CAMARILLO, CA -- (Marketwire) -- 11/08/12 -- Salem Communications Corporation (NASDAQ: SALM) released its results for the three and nine months ended September 30, 2012.
Third Quarter 2012 Highlights
- Third quarter revenue increased 4.1% to $56.7 million compared to the industry which was flat
- Internet revenue increased 16.7%; continuing to grow our Internet presence with the acquisition of Sermonspice.com in August
- Acquired a fourth signal in Tampa in August; programming WLCC-AM in Spanish language Christian teaching and talk format
- Leverage ratio of 4.97; first time leverage ratio is below 5.00 since 2000
Third Quarter 2012 Results
For the quarter ended September 30, 2012 compared to the quarter ended September 30, 2011:
Consolidated
- Total revenue increased 4.1% to $56.7 million from $54.5 million;
- Operating expenses increased 6.7% to $48.2 million from $45.2 million;
- Operating expenses excluding gain or loss on disposal of assets increased 5.5% to $47.7 million from $45.2 million;
- Operating income decreased 8.7% to $8.5 million from $9.3 million;
- Net income increased 126.8% to $3.4 million, or $0.13 net income per diluted share, from $1.5 million, $0.06 net income per diluted share, in the prior year;
- EBITDA decreased 3.5% to $12.1 million from $12.5 million; and
- Adjusted EBITDA decreased 1.6% to $13.0 million from $13.2 million.
Broadcast
- Net broadcast revenue increased 2.5% to $45.9 million from $44.8 million;
- Station operating income ("SOI") decreased 2.1% to $15.3 million from $15.6 million;
- Same station net broadcast revenue increased 2.1% to $45.7 million from $44.8 million;
- Same station SOI decreased 2.4% to $15.3 million from $15.6 million; and
- Same station SOI margin decreased to 33.4% from 35.0%.
Internet
- Internet revenue increased 16.7% to $7.8 million from $6.7 million; and
- Internet operating income increased 23.0% to $2.0 million from $1.6 million.
Publishing
- Publishing revenue remained consistent at $3.0 million; and
- Publishing operating income decreased 67.2% to $44,000 from $134,000.
Included in the results for the quarter ended September 30, 2012 are:
- A $0.6 million loss ($0.4 million, net of tax, or $0.01 per share) on disposal of assets 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 September 30, 2011 are:
- A $0.3 million loss ($0.2 million, net of tax, or $0.01 per share) on early retirement of long-term debt due to the repurchase of $5.0 million of our 9 5/8% senior secured second lien notes due in 2016; and
- A $0.2 million non-cash compensation charge ($0.1 million, net of tax) related to the expensing of stock options primarily 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 Samaritan Fundraising to discontinued operations for the three months ended September 30, 2012 and 2011.
Per share numbers are calculated based on 25,358,052 diluted weighted average shares for the quarter ended September 30, 2012, and 24,746,164 diluted weighted average shares for the quarter ended September 30, 2011.
Year to Date 2012 Results
For the nine months ended September 30, 2012 compared to the nine months ended September 30, 2011:
Consolidated
- Total revenue increased 4.7% to $168.6 million from $161.1 million;
- Operating expenses increased 14.1% to $148.4 million from $130.0 million;
- Operating expenses excluding gain or loss on disposal of assets and impairment of long-lived assets increased 5.9% to $142.2 million from $134.3 million;
- Operating income decreased 34.9% to $20.3 million from $31.1 million;
- Net income decreased 53.2% to $2.4 million, or $0.10 net income per diluted share, from $5.2 million, or $0.21 net income per diluted share, in the prior year;
- EBITDA decreased 26.1% to $30.1 million from $40.8 million; and
- Adjusted EBITDA decreased 0.9% to $38.3 million from $38.6 million.
Broadcast
- Net broadcast revenue increased 2.5% to $136.2 million from $132.9 million;
- SOI decreased 2.0% to $45.9 million from $46.9 million;
- Same station net broadcast revenue increased 2.3% to $135.5 million from $132.4 million;
- Same station SOI decreased 1.7% to $45.9 million from $46.7 million; and
- Same station SOI margin decreased to 33.9% from 35.3%.
Internet
- Internet revenue increased 21.4% to $23.3 million from $19.2 million; and
- Internet operating income increased 45.8% to $5.4 million from $3.7 million.
Publishing
- Publishing revenue increased 1.4% to $9.1 million from $9.0 million; and
- Publishing operating income decreased 60.5% to $0.2 million from $0.5 million.
Included in the results for the nine months ended September 30, 2012 are:
- A $0.6 million loss ($0.3 million, net of tax, or $0.01 per share) on disposal of assets;
- A $0.9 million loss ($0.5 million, net of tax, or $0.02 per share) on early retirement of long-term debt due to the repurchase of $17.5 million of our 9 5/8% senior secured second lien notes due in 2016;
- A $5.6 million impairment loss ($3.4 million, net of tax, or $0.14 per share) on land in Covina, California; and
- A $1.0 million non-cash compensation charge ($0.6 million, net of tax, or $0.02 per share) related to the expensing of stock options consisting of:
- $0.7 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 internet operating expenses.
Included in the results for the nine months ended September 30, 2011 are:
- A $4.3 million gain ($2.6 million, net of tax, or $0.11 per diluted share) on disposal of assets comprised of a $2.4 million pre-tax gain from the sale of KKMO-AM in Seattle, Washington and a $2.1 million pre-tax gain from the sale of KXMX-AM in Los Angeles, California, partially offset by losses from various fixed asset and equipment disposals;
- A $1.4 million loss ($0.8 million, net of tax, or $0.03 per share) on early retirement of long-term debt due to the repurchase and redemption of $22.5 million of our 9 5/8% senior secured second lien notes due in 2016; and
- A $0.6 million non-cash compensation charge ($0.4 million, net of tax, or $0.02 per share) related to the expensing of stock options primarily consisting of:
- $0.4 million non-cash compensation included in corporate expenses; and
- $0.2 million non-cash compensation included in broadcast operating expenses.
These results reflect the reclassification of the operations of Samaritan Fundraising to discontinued operations for the nine months ended September 30, 2012 and 2011.
Per share numbers are calculated based on 24,893,832 diluted weighted average shares for the nine months ended September 30, 2012, and 24,665,649 diluted weighted average shares for the nine months ended September 30, 2011.
Balance Sheet
As of September 30, 2012, the company had $217.5 million of 9 5/8% senior secured second lien notes outstanding, $29.4 million drawn on its revolver, $8.8 million subordinated debt and $15.0 million subordinated debt payable to related parties. The company was in compliance with the covenants of its credit facility and bond indenture. The company's bank leverage ratio was 4.97 versus a compliance covenant of 6.25.
Cash Distribution
Salem paid a cash distribution of $0.035 per share on its Class A and Class B common stock on September 28, 2012 to shareholders of record as of September 14, 2012. The distribution totaled approximately $0.9 million. For the year, Salem has paid $2.6 million, or $0.10 per share, in cash distributions.
Acquisitions and Divestitures
The following transactions were completed since July 1, 2012:
- On August 30, 2012, we acquired SermonSpice.com for $3.0 million;
- On August 31, 2012, we completed the acquisition of radio station WLCC-AM, Tampa, Florida, for $1.2 million; and
- On October 2, 2012, we acquired Godvine.com for $4.2 million.
The following transactions are currently pending:
- On August 30, 2012, we entered into an agreement to acquire radio station WMUU-FM, Greenville, South Carolina for $6.0 million;
- On October 19, 2012, we entered into an agreement to purchase radio station WJKR-FM in Columbus, Ohio for $4.0 million; and
- On November 6, 2012, we gave notice to redeem $4.0 million of our 9 5/8% Notes at a price equal to 103% of the face value on December 12, 2012.
Conference Call Information
Salem will host a teleconference to discuss its results on November 8, 2012 at 2:00 p.m. Pacific Time. To access the teleconference, please dial (719) 325-4804, passcode 8814010 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, 2012 and can be heard by dialing (719) 457-0820, passcode 8814010 or on the investor relations portion on the company's website, located at www.salem.cc.
Fourth Quarter 2012 Outlook
For the fourth quarter of 2012, Salem is projecting total revenue to increase 3% to 5% over fourth quarter 2011 total revenue of $57.1 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 fourth quarter of 2011 operating expenses of $46.0 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 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 99 radio stations in 38 markets, including 61 stations in 22 of the top 25 markets. We also program the Family Talk Christian-themed talk format on SiriusXM Channel 131.
Salem also owns Salem Radio Network, a national radio network that syndicates talk, news and music programming to approximately 2,300 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.
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, depreciation and amortization. Adjusted EBITDA is defined as EBITDA before impairment of long-lived assets, 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, 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 and margin data)
Three Months Ended Nine Months Ended
September 30, September 30,
------------------------ ------------------------
2011 2012 2011 2012
----------- ----------- ----------- -----------
(Unaudited)
Net broadcast revenue $ 44,793 $ 45,895 $ 132,929 $ 136,224
Net Internet revenue 6,686 7,800 19,168 23,269
Net publishing revenue 3,024 3,024 9,009 9,136
----------- ----------- ----------- -----------
Total revenue 54,503 56,719 161,106 168,629
Operating expenses:
Broadcast operating
expenses 29,198 30,628 86,054 90,289
Internet operating
expenses 5,080 5,825 15,457 17,858
Publishing operating
expenses 2,890 2,980 8,541 8,951
Corporate expenses 4,285 4,643 13,040 14,314
Impairment of long-
lived assets - - - 5,608
Depreciation and
amortization 3,732 3,577 11,233 10,775
(Gain) loss on
disposal of assets 32 587 (4,343) 563
----------- ----------- ----------- -----------
Total operating expenses 45,217 48,240 129,982 148,358
----------- ----------- ----------- -----------
Operating income 9,286 8,479 31,124 20,271
Other income (expense):
Interest income 57 24 154 83
Interest expense (6,826) (6,127) (21,125) (18,787)
Gain (loss) on early
redemption of long-
term debt (305) - (1,395) (893)
Other income
(expense), net 3 60 (20) 71
----------- ----------- ----------- -----------
Income from continuing
operations before
income taxes 2,215 2,436 8,738 745
Provision for (benefit
from) income taxes 526 (971) 3,405 (1,768)
----------- ----------- ----------- -----------
Income from continuing
operations 1,689 3,407 5,333 2,513
Loss from discontinued
operations, net of tax (204) (39) (161) (94)
----------- ----------- ----------- -----------
Net income $ 1,485 $ 3,368 $ 5,172 $ 2,419
=========== =========== =========== ===========
Basic income per share
before discontinued
operations $ 0.07 $ 0.14 $ 0.22 $ 0.10
Income (loss) per share
from discontinued
operations, net of tax (0.01) - (0.01) -
Basic income per share
after discontinued
operations $ (0.06) $ 0.13 $ 0.21 $ 0.10
Diluted income per share
before discontinued
operations $ 0.07 $ 0.14 $ 0.22 $ 0.10
Income (loss) per share
from discontinued
operations, net of tax (0.01) - (0.01) -
Diluted income per share
after discontinued
operations $ 0.06 $ 0.13 $ 0.21 $ 0.10
Dividends per share $ - $ 0.03 $ - $ 0.10
Basic weighted average
shares outstanding 24,546,056 24,663,027 24,448,722 24,528,091
=========== =========== =========== ===========
Diluted weighted average
shares outstanding 24,746,164 25,358,052 24,665,649 24,893,832
=========== =========== =========== ===========
Other data:
Station operating income $ 15,595 $ 15,267 $ 46,875 $ 45,935
Station operating margin 34.8% 33.3% 35.3% 33.7%
Salem Communications Corporation
Condensed Consolidated Balance Sheets
(in thousands)
December 31, 2011 September 30, 2012
------------------ ------------------
(Unaudited)
Assets
Cash $ 67 $ 195
Restricted cash 110 -
Trade accounts receivable, net 31,001 33,168
Deferred income taxes 6,403 7,027
Other current assets 4,385 7,188
Property, plant and equipment 111,222 100,668
Intangible assets, net 399,942 403,495
Deferred financing costs 5,489 4,379
Other assets 2,691 2,964
------------------ ------------------
Total assets $ 561,310 $ 559,084
================== ==================
Liabilities and Stockholders' Equity
Current liabilities $ 36,515 $ 49,881
Long-term debt and capital lease
obligations 265,679 250,455
Deferred income taxes 48,077 46,660
Other liabilities 7,991 8,116
Stockholders' equity 203,048 203,972
------------------ ------------------
Total liabilities and stockholders'
equity $ 561,310 $ 559,084
================== ==================
Salem Communications Corporation
Supplemental Information
(in thousands)
Three Months Ended Nine Months Ended
September 30, September 30,
------------------------ ------------------------
2011 2012 2011 2012
----------- ----------- ----------- -----------
(Unaudited)
Capital Expenditures
Acquisition related /
income producing $ 307 $ 11 $ 1,693 $ 1,096
Maintenance 1,300 1,550 4,238 5,311
----------- ----------- ----------- -----------
Total capital
expenditures $ 1,607 $ 1,561 $ 5,931 $ 6,407
=========== =========== =========== ===========
Reconciliation of Same
Station Net Broadcast
Revenue to Total Net
Broadcast Revenue
Net broadcast revenue -
same station $ 44,763 $ 45,721 $ 132,359 $ 135,456
Net broadcast revenue -
acquisitions - 174 117 621
Net broadcast revenue -
dispositions 32 - 308 6
Net broadcast revenue -
format changes (2) - 145 141
----------- ----------- ----------- -----------
Total net broadcast
revenue $ 44,793 $ 45,895 $ 132,929 $ 136,224
=========== =========== =========== ===========
Reconciliation of Same
Station Broadcast
Operating Expenses to
Total Broadcast
Operating Expenses
Broadcast operating
expenses - same station $ 29,117 $ 30,452 $ 85,684 $ 89,567
Broadcast operating
expenses revenue -
acquisitions - 172 109 503
Broadcast operating
expenses - dispositions 81 3 108 72
Broadcast operating
expenses - format
changes - 1 153 147
----------- ----------- ----------- -----------
Total broadcast
operating expenses $ 29,198 $ 30,628 $ 86,054 $ 90,289
=========== =========== =========== ===========
Reconciliation of Same
Station Operating
Income to Total Station
Operating Expenses
Station operating income
- same station $ 15,646 $ 15,269 $ 46,675 $ 45,889
Station operating income
- acquisitions - 2 8 118
Station operating income
- dispositions (49) (3) 200 (66)
Station operating income
- format changes (2) (1) (8) (6)
----------- ----------- ----------- -----------
Total station operating
income $ 15,595 $ 15,267 $ 46,875 $ 45,935
=========== =========== =========== ===========
Salem Communications Corporation
Supplemental Information
(in thousands)
Three Months Ended Nine Months Ended
September 30, September 30,
------------------------- ------------------------
2011 2012 2011 2012
------------ ----------- ----------- -----------
(Unaudited)
Reconciliation of SOI
and Internet Operating
Income and Publishing
Operating Income to
Operating Income
Station operating
income $ 15,595 $ 15,267 $ 46,875 $ 45,935
Internet operating
income 1,606 1,975 3,711 5,411
Publishing operating
income 134 44 468 185
Less:
Corporate expenses (4,285) (4,643) (13,040) (14,314)
Depreciation and
amortization (3,732) (3,577) (11,233) (10,775)
Impairment of long-
lived assets - - - (5,608)
(Gain) loss on
disposal of assets (32) (587) 4,343 (563)
------------ ----------- ----------- -----------
Operating income $ 9,286 $ 8,479 $ 31,124 $ 20,271
============ =========== =========== ===========
Reconciliation of
Adjusted to EBITDA to
EBITDA to Net Income
Adjusted EBITDA $ 13,218 $ 13,002 $ 38,640 $ 38,283
Less:
Stock-based
compensation (165) (299) (646) (995)
Loss on early
retirement of long-
term debt (305) - (1,395) (893)
Discontinued
operations, net of
tax (204) (39) (161) (94)
Impairment of long-
lived assets - - - (5,608)
(Gain) loss on
disposal of assets (32) (587) 4,343 (563)
------------ ----------- ----------- -----------
EBITDA 12,512 12,077 40,781 30,130
Plus:
Interest income 57 24 154 83
Less:
Depreciation and
amortization (3,732) (3,577) (11,233) (10,775)
Interest expense (6,826) (6,127) (21,125) (18,787)
Provision for
(benefit) from
income taxes (526) 971 (3,405) 1,768
------------ ----------- ----------- -----------
Net income $ 1,485 $ 3,368 $ 5,172 $ 2,419
============ =========== =========== ===========
Reconciliation of
Adjusted EBITDA to
Free Cash Flow
Adjusted EBITDA $ 13,218 $ 13,002 $ 38,640 $ 38,283
Less:
Cash interest (440) (480) (13,937) (12,417)
Cash taxes (30) (45) (250) (251)
Capital expenditures (1,607) (1,561) (5,931) (6,407)
------------ ----------- ----------- -----------
Free Cash Flow $ 11,141 $ 10,916 $ 18,522 $ 19,208
============ =========== =========== ===========
Outstanding
at Applicable
September Interest
Selected Debt Data 30, 2012 Rate
------------ -----------
9 5/8% senior
subordinated notes $ 217,500 9.63%
Revolving credit
facility 29,369 3.29%
Subordinated debt 8,750 4.25%
Subordinated debt due
to related parties 15,000 5.00%
Company Contact:
Evan D. Masyr
Salem Communications
(805) 384-4512
Email Contact