Exhibit 99.1


[earningsrelease20100930001.jpg]


SALEM COMMUNICATIONS ANNOUNCES THIRD QUARTER 2010 TOTAL REVENUE OF $51.4 MILLION  


CAMARILLO, CA November 8, 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 nine months ended September 30, 2010.


Third Quarter 2010 Results


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


Consolidated

·

Total revenue increased 4.4% to $51.4 million from $49.2 million;

·

Operating expenses decreased 21.0% to $43.2 million from $54.7 million;

·

Operating expenses excluding impairment of indefinite-lived intangible assets, cost of denied tower site and abandoned projects and loss on disposal of assets increased 6.7% to $43.2 million from $40.5 million;

·

Operating income from continued operations increased to $8.2 million from a loss of $5.5 million;

·

Net income increased to $0.3 million, or $0.01 net income per diluted share, from a loss of $4.6 million, or $0.19 net loss per share in the prior year;

·

EBITDA increased to $11.9 million from a loss of $0.2 million; and

·

Adjusted EBITDA decreased 2.1% to $12.3 million from $12.6 million.


Broadcast

·

Net broadcast revenue increased 2.7% to $43.5 million from $42.4 million;

·

Station operating income (“SOI”) increased 2.6% to $15.6 million from $15.2 million;

·

Same station net broadcast revenue increased 2.3% to $43.2 million from $42.2 million;

·

Same station SOI increased 2.0% to $15.6 million from $15.3 million; and

·

Same station SOI margin decreased to 36.0% from 36.1%.


Non-broadcast

·

Non-broadcast revenue increased 15.0% to $7.9 million from $6.9 million; and

·

Non-broadcast operating income decreased 29.3% to $0.5 million from $0.7 million.


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

·

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

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



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

·

A $14.1 million impairment of indefinite-lived assets ($8.5 million, net of tax, or $0.35 per share) related to the impairment of radio broadcasting licenses and goodwill in our Dallas, Atlanta, Detroit, Portland and Cleveland markets;

·

A $0.8 million charge ($0.5 million, net of tax, or $0.04 per share) related to the change in fair value of our interest rate swaps;



Page 1 of 9


·

A $1.6 million gain of bargain purchase ($1.0 million, net of tax, or $0.04 per diluted share) related to the purchase of WZAB-AM in Miami, Florida of $1.0 million; and

·

A $0.1 million non-cash compensation charge 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 September 30, 2009 and the reclassification of WRFD-AM, Columbus, Ohio, into operations from discontinued operations.


Per share numbers are calculated based on 24,822,412 diluted weighted average shares for the quarter ended September 30, 2010, and 23,933,940 diluted weighted average shares for the quarter ended September 30, 2009.


Year to Date 2010 Results


For the nine months ended September 30, 2010 compared to the nine months ended September 30, 2009:


Consolidated

·

Total revenue increased 3.0% to $152.8 million from $148.4 million;

·

Operating expenses decreased 16.4% to $126.5 million from $151.4 million;

·

Operating expenses excluding impairment of indefinite-lived intangible assets, cost of denied tower site and abandoned projects and loss on disposal of assets increased 4.7% to $126.5 million from $120.8 million;

·

Operating income from continued operations increased to $26.4 million from a loss of $3.0 million;

·

Net income increased to $1.2 million, or $0.05 net income per diluted share, from a loss of $6.8 million, or $0.28 net loss per share in the prior year;

·

EBITDA increased to $36.2 million from $10.7 million; and

·

Adjusted EBITDA decreased 2.5% to $38.4 million from $39.3 million.


Broadcast

·

Net broadcast revenue increased 1.3% to $130.4 million from $128.7 million;

·

Station operating income (“SOI”) increased 1.4% to $47.5 million from $46.8 million;

·

Same station net broadcast revenue increased 1.1% to $129.7 million from $128.3 million;

·

Same station SOI increased 1.2% to $47.6 million from $47.0 million; and

·

Same station SOI margin increased to 36.7% from 36.6%.


Non-broadcast

·

Non-broadcast revenue increased 14.2% to $22.5 million from $19.7 million; and

·

Non-broadcast operating income decreased 14.6% to $1.9 million from $2.3 million.


Included in the results for the nine months ended September 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 secured second lien notes due in 2016; and

·

A $1.1 million non-cash compensation charge ($0.7 million, net of tax or $0.03 per share) related to the expensing of stock options consisting of:

o

$0.7 million non-cash compensation included in corporate expenses;

o

$0.3 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 nine months ended September 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 2 of 9


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

·

A $27.8 million impairment of indefinite-lived assets ($16.7 million, net of tax, or $0.70 per share) consisting of a $26.6 million impairment of radio broadcasting licenses and goodwill in our Dallas, Atlanta, Detroit, Portland and Cleveland markets and a $1.2 million impairment of goodwill and mastheads in our non-broadcast segment;

·

A $1.7 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 $1.5 million benefit ($0.9 million, net of tax, or $0.06 per diluted share) related to the change in fair value of our interest rate swaps;

·

A $1.6 million gain of bargain purchase ($1.0 million, net of tax, or $0.04 per diluted share) related to the purchase of WZAB-AM in Miami, Florida of $1.0 million;

·

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 $0.4 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

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

o

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


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


Per share numbers are calculated based on 24,602,258 diluted weighted average shares for the nine months ended September 30, 2010, and 23,760,505 diluted weighted average shares for the nine months ended September 30, 2009.



Balance Sheet


As of September 30, 2010, the company had $282.5 million of 95/8% senior secured second lien notes outstanding and had $17.5 million drawn on its revolver.  The company was in compliance with the covenants of its credit facility and bond indenture.  The company’s bank leverage ratio was 5.69 versus a compliance covenant of 7.0.


Acquisitions and Divestitures


The following transactions were completed since July 1, 2010:

·

On September 28, 2010, we received approximately $1.0 million as compensation for loss of our property rights for our back up transmitter site for KSKY-AM under an Eminent Domain Petition from the Dallas Independent School District;      

·

On September 1, 2010, we acquired Samaritan Fundraising, a web-based fundraising products company, for $0.6 million in cash plus $0.2 million contingent consideration payable in the future based on achieving established financial benchmarks; and

·

On August 3, 2010, we completed the acquisition of WWRC-AM in Washington DC for $3.1 million.





Page 3 of 9


The following transactions are currently pending:

·

On November 1, 2010, we amended our Revolver to allow us to use borrowings under the Revolver, subject to the “Available Amount” as defined by the terms of the Credit Agreement, to redeem applicable portions of our 95/8% Senior Secured Second Lien Notes.  The calculation of the “Available Amount” also pertains to the payment of dividends when the leverage ration is above 5.0 to 1.  Additionally, we increased the total capacity of the Revolver from $30.0 million to $40.0 million;  

·

On November 1, 2010, we launched a redemption of $12.5 million of our 95/8% Senior Secured Second Lien Notes at a price of 103.  We expect the redemption to close on December 1, 2010;  

·

On October 15, 2010, we entered into an agreement to sell radio station KKMO-AM in Seattle, Washington for $2.7 million.  The sale is subject to the approval of the FCC and is expected to close in the first quarter of 2011;

·

On September 23, 2010, we entered into an agreement to sell radio station, WAMD-AM, Aberdeen, Maryland, for $1.  The sale is expected to close in the fourth quarter of 2010; and     

·

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 November 8, 2010 at 2:00 p.m. Pacific Time. To access the teleconference, please dial (913) 312-1405, passcode 5465800 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 November 22, 2010 and can be heard by dialing (719) 457-0820, passcode 5465800 or on the investor relations portion on the company’s website, located at www.salem.cc.


Fourth Quarter 2010 Outlook


For the fourth quarter of 2010, Salem is projecting total revenue to increase 3% to 5% over fourth quarter 2009 total revenue of $50.8 million.  Salem is also projecting operating expenses before gain or loss on disposal of assets and impairments to increase 5% to 8% as compared to the fourth quarter of 2009 operating expenses of $40.1 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 and/or operate a national portfolio of 93 radio stations in 36 markets, including 58 stations in 22 of the top 25 markets.  We also program the Family Talk ™ Christian-themed talk format on XM Radio, channel 170 and beginning November 30, 2010, on SIRIUS, Channel 161.


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™,



Page 4 of 9


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


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, loss on the disposal of assets, gain on bargain purchase, 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

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2009

 

 

2010

 

 

2009

 

 

2010

 

 

 

(Unaudited)

Net broadcast revenue

 

 $

42,368

 

 $

43,507

 

 $

128,708

 

 $

130,386

Non-broadcast revenue

 

 

6,856

 

 

7,883

 

 

19,667

 

 

22,452

Total revenue

 

 

49,224

 

 

51,390

 

 

148,375

 

 

152,838

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

  Broadcast operating expenses

 

 

27,194

 

 

27,940

 

 

81,900

 

 

82,921

  Non-broadcast operating expenses

 

 

6,163

 

 

7,393

 

 

17,400

 

 

20,516

  Corporate expenses

 

 

3,440

 

 

4,154

 

 

10,054

 

 

12,140

  Cost of denied tower site and abandoned projects

 

 

 

 

 

 

1,111

 

 

  Impairment of indefinite-lived intangible assets

 

 

14,146

 

 

 

 

27,809

 

 

  Depreciation and amortization

 

 

3,679

 

 

3,713

 

 

11,423

 

 

10,890

  Loss on disposal of assets

 

 

54

 

 

18

 

 

1,670

 

 

13

Total operating expenses

 

 

54,676

 

 

43,218

 

 

151,367

 

 

126,480

Operating income (loss)

 

 

(5,452)

 

 

8,172

 

 

(2,992)

 

 

26,358

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

  Interest income

 

 

91

 

 

48

 

 

238

 

 

142

  Interest expense

 

 

(4,291)

 

 

(7,435)

 

 

(12,929)

 

 

(22,903)

  Change in fair value of interest rate swaps

 

 

(842)

 

 

 

 

1,534

 

 

  Gain on bargain purchase

 

 

1,634

 

 

 

 

1,634

 

 

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

 

 

 

 

 

 

660

 

 

(1,050)

  Other expense, net

 

 

(24)

 

 

13

 

 

(72)

 

 

(18)

Income (loss) from continuing operations before income taxes

 

 

(8,884)

 

 

798

 

 

(11,927)

 

 

2,529

Provision for (benefit from) income taxes

 

 

(4,253)

 

 

  455

 

 

(5,155)

 

 

1,284

Income (loss) from continuing operations

 

 

(4,631)

 

 

             343

 

 

(6,772)

 

 

1,245

Income (loss) from discontinued operations, net of tax

 

 

(5)

 

 

―   

 

 

8

 

 

Net income (loss)

 

 $

(4,636)

 

 $

343

 

 $

(6,764)

 

 $

1,245

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per share before discontinued operations

 

 $

              (0.19)

 

 $

              0.01

 

 $

              (0.29)

 

 $

              0.05

Income from discontinued operations, net of tax

 

 

             ―

 

 

―   

 

 

―   

 

 

―   

Basic income (loss) per share after discontinued operations

 

 $

              (0.19)

 

 $

              0.01

 

 $

              (0.28)

 

 $

              0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share before discontinued operations

 

 $

              (0.19)

 

 $

              0.01

 

 $

              (0.29)

 

 $

              0.05

Income from discontinued operations, net of tax

 

 

―   

 

 

―   

 

 

―   

 

 

―   

Diluted income (loss) per share after discontinued operations

 

 $

              (0.19)

 

 $

              0.01

 

 $

              (0.28)

 

 $

              0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

23,933,940

 

 

   24,357,042

 

 

23,760,505

 

 

   23,966,797

Diluted weighted average shares outstanding

 

 

23,933,940

 

 

   24,822,412

 

 

23,760,505

 

 

   24,602,258

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data:

 

 

   

 

 

   

 

 

   

 

 

   

Station operating income

 

 $

15,174

 

 $

          15,567

 

 $

46,808

 

 $

          47,465

Station operating margin

 

 

35.8%

 

 

35.8%

 

 

36.4%

 

 

36.4%




Page 6 of 9



Salem Communications Corporation

 

 

 

 

 

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 December 31,

 

 

 September 30,

 

 

 

2009

 

 

2010

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

   

Assets

 

 

 

 

 

 

Cash

 

$

                 8,945

 

$

                 1,035

Restricted cash

 

 

                    100

 

 

                    100

Trade accounts receivable, net

 

 

               27,289

 

 

               28,014

Deferred income taxes

 

 

                 4,700

 

 

                 5,631

Other current assets

 

 

                 3,459

 

 

                 4,617

Property, plant and equipment, net

 

 

             121,174

 

 

             117,123

Intangible assets, net

 

 

             397,801

 

 

             404,730

Bond issue costs

 

 

                 7,078

 

 

                 6,659

Bank loan fees

 

 

                 1,515

 

 

                 1,203

Other assets

 

 

                 6,984

 

 

                 6,586

Total assets

 

$

             579,045

 

$

             575,698

 

 

 

 

 

 

 

Liabilities and Stockholders' equity

 

 

 

 

 

 

Current liabilities

 

 

               20,373

 

 

               26,951

Long-term debt and capital lease obligations

 

 

             313,969

 

 

             299,261

Deferred income taxes

 

 

               38,973

 

 

               40,882

Other liabilities

 

 

                 8,531

 

 

                 8,638

Stockholders' equity

 

 

             197,199

 

 

             199,966

Total liabilities and stockholders' equity

 

$

             579,045

 

$

             575,698

 

 

 

   

 

 

   




Page 7 of 9



Salem Communications Corporation

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2009

 

 

2010

 

 

2009

 

 

2010

 

 

 

(Unaudited)

Capital expenditures

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition related / income producing

 

 $

 

 $

218

 

 $

295

 

 $

659

Maintenance

 

 

945

 

 

1,862

 

 

2,700

 

 

5,207

Total capital expenditures

 

 $

945

 

 $

2,080

 

 $

2,995

 

 $

5,866

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax information

 

 

 

 

 

 

 

 

 

 

 

 

Cash tax expense

 

 $

38

 

 $

1

 

 $

318

 

 $

235

Deferred tax expense (benefit)

 

 

(4,291)

 

 

454

 

 

(5,473)

 

 

1,049

Provision for (benefit from) income taxes

 

 $

(4,253)

 

 $

455

 

 $

(5,155)

 

 $

1,284

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax benefit of non-book amortization

 

 $

1,876

 

 $

2,616

 

 $

6,142

 

 $

7,863

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net broadcast revenue - same station

 

 $

42,228

 

 $

43,204

 

 $

128,285

 

 $

129,682

Net broadcast revenue - acquisitions

 

 

 

 

145

 

 

6

 

 

235

Net broadcast revenue - dispositions

 

 

3

 

 

―   

 

 

5

 

 

Net broadcast revenue - format changes

 

 

137

 

 

158

 

 

412

 

 

469

Total net broadcast revenue

 

 $

42,368

 

 $

43,507

 

 $

128,708

 

 $

130,386

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadcast operating expenses - same station

 

 $

26,977

 

 $

27,641

 

 $

81,307

 

 $

82,128

Broadcast operating expenses - acquisitions

 

 

(1)

 

 

113

 

 

 

 

250

Broadcast operating expenses - dispositions

 

 

35

 

 

16

 

 

56

 

 

16

Broadcast operating expenses - format changes

 

 

183

 

 

170

 

 

537

 

 

527

Total broadcast operating expenses

 

 $

27,194

 

 $

27,940

 

 $

81,900

 

 $

82,921

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Station Operating Income to Total Station Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Station operating income - same station

 

 $

15,251

 

 $

15,563

 

 $

46,978

 

 $

47,554

Station operating income - acquisitions

 

 

1

 

 

32

 

 

6

 

 

(15)

Station operating income - dispositions

 

 

(32)

 

 

(16)

 

 

(51)

 

 

(16)

Station operating income - format changes

 

 

(46)

 

 

(12)

 

 

(125)

 

 

(58)

Total station operating income

 

 $

15,174

 

 $

15,567

 

 $

46,808

 

 $

47,465

 

 

 

   

 

 

 

   

 

   

 

 

   




Page 8 of 9



Salem Communications Corporation

 

 

 

 

 

 

 

 

 

 

 

Supplement Information

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2009

 

 

2010

 

 

2009

 

 

2010

 

 

(Unaudited)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Station operating income

 $

15,174

 

 $

15,567

 

 $

46,808

 

 $

47,465

Non-broadcast operating income

 

693

 

 

490

 

 

2,267

 

 

1,936

Less:

 

 

 

 

 

 

 

 

 

 

 

  

Corporate expenses

 

(3,440)

 

 

(4,154)

 

 

(10,054)

 

 

(12,140)

 

Cost of denied tower site and abandoned projects

 

 

 

 

 

(1,111)

 

 

 

Impairment of indefinite-lived intangible assets

 

(14,146)

 

 

 

 

(27,809)

 

 

 

Depreciation and amortization

 

(3,679)

 

 

(3,713)

 

 

(11,423)

 

 

(10,890)

  

Loss on disposal of assets

 

(54)

 

 

(18)

 

 

(1,670)

 

 

(13)

Operating income (loss)

 $

(5,452)

 

 $

8,172

 

 $

(2,992)

 

 $

26,358

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 $

12,552

 

 $

12,289

 

 $

39,328

 

 $

38,352

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

(149)

 

 

(373)

 

 

(379)

 

 

(1,109)

 

Cost of denied tower site and abandoned projects

 

 

 

 

 

(1,111)

 

 

 

Gain on bargain purchase

 

1,634

 

 

 

 

1,634

 

 

 

Impairment of indefinite-lived intangible assets

 

(14,146)

 

 

 

 

(27,809)

 

 

 

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

 

 

 

 

 

660

 

 

(1,050)

 

Discontinued operations, net of tax

 

(5)

 

 

 

 

8

 

 

 

Loss on disposal of assets

 

(54)

 

 

(18)

 

 

(1,670)

 

 

(13)

EBITDA

 

(168)

 

 

11,898

 

 

10,661

 

 

36,180

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

91

 

 

48

 

 

238

 

 

142

Less:

 

 

 

 

 

 

 

 

 

 

 

  

Depreciation and amortization

 

(3,679)

 

 

(3,713)

 

 

(11,423)

 

 

(10,890)

 

 Interest expense

 

(4,291)

 

 

(7,435)

 

 

(12,929)

 

 

(22,903)

  

Change in fair value of interest rate swaps

 

(842)

 

 

 

 

1,534

 

 

 

Provision for (benefit from) income taxes

 

4,253

 

 

(455)

 

 

5,155

 

 

(1,284)

Net income (loss)

 $

(4,636)

 

 $

343

 

 $

(6,764)

 

 $

1,245

 

 

   

 

 

    

 

 

   

 

 

    

 

 

Outstanding at

 

 

Applicable

 

 

 

 

 

 

 

 

September 30, 2010

 

 

Interest Rate

 

 

 

 

 

 

Selected Debt and Swap Data

 

 

 

 

 

 

 

 

 

 

 

95/8% senior subordinated notes

 $

282,500

 

 

9.63%

 

 

 

 

 

 

Revolving credit facility

$

17,500

 

 

3.76%

 

 

 

 

 

 




Page 9 of 9