[earningsrelease20130331001.jpg]


SALEM COMMUNICATIONS ANNOUNCES INCREASE IN FIRST QUARTER 2013 TOTAL REVENUE OF 2.5% TO $55.6 MILLION  


CAMARILLO, CA May 7, 2013 – Salem Communications Corporation (Nasdaq: SALM), released its results for the three months ended March 31, 2013.


First Quarter 2013 Highlights


·

Successfully refinanced entire capital structure resulting in significant interest savings

·

Increased quarterly dividend by 43% to $0.05 per quarter

·

Internet revenue increased 30.7%

·

Internet revenue represents 17.5% of first quarter total revenue


First Quarter 2013 Results


For the quarter ended March 31, 2013 compared to the quarter ended March 31, 2012:


Consolidated

·

Total revenue increased 2.5% to $55.6 million from $54.3 million;

·

Operating expenses increased 5.8% to $49.0 million from $46.4 million;

·

Operating expenses excluding gain or loss on disposal of assets and stock-based compensation increased 4.4% to $48.2 million from $46.2 million;

·

Operating income decreased 17.0% to $6.6 million from $7.9 million;

·

The company had a net loss of $18.6 million, or $0.75 net loss per share, compared to a net income of $0.8 million, or $0.03 net income per diluted share in the prior year;

·

EBITDA decreased to a loss of $17.3 million from $11.5 million; and

·

Adjusted EBITDA decreased 4.2% to $11.2 million from $11.7 million.


Broadcast

·

Net broadcast revenue decreased 1.6% to $43.2 million from $44.0 million;

·

Station operating income (“SOI”) decreased 7.7% to $13.7 million from $14.8 million;

·

Same station net broadcast revenue decreased 2.4% to $42.9 million from $44.0 million;

·

Same station SOI decreased 7.4% to $13.8 million from $14.9 million; and

·

Same station SOI margin decreased to 32.1% from 33.9%.


Internet

·

Internet revenue increased 30.7% to $9.7 million from $7.4 million; and

·

Internet operating income increased 90.4% to $2.9 million from $1.5 million.


Publishing

·

Publishing revenue decreased 7.9% to $2.7 million from $2.9 million; and

·

Publishing operating loss increased to $0.4 million from $0.1 million in the prior year.


Included in the results for the quarter ended March 31, 2013 are:

·

A $27.7 million loss ($16.6 million, net of tax, or $0.68 per share) on early retirement of long-term debt due to the redemption of $212.6 million of the 95/8% senior secured second lien notes due in 2016 and the termination of existing bank debt; and



Page 1 of 8


·

A $0.8 million non-cash compensation charge ($0.5 million, net of tax, or $0.02 per share) related to the expensing of stock options and restricted stock consisting of:

o

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

o

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

o

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


Included in the results for the quarter ended March 31, 2012 are:

·

A $0.2 million gain ($0.1 million, net of tax) on disposal of assets related to the gain from the sale of WBZS-AM, Pawtucket, Rhode Island; and

·

A $0.3 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.


Per share numbers are calculated based on 24,632,431 diluted weighted average shares for the quarter ended March 31, 2013, and 24,753,671 diluted weighted average shares for the quarter ended March 31, 2012.


Balance Sheet


On March 14, 2013, we entered into a new senior secured credit facility, consisting of a term loan of $300.0 million (“Term Loan B”) and a revolving credit facility of $25.0 million (“Revolver”).  We used the proceeds from the Term Loan B and the Revolver to fund the tender offer of our 95/8% Senior Secured Second Lien Notes due 2016 (“95/8% Notes”), and to retire all other outstanding debt and to pay related fees and expenses.  Upon entry into the Term Loan B and the Revolver, our then existing revolving credit facilities, indebtedness due to First California Bank, and subordinated debt due to related parties were terminated.  

Cash Distribution


Salem paid a cash distribution of $0.05 per share on its Class A and Class B common stock on April, 1, 2013 to shareholders of record as of March 25, 2013.  The distribution totaled approximately $1.2 million.


Acquisitions and Divestitures

The following transactions were completed since January 1, 2013:

·

On February 15, 2013, we completed the acquisition of WTOH-AM (formerly WJKR-FM), Columbus, Ohio for $4.0 million; and

·

On February 5, 2013, we completed the acquisition of WGTK-FM (formerly WMUU-FM), Greenville, South Carolina, for $5.4 million.

Conference Call Information

Salem will host a teleconference to discuss its results on May 7, 2013 at 2:00 p.m. Pacific Time. To access the teleconference, please dial (913) 312-0643, passcode 3693023 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 May 21, 2013 and can be heard by dialing (719) 457-0820, passcode 3693023 or on the investor relations portion on the company’s website, located at www.salem.cc.





Page 2 of 8



Second Quarter 2013 Outlook

For the second quarter of 2013, Salem is projecting total revenue to increase 2% to 4% over second quarter 2012 total revenue of $57.6 million.  Salem is also projecting operating expenses before gains or losses on the disposal of assets, impairment of long-lived assets and stock-based compensation expense to increase 2% to 5% as compared to the second quarter of 2012 operating expenses of $47.6 million.

About Salem Communications

Salem Communications Corporation is the largest commercial U.S. radio broadcasting company that provides programming targeted at audiences interested in Christian and conservative opinion 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 99 radio stations in 38 markets, including 61 stations in 22 of the top 25 markets. Salem also programs the Family Talk™ Christian-themed talk format on Sirius XM Radio, channel 131.  Additionally the company operates Christianradio.com.

Salem also owns Salem Radio Network, a national radio network that syndicates talk, news and music programming to approximately 2,400 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 an Internet and a publishing 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, Questions and Answers about Jesus Christ at Jesus.org, Christian living focused Crosswalk.com®, online Bible at BibleStudyTools.com, Christian videos at GodTube.com,  a leading website providing church media at WorshipHouseMedia.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) 384-4512

evanm@salem.cc



Page 3 of 8



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, Internet operating income and publishing 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. Internet operating income is defined as Internet revenue minus Internet operating expenses.  Publishing operating income is defined as publishing revenue minus publishing operating expenses.  EBITDA is defined as net income before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA before gain or loss on the disposal of assets 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, Internet operating income and publishing 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, Internet operating income and publishing 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, Internet operating income and publishing operating income, EBITDA and Adjusted EBITDA are not necessarily comparable to similarly titled measures reported by other companies.



Page 4 of 8



Salem Communications Corporation

 

 

 

 

 

 

Condensed Consolidated Statements of Operations

 

 

 

 

 

 

(in thousands, except share, per share and margin data)

 

 

 

 

 

 

 

 

Three Months Ended  March 31,

 

 

 

2012

 

 

2013

 

 

 

 (Unaudited)

Net broadcast revenue

 

 $

43,957

 

 $

43,247

Net Internet revenue

 

 

7,434

 

 

9,716

Net publishing revenue

 

 

2,893

 

 

2,665

Total revenue

 

 

54,284

 

 

55,628

Operating expenses:

 

 

 

 

 

 

  Broadcast operating expenses

 

 

29,142

 

 

29,567

  Internet operating expenses

 

 

5,924

 

 

6,841

  Publishing operating expenses

 

 

2,971

 

 

3,023

  Corporate expenses

 

 

4,867

 

 

5,796

  Depreciation and amortization

 

 

3,619

 

 

3,815

  (Gain) loss on disposal of assets

 

 

(169)

 

 

4

Total operating expenses

 

 

46,354

 

 

49,046

Operating income from continuing operations

 

 

7,930

 

 

6,582

Other income (expense):

 

 

 

 

 

 

  Interest income

 

 

31

 

 

21

  Interest expense

 

 

(6,396)

 

 

(5,723)

  Change in fair value of interest rate swaps

 

 

 

 

(429)

  Loss on early retirement of long-term debt

 

 

 

 

(27,721)

  Other (income) expense, net

 

 

7

 

 

6

Income (loss) from continuing operations before income taxes

 

 

1,572

 

 

(27,264)

Provision for (benefit from) income taxes

 

 

687

 

 

(8,682)

Income (loss) from continuing operations

 

 

885

 

 

(18,582)

Loss from discontinued operations, net of tax

 

 

(42)

 

 

(11)

Net income (loss)

 

$

843

 

 $

(18,593)

 

 

 

 

 

 

 

Basic income (loss) per share before discontinued operations

 

 $

0.04

 

 $

(0.75)

Income (loss) from discontinued operations, net of tax

 

 

 

 

Basic income (loss) per share after discontinued operations

 

$

0.03

 

$

(0.75)

Diluted income (loss) per share before discontinued operations

 

 $

0.04

 

 $

(0.75)

Income (loss) from discontinued operations, net of tax

 

 

 

 

Diluted income (loss) per share after discontinued operations

 

 $

0.03

 

 $

(0.75)

Dividends per share

 

 $

0.04

 

 $

0.05

Basic weighted average shares outstanding

 

 

24,564,947

 

 

24,632,431

Diluted weighted average shares outstanding

 

 

24,753,671

 

 

24,632,431

 

 

 

 

 

 

 

Other Data:

 

 

   

 

 

 

Station operating income

 

 $

14,815

 

 $

13,680

Station operating margin

 

 

33.7%

 

 

31.6%




Page 5 of 8



Salem Communications Corporation

 

 

 

 

 

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

December 31,

 

 

March 31,

 

 

 

2012

 

 

2013

 

 

 

 

 

 

(Unaudited)

Assets

 

 

 

 

 

 

Cash

 

$

380

 

$

123

Restricted cash

 

 

 

 

970

Trade accounts receivable, net

 

 

35,009

 

 

36,114

Deferred income taxes

 

 

6,248

 

 

17,239

Other current assets

 

 

5,858

 

 

6,286

Property, plant and equipment, net

 

 

99,467

 

 

99,489

Intangible assets, net

 

 

406,729

 

 

414,665

Deferred financing costs

 

 

4,002

 

 

4,127

Other assets

 

 

3,669

 

 

2,908

Total assets

 

$

561,362

 

$

581,921

 

 

 

 

 

 

 

Liabilities and Stockholders' equity

 

 

 

 

 

 

Current liabilities

 

 

50,659

 

 

31,122

Long-term debt and capital lease obligations

 

 

248,872

 

 

303,411

Deferred income taxes

 

 

47,593

 

 

49,890

Other liabilities

 

 

8,169

 

 

10,307

Stockholders' equity

 

 

206,069

 

 

187,191

Total liabilities and stockholders' equity

 

$

561,362

 

$

581,921




Page 6 of 8



Salem Communications Corporation

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 Three Months Ended

 

 

 March 31,

 

 

 

2012

 

 

2013

 

 

 

 (Unaudited)

Capital expenditures

 

 

 

 

 

 

Acquisition related / income producing

 

 $

920

 

 $

118

Maintenance

 

 

1,841

 

 

2,225

Total capital expenditures

 

 $

2,761

 

 $

2,343

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Net broadcast revenue - same station

 

 $

43,951

 

 $

42,875

Net broadcast revenue - acquisitions

 

 

 

 

372

Net broadcast revenue - dispositions

 

 

6

 

 

Net broadcast revenue - format changes

 

 

 

 

Total net broadcast revenue

 

 $

43,957

 

 $

43,247

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Broadcast operating expenses - same station

 

 $

29,073

 

 $

29,101

Broadcast operating expenses - acquisitions

 

 

 

 

466

Broadcast operating expenses - dispositions

 

 

69

 

 

Broadcast operating expenses - format changes

 

 

 

 

Total broadcast operating expenses

 

 $

29,142

 

 $

29,567

 

 

 

 

 

 

 

Reconciliation of Same Station Operating Income to

  Total Station Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

Station operating income - same station

 

 $

14,878

 

 $

13,774

Station operating income - acquisitions

 

 

 

 

(94)

Station operating income - dispositions

 

 

(63)

 

 

Station operating income - format changes

 

 

 

 

Total station operating income

 

 $

14,815

 

 $

13,680











Page 7 of 8



Salem Communications Corporation

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

(in thousands)

 

Three Months Ended

 

 

March 31,

 

 

 

2012

 

 

2013

 

 

 (Unaudited)

Reconciliation of Station Operating Income, Internet Operating Income and Publishing Operating Loss to Operating Income

 

 

 

 

 

 

Station operating income

 

$

       14,815

 

$

13,680

Internet operating income

 

 

         1,510

 

 

2,875

Publishing operating loss

 

 

             (78)

 

 

(358)

Less:

 

 

 

 

 

 

  Corporate expenses

 

 

        (4,867)

 

 

(5,796)

  Depreciation and amortization

 

 

        (3,619)

 

 

(3,815)

  (Gain) loss on disposal of assets

 

 

            169

 

 

(4)

Operating income

 

$

         7,930

 

$

6,582

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA to EBITDA  to Net Income

 

 

 

 

 

 

Adjusted EBITDA

 

$

       11,714

 

$

11,227

Less:

 

 

 

 

 

 

  Stock-based compensation

 

 

           (327)

 

 

(820)

  Loss on early retirement of long-term debt

 

 

 

 

(27,721)

  Discontinued operations, net of tax

 

 

             (42)

 

 

(11)

  (Gain) loss on disposal of assets

 

 

            169

 

 

(4)

EBITDA

 

 

       11,514

 

 

(17,329)

Plus:

 

 

 

 

 

 

  Interest income

 

 

              31

 

 

21

Less:

 

 

 

 

 

 

  Depreciation and amortization

 

 

        (3,619)

 

 

(3,815)

  Interest expense

 

 

        (6,396)

 

 

(5,723)

  Change in fair value of interest rate swaps

 

 

 

 

(429)

  Provision for (benefit from) income taxes

 

 

           (687)

 

 

8,682

Net income (loss)

 

$

            843

 

$

(18,593)

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA to Free Cash Flow

 

 

 

 

 

 

Adjusted EBITDA

 

$

       11,714

 

$

11,227

Less:

 

 

 

 

 

 

  Cash interest

 

 

           (410)

 

 

(5,895)

  Cash taxes

 

 

               (8)

 

 

(23)

  Capital expenditures

 

 

        (2,761)

 

 

(2,343)

Free Cash Flow

 

$

         8,535

 

$

2,966

 

 

 

Outstanding at

March 31, 2013

 

 

Applicable

 

 

 

 

 

Interest Rate

Selected Debt Data

 

 

 

 

 

 

 Term Loan B

 

$

300,000

 

 

4.50%

  Revolver

 

 

4,000

 

 

3.20%

  95/8% senior subordinated notes

 

 

903

 

 

9.63%

  Seller-financed note

 

 

2,000

 

 

5.00%

   



Page 8 of 8