
|
|
|
|
|
|
|
|
$ |
6,386 |
|
| ||
|
Pro forma net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Basic |
|
|
|
|
|
|
|
|
|
$ |
0.85 |
|
| ||
|
Diluted |
|
|
|
|
|
|
|
|
|
$ |
0.38 |
|
| ||
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Basic |
|
|
|
|
|
|
|
|
|
|
7,547,254 |
|
| ||
|
Diluted |
|
|
|
|
|
|
|
|
|
|
16,691,099 |
|
| ||
| | | | | | | | | ||||||||
|
|
|
|
Controlling Interest |
|
|
Non- Controlling Interest |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance at December 31, 2011 |
|
|
|
$ |
186,131 |
|
|
|
|
$ |
— |
|
| ||
|
Capital contribution from members |
|
|
|
|
15,100 |
|
|
|
|
|
— |
|
| ||
|
Equity issued in respect of Double O acquisition |
|
|
|
|
265 |
|
|
|
|
|
— |
|
| ||
|
Non-controlling interest in Mountain Jam, LLC |
|
|
|
|
— |
|
|
|
|
|
420 |
|
| ||
|
Non-controlling interest in Taste of Country Productions, LLC |
|
|
|
|
— |
|
|
|
|
|
22 |
|
| ||
|
Net income |
|
|
|
|
6,400 |
|
|
|
|
|
— |
|
| ||
|
Balance at December 31, 2012 |
|
|
|
|
207,896 |
|
|
|
|
|
442 |
|
| ||
|
Equity issued in respect of Peak acquisition |
|
|
|
|
16,241 |
|
|
|
|
|
— |
|
| ||
|
Units repurchased and held in Treasury |
|
|
|
|
(159 |
) |
|
|
|
|
|
— |
|
| |
|
Net income |
|
|
|
|
10,061 |
|
|
|
|
|
50 |
|
| ||
|
Balance at December 31, 2013 |
|
|
|
$ |
234,039 |
|
|
|
|
$ |
492 |
|
| ||
| | | | | | | | | ||||||||
|
|
|
|
Year Ended December 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2013 |
| ||||||||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Net income |
|
|
|
$ |
6,400 |
|
|
|
|
$ |
10,111 |
|
| ||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Depreciation and amortization |
|
|
|
|
14,824 |
|
|
|
|
|
15,189 |
|
| ||
|
Amortization of deferred financing costs |
|
|
|
|
2,605 |
|
|
|
|
|
2,111 |
|
| ||
|
Provision for doubtful accounts |
|
|
|
|
1,429 |
|
|
|
|
|
8 |
|
| ||
|
Noncash interest expense |
|
|
|
|
1,015 |
|
|
|
|
|
170 |
|
| ||
|
Loss on derivative instruments |
|
|
|
|
129 |
|
|
|
|
|
1 |
|
| ||
|
Net loss (gain) on sale of assets |
|
|
|
|
123 |
|
|
|
|
|
(36 |
) |
|
| |
|
Changes in assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Accounts receivable |
|
|
|
|
(7,514 |
) |
|
|
|
|
|
(4,202 |
) |
|
|
|
Prepaid expenses and other assets |
|
|
|
|
(36 |
) |
|
|
|
|
|
(5,183 |
) |
|
|
|
Accounts payable |
|
|
|
|
(106 |
) |
|
|
|
|
|
385 |
|
| |
|
Accrued expenses |
|
|
|
|
(2,335 |
) |
|
|
|
|
|
5,140 |
|
| |
|
Accrued interest |
|
|
|
|
5,842 |
|
|
|
|
|
3,449 |
|
| ||
|
Other long-term liabilities |
|
|
|
|
(2,529 |
) |
|
|
|
|
|
(939 |
) |
|
|
|
Net cash provided by operating activities |
|
|
|
|
19,847 |
|
|
|
|
|
26,204 |
|
| ||
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Payments for acquisitions, net of cash acquired |
|
|
|
|
(133,776 |
) |
|
|
|
|
|
(276,799 |
) |
|
|
|
Acquisition of intangibles |
|
|
|
|
(256 |
) |
|
|
|
|
|
— |
|
| |
|
Proceeds from insurance settlement |
|
|
|
|
181 |
|
|
|
|
|
— |
|
| ||
|
Purchase of investments |
|
|
|
|
(234 |
) |
|
|
|
|
|
— |
|
| |
|
Purchase of property and equipment |
|
|
|
|
(9,894 |
) |
|
|
|
|
|
(9,526 |
) |
|
|
|
Proceeds from sale of assets |
|
|
|
|
1,779 |
|
|
|
|
|
155 |
|
| ||
|
Net cash used in investing activities |
|
|
|
|
(142,200 |
) |
|
|
|
|
|
(286,170 |
) |
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Repayment of bank debt |
|
|
|
|
(252,274 |
) |
|
|
|
|
|
(1,020 |
) |
|
|
|
Capital contributions from members |
|
|
|
|
15,100 |
|
|
|
|
|
— |
|
| ||
|
Proceeds from issuance of unsecured senior notes |
|
|
|
|
265,000 |
|
|
|
|
|
155,019 |
|
| ||
|
Debt financing costs paid |
|
|
|
|
(13,023 |
) |
|
|
|
|
|
(2,388 |
) |
|
|
|
Proceeds from issuance of incremental term loans |
|
|
|
|
105,000 |
|
|
|
|
|
102,000 |
|
| ||
|
Proceeds from issuance of Senior PIK Notes |
|
|
|
|
— |
|
|
|
|
|
30,000 |
|
| ||
|
Units repurchased |
|
|
|
|
— |
|
|
|
|
|
(159 |
) |
|
| |
|
Repayments of capitalized obligations |
|
|
|
|
(137 |
) |
|
|
|
|
|
(144 |
) |
|
|
|
Net cash provided by financing activities |
|
|
|
|
119,666 |
|
|
|
|
|
283,308 |
|
| ||
|
Net (decrease) increase in cash |
|
|
|
|
(2,687 |
) |
|
|
|
|
|
23,342 |
|
| |
|
Cash: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Beginning of period |
|
|
|
|
24,992 |
|
|
|
|
|
22,305 |
|
| ||
|
End of period |
|
|
|
$ |
22,305 |
|
|
|
|
$ |
45,647 |
|
| ||
| | | | | | | | | ||||||||
|
|
|
|
Year Ended December 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2013 |
| ||||||||
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash payments: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest |
|
|
|
$ |
19,757 |
|
|
|
|
$ |
31,392 |
|
| ||
|
Income taxes |
|
|
|
|
236 |
|
|
|
|
|
493 |
|
| ||
|
Barter transactions: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Barter revenue – included in broadcasting revenue, net |
|
|
|
|
8,020 |
|
|
|
|
|
9,296 |
|
| ||
|
Barter expense – included in direct operating expenses |
|
|
|
|
7,506 |
|
|
|
|
|
8,542 |
|
| ||
|
Equity issued in respect of Double O acquisition |
|
|
|
|
265 |
|
|
|
|
|
— |
|
| ||
|
Fair value of contingent consideration in respect of MMN acquisition |
|
|
|
|
1,100 |
|
|
|
|
|
— |
|
| ||
|
Equity issued in respect of Peak acquisition |
|
|
|
|
— |
|
|
|
|
|
16,241 |
|
| ||
|
Allocation of business acquisition to non-controlling interest: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Mountain Jam, LLC |
|
|
|
|
420 |
|
|
|
|
|
— |
|
| ||
|
Taste of Country Productions, LLC |
|
|
|
|
22 |
|
|
|
|
|
— |
|
| ||
| | | | | | | | | ||||||||
|
Property Type |
|
|
Depreciation Period in Years |
|
|---|---|---|---|---|---|
|
Buildings and improvements |
|
|
10 to 39 years |
|
|
Broadcasting equipment |
|
|
3 to 20 years |
|
|
Computer and office equipment |
|
|
3 to 5 years |
|
|
Furniture and fixtures |
|
|
5 to 10 years |
|
|
Vehicles |
|
|
5 years |
|
|
Software development costs |
|
|
1 to 2 years |
|
|
Leasehold improvements |
|
|
Shorter of their useful life or remaining term |
|
| | | |
|
Accounts receivable |
|
|
|
$ |
30 |
|
| |
|
Other current assets |
|
|
|
|
69 |
|
| |
|
Goodwill |
|
|
|
|
265 |
|
| |
|
Property and equipment |
|
|
|
|
4,517 |
|
| |
|
FCC licenses |
|
|
|
|
6,518 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(134 |
) |
|
|
|
Total purchase price |
|
|
|
$ |
11,265 |
|
| |
| | | | | |||||
|
Accounts receivable |
|
|
|
$ |
141 |
|
| |
|
Other current assets |
|
|
|
|
96 |
|
| |
|
Property and equipment |
|
|
|
|
17,239 |
|
| |
|
Goodwill |
|
|
|
|
32,840 |
|
| |
|
Other intangibles—advertising relationships |
|
|
|
|
1,400 |
|
| |
|
FCC licenses |
|
|
|
|
80,400 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(2,807 |
) |
|
|
|
Subtotal |
|
|
|
|
129,309 |
|
| |
|
Less: Carrying value of radio stations exchanged |
|
|
|
|
(14,450 |
) |
|
|
|
Total purchase price |
|
|
|
$ |
114,859 |
|
| |
| | | | | |||||
|
Accounts receivable |
|
|
|
$ |
1,731 |
|
| |
|
Other current assets |
|
|
|
|
127 |
|
| |
|
Property and equipment |
|
|
|
|
20 |
|
| |
|
Goodwill |
|
|
|
|
7,000 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(1,912 |
) |
|
|
|
Total purchase price |
|
|
|
$ |
6,966 |
|
| |
| | | | | |||||
|
Accounts receivable |
|
|
|
$ |
3,499 |
|
| |
|
Other current assets |
|
|
|
|
241 |
|
| |
|
Property and equipment |
|
|
|
|
8,364 |
|
| |
|
Goodwill |
|
|
|
|
25,802 |
|
| |
|
Other intangibles—advertising relationships |
|
|
|
|
400 |
|
| |
|
FCC licenses |
|
|
|
|
14,500 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(2,657 |
) |
|
|
|
Total |
|
|
|
$ |
50,149 |
|
| |
| | | | | |||||
|
Accounts receivable |
|
|
|
$ |
9,677 |
|
| |
|
Other current assets |
|
|
|
|
521 |
|
| |
|
Property and equipment |
|
|
|
|
16,436 |
|
| |
|
Goodwill |
|
|
|
|
101,022 |
|
| |
|
Other intangibles—advertising relationships |
|
|
|
|
4,400 |
|
| |
|
FCC licenses |
|
|
|
|
107,500 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(3,642 |
) |
|
|
|
Total purchase price |
|
|
|
$ |
235,914 |
|
| |
| | | | | |||||
|
Accounts receivable |
|
|
|
$ |
1,377 |
|
| |
|
Other current assets |
|
|
|
|
76 |
|
| |
|
Property and equipment |
|
|
|
|
3,016 |
|
| |
|
Goodwill |
|
|
|
|
8,945 |
|
| |
|
Other intangibles—advertising relationships |
|
|
|
|
500 |
|
| |
|
FCC licenses |
|
|
|
|
18,500 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(248 |
) |
|
|
|
Total purchase price |
|
|
|
|
32,166 |
|
| |
|
Less: Fair value of radio stations exchanged |
|
|
|
|
(33,074 |
) |
|
|
|
Total cash consideration received |
|
|
|
$ |
(908 |
) |
|
|
| | | | | |||||
|
Accounts receivable |
|
|
|
$ |
562 |
|
| |
|
Other current assets |
|
|
|
|
425 |
|
| |
|
Trademark |
|
|
|
|
1,073 |
|
| |
|
Goodwill |
|
|
|
|
2,947 |
|
| |
|
Deferred revenue |
|
|
|
|
(1,313 |
) |
|
|
|
Accounts payable |
|
|
|
|
(307 |
) |
|
|
|
Total purchase price |
|
|
|
$ |
3,387 |
|
| |
| | | | | |||||
|
|
|
|
Year Ended December 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2013 |
| ||||||||
|
Net revenue |
|
|
|
$ |
344,656 |
|
|
|
|
$ |
345,113 |
|
| ||
|
Net income |
|
|
|
$ |
38,764 |
|
|
|
|
$ |
35,976 |
|
| ||
| | | | | | | | |||||||||
|
|
|
|
December 31, 2012 |
|
|
December 31, 2013 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Land and improvements |
|
|
|
$ |
18,087 |
|
|
|
|
$ |
25,640 |
|
| ||
|
Buildings and leasehold improvements |
|
|
|
|
21,751 |
|
|
|
|
|
29,438 |
|
| ||
|
Broadcast equipment |
|
|
|
|
58,990 |
|
|
|
|
|
69,095 |
|
| ||
|
Computer and office equipment |
|
|
|
|
4,882 |
|
|
|
|
|
6,791 |
|
| ||
|
Furniture and fixtures |
|
|
|
|
2,938 |
|
|
|
|
|
3,728 |
|
| ||
|
Vehicles |
|
|
|
|
2,335 |
|
|
|
|
|
2,819 |
|
| ||
|
Software development costs |
|
|
|
|
5,701 |
|
|
|
|
|
9,560 |
|
| ||
|
|
|
|
|
|
114,684 |
|
|
|
|
|
147,071 |
|
| ||
|
Less: Accumulated depreciation and amortization |
|
|
|
|
(36,808 |
) |
|
|
|
|
|
(50,777 |
) |
|
|
|
Property and equipment, net |
|
|
|
$ |
77,876 |
|
|
|
|
$ |
96,294 |
|
| ||
| | | | | | | | |||||||||
|
Balance, January 1, 2012 |
|
|
|
$ |
50,464 |
|
| |
|
Double O acquisition |
|
|
|
|
265 |
|
| |
|
Cumulus I asset exchange |
|
|
|
|
32,840 |
|
| |
|
MMN acquisition |
|
|
|
|
7,000 |
|
| |
|
Mountain Jam acquisition |
|
|
|
|
1,155 |
|
| |
|
Taste of Country Productions |
|
|
|
|
275 |
|
| |
|
Balance, December 31, 2012 |
|
|
|
|
91,999 |
|
| |
|
Headwaters Country Jam acquisition |
|
|
|
|
373 |
|
| |
|
Country Jam acquisition |
|
|
|
|
2,749 |
|
| |
|
Rock Jam acquisition |
|
|
|
|
100 |
|
| |
|
AOL Music acquisition |
|
|
|
|
118 |
|
| |
|
Peak acquisition |
|
|
|
|
25,802 |
|
| |
|
Fresno exchange |
|
|
|
|
(16,906 |
) |
|
|
|
Cumulus II acquisition |
|
|
|
|
101,022 |
|
| |
|
Cumulus II asset exchange |
|
|
|
|
8,946 |
|
| |
|
MAC Events acquisition |
|
|
|
|
2,947 |
|
| |
|
Balance, December 31, 2013 |
|
|
|
$ |
217,150 |
|
| |
| | | | | |||||
|
|
|
|
Estimated Useful Life |
|
|
December 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2013 |
| |||||||||||
|
Intangible Assets: |
|
|
|
|
|
|
|
|
|
| | | | | | | | |
|
FCC licenses |
|
|
Indefinite |
|
|
|
$ |
355,893 |
|
|
|
|
$ |
487,794 |
|
| ||
|
Customer and advertising relationships |
|
|
10 years |
|
|
|
|
9,217 |
|
|
|
|
|
14,317 |
|
| ||
|
Leasehold interests |
|
|
5 to 39 years |
|
|
|
|
1,085 |
|
|
|
|
|
1,085 |
|
| ||
|
Tower space |
|
|
3 to 9 years |
|
|
|
|
637 |
|
|
|
|
|
637 |
|
| ||
|
Sports broadcast rights |
|
|
1 to 2 years |
|
|
|
|
665 |
|
|
|
|
|
665 |
|
| ||
|
Non-compete agreements |
|
|
1 to 2 years |
|
|
|
|
243 |
|
|
|
|
|
243 |
|
| ||
|
Trademark |
|
|
10 years |
|
|
|
|
490 |
|
|
|
|
|
3,967 |
|
| ||
|
Other intangibles |
|
|
1 to 2 years |
|
|
|
|
50 |
|
|
|
|
|
— |
|
| ||
|
Total |
|
|
|
|
|
|
|
368,280 |
|
|
|
|
|
508,708 |
|
| ||
|
Less: Accumulated amortization |
|
|
|
|
|
|
|
(5,711 |
) |
|
|
|
|
|
(6,809 |
) |
|
|
|
Net amount |
|
|
|
|
|
|
$ |
362,569 |
|
|
|
|
$ |
501,899 |
|
| ||
| | | | | | | | | | | | ||||||||
|
2014 |
|
|
|
$ |
1,974 |
|
| |
|
2015 |
|
|
|
|
1,974 |
|
| |
|
2016 |
|
|
|
|
1,908 |
|
| |
|
2017 |
|
|
|
|
1,843 |
|
| |
|
2018 |
|
|
|
|
1,135 |
|
| |
|
Thereafter |
|
|
|
|
5,271 |
|
| |
|
|
|
|
|
$ |
14,105 |
|
| |
| | | | | |||||
|
|
|
|
December 31, 2012 |
|
|
December 31, 2013 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Townsquare Radio, LLC: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Unsecured Senior Notes (inclusive of bond premium of $0 and $8,898, respectively) |
|
|
|
$ |
265,000 |
|
|
|
|
$ |
419,798 |
|
| ||
|
Incremental Term Loans |
|
|
|
|
101,743 |
|
|
|
|
|
202,722 |
|
| ||
|
Townsquare Media, LLC: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Senior PIK Notes |
|
|
|
|
— |
|
|
|
|
|
30,392 |
|
| ||
|
Capitalized obligations |
|
|
|
|
704 |
|
|
|
|
|
560 |
|
| ||
|
|
|
|
|
|
367,447 |
|
|
|
|
|
653,472 |
|
| ||
|
Less: current portion of long-term debt |
|
|
|
|
(1,164 |
) |
|
|
|
|
|
(2,186 |
) |
|
|
|
|
|
|
|
$ |
366,283 |
|
|
|
|
$ |
651,286 |
|
| ||
| | | | | | | | | ||||||||
|
2014 |
|
|
|
$ |
2,190 |
|
| |
|
2015 |
|
|
|
|
2,198 |
|
| |
|
2016 |
|
|
|
|
2,206 |
|
| |
|
2017 |
|
|
|
|
2,125 |
|
| |
|
2018 |
|
|
|
|
194,563 |
|
| |
|
2019 |
|
|
|
|
441,292 |
|
| |
|
|
|
|
|
$ |
644,574 |
|
| |
| | | | | |||||
|
|
|
|
2012 |
|
|
2013 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Class A Common |
|
|
|
|
40,351,108 |
|
|
|
|
|
41,555,705 |
|
| ||
|
Class A Preferred |
|
|
|
|
40,351,108 |
|
|
|
|
|
41,555,705 |
|
| ||
|
Class B Common |
|
|
|
|
9,792,350 |
|
|
|
|
|
9,709,300 |
|
| ||
|
Class B Preferred |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
| | | | | | | | |||||||||
|
Balance, January 1, 2012 |
|
|
|
|
9,725,650 |
|
| |
|
Issued |
|
|
|
|
529,700 |
|
| |
|
Forfeited |
|
|
|
|
(463,000 |
) |
|
|
|
Balance, December 31, 2012 |
|
|
|
|
9,792,350 |
|
| |
|
Issued |
|
|
|
|
218,500 |
|
| |
|
Forfeited |
|
|
|
|
(301,550 |
) |
|
|
|
Balance, December 31, 2013 |
|
|
|
|
9,709,300 |
|
| |
| | | | | |||||
|
|
|
|
2012 |
|
|
2013 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Warrants to purchase Class A Common |
|
|
|
|
15,609,760 |
|
|
|
|
|
16,987,561 |
|
| ||
|
Warrants to purchase Class A Preferred |
|
|
|
|
15,609,760 |
|
|
|
|
|
16,987,561 |
|
| ||
| | | | | | | | |||||||||
|
|
|
|
December 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2013 |
| ||||||||
|
Deferred Tax Assets: |
| | | | | | | | | | | | | | |
|
Net operating loss carryforwards |
|
|
|
$ |
21,314 |
|
|
|
|
$ |
21,409 |
|
| ||
|
Intangibles and long-lived assets |
|
|
|
|
15,957 |
|
|
|
|
|
11,737 |
|
| ||
|
Accounts receivable |
|
|
|
|
334 |
|
|
|
|
|
382 |
|
| ||
|
Property and equipment |
|
|
|
|
398 |
|
|
|
|
|
419 |
|
| ||
|
Total deferred tax assets |
|
|
|
|
38,003 |
|
|
|
|
|
33,947 |
|
| ||
|
Valuation allowance |
|
|
|
|
(38,003 |
) |
|
|
|
|
|
(33,947 |
) |
|
|
|
Net deferred tax assets |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||
| | | | | | | | |||||||||
|
Pretax income at federal statutory rate |
|
|
|
$ |
2,359 |
|
| |
|
Income for which no federal tax effect |
|
|
|
|
(2,359 |
) |
|
|
|
State income tax expense, net of tax benefit |
|
|
|
|
340 |
|
| |
|
Provision for income taxes |
|
|
|
$ |
340 |
|
| |
| | | | | |||||
|
Pretax income at federal statutory rate |
|
|
|
$ |
3,658 |
|
| |
|
Income for which no federal tax effect |
|
|
|
|
(3,658 |
) |
|
|
|
State income tax expense, net of tax benefit |
|
|
|
|
340 |
|
| |
|
Provision for income taxes |
|
|
|
$ |
340 |
|
| |
| | | | | |||||
|
|
|
|
December 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2013 |
| ||||||||
|
Accrued compensation and benefits |
|
|
|
$ |
6,063 |
|
|
|
|
$ |
11,412 |
|
| ||
|
Accrued professional fees |
|
|
|
|
3,375 |
|
|
|
|
|
1,476 |
|
| ||
|
Accrued commissions |
|
|
|
|
1,909 |
|
|
|
|
|
1,880 |
|
| ||
|
Fair value of contingent consideration |
|
|
|
|
1,100 |
|
|
|
|
|
— |
|
| ||
|
Accrued taxes |
|
|
|
|
922 |
|
|
|
|
|
952 |
|
| ||
|
Accrued music and FCC licensing |
|
|
|
|
310 |
|
|
|
|
|
1,108 |
|
| ||
|
Accrued publisher fees |
|
|
|
|
575 |
|
|
|
|
|
793 |
|
| ||
|
Accrued national representation fees |
|
|
|
|
510 |
|
|
|
|
|
660 |
|
| ||
|
Accrued other |
|
|
|
|
3,313 |
|
|
|
|
|
4,539 |
|
| ||
|
|
|
|
|
$ |
18,077 |
|
|
|
|
$ |
22,820 |
|
| ||
| | | | | | | | |||||||||
|
2014 |
|
|
|
$ |
8,408 |
|
| |
|
2015 |
|
|
|
|
7,588 |
|
| |
|
2016 |
|
|
|
|
6,904 |
|
| |
|
2017 |
|
|
|
|
6,013 |
|
| |
|
2018 |
|
|
|
|
5,125 |
|
| |
|
Thereafter |
|
|
|
|
12,981 |
|
| |
|
Total minimum payments |
|
|
|
$ |
47,019 |
|
| |
| | | | | |||||
|
|
|
|
Local Advertising |
|
|
Other Media & Entertainment |
|
|
Corporate and other reconciling items |
|
|
Consolidated |
| ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Year Ended December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net revenue |
|
|
|
$ |
198,306 |
|
|
|
|
$ |
24,430 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
222,736 |
|
| ||||
|
Direct operating expenses |
|
|
|
|
133,255 |
|
|
|
|
|
19,848 |
|
|
|
|
|
— |
|
|
|
|
|
153,103 |
|
| ||||
|
Depreciation and amortization |
|
|
|
|
11,214 |
|
|
|
|
|
3,228 |
|
|
|
|
|
382 |
|
|
|
|
|
14,824 |
|
| ||||
|
Corporate expenses |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
17,750 |
|
|
|
|
|
17,750 |
|
| ||||
|
Transaction and other restructuring costs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,782 |
|
|
|
|
|
1,782 |
|
| ||||
|
Net gain on sale of assets |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
123 |
|
|
|
|
|
123 |
|
| ||||
|
Operating income (loss) |
|
|
|
$ |
53,837 |
|
|
|
|
$ |
1,354 |
|
|
|
|
$ |
(20,037 |
) |
|
|
|
|
$ |
35,154 |
|
| |||
|
Long-Lived Assets |
|
|
|
$ |
519,228 |
|
|
|
|
$ |
12,647 |
|
|
|
|
$ |
569 |
|
|
|
|
$ |
532,444 |
|
| ||||
|
Capital expenditures |
|
|
|
$ |
4,777 |
|
|
|
|
$ |
4,227 |
|
|
|
|
$ |
890 |
|
|
|
|
$ |
9,894 |
|
| ||||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
Local Advertising |
|
|
Other Media & Entertainment |
|
|
Corporate and other reconciling items |
|
|
Consolidated |
| ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Year Ended December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net revenue |
|
|
|
$ |
229,653 |
|
|
|
|
$ |
38,925 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
268,578 |
|
| ||||
|
Direct operating expenses |
|
|
|
|
147,720 |
|
|
|
|
|
37,494 |
|
|
|
|
|
— |
|
|
|
|
|
185,214 |
|
| ||||
|
Depreciation and amortization |
|
|
|
|
11,202 |
|
|
|
|
|
3,498 |
|
|
|
|
|
489 |
|
|
|
|
|
15,189 |
|
| ||||
|
Corporate expenses |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
21,124 |
|
|
|
|
|
21,124 |
|
| ||||
|
Transaction and other restructuring costs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,001 |
|
|
|
|
|
2,001 |
|
| ||||
|
Change in fair value of contingent consideration |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,100 |
) |
|
|
|
|
|
(1,100 |
) |
|
| ||
|
Net gain on sale of assets |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(36 |
) |
|
|
|
|
|
(36 |
) |
|
| ||
|
Operating income (loss) |
|
|
|
$ |
70,731 |
|
|
|
|
$ |
(2,067 |
) |
|
|
|
|
$ |
(22,478 |
) |
|
|
|
|
$ |
46,186 |
|
| ||
|
Long-Lived Assets |
|
|
|
$ |
791,447 |
|
|
|
|
$ |
22,676 |
|
|
|
|
$ |
1,220 |
|
|
|
|
$ |
815,343 |
|
| ||||
|
Capital expenditures |
|
|
|
$ |
4,586 |
|
|
|
|
$ |
4,089 |
|
|
|
|
$ |
851 |
|
|
|
|
$ |
9,526 |
|
| ||||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
2013 |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Numerator |
|
|
|
|
|
|
| | | | | | | | |
|
Net income |
|
|
|
$ |
6,386 |
|
| | | | | | | | |
|
Denominator |
|
|
|
|
|
|
| | | | | | | | |
|
Weighted average shares of common stock outstanding |
|
|
|
|
7,547,254 |
|
| | | | | | | | |
|
Effect of dilutive common stock equivalents-warrants |
|
|
|
|
9,143,845 |
|
| | | | | | | | |
|
Weighted average diluted common shares outstanding |
|
|
|
|
16,691,099 |
|
| | | | | | | | |
|
Pro forma net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Basic |
|
|
|
$ |
0.85 |
|
| | | | | | | | |
|
Diluted |
|
|
|
$ |
0.38 |
|
| | | | | | | | |
| | | | | | | | |||||||||
|
|
|
|
December 31, 2013 |
|
|
March 31, 2014 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash |
|
|
|
$ |
45,647 |
|
|
|
|
$ |
57,339 |
|
| ||
|
Accounts receivable, net of allowance of $2,914 and $2,883, respectively |
|
|
|
|
56,994 |
|
|
|
|
|
52,875 |
|
| ||
|
Prepaid expenses and other current assets |
|
|
|
|
8,298 |
|
|
|
|
|
5,939 |
|
| ||
|
Total current assets |
|
|
|
|
110,939 |
|
|
|
|
|
116,153 |
|
| ||
|
Property and equipment, net |
|
|
|
|
96,294 |
|
|
|
|
|
94,467 |
|
| ||
|
Intangible assets, net |
|
|
|
|
501,899 |
|
|
|
|
|
501,635 |
|
| ||
|
Goodwill |
|
|
|
|
217,150 |
|
|
|
|
|
217,274 |
|
| ||
|
Deferred financing costs, net |
|
|
|
|
12,357 |
|
|
|
|
|
11,867 |
|
| ||
|
Investments |
|
|
|
|
234 |
|
|
|
|
|
234 |
|
| ||
|
Other assets |
|
|
|
|
330 |
|
|
|
|
|
267 |
|
| ||
|
Total assets |
|
|
|
$ |
939,203 |
|
|
|
|
$ |
941,897 |
|
| ||
|
LIABILITIES AND MEMBERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Accounts payable |
|
|
|
$ |
8,640 |
|
|
|
|
$ |
7,612 |
|
| ||
|
Current portion of long-term debt |
|
|
|
|
2,186 |
|
|
|
|
|
2,186 |
|
| ||
|
Accrued expenses and other current liabilities |
|
|
|
|
22,820 |
|
|
|
|
|
16,041 |
|
| ||
|
Deferred revenue |
|
|
|
|
9,396 |
|
|
|
|
|
10,998 |
|
| ||
|
Accrued interest |
|
|
|
|
9,411 |
|
|
|
|
|
18,635 |
|
| ||
|
Total current liabilities |
|
|
|
|
52,453 |
|
|
|
|
|
55,472 |
|
| ||
|
Long-term debt, less current portion, (inclusive of bond premium of $8,898 and $8,474, respectively) |
|
|
|
|
651,286 |
|
|
|
|
|
651,332 |
|
| ||
|
Other long-term liabilities |
|
|
|
|
933 |
|
|
|
|
|
933 |
|
| ||
|
Total liabilities |
|
|
|
|
704,672 |
|
|
|
|
|
707,737 |
|
| ||
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Members’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Controlling interest |
|
|
|
|
234,039 |
|
|
|
|
|
233,668 |
|
| ||
|
Non-controlling interest |
|
|
|
|
492 |
|
|
|
|
|
492 |
|
| ||
|
Total liabilities and members’ equity |
|
|
|
$ |
939,203 |
|
|
|
|
$ |
941,897 |
|
| ||
| | | | | | | | | ||||||||
|
|
|
|
Three Months Ended March 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2014 |
| ||||||||
|
Net revenue |
|
|
|
$ |
53,473 |
|
|
|
|
$ |
79,161 |
|
| ||
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Direct operating expenses, excluding depreciation and amortization |
|
|
|
|
40,476 |
|
|
|
|
|
57,742 |
|
| ||
|
Depreciation and amortization |
|
|
|
|
4,026 |
|
|
|
|
|
4,386 |
|
| ||
|
Corporate expenses |
|
|
|
|
3,791 |
|
|
|
|
|
5,437 |
|
| ||
|
Transaction and other restructuring costs |
|
|
|
|
1 |
|
|
|
|
|
28 |
|
| ||
|
Net gain on sale of assets |
|
|
|
|
(45 |
) |
|
|
|
|
|
(110 |
) |
|
|
|
Total operating costs and expenses |
|
|
|
|
48,249 |
|
|
|
|
|
67,483 |
|
| ||
|
Operating income |
|
|
|
|
5,224 |
|
|
|
|
|
11,678 |
|
| ||
|
Other expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest expense, net |
|
|
|
|
(7,409 |
) |
|
|
|
|
|
(12,080 |
) |
|
|
|
Net loss on derivative instruments |
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
| |
|
Other expense, net |
|
|
|
|
(12 |
) |
|
|
|
|
|
(37 |
) |
|
|
|
Loss before income taxes |
|
|
|
|
(2,198 |
) |
|
|
|
|
|
(439 |
) |
|
|
|
Provision for income taxes |
|
|
|
|
85 |
|
|
|
|
|
91 |
|
| ||
|
Net loss |
|
|
|
$ |
(2,283 |
) |
|
|
|
|
$ |
(530 |
) |
|
|
|
Pro forma C corporation data (unaudited): |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Historical loss before taxes |
|
|
|
|
|
|
|
|
|
$ |
(439 |
) |
|
| |
|
Pro forma income taxes |
|
|
|
|
|
|
|
|
|
|
(171 |
) |
|
| |
|
Pro forma net loss |
|
|
|
|
|
|
|
|
|
$ |
(268 |
) |
|
| |
|
Pro forma net loss per share: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Basic |
|
|
|
|
|
|
|
|
|
$ |
(0.03 |
) |
|
| |
|
Diluted |
|
|
|
|
|
|
|
|
|
$ |
(0.03 |
) |
|
| |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Basic |
|
|
|
|
|
|
|
|
|
|
7,865,880 |
|
| ||
|
Diluted |
|
|
|
|
|
|
|
|
|
|
7,865,880 |
|
| ||
| | | | | | | | | ||||||||
|
|
|
|
Controlling Interest |
|
|
Non-Controlling Interest |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance at December 31, 2013 |
|
|
|
$ |
234,039 |
|
|
|
|
$ |
492 |
|
| ||
|
Units issued from Treasury |
|
|
|
|
159 |
|
|
|
|
|
— |
|
| ||
|
Net loss |
|
|
|
|
(530 |
) |
|
|
|
|
|
— |
|
| |
|
Balance at March 31, 2014 |
|
|
|
$ |
233,668 |
|
|
|
|
$ |
492 |
|
| ||
| | | | | | | | | ||||||||
|
|
|
|
Three Months Ended March 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2014 |
| ||||||||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Net loss |
|
|
|
$ |
(2,283 |
) |
|
|
|
|
$ |
(530 |
) |
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Depreciation and amortization |
|
|
|
|
4,026 |
|
|
|
|
|
4,386 |
|
| ||
|
Amortization of deferred financing costs |
|
|
|
|
517 |
|
|
|
|
|
624 |
|
| ||
|
Provision for doubtful accounts |
|
|
|
|
294 |
|
|
|
|
|
447 |
|
| ||
|
Units issued as compensation |
|
|
|
|
— |
|
|
|
|
|
159 |
|
| ||
|
Noncash interest expense |
|
|
|
|
— |
|
|
|
|
|
336 |
|
| ||
|
Loss on derivative instruments |
|
|
|
|
1 |
|
|
|
|
|
— |
|
| ||
|
Net gain on sale of assets |
|
|
|
|
(45 |
) |
|
|
|
|
|
(110 |
) |
|
|
|
Changes in assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Accounts receivable |
|
|
|
|
1,404 |
|
|
|
|
|
3,566 |
|
| ||
|
Prepaid expenses and other assets |
|
|
|
|
(743 |
) |
|
|
|
|
|
2,425 |
|
| |
|
Accounts payable |
|
|
|
|
(906 |
) |
|
|
|
|
|
(1,027 |
) |
|
|
|
Accrued expenses |
|
|
|
|
1,047 |
|
|
|
|
|
(5,305 |
) |
|
| |
|
Accrued interest |
|
|
|
|
5,963 |
|
|
|
|
|
9,224 |
|
| ||
|
Other long-term liabilities |
|
|
|
|
(159 |
) |
|
|
|
|
|
— |
|
| |
|
Net cash provided by operating activities |
|
|
|
|
9,116 |
|
|
|
|
|
14,195 |
|
| ||
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Acquisition of intangibles |
|
|
|
|
(212 |
) |
|
|
|
|
|
(231 |
) |
|
|
|
Purchase of property and equipment |
|
|
|
|
(1,941 |
) |
|
|
|
|
|
(1,995 |
) |
|
|
|
Proceeds from sale of assets |
|
|
|
|
92 |
|
|
|
|
|
147 |
|
| ||
|
Net cash used in investing activities |
|
|
|
|
(2,061 |
) |
|
|
|
|
|
(2,079 |
) |
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Repayment of bank debt |
|
|
|
|
(255 |
) |
|
|
|
|
|
(255 |
) |
|
|
|
Debt financing costs paid |
|
|
|
|
(174 |
) |
|
|
|
|
|
(134 |
) |
|
|
|
Repayments of capitalized obligations |
|
|
|
|
(35 |
) |
|
|
|
|
|
(35 |
) |
|
|
|
Net cash used in financing activities |
|
|
|
|
(464 |
) |
|
|
|
|
|
(424 |
) |
|
|
|
Net increase in cash |
|
|
|
|
6,591 |
|
|
|
|
|
11,692 |
|
| ||
|
Cash: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Beginning of period |
|
|
|
|
22,305 |
|
|
|
|
|
45,647 |
|
| ||
|
End of period |
|
|
|
$ |
28,896 |
|
|
|
|
$ |
57,339 |
|
| ||
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash payments: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest |
|
|
|
$ |
930 |
|
|
|
|
$ |
1,894 |
|
| ||
|
Income taxes |
|
|
|
|
120 |
|
|
|
|
|
10 |
|
| ||
|
Barter transactions: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Barter revenue—included in broadcasting revenue, net |
|
|
|
|
1,678 |
|
|
|
|
|
2,656 |
|
| ||
|
Barter expense—included in direct operating expenses |
|
|
|
|
1,479 |
|
|
|
|
|
2,377 |
|
| ||
| | | | | | | | | ||||||||
|
Accounts receivable |
|
|
|
$ |
3,499 |
|
| |
|
Other current assets |
|
|
|
|
241 |
|
| |
|
Property and equipment |
|
|
|
|
8,364 |
|
| |
|
Goodwill |
|
|
|
|
25,802 |
|
| |
|
Other intangibles—advertising relationships |
|
|
|
|
400 |
|
| |
|
FCC licenses |
|
|
|
|
14,500 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(2,657 |
) |
|
|
|
Total |
|
|
|
$ |
50,149 |
|
| |
| | | | | |||||
|
Accounts receivable |
|
|
|
$ |
9,677 |
|
| |
|
Other current assets |
|
|
|
|
521 |
|
| |
|
Property and equipment |
|
|
|
|
16,436 |
|
| |
|
Goodwill |
|
|
|
|
101,022 |
|
| |
|
Other intangibles—advertising relationships |
|
|
|
|
4,400 |
|
| |
|
FCC licenses |
|
|
|
|
107,500 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(3,642 |
) |
|
|
|
Total purchase price |
|
|
|
$ |
235,914 |
|
| |
| | | | | |||||
|
Accounts receivable |
|
|
|
$ |
1,377 |
|
| |
|
Other current assets |
|
|
|
|
76 |
|
| |
|
Property and equipment |
|
|
|
|
3,016 |
|
| |
|
Goodwill |
|
|
|
|
8,945 |
|
| |
|
Other intangibles—advertising relationships |
|
|
|
|
500 |
|
| |
|
FCC licenses |
|
|
|
|
18,500 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(248 |
) |
|
|
|
Total purchase price |
|
|
|
|
32,166 |
|
| |
|
Less: Fair value of radio stations exchanged |
|
|
|
|
(33,074 |
) |
|
|
|
Total cash consideration received |
|
|
|
$ |
(908 |
) |
|
|
| | | | | |||||
|
Accounts receivable |
|
|
|
$ |
562 |
|
| |
|
Other current assets |
|
|
|
|
425 |
|
| |
|
Trademark |
|
|
|
|
1,073 |
|
| |
|
Goodwill |
|
|
|
|
2,947 |
|
| |
|
Deferred revenue |
|
|
|
|
(1,313 |
) |
|
|
|
Accounts Payable |
|
|
|
|
(307 |
) |
|
|
|
Total purchase price |
|
|
|
$ |
3,387 |
|
| |
| | | | | |||||
|
|
|
|
Three Months Ended March 31, |
| |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2014 |
| ||||||||
|
Net revenue |
|
|
|
$ |
72,463 |
|
|
|
|
$ |
79,199 |
|
| ||
|
Net income |
|
|
|
$ |
1,799 |
|
|
|
|
$ |
1,824 |
|
| ||
| | | | | | | | |||||||||
|
|
|
|
December 31, 2013 |
|
|
March 31, 2014 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Land and improvements |
|
|
|
$ |
25,640 |
|
|
|
|
$ |
25,634 |
|
| ||
|
Buildings and leasehold improvements |
|
|
|
|
29,438 |
|
|
|
|
|
29,543 |
|
| ||
|
Broadcast equipment |
|
|
|
|
69,095 |
|
|
|
|
|
69,450 |
|
| ||
|
Computer and office equipment |
|
|
|
|
6,791 |
|
|
|
|
|
7,068 |
|
| ||
|
Furniture and fixtures |
|
|
|
|
3,728 |
|
|
|
|
|
4,104 |
|
| ||
|
Vehicles |
|
|
|
|
2,819 |
|
|
|
|
|
2,831 |
|
| ||
|
Software development costs |
|
|
|
|
9,560 |
|
|
|
|
|
10,441 |
|
| ||
|
|
|
|
|
|
147,071 |
|
|
|
|
|
149,071 |
|
| ||
|
Less: Accumulated depreciation and amortization |
|
|
|
|
(50,777 |
) |
|
|
|
|
|
(54,604 |
) |
|
|
|
Property and equipment, net |
|
|
|
$ |
96,294 |
|
|
|
|
$ |
94,467 |
|
| ||
| | | | | | | | |||||||||
|
Balance, January 1, 2014 |
|
|
|
$ |
217,150 |
|
| |
|
Live Events acquisitions |
|
|
|
|
124 |
|
| |
|
Balance, March 31, 2014 |
|
|
|
$ |
217,274 |
|
| |
| | | | | |||||
|
|
|
|
Estimated Useful Life |
|
|
December 31, 2013 |
|
|
March 31, 2014 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Intangible Assets: |
| | | | | | | | | | | | | | | | | |
|
FCC licenses |
|
|
Indefinite |
|
|
|
$ |
487,794 |
|
|
|
|
$ |
487,794 |
|
| ||
|
Customer and advertising relationships |
|
|
10 years |
|
|
|
|
14,317 |
|
|
|
|
|
14,317 |
|
| ||
|
Leasehold interests |
|
|
5 to 39 years |
|
|
|
|
1,085 |
|
|
|
|
|
1,085 |
|
| ||
|
Tower space |
|
|
3 to 9 years |
|
|
|
|
637 |
|
|
|
|
|
637 |
|
| ||
|
Sports broadcast rights |
|
|
1 to 2 years |
|
|
|
|
665 |
|
|
|
|
|
665 |
|
| ||
|
Non-compete agreements |
|
|
1 to 2 years |
|
|
|
|
243 |
|
|
|
|
|
243 |
|
| ||
|
Trademark |
|
|
10 years |
|
|
|
|
3,967 |
|
|
|
|
|
4,199 |
|
| ||
|
Total |
|
|
|
|
|
|
|
508,708 |
|
|
|
|
|
508,940 |
|
| ||
|
Less: Accumulated amortization |
|
|
|
|
|
|
|
(6,809 |
) |
|
|
|
|
|
(7,305 |
) |
|
|
|
Net amount |
|
|
|
|
|
|
$ |
501,899 |
|
|
|
|
$ |
501,635 |
|
| ||
| | | | | | | | | | | | ||||||||
|
2014 (remainder) |
|
|
|
$ |
1,497 |
|
| |
|
2015 |
|
|
|
|
1,997 |
|
| |
|
2016 |
|
|
|
|
1,930 |
|
| |
|
2017 |
|
|
|
|
1,866 |
|
| |
|
2018 |
|
|
|
|
1,157 |
|
| |
|
Thereafter |
|
|
|
|
5,394 |
|
| |
|
|
|
|
|
$ |
13,841 |
|
| |
| | | | | |||||
|
|
|
|
December 31, 2013 |
|
|
March 31, 2014 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Townsquare Radio, LLC: |
| | | | | | | | | | | | | | |
|
Unsecured Senior Notes (inclusive of bond premium of $8,898 and $8,474, respectively) |
|
|
|
$ |
419,798 |
|
|
|
|
$ |
419,374 |
|
| ||
|
Incremental Term Loans |
|
|
|
|
202,722 |
|
|
|
|
|
202,468 |
|
| ||
|
Townsquare Media, LLC: |
| | | | | | | | | | | | | | |
|
Senior PIK Notes |
|
|
|
|
30,392 |
|
|
|
|
|
31,151 |
|
| ||
|
Capitalized obligations |
|
|
|
|
560 |
|
|
|
|
|
525 |
|
| ||
|
|
|
|
|
|
653,472 |
|
|
|
|
|
653,518 |
|
| ||
|
Less: current portion of long-term debt |
|
|
|
|
(2,186 |
) |
|
|
|
|
|
(2,186 |
) |
|
|
|
|
|
|
|
$ |
651,286 |
|
|
|
|
$ |
651,332 |
|
| ||
| | | | | | | | |||||||||
|
2014 (remainder) |
|
|
|
$ |
1,901 |
|
| |
|
2015 |
|
|
|
|
2,198 |
|
| |
|
2016 |
|
|
|
|
2,206 |
|
| |
|
2017 |
|
|
|
|
2,125 |
|
| |
|
2018 |
|
|
|
|
194,563 |
|
| |
|
2019 |
|
|
|
|
442,051 |
|
| |
|
|
|
|
|
$ |
645,044 |
|
| |
| | | | | |||||
|
|
|
|
2014 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Class A Common |
|
|
|
|
41,555,705 |
|
| |
|
Class A Preferred |
|
|
|
|
41,555,705 |
|
| |
|
Class B Common |
|
|
|
|
10,035,850 |
|
| |
|
Class B Preferred |
|
|
|
|
— |
|
| |
| | | | | |||||
|
Balance, January 1, 2014 |
|
|
|
|
9,709,300 |
|
| |
|
Issued |
|
|
|
|
340,000 |
|
| |
|
Forfeited |
|
|
|
|
(13,470 |
) |
|
|
|
Balance, March 31, 2014 |
|
|
|
|
10,035,830 |
|
| |
| | | | | |||||
|
|
|
|
2014 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Warrants to purchase Class A Common |
|
|
|
|
16,987,561 |
|
| |
|
Warrants to purchase Class A Preferred |
|
|
|
|
16,987,561 |
|
| |
| | | | | |||||
|
|
|
|
December 31, 2013 |
|
|
March 31, 2014 |
| ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Accrued compensation and benefits |
|
|
|
$ |
11,412 |
|
|
|
|
$ |
4,747 |
|
| ||
|
Accrued professional fees |
|
|
|
|
1,476 |
|
|
|
|
|
1,025 |
|
| ||
|
Accrued commissions |
|
|
|
|
1,880 |
|
|
|
|
|
1,841 |
|
| ||
|
Accrued taxes |
|
|
|
|
952 |
|
|
|
|
|
1,148 |
|
| ||
|
Accrued music and FCC licensing |
|
|
|
|
1,108 |
|
|
|
|
|
991 |
|
| ||
|
Accrued publisher fees |
|
|
|
|
793 |
|
|
|
|
|
620 |
|
| ||
|
Accrued national representation fees |
|
|
|
|
660 |
|
|
|
|
|
564 |
|
| ||
|
Accrued other |
|
|
|
|
4,539 |
|
|
|
|
|
5,105 |
|
| ||
|
|
|
|
|
$ |
22,820 |
|
|
|
|
$ |
16,041 |
|
| ||
| | | | | | | | |||||||||
|
2014 (remainder) |
|
|
|
$ |
6,512 |
|
| |
|
2015 |
|
|
|
|
7,800 |
|
| |
|
2016 |
|
|
|
|
7,102 |
|
| |
|
2017 |
|
|
|
|
6,219 |
|
| |
|
2018 |
|
|
|
|
5,320 |
|
| |
|
Thereafter |
|
|
|
|
13,374 |
|
| |
|
Total minimum payments |
|
|
|
$ |
46,327 |
|
| |
| | | | | |||||
|
|
|
|
Local Advertising |
|
|
Other Media & Entertainment |
|
|
Corporate and other reconciling items |
|
|
Consolidated |
| ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Three Months Ended March 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net revenue |
|
|
|
$ |
47,324 |
|
|
|
|
$ |
6,149 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
53,473 |
|
| ||||
|
Direct operating expenses |
|
|
|
|
34,507 |
|
|
|
|
|
5,969 |
|
|
|
|
|
— |
|
|
|
|
|
40,476 |
|
| ||||
|
Depreciation and amortization |
|
|
|
|
2,807 |
|
|
|
|
|
1,111 |
|
|
|
|
|
108 |
|
|
|
|
|
4,026 |
|
| ||||
|
Corporate expenses |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,791 |
|
|
|
|
|
3,791 |
|
| ||||
|
Transaction and other restructuring costs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
|
1 |
|
| ||||
|
Net gain on sale of assets |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(45 |
) |
|
|
|
|
|
(45 |
) |
|
| ||
|
Operating income (loss) |
|
|
|
$ |
10,010 |
|
|
|
|
$ |
(931 |
) |
|
|
|
|
$ |
(3,855 |
) |
|
|
|
|
$ |
5,224 |
|
| ||
|
Long-Lived Assets |
|
|
|
$ |
517,091 |
|
|
|
|
$ |
13,051 |
|
|
|
|
$ |
676 |
|
|
|
|
$ |
530,818 |
|
| ||||
|
Capital expenditures |
|
|
|
$ |
710 |
|
|
|
|
$ |
1,069 |
|
|
|
|
$ |
162 |
|
|
|
|
$ |
1,941 |
|
| ||||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
Local Advertising |
|
|
Other Media & Entertainment |
|
|
Corporate and other reconciling items |
|
|
Consolidated |
| ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Three Months Ended March 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net revenue |
|
|
|
$ |
65,272 |
|
|
|
|
$ |
13,889 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
79,161 |
|
| ||||
|
Direct operating expenses |
|
|
|
|
45,074 |
|
|
|
|
|
12,668 |
|
|
|
|
|
— |
|
|
|
|
|
57,742 |
|
| ||||
|
Depreciation and amortization |
|
|
|
|
3,324 |
|
|
|
|
|
912 |
|
|
|
|
|
150 |
|
|
|
|
|
4,386 |
|
| ||||
|
Corporate expenses |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
5,437 |
|
|
|
|
|
5,437 |
|
| ||||
|
Transaction and other restructuring costs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
28 |
|
|
|
|
|
28 |
|
| ||||
|
Net gain on sale of assets |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(110 |
) |
|
|
|
|
|
(110 |
) |
|
| ||
|
Operating income (loss) |
|
|
|
$ |
16,874 |
|
|
|
|
$ |
309 |
|
|
|
|
$ |
(5,505 |
) |
|
|
|
|
$ |
11,678 |
|
| |||
|
Long-Lived Assets |
|
|
|
$ |
789,146 |
|
|
|
|
$ |
22,941 |
|
|
|
|
$ |
1,289 |
|
|
|
|
$ |
813,376 |
|
| ||||
|
Capital expenditures |
|
|
|
$ |
579 |
|
|
|
|
$ |
1,158 |
|
|
|
|
$ |
258 |
|
|
|
|
$ |
1,995 |
|
| ||||
| | | | | | | | | | | | | | | ||||||||||||||||
|
|
|
|
2014 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Numerator |
|
|
|
|
|
|
| |
|
Net loss |
|
|
|
$ |
(268 |
) |
|
|
|
Denominator |
|
|
|
|
|
|
| |
|
Weighted average shares of common stock outstanding |
|
|
|
|
7,865,880 |
|
| |
|
Effect of dilutive common stock equivalents |
|
|
|
|
— |
|
| |
|
Weighted average diluted common shares outstanding |
|
|
|
|
7,865,880 |
|
| |
|
Pro forma net income per share: |
|
|
|
|
|
|
| |
|
Basic |
|
|
|
$ |
(0.03 |
) |
|
|
|
Diluted |
|
|
|
$ |
(0.03 |
) |
|
|
| | | | | | ||||
|
Revenue |
|
|
|
$ |
23,855 |
|
| |
|
Operating expenses: |
|
|
|
|
|
|
| |
|
Direct operating expenses (excluding depreciation and amortization) |
|
|
|
|
14,468 |
|
| |
|
Corporate allocation from Cumulus Media, Inc. (including allocated stock-based compensation expense of $175) |
|
|
|
|
814 |
|
| |
|
Depreciation and amortization |
|
|
|
|
1,094 |
|
| |
|
Loss on exchange of assets or stations |
|
|
|
|
2 |
|
| |
|
Total operating expenses |
|
|
|
|
16,378 |
|
| |
|
Operating income |
|
|
|
|
7,477 |
|
| |
|
Other expense: |
|
|
|
|
|
|
| |
|
Interest expense, net |
|
|
|
|
(2,161 |
) |
|
|
|
Other expense, net |
|
|
|
|
(7 |
) |
|
|
|
Income before income taxes |
|
|
|
|
5,309 |
|
| |
|
Provision for income taxes |
|
|
|
|
2,083 |
|
| |
|
Net income |
|
|
|
$ |
3,226 |
|
| |
| | | | | | ||||
|
Balance, January 1, 2012 |
|
|
|
$ |
6,429 |
|
| |
|
Net income |
|
|
|
|
3,226 |
|
| |
|
Net distributions to Cumulus Media, Inc. |
|
|
|
|
(6,419 |
) |
|
|
|
Balance, July 30, 2012 |
|
|
|
$ |
3,236 |
|
| |
| | | | | | ||||
|
Cash flows from operating activities: |
|
|
|
|
|
|
| |
|
Net income |
|
|
|
$ |
3,226 |
|
| |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
| |
|
Depreciation and amortization |
|
|
|
|
1,094 |
|
| |
|
Amortization of debt issuance costs/discounts |
|
|
|
|
108 |
|
| |
|
Provision for doubtful accounts |
|
|
|
|
212 |
|
| |
|
Stock-based compensation expense |
|
|
|
|
175 |
|
| |
|
Loss on sale of assets |
|
|
|
|
2 |
|
| |
|
Deferred income taxes |
|
|
|
|
1,047 |
|
| |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
| |
|
Accounts receivable |
|
|
|
|
22 |
|
| |
|
Trade receivable |
|
|
|
|
94 |
|
| |
|
Prepaid expenses and other current assets |
|
|
|
|
83 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
273 |
|
| |
|
Accrued interest |
|
|
|
|
43 |
|
| |
|
Trade payable |
|
|
|
|
268 |
|
| |
|
Accrued income taxes payable |
|
|
|
|
1,036 |
|
| |
|
Other liabilities |
|
|
|
|
30 |
|
| |
|
Net cash provided by operating activities |
|
|
|
|
7,713 |
|
| |
|
Cash flows from investing activities: |
|
|
|
|
|
|
| |
|
Capital expenditures |
|
|
|
|
(64 |
) |
|
|
|
Net cash used in investing activities |
|
|
|
|
(64 |
) |
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
| |
|
Net distributions to Cumulus Media, Inc. |
|
|
|
|
(6,419 |
) |
|
|
|
Repayment of long-term debt |
|
|
|
|
(1,227 |
) |
|
|
|
Deferred financing costs |
|
|
|
|
(4 |
) |
|
|
|
Net cash used in financing activities |
|
|
|
|
(7,650 |
) |
|
|
|
Net decrease in cash |
|
|
|
|
(1 |
) |
|
|
|
Cash at beginning of period |
|
|
|
|
4 |
|
| |
|
Cash at end of period |
|
|
|
$ |
3 |
|
| |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
| |
|
Interest paid |
|
|
|
$ |
1,992 |
|
| |
|
Income taxes paid |
|
|
|
|
53 |
|
| |
|
Supplemental disclosures of non-cash flow information: |
|
|
|
|
|
|
| |
|
Trade revenue |
|
|
|
$ |
1,199 |
|
| |
|
Trade expense |
|
|
|
|
606 |
|
| |
| | | | | | ||||
|
2012 (remainder) |
|
|
|
$ |
494 |
|
| |
|
2013 |
|
|
|
|
1,186 |
|
| |
|
2014 |
|
|
|
|
1,186 |
|
| |
|
2015 |
|
|
|
|
1,186 |
|
| |
|
2016 |
|
|
|
|
1,186 |
|
| |
|
Thereafter |
|
|
|
|
2,371 |
|
| |
|
Total other intangibles, net |
|
|
|
$ |
7,609 |
|
| |
| | | | | |||||
|
Current income tax expense: |
|
|
|
|
|
|
| |
|
Federal |
|
|
|
$ |
825 |
|
| |
|
State and local |
|
|
|
|
211 |
|
| |
|
Total current income tax expense |
|
|
|
|
1,036 |
|
| |
|
Deferred tax expense: |
| | | | | | | |
|
Federal |
|
|
|
|
834 |
|
| |
|
State and local |
|
|
|
|
213 |
|
| |
|
Total deferred tax expense |
|
|
|
|
1,047 |
|
| |
|
Total provision for income taxes |
|
|
|
$ |
2,083 |
|
| |
| | | | | |||||
|
Pretax income at federal statutory rate |
|
|
|
$ |
1,794 |
|
| |
|
State income tax expense, net of federal tax benefit |
|
|
|
|
278 |
|
| |
|
Other, net |
|
|
|
|
11 |
|
| |
|
Total provision for income taxes |
|
|
|
$ |
2,083 |
|
| |
| | | | | |||||
|
Year Ending December 31: |
| |||||||
|---|---|---|---|---|---|---|---|---|---|
|
2012 (remainder) |
|
|
|
$ |
394 |
|
| |
|
2013 |
|
|
|
|
823 |
|
| |
|
2014 |
|
|
|
|
610 |
|
| |
|
2015 |
|
|
|
|
522 |
|
| |
|
2016 |
|
|
|
|
368 |
|
| |
|
Thereafter |
|
|
|
|
1,111 |
|
| |
|
Total |
|
|
|
$ |
3,828 |
|
| |
| | | | | |||||
|
|
|
|
December 31, 2012 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Assets |
|
|
|
|
|
|
| |
|
Current assets: |
|
|
|
|
|
|
| |
|
Cash and cash equivalents |
|
|
|
$ |
4 |
|
| |
|
Accounts receivable, less allowance for doubtful accounts of $357 |
|
|
|
|
10,793 |
|
| |
|
Trade receivable |
|
|
|
|
362 |
|
| |
|
Prepaid expenses and other current assets |
|
|
|
|
459 |
|
| |
|
Deferred income taxes |
|
|
|
|
145 |
|
| |
|
Total current assets |
|
|
|
|
11,763 |
|
| |
|
Property and equipment, net |
|
|
|
|
12,237 |
|
| |
|
Broadcast licenses |
|
|
|
|
61,384 |
|
| |
|
Other intangible assets, net |
|
|
|
|
11,862 |
|
| |
|
Goodwill |
|
|
|
|
66,808 |
|
| |
|
Other assets |
|
|
|
|
2,079 |
|
| |
|
Deferred income taxes |
|
|
|
|
451 |
|
| |
|
Total assets |
|
|
|
$ |
166,584 |
|
| |
|
Liabilities and Invested Equity |
|
|
|
|
|
|
| |
|
Current liabilities: |
|
|
|
|
|
|
| |
|
Accounts payable and accrued expenses |
|
|
|
$ |
1,680 |
|
| |
|
Trade payable |
|
|
|
|
414 |
|
| |
|
Accrued income taxes payable |
|
|
|
|
3,660 |
|
| |
|
Current portion of long-term debt |
|
|
|
|
3,348 |
|
| |
|
Total current liabilities |
|
|
|
|
9,102 |
|
| |
|
Long-term debt |
|
|
|
|
114,915 |
|
| |
|
Other liabilities |
|
|
|
|
108 |
|
| |
|
Deferred income taxes |
|
|
|
|
17,893 |
|
| |
|
Total liabilities |
|
|
|
|
142,018 |
|
| |
|
Invested equity from Cumulus Media, Inc |
|
|
|
|
24,566 |
|
| |
|
Total liabilities and invested equity |
|
|
|
$ |
166,584 |
|
| |
| | | | | | ||||
|
|
|
|
Year Ended December 31, 2012 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Broadcast revenue |
|
|
|
$ |
74,310 |
|
| |
|
Operating expenses: |
|
|
|
|
|
|
| |
|
Direct operating expenses (excluding depreciation, amortization and LMA fees) |
|
|
|
|
38,627 |
|
| |
|
Corporate allocation from Cumulus Media, Inc. (including allocated stock-based compensation expense of $636) |
|
|
|
|
2,869 |
|
| |
|
Depreciation and amortization |
|
|
|
|
6,568 |
|
| |
|
LMA fees |
|
|
|
|
91 |
|
| |
|
Impairment of intangible assets |
|
|
|
|
1,156 |
|
| |
|
Total operating expenses |
|
|
|
|
49,311 |
|
| |
|
Operating income |
|
|
|
|
24,999 |
|
| |
|
Non-operating (expense) income: |
|
|
|
|
|
|
| |
|
Interest expense, net |
|
|
|
|
(8,697 |
) |
|
|
|
Loss on early extinguishment of debt |
|
|
|
|
(106 |
) |
|
|
|
Other income, net |
|
|
|
|
5 |
|
| |
|
Total non-operating expense, net |
|
|
|
|
(8,798 |
) |
|
|
|
Income before income taxes |
|
|
|
|
16,201 |
|
| |
|
Income tax expense |
|
|
|
|
(6,567 |
) |
|
|
|
Net income |
|
|
|
$ |
9,634 |
|
| |
| | | | | | ||||
|
|
|
|
Year Ended December 31, 2012 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Cash flows from operating activities: |
|
|
|
|
|
|
| |
|
Net income |
|
|
|
$ |
9,634 |
|
| |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
| |
|
Depreciation and amortization |
|
|
|
|
6,568 |
|
| |
|
Amortization of debt issuance costs/discounts |
|
|
|
|
475 |
|
| |
|
Provision for doubtful accounts |
|
|
|
|
500 |
|
| |
|
Stock-based compensation expense |
|
|
|
|
636 |
|
| |
|
Loss on early extinguishment of debt |
|
|
|
|
106 |
|
| |
|
Impairment of intangible assets |
|
|
|
|
1,156 |
|
| |
|
Deferred income taxes |
|
|
|
|
2,907 |
|
| |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
| |
|
Accounts receivable |
|
|
|
|
337 |
|
| |
|
Trade receivable |
|
|
|
|
490 |
|
| |
|
Prepaid expenses and other current assets |
|
|
|
|
(11 |
) |
|
|
|
Other assets |
|
|
|
|
(15 |
) |
|
|
|
Accounts payable and accrued expenses |
|
|
|
|
1,768 |
|
| |
|
Trade payable |
|
|
|
|
(234 |
) |
|
|
|
Other liabilities |
|
|
|
|
(147 |
) |
|
|
|
Net cash provided by operating activities |
|
|
|
|
24,170 |
|
| |
|
Cash flows from investing activities: |
|
|
|
|
|
|
| |
|
Capital expenditures |
|
|
|
|
(75 |
) |
|
|
|
Net cash used in investing activities |
|
|
|
|
(75 |
) |
|
|
|
Cash flows from financing activities: |
| | | | | | | |
|
Net distributions to Cumulus Media, Inc. |
|
|
|
|
(17,413 |
) |
|
|
|
Repayment of long-term debt |
|
|
|
|
(7,602 |
) |
|
|
|
Proceeds from borrowings under long-term debt |
|
|
|
|
919 |
|
| |
|
Net cash used in financing activities |
|
|
|
|
(24,096 |
) |
|
|
|
Decrease in cash and cash equivalents |
|
|
|
|
(1 |
) |
|
|
|
Cash and cash equivalents at beginning of period |
|
|
|
|
5 |
|
| |
|
Cash and cash equivalents at end of period |
|
|
|
$ |
4 |
|
| |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
| |
|
Income taxes paid (refunds) |
|
|
|
|
— |
|
| |
|
Supplemental disclosures of non-cash flow information: |
|
|
|
|
|
|
| |
|
Trade revenue |
|
|
|
|
2,709 |
|
| |
|
Trade expense |
|
|
|
|
2,917 |
|
| |
|
Balance, January 1, 2012 |
|
|
|
$ |
32,345 |
|
| |
|
Net income |
|
|
|
|
9,634 |
|
| |
|
Net distributions to Cumulus Media, Inc. |
|
|
|
|
(17,413 |
) |
|
|
|
Balance, December 31, 2012 |
|
|
|
$ |
24,566 |
|
| |
| | | | | | ||||
|
Balance, January 1, 2012 |
|
|
|
$ |
32,345 |
|
| |
|
Net income |
|
|
|
|
9,634 |
|
| |
|
Net distributions to Cumulus Media, Inc. |
|
|
|
|
(17,413 |
) |
|
|
|
Balance, December 31, 2012 |
|
|
|
$ |
24,566 |
|
| |
| | | | | | ||||
|
|
|
|
Estimated Useful Life |
|
|
2012 |
| ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Land |
|
|
|
|
|
|
$ |
3,097 |
|
| |
|
Broadcasting and other equipment |
|
|
3 to 7 years |
|
|
|
|
22,111 |
|
| |
|
Computer and capitalized software costs |
|
|
1 to 3 years |
|
|
|
|
1,059 |
|
| |
|
Furniture and fixtures |
|
|
5 years |
|
|
|
|
2,055 |
|
| |
|
Leasehold improvements |
|
|
5 years |
|
|
|
|
732 |
|
| |
|
Buildings |
|
|
20 years |
|
|
|
|
7,901 |
|
| |
|
Construction in progress |
|
|
|
|
|
|
|
27 |
|
| |
|
|
|
|
|
|
|
|
|
36,982 |
|
| |
|
Less: accumulated depreciation |
|
|
|
|
|
|
|
(24,745 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
12,237 |
|
| |
| | | | | | | ||||||
|
|
|
|
Indefinite-Lived |
|
|
Definite-Lived |
|
|
Total |
| ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Intangible Assets: |
| | | | | | | | | | | | | | | | | | | | | |
|
Balance as of January 1, 2012 |
|
|
|
$ |
62,540 |
|
|
|
|
$ |
16,874 |
|
|
|
|
$ |
79,414 |
|
| |||
|
Impairments |
|
|
|
|
(1,156 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(1,156 |
) |
|
| |
|
Amortization |
|
|
|
|
— |
|
|
|
|
|
(5,012 |
) |
|
|
|
|
|
(5,012 |
) |
|
| |
|
Balance as of December 31, 2012 |
|
|
|
$ |
61,384 |
|
|
|
|
$ |
11,862 |
|
|
|
|
$ |
73,246 |
|
| |||
| | | | | | | | | | | | ||||||||||||
|
2013 |
|
|
|
$ |
3,871 |
|
| |
|
2014 |
|
|
|
|
2,990 |
|
| |
|
2015 |
|
|
|
|
2,307 |
|
| |
|
2016 |
|
|
|
|
1,750 |
|
| |
|
2017 |
|
|
|
|
944 |
|
| |
|
Total other intangibles, net |
|
|
|
$ |
11,862 |
|
| |
| | | | | |||||
|
|
|
|
2012 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Accounts payable |
|
|
|
$ |
207 |
|
| |
|
Accrued employee costs |
|
|
|
|
685 |
|
| |
|
Accrued other |
|
|
|
|
320 |
|
| |
|
Accrued real estate taxes |
|
|
|
|
108 |
|
| |
|
Accrued interest |
|
|
|
|
360 |
|
| |
|
Total accounts payable and accrued expenses |
|
|
|
$ |
1,680 |
|
| |
| | | | | |||||
|
|
|
|
2012 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Current income tax expense: |
| | | | | | | |
|
Federal |
|
|
|
$ |
2,895 |
|
| |
|
State and local |
|
|
|
|
765 |
|
| |
|
Total current income tax expense |
|
|
|
$ |
3,660 |
|
| |
|
Deferred tax expense: |
| | | | | | | |
|
Federal |
|
|
|
$ |
2,300 |
|
| |
|
State and local |
|
|
|
|
607 |
|
| |
|
Total deferred tax expense |
|
|
|
|
2,907 |
|
| |
|
Total income tax expense |
|
|
|
$ |
6,567 |
|
| |
| | | | | |||||
|
|
|
|
2012 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Pretax income at federal statutory rate |
|
|
|
$ |
5,670 |
|
| |
|
State income tax expense, net of tax benefit |
|
|
|
|
892 |
|
| |
|
Other |
|
|
|
|
5 |
|
| |
|
Net income tax expense |
|
|
|
$ |
6,567 |
|
| |
| | | | | |||||
|
|
|
|
2012 |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
Current deferred tax assets: |
|
|
|
|
|
|
| |
|
Accounts receivable |
|
|
|
$ |
145 |
|
| |
|
Noncurrent deferred tax assets: |
|
|
|
|
|
|
| |
|
Stock compensation cost |
|
|
|
|
257 |
|
| |
|
Property and equipment |
|
|
|
|
194 |
|
| |
|
|
|
|
|
|
451 |
|
| |
|
Noncurrent deferred tax liabilities: |
| | | | | | | |
|
Intangible assets |
|
|
|
|
17,893 |
|
| |
|
Net noncurrent deferred tax liabilities |
|
|
|
|
17,893 |
|
| |
|
Net deferred tax liabilities |
|
|
|
$ |
17,297 |
|
| |
| | | | | |||||
|
Year Ending December 31: |
|
|
| |||||
|---|---|---|---|---|---|---|---|---|---|
|
2013 |
|
|
|
$ |
1,161 |
|
| |
|
2014 |
|
|
|
|
1,042 |
|
| |
|
2015 |
|
|
|
|
1,130 |
|
| |
|
2016 |
|
|
|
|
787 |
|
| |
|
2017 |
|
|
|
|
682 |
|
| |
|
Thereafter |
|
|
|
|
3,543 |
|
| |
|
|
|
|
|
$ |
8,345 |
|
| |
| | | | | |||||
|
Revenue |
|
|
|
$ |
61,491 |
|
| |
|
Operating expenses: |
|
|
|
|
|
|
| |
|
Direct operating expenses (excluding depreciation and amortization) |
|
|
|
|
32,734 |
|
| |
|
Corporate allocation from Cumulus Media, Inc. (including allocated stock-based compensation expense of $435) |
|
|
|
|
2,484 |
|
| |
|
Depreciation and amortization |
|
|
|
|
4,439 |
|
| |
|
Loss on exchange of assets or stations |
|
|
|
|
3 |
|
| |
|
Total operating expenses |
|
|
|
|
39,660 |
|
| |
|
Operating income |
|
|
|
|
21,831 |
|
| |
|
Other expense: |
|
|
|
|
|
|
| |
|
Interest expense, net |
|
|
|
|
(6,839 |
) |
|
|
|
Loss on early extinguishment of debt |
|
|
|
|
(199 |
) |
|
|
|
Income before income taxes |
|
|
|
|
14,793 |
|
| |
|
Provision for income taxes |
|
|
|
|
5,956 |
|
| |
|
Net income |
|
|
|
$ |
8,837 |
|
| |
| | | | | | ||||
|
Balance, January 1, 2013 |
|
|
|
$ |
24,566 |
|
| |
|
Net income |
|
|
|
|
8,837 |
|
| |
|
Net distributions to Cumulus Media, Inc. |
|
|
|
|
(16,317 |
) |
|
|
|
Balance, November 13, 2013 |
|
|
|
$ |
17,086 |
|
| |
| | | | | | ||||
|
Cash flows from operating activities: |
|
|
|
|
|
|
| |
|
Net income |
|
|
|
$ |
8,837 |
|
| |
|
Adjustments to reconcile net income to net cash provided by (used for) operating activities: |
|
|
|
|
|
|
| |
|
Depreciation and amortization |
|
|
|
|
4,439 |
|
| |
|
Amortization of debt issuance costs/discounts |
|
|
|
|
381 |
|
| |
|
Provision for doubtful accounts |
|
|
|
|
231 |
|
| |
|
Stock-based compensation expense |
|
|
|
|
435 |
|
| |
|
Loss on sale of assets |
|
|
|
|
1 |
|
| |
|
Loss on early extinguishment of debt |
|
|
|
|
199 |
|
| |
|
Deferred income taxes |
|
|
|
|
3,263 |
|
| |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
| |
|
Accounts receivable |
|
|
|
|
37 |
|
| |
|
Trade receivables |
|
|
|
|
(534 |
) |
|
|
|
Accrued income taxes payable |
|
|
|
|
2,693 |
|
| |
|
Prepaid expenses and other current assets |
|
|
|
|
246 |
|
| |
|
Accounts payable and accrued expenses |
|
|
|
|
(702 |
) |
|
|
|
Accrued interest |
|
|
|
|
272 |
|
| |
|
Trade payable |
|
|
|
|
645 |
|
| |
|
Other liabilities |
|
|
|
|
(2 |
) |
|
|
|
Net cash provided by operating activities |
|
|
|
|
20,441 |
|
| |
|
Cash flows from investing activities: |
|
|
|
|
|
|
| |
|
Capital expenditures |
|
|
|
|
(227 |
) |
|
|
|
Net cash used in investing activities |
|
|
|
|
(227 |
) |
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
| |
|
Net distributions to Cumulus Media, Inc |
|
|
|
|
(16,317 |
) |
|
|
|
Repayment of long-term debt |
|
|
|
|
(3,894 |
) |
|
|
|
Deferred financing costs |
|
|
|
|
(3 |
) |
|
|
|
Net cash used in financing activities |
|
|
|
|
(20,214 |
) |
|
|
|
Net change in cash |
|
|
|
|
— |
|
| |
|
Cash at beginning of period |
|
|
|
|
4 |
|
| |
|
Cash at end of period |
|
|
|
$ |
4 |
|
| |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
| |
|
Interest paid |
|
|
|
$ |
6,081 |
|
| |
|
Income taxes paid |
|
|
|
|
135 |
|
| |
|
Supplemental disclosures of non-cash flow information: |
|
|
|
|
|
|
| |
|
Trade revenue |
|
|
|
$ |
2,744 |
|
| |
|
Trade expense |
|
|
|
|
2,694 |
|
| |
| | | | | | ||||
|
2013 (remainder) |
|
|
|
$ |
643 |
|
| |
|
2014 |
|
|
|
|
2,990 |
|
| |
|
2015 |
|
|
|
|
2,307 |
|
| |
|
2016 |
|
|
|
|
1,750 |
|
| |
|
2017 |
|
|
|
|
944 |
|
| |
|
Total other intangibles, net |
|
|
|
$ |
8,634 |
|
| |
| | | | | |||||
|
Current income tax expense: |
|
|
|
|
|
|
| |
|
Federal |
|
|
|
$ |
2,117 |
|
| |
|
State and local |
|
|
|
|
576 |
|
| |
|
Total current income tax expense |
|
|
|
|
2,693 |
|
| |
|
Deferred tax expense: |
|
|
|
|
|
|
| |
|
Federal |
|
|
|
$ |
2,581 |
|
| |
|
State and local |
|
|
|
|
682 |
|
| |
|
Total deferred tax expense |
|
|
|
|
3,263 |
|
| |
|
Total provision for income taxes |
|
|
|
$ |
5,956 |
|
| |
| | | | | |||||
|
Pretax income at federal statutory rate |
|
|
|
$ |
5,177 |
|
| |
|
State income tax expense, net of tax benefit |
|
|
|
|
814 |
|
| |
|
Other, net |
|
|
|
|
(35 |
) |
|
|
|
Net provision for income taxes |
|
|
|
$ |
5,956 |
|
| |
| | | | | |||||
|
Year Ending December 31: |
|
|
| |||||
|---|---|---|---|---|---|---|---|---|---|
|
2013 (remainder) |
|
|
|
$ |
191 |
|
| |
|
2014 |
|
|
|
|
1,396 |
|
| |
|
2015 |
|
|
|
|
1,258 |
|
| |
|
2016 |
|
|
|
|
971 |
|
| |
|
2017 |
|
|
|
|
801 |
|
| |
|
Thereafter |
|
|
|
|
2,977 |
|
| |
|
Total |
|
|
|
$ |
7,594 |
|
| |
| | | | | |||||
![[MISSING IMAGE: t1401175_ibc.jpg]](t1401175_ibc.jpg)
![[MISSING IMAGE: lg_townsquare.jpg]](lg_townsquare.jpg)
|
|
|
|
Amount |
| ||||
|---|---|---|---|---|---|---|---|---|---|
|
SEC registration fee |
|
|
|
$ |
19,749 |
|
| |
|
FINRA filing fee |
|
|
|
|
21,413 |
|
| |
|
Listing fee |
|
|
|
|
150,000 |
|
| |
|
Printing expenses |
|
|
|
|
500,000 |
|
| |
|
Accounting fees and expenses |
|
|
|
|
600,000 |
|
| |
|
Legal fees and expenses |
|
|
|
|
1,500,000 |
|
| |
|
Blue Sky fees and expenses |
|
|
|
|
5,000 |
|
| |
|
Transfer Agent and Registrar fees and expenses |
|
|
|
|
10,000 |
|
| |
|
Miscellaneous expenses |
|
|
|
|
150,000 |
|
| |
|
Total |
|
|
|
$ |
2,956,162 |
|
| |
| | | | | |||||
|
By: |
|
|
/s/ Stuart Rosenstein |
|
|
|
|
|
Name: Stuart Rosenstein |
|
|
|
|
|
Title: Executive Vice President and Chief Financial Officer |
|
| | | |
|
Name |
|
|
Title |
|
|
Date |
| |||
|---|---|---|---|---|---|---|---|---|---|---|---|
|
/s/ Steven Price |
|
|
Chief Executive Officer and Chairman (Principal Executive Officer) |
|
|
July 21, 2014 |
| |||
|
/s/ Stuart Rosenstein |
|
|
Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |
|
|
July 21, 2014 |
| |||
|
* |
|
|
Director |
|
|
July 21, 2014 |
| |||
|
* |
|
|
Director |
|
|
July 21, 2014 |
| |||
|
* |
|
|
Director |
|
|
July 21, 2014 |
| |||
|
* |
|
|
Director |
|
|
July 21, 2014 |
| |||
|
* |
|
|
Director |
|
|
July 21, 2014 |
| |||
|
* |
|
|
Director |
|
|
July 21, 2014 |
| |||
|
* |
|
|
/s/ Stuart Rosenstein as Attorney-in-fact |
|
|
|
| | | |
| | | | | | | | ||||
|
Exhibit No. |
|
|
Description |
|
|---|---|---|---|---|---|
|
1.1† |
|
|
Form of Underwriting Agreement |
|
|
2.1†¥ |
|
|
Asset Purchase and Exchange Agreement, dated as of April 28, 2012, among Townsquare Radio, LLC, Townsquare Media of Bloomington, Inc., Townsquare Media of Peoria, Inc. and companies set forth as Townsquare Purchasers on the signature page thereto and Cumulus Media Inc., Cumulus Broadcasting LLC, Cumulus Licensing LLC, Citadel Broadcasting Company and Radio License Holding CBC, LLC |
|
|
2.2†¥ |
|
|
Asset Purchase and Exchange Agreement, dated as of August 30, 2013, among Townsquare Radio, LLC, on the one hand, and Cumulus Media Holdings Inc., Cumulus Broadcasting LLC and Cumulus Licensing LLC |
|
|
2.3†¥ |
|
|
Asset Purchase Agreement, dated as of August 30, 2013, among Townsquare Radio, LLC and Cumulus Media Holdings Inc., Cumulus Broadcasting LLC, Cumulus Licensing LLC, Citadel Broadcasting Company and Radio License Holding CBC, LLC |
|
|
2.4* |
|
|
Form of Plan of Conversion of Townsquare Media, LLC, to be effective prior to the completion of this offering |
|
|
3.1† |
|
|
Form of Certificate of Incorporation of Townsquare Media, Inc. |
|
|
3.2† |
|
|
Form of Bylaws of Townsquare Media, Inc. |
|
|
4.1† |
|
|
Indenture, dated as of April 4, 2012, by and among Townsquare Radio, LLC, Townsquare Radio, Inc., the guarantors party thereto and Wilmington Trust, National Association, as Trustee |
|
|
4.2† |
|
|
Third Supplemental Indenture, dated as of February 19, 2014, by and among Townsquare Radio, LLC, Townsquare Radio, Inc., the guarantors party thereto and Wilmington Trust, National Association, as Trustee |
|
|
4.3† |
|
|
Form of Warrant Agreement |
|
|
4.4† |
|
|
Specimen Class A Common Stock Certificate |
|
|
5.1* |
|
|
Form of Opinion of Kirkland & Ellis LLP |
|
|
10.1† |
|
|
Credit Agreement, dated as of April 4, 2012, by and among Townsquare Radio, LLC, Townsquare Radio Holdings, LLC, General Electric Capital Corporation, as Administrative Agent and Collateral Agent, and the lenders party thereto |
|
|
10.2† |
|
|
Amendment No. 1 to Credit Agreement, dated as of November 7, 2012, by and among Townsquare Radio, LLC, Townsquare Radio Holdings, LLC, General Electric Capital Corporation, as Administrative Agent and Collateral Agent, and the lenders party thereto |
|
|
10.3† |
|
|
Amendment No. 2 to Credit Agreement, dated as of August 30, 2013, by and among Townsquare Radio, LLC, Townsquare Radio Holdings, LLC, General Electric Capital Corporation, as Administrative Agent and Collateral Agent, and the lenders party thereto |
|
|
10.4† |
|
|
Amendment No. 3 to Credit Agreement, dated as of July 11, 2014, by and among Townsquare Radio, LLC, Townsquare Radio Holdings, LLC, General Electric Capital Corporation, as Administrative Agent, and the lenders party thereto. |
|
|
10.5† |
|
|
Form of Second Amended and Restated Registration Agreement |
|
|
10.6† |
|
|
Form of Stockholders’ Agreement |
|
|
10.7† |
|
|
Form of Selldown Agreement |
|
|
10.8† |
|
|
Form of 2014 Omnibus Incentive Plan |
|
|
10.9† |
|
|
Form of Option Grant Agreement |
|
|
10.10* |
|
|
Form of Option Grant at IPO |
|
|
10.11† |
|
|
Form of Indemnification Agreement |
|
|
21.1† |
|
|
List of Subsidiaries of Townsquare Media, LLC |
|
|
23.1* |
|
|
Consent of McGladrey LLP |
|
|
23.2* |
|
|
Consent of McGladrey LLP with respect to Cumulus I Markets |
|
|
23.3* |
|
|
Consent of McGladrey LLP with respect to Cumulus II Markets |
|
| | | |
|
Exhibit No. |
|
|
Description |
|
|---|---|---|---|---|---|
|
23.4* |
|
|
Consent of PricewaterhouseCoopers LLP |
|
|
23.5* |
|
|
Consent of Kirkland & Ellis LLP (included in Exhibit 5.1) |
|
|
24.1† |
|
|
Power of Attorney (previously included on the signature page of this Registration Statement) |
|
| | | |