Exhibit 99.1


[form8kexhibit991earningsr001.jpg]


SALEM COMMUNICATIONS ANNOUNCES SECOND QUARTER 2010 TOTAL REVENUE OF $53.1 MILLION  


CAMARILLO, CA August 9, 2010 – Salem Communications Corporation (Nasdaq: SALM), a leading U.S. radio broadcaster, Internet content provider, and magazine and book publisher targeting audiences interested in Christian and family-themed content and conservative values, released its results for the three and six months ended June 30, 2010.


Second Quarter 2010 Results


For the quarter ended June 30, 2010 compared to the quarter ended June 30, 2009:


Consolidated

·

Total revenue increased 5.2% to $53.1 million from $50.5 million;

·

Operating expenses decreased 24.4% to $43.0 million from $57.0 million;

·

Operating expenses excluding impairment of indefinite-live intangible assets, cost of denied tower site and abandoned projects and gain or loss on disposal of assets increased 6.1% to $43.1 million from $40.6 million;

·

Operating income from continued operations increased to $10.1 million from a loss of $6.5 million;

·

Net income increased to $0.7 million, or $0.03 net income per diluted share, from a loss of $5.0 million, or $0.21 net loss per share in the prior year;

·

EBITDA increased to $12.7 million from a loss of $2.0 million; and

·

Adjusted EBITDA increased 2.1% to $14.1 million from $13.8 million.


Broadcast

·

Net broadcast revenue increased 3.5% to $45.5 million from $43.9 million;

·

Station operating income (“SOI”) increased 4.0% to $16.5 million from $15.9 million;

·

Same station net broadcast revenue increased 3.3% to $45.2 million from $43.7 million;

·

Same station SOI increased 4.1% to $16.6 million from $15.9 million; and

·

Same station SOI margin increased to 36.7% from 36.4%.


Non-broadcast

·

Non-broadcast revenue increased 16.9% to $7.7 million from $6.5 million; and

·

Non-broadcast operating income decreased 16.9% to $0.9 million from $1.1 million.


Included in the results for the quarter ended June 30, 2010 are:

·

A $1.1 million loss ($0.6 million, net of tax, or $0.03 per share) on early redemption of long-term debt due to the repurchase of $17.5 million of our 95/8% senior subordinated notes due in 2016; and

·

A $0.4 million non-cash compensation charge ($0.2 million, net of tax or $0.01 per share) related to the expensing of stock options consisting of:

o

$0.2 million non-cash compensation included in corporate expenses; and

o

$0.2 million non-cash compensation included in broadcast operating expenses.



Included in the results for the quarter ended June 30, 2009 are:

·

A $1.1 million charge ($0.7 million, net of tax, or $0.05 per share) related to the costs of a denied tower site relocation project for radio station KDOW-AM, San Francisco, California, which was



Page 1 of 9


rejected by the City of Hayward and an abandoned tower site relocation for KKLA-FM, Los Angeles, California;

·

A $13.7 million impairment of goodwill and indefinite-lived assets ($8.2 million, net of tax, or $0.35 per share) consisting of a $12.5 million impairment of radio broadcasting licenses and goodwill in our Dallas and Portland markets and a $1.2 million impairment of goodwill and mastheads in our non-broadcast segment;

·

A $1.6 million loss ($1.0 million, net of tax, or $0.04 per share) on disposal of assets primarily from the sale of radio station KPXI-FM in Tyler-Longview, Texas;

·

A $2.3 million benefit ($1.4 million, net of tax, or $0.10 per diluted share) related to the change in fair value of our interest rate swaps;

·

A $0.7 million gain ($0.4 million, net of tax, or $0.02 per diluted share) on early redemption of long-term debt due to the repurchase of $1.0 million of our 7 ¾% senior subordinated notes due in 2010; and

·

A $0.1 million non-cash compensation charge ($0.1 million, net of tax) related to the expensing of stock options.


These results reflect the reclassification of the operations of our Milwaukee, Wisconsin radio stations to discontinued operations for the three months ended June 30, 2009 and the reclassification of WRFD-AM, Columbus, Ohio, into operations from discontinued operations.


Per share numbers are calculated based on 24,542,417 diluted weighted average shares for the quarter ended June 30, 2010, and 23,673,788 diluted weighted average shares for the quarter ended June 30, 2009.


Year to Date 2010 Results


For the six months ended June 30, 2010 compared to the six months ended June 30, 2009:


Consolidated

·

Total revenue increased 2.3% to $101.4 million from $99.2 million;

·

Operating expenses decreased 13.9% to $83.3 million from $96.7 million;

·

Operating expenses excluding impairment of indefinite-live intangible assets, cost of denied tower site and abandoned projects and gain or loss on disposal of assets increased 3.7% to $83.3 million from $80.3 million;

·

Operating income from continued operations increased to $18.2 million from $2.5 million;

·

Net income increased to $0.9 million, or $0.04 net income per diluted share, from a loss of $2.1 million, or $0.09 net loss per share in the prior year;

·

EBITDA increased to $24.3 million from $10.8 million; and

·

Adjusted EBITDA decreased 2.7% to $26.1 million from $26.8 million.


Broadcast

·

Net broadcast revenue increased 0.6% to $86.9 million from $86.3 million;

·

Station operating income (“SOI”) increased 0.8% to $31.9 million from $31.6 million;

·

Same station net broadcast revenue increased 0.5% to $86.5 million from $86.1 million;

·

Same station SOI increased 0.8% to $32.0 million from $31.7 million; and

·

Same station SOI margin increased to 37.0% from 36.9%.


Non-broadcast

·

Non-broadcast revenue increased 13.7% to $14.6 million from $12.8 million; and

·

Non-broadcast operating income decreased 8.1% to $1.4 million from $1.6 million.








Page 2 of 9


Included in the results for the six months ended June 30, 2010 are:

·

A $1.1 million loss ($0.6 million, net of tax, or $0.03 per share) on early redemption of long-term debt due to the repurchase of $17.5 million of our 95/8% senior subordinated notes due in 2016; and

·

A $0.7 million non-cash compensation charge ($0.4 million, net of tax or $0.02 per share) related to the expensing of stock options consisting of:

o

$0.5 million non-cash compensation included in corporate expenses;

o

$0.1 million non-cash compensation included in broadcast operating expenses; and

o

$0.1 million non-cash compensation included in non-broadcast operating expenses.


Included in the results for the six months ended June 30, 2009 are:

·

A $1.1 million charge ($0.7 million, net of tax, or $0.05 per share) related to the costs of a denied tower site relocation project for radio station KDOW-AM, San Francisco, California, which was rejected by the City of Hayward and an abandoned tower site relocation for KKLA-FM, Los Angeles, California;

·

A $13.7 million impairment of goodwill and indefinite-lived assets ($8.2 million, net of tax, or $0.35 per share) consisting of a $12.5 million impairment of radio broadcasting licenses and goodwill in our Dallas and Portland markets and a $1.2 million impairment of goodwill and mastheads in our non-broadcast segment;

·

A $1.6 million loss ($1.0 million, net of tax, or $0.04 per share) on disposal of assets primarily from the sale of radio station KPXI-FM in Tyler-Longview, Texas;

·

A $2.4 million benefit ($1.4 million, net of tax, or $0.10 per diluted share) related to the change in fair value of our interest rate swaps;

·

A $0.7 million gain ($0.4 million, net of tax, or $0.02 per diluted share) on early redemption of long-term debt due to the repurchase of $1.0 million of our 7 ¾% senior subordinated notes due in 2010; and

·

A $0.2 million non-cash compensation charge ($0.1 million, net of tax, or $0.01 per share) related to the expensing of stock options consisting of:

o

$0.1 million non-cash compensation included in corporate expenses; and

o

$0.1 million non-cash compensation included in broadcast operating expenses.


These results reflect the reclassification of the operations of our Milwaukee, Wisconsin radio stations to discontinued operations for the six months ended June 30, 2009 and the reclassification of WRFD-AM, Columbus, Ohio, into operations from discontinued operations.


Per share numbers are calculated based on 24,492,180 diluted weighted average shares for the six months ended June 30, 2010, and 23,673,788 diluted weighted average shares for the six months ended June 30, 2009.



Balance Sheet


As of June 30, 2010, the company had net debt of $304.4 million and was in compliance with the covenants of its credit facility and bond indenture.  The company’s bank leverage ratio was 5.86 versus a compliance covenant of 7.0.


Acquisitions and Divestitures


The following transactions were completed since April 1, 2010:

·

On June 8, 2010, we completed the acquisition of tangle.com and GodTube.com, Christian content and community websites for $2.5 million.   





Page 3 of 9


The following transactions are currently pending:

·

On June 24, 2010, we entered into an agreement to sell radio station KXMX-AM, Los Angeles, California, for $12.0 million.  The sale is expected to close in the fourth quarter of 2010.


Conference Call Information

Salem will host a teleconference to discuss its results on August 9, 2010 at 2:00 p.m. Pacific Time. To access the teleconference, please dial (719) 457-2664, passcode 8354406 or listen via the investor relations portion of the company’s website, located at www.salem.cc.  A replay of the teleconference will be available through August 23, 2010 and can be heard by dialing (719) 457-0820, passcode 8354406 or on the investor relations portion on the company’s website, located at www.salem.cc.


Third Quarter 2010 Outlook


For the third quarter of 2010, Salem is projecting total revenue to increase 1% to 3% over third quarter 2009 total revenue of $49.2 million.  Salem is also projecting operating expenses before gain or loss on disposal of assets, terminated transaction costs and abandoned license upgrades and impairments to increase 3% to 6% as compared to the third quarter of 2009 operating expenses of $40.5 million.


Salem Communications Corporation is the largest commercial U.S. radio broadcasting company that provides programming targeted at audiences interested in Christian and family-themed radio content, as measured by the number of stations and audience coverage.  Upon completion of all announced transactions, the company will own a national portfolio of 95 radio stations in 37 markets, including 59 stations in 22 of the top 25 markets.  We also program the Family Talk ™ Christian-themed talk format on XM Radio, channel 170.


Salem also owns Salem Radio Network, a national radio network that syndicates talk, news and music programming to approximately 2,000 affiliated radio stations and Salem Media Representatives, a national media advertising sales firm with offices across the country.


In addition to its radio broadcast business, Salem owns a non-broadcast media division. Salem Web Network is a provider of online Christian and conservative-themed content and streaming and includes websites such as Christian faith focused Christianity.com, Christian living focused Crosswalk.com® , Online Bible Study at BibleStudyTools.com, and Christian radio ministries online at OnePlace.com.  Additionally Salem owns conservative news leader Townhall.com® and conservative political blog, HotAir.com providing conservative commentary, news and blogging.  Salem Publishing™ circulates Christian and conservative magazines such as Homecoming® The Magazine, YouthWorker Journal™, The Singing News, FaithTalk Magazine, Preaching and Townhall Magazine. Xulon Press™ is a provider of self publishing services targeting the Christian audience.


Company Contact:

Evan D. Masyr

Salem Communications

(805) 987-0400 ext. 1053

evanm@salem.cc





Page 4 of 9


Forward-Looking Statements

Statements used in this press release that relate to future plans, events, financial results, prospects or performance are forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995.  Actual results may differ materially from those anticipated as a result of certain risks and uncertainties, including but not limited to the ability of Salem to close and integrate announced transactions, market acceptance of Salem’s radio station formats, competition from new technologies, adverse economic conditions, and other risks and uncertainties detailed from time to time in Salem's reports on Forms 10-K, 10-Q, 8-K and other filings filed with or furnished to the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. Salem undertakes no obligation to update or revise any forward-looking statements to reflect new information, changed circumstances or unanticipated events.




Regulation G

Station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are financial measures not prepared in accordance with generally accepted accounting principles (“GAAP”).  Station operating income is defined as net broadcast revenues minus broadcast operating expenses.  Non-broadcast operating income is defined as non-broadcast revenue minus non-broadcast operating expenses.  EBITDA is defined as net income before interest, taxes, change in fair value of interest rate swaps, depreciation and amortization.  Adjusted EBITDA is defined as EBITDA before discontinued operations (net of tax), impairment of indefinite-lived intangible assets, cost of denied tower site and abandoned projects, gain or loss on the disposal of assets, gain or loss on early redemption of long-term debt and non-cash compensation expense.  In addition, Salem has provided supplemental information as an attachment to this press release, reconciling these non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with GAAP.  The company believes these non-GAAP financial measures, when considered in conjunction with the most directly comparable GAAP financial measures, provide useful measures of the company’s operating performance.   


Station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are generally recognized by the broadcast industry as important measures of performance and are used by investors as well as analysts who report on the industry to provide meaningful comparisons between broadcast. Station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are not a measure of liquidity or of performance in accordance with GAAP, and should be viewed as a supplement to and not a substitute for, or superior to, the company’s results of operations presented on a GAAP basis such as operating income and net income.  In addition, Salem’s definitions of station operating income, non-broadcast operating income, EBITDA and Adjusted EBITDA are not necessarily comparable to similarly titled measures reported by other companies.



Page 5 of 9



Salem Communications Corporation

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidated Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except share,

per share data and margin data)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2009

 

 

2010

 

 

2009

 

 

2010



 

 

(Unaudited)

Net broadcast revenue

 

 $

43,945

 

 $

45,471

 

 $

86,340

 

 $

86,879

Non-broadcast revenue

 

 

6,547

 

 

7,653

 

 

12,811

 

 

14,569

Total revenue

 

 

50,492

 

 

53,124

 

 

99,151

 

 

101,448

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

  Broadcast operating expenses

 

 

28,091

 

 

28,984

 

 

54,706

 

 

54,981

  Non-broadcast operating expenses

 

 

5,439

 

 

6,732

 

 

11,237

 

 

13,123

  Corporate expenses

 

 

3,271

 

 

3,717

 

 

6,614

 

 

7,986

  Cost of denied tower site and abandoned projects

 

 

1,111

 

 

-

 

 

1,111

 

 

-

  Impairment of indefinite-lived intangible assets

 

 

13,663

 

 

-

 

 

13,663

 

 

-

  Depreciation and amortization

 

 

3,763

 

 

3,621

 

 

7,744

 

 

7,177

  (Gain) loss on disposal of assets

 

 

1,615

 

 

(18)

 

 

1,616

 

 

(5)

Total operating expenses

 

 

56,953

 

 

43,036

 

 

96,691

 

 

83,262

Operating income (loss)

 

 

(6,461)

 

 

10,088

 

 

2,460

 

 

18,186

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

  Interest income

 

 

73

 

 

46

 

 

147

 

 

94

  Interest expense

 

 

(4,279)

 

 

(7,776)

 

 

(8,638)

 

 

(15,468)

  Change in fair value of interest rate swaps

 

 

2,296

 

 

-

 

 

2,376

 

 

-

  Gain (loss) on early redemption of long-term debt

 

 

660

 

 

(1,050)

 

 

660

 

 

(1,050)

  Other expense, net

 

 

(27)

 

 

-

 

 

(48)

 

 

(31)

Income (loss) from continuing operations before income taxes

 

 

(7,738)

 

 

1,308

 

 

(3,043)

 

 

1,731

Provision for (benefit from) income taxes

 

 

(2,685)

 

 

610

 

 

(902)

 

 

829

Income (loss) from continuing operations

 

 

(5,053)

 

 

698

 

 

(2,141)

 

 

902

Income from discontinued operations, net of tax

 

 

36

 

 

­-

 

 

13

 

 

-

Net income (loss)

 

 $

(5,017)

 

 $

698

 

 $

(2,128)

 

 $

902

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per share before discontinued operations

 

 $

              (0.21)

 

 $

              0.03

 

 $

              (0.09)

 

 $

              0.04

Income from discontinued operations, net of tax

 

 

                  -   

 

 

                  -   

 

 

                  -   

 

 

                  -   

Basic income (loss) per share after discontinued operations

 

 $

              (0.21)

 

 $

              0.03

 

 $

              (0.09)

 

 $

              0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share before discontinued operations

 

 $

              (0.21)

 

 $

              0.03

 

 $

              (0.09)

 

 $

              0.04

Income from discontinued operations, net of tax

 

 

                  -   

 

 

                  -   

 

 

                  -   

 

 

                  -   

Diluted income (loss) per share after discontinued operations

 

 $

              (0.21)

 

 $

              0.03

 

 $

              (0.09)

 

 $

              0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

23,673,788

 

 

23,819,158

 

 

23,673,788

 

 

23,771,675

Diluted weighted average shares outstanding

 

 

23,673,788

 

 

24,542,417

 

 

23,673,788

 

 

24,492,180

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data:

 

 

   

 

 

   

 

 

   

 

 

   

Station operating income

 

 $

15,854

 

 $

16,487

 

 $

31,634

 

 $

31,898

Station operating margin

 

 

36.1%

 

 

36.3%

 

 

36.6%

 

 

36.7%




Page 6 of 9



Salem Communications Corporation

 

 

 

 

 

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 December 31,

 

 

 June 30,

 

 

 

2009

 

 

2010

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

   

Assets

 

 

 

 

 

 

Cash

 

$

                 8,945

 

$

                 3,475

Restricted cash

 

 

                    100

 

 

                    100

Trade accounts receivable, net

 

 

               27,289

 

 

27,047

Deferred income taxes

 

 

                 4,700

 

 

                 4,916

Other current assets

 

 

                 3,459

 

 

                 4,838

Property, plant and equipment, net

 

 

             121,174

 

 

             119,049

Intangible assets, net

 

 

             397,801

 

 

             401,482

Bond issue costs

 

 

                 7,078

 

 

                 6,896

Bank loan fees

 

 

                 1,515

 

 

                 1,341

Other assets

 

 

                 6,984

 

 

                 6,681

Total assets

 

$

             579,045

 

$

             575,825

 

 

 

 

 

 

 

Liabilities and Stockholders' equity

 

 

 

 

 

 

Current liabilities

 

 

               20,373

 

 

20,642

Long-term debt and capital lease obligations

 

 

             313,969

 

 

             307,739

Deferred income taxes

 

 

               38,973

 

 

               39,763

Other liabilities

 

 

                 8,531

 

 

                 8,689

Stockholders' equity

 

 

             197,199

 

 

             198,992

Total liabilities and stockholders' equity

 

$

             579,045

 

$

             575,825

 

 

 

   

 

 

   




Page 7 of 9



Salem Communications Corporation

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2009

 

 

2010

 

 

2009

 

 

2010

 

 

 

(Unaudited)

Capital expenditures

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition related / income producing

 

 $

108

 

 $

412

 

 $

295

 

 $

441

Maintenance

 

 

1,320

 

 

1,990

 

 

1,755

 

 

3,345

Total capital expenditures

 

 $

1,428

 

 $

2,402

 

 $

2,050

 

 $

3,786

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax information

 

 

 

 

 

 

 

 

 

 

 

 

Cash tax expense

 

 $

272

 

 $

235

 

 $

280

 

 $

217

Deferred tax expense (benefit)

 

 

(2,957)

 

 

375

 

 

(1,182)

 

 

612

Provision for (benefit from) income taxes

 

 $

(2,685)

 

 $

610

 

 $

(902)

 

 $

829

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax benefit of non-book amortization

 

 $

3,013

 

 $

2,616

 

 $

5,857

 

 $

5,247

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Station Net Broadcast Revenue to Total Net Broadcast Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net broadcast revenue - same station

 

 $

43,735

 

 $

45,195

 

 $

86,057

 

 $

86,478

Net broadcast revenue - acquisitions

 

 

6

 

 

76

 

 

6

 

 

90

Net broadcast revenue - dispositions

 

 

-

 

 

-

 

 

2

 

 

-

Net broadcast revenue - format changes

 

 

204

 

 

200

 

 

275

 

 

311

Total net broadcast revenue

 

 $

43,945

 

 $

45,471

 

 $

86,340

 

 $

86,879

 

 

 

   

 

 

 

 

 

 

 

 

 

Reconciliation of Same Station Broadcast Operating Expenses to Total Broadcast Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadcast operating expenses - same station

 

 $

27,827

 

 $

28,631

 

 $

54,330

 

 $

54,487

Broadcast operating expenses - acquisitions

 

 

-

 

 

105

 

 

1

 

 

137

Broadcast operating expenses - dispositions

 

 

1

 

 

-

 

 

21

 

 

-

Broadcast operating expenses - format changes

 

 

263

 

 

248

 

 

354

 

 

357

Total broadcast operating expenses

 

 $

28,091

 

 $

28,984

 

 $

54,706

 

 $

54,981

 

 

 

 

 

 

 

 

 

 

 

 

   

Reconciliation of Same Station Operating Income to Total Station Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Station operating income - same station

 

 $

15,908

 

 $

16,564

 

 $

31,727

 

 $

31,991

Station operating income - acquisitions

 

 

6

 

 

(29)

 

 

5

 

 

(47)

Station operating income - dispositions

 

 

(1)

 

 

-

 

 

(19)

 

 

-

Station operating income - format changes

 

 

(59)

 

 

(48)

 

 

(79)

 

 

(46)

Total station operating income

 

 $

15,854

 

 $

16,487

 

 $

31,634

 

 $

31,898

 

 

 

   

 

 

 

   

 

   

 

 

   




Page 8 of 9



Salem Communications Corporation

 

 

 

 

 

 

 

 

 

 

 

Supplement Information

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2009

 

 

2010

 

 

2009

 

 

2010

 

 

(Unaudited)

Reconciliation of SOI and Non-Broadcast Operating Income to Operating Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Station operating income

 $

15,854

 

 $

16,487

 

 $

31,634

 

 $

31,898

Non-broadcast operating income

 

1,108

 

 

921

 

 

1,574

 

 

1,446

Less:

 

 

 

 

 

 

 

 

 

 

 

  Corporate expenses

 

(3,271)

 

 

(3,717)

 

 

(6,614)

 

 

(7,986)

  Cost of denied tower site and abandoned projects

 

(1,111)

 

 

-

 

 

(1,111)

 

 

-

  Impairment of indefinite-lived intangible assets

 

(13,663)

 

 

-

 

 

(13,663)

 

 

-

  Depreciation and amortization

 

(3,763)

 

 

(3,621)

 

 

(7,744)

 

 

(7,177)

  Gain (loss) on disposal of assets

 

(1,615)

 

 

18

 

 

(1,616)

 

 

5

Operating income (loss)

 $

(6,461)

 

 $

10,088

 

 $

2,460

 

 $

18,186

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA to EBITDA  to Net Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 $

13,811

 

 $

14,095

 

 $

26,776

 

 $

26,063

Less:

 

 

 

 

 

 

 

 

 

 

 

  Stock-based compensation

 

(147)

 

 

(404)

 

 

(230)

 

 

(736)

  Cost of denied tower site and abandoned projects

 

(1,111)

 

 

-

 

 

(1,111)

 

 

-

  Impairment of indefinite-lived intangible assets

 

(13,663)

 

 

-

 

 

(13,663)

 

 

-

  Gain (loss) on early redemption of long-term debt

 

660

 

 

(1,050)

 

 

660

 

 

(1,050)

  Discontinued operations, net of tax

 

36

 

 

-

 

 

13

 

 

-

  Gain (loss) on disposal of assets

 

(1,615)

 

 

18

 

 

(1,616)

 

 

5

EBITDA

 

(2,029)

 

 

12,659

 

 

10,829

 

 

24,282

Plus:

 

 

 

 

 

 

 

 

 

 

 

  Interest income

 

73

 

 

46

 

 

147

 

 

94

Less:

 

 

 

 

 

 

 

 

 

 

 

  Depreciation and amortization

 

(3,763)

 

 

(3,621)

 

 

(7,744)

 

 

(7,177)

  Interest expense

 

(4,279)

 

 

(7,776)

 

 

(8,638)

 

 

(15,468)

  Change in fair value of interest rate swaps

 

2,296

 

 

-

 

 

2,376

 

 

-

  Provision for (benefit from) income taxes

 

2,685

 

 

(610)

 

 

902

 

 

(829)

Net income (loss)

 $

(5,017)

 

 $

698

 

 $

(2,128)

 

 $

902

 

 

   

 

 

    

 

 

   

 

 

    

 

 

Outstanding at

 

 

Applicable

 

 

 

 

 

 

 

 

June 30, 2010

 

 

Interest Rate

 

 

 

 

 

 

Selected Debt and Swap Data

 

 

 

 

 

 

 

 

 

 

 

95/8% senior subordinated notes

 $

282,500

 

 

9.63%

 

 

 

 

 

 

Revolving credit facility

$

26,000

 

 

3.85%

 

 

 

 

 

 




Page 9 of 9