![[MISSING IMAGE: lg_townsquare.jpg]](lg_townsquare.jpg)
  | 
  | 
  | 
  | 
Per Share   | 
  | 
  | 
Total   | 
  | 
|---|---|---|---|---|---|---|---|---|
  | 
Public offering price  | 
  | 
  | 
$11.00   | 
  | 
  | 
$91,666,663   | 
  | 
  | 
Underwriting discounts and commissions   | 
  | 
  | 
$0.77   | 
  | 
  | 
$6,416,666   | 
  | 
  | 
Proceeds, before expenses, to us   | 
  | 
  | 
$10.23   | 
  | 
  | 
$85,249,997  | 
  | 
  |   |   |   |   |   | 
  | 
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  | 
)  | 
  | 
  | 
  | 
  | 
  | 
(46,919  | 
)  | 
  | 
  | 
  | 
  | 
  | 
(10,852  | 
)  | 
  | 
  | 
  | 
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  | 
)  | 
  | 
  | 
  | 
  | 
  | 
(47,233  | 
)  | 
  | 
  | 
  | 
  | 
  | 
(10,889  | 
)  | 
  | 
  | 
  | 
Income (loss) before income taxes   | 
  | 
  | 
  | 
  | 
6,740   | 
  | 
  | 
  | 
  | 
  | 
10,451   | 
  | 
  | 
  | 
  | 
  | 
(2,198  | 
)  | 
  | 
  | 
  | 
  | 
  | 
(439  | 
)  | 
  | 
  | 
  | 
  | 
  | 
25,379  | 
  | 
  | 
  | 
  | 
  | 
789   | 
  | 
  | ||||
  | 
Provision for income taxes   | 
  | 
  | 
  | 
  | 
340   | 
  | 
  | 
  | 
  | 
  | 
340   | 
  | 
  | 
  | 
  | 
  | 
85   | 
  | 
  | 
  | 
  | 
  | 
91   | 
  | 
  | 
  | 
  | 
  | 
9,872  | 
  | 
  | 
  | 
  | 
  | 
307   | 
  | 
  | ||||||
  | 
Net income (loss)   | 
  | 
  | 
  | 
$  | 
 6,400   | 
  | 
  | 
  | 
  | 
$  | 
 10,111   | 
  | 
  | 
  | 
  | 
$  | 
 (2,283  | 
)  | 
  | 
  | 
  | 
  | 
$  | 
 (530  | 
)  | 
  | 
  | 
  | 
  | 
$  | 
15,507  | 
  | 
  | 
  | 
  | 
$  | 
482   | 
  | 
  | ||||
  | 
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   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
0.84  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
(0.03  | 
)  | 
  | 
  | 
  | 
  | 
$  | 
0.95  | 
  | 
  | 
  | 
  | 
$  | 
0.03  | 
  | 
  | |||||
  | 
Diluted   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
0.38  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
(0.03  | 
)  | 
  | 
  | 
  | 
  | 
$  | 
0.61  | 
  | 
  | 
  | 
  | 
$  | 
0.02  | 
  | 
  | |||||
  | 
Weighted average shares outstanding(1)(2):  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | ||||||
  | 
Basic   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
7,567,623   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
7,887,109   | 
  | 
  | 
  | 
  | 
  | 
16,355,501   | 
  | 
  | 
  | 
  | 
  | 
16,674,987   | 
  | 
  | ||||||
  | 
Diluted(3)   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
16,736,145   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
7,887,109   | 
  | 
  | 
  | 
  | 
  | 
25,524,024   | 
  | 
  | 
  | 
  | 
  | 
26,183,865  | 
  | 
  | ||||||
  | 
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  | 
)  | 
  | 
  | 
  | 
  | 
$  | 
15,507  | 
  | 
  | 
  | 
  | 
$  | 
482   | 
  | 
  | ||||
  | 
Provision for income taxes   | 
  | 
  | 
  | 
  | 
340   | 
  | 
  | 
  | 
  | 
  | 
340   | 
  | 
  | 
  | 
  | 
  | 
85   | 
  | 
  | 
  | 
  | 
  | 
91   | 
  | 
  | 
  | 
  | 
  | 
9,872  | 
  | 
  | 
  | 
  | 
  | 
307   | 
  | 
  | ||||||
  | 
Interest expense, net   | 
  | 
  | 
  | 
  | 
28,291   | 
  | 
  | 
  | 
  | 
  | 
35,620   | 
  | 
  | 
  | 
  | 
  | 
7,409   | 
  | 
  | 
  | 
  | 
  | 
12,080   | 
  | 
  | 
  | 
  | 
  | 
46,919  | 
  | 
  | 
  | 
  | 
  | 
10,852   | 
  | 
  | ||||||
  | 
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  | 
)  | 
  | 
  | 
  | 
  | 
  | 
(44,216  | 
)  | 
  | 
  | 
  | 
  | 
  | 
(1,426  | 
)  | 
  | 
  | 
  | 
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   | 
  | 
  | 
  | 
  | 
$  | 
40,352  | 
  | 
  | 
  | 
  | 
$  | 
12,710  | 
  | 
  | ||||||
  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | ||||||||||||||||||||||||
  | 
  | 
  | 
  | 
As of March 31, 2014   | 
  | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
  | 
(in thousands)   | 
  | 
  | 
Actual   | 
  | 
  | 
Pro Forma   | 
  | ||||||||
  | 
Cash(1)   | 
  | 
  | 
  | 
$  | 
 57,339   | 
  | 
  | 
  | 
  | 
$  | 
18,437   | 
  | 
  | ||
  | 
Debt:   | 
  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
  | 
Senior Secured Credit Facility   | 
  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
  | 
Revolving credit facility(2)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—  | 
  | 
  | ||
  | 
Term loans   | 
  | 
  | 
  | 
  | 
202,468  | 
  | 
  | 
  | 
  | 
  | 
112,468   | 
  | 
  | ||
  | 
Senior PIK Notes   | 
  | 
  | 
  | 
  | 
31,151  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | ||
  | 
Capitalized obligations   | 
  | 
  | 
  | 
  | 
525  | 
  | 
  | 
  | 
  | 
  | 
525  | 
  | 
  | ||
  | 
Total Secured Debt   | 
  | 
  | 
  | 
  | 
234,144  | 
  | 
  | 
  | 
  | 
  | 
112,993   | 
  | 
  | ||
  | 
Senior Notes(3)   | 
  | 
  | 
  | 
  | 
410,900  | 
  | 
  | 
  | 
  | 
  | 
410,900  | 
  | 
  | ||
  | 
Total Debt   | 
  | 
  | 
  | 
  | 
645,044  | 
  | 
  | 
  | 
  | 
  | 
523,893   | 
  | 
  | ||
  | 
Total Members’ Equity/Stockholders’ Equity(4)   | 
  | 
  | 
  | 
  | 
234,160  | 
  | 
  | 
  | 
  | 
  | 
315,494  | 
  | 
  | ||
  | 
Total Capitalization   | 
  | 
  | 
  | 
$  | 
 879,204   | 
  | 
  | 
  | 
  | 
$  | 
839,387  | 
  | 
  | ||
  |   |   |   |   |   |   |   |   | ||||||||
  | 
Initial public offering price per share  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
11.00   | 
  | 
  | ||
  | 
Net tangible book value per share as of March 31, 2014 after giving effect to the Conversion  | 
  | 
  | 
  | 
$  | 
(27.14  | 
)  | 
  | 
  |  |  |  |  |  |  |  | 
  | 
Increase per share attributable to new investors  | 
  | 
  | 
  | 
$  | 
11.78   | 
  | 
  |  |  |  |  |  |  |  | |
  | 
  | 
  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
  | 
Pro forma net tangible book value per share after this offering  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
(15.37  | 
)   | 
  | 
  | |
  | 
Dilution per share to new investors  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
26.37  | 
  | 
  | ||
  |   |   |   |   |   |   |   |   | ||||||||
  | 
  | 
  | 
  | 
Shares Purchased   | 
  | 
  | 
Total  Consideration  | 
  | 
  | 
Average  Price Per Share  | 
  | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
  | 
  | 
  | 
  | 
Number   | 
  | 
  | 
Percent  | 
  | 
  | 
Amount  (millions)  | 
  | 
  | 
Percent   | 
  | |||||||||||||||||||||||
  | 
Existing stockholders   | 
  | 
  | 
  | 
  | 
433,909  | 
  | 
  | 
  | 
  | 
  | 
4.9  | 
%  | 
  | 
  | 
  | 
  | 
$  | 
5.0  | 
  | 
  | 
  | 
  | 
  | 
5.2  | 
%  | 
  | 
  | 
  | 
  | 
$  | 
11.59   | 
  | 
  | |||
  | 
New investors   | 
  | 
  | 
  | 
  | 
8,333,333  | 
  | 
  | 
  | 
  | 
  | 
95.1  | 
%  | 
  | 
  | 
  | 
  | 
$  | 
91.7  | 
  | 
  | 
  | 
  | 
  | 
94.8  | 
%  | 
  | 
  | 
  | 
  | 
$  | 
11.00   | 
  | 
  | |||
  | 
Total   | 
  | 
  | 
  | 
  | 
8,767,242  | 
  | 
  | 
  | 
  | 
  | 
100.0  | 
%  | 
  | 
  | 
  | 
  | 
$  | 
96.7  | 
  | 
  | 
  | 
  | 
  | 
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   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
0.84  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
(0.03  | 
)  | 
  | 
  | |||
  | 
Diluted   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
0.38  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
(0.03  | 
)  | 
  | 
  | |||
  | 
Weighted Average Shares Outstanding(1)(2):   | 
  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
  | 
Basic   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
7,567,623   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
7,887,109   | 
  | 
  | ||||
  | 
Diluted(3)   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
16,736,145   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
7,887,109  | 
  | 
  | ||||
  |   |   |   |   |   |   |   |   |   |   |   |   |   |   | ||||||||||||||||
  | 
  | 
  | 
  | 
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  | 
)  | 
  | 
  | 
  | 
  | 
  | 
1,228  | 
(1)   | 
  | 
  | 
  | 
  | 
  | 
(10,852  | 
)  | 
  | 
  | 
  | 
Other expense, net  | 
  | 
  | 
  | 
  | 
(37  | 
)  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
(37  | 
)  | 
  | 
  | |
  | 
(Loss) income before income taxes  | 
  | 
  | 
  | 
  | 
(439  | 
)  | 
  | 
  | 
  | 
  | 
  | 
1,228   | 
  | 
  | 
  | 
  | 
  | 
789   | 
  | 
  | ||
  | 
Provision for income taxes  | 
  | 
  | 
  | 
  | 
91   | 
  | 
  | 
  | 
  | 
  | 
216  | 
(2)   | 
  | 
  | 
  | 
  | 
  | 
307   | 
  | 
  | ||
  | 
Net (loss) income  | 
  | 
  | 
  | 
$  | 
 (530  | 
)  | 
  | 
  | 
  | 
  | 
$  | 
 1,012   | 
  | 
  | 
  | 
  | 
$  | 
 482  | 
  | 
  | ||
  |   |   |   |   |   |   |   |   |   |   |   | ||||||||||||
  | 
Removal of cash interest expense on incremental term loans related to $51.1 million contemplated paydown with proceeds of this offering, assuming historical 1-month LIBOR (3.66% for the period)  | 
  | 
  | 
  | 
$  | 
 468   | 
  | 
  | |
  | 
Removal of non-cash interest expense on Senior PIK Notes related to contemplated paydown with proceeds of this offering   | 
  | 
  | 
  | 
  | 
760   | 
  | 
  | |
  | 
Total   | 
  | 
  | 
  | 
$  | 
1,228  | 
  | 
  | |
  |   |   |   |   | |||||
  | 
Removal of historical Townsquare Media provision for income taxes   | 
  | 
  | 
  | 
$  | 
 (91  | 
)  | 
  | 
  | 
  | 
Inclusion of provision for income taxes at an assumed 38.9% corporate tax rate   | 
  | 
  | 
  | 
  | 
307   | 
  | 
  | |
  | 
Total   | 
  | 
  | 
  | 
$  | 
216  | 
  | 
  | |
  |   |   |   |   | |||||
  | 
($ 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  | 
)  | 
  | 
  | 
  | 
  | 
  | 
4,986  | 
(4)   | 
  | 
  | 
  | 
  | 
  | 
(46,919  | 
)  | 
  | 
  | ||
  | 
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   | 
  | 
  | 
  | 
  | 
  | 
4,986   | 
  | 
  | 
  | 
  | 
  | 
25,379   | 
  | 
  | ||||||||
  | 
Provision for income taxes   | 
  | 
  | 
  | 
  | 
340   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
5,956   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
(5,956  | 
)(5)   | 
  | 
  | 
  | 
  | 
  | 
340   | 
  | 
  | 
  | 
  | 
  | 
9,532  | 
(6)   | 
  | 
  | 
  | 
  | 
  | 
9,872   | 
  | 
  | |||||||
  | 
Net income (loss)   | 
  | 
  | 
  | 
$  | 
 10,111   | 
  | 
  | 
  | 
  | 
$  | 
 560   | 
  | 
  | 
  | 
  | 
$  | 
 8,837   | 
  | 
  | 
  | 
  | 
$  | 
 1,767   | 
  | 
  | 
  | 
  | 
$  | 
 9   | 
  | 
  | 
  | 
  | 
$  | 
 (1,231  | 
)  | 
  | 
  | 
  | 
  | 
$  | 
20,053   | 
  | 
  | 
  | 
  | 
$  | 
(4,546  | 
)  | 
  | 
  | 
  | 
  | 
$  | 
15,507  | 
  | 
  | |||||||
  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | ||||||||||||||||||||||||||||||||||||
  | 
(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 $51.1 million contemplated paydown with proceeds of this offering, assuming historical 1-month LIBOR (3.69% for the period)  | 
  | 
  | 
  | 
$  | 
1,902   | 
  | 
  | |
  | 
  | 
  | 
  | 
Removal of non-cash interest expense on Senior PIK Notes related to contemplated paydown with proceeds of this offering   | 
  | 
  | 
  | 
  | 
3,084   | 
  | 
  | |
  | 
  | 
  | 
  | 
Total  | 
  | 
  | 
  | 
$  | 
4,986   | 
  | 
  | |
  | 
(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   | 
  | 
  | 
  | 
  | 
9,872   | 
  | 
  | |
  | 
  | 
  | 
  | 
Total  | 
  | 
  | 
  | 
$  | 
9,532  | 
  | 
  | |
  |   |   |   |   |   |   |   |   | ||||
  | 
  | 
  | 
  | 
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)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
95.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864  | 
  | 
  | 
  | 
  | 
  | 
70.2  | 
%  | 
  | 
  | |||||
  | 
GE Capital and its  affiliates(3)  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
3,258,139  | 
  | 
  | 
  | 
  | 
  | 
66.6  | 
%  | 
  | 
  | 
  | 
  | 
  | 
3,258,139  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | |||||||
  | 
Funds affiliated with MSD Capital Management(4)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
1,636,341  | 
  | 
  | 
  | 
  | 
  | 
33.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
1,636,341  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | |||||||
  | 
Non-Employee Directors   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  |  |  |  |  |  |  |  | |||||||
  | 
B. James Ford(5)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
95.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
70.2  | 
%  | 
  | 
  | |||||
  | 
Gary Ginsberg(6)   | 
  | 
  | 
  | 
  | 
27,857   | 
  | 
  | 
  | 
  | 
  | 
6.1  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
27,857   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | |||||||
  | 
Stephen Kaplan(7)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
95.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
70.2  | 
%  | 
  | 
  | |||||
  | 
David Lebow(8)   | 
  | 
  | 
  | 
  | 
27,857   | 
  | 
  | 
  | 
  | 
  | 
6.1  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
27,857   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | |||||||
  | 
Amy Miles(9)   | 
  | 
  | 
  | 
  | 
10,000   | 
  | 
  | 
  | 
  | 
  | 
2.3  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,000   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | |||||||
  | 
David Quick(10)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
95.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
70.2  | 
%  | 
  | 
  | |||||
  | 
Executive Officers   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  |  |  |  |  |  |  |  | |||||||
  | 
Steven Price(11)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
2,524,940   | 
  | 
  | 
  | 
  | 
  | 
52.1  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
2,524,940   | 
  | 
  | 
  | 
  | 
  | 
22.9  | 
%  | 
  | 
  | ||||||
  | 
Stuart Rosenstein(12)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
974,980   | 
  | 
  | 
  | 
  | 
  | 
24.8  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
974,980   | 
  | 
  | 
  | 
  | 
  | 
2.1  | 
%  | 
  | 
  | ||||||
  | 
Bill Wilson(13)   | 
  | 
  | 
  | 
  | 
591,237   | 
  | 
  | 
  | 
  | 
  | 
66.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
591,237   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | |||||||
  | 
Alex Berkett(14)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
14.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
1.4  | 
%  | 
  | 
  | ||||||
  | 
Erik Hellum(15)   | 
  | 
  | 
  | 
  | 
232,233   | 
  | 
  | 
  | 
  | 
  | 
36.0  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
232,233   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | |||||||
  | 
Dhruv Prasad(16)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
14.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
1.4  | 
%  | 
  | 
  | ||||||
  | 
Mark Stewart(17)   | 
  | 
  | 
  | 
  | 
69,641   | 
  | 
  | 
  | 
  | 
  | 
14.0  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
69,641   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | |||||||
  | 
All Directors and Current Executive Officers as a Group  (13 persons)  | 
  | 
  | 
  | 
  | 
9,564,315   | 
  | 
  | 
  | 
  | 
  | 
97.3  | 
%  | 
  | 
  | 
  | 
  | 
  | 
6,649,978   | 
  | 
  | 
  | 
  | 
  | 
99.7  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
16,214,293   | 
  | 
  | 
  | 
  | 
  | 
98.4  | 
%  | 
  | 
  | |||||
  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | ||||||||||||||||||||||||||||||||
  | 
  | 
  | 
  | 
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)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
49.5  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
55.2  | 
%  | 
  | 
  | |||||
  | 
GE Capital and its affiliates(3)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
3,258,139  | 
  | 
  | 
  | 
  | 
  | 
66.6  | 
%  | 
  | 
  | 
  | 
  | 
  | 
3,258,139   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | |||||||
  | 
Funds affiliated with MSD Capital Management(4)  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
1,636,341  | 
  | 
  | 
  | 
  | 
  | 
33.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
1,636,341   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | |||||||
  | 
Non-Employee Directors   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  |  |  |  |  |  |  |  | |||||||
  | 
B. James Ford(5)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
49.5  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
55.2  | 
%  | 
  | 
  | |||||
  | 
Gary Ginsberg(6)   | 
  | 
  | 
  | 
  | 
29,857   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
29,857   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | ||||||||
  | 
Stephen Kaplan(7)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
49.5  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
55.2  | 
%  | 
  | 
  | |||||
  | 
David Lebow(8)   | 
  | 
  | 
  | 
  | 
34,557   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
34,557   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | ||||||||
  | 
Amy Miles(9)   | 
  | 
  | 
  | 
  | 
10,000   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,000   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | ||||||||
  | 
David Quick(10)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
49.5  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
55.2  | 
%  | 
  | 
  | |||||
  | 
Executive Officers   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  |  |  |  |  |  |  |  | |||||||
  | 
Steven Price(11)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
2,524,940   | 
  | 
  | 
  | 
  | 
  | 
52.1  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
2,524,940   | 
  | 
  | 
  | 
  | 
  | 
18.0  | 
%  | 
  | 
  | ||||||
  | 
Stuart Rosenstein(12)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
974,980   | 
  | 
  | 
  | 
  | 
  | 
24.8  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
974,980   | 
  | 
  | 
  | 
  | 
  | 
1.6  | 
%  | 
  | 
  | ||||||
  | 
Bill Wilson(13)   | 
  | 
  | 
  | 
  | 
591,237   | 
  | 
  | 
  | 
  | 
  | 
6.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
591,237   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | |||||||
  | 
Alex Berkett(14)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
14.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
1.1  | 
%  | 
  | 
  | ||||||
  | 
Erik Hellum(15)   | 
  | 
  | 
  | 
  | 
232,233   | 
  | 
  | 
  | 
  | 
  | 
2.6  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
232,233   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | |||||||
  | 
Dhruv Prasad(16)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
14.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
1.1  | 
%  | 
  | 
  | ||||||
  | 
Mark Stewart(17)   | 
  | 
  | 
  | 
  | 
69,641   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
69,641   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | ||||||||
  | 
All Directors and Current Executive Officers as a Group  (13 persons)  | 
  | 
  | 
  | 
  | 
9,573,015   | 
  | 
  | 
  | 
  | 
  | 
52.7  | 
%  | 
  | 
  | 
  | 
  | 
  | 
6,649,978   | 
  | 
  | 
  | 
  | 
  | 
99.7  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
16,222,993   | 
  | 
  | 
  | 
  | 
  | 
77.4  | 
%  | 
  | 
  | |||||
  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | ||||||||||||||||||||||||||||||||
  | 
  | 
  | 
  | 
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)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
46.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
53.5  | 
%  | 
  | 
  | |||||
  | 
GE Capital and its affiliates(3)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
3,258,139  | 
  | 
  | 
  | 
  | 
  | 
66.6  | 
%  | 
  | 
  | 
  | 
  | 
  | 
3,258,139   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | |||||||
  | 
Funds affiliated with MSD Capital Management(4)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
1,636,341  | 
  | 
  | 
  | 
  | 
  | 
33.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
1,636,341   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | |||||||
  | 
Non-Employee Directors   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  |  |  |  |  |  |  |  | |||||||
  | 
B. James Ford(5)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
46.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
53.5  | 
%  | 
  | 
  | |||||
  | 
Gary Ginsberg(6)   | 
  | 
  | 
  | 
  | 
29,857   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
29,857   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | ||||||||
  | 
Stephen Kaplan(7)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
46.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
53.5  | 
%  | 
  | 
  | |||||
  | 
David Lebow(8)   | 
  | 
  | 
  | 
  | 
34,557   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
34,557   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | ||||||||
  | 
Amy Miles(9)   | 
  | 
  | 
  | 
  | 
10,000   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,000   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | ||||||||
  | 
David Quick(10)   | 
  | 
  | 
  | 
  | 
8,605,491   | 
  | 
  | 
  | 
  | 
  | 
46.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
2,151,373   | 
  | 
  | 
  | 
  | 
  | 
71.2  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
10,756,864   | 
  | 
  | 
  | 
  | 
  | 
53.5  | 
%  | 
  | 
  | |||||
  | 
Executive Officers   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  |  |  |  |  |  |  |  | |||||||
  | 
Steven Price(11)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
2,524,940   | 
  | 
  | 
  | 
  | 
  | 
52.1  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
2,524,940   | 
  | 
  | 
  | 
  | 
  | 
17.4  | 
%  | 
  | 
  | ||||||
  | 
Stuart Rosenstein(12)  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
974,980   | 
  | 
  | 
  | 
  | 
  | 
24.8  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
974,980   | 
  | 
  | 
  | 
  | 
  | 
1.6  | 
%  | 
  | 
  | ||||||
  | 
Bill Wilson(13)   | 
  | 
  | 
  | 
  | 
591,237   | 
  | 
  | 
  | 
  | 
  | 
5.6  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
591,237   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | |||||||
  | 
Alex Berkett(14)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
14.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
1.1  | 
%  | 
  | 
  | ||||||
  | 
Erik Hellum(15)   | 
  | 
  | 
  | 
  | 
232,233   | 
  | 
  | 
  | 
  | 
  | 
2.3  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
232,233   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | |||||||
  | 
Dhruv Prasad(16)   | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
14.4  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
499,342   | 
  | 
  | 
  | 
  | 
  | 
1.1  | 
%  | 
  | 
  | ||||||
  | 
Mark Stewart(17)   | 
  | 
  | 
  | 
  | 
69,641   | 
  | 
  | 
  | 
  | 
  | 
*   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
69,641   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | ||||||||
  | 
All Directors and Current Executive Officers as a Group  (13 persons)  | 
  | 
  | 
  | 
  | 
9,573,015   | 
  | 
  | 
  | 
  | 
  | 
49.3  | 
%  | 
  | 
  | 
  | 
  | 
  | 
6,649,978   | 
  | 
  | 
  | 
  | 
  | 
99.7  | 
%  | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
—   | 
  | 
  | 
  | 
  | 
  | 
16,222,993   | 
  | 
  | 
  | 
  | 
  | 
75.0  | 
%  | 
  | 
  | |||||
  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | ||||||||||||||||||||||||||||||||
  | 
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  | 
  | 
  | 
  | 
  | 
3,333,335   | 
  | 
  | |
  | 
Jefferies LLC   | 
  | 
  | 
  | 
  | 
1,666,666   | 
  | 
  | |
  | 
RBC Capital Markets, LLC   | 
  | 
  | 
  | 
  | 
1,666,666   | 
  | 
  | |
  | 
Guggenheim Securities, LLC   | 
  | 
  | 
  | 
  | 
833,333   | 
  | 
  | |
  | 
Macquarie Capital (USA) Inc.   | 
  | 
  | 
  | 
  | 
833,333  | 
  | 
  | |
  | 
Total   | 
  | 
  | 
  | 
  | 
8,333,333  | 
  | 
  | |
  |   |   |   |   | |||||
  | 
  | 
  | 
  | 
Per Share   | 
  | 
  | 
Without Option   | 
  | 
  | 
With Option   | 
  | 
|---|---|---|---|---|---|---|---|---|---|---|---|
  | 
Public offering price   | 
  | 
  | 
$11.00   | 
  | 
  | 
$91,666,663   | 
  | 
  | 
$105,416,663   | 
  | 
  | 
Underwriting discount   | 
  | 
  | 
$0.77   | 
  | 
  | 
$6,416,666   | 
  | 
  | 
$7,379,166   | 
  | 
  | 
Proceeds, before expenses, to us   | 
  | 
  | 
$10.23   | 
  | 
  | 
$85,249,997   | 
  | 
  | 
$98,037,497  | 
  | 
  |   |   |   |   |   |   |   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  |   |   |   |   |   | ||||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  |   |   |   |   |   | ||||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  |   |   |   |   |   | ||||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  |   |   |   |   |   | ||||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  | 
  | 
  | 
  | 
  | 
  | 
  | |||
  |   |   |   |   |   | ||||
  | 
  | 
  | 
  | 
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  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
0.84  | 
  | 
  | ||
  | 
Diluted  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
$  | 
0.38  | 
  | 
  | ||
  | 
Weighted average shares outstanding:  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | ||
  | 
Basic  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
7,567,623  | 
  | 
  | ||
  | 
Diluted  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
16,736,145  | 
  | 
  | ||
  |   |   |   |   |   |   |   |   | ||||||||
  | 
  | 
  | 
  | 
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   | 
  | 
  | 
  | 
  | 
7,567,623   | 
  | 
  |  |  |  |  |  |  |  | |
  | 
Effect of dilutive common stock equivalents-warrants   | 
  | 
  | 
  | 
  | 
9,168,522   | 
  | 
  |  |  |  |  |  |  |  | |
  | 
Weighted average diluted common shares outstanding   | 
  | 
  | 
  | 
  | 
16,736,145   | 
  | 
  |  |  |  |  |  |  |  | |
  | 
Pro forma net income per share:   | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | ||
  | 
Basic   | 
  | 
  | 
  | 
$  | 
 0.84   | 
  | 
  |  |  |  |  |  |  |  | |
  | 
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  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
7,887,109  | 
  | 
  | ||
  | 
Diluted  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
  | 
7,887,109  | 
  | 
  | ||
  |   |   |   |   |   |   |   |   | ||||||||
  | 
  | 
  | 
  | 
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   | 
  | 
  | 
  | 
  | 
7,887,109   | 
  | 
  | |
  | 
Effect of dilutive common stock equivalents  | 
  | 
  | 
  | 
  | 
—  | 
  | 
  | |
  | 
Weighted average diluted common shares outstanding   | 
  | 
  | 
  | 
  | 
7,887,109   | 
  | 
  | |
  | 
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)