Salem Communications Announces Fourth Quarter 2010 Total Revenue of $54.1 Million
CAMARILLO, CA -- (MARKET WIRE) -- 03/10/11 -- 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 twelve months ended December 31, 2010.
Fourth Quarter 2010 Results
For the quarter ended December 31, 2010 compared to the quarter ended December 31, 2009:
Consolidated
- Total revenue increased 6.4% to $54.1 million from $50.8 million;
- Operating expenses increased 9.0% to $43.9 million from $40.2 million;
- Operating expenses excluding impairment of indefinite-lived intangible assets, cost of denied tower site, abandoned projects and terminated transactions and loss on disposal of assets increased 9.0% to $43.6 million from $40.1 million;
- Operating income from continued operations decreased 3.7% to $10.2 million from $10.6 million;
- Net income increased to $0.7 million, or $0.03 net income per diluted share, from a loss of $1.6 million, or $0.07 net loss per share in the prior year;
- EBITDA increased 5.7% to $13.2 million from $12.5 million; and
- Adjusted EBITDA decreased 0.9% to $14.5 million from $14.7 million.
Broadcast
- Net broadcast revenue increased 2.8% to $44.5 million from $43.3 million;
- Station operating income ("SOI") decreased 0.3% to $17.0 million from $17.1 million;
- Same station net broadcast revenue increased 2.6% to $44.2 million from $43.1 million;
- Same station SOI remained consistent at $17.1 million; and
- Same station SOI margin decreased to 38.6% from 39.8%.
Non-broadcast
- Non-broadcast revenue increased 27.3% to $9.5 million from $7.5 million; and
- Non-broadcast operating income increased 22.4% to $1.6 million from $1.3 million.
Included in the results for the quarter ended December 31, 2010 are:
- A $0.8 million loss ($0.5 million, net of tax, or $0.02 per share) on early redemption of long-term debt due to the repurchase of $12.5 million of our 9 5/8% senior secured second lien notes due in 2016;
- A $0.2 million loss ($0.1 million, net of tax, or $0.01 per share) on disposal of assets primarily from the loss on sale of Chicago real estate from a related party transaction; 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:
- $0.2 million non-cash compensation included in corporate expenses; and
- $0.1 million non-cash compensation included in broadcast operating expenses.
Included in the results for the quarter ended December 31, 2009 are:
- A $0.1 million loss, net of tax, from discontinued operations of radio stations in Milwaukee, Wisconsin;
- A $0.2 million impairment of indefinite-lived intangible assets ($0.1 million, net of tax) related to the impairment of radio broadcasting licenses in our Detroit market;
- A $2.3 million charge ($1.4 million, net of tax, or $0.10 per share) related to the change in fair value of our interest rate swaps;
- A $1.7 million loss ($1.0 million, net of tax, or $0.04 per share) on early redemption of long-term debt due to the repurchase of our 7 3/4% 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:
- $0.1 million non-cash compensation included in corporate expenses; and
- $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 three months ended December 31, 2009 and the reclassification of WRFD-AM, Columbus, Ohio, into operations from discontinued operations.
Per share numbers are calculated based on 24,807,088 diluted weighted average shares for the quarter ended December 31, 2010, and 23,933,940 diluted weighted average shares for the quarter ended December 31, 2009.
Full Year 2010 Results
For the year ended December 31, 2010 compared to the year ended December 31, 2009:
Consolidated
- Total revenue increased 3.9% to $206.9 million from $199.2 million;
- Operating expenses decreased 11.1% to $170.4 million from $191.6 million;
- Operating expenses excluding impairment of indefinite-lived intangible assets, cost of denied tower site, abandoned projects and terminated transactions and loss on disposal of assets increased 5.8% to $170.1 million from $160.8 million;
- Operating income from continued operations increased to $36.6 million from $7.6 million;
- Net income increased to $1.9 million, or $0.08 net income per diluted share, from a loss of $8.3 million, or $0.35 net loss per share in the prior year;
- EBITDA increased to $49.4 million from $23.1 million; and
- Adjusted EBITDA decreased 2.1% to $52.9 million from $54.0 million.
Broadcast
- Net broadcast revenue increased 1.7% to $174.9 million from $172.1 million;
- SOI increased 0.9% to $64.5 million from $63.9 million;
- Same station net broadcast revenue increased 1.5% to $173.8 million from $171.3 million;
- Same station SOI increased 0.8% to $64.6 million from $64.1 million; and
- Same station SOI margin decreased to 37.2% from 37.4%.
Non-broadcast
- Non-broadcast revenue increased 17.8% to $32.0 million from $27.2 million; and
- Non-broadcast operating income remained consistent at $3.6 million.
Included in the results for the twelve months ended December 31, 2010 are:
- A $0.3 million loss ($0.2 million, net of tax, or $0.01 per share) on disposal of assets comprised of a $0.2 million pre-tax loss on the sale of WAMD-AM, Aberdeen, Maryland, a $0.2 million pre-tax loss from sale of Chicago real estate from a related party transaction and $0.2 million of losses from various fixed asset and equipment disposals offset by a $0.3 million pre-tax gain from the eminent domain seizure of property by the Dallas County School District;
- A $1.8 million loss ($1.1 million, net of tax, or $0.04 per share) on early redemption of long-term debt due to the repurchase of $30.0 million of our 9 5/8% senior secured second lien notes due in 2016; and
- A $1.4 million non-cash compensation charge ($0.9 million, net of tax
or $0.03 per share) related to the expensing of stock options consisting
of:
- $0.9 million non-cash compensation included in corporate expenses;
- $0.4 million non-cash compensation included in broadcast operating expenses; and
- $0.1 million non-cash compensation included in non-broadcast operating expenses.
Included in the results for the twelve months ended December 31, 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 $28.0 million impairment of indefinite-lived intangible assets ($16.8 million, net of tax, or $0.71 per share) consisting of a $26.8 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 $0.8 million charge ($0.5 million, net of tax, or $0.03 per 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 $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 our 7 3/4% senior subordinated notes due in 2010;
- A $0.1 million loss, net of tax, from discontinued operations of our radio station in Milwaukee, Wisconsin; and
- A $0.6 million non-cash compensation charge ($0.4 million, net of tax,
or $0.01 per share) related to the expensing of stock options consisting
of:
- $0.3 million non-cash compensation included in corporate expenses;
- $0.2 million non-cash compensation included in broadcast operating expenses; and
- $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 twelve months ended December 31, 2009 and the reclassification of WRFD-AM, Columbus, Ohio, into operations from discontinued operations.
Per share numbers are calculated based on 24,653,465 diluted weighted average shares for the twelve months ended December 31, 2010, and 23,803,864 diluted weighted average shares for the twelve months ended December 31, 2009.
Balance Sheet
As of December 31, 2010, the company had $270.0 million of 9 5/8% senior secured second lien notes outstanding and had $35.0 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 5.76 versus a compliance covenant of 7.0.
Cash Distribution
Salem paid a special cash distribution of $0.20 per share on its Class A and Class B common stock on December 13, 2010 to shareholders of record as of December 6, 2010. The distribution totaled approximately $4.8 million.
Acquisitions and Divestitures
The following transactions were completed since October 1, 2010:
- On March 1, 2011, we sold radio station, WAMD-AM, Aberdeen, Maryland, for $1;
- On February 25, 2011, we sold radio station KXMX-AM, Los Angeles, California, for $12.0 million;
- On January 6, 2011, we sold radio station KKMO-AM in Seattle, Washington for $2.7 million;
- On December 1, 2010, we redeemed $12.5 million of our 9 5/8% Senior Secured Second Lien Notes for $12.9 million, or at a price equal to 103% of the face value. This transaction resulted in a $0.8 million pre-tax loss on the early retirement of debt; and
- On November 11, 2010, entered into an agreement to acquire radio station KVCE-AM, Highland Park, Texas. We began programming the station on January 3, 2011, pursuant to a long-term time brokerage agreement.
The following transaction is currently pending:
- On November 8, 2010, we entered into an agreement to acquire WDDZ-AM, Pawtucket, Rhode Island, for $0.6 million. The purchase is subject to the approval by the FCC and is expected to close in the first quarter of 2011.
Conference Call Information
Salem will host a teleconference to discuss its results on March 10, 2011 at 2:00 p.m. Pacific Time. To access the teleconference, please dial (913) 312-0942, passcode 2480800 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 March 24, 2011 and can be heard by dialing (719) 457-0820, passcode 2480800 or on the investor relations portion on the company's website, located at www.salem.cc.
First Quarter 2011 Outlook
For the first quarter of 2011, Salem is projecting total revenue to increase 5% to 7% over first quarter 2010 total revenue of $48.3 million. Salem is also projecting operating expenses before gain or loss on disposal of assets and impairments to increase 8% to 11% as compared to the first quarter of 2010 operating expenses of $40.2 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 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 and 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™, The Singing News, FaithTalk Magazine, Preaching and Townhall Magazine™. Xulon Press™ is a provider of self publishing services targeting the Christian audience.
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, abandoned projects and terminated transactions, loss on the disposal of assets, gain on bargain purchase, 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.
Salem Communications Corporation
Condensed Consolidated Statements of Operations
(in thousands, except share,
per share data and margin
data)
Three Months Ended Twelve Months Ended
December 31, December 31,
---------------------- ----------------------
2009 2010 2009 2010
---------- ---------- ---------- ----------
(Unaudited)
Net broadcast revenue $ 43,347 $ 44,547 $ 172,055 $ 174,933
Non-broadcast revenue 7,491 9,537 27,158 31,989
---------- ---------- ---------- ----------
Total revenue 50,838 54,084 199,213 206,922
Operating expenses:
Broadcast operating
expenses 26,249 27,500 108,149 110,421
Non-broadcast operating
expenses 6,155 7,902 23,555 28,418
Corporate expenses 3,951 4,473 14,005 16,613
Cost of denied tower
site, abandoned projects
and terminated
transactions - - 1,111 -
Impairment of
indefinite-lived
intangible assets 187 - 27,996 -
Depreciation and
amortization 3,697 3,764 15,120 14,654
Loss on disposal of
assets 6 242 1,676 255
---------- ---------- ---------- ----------
Total operating expenses 40,245 43,881 191,612 170,361
---------- ---------- ---------- ----------
Operating income (loss) 10,593 10,203 7,601 36,561
Other income (expense):
Interest income 52 41 290 183
Interest expense (7,150) (7,394) (20,079) (30,297)
Change in fair value of
interest rate swaps (2,315) - (781) -
Gain on bargain purchase - - 1,634 -
Loss on early redemption
of long-term debt (1,710) (782) (1,050) (1,832)
Other expense, net (16) 2 (88) (16)
---------- ---------- ---------- ----------
Income (loss) from
continuing operations
before income taxes (546) 2,070 (12,473) 4,599
Provision for (benefit
from) income taxes 945 1,383 (4,210) 2,667
---------- ---------- ---------- ----------
Income (loss) from
continuing operations (1,491) 687 (8,263) 1,932
Income (loss) from
discontinued operations,
net of tax (91) - (83) -
---------- ---------- ---------- ----------
Net income (loss) $ (1,582) $ 687 $ (8,346) $ 1,932
========== ========== ========== ==========
Basic income (loss) per
share before discontinued
operations $ (0.06) $ 0.03 $ (0.35) $ 0.08
Income from discontinued
operations, net of tax - - - -
Basic income (loss) per
share after discontinued
operations $ (0.07) $ 0.03 $ (0.35) $ 0.08
Diluted income (loss) per
share before discontinued
operations $ (0.06) $ 0.03 $ (0.35) $ 0.08
Income from discontinued
operations, net of tax - - - -
Diluted income (loss) per
share after discontinued
operations $ (0.07) $ 0.03 $ (0.35) $ 0.08
Basic weighted average
shares outstanding 23,933,940 24,446,924 23,803,864 24,086,829
========== ========== ========== ==========
Diluted weighted average
shares outstanding 23,933,940 24,807,088 23,803,864 24,653,465
========== ========== ========== ==========
Other Data:
Station operating income $ 17,098 $ 17,047 $ 63,906 $ 64,512
Station operating margin 39.4% 38.3% 37.1% 36.9%
Salem Communications Corporation
Condensed Consolidated Balance Sheets
(in thousands)
December 31, December 31,
2009 2010
------------ ------------
Assets
Cash $ 8,945 $ 828
Restricted cash 100 100
Trade accounts receivable, net 27,289 29,363
Deferred income taxes 4,700 5,974
Other current assets 3,459 3,943
Property, plant and equipment, net 121,174 115,867
Intangible assets, net 397,801 404,212
Bond issue costs 7,078 6,084
Bank loan fees 1,515 1,265
Other assets 6,984 6,850
------------ ------------
Total assets $ 579,045 $ 574,486
============ ============
Liabilities and Stockholders' equity
Current liabilities 20,373 22,809
Long-term debt and capital lease obligations 313,969 304,416
Deferred income taxes 38,973 42,296
Other liabilities 8,531 8,561
Stockholders' equity 197,199 196,404
------------ ------------
Total liabilities and stockholders' equity $ 579,045 $ 574,486
============ ============
Salem Communications Corporation
Supplemental Information
(in thousands)
Three Months Ended Twelve Months Ended
December 31, December 31,
---------------------- ----------------------
2009 2010 2009 2010
---------- ---------- ---------- ----------
(Unaudited)
Capital expenditures
Acquisition related /
income producing $ - $ 156 $ 294 $ 815
Maintenance 737 1,809 3,437 7,016
---------- ---------- ---------- ----------
Total capital expenditures $ 737 $ 1,965 $ 3,731 $ 7,831
========== ========== ========== ==========
Tax information
Cash tax expense (benefit) $ (4) $ (76) $ 314 $ 160
Deferred tax expense
(benefit) 949 1,459 (4,524) 2,507
---------- ---------- ---------- ----------
Provision for (benefit
from) income taxes $ 945 $ 1,383 $ (4,210) $ 2,667
========== ========== ========== ==========
Tax benefit of non-book
amortization $ 3,138 $ 2,616 $ 9,280 $ 10,479
========== ========== ========== ==========
Reconciliation of Same
Station Net Broadcast
Revenue to Total Net
Broadcast Revenue
Net broadcast revenue -
same station $ 43,058 $ 44,156 $ 171,343 $ 173,838
Net broadcast revenue -
acquisitions - 194 6 429
Net broadcast revenue -
dispositions 3 - 8 -
Net broadcast revenue -
format changes 286 197 698 666
---------- ---------- ---------- ----------
Total net broadcast revenue $ 43,347 $ 44,547 $ 172,055 $ 174,933
========== ========== ========== ==========
Reconciliation of Same
Station Broadcast
Operating Expenses to
Total Broadcast Operating
Expenses
Broadcast operating
expenses - same station $ 25,920 $ 27,101 $ 107,227 $ 109,229
Broadcast operating
expenses - acquisitions - 150 - 400
Broadcast operating
expenses - dispositions 28 12 84 28
Broadcast operating
expenses - format changes 301 237 838 764
---------- ---------- ---------- ----------
Total broadcast operating
expenses $ 26,249 $ 27,500 $ 108,149 $ 110,421
========== ========== ========== ==========
Reconciliation of Same
Station Operating Income
to Total Station Operating
Income
Station operating income -
same station $ 17,138 $ 17,055 $ 64,116 $ 64,609
Station operating income -
acquisitions - 44 6 29
Station operating income -
dispositions (25) (12) (76) (28)
Station operating income -
format changes (15) (40) (140) (98)
---------- ---------- ---------- ----------
Total station operating
income $ 17,098 $ 17,047 $ 63,906 $ 64,512
========== ========== ========== ==========
Salem Communications Corporation
Supplement Information
(in thousands)
Three Months Ended Twelve Months Ended
December 31, December 31,
---------------------- ----------------------
2009 2010 2009 2010
---------- ---------- ---------- ----------
(Unaudited)
Reconciliation of SOI and
Non-Broadcast Operating
Income to Operating Income
Station operating income $ 17,098 $ 17,047 $ 63,906 $ 64,512
Non-broadcast operating
income 1,336 1,635 3,603 3,571
Less:
Corporate expenses (3,951) (4,473) (14,005) (16,613)
Cost of denied tower site,
abandoned projects and
terminated transactions - - (1,111) -
Impairment of
indefinite-lived
intangible assets (187) - (27,996) -
Depreciation and
amortization (3,697) (3,764) (15,120) (14,654)
Loss on disposal of
assets (6) (242) (1,676) (255)
---------- ---------- ---------- ----------
Operating income $ 10,593 $ 10,203 $ 7,601 $ 36,561
========== ========== ========== ==========
Reconciliation of Adjusted
EBITDA to EBITDA to Net
Income (Loss)
Adjusted EBITDA $ 14,676 $ 14,539 $ 54,004 $ 52,891
Less:
Stock-based compensation (209) (328) (588) (1,437)
Cost of denied tower site,
abandoned projects and
terminated transactions - - (1,111) -
Gain on bargain purchase - - 1,634 -
Impairment of
indefinite-lived
intangible assets (187) - (27,996) -
Loss on early redemption
of long-term debt (1,710) (782) (1,050) (1,832)
Discontinued operations,
net of tax (91) - (83) -
Loss on disposal of
assets (6) (242) (1,676) (255)
---------- ---------- ---------- ----------
EBITDA 12,473 13,187 23,134 49,367
Plus:
Interest income 52 41 290 183
Less:
Depreciation and
amortization (3,697) (3,764) (15,120) (14,654)
Interest expense (7,150) (7,394) (20,079) (30,297)
Change in fair value of
interest rate swaps (2,315) - (781) -
Provision for (benefit
from) income taxes (945) (1,383) 4,210 (2,667)
---------- ---------- ---------- ----------
Net income (loss) $ (1,582) $ 687 $ (8,346) $ 1,932
========== ========== ========== ==========
Outstanding
at Applicable
December 31, Interest
2010 Rate
---------- ----------
Selected Debt and Swap Data
9 5/8% senior subordinated
notes $ 270,000 9.63%
Revolving credit facility $ 35,000 3.76%
Company Contact: Evan D. Masyr Salem Communications (805) 987-0400 ext. 1053 Email Contact
Source: Salem Communications Corporation
Released March 10, 2011