CUMULUS MEDIA INC - Quarter Report: 2015 June (Form 10-Q)

Large accelerated filer

Accelerated filer

Non-accelerated filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q



ý	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2015



¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the transition period from to

Commission file number 000-24525

Cumulus Media Inc.

(Exact Name of Registrant as Specified in its Charter)



Delaware		36-4159663
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

3280 Peachtree Road, NW Suite 2300, Atlanta, GA		30305
(Address of Principal Executive Offices)		(ZIP Code)

(404) 949-0700

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Date File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act:

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No ý

As of July 23, 2015, the registrant had 233,770,476 outstanding shares of common stock consisting of: (i) 233,125,605 shares of Class A common stock; and (ii) 644,871 shares of Class C common stock.

Table of Contents

CUMULUS MEDIA INC.

INDEX



PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited)	3
Condensed Consolidated Balance Sheets as of June 30, 2015 and December 31, 2014	3
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2015 and 2014	4
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2015 and 2014	5
Notes to Unaudited Condensed Consolidated Financial Statements	6
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations	28
Item 3. Quantitative and Qualitative Disclosures About Market Risk	40
Item 4. Controls and Procedures	40
PART II. OTHER INFORMATION
Item 1. Legal Proceedings	40
Item 1A. Risk Factors	40
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	41
Item 6. Exhibits	41

Signatures	43

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except for per share data)

(Unaudited)



	June 30, 2015			December 31, 2014
Assets
Current assets:
Cash and cash equivalents	$	32,734		$	7,271
Restricted cash	8,421			10,055
Accounts receivable, less allowance for doubtful accounts of $5,677 and $6,004 at June 30, 2015 and December 31, 2014, respectively	242,867			248,308
Trade receivable	3,870			2,455
Assets held for sale	45,157			15,007
Prepaid expenses and other current assets	72,157			87,730
Total current assets	405,206			370,826
Property and equipment, net	189,882			221,497
Broadcast licenses	1,593,939			1,596,715
Other intangible assets, net	209,046			243,640
Goodwill	1,253,065			1,253,823
Other assets	56,490			58,940
Total assets	$	3,707,628		$	3,745,441
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable and accrued expenses	$	117,486		$	151,658
Trade payable	4,687			3,964
Total current liabilities	122,173			155,622
Long-term debt, excluding 7.75% senior notes	1,877,239			1,875,127
7.75% senior notes	610,000			610,000
Other liabilities	49,199			55,121
Deferred income taxes	499,502			507,991
Total liabilities	3,158,113			3,203,861
Commitments and Contingencies (Note 11)
Stockholders’ equity:
Class A common stock, par value $0.01 per share; 750,000,000 shares authorized; 255,443,945 and 254,997,925 shares issued, and 233,048,303 and 232,378,371 shares outstanding, at June 30, 2015 and December 31, 2014, respectively	2,553			2,549
Class C common stock, par value $0.01 per share; 644,871 shares authorized, issued and outstanding at both June 30, 2015 and December 31, 2014	6			6
Treasury stock, at cost, 22,395,642 and 22,619,554 shares at June 30, 2015 and December 31, 2014, respectively	(229,198		)	(231,588		)
Additional paid-in-capital	1,606,220			1,600,963
Accumulated deficit	(830,066		)	(830,350		)
Total stockholders’ equity	549,515			541,580
Total liabilities and stockholders’ equity	$	3,707,628		$	3,745,441

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except for share and per share data)

(Unaudited)



	Three Months Ended June 30,						Six Months Ended June 30,
	2015			2014			2015			2014
Net revenue	$	299,334		$	328,247		$	570,413		$	620,291
Operating expenses:
Content costs	91,019			101,802			191,826			210,295
Selling, general & administrative expenses	118,548			118,389			234,855			233,724
Depreciation and amortization	25,724			29,071			51,035			57,952
LMA fees	2,572			1,648			5,070			3,205
Corporate expenses (including stock-based compensation expense of $3,880, $4,154, $7,743 and $8,245, respectively)	12,496			19,264			25,963			38,458
(Gain) loss on sale of assets or stations	(84		)	(360		)	735			(898		)
Impairment charges - equity interest in Pulser Media Inc.	1,056			—			1,056			—
Total operating expenses	251,331			269,814			510,540			542,736
Operating income	48,003			58,433			59,873			77,555
Non-operating (expense) income:
Interest expense	(35,412		)	(36,468		)	(70,396		)	(72,733		)
Interest income	27			342			385			672
Other income, net	12,373			3,593			12,757			3,529
Total non-operating expense, net	(23,012		)	(32,533		)	(57,254		)	(68,532		)
Income before income taxes	24,991			25,900			2,619			9,023
Income tax expense	(12,692		)	(10,763		)	(2,335		)	(3,155		)
Net income	$	12,299		$	15,137		$	284		$	5,868
Basic and diluted income per common share (see Note 9, “Earnings Per Share”):
Basic: Income per share	$0.05			$0.06			$0.00			$0.03
Diluted: Income per share	$0.05			$0.06			$0.00			$0.02
Weighted average basic common shares outstanding	233,278,660			224,456,934			233,202,282			220,104,481
Weighted average diluted common shares outstanding	233,486,283			229,069,397			233,452,205			226,180,298

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)



	Six Months Ended June 30,
	2015			2014
Cash flows from operating activities:
Net income	$	284		$	5,868
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	51,035			57,952
Amortization of debt issuance costs/discounts	4,712			4,654
Provision for doubtful accounts	2,417			1,828
Loss (gain) on sale of assets or stations	735			(898		)
Impairment charges - equity interest in Pulser Media Inc.	1,056			—
Fair value adjustment of derivative instruments	—			21
Deferred income taxes	2,847			3,155
Stock-based compensation expense	7,743			8,245
Changes in assets and liabilities:
Accounts receivable	3,016			9,334
Trade receivable	(1,415		)	94
Prepaid expenses and other current assets	4,244			(8,311		)
Other assets	(1,206		)	(8,126		)
Accounts payable and accrued expenses	(34,545		)	(29,354		)
Trade payable	723			405
Other liabilities	(5,922		)	(3,362		)
Net cash provided by operating activities	35,724			41,505
Cash flows from investing activities:
Restricted cash	1,634			(240		)
Proceeds from sale of assets or stations	3,055			14,069
Capital expenditures	(14,860		)	(11,248		)
Net cash (used in) provided by investing activities	(10,171		)	2,581
Cash flows from financing activities:
Repayment of borrowings under term loans and revolving credit facilities	—			(66,125		)
Proceeds from borrowings under term loans and revolving credit facilities	—			10,000
Deferred financing costs	—			(21		)
Tax withholding payments on behalf of employees	(93		)	(1,320		)
Proceeds from exercise of warrants	3			103
Proceeds from exercise of options	—			602
Net cash used in financing activities	(90		)	(56,761		)
Increase (decrease) in cash and cash equivalents	25,463			(12,675		)
Cash and cash equivalents at beginning of period	7,271			32,792
Cash and cash equivalents at end of period	$	32,734		$	20,117
Supplemental disclosures of cash flow information:
Interest paid	$	64,320		$	68,877
Income taxes paid	2,883			10,191
Supplemental disclosures of non-cash flow information:
Trade revenue	$	17,562		$	16,582
Trade expense	17,022			17,225
Equity interest in Pulser Media Inc.	2,025			5,390

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

1. Description of Business, Interim Financial Data and Basis of Presentation:

Description of Business

Cumulus Media Inc. (and its consolidated subsidiaries, except as the context may otherwise require, “Cumulus,” “Cumulus Media,” “we,” “us,” “our,” or the “Company”) is a Delaware corporation, organized in 2002, and successor by merger to an Illinois corporation with the same name that had been organized in 1997.

Nature of Business

The Company combines high-quality local programming with iconic, nationally syndicated media, sports and entertainment brands in order to deliver premium choices for listeners, provide substantial reach for advertisers and create opportunities for shareholders. As the largest pure-play radio broadcaster in the United States, the Company provides exclusive content that is fully distributed through approximately 460 owned and operated stations in 90 U.S. media markets, approximately 8,500 broadcast radio affiliates and numerous digital channels. The Company believes it is well-positioned in the widening digital audio space through a significant stake in the Rdio digital music service, featuring over 30 million songs on-demand in addition to custom playlists and exclusive curated channels. The Company is also the leading provider of country music and lifestyle content through its NASH brand, which serves country fans through radio programming, NASH magazine, concerts, licensed products and television/video.

Interim Financial Data

The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements of the Company and the notes related thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014. The accompanying unaudited condensed consolidated financial statements include the condensed consolidated accounts of Cumulus and its wholly-owned subsidiaries, with all intercompany balances and transactions eliminated in consolidation. The December 31, 2014 condensed balance sheet data was derived from audited financial statements. These financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting only of normal, recurring adjustments) necessary for a fair presentation of our results of operations for, and financial condition as of the end of, the interim periods have been made. The results of operations for the three and six months ended June 30, 2015, the cash flows for the six months ended June 30, 2015 and the Company’s financial condition as of June 30, 2015, are not necessarily indicative of the results of operations or cash flows that can be expected for, or the Company’s financial condition that can be expected as of the end of, any other interim period or for the fiscal year ending December 31, 2015.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. On an on-going basis, the Company evaluates its estimates, including significant estimates related to bad debts, intangible assets, income taxes, stock-based compensation, contingencies, litigation, and, if applicable, purchase price allocation. The Company bases its estimates on historical experience and on various assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual amounts and results may differ materially from these estimates.

Assets Held for Sale

During the six months ended June 30, 2015, the Company entered into an agreement to sell certain land to a third party. The closing of the transaction is subject to various closing conditions, including a due diligence period. The land has been classified as held for sale in the unaudited condensed consolidated balance sheet at June 30, 2015. During the year ended December 31, 2014, the Company entered into an agreement to sell certain land and buildings to a third party of which the Company expects to close in the next twelve months. The identified assets have been classified as held for sale in the unaudited condensed consolidated balance sheets at June 30, 2015 and December 31, 2014. The estimated fair value of the land and buildings for both sales are in excess of the carrying value.

Table of Contents

Insurance Recoveries

During the three months ended June 30, 2015, the Company recorded $14.6 million of insurance proceeds related to a business interruption claim arising from Hurricane Katrina in 2005. Of the $14.6 million proceeds, $11.6 million was received during the quarter and the remainder was received in July 2015. The Company recorded $12.4 million in other income, net and $2.2 million as an offset to corporate expenses in the unaudited condensed consolidated statements of operations for the three and six months ended June 30, 2015.

Adoption of New Accounting Standards

ASU 2014-08. In April 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2014-08. Under this ASU, only disposals that represent a strategic shift that has (or will have) a major effect on the entity’s results and operations would qualify as discontinued operations. This ASU (1) expands the disclosure requirements for disposals that meet the definition of a discontinued operation, (2) requires entities to disclose information about disposals of individually significant components, (3) defines “discontinued operations” similarly to how it is defined under International Financial Reporting Standards 5, and (4) requires entities to expand their disclosures about discontinued operations to include more information about assets, liabilities, income and expenses. In addition, this ASU also requires entities to disclose the pre-tax income attributable to a disposal of “an individually significant component of an entity that does not qualify for discontinued operations presentation in the financial statements.” The Company adopted this guidance effective January 1, 2015. The adoption of this guidance did not have an impact on the consolidated financial statements.

Recent Accounting Standards Updates

ASU 2014-09. In May 2014, the FASB issued ASU 2014-09. The amended guidance under this ASU outlines a single comprehensive revenue model for entities to use in accounting for revenue arising from contracts with customers. The guidance supersedes most current revenue recognition guidance, including industry-specific guidance. The core principle of the single comprehensive revenue model is that “an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.” Entities have the option of using either a full retrospective or modified approach to adopt the guidance. This ASU was originally intended to be effective for fiscal years, and interim reporting periods within those years, beginning after December 15, 2016. In July 2015, the FASB voted to approve a one-year deferral of the effective date of this ASU. Transition to the new guidance may be done using either a full or modified retrospective method. The Company is currently assessing the expected impact that this ASU will have on the consolidated financial statements.

ASU 2014-15. In August 2014, the FASB issued ASU 2014-15. The amendments in this update provide guidance in GAAP about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosures. Management’s evaluation should be based on relevant conditions and events that are known and reasonably knowable at the date that the financial statements are issued. In doing so, the amendments should reduce diversity in the timing and content of footnote disclosures. The amendments in this ASU are effective for public and nonpublic entities for annual periods ending after December 15, 2016, and interim periods thereafter. Early adoption is permitted. The adoption of this guidance is not expected to have an impact on the consolidated financial statements.

ASU 2015-01. In January 2015, the FASB issued ASU 2015-01. The amendments in this ASU eliminate the concept of an extraordinary item from GAAP. As a result, an entity will no longer be required to segregate extraordinary items from the results of ordinary operations, to separately present an extraordinary item on its income statement, net of tax, after income from continuing operations or to disclose income taxes and earnings-per-share data applicable to an extraordinary item. However, the ASU will still retain the presentation and disclosure guidance for items that are unusual in nature and occur infrequently. The ASU will be effective for fiscal years beginning after December 15, 2015 and subsequent interim periods. Early adoption is permitted. The adoption of this guidance is not expected to have an impact on the consolidated financial statements.

ASU 2015-02. In February 2015, the FASB issued ASU 2015-02. The amendments in this ASU provide modifications to the evaluation of variable interest entities that may impact consolidation of reporting entities. The ASU will be effective for fiscal years, and interim reporting periods within those years, beginning after December 15, 2015. Early adoption is permitted. The Company is currently assessing the expected impact, if any, that this ASU will have on the consolidated financial statements.

Table of Contents

ASU 2015-03. In April 2015, the FASB issued ASU 2015-03. The amendments in this ASU requires that debt issuance costs be presented in the balance sheet as a direct deduction from the carrying amount of long-term debt, consistent with debt discounts or premiums. Presently, debt issuance costs are reported as an asset. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this update. The ASU will be effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted. The new guidance would be applied retrospectively to all prior reporting periods presented. The Company is currently assessing the expected impact, if any, that this ASU will have on the consolidated financial statements.

ASU 2015-05. In April 2015, the FASB issued ASU 2015-05. The amendments in this ASU provide guidance about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, the entity should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the entity should account for the arrangement as a service contract. The new guidance does not change an entity’s accounting for service contracts. This ASU will be effective for fiscal years, and interim reporting periods within those years, beginning after December 15, 2015. Early adoption is permitted. The Company is currently assessing the expected impact, if any, that this ASU will have on the consolidated financial statements.

ASU 2015-10. In June 2015, the FASB issued ASU 2015-10. The amendments in this ASU are intended to clarify the FASB Accounting Standards Codification (the "ASC"); correct unintended application of guidance; eliminate inconsistencies; and to improve the ASC’s presentation of guidance. This ASU will be effective for fiscal years, and interim reporting periods within those years, beginning after December 15, 2015. Early adoption is permitted. The adoption of this guidance is not expected to have an impact on the consolidated financial statements.

2. Acquisitions and Dispositions

2014 Acquisitions and Dispositions

Country Weekly Acquisition

On November 7, 2014, the Company completed the purchase of Country Weekly magazine and its related business (“Country Weekly”) for $3.0 million in cash (the "Country Weekly Acquisition"). The Company had previously included NASH branded inserts into the Country Weekly publication.

Wise Brothers Acquisition

On August 1, 2014, the Company completed the purchase of Wise Brother Media, Inc. for $5.5 million in cash (the "Wise Brothers Acquisition"). Revenues attributable to the assets acquired in the Wise Brothers Acquisition were not material to the Company’s condensed consolidated statement of operations for the year ended December 31, 2014.

The table below summarizes the final purchase price allocation in the Wise Brothers Acquisition (dollars in thousands):



Allocation	Amount
Property and equipment	$	50
Deferred income taxes	100
Other intangible assets	5,025
Goodwill	475
Current liabilities	(75		)
Other liabilities	(75		)
Total purchase price	$	5,500

The definite-lived intangible assets acquired in the Wise Brothers Acquisition are being amortized in relation to the expected economic benefits of such assets over their estimated useful lives and consist of the following (dollars in thousands):



Description	Estimated Useful Life in Years	Fair Value
Other intangibles - programming content	4	$	5,025

Pro forma financial information for the Country Weekly Acquisition and Wise Brothers Acquisition is not required, as such information is not material to the Company's financial statements.

Table of Contents

3. Restricted Cash

As of June 30, 2015 and December 31, 2014, the Company’s balance sheet included approximately $8.4 million and $10.1 million, respectively, in restricted cash, of which $0.6 million at each date relates to securing the maximum exposure generated by automated clearinghouse transactions in the Company's operating bank accounts and as dictated by the Company's bank's internal policies with respect to cash. In addition, at June 30, 2015 and December 31, 2014, the Company held $7.8 million and $9.5 million, respectively, relating to collateralizing standby letters of credit pertaining to certain leases and insurance policies.

4. Intangible Assets and Goodwill

The following table presents the changes in intangible assets, other than goodwill, during the periods from January 1, 2014 to December 31, 2014 and January 1, 2015 to June 30, 2015, and balances as of such dates (dollars in thousands):



	Indefinite-Lived			Definite-Lived			Total
Intangible Assets:
Balance as of January 1, 2014	$	1,596,337		$	315,490		$	1,911,827
Purchase price allocation adjustments	963			—			963
Acquisitions	—			8,205			8,205
Dispositions	(585		)	(74		)	(659		)
Amortization	—			(79,981		)	(79,981		)
Balance as of December 31, 2014	1,596,715			243,640			1,840,355
Dispositions	(2,776		)	—			(2,776		)
Amortization	—			(34,594		)	(34,594		)
Balance as of June 30, 2015	$	1,593,939		$	209,046		$	1,802,985

The following table presents the changes in goodwill and accumulated impairment losses during the periods from January 1, 2015 to June 30, 2015 and January 1, 2014 to June 30, 2014, and balances as of such dates (dollars in thousands):



Goodwill:	2015			2014
Balance as of January 1:
Goodwill	$	1,583,564		$	1,586,482
Accumulated impairment losses	(329,741		)	(329,741		)
Subtotal	1,253,823			1,256,741
Purchase price allocation adjustments	371			(726		)
Disposition	(1,129		)	—
Balance as of June 30:
Goodwill	1,582,806			1,585,756
Accumulated impairment losses	(329,741		)	(329,741		)
Total	$	1,253,065		$	1,256,015

The Company has significant intangible assets recorded comprised primarily of broadcast licenses and goodwill acquired through acquisitions. The Company performs its annual impairment testing of broadcast licenses and goodwill during the fourth quarter and on an interim basis if events or circumstances indicate that broadcast licenses or goodwill may be impaired. The Company performs this test at the reporting unit level. The calculation of the fair value of each reporting unit is prepared using an income approach and discounted cash flow methodology. If the carrying value exceeds the estimate of fair value, the Company calculates impairment as the excess of the carrying value of goodwill over its estimated fair value and charges the impairment to results of operations in the period in which the impairment occurred. The Company reviews the carrying value of its definite-lived intangible assets for recoverability whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable.

Table of Contents

As a result of certain developments in the Company's business, the Company performed an interim goodwill impairment assessment as of June 30, 2015, based on the income approach for each of the Company's reporting units. The income approach provides an estimate of fair value based on discounted expected future cash flows. Based on the results of this interim goodwill impairment analysis, the Company determined that no impairment was required to be recorded for Reporting Units 1 or 2 as these reporting units passed the first step of goodwill impairment testing. However, the interim impairment test of the Company's goodwill indicated that the fair value of Reporting Unit 1 exceeded its carrying value by less than 10%. The percentage by which the fair value exceeded the carrying value of Reporting Unit 1 as of December 31, 2014 was approximately 30%. Reporting Unit 1 had indicated fair values of $1.9 billion and $2.5 billion as of June 30, 2015 and December 31, 2014, respectively.

Significant judgments required to estimate the fair value of reporting units include estimating future cash flows, near-term and long-term revenue growth, and determining appropriate discount rates, among other assumptions. Any adverse changes in these estimates and assumptions could result in materially different determinations of fair value, and could result in the Company recording goodwill impairment at a future reporting date, which charges could be material. In addition, if market conditions or operational performance of any of the Company's reporting units were to deteriorate, and there was no expectation that conditions or their performance would improve within a reasonable period of time, or if an event was to occur or circumstances change that would reduce the fair value of a reporting unit's goodwill below the amounts reflected in the balance sheet, the Company may be required to recognize an impairment charge in future periods, which could be material.

There were no triggering events related to the Company's broadcast licenses as of June 30, 2015 to necessitate an interim impairment test.

5. Long-Term Debt

The Company’s long-term debt consisted of the following as of June 30, 2015 and December 31, 2014 (dollars in thousands):



	June 30, 2015			December 31, 2014
Term Loan and Securitization Facility:
Term loan	$	1,903,875		$	1,903,875
Securitization facility	—			—
Less: term loan discount	(26,636		)	(28,748		)
Total Term Loan and Securitization Facility	1,877,239			1,875,127
7.75% senior notes	610,000			610,000
Less: Current portion of long-term debt	—			—
Long-term debt, net	$	2,487,239		$	2,485,127

Amended and Restated Credit Agreement

On December 23, 2013, the Company entered into an Amended and Restated Credit Agreement (the “Credit Agreement”), among the Company, Cumulus Media Holdings Inc., a direct wholly-owned subsidiary of the Company (“Cumulus Holdings”), as borrower, and certain lenders and agents. The Credit Agreement consists of a $2.025 billion term loan (the “Term Loan”) maturing in December 2020 and a $200.0 million revolving credit facility (the “Revolving Credit Facility”) maturing in December 2018. Under the Revolving Credit Facility, up to $30.0 million of availability may be drawn in the form of letters of credit.

Term Loan borrowings and borrowings under the Revolving Credit Facility bear interest, at the option of Cumulus Holdings, based on the Base Rate (as defined below) or the London Interbank Offered Rate (“LIBOR”), in each case plus 3.25% on LIBOR-based borrowings and 2.25% on Base Rate-based borrowings. LIBOR-based borrowings are subject to a LIBOR floor of 1.0% under the Term Loan. Base Rate-based borrowings are subject to a Base Rate floor of 2.0% under the Term Loan. Base Rate is defined, for any day, as the fluctuating rate per annum equal to the highest of the (i) Federal Funds Rate, as published by the Federal Reserve Bank of New York, plus 1/2 of 1.0%, (ii) prime commercial lending rate of JPMorgan Chase Bank, N.A., as established from time to time, and (iii) 30 day LIBOR plus 1.0%. Amounts outstanding under the Term Loan amortize at a rate of 1.0% per annum of the original principal amount of the Term Loan, payable quarterly, with the balance payable on the maturity date.

At June 30, 2015, the Term Loan bore interest at 4.25% per annum.

Table of Contents

The representations, covenants and events of default in the Credit Agreement are customary for financing transactions of this nature. Events of default in the Credit Agreement include, among others: (a) the failure to pay when due the obligations owing thereunder; (b) the failure to comply with (and not timely remedy, if applicable) certain covenants; (c) certain defaults and accelerations under other indebtedness; (d) the occurrence of bankruptcy or insolvency events; (e) certain judgments against the Company or any of its restricted subsidiaries; (f) the loss, revocation or suspension of, or any material impairment in the ability to use one or more of, any material FCC licenses; (g) any representation or warranty made, or report, certificate or financial statement delivered, to the lenders subsequently proven to have been incorrect in any material respect; and (h) the occurrence of a Change in Control (as defined in the Credit Agreement). Upon the occurrence of an event of default, the lenders may terminate the loan commitments, accelerate all loans and exercise any of their rights under the Credit Agreement and the ancillary loan documents as a secured party.

In the event amounts are outstanding under the Revolving Credit Facility or any letters of credit are outstanding that have not been collateralized by cash as of the end of each quarter, the Credit Agreement requires compliance with a consolidated first lien leverage ratio covenant. The required ratio at June 30, 2015 was 5.50 to 1, and the first lien net leverage ratio covenant periodically decreases until it reaches 4.0 to 1 on March 31, 2018. As the Company currently has no borrowings outstanding under the Revolving Credit Facility, the Company is not required to comply with such ratio. However, as of June 30, 2015, the Company's leverage was greater than the required ratio and, as a result, the Company did not have access to borrowings under the Revolving Credit Facility. The Company will not regain access until the Company is able to satisfy the first lien ratio requirement that would permit such borrowings.

Certain mandatory prepayments on the Term Loan are required upon the occurrence of specified events, including upon the incurrence of certain additional indebtedness, upon the sale of certain assets and upon the occurrence of certain condemnation or casualty events, and from excess cash flow.

The Company’s, Cumulus Holdings’ and their respective restricted subsidiaries’ obligations under the Credit Agreement are collateralized by a first priority lien on substantially all of the Company’s, Cumulus Holdings’ and their respective restricted subsidiaries’ assets (excluding the Company’s accounts receivable collateralizing the Company's revolving accounts receivable securitization facility (the “Securitization Facility”) with General Electric Capital Corporation (“GE”) as described below) in which a security interest may lawfully be granted, including, without limitation, intellectual property and substantially all of the capital stock of the Company’s direct and indirect domestic wholly-owned subsidiaries and 66% of the capital stock of any future first-tier foreign subsidiaries. In addition, Cumulus Holdings’ obligations under the Credit Agreement are guaranteed by the Company and substantially all of its restricted subsidiaries, other than Cumulus Holdings.

At June 30, 2015 and December 31, 2014, the Company had $1.904 billion outstanding under the Term Loan and no amounts outstanding under the Revolving Credit Facility.

7.75% Senior Notes

On May 13, 2011, the Company issued $610.0 million aggregate principal amount of its 7.75% Senior Notes due 2019 (the "7.75% Senior Notes"). Proceeds from the sale of the 7.75% Senior Notes were used to, among other things, repay the $575.8 million outstanding under the term loan facility under the Company's prior credit agreement.

On September 16, 2011, the Company and Cumulus Holdings entered into a supplemental indenture with the trustee under the indenture governing the 7.75% Senior Notes which provided for, among other things, the (i) assumption by Cumulus Holdings of all obligations of the Company; (ii) substitution of Cumulus Holdings for the Company as issuer; (iii) release of the Company from all obligations as original issuer; and (iv) Company’s guarantee of all of Cumulus Holdings’ obligations, in each case under the indenture and the 7.75% Senior Notes.

Interest on the 7.75% Senior Notes is payable on each May 1 and November 1 of each year. The 7.75% Senior Notes mature on May 1, 2019.

Cumulus Holdings, as issuer of the 7.75% Senior Notes, may redeem all or part of the 7.75% Senior Notes at any time on or after May 1, 2015 at a price equal to 100% of the principal amount, plus a “make-whole” premium. If Cumulus Holdings sells certain assets or experiences specific kinds of changes in control, it will be required to make an offer to purchase the 7.75% Senior Notes.

The indenture governing the 7.75% Senior Notes contains representations, covenants and events of default customary for financing transactions of this nature. At June 30, 2015, the Company was in compliance with all required covenants under the indenture governing the 7.75% Senior Notes.

Table of Contents

In connection with the substitution of Cumulus Holdings as the issuer of the 7.75% Senior Notes, the Company has also guaranteed the 7.75% Senior Notes. In addition, each existing and future domestic restricted subsidiary that guarantees the Company’s indebtedness, Cumulus Holdings’ indebtedness or indebtedness of the Company’s subsidiary guarantors (other than the Company’s subsidiaries that hold the licenses for the Company’s radio stations) guarantees, and will guarantee, the 7.75% Senior Notes. The 7.75% Senior Notes are senior unsecured obligations of Cumulus Holdings and rank equally in right of payment to all existing and future senior unsecured debt of Cumulus Holdings and senior in right of payment to all future subordinated debt of Cumulus Holdings. The 7.75% Senior Notes guarantees are the Company’s and the other guarantors’ senior unsecured obligations and rank equally in right of payment to all of the Company’s and the other guarantors’ existing and future senior debt and senior in right of payment to all of the Company’s and the other guarantors’ future subordinated debt. The 7.75% Senior Notes and the guarantees are effectively subordinated to any of Cumulus Holdings’, the Company’s or the guarantors’ existing and future secured debt to the extent of the value of the assets securing such debt. In addition, the 7.75% Senior Notes and the guarantees are structurally subordinated to all indebtedness and other liabilities, including preferred stock, of the Company’s non-guarantor subsidiaries, including all of the liabilities of the Company’s and the guarantors’ foreign subsidiaries and the Company’s subsidiaries that hold the licenses for the Company’s radio stations.

Accounts Receivable Securitization Facility

On December 6, 2013, the Company entered into a 5-year, $50.0 million Securitization Facility with GE, as a lender, as swingline lender and as administrative agent (together with any other lenders party thereto from time to time, the “Lenders”).

In connection with the entry into the Securitization Facility, pursuant to a Receivables Sale and Servicing Agreement, dated as of December 6, 2013 (the “Sale Agreement”), certain subsidiaries of the Company (collectively, the “Originators”) may sell and/or contribute their existing and future accounts receivable (representing all of the Company’s accounts receivable) to a special purpose entity and wholly owned subsidiary of the Company (the “SPV”). The SPV may thereafter make borrowings from the Lenders, which borrowings will be secured by those receivables, pursuant to a Receivables Funding and Administration Agreement, dated as of December 6, 2013 (the “Funding Agreement”). Cumulus Holdings services the accounts receivable on behalf of the SPV.

Advances available under the Funding Agreement at any time are subject to a borrowing base determined based on advance rates relating to the value of the eligible receivables held by the SPV at that time. The Securitization Facility matures on December 6, 2018, subject to earlier termination at the election of the SPV. Advances bear interest based on either LIBOR plus 2.50% or the Index Rate (as defined in the Funding Agreement) plus 1.00%. The SPV is also required to pay a monthly fee based on any unused portion of the Securitization Facility. The Securitization Facility contains representations and warranties, affirmative and negative covenants, and events of default that are customary for financings of this type.

At June 30, 2015 and December 31, 2014, there were no amounts outstanding under the Securitization Facility.

For the three and six months ended June 30, 2015, the Company recorded an aggregate of $2.4 million and $4.7 million of amortization of debt discount and debt issuance costs related to its Term Loan, 7.75% Senior Notes, and Securitization Facility, respectively. For the three and six months ended June 30, 2014, the Company recorded an aggregate of $2.3 million and $4.7 million, of amortization of debt discount and debt issuance costs related to its Term Loan, 7.75% Senior Notes, and Securitization Facility, respectively.

6. Fair Value Measurements

The three levels of the fair value hierarchy to be applied to financial instruments when determining fair value are described below:

Level 1 — Valuations based on quoted prices in active markets for identical assets or liabilities that the entity has the ability to access;

Level 2 — Valuations based on quoted prices for similar assets or liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable data for substantially the full term of the assets or liabilities; and

Level 3 — Valuations based on inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

Table of Contents

A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. The Company’s financial assets and liabilities are measured at fair value on a recurring basis and non-financial assets and liabilities are measured at fair value on a non-recurring basis. Fair values as of June 30, 2015 and December 31, 2014 were as follows (dollars in thousands):



				Fair Value Measurements at June 30, 2015 Using
	Total Fair Value			Quoted Prices in Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Financial assets:
Equity interest in Pulser Media (1)	$	18,308		$	—	$	—	$	18,308
Total assets	$	18,308		$	—	$	—	$	18,308
Financial liabilities:
Other current liabilities
Contingent consideration (2)	$	(181	)	$	—	$	—	$	(181	)
Total liabilities	$	(181	)	$	—	$	—	$	(181	)



				Fair Value Measurements at December 31, 2014 Using
	Total Fair Value			Quoted Prices in Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Financial assets:
Equity interest in Pulser Media (1)	$	17,339		$	—	$	—	$	17,339
Total assets	$	17,339		$	—	$	—	$	17,339
Financial liabilities:
Other current liabilities
Contingent consideration (2)	$	(181	)	$	—	$	—	$	(181	)
Total liabilities	$	(181	)	$	—	$	—	$	(181	)

(1)

On September 13, 2013, the Company and Pulser Media Inc. (the parent company of Rdio) ("Pulser"), entered into a five year strategic promotional partnership and sales arrangement (the "Rdio Agreement"). In exchange for $75 million of promotional commitments over five years, Cumulus will receive a 15% equity interest in Pulser, with the opportunity to earn additional equity, see Note 11, "Commitments and Contingencies". The fair value of the equity interest in Pulser was determined using a discounted cash flow model to arrive at an enterprise value and per share price for the investment which are inputs that are supported by little or no market activity (a Level 3 measurement). Due to the volatility in market conditions that have an impact on Pulser's operations, during the six months ended June 30, 2015, the Company recognized an impairment charge of $1.1 million related to the decline in the fair value of the equity interest in Pulser.


(2)	Contingent consideration represents the fair value of the additional cash consideration potentially payable as part of the Wise Brothers Acquisition and the Company's 2013 asset exchange with Family Stations, Inc. (the "WFME Asset Exchange"). The fair value of the contingent consideration was determined using inputs that are supported by little or no market activity (a Level 3 measurement).

The reconciliation below contains the components of the change in fair value associated with the equity interest in Pulser from January 1, 2015 to June 30, 2015 (dollars in thousands):



Description	Equity Interest in Pulser
Fair value balance at January 1, 2015	$	17,339
Add: Additions to equity interest in Pulser	2,025
Less: Impairment charge	(1,056		)
Fair value balance at June 30, 2015	$	18,308

Table of Contents

The reconciliation below contains the components of the change in the continuing contingency associated with the contingent consideration from January 1, 2015 to June 30, 2015 (dollars in thousands):



Description	Contingent Consideration
Fair value balance at January 1, 2015	$	(181	)
Mark to market adjustment	—
Fair value balance at June 30, 2015	$	(181	)

Quantitative information regarding the significant unobservable inputs related to the WFME Asset Exchange contingent consideration as of June 30, 2015 was as follows (dollars in thousands):



Fair Value		Valuation Technique	Unobservable Inputs
$	31	Income Approach	Total term	5 years
			Conditions	3
			Bond equivalent yield discount rate	0.1	%

Significant increases (decreases) in any of the inputs in isolation would result in a lower (higher) fair value measurement.

Quantitative information regarding the significant unobservable inputs related to the Wise Brothers Acquisition contingent consideration as of June 30, 2015 was as follows (dollars in thousands):



Fair Value		Valuation Technique	Unobservable Inputs
$	150	Income Approach	Total term	2 years
			Conditions	4

Significant increases (decreases) in any of the inputs in isolation would result in a lower (higher) fair value measurement.

The following table shows the gross amount and fair value of the Company’s Term Loan and 7.75% Senior Notes (dollars in thousands):



	June 30, 2015		December 31, 2014
Term Loan:
Carrying value	$	1,903,875	$	1,903,875
Fair value - Level 2	1,808,681		1,856,278
7.75% Senior Notes:
Carrying value	$	610,000	$	610,000
Fair value - Level 2	559,675		617,625

As of June 30, 2015, the Company used trading prices of 95.00% to calculate the fair value of the Term Loan and 91.75% to calculate the fair value of the 7.75% Senior Notes.

As of December 31, 2014, the Company used trading prices of 97.50% to calculate the fair value of the Term Loan and 101.25% to calculate the fair value of the 7.75% Senior Notes.

7. Stockholders’ Equity

The Company is authorized to issue an aggregate of 1,450,644,871 shares of stock divided into four classes consisting of: (i) 750,000,000 shares designated as Class A common stock, (ii) 600,000,000 shares designated as Class B common stock, (iii) 644,871 shares designated as Class C common stock and (iv) 100,000,000 shares of preferred stock, each with a par value of $0.01 per share.

Common Stock

Except with regard to voting and conversion rights, shares of Class A, Class B and Class C common stock are identical in all respects. The preferences, qualifications, limitations, restrictions, and the special or relative rights in respect of the common stock and the various classes of common stock are as follows:

Table of Contents

•

Voting Rights. The holders of shares of Class A common stock are entitled to one vote per share on any matter submitted to a vote of the stockholders of the Company, and the holders of shares of Class C common stock are entitled to ten votes for each share of Class C common stock held. Generally, the holders of shares of Class B common stock are not entitled to vote on any matter. However, holders of Class B common stock and Class C common stock are entitled to a separate class vote on any amendment or modification of any specific rights or obligations of the holders of Class B common stock or Class C common stock, respectively, that does not similarly affect the rights or obligations of the holders of Class A common stock. The holders of Class A common stock and of Class C common stock vote together, as a single class, on all matters submitted to a vote to the stockholders of the Company.

•

Conversion. Each holder of Class B common stock and Class C common stock is entitled to convert at any time all or any part of such holder’s shares into an equal number of shares of Class A common stock; provided, however, that to the extent that such conversion would result in the holder holding more than 4.99% of the Class A common stock following such conversion, the holder will first be required to deliver to the Company an ownership certification to enable the Company to (a) determine that such holder does not have an attributable interest in another entity that would cause the Company to violate applicable FCC rules and regulations and (b) obtain any necessary approvals from the FCC or the Department of Justice. During the year ended December 31, 2014, all of the approximately 15.4 million shares of outstanding Class B common stock were converted into shares of Class A common stock.

After payment of dividends to the holders of any outstanding shares of Series B Preferred Stock, the holders of all classes of common stock are entitled to share ratably in any dividends that may be declared by the board of directors of the Company.

2009 Warrants

In June 2009, in connection with the execution of an amendment to the Company's then-outstanding credit agreement, the Company issued warrants to the lenders thereunder that allow them to acquire up to 1.3 million shares of Class A common stock at an exercise price of $1.17 per share (the “2009 Warrants”). The 2009 Warrants expire on June 29, 2019. The number of shares of Class A common stock issuable upon exercise of the 2009 Warrants is subject to adjustment in certain circumstances, including upon the payment of a dividend in shares of Class A common stock. At June 30, 2015, 0.4 million 2009 Warrants remained outstanding.

Company Warrants

As a component of the Company's September 16, 2011 acquisition of Citadel Broadcasting Corporation (the "Citadel Merger") and the related financing transactions, the Company issued warrants to purchase an aggregate of 71.7 million shares of Class A common stock (the "Company Warrants") under a warrant agreement dated September 16, 2011 (the "Warrant Agreement"). The Company Warrants are exercisable at any time prior to June 3, 2030 at an exercise price of $0.01 per share. The exercise price of the Company Warrants is not subject to any anti-dilution protection, other than standard adjustments in the case of stock splits, dividends and the like. Pursuant to the terms and conditions of the Warrant Agreement, upon the request of a holder, the Company has the discretion to issue, upon exercise of the Company Warrants, shares of Class B common stock in lieu of an equal number of shares of Class A common stock and, upon request of a holder and at the Company’s discretion, the Company has the right to exchange such warrants to purchase an equivalent number of shares of Class B common stock for outstanding warrants to purchase shares of Class A common stock.

Conversion of the Company Warrants is subject to compliance with applicable FCC regulations, and the Company Warrants are exercisable provided that ownership of the Company’s securities by the holder does not cause the Company to violate applicable FCC rules and regulations relating to foreign ownership of broadcasting licenses.

Holders of Company Warrants are entitled to participate ratably in any distributions on the Company’s common stock on an as-exercised basis. No distribution will be made to holders of Company Warrants or common stock if (i) an FCC ruling, regulation or policy prohibits such distribution to holders of Company Warrants or (ii) the Company’s FCC counsel opines that such distribution is reasonably likely to cause (a) the Company to violate any applicable FCC rules or regulations or (b) any holder of Company Warrants to be deemed to hold an attributable interest in the Company.

During the three and six months ended June 30, 2015, approximately 0.2 million and 0.5 million Company Warrants, respectively, were converted into shares of Class A common stock. At June 30, 2015, approximately 1.0 million Company Warrants remained outstanding.

Table of Contents

Crestview Warrants

Also on September 16, 2011, but pursuant to a separate warrant agreement, the Company issued warrants to purchase 7.8 million shares of Class A common stock with an exercise price, as adjusted to date, of $4.34 per share (the "Crestview Warrants"). The Crestview Warrants are exercisable until September 16, 2021, and the per share exercise price is subject to standard weighted average adjustments in the event that the Company issues additional shares of common stock or common stock derivatives for less than the fair market value per share, as defined in the Crestview Warrants, as of the date of such issuance. In addition, the number of shares of Class A common stock issuable upon exercise of the Crestview Warrants, and the exercise price of the Crestview Warrants, are subject to adjustment in the case of stock splits, dividends and the like. As of June 30, 2015, all 7.8 million Crestview Warrants remained outstanding.

8. Stock-Based Compensation Expense

On February 16, 2012, the Company granted time-vesting stock options to purchase 1.4 million shares of Class A common stock to certain Company employees, with an aggregate grant date fair value of $3.3 million. The options have an exercise price of $4.34 per share, with 30% of the awards having vested on each of September 16, 2012 and February 16, 2013, and 20% having vested on each of February 16, 2014 and February 16, 2015.

On December 27, 2012, the Company issued stock options to an officer of the Company exercisable for 0.8 million shares of Class A common stock with an aggregate grant date fair value of $1.1 million. The options have an exercise price of $4.34 per share, and provide for vesting on each of the first four anniversaries of the date of grant, with 30% of the award having vested on each of the first two anniversaries thereof, and 20% of the award vesting on each of the next two anniversaries thereof.

On May 22, 2014, the Company granted 93,312 shares of time-vesting restricted Class A common stock, with an aggregate grant fair value of $0.6 million, to the non-employee directors of the Company with a cliff vesting term of one year.

On May 14, 2015, the Company granted 242,916 shares of time-vesting restricted Class A common stock, with an aggregate grant fair value of $0.6 million, to the non-employee directors of the Company with a cliff vesting term of one year.

During the six months ended June 30, 2015, the Company granted 625,000 stock options with an aggregate grant date fair value of $1.1 million. During the six months ended June 30, 2014, the Company granted 350,000 stock options with an aggregate grant date fair value of $1.7 million. The options range in exercise price from $2.49 to $7.74 per share, and provide for vesting on each of the first four anniversaries of the date of grant, with 30% of the award vesting on each of the first two anniversaries thereof, and 20% of the award vesting on each of the next two anniversaries thereof.

For the three and six months ended June 30, 2015, and 2014, the Company recognized approximately $3.9 million, $7.7 million, $4.2 million and $8.2 million respectively, in stock-based compensation expense related to equity awards.

As of June 30, 2015, unrecognized stock-based compensation expense of approximately $19.5 million related to equity awards is expected to be recognized over a weighted average remaining life of 2.32 years. Unrecognized stock-based compensation expense for equity awards will be adjusted for future changes in estimated forfeitures.

The total fair value of restricted stock awards that vested during the three and six months ended June 30, 2015 was $0.2 million and $0.5 million, respectively. The total fair value of restricted stock awards that vested during the three and six months ended June 30, 2014 was $1.1 million and $2.1 million, respectively. There were no stock options exercised during the six months ended June 30, 2015 and 1.2 million stock options were exercised during the six months ended June 30, 2014.

9. Earnings Per Share

For all periods presented, the Company has disclosed basic and diluted earnings per common share utilizing the two-class method. Basic earnings per common share is calculated by dividing net income available to common shareholders by the weighted average number of shares of common stock outstanding during the period. In accordance with the terms of the Company's certificate of incorporation, the Company allocates undistributed net income after any allocation for preferred stock dividends between each class of common stock on an equal basis.

Non-vested restricted shares of Class A common stock and the Company Warrants are considered participating securities for purposes of calculating basic weighted average common shares outstanding in periods in which the Company records net income. Diluted earnings per share is computed in the same manner as basic earnings per share after assuming issuance of common stock for all potentially dilutive equivalent shares, which includes stock options and certain other warrants to purchase common stock. Antidilutive instruments are not considered in this calculation. Under the two-class method, net income is allocated to common stock and participating securities to the extent that each security may share in earnings, as if all of the earnings (loss) for the period had been distributed. Earnings are allocated to each participating security and common shares equally. The following table sets forth the computation of basic and diluted earnings per common share for the three and six months ended June 30, 2015 and 2014 (amounts in thousands, except per share data):

Table of Contents



	Three Months Ended June 30,				Six Months Ended June 30,
	2015		2014		2015		2014
Basic Income Per Share
Numerator:
Undistributed net income from continuing operations	$	12,299	$	15,137	$	284	$	5,868
Less:
Participation rights of the Company Warrants in undistributed earnings	57		573		1		306
Participation rights of unvested restricted stock in undistributed earnings	10		13		—		7
Basic undistributed net income attributable to common shares	$	12,232	$	14,551	$	283	$	5,555
Denominator:
Basic weighted average shares outstanding	233,279		224,457		233,202		220,104
Basic undistributed net income per share attributable to common shares	$0.05		$0.06		$0.00		$0.03
Diluted Income Per Share:
Numerator:
Undistributed net income from continuing operations	$	12,299	$	15,137	$	284	$	5,868
Less:
Participation rights of the Company Warrants in undistributed net earnings	57		562		1		298
Participation rights of unvested restricted stock in undistributed earnings	10		13		—		7
Basic undistributed net income attributable to common shares	$	12,232	$	14,562	$	283	$	5,563
Denominator:
Basic weighted average shares outstanding	233,279		224,457		233,202		220,104
Effect of dilutive stock options and warrants	207		4,612		250		6,076
Diluted weighted average shares outstanding	233,486		229,069		233,452		226,180
Diluted undistributed net income per share attributable to common shares	$0.05		$0.06		$0.00		$0.02

10. Income Taxes

For the three months ended June 30, 2015, the Company recorded income tax expense of $12.7 million on pre-tax income of $25.0 million, resulting in an effective tax rate for the three months ended June 30, 2015 of approximately 50.8%. For the three months ended June 30, 2014, the Company recorded income tax expense of $10.8 million on pre-tax income of $25.9 million, resulting in an effective tax rate for the three months ended June 30, 2014 of approximately 41.7%.

For the six months ended June 30, 2015, the Company recorded an income tax expense of $2.3 million on a pre-tax income of $2.6 million, resulting in an effective tax rate for the six months ended June 30, 2015 of approximately 88.5%. For the six months ended June 30, 2014, the Company recorded income tax expense of $3.2 million on pre-tax income of $9.0 million, resulting in an effective tax rate for the six months ended June 30, 2014 of approximately 35.6%.

The difference between the effective tax rate and the federal statutory rate of 35.0% for both the three and six months ended June 30, 2015 primarily relates to state and local income taxes, an increase in the valuation allowance with respect to state net operating losses, the tax effect of certain statutory non deductible items, the settlement of uncertain tax positions with the tax authorities and enacted changes to state and local tax laws.

The difference between the effective tax rate and the federal statutory rate of 35.0% for both the three and six months ended June 30, 2014, primarily relates to state and local income taxes, an increase in the valuation allowance with respect to state net operating losses and the tax effect of certain statutory non deductible items.

Table of Contents

The Company continually reviews the adequacy of the valuation allowance and recognizes the benefits of deferred tax assets only as the reassessment indicates that it is more likely than not that the deferred tax assets will be recognized in accordance with ASC Topic 740, Income Taxes ("ASC 740"). As of June 30, 2015, the Company continues to maintain a partial valuation allowance on certain state net operating loss carryforwards for which the Company does not believe they will be able to meet the more likely than not recognition standard for recovery. The valuation of deferred tax assets requires judgment in assessing the likely future tax consequences of events that have been recognized in the Company's financial statements or tax returns as well as future profitability.

We believe our annual effective tax rate before discrete items for fiscal year 2015 will be approximately 44.5%. The difference between the annual estimated effective tax rate and the federal statutory rate of 35% primarily relates to state tax expense and the forecasted increase to the valuation allowance on certain forecasted state net operating losses in 2015. We continue to evaluate tax planning alternatives to recover some or all of our state net operating losses which would reduce our estimated overall annual effective tax rate. The tax effects of adopting any potential tax planning alternatives will be reflected in the financial statements in the period of adoption.

11. Commitments and Contingencies

Future Commitments

The radio broadcast industry’s principal ratings service is Nielsen Audio, which publishes surveys for domestic radio markets. Certain of the Company’s subsidiaries have agreements with Nielsen Audio under which they receive programming ratings materials in a majority of their respective markets. The remaining aggregate obligation under the agreements with Nielsen Audio is approximately $122.7 million and is expected to be paid in accordance with the agreements through December 2017.

The Company engages Katz Media Group, Inc. (“Katz”) as its national advertising sales agent. The national advertising agency contract with Katz contains termination provisions that, if exercised by the Company during the term of the contract, would obligate the Company to pay a termination fee to Katz, calculated based upon a formula set forth in the contract.

On September 13, 2013, the Company and Pulser entered into the Rdio Agreement which provides that Cumulus will act as the exclusive promotional agent for Rdio ad products, including display, mobile, in-line audio, synced banners and other digital inventory that may become available from time to time. In exchange for $75.0 million of promotional commitments over five years, Cumulus will receive 15% of the equity interests of Pulser, with the opportunity to earn additional equity in the form of warrants based on the achievement of certain performance milestones over the term of the Rdio Agreement. The Company records the equity received for services at fair value over the term of the agreement, and evaluates the investment for impairment in each period.

The Company is committed under various contractual agreements to pay for broadcast rights that include news services and to pay for executives, talent, research, weather and other services.

The Company from time to time enters into radio network contractual obligations to guarantee a minimum amount of revenue share to contractual counterparties on certain programming in future years. Generally, these guarantees are subject to decreases dependent on clearance targets achieved. As of June 30, 2015, the Company believes that it will meet such minimum obligations.

On January 2, 2014 (the "Commencement Date”), Merlin Media, LLC (“Merlin”) and the Company entered into an LMA. Under this LMA, the Company is responsible for operating two FM radio stations in Chicago, Illinois, for remaining monthly fees payable to Merlin of approximately $0.4 million, $0.5 million and $0.6 million in the second, third and fourth years following the Commencement Date, respectively, in exchange for the Company retaining the operating profits from these radio stations.

In connection therewith, the Company and Merlin also entered into an agreement pursuant to which the Company has the right to purchase these two FM radio stations until October 4, 2017, for an amount in cash equal to the greater of (i) $70.0 million minus the aggregate amount of monthly fees paid by the Company on or prior to the earlier of the closing date or the date that is four years after the Commencement Date; or (ii) $50.0 million, and Merlin has the right to require the Company to purchase these two FM radio stations at any time during a ten-day period commencing October 4, 2017 for $71.0 million, minus the aggregate amount of monthly fees paid by the Company on or prior to the earlier of the closing date and January 2, 2018.

The Company determined through its review of the requirements of ASC Topic 810, Consolidation ("ASC 810") that the Company is not the primary beneficiary of the LMA with Merlin, and, therefore consolidation of the stations is not required.

Table of Contents

On April 1, 2014, the Company initiated an exit plan for a lease due to a restructuring in connection with the acquisition of WestwoodOne (the "Exit Plan"), which includes charges related to terminated contract costs. As of June 30, 2015, liabilities related to the Exit Plan of $0.4 million were included in accounts payable and accrued expenses and are expected to be paid within one year and $4.1 million of non-current liabilities are included in other liabilities in the condensed consolidated balance sheet. We anticipate no additional future charges for the Exit Plan other than true-ups to closed facilities lease charges and accretion expense.

On April 25, 2014, the Company entered into an LMA with Universal Media Access, LLC “(Universal”) pursuant to which the Company is responsible for operating one FM radio station serving San Jose and San Francisco, California for a fixed fee to Universal of approximately $1.4 million each year for two years in exchange for the Company retaining the operating profits from this radio station.

In connection therewith, the Company and Universal also entered into an agreement pursuant to which the Company has the right to purchase the radio station at any time until April 5, 2016 for $14.8 million minus the aggregate amount of monthly LMA fees paid by the Company on or prior to the earlier of the closing date or October 25, 2015. In addition, Universal has the right to require the Company to purchase the station at any time during a ten-day period commencing April 5, 2016 for $14.8 million, minus the aggregate amount of fees paid by the Company on or prior to the earlier of the closing date and April 25, 2016.

The Company determined through its review of the requirements of ASC 810 that the Company is not the primary beneficiary of the LMA with Universal, and, therefore consolidation of the station is not required.

The Company may be required to pay additional cash consideration in connection with the WFME Asset Exchange in New York and the Wise Brothers Acquisition. In addition, as a component of the Country Weekly Acquisition, the Company entered into an agreement with one of the sellers to collaborate on the production, publication and distribution of Country Weekly for a fee of $1.0 million for a period of 6 years from date of the Country Weekly Acquisition.

Legal Proceedings

We are currently party to, or a defendant in, various claims or lawsuits that are generally incidental to our business. We also expect that from time to time in the future we will be party to, or a defendant in, various claims or lawsuits that are generally incidental to our business. We expect that we will vigorously contest any such claims or lawsuits and believe that the ultimate resolution of any known claim or lawsuit will not have a material adverse effect on our consolidated financial position, results of operations or cash flows.

12. Supplemental Condensed Consolidating Financial Information

At June 30, 2015, Cumulus (the "Parent Guarantor") and certain of its 100% owned subsidiaries (such subsidiaries, the “Subsidiary Guarantors”) provided guarantees of the obligations of Cumulus Holdings (the "Subsidiary Issuer") under the 7.75% Senior Notes. These guarantees are full and unconditional (subject to customary release provisions) as well as joint and several. Certain of the Subsidiary Guarantors may be subject to restrictions on their respective ability to distribute earnings to Cumulus Holdings or the Parent Guarantor. Not all of the subsidiaries of Cumulus and Cumulus Holdings guarantee the 7.75% Senior Notes (such non-guaranteeing subsidiaries, collectively, the “Subsidiary Non-guarantors”).

The following tables present (i) unaudited condensed consolidated statements of operations for the three and six months ended June 30, 2015 and 2014, (ii) unaudited condensed consolidated balance sheets as of June 30, 2015 and December 31, 2014, and (iii) unaudited condensed consolidated statements of cash flows for the six months ended June 30, 2015 and 2014, of each of the Parent Guarantor, Cumulus Holdings, the Subsidiary Guarantors, and the Subsidiary Non-guarantors.

Investments in consolidated subsidiaries are held primarily by the Parent Guarantor in the net assets of its subsidiaries and have been presented using the equity method of accounting. The “Eliminations” entries in the following tables primarily eliminate investments in subsidiaries and intercompany balances and transactions. The columnar presentations in the following tables are not consistent with the Company’s business groups; accordingly, this basis of presentation is not intended to present the Company’s financial condition, results of operations or cash flows on a consolidated basis.

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Three Months Ended June 30, 2015

(Dollars in thousands)

(Unaudited)



	Cumulus Media Inc. (Parent Guarantor)			Cumulus Media Holdings Inc. (Subsidiary Issuer)			Subsidiary Guarantors			Subsidiary Non-guarantors			Eliminations			Total Consolidated
Net revenue	$	—		$	125		$	299,209		$	—		$	—		$	299,334
Operating expenses:
Content costs	—			—			91,019			—			—			91,019
Selling, general & administrative expenses	—			—			118,017			531			—			118,548
Depreciation and amortization	—			356			25,368			—			—			25,724
LMA fees	—			—			2,572			—			—			2,572
Corporate expenses (including stock-based compensation expense of $3,880)	—			12,496			—			—			—			12,496
Gain on sale of assets or stations	—			—			(84		)	—			—			(84		)
Impairment charges - equity interest in Pulser Media Inc.	—			—			1,056			—			—			1,056
Total operating expenses	—			12,852			237,948			531			—			251,331
Operating (loss) income	—			(12,727		)	61,261			(531		)	—			48,003
Non-operating (expense) income:
Interest (expense) income, net	(2,184		)	(33,181		)	27			(47		)	—			(35,385		)
Other income, net	—			—			12,373			—			—			12,373
Total non-operating (expense) income, net	(2,184		)	(33,181		)	12,400			(47		)	—			(23,012		)
(Loss) income before income taxes	(2,184		)	(45,908		)	73,661			(578		)	—			24,991
Income tax benefit (expense)	867			23,164			(29,248		)	(7,475		)	—			(12,692		)
(Loss) income from continuing operations	(1,317		)	(22,744		)	44,413			(8,053		)	—			12,299
Earnings (loss) from consolidated subsidiaries	13,616			36,360			(8,053		)	—			(41,923		)	—
Net income (loss)	$	12,299		$	13,616		$	36,360		$	(8,053	)	$	(41,923	)	$	12,299

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Six Months Ended June 30, 2015

(Dollars in thousands)

(Unaudited)



	Cumulus Media Inc. (Parent Guarantor)			Cumulus Media Holdings Inc. (Subsidiary Issuer)			Subsidiary Guarantors			Subsidiary Non-guarantors			Eliminations			Total Consolidated
Net revenue	$	—		$	250		$	570,163		$	—		$	—		$	570,413
Operating expenses:
Content costs	—			—			191,826			—			—			191,826
Selling, general & administrative expenses	—			—			233,794			1,061			—			234,855
Depreciation and amortization	—			616			50,419			—			—			51,035
LMA fees	—			—			5,070			—			—			5,070
Corporate expenses (including stock-based compensation expense of $7,743)	—			25,963			—			—			—			25,963
Loss on sale of assets or stations	—			—			735			—			—			735
Impairment charges - equity interest in Pulser Media Inc.	—			—			1,056			—			—			1,056
Total operating expenses	—			26,579			482,900			1,061			—			510,540
Operating (loss) income	—			(26,329		)	87,263			(1,061		)	—			59,873
Non-operating (expense) income:
Interest (expense) income, net	(4,367		)	(65,934		)	385			(95		)	—			(70,011		)
Other income, net	—			—			12,757			—			—			12,757
Total non-operating (expense) income, net	(4,367		)	(65,934		)	13,142			(95		)	—			(57,254		)
(Loss) income before income taxes	(4,367		)	(92,263		)	100,405			(1,156		)	—			2,619
Income tax benefit (expense)	1,734			51,406			(39,865		)	(15,610		)	—			(2,335		)
(Loss) income from continuing operations	(2,633		)	(40,857		)	60,540			(16,766		)	—			284
Earnings (loss) from consolidated subsidiaries	2,917			43,774			(16,766		)	—			(29,925		)	—
Net income (loss)	$	284		$	2,917		$	43,774		$	(16,766	)	$	(29,925	)	$	284

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Three Months Ended June 30, 2014

(Dollars in thousands)

(Unaudited)



	Cumulus Media Inc. (Parent Guarantor)			Cumulus Media Holdings Inc. (Subsidiary Issuer)			Subsidiary Guarantors			Subsidiary Non-guarantors			Eliminations			Total Consolidated
Net revenue	$	—		$	125		$	328,122		$	—		$	—		$	328,247
Operating expenses:
Content costs	—			—			101,802			—			—			101,802
Selling, general & administrative expenses	—			—			117,837			552			—			118,389
Depreciation and amortization	—			459			28,612			—			—			29,071
LMA fees	—			—			1,648			—			—			1,648
Corporate expenses (including stock-based compensation expense of $4,154)	—			19,264			—			—			—			19,264
Gain on sale of assets or stations	—			—			(360		)	—			—			(360		)
Total operating expenses	—			19,723			249,539			552			—			269,814
Operating (loss) income	—			(19,598		)	78,583			(552		)	—			58,433
Non-operating (expense) income:
Interest (expense) income, net	(2,406		)	(33,987		)	342			(75		)	—			(36,126		)
Other income, net	—			—			3,593			—			—			3,593
Total non-operating (expense) income, net	(2,406		)	(33,987		)	3,935			(75		)	—			(32,533		)
(Loss) income before income taxes	(2,406		)	(53,585		)	82,518			(627		)	—			25,900
Income tax benefit (expense)	799			18,253			(30,070		)	255			—			(10,763		)
(Loss) income from continuing operations	(1,607		)	(35,332		)	52,448			(372		)	—			15,137
Earnings (loss) from consolidated subsidiaries	16,744			52,076			(372		)	—			(68,448		)	—
Net income (loss)	$	15,137		$	16,744		$	52,076		$	(372	)	$	(68,448	)	$	15,137

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Six Months Ended June 30, 2014

(Dollars in thousands)

(Unaudited)



	Cumulus Media Inc. (Parent Guarantor)			Cumulus Media Holdings Inc. (Subsidiary Issuer)			Subsidiary Guarantors			Subsidiary Non-guarantors			Eliminations			Total Consolidated
Net revenue	$	—		$	229		$	620,062		$	—		$	—		$	620,291
Operating expenses:
Content costs	—			—			210,295			—			—			210,295
Selling, general & administrative expenses	—			—			232,581			1,143			—			233,724
Depreciation and amortization	—			917			57,035			—			—			57,952
LMA fees	—			—			3,205			—			—			3,205
Corporate expenses (including stock-based compensation expense of $8,245)	—			38,458			—			—			—			38,458
Gain on sale of assets or stations	—			—			(898		)	—			—			(898		)
Total operating expenses	—			39,375			502,218			1,143			—			542,736
Operating (loss) income	—			(39,146		)	117,844			(1,143		)	—			77,555
Non-operating (expense) income:
Interest (expense) income, net	(4,981		)	(67,583		)	672			(169		)	—			(72,061		)
Other income, net	—			—			3,529			—			—			3,529
Total non-operating (expense) income, net	(4,981		)	(67,583		)	4,201			(169		)	—			(68,532		)
(Loss) income before income taxes	(4,981		)	(106,729		)	122,045			(1,312		)	—			9,023
Income tax benefit (expense)	1,741			37,314			(42,669		)	459			—			(3,155		)
(Loss) income from continuing operations	(3,240		)	(69,415		)	79,376			(853		)	—			5,868
Earnings (loss) from consolidated subsidiaries	9,108			78,523			(853		)	—			(86,778		)	—
Net income (loss)	$	5,868		$	9,108		$	78,523		$	(853	)	$	(86,778	)	$	5,868

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

June 30, 2015

(Dollars in thousands, except for share and per share data)

(Unaudited)



	Cumulus Media Inc. (Parent Guarantor)			Cumulus Media Holdings Inc. (Subsidiary Issuer)		Subsidiary Guarantors		Subsidiary Non-guarantors			Eliminations			Total Consolidated
Assets
Current assets:
Cash and cash equivalents	$	—		$	32,734	$	—	$	—		$	—		$	32,734
Restricted cash	—			8,421		—		—			—			8,421
Accounts receivable, less allowance for doubtful accounts of $5,677	—			—		—		242,867			—			242,867
Trade receivable	—			—		3,870		—			—			3,870
Asset held for sale	—			—		45,157		—			—			45,157
Prepaid expenses and other current assets	—			49,053		23,104		—			—			72,157
Total current assets	—			90,208		72,131		242,867			—			405,206
Property and equipment, net	—			3,553		186,329		—			—			189,882
Broadcast licenses	—			—		—		1,593,939			—			1,593,939
Other intangible assets, net	—			—		209,046		—			—			209,046
Goodwill	—			—		1,253,065		—			—			1,253,065
Investment in consolidated subsidiaries	639,666			4,246,683		1,079,019		—			(5,965,368		)	—
Intercompany receivables, net	—			90,800		1,545,389		—			(1,636,189		)	—
Other assets	—			30,335		40,924		649			(15,418		)	56,490
Total assets	$	639,666		$	4,461,579	$	4,385,903	$	1,837,455		$	(7,616,975	)	$	3,707,628
Liabilities and Stockholders’ Equity (Deficit)
Current liabilities:
Accounts payable and accrued expenses	$	—		$	27,796	$	89,690	$	—		$	—		$	117,486
Trade payable	—			—		4,687		—			—			4,687
Total current liabilities	—			27,796		94,377		—			—			122,173
Long-term debt, excluding 7.75% Senior Notes	—			1,877,239		—		—			—			1,877,239
7.75% Senior Notes	—			610,000		—		—			—			610,000
Other liabilities	—			4,356		44,843		—			—			49,199
Intercompany payables, net	90,151			1,302,522		—		243,516			(1,636,189		)	—
Deferred income taxes	—			—		—		514,920			(15,418		)	499,502
Total liabilities	90,151			3,821,913		139,220		758,436			(1,651,607		)	3,158,113
Stockholders’ equity (deficit):
Class A common stock, par value $0.01 per share; 750,000,000 shares authorized; 255,443,945 shares issued and 233,048,303 shares outstanding	2,553			—		—		—			—			2,553
Class C common stock, par value $0.01 per share; 644,871 shares authorized, issued and outstanding	6			—		—		—			—			6
Treasury stock, at cost, 22,395,642 shares	(229,198		)	—		—		—			—			(229,198		)
Additional paid-in-capital	1,606,220			253,619		4,212,541		2,070,972			(6,537,132		)	1,606,220
Accumulated (deficit) equity	(830,066		)	386,047		34,142		(991,953		)	571,764			(830,066		)
Total stockholders’ equity (deficit)	549,515			639,666		4,246,683		1,079,019			(5,965,368		)	549,515
Total liabilities and stockholders’ equity (deficit)	$	639,666		$	4,461,579	$	4,385,903	$	1,837,455		$	(7,616,975	)	$	3,707,628

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

December 31, 2014

(Dollars in thousands, except for share and per share data)

(Unaudited)



	Cumulus Media Inc. (Parent Guarantor)			Cumulus Media Holdings Inc. (Subsidiary Issuer)		Subsidiary Guarantors			Subsidiary Non-guarantors			Eliminations			Total Consolidated
Assets
Current assets:
Cash and cash equivalents	$	—		$	7,268	$	3		$	—		$	—		$	7,271
Restricted cash	—			10,055		—			—			—			10,055
Accounts receivable, less allowance for doubtful accounts of $6,004	—			—		—			248,308			—			248,308
Trade receivable	—			—		2,455			—			—			2,455
Asset held for sale	—			—		15,007			—			—			15,007
Prepaid expenses and other current assets	—			66,020		21,710			—			—			87,730
Total current assets	—			83,343		39,175			248,308			—			370,826
Property and equipment, net	—			2,653		218,844			—			—			221,497
Broadcast licenses	—			—		—			1,596,715			—			1,596,715
Other intangible assets, net	—			—		243,640			—			—			243,640
Goodwill	—			—		1,253,823			—			—			1,253,823
Investment in consolidated subsidiaries	627,363			4,154,147		1,097,404			—			(5,878,914		)	—
Intercompany receivables, net	—			86,527		1,462,776			—			(1,549,303		)	—
Other assets	—			32,776		25,420			744			—			58,940
Total assets	$	627,363		$	4,359,446	$	4,341,082		$	1,845,767		$	(7,428,217	)	$	3,745,441
Liabilities and Stockholders’ Equity (Deficit)
Current liabilities:
Accounts payable and accrued expenses	$	—		$	30,322	$	121,336		$	—		$	—		$	151,658
Trade payable	—			—		3,964			—			—			3,964
Total current liabilities	—			30,322		125,300			—			—			155,622
Long-term debt, excluding 7.75% Senior Notes	—			1,875,127		—			—			—			1,875,127
7.75% Senior Notes	—			610,000		—			—			—			610,000
Other liabilities	—			2,166		52,955			—			—			55,121
Intercompany payables, net	85,783			1,214,468		—			249,052			(1,549,303		)	—
Deferred income taxes	—			—		8,680			499,311			—			507,991
Total liabilities	85,783			3,732,083		186,935			748,363			(1,549,303		)	3,203,861
Stockholders’ equity (deficit):
Class A common stock, par value $0.01 per share; 750,000,000 shares authorized; 254,997,925 shares issued and 232,378,371 shares outstanding	2,549			—		—			—			—			2,549
Class C common stock, par value $0.01 per share; 644,871 shares authorized, issued and outstanding	6			—		—			—			—			6
Treasury stock, at cost, 22,619,554 shares	(231,588		)	—		—			—			—			(231,588		)
Additional paid-in-capital	1,600,963			244,233		4,163,779			2,072,591			(6,480,603		)	1,600,963
Accumulated (deficit) equity	(830,350		)	383,130		(9,632		)	(975,187		)	601,689			(830,350		)
Total stockholders’ equity (deficit)	541,580			627,363		4,154,147			1,097,404			(5,878,914		)	541,580
Total liabilities and stockholders’ equity (deficit)	$	627,363		$	4,359,446	$	4,341,082		$	1,845,767		$	(7,428,217	)	$	3,745,441

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Six Months Ended June 30, 2015

(Dollars in thousands)

(Unaudited)



	Cumulus Media Inc. (Parent Guarantor)			Cumulus Media Holdings Inc. (Subsidiary Issuer)			Subsidiary Guarantors			Subsidiary Non-guarantors			Eliminations			Total Consolidated
Cash flows from operating activities:
Net income (loss)	$	284		$	2,917		$	43,774		$	(16,766	)	$	(29,925	)	$	284
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
Depreciation and amortization	—			616			50,419			—			—			51,035
Amortization of debt issuance costs/discounts	—			4,617			—			95			—			4,712
Provision for doubtful accounts	—			—			2,417			—			—			2,417
Loss on sale of assets or stations	—			—			735			—			—			735
Impairment charges - equity interest in Pulser Media Inc.	—			—			1,056			—			—			1,056
Deferred income taxes	(1,734		)	(50,894		)	39,865			15,610			—			2,847
Stock-based compensation expense	—			7,743			—			—			—			7,743
(Earnings) loss from consolidated subsidiaries	(2,917		)	(43,774		)	16,766			—			29,925			—
Changes in assets and liabilities	—			152,329			(188,495		)	1,061			—			(35,105		)
Net cash (used in) provided by operating activities	(4,367		)	73,554			(33,463		)	—			—			35,724
Cash flows from investing activities
Proceeds from sale of assets or stations	—			—			3,055			—			—			3,055
Restricted cash	—			1,634			—			—			—			1,634
Capital expenditures	—			(1,516		)	(13,344		)	—			—			(14,860		)
Net cash provided by (used in) investing activities	—			118			(10,289		)	—			—			(10,171		)
Cash flows from financing activities:
Intercompany transactions, net	4,364			(48,113		)	43,749			—			—			—
Tax withholding payments on behalf of employees	—			(93		)	—			—			—			(93		)
Proceeds from exercise of warrants	3			—			—			—			—			3
Net cash provided by (used in) financing activities	4,367			(48,206		)	43,749			—			—			(90		)
Increase (decrease) in cash and cash equivalents	—			25,466			(3		)	—			—			25,463
Cash and cash equivalents at beginning of period	—			7,268			3			—			—			7,271
Cash and cash equivalents at end of period	$	—		$	32,734		$	—		$	—		$	—		$	32,734

Table of Contents

CUMULUS MEDIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Six Months Ended June 30, 2014

(Dollars in thousands)

(Unaudited)



	Cumulus Media Inc. (Parent Guarantor)			Cumulus Media Holdings Inc. (Subsidiary Issuer)			Subsidiary Guarantors			Subsidiary Non-guarantors			Eliminations			Total Consolidated
Cash flows from operating activities:
Net income (loss)	$	5,868		$	9,108		$	78,523		$	(853	)	$	(86,778	)	$	5,868
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
Depreciation and amortization	—			917			57,035			—			—			57,952
Amortization of debt issuance costs/discount	—			4,558			—			96			—			4,654
Provision for doubtful accounts	—			—			1,828			—			—			1,828
Gain on sale of assets or stations	—			—			(898		)	—			—			(898		)
Fair value adjustment of derivative instruments	—			21			—			—			—			21
Deferred income taxes	(1,741		)	(37,314		)	42,669			(459		)	—			3,155
Stock-based compensation expense	—			8,245			—			—			—			8,245
(Loss) earnings from consolidated subsidiaries	(9,108		)	(78,523		)	853			—			86,778			—
Changes in assets and liabilities	—			168,519			(199,055		)	(8,784		)	—			(39,320		)
Net cash (used in) provided by operating activities	(4,981		)	75,531			(19,045		)	(10,000		)	—			41,505
Cash flows from investing activities:
Proceeds from sale of assets or stations	—			—			14,069			—			—			14,069
Restricted cash	—			(240		)	—			—			—			(240		)
Capital expenditures	—			(86		)	(11,162		)	—			—			(11,248		)
Net cash (used in) provided by investing activities	—			(326		)	2,907			—			—			2,581
Cash flows from financing activities:
Intercompany transactions, net	(7,528		)	(43,775		)	16,303			35,000			—			—
Repayments of borrowings under term loans and revolving credit facilities	—			(31,125		)	—			(35,000		)	—			(66,125		)
Proceeds from borrowings under term loans and revolving credit facilities	—			—			—			10,000			—			10,000
Tax withholding payments on behalf of employees	—			(1,320		)	—			—			—			(1,320		)
Proceeds from exercise of warrants	103			—			—			—			—			103
Proceeds from exercise of options	602			—			—			—			—			602
Deferred financing costs	—			(21		)	—			—			—			(21		)
Net cash (used in) provided by financing activities	(6,823		)	(76,241		)	16,303			10,000			—			(56,761		)
(Decrease) increase in cash and cash equivalents	(11,804		)	(1,036		)	165			—			—			(12,675		)
Cash and cash equivalents at beginning of period	11,804			20,988			—			—			—			32,792
Cash and cash equivalents at end of period	$	—		$	19,952		$	165		$	—		$	—		$	20,117

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

In the following Management's Discussion and Analysis, we provide information regarding the following areas:



l	General Overview;
l	Results of Operations; and
l	Liquidity and Capital Resources.

General Overview

The following discussion of our financial condition and results of operations should be read in conjunction with our unaudited condensed consolidated financial statements and notes thereto included elsewhere in this quarterly report and our audited consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2014. This discussion, as well as various other sections of this quarterly report, contains and refers to statements that constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Such statements relate to our intent, belief or current expectations primarily with respect to our future operating, financial and strategic performance. Any such forward-looking statements are not guarantees of future performance and may involve risks and uncertainties. Actual results may differ from those contained in or implied by the forward-looking statements as a result of various factors, including, but not limited to, risks and uncertainties relating to the need for additional funds to execute our business strategy, our ability to access borrowings under our revolving credit facility, our ability from time to time to renew one or more of our broadcast licenses, changes in interest rates, changes in the value of any of our investments, our ability to complete any acquisitions pending from time to time, the timing, costs and synergies resulting from the integration of any completed acquisitions, our ability to eliminate certain costs, our ability to manage rapid growth, the popularity of radio as a broadcasting and advertising medium, changing consumer tastes, any material changes from the preliminary to final purchase price allocations in completed acquisitions, the impact of general economic conditions in the United States or in specific markets in which we currently do, or expect to do, business, industry conditions, including existing competition and future competitive technologies, cancellation, disruptions or postponements of advertising schedules in response to national or world events, our ability to generate revenue from new sources, including technology-based initiatives, the impact of regulatory rules or proceedings that may affect our business, or any acquisitions, from time to time, and other risk factors described from time to time in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2014 and any subsequently filed Quarterly Reports on Form 10-Q. Many of these risks and uncertainties are beyond our control, and the unexpected occurrence or failure to occur of any such events or matters could significantly alter our actual results of operations or financial condition.

For additional information about certain of the matters discussed and described in the following Management’s Discussion and Analysis of Financial Condition and Results of Operations, including certain defined terms used herein, see the notes to the accompanying unaudited condensed consolidated financial statements included elsewhere in this quarterly report.

Our Business

We combine high-quality local radio programming with iconic, nationally syndicated media, sports and entertainment brands in order to deliver premium choices for listeners, provide substantial reach for advertisers and create opportunities for long term growth and shareholder value. We believe we are well-positioned in the widening digital audio space through our significant stake in the Rdio digital music service, featuring over 30 million songs on-demand in addition to custom playlists and exclusive curated channels. We are also the leading provider of country music and lifestyle content through our NASH brand, which serves country fans through radio programming, NASH magazine, concerts, licensed products and television/video. Our recent acquisition of WestwoodOne gives us additional scale and an iconic radio industry brand to further syndicate our proprietary content and programming rights onto non-owned radio stations, satellite radio, and new online platforms. WestwoodOne also serves as our brand identity to reach national advertisers, complementing hundreds of well-known Cumulus radio local sales brands.

We generate revenue through monetization of this programming content and other sources across four major product lines. These are broadcast advertising, digital advertising, political advertising, and non-advertising based license fees.

Table of Contents

Broadcast advertising revenue. We generate most of our overall revenue through the sale of commercial advertising time to local, national and network clients across our 460 owned and operated radio stations and approximately 8,500 radio broadcast affiliations. Local spot advertising is sold by approximately 900 Cumulus employed sales executives across 90 U.S. media markets (including eight of the top ten). National spot advertising for our owned and operated stations is outsourced to Katz Media, which markets itself to advertisers as WestwoodOne Media Sales. Network advertising airing across our owned, operated and affiliated stations is sold by Cumulus employed account executives in regional hubs across the United States under the WestwoodOne Networks brand. At June 30, 2015, under LMAs, we also provided sales and marketing services for 11 radio stations in the United States.

Digital advertising revenue. We also generate revenue from the sale of advertising and promotional opportunities across our streaming audio network, digital commerce platform, websites and mobile applications. We operate the fourth largest streaming audio advertising network in the United States, including owned and operated internet radio simulcast stations, Rdio.com, and other third party internet companies with whom we have advertising reseller agreements. Our digital commerce platform utilizes couponing and discount daily deals to create promotional opportunities for local and national merchants under our Sweetjack, SweetDeals and Incentrev brands. We also sell banner and other display ads across more than 400 local radio station websites, mobile applications, and ancillary custom client microsites.

Political advertising revenue. We generate political advertising revenue across all of our broadcast and digital assets, but highlight it as a separate category to distinguish its highly cyclical nature versus core revenue. Political advertising is generally strongest during even-numbered years, especially in the fourth quarter of such years, when most national and state elections are conducted. In addition to candidate advertising revenue, we also receive advertising revenue from special interest and advocacy groups.

License Fees & Other. All other non-advertising based revenue types where the Company participates are aggregated in our License Fee & Other revenue category. This includes cash based fees we receive for content licensing, third party network compensation, proprietary software licensing, subleases and rents, and all other revenue.

Operating Overview

We believe that we have created a leading national audio advertising platform that allows us to leverage and expand upon our strengths, market presence and programming. Specifically we have an extensive radio station portfolio, including a presence in eight of the top 10 markets, and broad diversity in format, listener base, geography, advertiser base and revenue stream, designed to reduce our dependence on any single demographic, region or industry. As the largest pure-play radio broadcaster in the United States, the Company provides exclusive content that is fully distributed through approximately 460 owned and operated stations in 90 U.S. media markets, approximately 8,500 broadcast radio affiliates and numerous digital channels. Our nationwide platform generates premium content distributable through both broadcast and digital platforms, and our scale allows larger, significant investments in the local digital media marketplace enabling us to leverage our local digital platforms and strategies, including our social commerce initiatives, across additional markets. Our websites average over 9.6 million page views from approximately 5.3 million unique users on a monthly basis and stream music to approximately 4.6 million unique users each month. We believe our national platform perspective allows us to optimize our available advertising inventory while providing holistic and comprehensive solutions for our customers.

We further believe that our capital structure provides adequate liquidity and scale for us to operate and grow our current business, as well as pursue and finance potential strategic acquisitions in the future.

Table of Contents

Liquidity Considerations

Historically, our principal needs for funds have been for acquisitions, expenses associated with our station, network advertising and corporate operations, capital expenditures, and interest and debt service payments. We believe that our funding needs in the future will be for substantially similar matters.

Our principal sources of funds have primarily been cash flow from operations and borrowings under credit facilities in existence from time to time. Our cash flow from operations is subject to factors such as changes in demand due to shifts in population, station listenership, demographics, audience tastes, and fluctuations in preferred advertising media. In addition, customers may not be able to pay, or may delay payment of, accounts receivable that are owed to us, which risks may be exacerbated in challenging economic periods. In recent periods, management has taken steps to mitigate this risk through heightened collection efforts and enhancements to our credit approval process, although no assurances as to the longer-term success of these efforts can be provided. In addition, we believe that our national platform and extensive station portfolio representing a broad diversity in format, listener base, geography, and advertiser base helps us maintain a more stable revenue stream by reducing our dependence on any single demographic, region or industry. We continually monitor our capital structure and from time to time have evaluated, and expect that we will continue to evaluate future opportunities to obtain additional public or private capital from the divestiture of radio stations or other assets that are not a part of, or do not complement, our strategic operations, as well as the issuance of equity and/or debt securities, in each case subject to market and other conditions in existence at the appropriate time. No assurances can be provided that any source of funds would be available when needed on terms acceptable to the Company, or at all.

In furtherance of our strategy, we have entered into various agreements intended to strengthen our balance sheet and improve our cash flows. We are party to an Amended and Restated Credit Agreement, dated as of December 23, 2013 (the "Credit Agreement"). The Credit Agreement consists of a $2.025 billion term loan (the “Term Loan”) maturing in December 2020 and a $200.0 million revolving credit facility (the "Revolving Credit Facility") maturing in December 2018. Under the Revolving Credit Facility, up to $30.0 million of availability may be drawn in the form of letters of credit.

In the event amounts are outstanding under the Revolving Credit Facility or any letters of credit are outstanding that have not been collateralized by cash as of the end of each quarter, the Credit Agreement requires compliance with a consolidated first lien leverage ratio covenant. The required ratio at June 30, 2015 was 5.50 to 1, and that ratio periodically decreases until it reaches 4.0 to 1 on March 31, 2018. As we currently have no borrowings outstanding under the Revolving Credit Facility, the Company is not required to comply with that ratio. However, as of June 30, 2015 the Company's leverage was greater than the required ratio and, as a result, the Company did not have access to borrowings under the Revolving Credit Facility. The Company will not regain access to such borrowings until it is able to satisfy the first lien ratio requirement that would permit such borrowings.

We have also entered into a 5-year, $50.0 million revolving accounts receivable securitization facility, dated as of December 6, 2013 (the “Securitization Facility”) with General Electric Capital Corporation, as a lender, as swing line lender and as administrative agent (together with any other lenders party thereto from time to time, the “Lenders”). In connection with the entry into the Securitization Facility, pursuant to a Receivables Sale and Servicing Agreement, dated as of December 6, 2013 (the “Sale Agreement”), certain subsidiaries of the Company (collectively, the "Originators") may sell and/or contribute their existing and future accounts receivable to a special purpose entity and wholly owned subsidiary of the Company (the “SPV”). The SPV may thereafter make borrowings from the Lenders, which borrowings are secured by those receivables, pursuant to a Receivables Funding and Administration Agreement, dated as of December 6, 2013 (the “Funding Agreement”).

At June 30, 2015, our long-term debt consisted of $1.904 billion outstanding under the Term Loan and $610.0 million in 7.75% Senior Notes. No amounts were outstanding under the Revolving Credit Facility or the Securitization Facility.

We have assessed the current and expected business climate, our current and expected needs for funds and our current and expected sources of funds and determined, based on our financial condition as of June 30, 2015, that cash on hand, cash expected to be generated from operating activities, and cash expected to be available from various financing sources, excluding access to the Revolving Credit Facility, will be sufficient to satisfy our anticipated financing needs for working capital, capital expenditures, interest and debt service payments, and any repurchases of securities and other debt obligations for at least the next twelve months.

Table of Contents

Critical Accounting Policies and Estimates

Intangible Assets

We have significant intangible assets recorded comprised primarily of broadcast licenses and goodwill acquired through acquisitions. We evaluate on an interim basis if events or circumstances indicate that broadcast licenses or goodwill may be impaired. The Company performs its annual impairment testing of broadcast licenses and goodwill during the fourth quarter.

As a result of certain developments in our business, we performed an interim goodwill impairment assessment as of June 30, 2015, based on the income approach, for each of our reporting units. The income approach provides an estimate of fair value based on discounted expected future cash flows. Based on the results of the interim goodwill impairment analysis the Company determined that no impairment was required to be recorded for Reporting Units 1 or 2 as these reporting units passed the first step of goodwill impairment testing. However, the interim impairment test of our goodwill indicated that the fair value of Reporting Unit 1 exceeded its carrying value by less than 10%. The percentage by which the fair value exceeded the carrying value of Reporting Unit 1 as of December 31, 2014 was approximately 30%. Reporting Unit 1 had indicated fair values of $1.9 billion and $2.5 billion as of June 30, 2015 and December 31, 2014, respectively.

Significant judgments required to estimate the fair value of reporting units include estimating future cash flows, near-term and long-term revenue growth, and determining appropriate discount rates, among other assumptions. Any adverse changes in these estimates and assumptions could result in materially different determinations of fair value, and could result in the Company recording goodwill impairment at a future reporting date, which charges could be material. In addition, if market conditions or operational performance of any of our reporting units were to deteriorate, and there was no expectation that conditions or their performance would improve within a reasonable period of time, or if an event was to occur or circumstances change that would reduce the fair value of a reporting unit's goodwill below the amounts reflected in the balance sheet, we may be required to recognize an impairment charge in future periods, which could be material. Although we did not record any goodwill impairment charges during the six months ended June 30, 2015, given the factors described above, we cannot make any assurances that we will not be required to incur any material impairment charges in any future periods.

Investments

We are have entered into an agreement with Pulser Media Inc. (the parent company of Rdio) (the "Rdio Agreement") under which we act as the exclusive promotional agent for Rdio ad products, including display, mobile, in-line audio, synced banners and other digital inventory that may become available from time to time. In exchange for $75.0 million of promotional commitments over five years, we will receive 15% of the equity interests of Pulser, with the opportunity to earn additional equity in the form of warrants based on the achievement of certain performance milestones over the term of the Rdio Agreement. We record the equity received for services at fair value. The fair value of the equity interest in Pulser is determined using a discounted cash flow model to arrive at an enterprise value and per share price for the investment which are inputs that are supported by little or no market activity. Due to the volatility in market conditions that have an impact on Pulser's operations, during the six months ended June 30, 2015, we recognized a non-cash impairment charge of $1.1 million related to the decline in the fair value of our equity interest in Pulser. We cannot make any assurances that we will not be required to incur further impairment charges in any future periods.

Advertising Revenue and Adjusted EBITDA

Our primary source of revenue is the sale of advertising time. Our sales of advertising time are primarily affected by the demand from local, regional and national advertisers, which impacts the advertising rates charged by us. Advertising demand and rates are based primarily on the ability to attract audiences in the demographic groups targeted by its advertisers, as measured principally by various ratings agencies on a periodic basis. We endeavor to develop strong listener loyalty, and we believe that the diversification of our formats and programs helps to insulate us from the effects of changes in the musical tastes of the public with respect to any particular format as a substantial portion of our revenue comes from non-music format and proprietary content. In addition, we believe that the platform that we own and operate, which has increased diversity in terms of format, listener base, geography, advertiser base and revenue stream as a result of our acquisitions and the development of our strategy to focus on radio stations in larger markets and geographically strategic regional clusters, will further reduce our revenue dependence on any single demographic, region or industry. Our larger markets are also supported with content through network programming.

Table of Contents

We strive to maximize revenue by managing our on-air inventory of advertising time and adjusting prices up or down based on supply and demand. The optimal number of advertisements available for sale depends on the programming format of a particular radio program. Each sales vehicle has a general target level of on-air inventory available for advertising. This target level of advertising inventory may vary at different times of the day but tends to remain stable over time. We seek to broaden our base of advertisers in each of our markets by providing a wide array of audience demographic segments across each cluster of stations, thereby providing each of our potential advertisers with an effective means of reaching a targeted demographic group. Our advertising contracts are generally short-term. We generate most of our revenue from local and regional advertising, which is sold primarily by a station’s sales staff. Local and regional advertising typically represents a majority of our net revenues.

In addition to local advertising revenues, we monetize our available inventory in both national spot and network sales marketplaces using our national platform. To effectively deliver our network advertising for our customers, we distribute content and programming through third party affiliates in order to achieve a broader national audience. Typically, in exchange for the right to broadcast radio network programming, third party affiliates remit a portion of their advertising time, which is then aggregated into packages focused on specific demographic groups and sold by us to our advertiser clients that want to reach the listeners who comprise those demographic groups on a national basis.

In the broadcasting industry, we sometimes utilize trade or barter agreements that exchange advertising time for goods or services such as travel or lodging, instead of for cash. Trade revenue totaled $17.6 million and $16.6 million for the six months ended June 30, 2015 and 2014, respectively.

Our advertising revenues vary by quarter throughout the year. As is typical with advertising revenue supported businesses, our first calendar quarter typically produces the lowest revenues of a last twelve month period, as advertising generally declines following the winter holidays. The second and fourth calendar quarters typically produce the highest revenues for the year. We continually evaluate opportunities to increase revenues through new platforms, including technology based initiatives. As a result of those revenue increasing opportunities through new platforms, our operating results in any period may be affected by the incurrence of advertising and promotion expenses that typically do not have an effect on revenue generation until future periods, if at all. In addition, as part of this evaluation we also from time to time reorganize and discontinue certain redundant and/or unprofitable content vehicles across our platform which we expect will impact our broadcast revenues in the future. To date inflation has not had a material effect on our revenues or results of operations, although no assurances can be provided that material inflation in the future would not materially adversely affect us.

Adjusted EBITDA is the financial metric utilized by management to analyze the cash flow generated by our business. This measure isolates the amount of income generated by our core operations after the incurrence of corporate, general and administrative expenses. Management also uses this measure to determine the contribution of our core operations, including the corporate resources employed to manage the operations, to the funding of our other operating expenses and to the funding of debt service and acquisitions. In addition, Adjusted EBITDA is a key metric for purposes of calculating and determining our compliance with certain covenants contained in our Credit Agreement.

In deriving this measure, management excludes depreciation, amortization, and stock-based compensation expense, as these do not represent cash payments for activities directly related to our core operations. Management excludes any gain or loss on the exchange or sale of any assets as it does not represent a cash transaction. Management also excludes any gain or loss on derivative instruments as it does not represent a cash transaction nor are they associated with core operations. Expenses relating to acquisitions and restructuring costs are also excluded from the calculation of Adjusted EBITDA as they are not directly related to our core operations. Management excludes any impairment of assets as they do not require a cash outlay.

Management believes that Adjusted EBITDA, although not a measure that is calculated in accordance with GAAP, nevertheless is commonly employed by the investment community as a measure for determining the market value of a media company. Management has also observed that Adjusted EBITDA is routinely employed to evaluate and negotiate the potential purchase price for media companies and is a key metric for purposes of calculating and determining compliance with certain covenants in our credit facility. Given the relevance to our overall value, management believes that investors consider the metric to be extremely useful.

Adjusted EBITDA should not be considered in isolation or as a substitute for net income, operating income, cash flows from operating activities or any other measure for determining the Company’s operating performance or liquidity that is calculated in accordance with GAAP.

A quantitative reconciliation of Adjusted EBITDA to net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, follows in this section.

Table of Contents

Results of Operations

The following selected data from our unaudited condensed consolidated statements of operations and other supplementary data should be referred to while reading the results of operations discussion that follows (dollars in thousands):



	Three Months Ended June 30,						Six Months Ended June 30,						% Change Three Months Ended		% Change Six Months Ended
	2015			2014			2015			2014			% Change Three Months Ended		% Change Six Months Ended
STATEMENT OF OPERATIONS DATA:
Net revenue	$	299,334		$	328,247		$	570,413		$	620,291		(8.8	)%	(8.0	)%
Content costs	91,019			101,802			191,826			210,295			(10.6	)%	(8.8	)%
Selling, general & administrative expenses	118,548			118,389			234,855			233,724			0.1	%	0.5	%
Depreciation and amortization	25,724			29,071			51,035			57,952			(11.5	)%	(11.9	)%
LMA fees	2,572			1,648			5,070			3,205			56.1	%	58.2	%
Corporate expenses (including stock-based compensation expense)	12,496			19,264			25,963			38,458			(35.1	)%	(32.5	)%
(Gain) loss on sale of assets or stations	(84		)	(360		)	735			(898		)	(76.7	)%	**
Impairment charges - equity interest in Pulser Media Inc.	1,056			—			1,056			—			**		**
Operating income	48,003			58,433			59,873			77,555			(17.8	)%	(22.8	)%
Interest expense	(35,412		)	(36,468		)	(70,396		)	(72,733		)	(2.9	)%	(3.2	)%
Interest income	27			342			385			672			(92.1	)%	(42.7	)%
Other income, net	12,373			3,593			12,757			3,529			244.4	%	261.5	%
Income before income taxes	24,991			25,900			2,619			9,023			(3.5	)%	(71.0	)%
Income tax expense	(12,692		)	(10,763		)	(2,335		)	(3,155		)	17.9	%	(26.0	)%
Net income	$	12,299		$	15,137		$	284		$	5,868		(18.7	)%	(95.2	)%
KEY FINANCIAL METRIC:
Adjusted EBITDA	$	80,815		$	100,522		$	125,478		$	159,268		(19.6	)%	(21.2	)%

** Calculation is not meaningful

Three Months Ended June 30, 2015 Compared to the Three Months Ended June 30, 2014

Net Revenue

Net revenue consists of gross revenue less agency commissions, third party producer revenue shares and other direct costs. Agency commissions are variable as they are based upon a stated percentage of our gross billings.

The following table presents our net revenue by category (dollars in thousands).



	Three Months Ended June 30,
	2015		2014		% Change
Revenue:
Broadcast advertising	$	275,769	$	300,984	(8.4	)%
Digital advertising	10,426		12,946		(19.5	)%
Political advertising	1,397		3,782		(63.1	)%
License fees & other	11,742		10,535		11.5	%
Net revenue	$	299,334	$	328,247	(8.8	)%

Table of Contents

The following table presents our broadcast advertising revenue by source (dollars in thousands).



	Three Months Ended June 30,
	2015		2014		% Change
Broadcast advertising:
Local	$	169,817	$	176,675	(3.9	)%
National	26,418		29,617		(10.8	)%
Network	79,534		94,692		(16.0	)%
	$	275,769	$	300,984	(8.4	)%

Net revenue for the three months ended June 30, 2015 decreased $28.9 million, or 8.8%, to $299.3 million, compared to $328.2 million for the three months ended June 30, 2014. The decrease resulted from decreases of $25.2 million, $2.5 million, and $2.4 million in broadcasting advertising, digital advertising, and political advertising, respectively. The decrease was partially offset by an increase of $1.2 million in license fees and other revenue.

Content Costs

Content costs consist of all costs related to the licensing, acquisition and development of our programming.

Content costs for the three months ended June 30, 2015 decreased $10.8 million, or 10.6%, to $91.0 million, compared to $101.8 million for the three months ended June 30, 2014. This decrease was primarily attributable to our ongoing rationalization of operating costs highlighted by a decrease in expenses at WestwoodOne.

Selling, General & Administrative Expenses

Selling, general & administrative expenses consist of expenses related to the distribution and monetization of our content across our platform and overhead expenses.

Selling, general & administrative expenses for the three months ended June 30, 2015 remained relatively flat, increasing less than 0.1% to $118.5 million compared to $118.4 million for the three months ended June 30, 2014.

Depreciation and Amortization

Depreciation and amortization for the three months ended June 30, 2015 decreased $3.3 million, or 11.5%, to $25.7 million, compared to $29.1 million for the three months ended June 30, 2014. This decrease was primarily due to a decrease in amortization expense on our definite-lived intangible assets, which resulted from the accelerated amortization methodology we have applied since acquisition of these assets that is based on the expected pattern in which the underlying assets' economic benefits are consumed.

Corporate Expenses, Including Stock-based Compensation Expense

Corporate expenses consist primarily of compensation and related costs for our executive, finance, human resources, information technology and legal personnel, and fees for professional services. Professional services are principally comprised of outside legal, audit and consulting services.

Corporate expenses, including stock-based compensation expense, for the three months ended June 30, 2015 decreased $6.8 million, or 35.1%, to $12.5 million, compared to $19.3 million for the three months ended June 30, 2014. This decrease was primarily due to a decrease in severance and legal costs related to our acquisition of WestwoodOne in December 2013.

Interest Expense

Total interest expense for the three months ended June 30, 2015 decreased $1.1 million, or 2.9%, to $35.4 million compared to $36.5 million for the three months ended June 30, 2014. Interest expense associated with outstanding debt decreased by $1.3 million to $32.2 million as compared to $33.5 million in the prior year period. This decrease was due to lower average indebtedness outstanding resulting from principal repayments.

Table of Contents

The following summary details the components of our interest expense (dollars in thousands):



	Three Months Ended June 30,				2015 vs 2014
	2015		2014		$ Change			% Change
7.75% Senior Notes	$	11,819	$	11,819	$	—		—	%
Bank borrowings – term loans and revolving credit facilities	20,453		21,716		(1,263		)	(5.8	)%
Other, including debt issue cost amortization	3,140		2,933		207			7.1	%
Interest expense	$	35,412	$	36,468	$	(1,056	)	(2.9	)%

Other Income, net

Other income, net for the three months ended June 30, 2015 increased $8.8 million, or 244.4%, to $12.4 million compared to $3.6 million for the three months ended June 30, 2014. Other income, net for the three months ended June 30, 2015 included proceeds related to a business interruption claim arising from Hurricane Katrina in 2005.

Income Taxes

The difference between the effective tax rate and the federal statutory rate of 35% for the three months ended June 30, 2015 primarily relates to state and local income taxes, an increase in the valuation allowance with respect to state net operating losses, the tax effect of certain statutory non deductible items, the settlement of uncertain tax positions with the tax authorities and enacted changes to state and local tax laws.

The difference between the effective tax rate and the federal statutory rate of 35% for the three months ended June 30, 2014 primarily relates to state and local income taxes, an increase in the valuation allowance with respect to state net operating losses and the tax effect of certain statutory non deductible items.

The Company continually reviews the adequacy of the valuation allowance and recognizes the benefits of deferred tax assets only as the reassessment indicates that it is more likely than not that the deferred tax assets will be recognized in accordance with Accounting Standards Codification ("ASC") Topic 740, Income Taxes ("ASC 740"). As of June 30, 2015, the Company continues to maintain a partial valuation allowance on certain state net operating loss carryforwards for which the Company does not believe they will be able to meet the more likely than not recognition standard for recovery. The valuation of deferred tax assets requires judgment in assessing the likely future tax consequences of events that have been recognized in the Company's financial statements or tax returns as well as future profitability.

Adjusted EBITDA

As a result of the factors described above, Adjusted EBITDA for the three months ended June 30, 2015 decreased $19.7 million to $80.8 million from $100.5 million for the three months ended June 30, 2014.

Table of Contents

Reconciliation of Non-GAAP Financial Measure

The following table reconciles Adjusted EBITDA to net income (the most directly comparable financial measure calculated and presented in accordance with GAAP) as presented in the accompanying consolidated statements of operations (dollars in thousands):



	Three Months Ended June 30,						% Change Three Months Ended
	2015			2014			% Change Three Months Ended
Net income	$	12,299		$	15,137		(18.7	)%
Income tax expense	12,692			10,763			17.9	%
Non-operating expenses, including interest expense	23,012			32,533			(29.3	)%
LMA fees	2,572			1,648			56.1	%
Depreciation and amortization	25,724			29,071			(11.5	)%
Stock-based compensation expense	3,880			4,154			(6.6	)%
Gain on sale of assets or stations	(84		)	(360		)	(76.7	)%
Impairment charges - equity interest in Pulser Media Inc.	1,056			—			**
Acquisition-related and restructuring (benefit) costs	(603		)	7,277			**
Franchise and state taxes	267			299			(10.7	)%
Adjusted EBITDA	$	80,815		$	100,522		(19.6	)%

** Calculation is not meaningful

Six Months Ended June 30, 2015 Compared to the Six Months Ended June 30, 2014

Net Revenue

The following table presents our net revenue by category (dollars in thousands)



	Six Months Ended June 30,
	2015		2014		% Change
Revenue:
Broadcast advertising	$	526,955	$	571,011	(7.7	)%
Digital advertising	18,494		22,593		(18.1	)%
Political advertising	2,099		5,957		(64.8	)%
License fees & other	22,865		20,730		10.3	%
Net revenue	$	570,413	$	620,291	(8.0	)%

The following table presents our broadcast advertising revenue by source (dollars in thousands).



	Six Months Ended June 30,
	2015		2014		% Change
Broadcast advertising:
Local	$	311,450	$	323,604	(3.8	)%
National	49,225		52,993		(7.1	)%
Network	166,280		194,414		(14.5	)%
	$	526,955	$	571,011	(7.7	)%

Net revenue for the six months ended June 30, 2015 decreased $49.9 million, or 8.0%, to $570.4 million, compared to $620.3 million for the six months ended June 30, 2014. The decrease resulted from decreases of $44.1 million, $4.1 million, and $3.9 million in broadcasting advertising, digital advertising, and political advertising, respectively. The decrease was partially offset by an increase of $2.1 million in license fees and other revenue. The decrease in broadcast advertising was a result of decreases in local spot and national spot revenue at our markets and WestwoodOne.

Content Costs

Table of Contents

Content costs for the six months ended June 30, 2015 decreased $18.5 million, or 8.8%, to $191.8 million, compared to $210.3 million for the six months ended June 30, 2014. This decrease was primarily attributable to our ongoing rationalization of operating costs and a decrease in expenses at WestwoodOne.

Selling, General & Administrative Expenses

Selling, general & administrative expenses for the six months ended June 30, 2015 remained relatively flat, increasing less than 0.5% to $234.9 million compared to $233.7 million for the six months ended June 30, 2014.

Depreciation and Amortization

Depreciation and amortization for the six months ended June 30, 2015 decreased $6.9 million, or 11.9%, to $51.0 million, compared to $58.0 million for the six months ended June 30, 2014. This decrease was primarily due to a decrease in amortization expense on our definite-lived intangible assets, which resulted from the accelerated amortization methodology we have applied since acquisition of these assets that is based on the expected pattern in which the underlying assets' economic benefits are consumed.

Corporate Expenses, Including Stock-based Compensation Expense

Corporate expenses, including stock-based compensation expense, for the six months ended June 30, 2015 decreased $12.5 million, or 32.5%, to $26.0 million, compared to $38.5 million for the six months ended June 30, 2014. This decrease was primarily due to a decrease in severance and legal costs related to our acquisition of WestwoodOne in December 2013.

Interest Expense

Total interest expense for the six months ended June 30, 2015 decreased $2.3 million, or 3.2%, to $70.4 million compared to $72.7 million for the six months ended June 30, 2014. Interest expense associated with outstanding debt decreased by $2.6 million to $64.3 million as compared to $66.9 million in the prior year period. This decrease was due to lower average indebtedness outstanding resulting from principal repayments.

The following summary details the components of our interest expense (dollars in thousands):



	Six Months Ended June 30,				2015 vs 2014
	2015		2014		$ Change			% Change
7.75% Senior Notes	$	23,638	$	23,638	$	—		—	%
Bank borrowings – term loans and revolving credit facilities	40,682		43,274		(2,592		)	(6.0	)%
Other, including debt issue cost amortization	6,076		5,821		255			4.4	%
Interest expense	$	70,396	$	72,733	$	(2,337	)	(3.2	)%

Other Income, net

Other income, net for the six months ended June 30, 2015 increased $9.2 million, or 261.5%, to $12.8 million compared to $3.5 million for the six months ended June 30, 2014. Other income, net for the six months ended June 30, 2015 included proceeds related to a business interruption claim arising from Hurricane Katrina in 2005.

Income Taxes

The difference between the effective tax rate and the federal statutory rate of 35% for the six months ended June 30, 2015 primarily relates to state and local income taxes, an increase in the valuation allowance with respect to state net operating losses, the tax effect of certain statutory non deductible items, the settlement of uncertain tax positions with the tax authorities and enacted changes to state and local tax laws.

The difference between the effective tax rate and the federal statutory rate of 35% for the six months ended June 30, 2014, primarily relates to state and local income taxes, an increase in the valuation allowance with respect to state net operating losses and the tax effect of certain statutory non deductible items.

Table of Contents

Adjusted EBITDA

As a result of the factors described above, Adjusted EBITDA for the six months ended June 30, 2015 decreased $33.8 million to $125.5 million from $159.3 million for the six months ended June 30, 2014.

Reconciliation of Non-GAAP Financial Measure



	Six Months Ended June 30,						% Change Six Months Ended
	2015			2014			% Change Six Months Ended
Net income	$	284		$	5,868		(95.2	)%
Income tax expense	2,335			3,155			(26.0	)%
Non-operating expenses, including interest expense	57,259			68,532			(16.4	)%
LMA fees	5,070			3,205			58.2	%
Depreciation and amortization	51,035			57,952			(11.9	)%
Stock-based compensation expense	7,743			8,245			(6.1	)%
Loss (gain) on sale of assets or stations	735			(898		)	**
Impairment charges - equity interest in Pulser Media Inc.	1,056			—			**
Acquisition-related and restructuring (benefit) costs	(603		)	12,660			**
Franchise and state taxes	564			549			2.7	%
Adjusted EBITDA	$	125,478		$	159,268		(21.2	)%

** Calculation is not meaningful

Liquidity and Capital Resources

Cash Flows Provided by Operating Activities



	Six Months Ended June 30,
(Dollars in thousands)	2015		2014
Net cash provided by operating activities	$	35,724	$	41,505

For the six months ended June 30, 2015 compared to the six months ended June 30, 2014, net cash provided by operating activities decreased $5.8 million. The decrease was primarily due to a decrease in working capital driven by the timing of payments of our accounts payable and accrued expenses.

Cash Flows (Used in) Provided by Investing Activities



	Six Months Ended June 30,
(Dollars in thousands)	2015			2014
Net cash (used in) provided by investing activities	$	(10,171	)	$	2,581

For the six months ended June 30, 2015, net cash used in investing activities was $10.2 million as compared to net cash provided by investing activities of $2.6 million for the six months ended June 30, 2014. The change was primarily due to proceeds from the sale of the San Francisco Giants interest during the six months ended June 30, 2014. Capital expenditures for the six months ended June 30, 2015 totaled 14.9 million and related to investments in a new office and studio facility in our San Francisco market, computer upgrades across our broadcast platform, and ongoing maintenance and other routine expenditures. Capital expenditures for the six months ended June 30, 2014 totaled $11.2 million, the majority of which related to one time investments at WestwoodOne.

Table of Contents

Cash Flows Used in Financing Activities



	Six Months Ended June 30,
(Dollars in thousands)	2015			2014
Net cash used in financing activities	$	(90	)	$	(56,761	)

For the six months ended June 30, 2015 compared to the six months ended June 30, 2014, net cash used in financing activities decreased $56.7 million. The decrease in cash used in financing activities was primarily attributable to a decrease in net repayments on borrowings.

For additional detail regarding the Company’s material liquidity considerations, see “Liquidity Considerations” above.

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

There have been no material changes to our market risks from those disclosed in Part II, Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2014 (the “2014 Annual Report”).

Item 4. Controls and Procedures

We maintain a set of disclosure controls and procedures (as defined in Rules 13a-15(e) and 15(d)-15(e) of the Securities Exchange Act of 1934, the “Exchange Act”) designed to ensure that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. Such disclosure controls and procedures are designed to ensure that information required to be disclosed in reports we file or submit under the Exchange Act is accumulated and communicated to our management, including our President and Chief Executive Officer (“CEO”) and Senior Vice President and Chief Financial Officer (“CFO”), as appropriate, to allow timely decisions regarding required disclosure. Management necessarily applies its judgment in assessing the costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding management’s control objectives. Our management, including the CEO and CFO, does not expect that our disclosure controls and procedures can prevent all possible errors or fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. There are inherent limitations in all control systems, including the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple errors or mistakes. Additionally, controls can be circumvented by the individual acts of one or more persons. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and, while our disclosure controls and procedures are designed to be effective under circumstances where they should reasonably be expected to operate effectively, there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Because of the inherent limitations in any control system, misstatements due to possible errors or fraud may occur and not be detected.

At the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of our management, including our CEO and CFO, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on this evaluation, the CEO and CFO have concluded that our disclosure controls and procedures were effective at the reasonable assurance level as of June 30, 2015.

There were no changes to our internal control over financial reporting during the fiscal quarter ended June 30, 2015 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Item 1A. Risk Factors

Please refer to Part I, Item 1A, “Risk Factors,” in our 2014 Annual Report for information regarding known material risks that could affect our results of operations, financial condition and liquidity. These known risks have not changed materially, except as described below. In addition to these risks, other risks that we presently do not consider material, or other unknown risks, could materially adversely impact our business, financial condition and results of operations in future periods.

We have written off, and could in the future be required to write off, a significant portion of the fair value of our FCC broadcast licenses and goodwill, which may adversely affect our financial condition and results of operations.

As of June 30, 2015, our FCC licenses and goodwill comprised 76.8% of our assets. Each year, and more frequently on an interim basis if appropriate, we are required by Accounting Standards Codification ("ASC") Topic 350, Intangibles — Goodwill and Other (“ASC 350”), to assess the fair market value of our FCC broadcast licenses and goodwill to determine whether the carrying value of those assets is impaired. Significant judgments required to estimate the fair value of reporting units include estimating future cash flows, near-term and long-term revenue growth, and determining appropriate discount

Table of Contents

rates, among other assumptions. Any adverse changes in these estimates and assumptions could result in materially different determinations of fair value, and could result in the Company recording goodwill impairment at a future reporting date, which charges could be material. In addition, if market conditions or operational performance of any of our reporting units were to deteriorate, and there was no expectation that conditions or their performance would improve within a reasonable period of time, or if an event was to occur or circumstances change that would reduce the fair value of a reporting unit's goodwill below the amounts reflected in the balance sheet, we may be required to recognize an impairment charge in future periods, which could be material. Although we did not record any goodwill impairment charges during the six months ended June 30, 2015, given the factors described above, we cannot make any assurances that we will not be required to incur any material impairment charges in any future periods.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

On May 21, 2008, our Board of Directors authorized the purchase, from time to time, of up to $75.0 million of our Class A Common Stock, subject to the terms and limitations obtained in any applicable agreements and compliance with other applicable legal requirements. During the three months ended June 30, 2015, we did not purchase any shares of our Class A Common Stock.

Table of Contents

Item 6. Exhibits



10.1		First Amendment to Stockholders' Agreement, dated April 27, 2015 (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K, filed with the SEC on April 28, 2015).

10.2		First Amendment to Employment Agreement, dated April 28, 2015 (incorporated by reference to Exhibit 10.2 to the Company's Current Report on Form 8-K, filed with the SEC on April 28, 2015).

31.1		Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certification of the Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS		XBRL Instance Document.

101.SCH		XBRL Taxonomy Extension Schema Document.

101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF		XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB		XBRL Taxonomy Extension Labels Linkbase Document.

101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



	CUMULUS MEDIA INC.

Date: July 30, 2015	By:	/s/ Joseph P. Hannan
		Joseph P. Hannan
		Senior Vice President, Treasurer and Chief Financial Officer

EXHIBIT INDEX



31.1		Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certification of the Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS		XBRL Instance Document.

101.SCH		XBRL Taxonomy Extension Schema Document.

101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF		XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB		XBRL Taxonomy Extension Labels Linkbase Document.

101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document.