iHeartMedia, Inc. - Quarter Report: 2009 September (Form 10-Q)
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2009
o | 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
000-53354
CC MEDIA HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation or organization) |
26-0241222 (I.R.S. Employer Identification No.) |
|
200 East Basse Road San Antonio, Texas (Address of principal executive offices) |
78209 (Zip Code) |
(210) 822-2828
(Registrants telephone number, including area code)
(Registrants 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 þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months
(or for such shorter period that the registrant was required to submit and post such files). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or
a non-accelerated filer or a smaller reporting company. See definition of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer o | Accelerated filer o | Non-accelerated filer þ (Do not check if a smaller reporting company) |
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of
the latest practicable date.
Class |
Outstanding at November 9, 2009 | |||
Class A common stock, $.001 par value
|
23,431,004 | |||
Class B common stock, $.001 par value
|
555,556 | |||
Class C common stock, $.001 par value
|
58,967,502 |
CC MEDIA HOLDINGS, INC. AND SUBSIDIARIES
INDEX
- 2 -
Table of Contents
PART I
Item 1. UNAUDITED FINANCIAL STATEMENTS
CC MEDIA HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
ASSETS
(In thousands)
September 30, | December 31, | |||||||
2009 | 2008 | |||||||
(Unaudited) | (As adjusted)* | |||||||
CURRENT ASSETS |
||||||||
Cash and cash equivalents |
$ | 1,374,770 | $ | 239,846 | ||||
Accounts receivable, net of allowance of $81,107 in 2009
and $97,364 in 2008 |
1,312,295 | 1,431,304 | ||||||
Prepaid expenses |
96,253 | 133,217 | ||||||
Other current assets |
282,104 | 262,188 | ||||||
Total Current Assets |
3,065,422 | 2,066,555 | ||||||
PROPERTY, PLANT AND EQUIPMENT |
||||||||
Land, buildings and improvements |
632,352 | 614,811 | ||||||
Structures |
2,498,666 | 2,355,776 | ||||||
Towers, transmitters and studio equipment |
375,272 | 353,108 | ||||||
Furniture and other equipment |
236,221 | 242,287 | ||||||
Construction in progress |
98,948 | 128,739 | ||||||
3,841,459 | 3,694,721 | |||||||
Less accumulated depreciation |
429,389 | 146,562 | ||||||
3,412,070 | 3,548,159 | |||||||
INTANGIBLE ASSETS |
||||||||
Definite-lived intangibles, net |
2,704,087 | 2,881,720 | ||||||
Indefinite-lived intangibles licenses |
2,429,764 | 3,019,803 | ||||||
Indefinite-lived intangibles permits |
1,137,201 | 1,529,068 | ||||||
Goodwill |
4,176,813 | 7,090,621 | ||||||
OTHER ASSETS |
||||||||
Notes receivable |
11,686 | 11,633 | ||||||
Investments in, and advances to, nonconsolidated affiliates |
346,275 | 384,137 | ||||||
Other assets |
371,918 | 560,260 | ||||||
Other investments |
40,840 | 33,507 | ||||||
Total Assets |
$ | 17,696,076 | $ | 21,125,463 | ||||
* | As adjusted for the adoption of ASC 810-10-45, which requires minority interests to be recharacterized as noncontrolling interests and classified as a component of equity in the consolidated balance sheets. |
See Notes to Consolidated Financial Statements
- 3 -
Table of Contents
CC MEDIA HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
LIABILITIES AND SHAREHOLDERS DEFICIT
(In thousands)
CONSOLIDATED BALANCE SHEETS
LIABILITIES AND SHAREHOLDERS DEFICIT
(In thousands)
September 30, | December 31, | |||||||
2009 | 2008 | |||||||
(Unaudited) | (As adjusted)* | |||||||
CURRENT LIABILITIES |
||||||||
Accounts payable |
$ | 105,986 | $ | 155,240 | ||||
Accrued expenses |
733,737 | 793,366 | ||||||
Accrued interest |
79,529 | 181,264 | ||||||
Accrued income taxes |
10,037 | | ||||||
Current portion of long-term debt |
443,615 | 562,923 | ||||||
Deferred income |
184,559 | 153,153 | ||||||
Total Current Liabilities |
1,557,463 | 1,845,946 | ||||||
Long-term debt |
19,820,158 | 18,940,697 | ||||||
Deferred tax liability |
2,520,389 | 2,679,312 | ||||||
Other long-term liabilities |
818,626 | 575,739 | ||||||
Commitments and contingent liabilities (Note 5) |
||||||||
SHAREHOLDERS DEFICIT |
||||||||
Noncontrolling interest |
447,356 | 426,220 | ||||||
Common Stock |
82 | 82 | ||||||
Additional paid-in capital |
2,110,189 | 2,100,995 | ||||||
Retained deficit |
(9,223,474 | ) | (5,041,998 | ) | ||||
Accumulated other comprehensive loss |
(354,528 | ) | (401,529 | ) | ||||
Cost of shares held in treasury |
(185 | ) | (1 | ) | ||||
Total Shareholders Deficit |
(7,020,560 | ) | (2,916,231 | ) | ||||
Total Liabilities and Shareholders Deficit |
$ | 17,696,076 | $ | 21,125,463 | ||||
* | As adjusted for the adoption of ASC 810-10-45, which requires minority interests to be recharacterized as noncontrolling interests and classified as a component of equity in the consolidated balance sheets. |
See Notes to Consolidated Financial Statements
- 4 -
Table of Contents
CC MEDIA HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(In thousands, except per share data)
Three Months | Period from July | |||||||||||
Ended | 31 through | Period from July | ||||||||||
September 30, | September 30, | 1 through July 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Post-Merger | Pre-Merger | |||||||||||
Post-Merger | (As adjusted)* | (As adjusted)* | ||||||||||
Revenue |
$ | 1,393,973 | $ | 1,128,136 | $ | 556,457 | ||||||
Operating expenses: |
||||||||||||
Direct operating expenses (excludes depreciation and
amortization) |
632,778 | 473,738 | 256,667 | |||||||||
Selling, general and administrative expenses (excludes
depreciation and amortization) |
337,055 | 291,469 | 150,344 | |||||||||
Depreciation and amortization |
190,189 | 108,140 | 54,323 | |||||||||
Corporate expenses (excludes depreciation and amortization) |
79,723 | 33,395 | 31,392 | |||||||||
Merger expenses |
| | 79,839 | |||||||||
Other operating income (expense) net |
1,403 | 842 | (4,624 | ) | ||||||||
Operating income (loss) |
155,631 | 222,236 | (20,732 | ) | ||||||||
Interest expense |
369,314 | 281,479 | 31,032 | |||||||||
Loss on marketable securities |
(13,378 | ) | | | ||||||||
Equity in earnings of nonconsolidated affiliates |
1,226 | 2,097 | 2,180 | |||||||||
Other income (expense) net |
222,282 | (10,914 | ) | (10,813 | ) | |||||||
Income (loss) before income taxes and discontinued operations |
(3,553 | ) | (68,060 | ) | (60,397 | ) | ||||||
Income tax benefit (expense): |
||||||||||||
Current |
(12,735 | ) | 38,217 | 97,600 | ||||||||
Deferred |
(76,383 | ) | (5,008 | ) | (78,465 | ) | ||||||
Income tax benefit (expense) |
(89,118 | ) | 33,209 | 19,135 | ||||||||
Income (loss) before discontinued operations |
(92,671 | ) | (34,851 | ) | (41,262 | ) | ||||||
Income (loss) from discontinued operations, net |
| (1,013 | ) | (3,058 | ) | |||||||
Consolidated net income (loss) |
(92,671 | ) | (35,864 | ) | (44,320 | ) | ||||||
Amount attributable to noncontrolling interest |
(2,816 | ) | 8,868 | 1,135 | ||||||||
Net income (loss) attributable to the Company |
$ | (89,855 | ) | $ | (44,732 | ) | $ | (45,455 | ) | |||
Other comprehensive income (loss), net of tax: |
||||||||||||
Foreign currency translation adjustments |
70,166 | (178,594 | ) | 13,112 | ||||||||
Unrealized gain (loss) on securities and derivatives: |
||||||||||||
Unrealized holding loss on marketable securities |
(9,705 | ) | (19,634 | ) | (29,742 | ) | ||||||
Unrealized holding loss on cash flow derivatives |
(17,243 | ) | | | ||||||||
Reclassification adjustment |
11,837 | | (4,931 | ) | ||||||||
Comprehensive income (loss) |
(34,800 | ) | (242,960 | ) | (67,016 | ) | ||||||
Amount attributable to noncontrolling interest |
9,192 | (22,551 | ) | (2,371 | ) | |||||||
Comprehensive income (loss) attributable to the Company |
$ | (43,992 | ) | $ | (220,409 | ) | (64,645 | ) | ||||
Net income (loss) per common share: |
||||||||||||
Income (loss) attributable to the Company before
discontinued operations Basic |
$ | (1.12 | ) | $ | (.54 | ) | $ | (.09 | ) | |||
Discontinued operations Basic |
| (.01 | ) | | ||||||||
Net income (loss) attributable to the Company Basic |
(1.12 | ) | $ | (.55 | ) | $ | (.09 | ) | ||||
Weighted average common shares Basic |
81,427 | 81,242 | 495,465 | |||||||||
Income (loss) attributable to the Company before
discontinued operations Diluted |
$ | (1.12 | ) | $ | (.54 | ) | $ | (.09 | ) | |||
Discontinued operations Diluted |
| (.01 | ) | | ||||||||
Net income (loss) attributable to the Company Diluted |
$ | (1.12 | ) | $ | (.55 | ) | $ | (.09 | ) | |||
Weighted average common shares Diluted |
81,427 | 81,242 | 495,465 | |||||||||
Dividends declared per share |
$ | | $ | | $ | |
* | As adjusted for the adoption of ASC 810-10-45, which provides that net income or loss of an entity includes amounts attributable to the noncontrolling interest. |
See Notes to Consolidated Financial Statements
- 5 -
Table of Contents
CC MEDIA HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(In thousands, except per share data)
Nine Months | Period from July | Period from | ||||||||||
Ended | 31 through | January 1 | ||||||||||
September 30, | September 30, | through July 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Post-Merger | Pre-Merger | |||||||||||
Post-Merger | (As adjusted)* | (As adjusted)* | ||||||||||
Revenue |
$ | 4,039,825 | $ | 1,128,136 | $ | 3,951,742 | ||||||
Operating expenses: |
||||||||||||
Direct operating expenses (excludes depreciation and
amortization) |
1,888,203 | 473,738 | 1,706,099 | |||||||||
Selling, general and administrative expenses (excludes
depreciation and amortization) |
1,075,149 | 291,469 | 1,022,459 | |||||||||
Depreciation and amortization |
573,994 | 108,140 | 348,789 | |||||||||
Corporate expenses (excludes depreciation and amortization) |
177,445 | 33,395 | 125,669 | |||||||||
Merger expenses |
| | 87,684 | |||||||||
Impairment charges |
4,041,252 | | | |||||||||
Other operating income (expense) net |
(33,007 | ) | 842 | 14,827 | ||||||||
Operating income (loss) |
(3,749,225 | ) | 222,236 | 675,869 | ||||||||
Interest expense |
1,140,992 | 281,479 | 213,210 | |||||||||
Gain (loss) on marketable securities |
(13,378 | ) | | 34,262 | ||||||||
Equity in earnings (loss) of nonconsolidated affiliates |
(20,681 | ) | 2,097 | 94,215 | ||||||||
Other income (expense) net |
649,731 | (10,914 | ) | (5,112 | ) | |||||||
Income (loss) before income taxes and discontinued operations |
(4,274,545 | ) | (68,060 | ) | 586,024 | |||||||
Income tax benefit (expense): |
||||||||||||
Current |
(42,766 | ) | 38,217 | (27,280 | ) | |||||||
Deferred |
118,608 | (5,008 | ) | (145,303 | ) | |||||||
Income tax benefit (expense) |
75,842 | 33,209 | (172,583 | ) | ||||||||
Income (loss) before discontinued operations |
(4,198,703 | ) | (34,851 | ) | 413,441 | |||||||
Income (loss) from discontinued operations, net |
| (1,013 | ) | 640,236 | ||||||||
Consolidated net income (loss) |
(4,198,703 | ) | (35,864 | ) | 1,053,677 | |||||||
Amount attributable to noncontrolling interest |
(17,227 | ) | 8,868 | 17,152 | ||||||||
Net income (loss) attributable to the Company |
$ | (4,181,476 | ) | $ | (44,732 | ) | $ | 1,036,525 | ||||
Other comprehensive income (loss), net of tax: |
||||||||||||
Foreign currency translation adjustments |
155,881 | (178,594 | ) | 72,676 | ||||||||
Unrealized gain (loss) on securities and derivatives: |
||||||||||||
Unrealized holding loss on marketable securities |
(11,315 | ) | (19,634 | ) | (77,320 | ) | ||||||
Unrealized holding loss on cash flow derivatives |
(92,993 | ) | | | ||||||||
Reclassification adjustment |
14,957 | | (30,928 | ) | ||||||||
Comprehensive income (loss) |
(4,114,946 | ) | (242,960 | ) | 1,000,953 | |||||||
Amount attributable to noncontrolling interest |
19,529 | (22,551 | ) | 19,210 | ||||||||
Comprehensive income (loss) attributable to the Company |
$ | (4,134,475 | ) | $ | (220,409 | ) | 981,743 | |||||
Net income (loss) per common share: |
||||||||||||
Income (loss) attributable to the Company before
discontinued operations Basic |
$ | (51.48 | ) | $ | (.54 | ) | $ | .80 | ||||
Discontinued operations Basic |
| (.01 | ) | 1.29 | ||||||||
Net income (loss) attributable to the Company Basic |
(51.48 | ) | $ | (.55 | ) | $ | 2.09 | |||||
Weighted average common shares Basic |
81,252 | 81,242 | 495,044 | |||||||||
Income (loss) attributable to the Company before
discontinued operations Diluted |
$ | (51.48 | ) | $ | (.54 | ) | $ | .80 | ||||
Discontinued operations Diluted |
| (.01 | ) | 1.29 | ||||||||
Net income (loss) attributable to the Company Diluted |
$ | (51.48 | ) | $ | (.55 | ) | $ | 2.09 | ||||
Weighted average common shares Diluted |
81,252 | 81,242 | 496,519 | |||||||||
Dividends declared per share |
$ | | $ | | $ | |
* | As adjusted for the adoption of ASC 810-10-45, which provides that net income or loss of an entity includes amounts attributable to the noncontrolling interest. |
See Notes to Consolidated Financial Statements
- 6 -
Table of Contents
CC MEDIA HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(In thousands)
Nine Months | ||||||||||||
Ended | Period from July 31 | Period from January | ||||||||||
September 30, | through September 30, | 1 through July 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Post-Merger | Pre-Merger | |||||||||||
Post-Merger | (As adjusted)* | (As adjusted)* | ||||||||||
Cash flows from operating activities: |
||||||||||||
Consolidated net income (loss) |
$ | (4,198,703 | ) | $ | (35,864 | ) | $ | 1,053,677 | ||||
(Income) loss from discontinued operations, net |
| 1,013 | (640,236 | ) | ||||||||
(4,198,703 | ) | (34,851 | ) | 413,441 | ||||||||
Reconciling items: |
||||||||||||
Impairment charges |
4,041,252 | | | |||||||||
Depreciation and amortization |
573,994 | 108,140 | 348,789 | |||||||||
Deferred taxes |
(118,608 | ) | 5,008 | 145,303 | ||||||||
(Gain) loss on sale of operating and fixed assets |
33,007 | (842 | ) | (14,827 | ) | |||||||
(Gain) loss on available-for-sale and trading securities |
13,378 | | (36,758 | ) | ||||||||
Loss on forward exchange contract |
| | 2,496 | |||||||||
(Gain) loss on extinguishment of debt |
(669,333 | ) | 16,229 | 13,484 | ||||||||
Provision for doubtful accounts |
20,774 | 8,902 | 23,216 | |||||||||
Share-based compensation |
28,522 | 6,539 | 62,723 | |||||||||
Equity in loss (earnings) of nonconsolidated affiliates |
20,681 | (2,097 | ) | (94,215 | ) | |||||||
Amortization of deferred financing charges, bond
premiums and accretion of note discounts, net |
176,901 | 41,144 | 3,530 | |||||||||
Other reconciling items net |
31,654 | 316 | 9,133 | |||||||||
Changes in other operating assets and liabilities, net
of effects of acquisitions and dispositions |
56,583 | (103,197 | ) | 158,943 | ||||||||
Net cash provided by operating activities |
10,102 | 45,291 | 1,035,258 | |||||||||
Cash flows from investing activities: |
||||||||||||
Change in notes receivable net |
474 | 140 | 336 | |||||||||
Change in investments in and advances to
nonconsolidated affiliates net |
(4,354 | ) | 6,349 | 25,098 | ||||||||
Cross currency settlement of interest |
| | (198,615 | ) | ||||||||
Sales (purchases) of investments net |
41,436 | (26 | ) | 173,369 | ||||||||
Purchases of property, plant and equipment |
(150,799 | ) | (48,937 | ) | (240,202 | ) | ||||||
Proceeds from disposal of assets |
40,856 | 1,767 | 72,806 | |||||||||
Acquisition of operating assets, net of cash acquired |
(7,294 | ) | (20,247 | ) | (153,836 | ) | ||||||
Change in other net |
12,662 | (16,989 | ) | (95,207 | ) | |||||||
Cash used to purchase equity |
| (17,430,258 | ) | | ||||||||
Net cash used in investing activities |
(67,019 | ) | (17,508,201 | ) | (416,251 | ) |
- 7 -
Table of Contents
CC MEDIA HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(In thousands)
(continued)
Nine Months | ||||||||||||
Ended | Period from July 31 | Period from January | ||||||||||
September 30, | through September 30, | 1 through July 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Post-Merger | Pre-Merger | |||||||||||
Post-Merger | (As adjusted)* | (As adjusted)* | ||||||||||
Cash flows from financing activities: |
||||||||||||
Draws on credit facilities |
1,661,508 | 488,000 | 692,614 | |||||||||
Payments on credit facilities |
(174,661 | ) | (82,221 | ) | (872,901 | ) | ||||||
Proceeds from long-term debt |
500,000 | 456 | 5,476 | |||||||||
Payments on long-term debt |
(468,696 | ) | (366,713 | ) | (1,282,348 | ) | ||||||
Repurchases of long-term debt |
(300,937 | ) | | | ||||||||
Debt proceeds used to finance the merger |
| 15,377,919 | | |||||||||
Payments on forward exchange contract |
| | (110,410 | ) | ||||||||
Payments for purchase of common shares |
(220 | ) | (1 | ) | (3,781 | ) | ||||||
Payments for purchase of noncontrolling interest |
(25,153 | ) | | | ||||||||
Equity contribution used to finance the merger |
| 2,142,831 | | |||||||||
Proceeds from exercise of stock options and other |
| | 17,776 | |||||||||
Dividends paid |
| | (93,367 | ) | ||||||||
Net cash provided by (used in) financing activities |
1,191,841 | 17,560,271 | (1,646,941 | ) | ||||||||
Cash flows from discontinued operations: |
||||||||||||
Net cash used in operating activities |
| (1,967 | ) | (67,751 | ) | |||||||
Net cash provided by investing activities |
| | 1,098,892 | |||||||||
Net cash provided by financing activities |
| | | |||||||||
Net cash provided by (used in) discontinued operations |
| (1,967 | ) | 1,031,141 | ||||||||
Net increase in cash and cash equivalents |
1,134,924 | 95,394 | 3,207 | |||||||||
Cash and cash equivalents at beginning of period |
239,846 | 148,355 | 145,148 | |||||||||
Cash and cash equivalents at end of period |
$ | 1,374,770 | $ | 243,749 | 148,355 | |||||||
* | As adjusted for the adoption of ASC 810-10-45, which provides that net income or loss of an entity includes amounts attributable to the noncontrolling interest. |
See Notes to Consolidated Financial Statements
- 8 -
Table of Contents
CC MEDIA HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(UNAUDITED)
Note 1: BASIS OF PRESENTATION AND NEW ACCOUNTING STANDARDS
Preparation of Interim Financial Statements
The consolidated financial statements were prepared by CC Media Holdings, Inc. (the Company)
pursuant to the rules and regulations of the Securities and Exchange Commission (SEC) and, in the
opinion of management, include all adjustments (consisting of normal recurring accruals and
adjustments necessary for adoption of new accounting standards) necessary to present fairly the
results of the interim periods shown. Certain information and footnote disclosures normally
included in financial statements prepared in accordance with U.S. generally accepted accounting
principles (GAAP) have been condensed or omitted pursuant to such SEC rules and regulations.
Management believes that the disclosures made are adequate to make the information presented not
misleading. Due to seasonality and other factors, the results for the interim periods are not
necessarily indicative of results for the full year. The financial statements contained herein
should be read in conjunction with the consolidated financial statements and notes thereto included
in the Companys 2008 Annual Report on Form 10-K.
The consolidated financial statements include the accounts of the Company and its subsidiaries.
Investments in companies in which the Company owns 20 percent to 50 percent of the voting common
stock or otherwise exercises significant influence over operating and financial policies of the
company are accounted for under the equity method. All significant intercompany transactions are
eliminated in the consolidation process.
Information Regarding the Registrant
The Company was formed in May 2007 by private equity funds sponsored by Bain Capital Partners, LLC
and Thomas H. Lee Partners, L.P. (together, the Sponsors) for the purpose of acquiring the
business of Clear Channel Communications, Inc., a Texas company (Clear Channel). The acquisition
(the acquisition or the merger) was consummated on July 30, 2008 pursuant to the Agreement and
Plan of Merger, dated November 16, 2006, as amended on April 18, 2007, May 17, 2007 and May 13,
2008 (the Merger Agreement).
The Company accounted for its acquisition of Clear Channel as a purchase business combination in
conformity with Statement of Financial Accounting Standards No. 141, Business Combinations, and
Emerging Issues Task Force Issue 88-16, Basis in Leveraged Buyout Transactions. The Company
allocated a portion of the consideration paid to the assets and liabilities acquired at their
respective fair values with the remaining portion recorded at the continuing shareholders basis.
Excess consideration after this allocation was recorded as goodwill. The purchase price allocation
was complete as of July 30, 2009 in accordance with ASC 805-10-25, which requires that the
allocation period not exceed one year from the date of acquisition.
The accompanying consolidated statements of operations and statements of cash flows are presented
for two periods: post-merger and pre-merger. The merger resulted in a new basis of accounting
beginning on July 31, 2008 and the financial reporting periods are presented as follows:
| The three and nine month periods ended September 30, 2009 and the period from July 31 through September 30, 2008 reflect the post-merger period of the Company, including the merger of a wholly-owned subsidiary of the Company with and into Clear Channel. Subsequent to the acquisition, Clear Channel became an indirect, wholly-owned subsidiary of the Company and the business of the Company became that of Clear Channel and its subsidiaries. | ||
| The periods from January 1 through July 30, 2008 and July 1 through July 30, 2008 reflect the pre-merger period of Clear Channel. Prior to its acquisition of Clear Channel, the Company had not conducted any activities, other than activities incident to its formation and in connection with the acquisition, and did not have any assets or liabilities, other than as related to the acquisition. The consolidated financial statements for all pre-merger periods were prepared using the historical basis of accounting for Clear Channel. As a result of the merger and the associated purchase accounting, the consolidated financial statements of the post-merger periods are not comparable to periods preceding the merger. |
The opening balance sheet reflected the preliminary allocation of purchase price, based on
available information and certain assumptions management believed were reasonable. During the
first seven months of 2009, the Company decreased the initial fair value estimate of its permits,
contracts, site leases and other assets and liabilities primarily in its Americas outdoor segment
by $116.1 million based on additional information received, which resulted in an increase to
goodwill of $71.7 million and a decrease to deferred taxes of $44.4 million. During the third
quarter of 2009, the Company recorded a $45.0 million increase to goodwill in its International
outdoor segment related to the fair value of certain minority interests recorded pursuant to ASC
480-10-S99, which
- 9 -
Table of Contents
distinguishes liabilities from equity, and which had no related tax effect. In addition, during
the third quarter of 2009, the Company adjusted deferred taxes by $44.3 million to true-up its tax
rates in certain jurisdictions that were estimated in the initial purchase price allocation.
The following unaudited supplemental pro forma information reflects the consolidated results of
operations of the Company as if the merger had occurred on January 1, 2008. The historical
financial information was adjusted to give effect to items that are (i) directly attributed to the
merger, (ii) factually supportable, and (iii) expected to have a continuing impact on the
consolidated results. Such items include depreciation and amortization expense associated with the
valuations of property, plant and equipment and definite-lived intangible assets, corporate
expenses associated with equity-based awards granted to certain members of management, expenses
associated with the accelerated vesting of employee equity-based awards upon the closing of the
merger, interest expense related to debt issued in conjunction with the merger and the fair value
adjustment to Clear Channels existing debt and the related tax effects of these items. This
unaudited pro forma information should not be relied upon as necessarily being indicative of the
historical results that would have been obtained if the merger had actually occurred on that date,
nor of the results that may be obtained in the future.
Period from January | Period from July 1 | |||||||
1 through July 30, | through July 30, | |||||||
2008 | 2008 | |||||||
(In thousands, except per share data) | Pre-Merger | Pre-Merger | ||||||
Revenue |
$ | 3,951,742 | $ | 556,457 | ||||
Income (loss) before discontinued operations |
$ | (64,952 | ) | $ | (46,166 | ) | ||
Net income (loss) attributable to the
Company |
$ | 575,284 | $ | (49,224 | ) | |||
Net income (loss) per common share basic |
$ | 7.08 | $ | (0.61 | ) | |||
Net income (loss) per common share diluted |
$ | 7.05 | $ | (0.61 | ) |
Liquidity |
The Companys primary source of liquidity is cash flow from operations, which has been adversely
affected by the global economic downturn. The risks associated with the Companys businesses
become more acute in periods of a slowing economy or recession, which may be accompanied by a
decrease in advertising. Expenditures by advertisers tend to be cyclical, reflecting overall
economic conditions and budgeting and buying patterns. The global economic downturn has resulted
in a decline in advertising and marketing services among the Companys customers, resulting in a
decline in advertising revenues across the Companys businesses. This reduction in advertising
revenues has had an adverse effect on the Companys revenue, profit margins, cash flow and
liquidity. The continuation of the global economic downturn may continue to adversely impact the
Companys revenue, profit margins, cash flow and liquidity.
In January 2009, the Company announced that it commenced a restructuring program targeting a
reduction of fixed costs. The Company recognized approximately $23.1 million and $113.3 million of
expenses related to its restructuring program during the three and nine months ended September 30,
2009, respectively.
Based on the Companys current and anticipated levels of operations and conditions in its markets,
the Company believes that cash flow from operations as well as cash on hand (including amounts
drawn or available under the senior secured credit facilities) will enable the Company to meet its
working capital, capital expenditure, debt service and other funding requirements for at least the
next 12 months.
The Company expects to be in compliance with the covenants under Clear Channels senior secured
credit facilities in 2009. However, the Companys anticipated results are subject to significant
uncertainty and there can be no assurance that actual results will be in compliance with the
covenants. In addition, the Companys ability to comply with the covenants in Clear Channels
financing agreements may be affected by events beyond its control, including prevailing economic,
financial and industry conditions. The breach of any covenants set forth in the financing
agreements would result in a default thereunder. An event of default would permit the lenders
under a defaulted financing agreement to declare all indebtedness thereunder to be due and payable
prior to maturity. Moreover, the lenders under Clear Channels revolving credit facility under the
senior secured credit facilities would have the option to terminate their commitments to make
further extensions of revolving credit thereunder. If the Company is unable to repay Clear
Channels obligations under any senior secured credit facilities or the receivables based credit
facility, the lenders under such senior secured credit facilities or receivables based credit
facility could proceed against any assets that were pledged to secure such senior secured credit
facilities or receivables based credit facility. In addition, a default or acceleration under any
of Clear Channels financing agreements could cause a default under other obligations that are
subject to cross-default and cross-acceleration provisions.
- 10 -
Table of Contents
The Companys and Clear Channels corporate credit and issue-level ratings were downgraded on June
8, 2009 by Standard & Poors Ratings Services. The Companys and Clear Channels corporate credit
ratings were lowered from B- to CCC, where they currently remain. The downgrade had no impact on Clear Channels borrowing costs under the credit agreements.
Impairment Charges
The Company performed an interim impairment test as of June 30, 2009 on its indefinite-lived
assets, including Federal Communications Commission (FCC) licenses and billboard permits. The
industry cash flow forecasts during the first six months of 2009 were below the forecasts used in
the discounted cash flow models used to calculate the impairments at December 31, 2008. The
estimated fair value of the Companys FCC licenses and permits was below their carrying values,
which resulted in a non-cash impairment charge of $935.6 million. See Note 2 for further
discussion.
The Company also performed an interim goodwill impairment test as of June 30, 2009. The revenue
forecasts for 2009 declined 8%, 7% and 9% for Radio, Americas outdoor and International outdoor,
respectively, compared to the forecasts used in the 2008 impairment test primarily as a result of
the revenues realized during the first six months of 2009. As a result, the estimated fair values
of the Companys reporting units were below their carrying values, which required the Company to
compare the implied fair value of each reporting units goodwill with its carrying value. As a
result, the Company recognized a non-cash impairment charge of $3.1 billion to reduce goodwill. See
Note 2 for further discussion.
Additionally, the Company impaired certain contracts in its Americas outdoor and International
outdoor segments by $38.8 million. See Note 2 for further discussion.
Summarized Operating Results of Discontinued Operations
During 2008, Clear Channel completed the sale of its television business and certain radio
stations. Summarized operating results of these businesses reported in discontinued operations are
as follows:
Period from July | Period from | Period from | ||||||||||
31 through | July 1 through | January 1 | ||||||||||
September 30, | July 30, | through July 30, | ||||||||||
2008 | 2008 | 2008 | ||||||||||
(In thousands) | Post-Merger | Pre-Merger | Pre-Merger | |||||||||
Revenue |
$ | 251 | $ | 929 | $ | 74,783 | ||||||
Income before income taxes |
$ | 16 | $ | 2,697 | $ | 702,698 |
Included in income from discontinued operations, net is income tax expense of $1.0 million for the
period of July 31 through September 30, 2008. Included for the period from July 1 through July 30,
2008 and for the period from January 1 through July 30, 2008 is income tax expense of $5.8 million
and $62.4 million, respectively. Also included in income from discontinued operations for the
period from January 1 through July 30, 2008 is a gain of $695.8 million related to the sale of
Clear Channels television business and certain radio stations.
Share-Based Compensation Cost
The share-based compensation cost is measured at the grant date based on the fair value of the
award and is recognized as expense on a straight-line basis over the vesting period. The following
table presents the amount of share-based compensation recorded during the three and nine months
ended September 30, 2009 and 2008:
- 11 -
Table of Contents
Three Months | Period from | Period from | Nine Months | Period from | ||||||||||||||||
Ended | July 31 | July 1 | Ended | January 1 | ||||||||||||||||
September | through | through July | September | through July | ||||||||||||||||
30, | September 30, | 30, | 30, | 30, | ||||||||||||||||
2009 | 2008 | 2008 | 2009 | 2008 | ||||||||||||||||
(In thousands) | Post-Merger | Post-Merger | Pre-Merger | Post-Merger | Pre-Merger | |||||||||||||||
Direct Expense |
$ | 2,631 | $ | 2,003 | $ | 12,975 | $ | 8,509 | $ | 21,162 | ||||||||||
Selling, General &
Administrative
Expense |
1,750 | 912 | 14,705 | 5,474 | 21,213 | |||||||||||||||
Corporate Expense |
4,835 | 3,624 | 14,661 | 14,539 | 20,348 | |||||||||||||||
Total Share-Based
Compensation
Expense |
$ | 9,216 | $ | 6,539 | $ | 42,341 | $ | 28,522 | $ | 62,723 | ||||||||||
As of September 30, 2009, there was $107.4 million of unrecognized compensation cost, net of
estimated forfeitures, related to unvested share-based compensation arrangements that will vest
based on service conditions. This cost is expected to be recognized over three years. In
addition, as of September 30, 2009, there was $80.2 million of unrecognized compensation cost, net
of estimated forfeitures, related to unvested share-based compensation arrangements that will vest
based on market, performance and service conditions. This cost will be recognized when it becomes
probable that the performance condition will be satisfied.
New Accounting Pronouncements
In August 2009, the Financial Accounting Standards Board (FASB) issued Accounting Standards
Codification (ASC) Update No. 2009-05, Measuring Liabilities at Fair Value. The update is to ASC
Subtopic 820-10, Fair Value Measurements and Disclosures-Overall, for the fair value measurement of
liabilities. The purpose of this update is to reduce ambiguity in financial reporting when
measuring the fair value of liabilities. The guidance provided in this update is effective for the
first reporting period beginning after the date of issuance. The Company will adopt the amendment
on October 1, 2009 and does not anticipate the adoption to have a material impact on its financial
position or results of operations.
Statement of Financial Accounting Standards No. 168, The FASB Accounting Standards
CodificationTM and the Hierarchy of Generally Accepted Accounting Principles, codified
in ASC 105-10, was issued in June 2009. ASC 105-10 identifies the sources of accounting principles
and the framework for selecting the principles used in the preparation of financial statements of
nongovernmental entities that are presented in conformity with GAAP in the United States. ASC
105-10 establishes the ASC as the source of authoritative GAAP recognized by the FASB to be applied
by nongovernmental entities. Following this statement, the FASB will issue new standards in the
form of Accounting Standards Updates (ASUs). ASC 105-10 is effective for financial statements
issued for interim and annual periods ending after September 15, 2009. The Company adopted the
provisions of ASC 105-10 on July 1, 2009.
Statement of Financial Accounting Standards No. 167, Amendments to FASB Interpretation No. 46(R)
(Statement No. 167), which is not yet codified, was issued in June 2009. Statement No. 167 shall
be effective as of the beginning of each reporting entitys first annual reporting period that
begins after November 15, 2009, for interim periods within that first annual reporting period, and
for interim and annual reporting periods thereafter. Earlier application is prohibited. Statement
No. 167 amends Financial Accounting Standards Board Interpretation No. 46(R), Consolidation of
Variable Interest Entities, codified in ASC 810-10-25, to replace the quantitative-based risks and
rewards calculation for determining which enterprise, if any, has a controlling financial interest
in a variable interest entity with an approach focused on identifying which enterprise has the
power to direct the activities of a variable interest entity that most significantly impact the
entitys economic performance and (1) the obligation to absorb losses of the entity or (2) the
right to receive benefits from the entity. An approach that is expected to be primarily
qualitative will be more effective for identifying which enterprise has a controlling financial
interest in a variable interest entity. Statement No. 167 requires an additional reconsideration
event when determining whether an entity is a variable interest entity when any changes in facts
and circumstances occur such that the holders of the equity investment at risk, as a group, lose
the power from voting rights or similar rights of those investments to direct the activities of the
entity that most significantly impact the entitys economic performance. It also requires ongoing
assessments of whether an enterprise is the primary beneficiary of a variable interest entity.
These requirements will provide more relevant and timely information to users of financial
statements. Statement No. 167 amends ASC 810-10-25 to require additional disclosures about an
enterprises involvement in variable interest entities, which will enhance the information provided
to users of financial statements. The Company will adopt Statement No. 167 on January 1, 2010 and
is currently evaluating the impact of adoption.
Statement of Financial Accounting Standards No. 165, Subsequent Events, codified in ASC 855-10, was
issued in May 2009. The provisions of ASC 855-10 are effective for interim and annual periods
ending after June 15, 2009 and are intended to establish general
standards of accounting for and disclosure of events that occur after the balance sheet date but
before financial statements are issued or
- 12 -
Table of Contents
are available to be issued. ASC 855-10 requires the
disclosure of the date through which an entity has evaluated subsequent events and the basis for
that datethat is, whether that date represents the date the financial statements were issued or
were available to be issued. This disclosure should alert all users of financial statements that
an entity has not evaluated subsequent events after that date in the set of financial statements
being presented. In accordance with the provisions of ASC 855-10, the Company currently evaluates
subsequent events through the date the financial statements are issued.
Financial Accounting Standards Board Staff Position Emerging Issues Task Force 03-6-1, Determining
Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities,
codified in ASC 260-10-45, was issued in June 2008. ASC 260-10-45 clarifies that unvested
share-based payment awards with a right to receive nonforfeitable dividends are participating
securities. Guidance is also provided on how to allocate earnings to participating securities and
compute basic earnings per share using the two-class method. All prior-period earnings per share
data presented shall be adjusted retrospectively (including interim financial statements, summaries
of earnings, and selected financial data) to conform with the provisions of ASC 260-10-45. The
Company retrospectively adopted the provisions of ASC 260-10-45 on January 1, 2009. There was no
impact of adopting ASC 260-10-45 to previously reported earnings per share for the periods July 31
through September 30, 2008, July 1 through July 30, 2008, and January 1 through July 30, 2008.
Statement of Financial
Accounting Standards No. 160, Noncontrolling Interests in Consolidated
Financial Statements an amendment of ARB No. 51, codified in ASC 810-10-45, was issued in
December 2007. ASC 810-10-45 clarifies the classification of noncontrolling interests in
consolidated statements of financial position and the accounting for and reporting of transactions
between the reporting entity and holders of such noncontrolling interests. Under this guidance,
noncontrolling interests are considered equity and should be reported as an element of consolidated
equity, net income will encompass the total income of all consolidated subsidiaries and there will
be separate disclosure on the face of the income statement of the attribution of that income
between the controlling and noncontrolling interests, and increases and decreases in the
noncontrolling ownership interest amount will be accounted for as equity transactions. The
provisions of ASC 810-10-45 are effective for the first annual reporting period beginning on or
after December 15, 2008, and earlier application is prohibited. Guidance is required to be adopted
prospectively, except for reclassifying noncontrolling interests to equity, separate from the
parents shareholders equity, in the consolidated statement of financial position and recasting
consolidated net income (loss) to include net income (loss) attributable to both the controlling
and noncontrolling interests, both of which are required to be adopted retrospectively. The
Company adopted the provisions of ASC 810-10-45 on January 1, 2009, which resulted in a
reclassification of approximately $426.2 million of noncontrolling interests to shareholders
equity.
ASC 810-10-50-1A requires a reconciliation at the beginning and the end of the period of the
carrying amount of total equity, equity attributable to the Company and equity attributable to the
noncontrolling interests. The following table presents the changes in equity attributable to the
Company and equity attributable to the noncontrolling interests for the nine months ended September
30, 2009 and 2008.
Noncontrolling | ||||||||||||
(In thousands) | The Company | Interests | Consolidated | |||||||||
Balances at January 1, 2009 |
$ | (3,342,451 | ) | $ | 426,220 | $ | (2,916,231 | ) | ||||
Net loss |
(4,181,476 | ) | (17,227 | ) | (4,198,703 | ) | ||||||
Foreign currency translation adjustments |
136,350 | 19,531 | 155,881 | |||||||||
Unrealized holding loss on marketable securities |
(10,021 | ) | (1,294 | ) | (11,315 | ) | ||||||
Unrealized holding loss on cash flow derivatives |
(92,993 | ) | | (92,993 | ) | |||||||
Reclassification adjustment |
13,665 | 1,292 | 14,957 | |||||||||
Other net |
9,010 | 18,834 | 27,844 | |||||||||
Balances at September 30, 2009 |
(7,467,916 | ) | 447,356 | (7,020,560 | ) | |||||||
Noncontrolling | ||||||||||||
(In thousands) | The Company | Interests | Consolidated | |||||||||
Balances at January 1, 2008 |
$ | 8,769,299 | $ | 464,552 | $ | 9,233,851 | ||||||
Net income |
991,793 | 26,020 | 1,017,813 | |||||||||
Foreign currency translation adjustments |
(102,610 | ) | (3,308 | ) | (105,918 | ) | ||||||
Unrealized holding loss on marketable securities |
(96,954 | ) | | (96,954 | ) | |||||||
Reclassification adjustment |
(30,895 | ) | (33 | ) | (30,928 | ) | ||||||
Other net |
65,659 | 3,843 | 69,502 | |||||||||
Purchase accounting |
(7,755,925 | ) | | (7,755,925 | ) | |||||||
Balances at September 30, 2008 |
1,840,367 | 491,074 | 2,331,441 | |||||||||
- 13 -
Table of Contents
Statement of Financial Accounting Standards No. 161, Disclosures about Derivative Instruments and
Hedging Activities, codified in ASC 815-10-50, was issued in March 2008. ASC 815-10-50 requires
additional disclosures about how and why an entity uses derivative instruments, how derivative
instruments and related hedged items are accounted for and how derivative instruments and related
hedged items effect an entitys financial position, results of operations and cash flows. The
Company adopted the provisions of ASC 815-10-50 on January 1, 2009. Please refer to Note 4 for
disclosure required by ASC 815-10-50.
Financial Accounting Standards Board Staff Position No. FAS 157-4, Determining Fair Value When the
Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and
Identifying Transactions That Are Not Orderly, codified in ASC 820-10-35, was issued in April 2009.
ASC 820-10-35 provides additional guidance for estimating fair value when the volume and level of
activity for the asset or liability have significantly decreased. ASC 820-10-35 also includes
guidance on identifying circumstances that indicate a transaction is not orderly. This guidance is
effective for interim and annual reporting periods ending after June 15, 2009, and shall be applied
prospectively. Early adoption is permitted for periods ending after March 15, 2009. Earlier
adoption for periods ending before March 15, 2009 is not permitted. The Company adopted the
provisions of ASC 820-10-35 on April 1, 2009 with no material impact to its financial position or
results of operations.
Financial Accounting Standards Board Staff Position No. FAS 115-2 and FAS 124-2, Recognition and
Presentation of Other-Than-Temporary Impairments, codified in ASC 320-10, was issued in April
2009. It amends the other-than-temporary impairment guidance in U.S. GAAP for debt securities to
make the guidance more operational and to improve the presentation and disclosure of
other-than-temporary impairments on debt and equity securities in the financial statements. ASC
320-10 does not amend existing recognition and measurement guidance related to
other-than-temporary impairments of equity securities. This guidance is effective for interim and
annual reporting periods ending after June 15, 2009, with early adoption permitted for periods
ending after March 15, 2009. Earlier adoption for periods ending before March 15, 2009 is not
permitted. The Company adopted the provisions of ASC 320-10 on April 1, 2009 with no material
impact to its financial position or results of operations.
Financial Accounting Standards Board Staff Position No. FAS 141(R)-1, Accounting for Assets
Acquired and Liabilities Assumed in a Business Combination That Arise from Contingencies, codified
in ASC 805-20, was issued in April 2009. ASC 805-20 addresses application issues raised by
preparers, auditors, and members of the legal profession on initial recognition and measurement,
subsequent measurement and accounting, and disclosure of assets and liabilities arising from
contingencies in a business combination. This guidance is effective for assets or liabilities
arising from contingencies in business combinations for which the acquisition date is on or after
the beginning of the first annual reporting period beginning on or after December 15, 2008. The
impact of ASC 805-20 on accounting for contingencies in a business combination is dependent upon
the nature of future acquisitions.
Financial Accounting Standards Board Staff Position No. FAS 107-1 and APB 28-1, Interim Disclosures
about Fair Value of Financial Instruments, codified in ASC 825-10, was issued in April 2009. ASC
825-10 amends prior authoritative guidance to require disclosures about fair value of financial
instruments for interim reporting periods of publicly traded companies as well as in annual
financial statements. The provisions of ASC 825-10 are effective for interim reporting periods
ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009.
The Company adopted the disclosure requirements of ASC 825-10 on April 1, 2009.
Financial Accounting Standards Board Staff Position Emerging Issues Task Force 08-6, Equity Method
Investment Accounting Considerations, codified in ASC 323-10-35, was issued in November 2008. ASC
323-10-35 clarifies the accounting for certain transactions and impairment considerations involving
equity method investments. This guidance is effective for fiscal years beginning on or after
December 15, 2008, and interim periods within those fiscal years and shall be applied
prospectively. The Company adopted the provisions of ASC 323-10-35 on January 1, 2009 with no
material impact to its financial position or results of operations.
Note 2: INTANGIBLE ASSETS AND GOODWILL
Definite-lived Intangibles
The Company has definite-lived intangible assets which consist primarily of transit and street
furniture contracts, permanent easements that provide the Company access to certain of its outdoor
displays, and other contractual rights in its Americas and International outdoor segments. The
Company has talent and program right contracts and advertiser relationships in its radio segment
and contracts for non-affiliated radio and television stations in its media representation
operations. Definite-lived intangible assets are amortized over the shorter of either the
respective lives of the agreements or over the period of time the assets are expected to contribute
directly or indirectly to the Companys future cash flows.
The following table presents the gross carrying amount and accumulated amortization for each major
class of definite-lived intangible assets at September 30, 2009 and December 31, 2008:
- 14 -
Table of Contents
September 30, 2009 | December 31, 2008 | |||||||||||||||
Gross Carrying | Accumulated | Gross Carrying | Accumulated | |||||||||||||
(In thousands) | Amount | Amortization | Amount | Amortization | ||||||||||||
Transit, street furniture, and
other outdoor contractual rights |
$ | 831,545 | $ | 147,414 | $ | 883,130 | $ | 49,818 | ||||||||
Customer / advertiser relationships |
1,210,205 | 139,915 | 1,210,205 | 49,970 | ||||||||||||
Talent contracts |
320,854 | 47,381 | 161,644 | 7,479 | ||||||||||||
Representation contracts |
217,385 | 51,875 | 216,955 | 21,537 | ||||||||||||
Other |
548,874 | 38,191 | 548,180 | 9,590 | ||||||||||||
Total |
$ | 3,128,863 | $ | 424,776 | $ | 3,020,114 | $ | 138,394 | ||||||||
For the nine months ended September 30, 2009, total amortization expense from continuing operations
related to definite-lived intangible assets was $257.8 million. Included in amortization expense
is $25.8 million related to a purchase accounting adjustment of $155.8 million to increase the
balance of the Companys talent contracts.
During the first seven months of 2009, the Company decreased the initial fair value estimate of its
permits, contracts, site leases, and other assets and liabilities primarily in its Americas segment
by $116.1 million based on additional information received which resulted in a credit to
amortization expense of approximately $6.9 million.
The Company reviews its definite-lived intangibles for impairment when events and circumstances
indicate that amortizable long-lived assets might be impaired and the undiscounted cash flows
estimated to be generated from those assets are less than the carrying amount of those assets.
When specific assets are determined to be unrecoverable, the cost basis of the asset is reduced to
reflect the current fair market value.
The Company uses various assumptions in determining the current fair market value of these assets,
including future expected cash flows, industry growth rates and discount rates. Impairment loss
calculations require management to apply judgment in estimating future cash flows, including
forecasting useful lives of the assets and selecting the discount rate that reflects the risk
inherent in future cash flows.
During the second quarter of 2009, the Company recorded a $21.3 million impairment to taxi
contracts in its Americas segment and a $17.5 million impairment primarily related to street
furniture and billboard contracts in its International segment. The Company determined fair values
using a discounted cash flow model. The decline in fair value of the contracts was primarily
driven by a decline in the revenue projections. The decline in revenue related to taxi contracts
and street furniture and billboard contracts was in the range of 10% to 15%. The balance of these
taxi contracts and street furniture and billboard contracts after the impairment charges, for the
contracts that were impaired, was $3.3 million and $16.0 million, respectively.
As acquisitions and dispositions occur in the future, amortization expense may vary. The following
table presents the Companys estimate of amortization expense for each of the five succeeding
fiscal years for definite-lived intangible assets:
(In thousands) | ||||||
2010
|
$ | 314,392 | ||||
2011
|
306,543 | |||||
2012
|
291,790 | |||||
2013
|
278,518 | |||||
2014
|
255,583 |
Indefinite-lived Intangibles
The Companys indefinite-lived intangible assets consist of FCC broadcast licenses and billboard
permits. FCC broadcast licenses are granted to radio stations for up to eight years under the
Telecommunications Act of 1996 (the Act). The Act requires the FCC to renew a broadcast license
if the FCC finds that the station has served the public interest, convenience and necessity, there
have been no serious violations of either the Communications Act of 1934 or the FCCs rules and
regulations by the licensee, and there have been no other serious violations which taken together
constitute a pattern of abuse. The licenses may be renewed indefinitely at little or no cost. The
Company does not believe that the technology of wireless broadcasting will be replaced in the
foreseeable future.
The Companys indefinite-lived intangibles consist of billboard permits. The Companys billboard
permits are effectively issued in perpetuity by state and local governments and are transferable or renewable
at little or no cost. Permits typically specify the location which allows the Company the right to
operate an advertising structure at the specified location. The Companys permits are located on
owned
- 15 -
Table of Contents
land,
leased land or land for which the Company has acquired permanent easements. In cases where the
Companys permits are located on leased land, the leases typically have initial terms of between 10
to 20 years and renew indefinitely, with rental payments generally escalating at an inflation-based
index. If the Company loses its lease, the Company will typically obtain permission to relocate
the permit or bank it with the municipality for future use.
The indefinite-lived intangibles and goodwill are not subject to amortization, but are tested for
impairment at least annually. The Company tests for possible impairment of indefinite-lived
intangible assets whenever events or changes in circumstances, such as a reduction in operating
cash flow or a dramatic change in the manner for which the asset is intended to be used, indicate
that the carrying amount of the asset may not be recoverable. If indicators exist, the Company
compares the undiscounted cash flows related to the asset to the carrying value of the asset. If
the carrying value is greater than the undiscounted cash flow amount, an impairment charge is
recorded in amortization expense in the statement of operations for amounts necessary to reduce the
carrying value of the asset to fair value.
FCC Licenses
The Company performed an interim impairment test on its FCC licenses as of December 31, 2008, which
resulted in a non-cash impairment charge of $936.2 million. The industry cash flows forecast by
BIA Financial Network, Inc. (BIA) during the first six months of 2009 were below the BIA forecast
used in the discounted cash flow model used to calculate the impairment at December 31, 2008. As a
result, the Company performed an interim impairment test as of June 30, 2009 on its FCC licenses
resulting in a non-cash impairment charge of $590.3 million.
The fair value of the FCC licenses was determined using the direct valuation method as prescribed
in ASC 805-20-S99. Under the direct valuation method, the fair value of the FCC licenses was
calculated at the market level as prescribed by ASC 350-30-35. The Company engaged Mesirow
Financial Consulting, LLC (Mesirow Financial), a third-party valuation firm, to assist it in the
development of the assumptions and the Companys determination of the fair value of its FCC
licenses. The impairment test consisted of a comparison of the fair value of the FCC licenses at
the market level with their carrying amount. If the carrying amount of the FCC license exceeded
its fair value, an impairment loss was recognized equal to that excess. After an impairment loss
is recognized, the adjusted carrying amount of the FCC license is its new accounting basis.
The application of the direct valuation method attempts to isolate the income that is properly
attributable to the license alone (that is, apart from tangible and identified intangible assets
and goodwill). It is based upon modeling a hypothetical greenfield build up to a normalized
enterprise that, by design, lacks inherent goodwill and whose only other assets have essentially
been paid for (or added) as part of the build-up process. The Company forecasted revenue,
expenses, and cash flows over a ten-year period for each of its markets in its application of the
direct valuation method. The Company also calculated a normalized residual year which represents
the perpetual cash flows of each market. The residual year cash flow was capitalized to arrive at
the terminal value of the licenses in each market.
Under the direct valuation method, it is assumed that rather than acquiring indefinite-lived
intangible assets as part of a going concern business, the buyer hypothetically develops
indefinite-lived intangible assets and builds a new operation with similar attributes from scratch.
Thus, the buyer incurs start-up costs during the build-up phase which are normally associated with
going concern value. Initial capital costs are deducted from the discounted cash flows model which
results in value that is directly attributable to the indefinite-lived intangible assets.
The key assumptions using the direct valuation method are market revenue growth rates, market
share, profit margin, duration and profile of the build-up period, estimated start-up capital costs
and losses incurred during the build-up period, the risk-adjusted discount rate and terminal
values. This data is populated using industry normalized information representing an average FCC
license within a market.
Management uses publicly available information from BIA regarding the future revenue expectations
for the radio broadcasting industry.
The build-up period represents the time it takes for the hypothetical start-up operation to reach
normalized operations in terms of achieving a mature market share and profit margin. Management
believes that a three-year build-up period is required for a start-up operation to obtain the
necessary infrastructure and obtain advertisers. It is estimated that a start-up operation would
gradually obtain a mature market revenue share in three years. BIA forecasted industry revenue
growth of negative 1.8% during the build-up period.
The cost structure is expected to reach the normalized level over three years due to the time
required to establish operations and recognize the synergies and cost savings associated with the
ownership of the FCC licenses within the market.
- 16 -
Table of Contents
The estimated operating margin in the first year of operations was assumed to be 12.5% based on
observable market data for an independent start-up radio station. The estimated operating margin
in the second year of operations was assumed to be the mid-point of the first-year operating margin
and the normalized operating margin. The normalized operating margin in the third year was assumed
to be the industry average margin of 29% based on an analysis of comparable companies. The first
and second-year expenses include the non-operating start-up costs necessary to build the operation
(i.e. development of customers, workforce, etc.).
In addition to cash flows during the projection period, a normalized residual cash flow was
calculated based upon industry-average growth of 2% beyond the discrete build-up projection period.
The residual cash flow was then capitalized to arrive at the terminal value.
The present value of the cash flows is calculated using an estimated required rate of return based
upon industry-average market conditions. In determining the estimated required rate of return,
management calculated a discount rate using both current and historical trends in the industry.
The Company calculated the discount rate as of the valuation date and also one-year, two-year, and
three-year historical quarterly averages. The discount rate was calculated by weighting the
required returns on interest-bearing debt and common equity capital in proportion to their
estimated percentages in an expected capital structure. The capital structure was estimated based
on the quarterly average data for publicly traded companies in the radio broadcasting industry.
The calculation of the discount rate required the rate of return on debt, which was based on a
review of the credit ratings for comparable companies (i.e. market participants). The Company
calculated the average yield on a Standard & Poors B and CCC rated corporate bond which was
used for the pre-tax rate of return on debt and tax-effected such yield based on applicable tax
rates.
The rate of return on equity capital was estimated using a modified Capital Asset Pricing Model
(CAPM). Inputs to this model included the yield on long-term U.S. Treasury bonds, forecast
betas for comparable companies, calculation of a market risk premium based on research and
empirical evidence and calculation of a size premium derived from historical differences in returns
between small companies and large companies using data published by Ibbotson Associates.
The concluded discount rate used in the discounted cash flow models to determine the fair value of
the licenses was 10% for the 13 largest markets and 10.5% for all other markets. Applying the
discount rate, the present value of cash flows during the discrete projection period and terminal
value were added to estimate the fair value of the hypothetical start-up operation. The initial
capital investment was subtracted to arrive at the value of the licenses. The initial capital
investment represents the fixed assets needed to operate the radio station.
The BIA forecast for 2009 declined 8.7% and declined between 13.8% and 15.7% through 2013 compared
to the BIA forecasts used in the 2008 impairment test. Additionally, the industry profit margin
declined 100 basis points from the 2008 impairment test. These market driven changes were
primarily responsible for the decline in fair value of the FCC licenses below their carrying value.
As a result, the Company recognized a non-cash impairment charge in approximately one-quarter of
its markets, which totaled $590.3 million. The fair value of the Companys FCC licenses was $2.4
billion at June 30, 2009.
In calculating the fair value of its FCC licenses, the Company primarily relied on the discounted
cash flow models. However, the Company relied on the stick method for those markets where the
discounted cash flow model resulted in a value less than the stick method indicated.
To estimate the stick values for its markets, the Company obtained historical radio station
transaction data from BIA which involved sales of individual radio stations whereby the station
format was immediately abandoned after acquisition. These transactions are highly indicative of
stick transactions in which the buyer does not assign value to any of the other acquired assets
(i.e. tangible or intangible assets) and is only purchasing the FCC license.
In addition, the Company analyzed publicly available FCC license auction data involving radio
broadcast licenses. Periodically, the FCC will hold an auction for certain FCC licenses in various
markets and these auction prices reflect the purchase of only the FCC radio license.
Based on this analysis, the stick values were estimated to be the minimum value of a radio license
within each market. This value was considered to be the fair value of the license for those markets
where the present value of the cash flows and terminal value did not
exceed the estimated stick value. Approximately 23% of the fair value of the Companys FCC
licenses at June 30, 2009 was determined using the stick method.
- 17 -
Table of Contents
Billboard Permits
The Companys billboard permits are effectively issued in perpetuity by state and local governments
as they are transferable or renewable at little or no cost. Permits typically include the location
which permits the Company to operate an advertising structure. Due to significant differences in
both business practices and regulations, billboards in the International segment are subject to
long-term, finite contracts versus permits in the United States and Canada. Accordingly, there are
no indefinite-lived assets in the International segment.
The Company performed an interim impairment test on its billboard permits as of December 31, 2008,
which resulted in a non-cash impairment charge of $722.6 million. The Companys cash flows during
the first six months of 2009 were below those in the discounted cash flow model used to calculate
the impairment at December 31, 2008. As a result, the Company performed an interim impairment test
as of June 30, 2009 on its billboard permits resulting in a non-cash impairment charge of $345.4
million.
The fair value of the billboard permits was determined using the direct valuation method as
prescribed in ASC 805-20-S99. Under the direct valuation method, the fair value of the billboard
permits was calculated at the market level as prescribed by ASC 350-30-35. The Company engaged
Mesirow Financial to assist it in the development of the assumptions and the Companys
determination of the fair value of the billboard permits. The impairment test consisted of a
comparison of the fair value of the billboard permits at the market level with their carrying
amount. If the carrying amount of the billboard permits exceeded their fair value, an impairment
loss was recognized equal to that excess. After an impairment loss is recognized, the adjusted
carrying amount of the billboard permit is its new accounting basis.
The Companys application of the direct valuation method utilized the greenfield approach as
discussed above. The key assumptions using the direct valuation method are market revenue growth
rates, market share, profit margin, duration and profile of the build-up period, estimated start-up
capital costs and losses incurred during the build-up period, the risk-adjusted discount rate and
terminal values. This data is populated using industry normalized information representing an
average billboard permit within a market.
Management uses its internal forecasts to estimate industry normalized information as it believes
these forecasts are similar to what a market participant would expect to generate. This is due to
the pricing structure and demand for outdoor signage in a market being relatively constant
regardless of the owner of the operation. Management also relied on its internal forecasts because
there is nominal public data available for each of its markets.
The build-up period represents the time it takes for the hypothetical start-up operation to reach
normalized operations in terms of achieving a mature market revenue share and profit margin.
Management believes that a one-year build-up period is required for a start-up operation to erect
the necessary structures and obtain advertisers in order achieve mature market revenue share. It
is estimated that a start-up operation would be able to obtain 10% of the potential revenues in the
first year of operations and 100% in the second year. Management assumed industry revenue growth
of negative 16% during the build-up period. However, the cost structure is expected to reach the
normalized level over three years due to the time required to recognize the synergies and cost
savings associated with the ownership of the permits within the market.
For the normalized operating margin in the third year, management assumed a hypothetical business
would operate at the lower of the operating margin for the specific market or the industry average
margin of 45% based on an analysis of comparable companies. For the first and second-year of
operations, the operating margin was assumed to be 50% of the normalized operating margin. The
first and second-year expenses include the non-recurring start-up costs necessary to build the
operation (i.e. development of customers, workforce, etc.).
In addition to cash flows during the projection period, a normalized residual cash flow was
calculated based upon industry-average growth of 3% beyond the discrete build-up projection period.
The residual cash flow was then capitalized to arrive at the terminal value.
The present value of the cash flows is calculated using an estimated required rate of return based
upon industry-average market conditions. In determining the estimated required rate of return,
management calculated a discount rate using both current and historical trends in the industry.
The Company calculated the discount rate as of the valuation date and also one-year, two-year, and
three-year historical quarterly averages. The discount rate was calculated by weighting the
required returns on interest-bearing debt and common equity capital in
proportion to their estimated percentages in an expected capital structure. The capital structure
was estimated based on the quarterly average data for publicly traded companies in the outdoor
advertising industry.
- 18 -
Table of Contents
The calculation of the discount rate required the rate of return on debt, which was based on a
review of the credit ratings for comparable companies (i.e. market participants). Management used
the yield on a Standard & Poors B rated corporate bond for the pre-tax rate of return on debt
and tax-effected such yield based on applicable tax rates.
The rate of return on equity capital was estimated using a modified CAPM. Inputs to this model
included the yield on long-term U.S. Treasury bonds, forecast betas for comparable companies,
calculation of a market risk premium based on research and empirical evidence and calculation of a
size premium derived from historical differences in returns between small companies and large
companies using data published by Ibbotson Associates.
The concluded discount rate used in the discounted cash flow models to determine the fair value of
the permits was 10%. Applying the discount rate, the present value of cash flows during the
discrete projection period and terminal value were added to estimate the fair value of the
hypothetical start-up operation. The initial capital investment was subtracted to arrive at the
value of the permits. The initial capital investment represents the fixed assets needed to erect
the necessary advertising structures.
The discount rate used in the impairment model increased approximately 50 basis points over the
discount rate used to value the permits at December 31, 2008. Industry revenue forecasts declined
8% through 2013 compared to the forecasts used in the 2008 impairment test. These market driven
changes were primarily responsible for the decline in fair value of the billboard permits below
their carrying value. As a result, the Company recognized a non-cash impairment charge in all but
five of its markets in the United States and Canada, which totaled $345.4 million. The fair value
of the permits was $1.1 billion at June 30, 2009.
Goodwill
Each of the Companys reporting units is valued using a discounted cash flow model which requires
estimating future cash flows expected to be generated from the reporting unit, discounted to their
present value using a risk-adjusted discount rate. Terminal values were also estimated and
discounted to their present value. Assessing the recoverability of goodwill requires the Company
to make estimates and assumptions about sales, operating margins, growth rates and discount rates
based on its budgets, business plans, economic projections, anticipated future cash flows and
marketplace data. There are inherent uncertainties related to these factors and managements
judgment in applying these factors. The Company engaged Mesirow Financial to assist the Company in
the development of these assumptions and the Companys determination of the fair value of its
reporting units.
The following table presents the changes in the carrying amount of goodwill in each of the
Companys reportable segments:
Americas | International | |||||||||||||||||||
(In thousands) | Radio | Outdoor | Outdoor | Other | Total | |||||||||||||||
Pre-Merger |
||||||||||||||||||||
Balance as of December 31, 2007 |
$ | 6,045,527 | $ | 688,336 | $ | 474,253 | $ | 2,000 | $ | 7,210,116 | ||||||||||
Acquisitions |
7,051 | | 12,341 | | 19,392 | |||||||||||||||
Dispositions |
(20,931 | ) | | | | (20,931 | ) | |||||||||||||
Foreign currency |
| (293 | ) | 28,596 | | 28,303 | ||||||||||||||
Adjustments |
(423 | ) | (970 | ) | | | (1,393 | ) | ||||||||||||
Balance as of July 30, 2008 |
$ | 6,031,224 | $ | 687,073 | $ | 515,190 | $ | 2,000 | $ | 7,235,487 | ||||||||||
Americas | International | |||||||||||||||||||
(In thousands) | Radio | Outdoor | Outdoor | Other | Total | |||||||||||||||
Post-Merger |
||||||||||||||||||||
Balance as of July 31, 2008 |
$ | | $ | | $ | | $ | | $ | | ||||||||||
Preliminary purchase price allocation |
6,335,220 | 2,805,780 | 603,712 | 60,115 | 9,804,827 | |||||||||||||||
Purchase price adjustments net |
356,040 | 438,025 | (76,116 | ) | 271,175 | 989,124 | ||||||||||||||
Impairment |
(1,115,033 | ) | (2,321,602 | ) | (173,435 | ) | | (3,610,070 | ) | |||||||||||
Acquisitions |
3,486 | | | | 3,486 | |||||||||||||||
Foreign exchange |
| (29,605 | ) | (63,519 | ) | | (93,124 | ) | ||||||||||||
Other |
(523 | ) | | (3,099 | ) | | (3,622 | ) | ||||||||||||
Balance as of December 31, 2008 |
5,579,190 | 892,598 | 287,543 | 331,290 | 7,090,621 | |||||||||||||||
Impairment |
(2,426,597 | ) | (389,828 | ) | (29,722 | ) | (211,988 | ) | (3,058,135 | ) | ||||||||||
Acquisitions |
10,681 | 2,250 | 110 | | 13,041 | |||||||||||||||
Dispositions |
(62,410 | ) | | | (2,276 | ) | (64,686 | ) | ||||||||||||
Foreign currency |
| 16,073 | 20,117 | | 36,190 | |||||||||||||||
Purchase price adjustments net |
47,086 | 68,896 | 45,041 | | 161,023 | |||||||||||||||
Other |
(529 | ) | (712 | ) | | | (1,241 | ) | ||||||||||||
Balance as of September 30, 2009 |
$ | 3,147,421 | $ | 589,277 | $ | 323,089 | $ | 117,026 | $ | 4,176,813 | ||||||||||
- 19 -
Table of Contents
The Company performed an interim impairment test as of December 31, 2008 which resulted in a
non-cash impairment charge of $3.6 billion to reduce its goodwill. The goodwill impairment test is
a two-step process. The first step, used to screen for potential impairment, compares the fair
value of the reporting unit with its carrying amount, including goodwill. The second step, if
applicable and used to measure the amount of the impairment loss, compares the implied fair value
of the reporting unit goodwill with the carrying amount of that goodwill.
Each of the Companys U.S. radio markets and outdoor advertising markets are components. The U.S.
radio markets are aggregated into a single reporting unit and the U.S. outdoor advertising markets
are aggregated into a single reporting unit for purposes of the goodwill impairment test using the
guidance in ASC 350-20-55. The Company also determined that within its Americas outdoor segment,
Canada, Mexico, Peru, and Brazil constitute separate reporting units and each country in its
International outdoor segment constitutes a separate reporting unit.
The Company tests goodwill at interim dates if events or changes in circumstances indicate that
goodwill might be impaired. The Companys cash flows during the first six months of 2009 were
below those used in the discounted cash flow model used to calculate the impairment at December 31,
2008. Additionally, the fair value of the Companys debt and equity at June 30, 2009 declined from
the values at December 31, 2008. As a result of these indicators, the Company performed an interim
goodwill impairment test as of June 30, 2009 resulting in a non-cash impairment charge of $3.1
billion.
The discounted cash flow model indicated that the Company failed the first step of the impairment
test for certain of its reporting units, which required it to compare the implied fair value of
each reporting units goodwill with its carrying value.
The discounted cash flow approach the Company uses for valuing goodwill involves estimating future
cash flows expected to be generated from the related assets, discounted to their present value
using a risk-adjusted discount rate. Terminal values are also estimated and discounted to their
present value.
The Company forecasted revenue, expenses, and cash flows over a ten-year period for each of its
reporting units. In projecting future cash flows, the Company considers a variety of factors
including its historical growth rates, macroeconomic conditions, advertising sector and industry
trends as well as Company-specific information. Historically, revenues in its industries have been
highly correlated to economic cycles. Based on these considerations, the assumed 2009 revenue
growth rates were negative followed by assumed revenue growth with an anticipated economic recovery
in 2010. To arrive at the projected cash flows and resulting growth rates, the Company evaluated
its historical operating results, current management initiatives and both historical and
anticipated industry results to assess the reasonableness of the operating margin assumptions. The
Company also calculated a normalized residual year which represents the perpetual cash flows of
each reporting unit. The residual year cash flow was capitalized to arrive at the terminal value
of the reporting unit.
The Company calculated the weighted average cost of capital (WACC) as of June 30, 2009 and also
one-year, two-year, and three-year historical quarterly averages for each of its reporting units.
WACC is an overall rate based upon the individual rates of return for invested capital (equity and
interest-bearing debt). The WACC is calculated by weighting the required returns on
interest-bearing debt and common equity capital in proportion to their estimated percentages in an
expected capital structure. The capital structure was estimated based on the quarterly average
data for publicly traded companies in the radio and outdoor advertising industry. The calculation
of the WACCs considered both current industry WACCs and historical trends in the industry.
The calculation of the WACC requires the rate of return on debt, which was based on a review of the
credit ratings for comparable companies (i.e. market participants) and the indicated yield on
similarly rated bonds.
The rate of return on equity capital was estimated using a modified CAPM. Inputs to this model
included the yield on long-term U.S. Treasury bonds, forecast betas for comparable companies,
calculation of a market risk premium based on research and empirical evidence and calculation of a
size premium derived from historical differences in returns between small companies and large
companies using data published by Ibbotson Associates.
In line with advertising industry trends, the Companys operations and expected cash flow are
subject to significant uncertainties about future developments, including timing and severity of
the recessionary trends and customers behaviors. To address these risks, the Company included
company-specific risk premiums for each of the reporting units in the estimated WACC. Based on
this analysis, company-specific risk premiums of 100 basis points, 250 basis points and 350 basis
points were included for the Radio, Americas outdoor and International outdoor segments,
respectively, resulting in WACCs of 11%, 12.5% and 13.5% for each of the reporting units in the
Radio, Americas outdoor and International outdoor segments, respectively. Applying these WACCs,
the present
value of cash flows during the discrete projection period and terminal value were added to estimate
the fair value of the reporting units.
- 20 -
Table of Contents
The discount rate utilized in the valuation of the FCC licenses and outdoor permits as of June 30,
2009 excludes the company-specific risk premiums that were added to the industry WACCs used in the
valuation of the reporting units. Management believes the exclusion of this premium is appropriate
given the difference between the nature of the licenses and billboard permits and reporting unit
cash flow projections. The cash flow projections utilized under the direct valuation method for
the licenses and permits are derived from utilizing industry normalized information for the
existing portfolio of licenses and permits. Given that the underlying cash flow projections are
based on industry normalized information, application of an industry average discount rate is
appropriate. Conversely, the cash flow projections for the overall reporting unit are based on
internal forecasts for each business and incorporate future growth and initiatives unrelated to the
existing license and permit portfolio. Additionally, the projections for the reporting unit
include cash flows related to non-FCC license and non-permit based assets. In the valuation of the
reporting unit, the company-specific risk premiums were added to the industry WACCs due to the
risks inherent in achieving the projected cash flows of the reporting unit.
The Company also utilized the market approach to provide a test of reasonableness to the results of
the discounted cash flow model. The market approach indicates the fair value of the invested
capital of a business based on a companys market capitalization (if publicly traded) and a
comparison of the business to comparable publicly traded companies and transactions in its
industry. This approach can be estimated through the quoted market price method, the market
comparable method, and the market transaction method.
One indication of the fair value of a business is the quoted market price in active markets for the
debt and equity of the business. The quoted market price of equity multiplied by the number of
shares outstanding yields the fair value of the equity of a business on a marketable,
noncontrolling basis. A premium for control is then applied and added to the estimated fair value
of interest-bearing debt to indicate the fair value of the invested capital of the business on a
marketable, controlling basis.
The market comparable method provides an indication of the fair value of the invested capital of a
business by comparing it to publicly traded companies in similar lines of business. The conditions
and prospects of companies in similar lines of business depend on common factors such as overall
demand for their products and services. An analysis of the market multiples of companies engaged
in similar lines of business yields insight into investor perceptions and, therefore, the value of
the subject business. These multiples are then applied to the operating results of the subject
business to estimate the fair value of the invested capital on a marketable, noncontrolling basis.
The Company then applies a premium for control to indicate the fair value of the business on a
marketable, controlling basis.
The market transaction method estimates the fair value of the invested capital of a business based
on exchange prices in actual transactions and on asking prices for controlling interests in similar
companies recently offered for sale. This process involves comparison and correlation of the
subject business with other similar companies that have recently been purchased. Considerations
such as location, time of sale, physical characteristics, and conditions of sale are analyzed for
comparable businesses.
The three variations of the market approach indicated that the fair value determined by the
Companys discounted cash flow model was within a reasonable range of outcomes.
The revenue forecasts for 2009 declined 8%, 7% and 9% for Radio, Americas outdoor and International
outdoor, respectively, compared to the forecasts used in the 2008 impairment test primarily as a
result of the revenues realized during the first six months of 2009. These market driven changes
were primarily responsible for the decline in fair value of the reporting units below their
carrying value. As a result, the Company recognized a non-cash impairment charge to reduce its
goodwill of $3.1 billion.
- 21 -
Table of Contents
NOTE 3: DEBT
Long-term debt at September 30, 2009 and December 31, 2008 consisted of the following:
September 30, | December 31, | |||||||
(In thousands) | 2009 | 2008 | ||||||
Senior Secured Credit Facilities: |
||||||||
Term Loan A Facility |
$ | 1,331,500 | $ | 1,331,500 | ||||
Term Loan B Facility |
10,700,000 | 10,700,000 | ||||||
Term Loan C Asset Sale Facility |
695,879 | 695,879 | ||||||
Revolving Credit Facility |
1,817,500 | 220,000 | ||||||
Delayed Draw Term Loan Facilities |
1,032,500 | 532,500 | ||||||
Receivables Based Credit Facility |
332,232 | 445,609 | ||||||
Other Secured Long-term Debt |
5,385 | 6,604 | ||||||
Total Consolidated Secured Debt |
15,914,996 | 13,932,092 | ||||||
Senior Cash Pay Notes |
796,250 | 980,000 | ||||||
Senior Toggle Notes |
1,027,701 | 1,330,000 | ||||||
Clear Channel Senior Notes: |
||||||||
4.25% Senior Notes Due 2009 |
| 500,000 | ||||||
7.65% Senior Notes Due 2010 |
116,181 | 133,681 | ||||||
4.5% Senior Notes Due 2010 |
239,975 | 250,000 | ||||||
6.25% Senior Notes Due 2011 |
692,737 | 722,941 | ||||||
4.4% Senior Notes Due 2011 |
140,241 | 223,279 | ||||||
5.0% Senior Notes Due 2012 |
249,851 | 275,800 | ||||||
5.75% Senior Notes Due 2013 |
312,109 | 475,739 | ||||||
5.5% Senior Notes Due 2014 |
550,455 | 750,000 | ||||||
4.9% Senior Notes Due 2015 |
250,000 | 250,000 | ||||||
5.5% Senior Notes Due 2016 |
250,000 | 250,000 | ||||||
6.875% Senior Debentures Due 2018 |
175,000 | 175,000 | ||||||
7.25% Senior Debentures Due 2027 |
300,000 | 300,000 | ||||||
Other long-term debt |
79,852 | 69,260 | ||||||
Purchase accounting adjustments and original issue discount |
(831,575 | ) | (1,114,172 | ) | ||||
20,263,773 | 19,503,620 | |||||||
Less: current portion |
443,615 | 562,923 | ||||||
Total long-term debt |
$ | 19,820,158 | $ | 18,940,697 | ||||
The Companys weighted average interest rate at September 30, 2009 was 5.7%. The aggregate market
value of the Companys debt based on quoted market prices for which quotes were available was
approximately $14.6 billion and $17.2 billion at September 30, 2009 and December 31, 2008,
respectively.
The Company and its subsidiaries have repurchased certain debt (described below) and may pursue in
the future various financing alternatives, including retiring or purchasing its outstanding
indebtedness through cash purchases, prepayments and/or exchanges for newly issued debt or equity
securities or obligations, in open market purchases, privately negotiated transactions or
otherwise. The Company may also sell certain assets or properties and use the proceeds to reduce
its indebtedness or the indebtedness of its subsidiaries. Such repurchases, prepayments, exchanges
or sales, if any, could have a material positive or negative impact on the Companys liquidity
available to repay outstanding debt obligations or on the Companys consolidated results of
operations. These transactions could also require or result in amendments to the agreements
governing outstanding debt obligations or changes in the Companys leverage or other financial
ratios which could have a material positive or negative impact on the Companys ability to comply
with the covenants contained in Clear Channels debt agreements. Such purchases, prepayments,
exchanges or sales, if any, will depend on prevailing market conditions, the Companys liquidity
requirements, contractual restrictions and other factors. The amounts involved may be material.
- 22 -
Table of Contents
Senior Secured Credit Facilities
Borrowings under the senior secured credit facilities bear interest at a rate equal to an
applicable margin plus, at Clear Channels option, either (i) a base rate determined by reference
to the higher of (A) the prime lending rate publicly announced by the administrative agent and (B)
the federal funds effective rate from time to time plus 0.50%, or (ii) a Eurocurrency rate
determined by reference to the costs of funds for deposits for the interest period relevant to such
borrowing adjusted for certain additional costs.
The margin percentages applicable to the term loan facilities and revolving credit facility are the
following percentages per annum:
| with respect to loans under the term loan A facility and the revolving credit facility, (i) 2.40% in the case of base rate loans and (ii) 3.40% in the case of Eurocurrency rate loans, subject to downward adjustments if Clear Channels leverage ratio of total debt to EBITDA (as calculated in accordance with the senior secured credit facilities) decreases below 7 to 1; and | ||
| with respect to loans under the term loan B facility, term loan C asset sale facility and delayed draw term loan facilities, (i) 2.65% in the case of base rate loans and (ii) 3.65% in the case of Eurocurrency rate loans, subject to downward adjustments if Clear Channels leverage ratio of total debt to EBITDA decreases below 7 to 1. |
Clear Channel is required to pay each revolving credit lender a commitment fee in respect of any
unused commitments under the revolving credit facility, which is 0.50% per annum, subject to
downward adjustments if Clear Channels leverage ratio of total debt to EBITDA decreases below 4 to
1. Clear Channel is required to pay each delayed draw term loan facility lender a commitment fee
in respect of any undrawn commitments under the delayed draw term loan facilities, which initially
is 1.825% per annum until the delayed draw term loan facilities are fully drawn or commitments
thereunder are terminated.
The senior secured credit facilities contain a financial covenant that requires Clear Channel to
comply on a quarterly basis with a maximum consolidated senior secured net debt to adjusted EBITDA
ratio (maximum of 9.5:1). This financial covenant becomes more restrictive over time beginning in
the second quarter of 2013. Clear Channels senior secured debt consists of the senior secured
credit facilities, the receivables based credit facility and certain other secured subsidiary debt.
The Company was in compliance with this covenant as of September 30, 2009.
Receivables Based Credit Facility
The receivables based credit facility of $783.5 million provides revolving credit commitments in an
amount equal to the initial borrowing of $533.5 million on the closing date, subject to a borrowing
base. The borrowing base at any time equals 85% of the eligible accounts receivable for certain
subsidiaries of the Company.
Borrowings, excluding the initial borrowing, under the receivables based credit facility are
subject to compliance with a minimum fixed charge coverage ratio of 1.0:1.0 if at any time excess
availability under the receivables based credit facility is less than $50 million, or if aggregate
excess availability under the receivables based credit facility and revolving credit facility is
less than 10% of the borrowing base.
Borrowings under the receivables based credit facility bear interest at a rate equal to an
applicable margin plus, at Clear Channels option, either (i) a base rate determined by reference
to the higher of (A) the prime lending rate publicly announced by the administrative agent and (B)
the federal funds effective rate from time to time plus 0.50%, or (ii) a Eurocurrency rate
determined by reference to the costs of funds for deposits for the interest period relevant to such
borrowing adjusted for certain additional costs.
The margin percentage applicable to the receivables based credit facility is (i) 1.40% in the case
of base rate loans and (ii) 2.40% in the case of Eurocurrency rate loans, subject to downward
adjustments if Clear Channels leverage ratio of total debt to EBITDA decreases below 7 to 1.
Clear Channel is required to pay each lender a commitment fee in respect of any unused commitments
under the receivables based credit facility, which is 0.375% per annum, subject to downward
adjustments if Clear Channels leverage ratio of total debt to EBITDA decreases below 6 to 1.
Senior Cash Pay Notes and Senior Toggle Notes
Clear Channel has outstanding $796.3 million aggregate principal amount of 10.75% senior cash pay
notes due 2016 (the senior cash pay notes) and $1.0 billion aggregate principal amount of
11.00%/11.75% senior toggle notes due 2016 (the senior toggle notes).
Clear Channel may elect on each interest election date to pay all or 50% of such interest on the
senior toggle notes in cash or by increasing the principal amount of the senior toggle notes or by
issuing new senior toggle notes (such increase or issuance, PIK
- 23 -
Table of Contents
Interest). Interest on the senior toggle notes payable in cash accrues at a rate of 11.00% per
annum and PIK Interest accrues at a rate of 11.75% per annum. Interest on the senior cash pay
notes accrues at a rate of 10.75% per annum.
On
January 15, 2009, Clear Channel made a permitted election under the indenture governing the senior
toggle notes to pay PIK Interest with respect to 100% of the senior toggle notes for the
semi-annual interest period commencing February 1, 2009. For subsequent interest periods, Clear Channel must make an election regarding whether the applicable interest payment on the senior
toggle notes will be made entirely in cash, entirely through PIK Interest or 50% in cash and 50% in
PIK Interest. In the absence of such an election for any interest period, interest on the senior
toggle notes will be payable according to the election for the immediately preceding interest
period. As a result, Clear Channel is deemed to have made the PIK Interest election for future
interest periods unless and until it elects otherwise.
Debt Maturities and Other
During 2009, CC Finco, LLC, and CC Finco II, LLC, both indirect wholly-owned subsidiaries of the
Company, repurchased certain of Clear Channels outstanding senior notes shown in the table below.
Three Months Ended | Nine Months Ended | |||||||
September 30, | September 30, | |||||||
2009 | 2009 | |||||||
(In thousands) | Post-Merger | Post-Merger | ||||||
CC Finco, LLC |
||||||||
4.25% Senior Notes Due 2009 |
$ | | $ | 33,500 | ||||
4.5% Senior Notes Due 2010 |
| 10,025 | ||||||
7.65% Senior Notes Due 2010 |
| 17,500 | ||||||
6.25% Senior Notes Due 2011 |
20,204 | 30,204 | ||||||
4.4% Senior Notes Due 2011 |
56,038 | 83,038 | ||||||
5.0% Senior Notes Due 2012 |
19,949 | 25,949 | ||||||
5.75% Senior Notes Due 2013 |
116,395 | 163,630 | ||||||
5.5% Senior Notes Due 2014 |
199,545 | 199,545 | ||||||
Senior Toggle Notes |
116,411 | 116,411 | ||||||
Principal amount of debt repurchased |
528,542 | 679,802 | ||||||
Purchase accounting adjustments (1) |
(118,834 | ) | (141,844 | ) | ||||
Gain recorded in Other income (expense) (2) |
(228,994 | ) | (295,558 | ) | ||||
Cash paid for repurchases of long-term debt |
$ | 180,714 | $ | 242,400 | ||||
CC Finco II, LLC |
||||||||
Senior Cash Pay Notes |
$ | | $ | 183,750 | ||||
Senior Toggle Notes |
| 249,375 | ||||||
Principal amount of debt repurchased |
| 433,125 | ||||||
Deferred loan costs and other |
| (813 | ) | |||||
Gain recorded in Other income (expense) (2) |
| (373,775 | ) | |||||
Cash paid for repurchases of long-term debt |
$ | | $ | 58,537 | ||||
(1) | Represents unamortized fair value purchase accounting discounts recorded as a result of the merger. | |
(2) | CC Finco, LLC, and CC Finco II, LLC, repurchased certain of Clear Channels legacy notes, senior cash pay notes and senior toggle notes at a discount, resulting in a gain on the extinguishment of debt. |
During the second quarter of 2009, the Company redeemed the remaining principal amount of Clear
Channels 4.25% senior notes at maturity with a draw under the $500.0 million delayed draw term
loan facility that is specifically designated for this purpose.
- 24 -
Table of Contents
Note 4: OTHER DEVELOPMENTS
Acquisitions
During the nine months ended September 30, 2009, the Companys Americas outdoor segment paid $5.0
million primarily for the acquisition of land and buildings. In addition, during the first nine
months of 2009, the Companys Americas outdoor segment purchased the remaining 15% interest in its
consolidated subsidiary, Paneles Napsa S.A., for $13.0 million and the Companys International
outdoor segment acquired an additional 5% interest in its consolidated subsidiary, Clear Channel
Jolly Pubblicita SPA, for $12.1 million.
During the first nine months of 2008, the Company acquired FCC licenses in its radio segment for
$11.7 million in cash. The Company acquired outdoor display faces and additional equity interests
in international outdoor companies for $104.8 million in cash during the same period. The
Companys national representation business acquired representation contracts for $57.6 million in
cash during the first nine months of 2008.
Also during the first nine months of 2008, the Company exchanged assets in one of its Americas
markets for assets located in a different market and recognized a gain of $2.6 million in Other
income (expense) net.
Disposition of Assets
During the nine months ended September 30, 2009, the Company sold six radio stations for
approximately $12.0 million and recorded a loss of $12.7 million in Other operating income net.
In addition, the Company exchanged radio stations in its radio markets for assets located in a
different market and recognized a loss of $26.9 million in Other operating income net.
During the first nine months of 2009, the Company sold international assets for $5.5 million
resulting in a gain of $4.4 million. In addition, the Company sold assets for $5.2 million in its
Americas outdoor segment and recorded a gain of $3.7 million in Other operating income net.
The Company also received proceeds of $18.3 million from the sale of corporate assets in the first
nine months of 2009 and recorded a loss of $2.2 million in Other operating income net.
The Company sold its remaining interest in Grupo ACIR Comunicaciones (Grupo ACIR) for
approximately $40.5 million and recorded a loss of approximately $5.8 million during the nine
months ended September 30, 2009.
Clear Channel received proceeds of $110.5 million related to the sale of radio stations recorded as
investing cash flows from discontinued operations and recorded a gain of $29.1 million as a
component of Income from discontinued operations, net during the pre-merger period ended July 30,
2008. Clear Channel received proceeds of $1.0 billion related to the sale of its television
business recorded as investing cash flows from discontinued operations and recorded a gain of
$666.7 million as a component of Income from discontinued operations, net during the pre-merger
period ended July 30, 2008.
In addition, during the pre-merger period ended July 30, 2008, Clear Channel sold its 50% interest
in Clear Channel Independent, a South African outdoor advertising company, and recognized a gain of
$75.6 million in Equity in earnings of nonconsolidated affiliates based on the fair value of the
equity securities received. Clear Channel classified these equity securities as available-for-sale
on its consolidated balance sheet in accordance with ASC Topic 320, InvestmentsDebt and Equity
Securities.
Clear Channel sold a portion of its investment in Grupo ACIR for approximately $47.0 million on
July 1, 2008 and recorded a gain of $9.2 million in Equity in earnings of nonconsolidated
affiliates during the pre-merger period ended July 30, 2008.
Divestiture Trusts
The Company holds nontransferable, noncompliant station combinations pursuant to certain FCC rules
or, in a few cases, pursuant to temporary waivers. These noncompliant station combinations were
placed in a trust in order to bring the merger into compliance with the FCCs media ownership
rules. The Company will have to divest of certain stations in these noncompliant station
combinations. The trust will be terminated, with respect to each noncompliant station combination,
if at any time the stations may be owned by the Company under the then-current FCC media ownership
rules. The trust agreement stipulates that the Company must fund any operating shortfalls of the
trust activities, and any excess cash flow generated by the trust is distributed to the Company.
The Company is also the beneficiary of proceeds from the sale of stations held in the trust. The
Company consolidates the trust in accordance with ASC 810-10, as the trust was determined to be a
variable interest entity and the Company is its primary beneficiary.
Legal Proceedings
The Company and its subsidiaries are currently involved in certain legal proceedings arising in the
ordinary course of business and, as required, have accrued their estimate of the probable costs for
the resolution of these claims. These estimates have been developed in
- 25 -
Table of Contents
consultation with counsel and are based upon an analysis of potential results, assuming a
combination of litigation and settlement strategies. It is possible, however, that future results
of operations for any particular period could be materially affected by changes in the Companys
assumptions or the effectiveness of its strategies related to these proceedings. During the nine
months ended September 30, 2009, the Company recorded a $23.5 million accrual related to an
unfavorable outcome of litigation concerning a breach of contract regarding internet advertising
and its radio stations.
Effective Tax Rate
The effective tax rate is the provision for income taxes as a percent of income from continuing
operations before income taxes. The effective tax rate for the three and nine months ended
September 30, 2009 was (2,508.2%) and 1.8%, respectively. The effective rate was impacted by
recording a valuation allowance on current period net losses. Due to the lack of earnings history
as a merged company and limitations on net operating loss carryback claims allowed, the Company
cannot rely on future earnings and carryback claims as a means to realize deferred tax assets. Pursuant to the provisions of ASC 740-10-30,
deferred tax valuation allowances are required on those deferred tax assets. In addition, the
effective rate was impacted as a result of the impairment of goodwill that was not deductible for
tax purposes. For the three and nine months ended September 30, 2008, the effective tax rate was
40.7% and 26.9%, respectively, driven by the tax-free disposition of Clear Channel Independent, a
South African outdoor advertising company.
Marketable Equity Securities and Interest Rate Swap Agreements
The Company holds marketable equity securities and interest rate swaps that are measured at fair
value on each reporting date.
ASC 820-10-35 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in
measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted
prices in active markets; Level 2, defined as inputs other than quoted prices in active markets
that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in
which little or no market data exists, therefore requiring an entity to develop its own
assumptions.
The marketable equity securities are measured at fair value using quoted prices in active markets.
Due to the fact that the inputs used to measure the marketable equity securities at fair value are
observable, the Company has categorized the fair value measurements of the securities as Level 1.
Other cost investments include various investments in companies for which there is no readily
determinable market value. The unamortized cost, unrealized holding gains or losses, and fair
value of the Companys investments at September 30, 2009 and December 31, 2008 are as follows:
September 30, 2009 | December 31, 2008 | |||||||||||||||||||||||||||||||
Gross | Gross | Gross | Gross | |||||||||||||||||||||||||||||
(In thousands) | Fair | Unrealized | Unrealized | Fair | Unrealized | Unrealized | ||||||||||||||||||||||||||
Investments | Value | Losses | Gains | Cost | Value | Losses | Gains | Cost | ||||||||||||||||||||||||
Available-for-sale |
$ | 35,531 | $ | | $ | 19,733 | $ | 15,798 | $ | 27,110 | $ | | $ | | $ | 27,110 | ||||||||||||||||
Other cost investments |
5,309 | | | 5,309 | 6,397 | | | 6,397 | ||||||||||||||||||||||||
Total |
$ | 40,840 | $ | | $ | 19,733 | $ | 21,107 | $ | 33,507 | $ | | $ | | $ | 33,507 | ||||||||||||||||
The Companys available-for-sale security, Independent News & Media PLC (INM), was in an
unrealized loss position for the nine months ended September 30, 2009. As a result, the Company
considered the guidance in ASC 320-10-S99 and reviewed the length of the time and the extent to
which the market value was less than cost and the financial condition and near-term prospects of
the issuer. After this assessment, the Company concluded that the impairment was other than
temporary and recorded an $11.3 million impairment in Gain (loss) on marketable securities.
The Companys aggregate $6.0 billion notional amount interest rate swap agreements are designated
as a cash flow hedge and the effective portions of the gain or loss on the swaps are reported as a
component of other comprehensive income. The Company entered into the swaps to effectively convert
a portion of its floating-rate debt to a fixed basis, thus reducing the impact of interest-rate
changes on future interest expense. These interest rate swap agreements mature at various times
from 2010 through 2013. No ineffectiveness was recorded in earnings related to these interest rate
swaps.
Due to the fact that the inputs are either directly or indirectly observable, the Company
classified the fair value measurements of these agreements as Level 2.
The table below shows the balance sheet classification and fair value of the Companys interest
rate swaps designated as hedging instruments:
- 26 -
Table of Contents
(In thousands) | ||||||||||
Classification as of September 30, 2009 | Fair Value | Classification as of December 31, 2008 | Fair Value | |||||||
Other long-term liabilities
|
$ | 266,155 | Other long-term liabilities | $ | 118,785 |
The following table details the beginning and ending accumulated other comprehensive loss and the
current period activity related to the interest rate swap agreements:
Accumulated other | ||||
(In thousands) | comprehensive loss | |||
Balance at January 1, 2009 |
$ | 75,079 | ||
Other comprehensive loss |
92,993 | |||
Balance at September 30, 2009 |
$ | 168,072 |
Other Comprehensive Income |
The following table discloses the amount of income tax (expense) or benefit allocated to each
component of other comprehensive income for nine months ended September 30, 2009 and 2008,
respectively:
Nine Months Ended September 30, | ||||||||
2009 | 2008 | |||||||
(In thousands) | Post-Merger | Combined | ||||||
Unrealized holding (gain) loss on investments |
$ | (22,596 | ) | $ | 50,731 | |||
Unrealized holding loss on cash flow derivatives |
54,377 | 37,012 | ||||||
Income tax benefit |
$ | 31,781 | 87,743 | |||||
Note 5: COMMITMENTS, CONTINGENCIES AND GUARANTEES
Certain agreements relating to acquisitions provide for purchase price adjustments and other future
contingent payments based on the financial performance of the acquired companies. For acquisitions
completed prior to the adoption of the provisions of ASC 805-10, the Company will continue to
accrue additional amounts related to such contingent payments if and when it is determinable that
the applicable financial performance targets will be met. The aggregate of these contingent
payments, if performance targets are met, would not significantly impact the financial position or
results of operations of the Company. For acquisitions completed following the adoption of the
provisions of ASC 805-10, the Company accounts for these payments based on the guidance in ASC
805-20, which clarifies the accounting treatment for assets acquired and liabilities assumed in a
business combination that arise from contingencies.
As discussed in Note 4, there are various lawsuits and claims pending against the Company. Based
on current assumptions, the Company has accrued its estimate of the probable costs for the
resolution of these claims. Future results of operations could be materially affected by changes
in these assumptions or the effectiveness of the strategies related to these proceedings.
At September 30, 2009, Clear Channel guaranteed $39.8 million of credit lines provided to certain
of its international subsidiaries by a major international bank. Most of these credit lines
related to intraday overdraft facilities covering participants in Clear Channels European cash
management pool. As of September 30, 2009, no amounts were outstanding under these agreements.
As of September 30, 2009, Clear Channel had outstanding commercial standby letters of credit and
surety bonds of $172.2 million and $94.3 million, respectively. Letters of credit in the amount of
$61.0 million are collateral in support of surety bonds and these amounts would only be drawn under
the letter of credit in the event the associated surety bonds were funded and Clear Channel did not
honor its reimbursement obligations to the issuers.
These letters of credit and surety bonds relate to various operational matters including insurance,
bid, and performance bonds as well as other items.
Note 6: CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
The Company is a party to a management agreement with certain affiliates of the Sponsors and
certain other parties pursuant to which such affiliates of the Sponsors will provide management and
financial advisory services until 2018. These agreements require management fees to be paid to
such affiliates of the Sponsors for such services at a rate not greater than $15.0 million per
year. For the three and nine months ended September 30, 2009, the Company recognized management
fees of $3.8 million and $11.3 million,
respectively.
- 27 -
Table of Contents
In addition, the Company reimbursed the Sponsors for additional expenses in the amount of $2.3
million and $4.4 million for the three and nine months ended September 30, 2009, respectively.
Note 7: SEGMENT DATA
The Company has three reportable segments, which it believes best reflects how the Company is
currently managed radio broadcasting, Americas outdoor advertising and International outdoor
advertising. The Americas outdoor advertising segment consists primarily of operations in the
United States, Canada and Latin America, and the International outdoor advertising segment includes
operations primarily in Europe, Asia and Australia. The category other includes media
representation and other general support services and initiatives. Revenue and expenses earned and
charged between segments are recorded at fair value and eliminated in consolidation.
The following table presents the Companys post-merger operating segment results for the three and
nine months ended September 30, 2009, and for the post-merger period from July 31 through
September 30, 2008, and Clear Channels operating segment results for the pre-merger period from July 1
through July 30, 2008 and the pre-merger period from January 1 through July 30, 2008, respectively.
- 28 -
Table of Contents
Corporate and | ||||||||||||||||||||||||||||
Americas | International | other | ||||||||||||||||||||||||||
Radio | Outdoor | Outdoor | reconciling | |||||||||||||||||||||||||
(In thousands) | Broadcasting | Advertising | Advertising | Other | items | Eliminations | Consolidated | |||||||||||||||||||||
Three Months Ended September 30, 2009 (Post-Merger) | ||||||||||||||||||||||||||||
Revenue |
$ | 703,232 | $ | 312,537 | $ | 348,085 | $ | 50,674 | $ | | $ | (20,555 | ) | $ | 1,393,973 | |||||||||||||
Direct operating expenses |
214,748 | 147,250 | 251,516 | 29,097 | | (9,833 | ) | 632,778 | ||||||||||||||||||||
Selling, general and
administrative expenses |
222,927 | 47,602 | 61,222 | 16,026 | | (10,722 | ) | 337,055 | ||||||||||||||||||||
Depreciation and amortization |
63,008 | 54,102 | 56,951 | 14,086 | 2,042 | | 190,189 | |||||||||||||||||||||
Corporate expenses |
| | | | 79,723 | | 79,723 | |||||||||||||||||||||
Other operating income net |
| | | | 1,403 | | 1,403 | |||||||||||||||||||||
Operating income (loss) |
$ | 202,549 | $ | 63,583 | $ | (21,604 | ) | $ | (8,535 | ) | $ | (80,362 | ) | $ | | $ | 155,631 | |||||||||||
Intersegment revenues |
$ | 7,225 | $ | 760 | $ | | $ | 12,570 | $ | | $ | | $ | 20,555 | ||||||||||||||
Share-based payments |
$ | 2,070 | $ | 1,775 | $ | 537 | $ | | $ | 4,834 | $ | | $ | 9,216 | ||||||||||||||
Nine Months Ended September 30, 2009 (Post-Merger) | ||||||||||||||||||||||||||||
Revenue |
$ | 2,024,421 | $ | 898,277 | $ | 1,036,678 | $ | 141,807 | $ | | $ | (61,358 | ) | $ | 4,039,825 | |||||||||||||
Direct operating expenses |
676,515 | 440,885 | 729,798 | 73,378 | | (32,373 | ) | 1,888,203 | ||||||||||||||||||||
Selling, general and
administrative expenses |
688,493 | 147,839 | 200,091 | 67,711 | | (28,985 | ) | 1,075,149 | ||||||||||||||||||||
Depreciation and amortization |
197,830 | 158,612 | 169,157 | 42,418 | 5,977 | | 573,994 | |||||||||||||||||||||
Corporate expenses |
| | | | 177,445 | | 177,445 | |||||||||||||||||||||
Impairment charge |
| | | | 4,041,252 | | 4,041,252 | |||||||||||||||||||||
Other
operating expense net |
| | | | (33,007 | ) | | (33,007 | ) | |||||||||||||||||||
Operating income (loss) |
$ | 461,583 | $ | 150,941 | $ | (62,368 | ) | $ | (41,700 | ) | $ | (4,257,681 | ) | $ | | $ | (3,749,225 | ) | ||||||||||
Intersegment revenues |
$ | 24,641 | $ | 2,029 | $ | | $ | 34,688 | $ | | $ | | $ | 61,358 | ||||||||||||||
Identifiable assets |
$ | 8,675,629 | $ | 4,338,689 | $ | 2,350,806 | $ | 778,712 | $ | 1,552,240 | $ | | $ | 17,696,076 | ||||||||||||||
Capital expenditures |
$ | 33,542 | $ | 58,116 | $ | 55,860 | $ | 104 | $ | 3,177 | $ | | $ | 150,799 | ||||||||||||||
Share-based payments |
$ | 6,208 | $ | 5,971 | $ | 1,806 | $ | | $ | 14,537 | $ | | $ | 28,522 | ||||||||||||||
Period from July 1 through July 30, 2008 (Pre-Merger) | ||||||||||||||||||||||||||||
Revenue |
$ | 276,886 | $ | 124,491 | $ | 147,185 | $ | 15,156 | $ | | $ | (7,261 | ) | $ | 556,457 | |||||||||||||
Direct operating expenses |
93,408 | 53,659 | 104,695 | 8,571 | | (3,666 | ) | 256,667 | ||||||||||||||||||||
Selling, general and
administrative expenses |
96,919 | 20,197 | 29,005 | 7,818 | | (3,595 | ) | 150,344 | ||||||||||||||||||||
Depreciation and amortization |
10,154 | 17,637 | 20,146 | 4,661 | 1,725 | | 54,323 | |||||||||||||||||||||
Corporate expenses |
| | | | 31,392 | | 31,392 | |||||||||||||||||||||
Merger expenses |
| | | | 79,839 | | 79,839 | |||||||||||||||||||||
Other operating expense net |
| | | | (4,624 | ) | | (4,624 | ) | |||||||||||||||||||
Operating income (loss) |
$ | 76,405 | $ | 32,998 | $ | (6,661 | ) | $ | (5,894 | ) | $ | (117,580 | ) | $ | | $ | (20,732 | ) | ||||||||||
Intersegment revenues |
$ | 2,691 | $ | 322 | $ | | $ | 4,248 | $ | | $ | | $ | 7,261 | ||||||||||||||
Share-based payments |
$ | 25,071 | $ | 1,152 | $ | 291 | $ | 1,166 | $ | 14,661 | $ | | $ | 42,341 | ||||||||||||||
Period from July 31 through September 30, 2008 (Post-Merger) | ||||||||||||||||||||||||||||
Revenue |
$ | 567,057 | $ | 245,239 | $ | 296,460 | $ | 38,590 | $ | | $ | (19,210 | ) | $ | 1,128,136 | |||||||||||||
Direct operating expenses |
159,355 | 109,209 | 195,554 | 17,909 | | (8,289 | ) | 473,738 | ||||||||||||||||||||
Selling, general and
administrative expenses |
193,045 | 39,590 | 53,585 | 16,170 | | (10,921 | ) | 291,469 | ||||||||||||||||||||
Depreciation and amortization |
16,871 | 38,230 | 42,785 | 8,666 | 1,588 | | 108,140 | |||||||||||||||||||||
Corporate expenses |
| | | | 33,395 | | 33,395 | |||||||||||||||||||||
Merger expenses |
| | | | | | | |||||||||||||||||||||
Other operating income net |
| | | | 842 | | 842 | |||||||||||||||||||||
Operating income (loss) |
$ | 197,786 | $ | 58,210 | $ | 4,536 | $ | (4,155 | ) | $ | (34,141 | ) | $ | | $ | 222,236 | ||||||||||||
Intersegment revenues |
$ | 7,132 | $ | 2,113 | $ | | $ | 9,965 | $ | | $ | | $ | 19,210 | ||||||||||||||
Identifiable assets |
$ | 14,733,618 | $ | 8,697,963 | $ | 2,775,598 | $ | 739,642 | $ | 600,554 | $ | | $ | 27,547,375 | ||||||||||||||
Capital expenditures |
$ | 8,967 | $ | 23,317 | $ | 15,504 | $ | 596 | $ | 553 | $ | | $ | 48,937 | ||||||||||||||
Share-based payments |
$ | 1,298 | $ | 1,236 | $ | 339 | $ | 42 | $ | 3,624 | $ | | $ | 6,539 |
- 29 -
Table of Contents
Corporate and | ||||||||||||||||||||||||||||
Americas | International | other | ||||||||||||||||||||||||||
Radio | Outdoor | Outdoor | reconciling | |||||||||||||||||||||||||
Broadcasting | Advertising | Advertising | Other | items | Eliminations | Consolidated | ||||||||||||||||||||||
Period from January 1 through July 30, 2008 (Pre-Merger) | ||||||||||||||||||||||||||||
Revenue |
$ | 1,937,980 | $ | 842,831 | $ | 1,119,232 | $ | 111,990 | $ | | $ | (60,291 | ) | $ | 3,951,742 | |||||||||||||
Direct operating expenses |
570,234 | 370,924 | 748,508 | 46,490 | | (30,057 | ) | 1,706,099 | ||||||||||||||||||||
Selling, general and
administrative expenses |
652,162 | 138,629 | 206,217 | 55,685 | | (30,234 | ) | 1,022,459 | ||||||||||||||||||||
Depreciation and amortization |
62,656 | 117,009 | 130,628 | 28,966 | 9,530 | | 348,789 | |||||||||||||||||||||
Corporate expenses |
| | | | 125,669 | | 125,669 | |||||||||||||||||||||
Merger expenses |
| | | | 87,684 | | 87,684 | |||||||||||||||||||||
Other operating income net |
| | | | 14,827 | | 14,827 | |||||||||||||||||||||
Operating income (loss) |
$ | 652,928 | $ | 216,269 | $ | 33,879 | $ | (19,151 | ) | $ | (208,056 | ) | $ | | $ | 675,869 | ||||||||||||
Intersegment revenues |
$ | 23,551 | $ | 4,561 | $ | | $ | 32,179 | $ | | $ | | $ | 60,291 | ||||||||||||||
Capital expenditures |
$ | 37,004 | $ | 82,672 | $ | 116,450 | $ | 1,609 | $ | 2,467 | $ | | $ | 240,202 | ||||||||||||||
Share-based payments |
$ | 34,386 | $ | 5,453 | $ | 1,370 | $ | 1,166 | $ | 20,348 | $ | | $ | 62,723 |
Revenue of $381.2 million and $1.1 billion derived from foreign operations are included in the
data above for the three and nine months ended September 30, 2009. Identifiable assets of $2.6
billion derived from foreign operations are included in the data above as of September 30, 2009.
Revenue of $322.1 million and identifiable assets of $3.0 billion derived from foreign operations
are included in the data above for the post-merger period from July 31, 2008 through September 30,
2008. Revenue of $158.7 million and identifiable assets of $2.9 billion derived from foreign
operations are included in the data above for the pre-merger period from July 1, 2008 through July
30, 2008. Revenue of $1.2 billion and identifiable assets of $2.9 billion derived from foreign
operations are included in the data above for the pre-merger period from January 1, 2008 through
July 30, 2008.
Note 8: SUBSEQUENT EVENTS
The Company has evaluated subsequent events through November 9, 2009, the date that these financial
statements were issued.
During October of 2009, CC Finco, LLC repurchased certain of Clear Channels outstanding 5.5%
senior notes due 2014 (5.5% Notes) and Clear Channels outstanding senior toggle notes for $42.5
million. The aggregate principal amounts of the 5.5% Notes and senior toggle notes repurchased
were $9.0 million and $112.5 million, respectively.
- 30 -
Table of Contents
Item 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Consummation of Merger
We were formed in May 2007 by private equity funds sponsored by Bain Capital Partners, LLC and
Thomas H. Lee Partners, L.P. (together, the Sponsors) for the purpose of acquiring the business
of Clear Channel. The acquisition was consummated on July 30, 2008 pursuant to the Merger
Agreement. As a result of the merger, each issued and outstanding share of Clear Channel, other
than shares held by certain of our principals that were rolled over and exchanged for shares of our
Class A common stock, was either exchanged for (i) $36.00 in cash consideration or (ii) one share
of our Class A common stock.
We accounted for our acquisition of Clear Channel as a purchase business combination in
accordance with Statement of Financial Accounting Standards No. 141, Business Combinations, and
Emerging Issues Task Force Issue 88-16, Basis in Leveraged Buyout Transactions. We have allocated
a portion of the consideration paid to the assets and liabilities acquired at their respective fair
values with the remaining portion recorded at the continuing shareholders basis. Excess
consideration after this allocation was recorded as goodwill. The purchase price allocation was
complete as of July 30, 2009 in accordance with ASC 805-10-25, which requires that the allocation
period not exceed one year from the date of acquisition.
During the first seven months of 2009, we decreased the initial fair value estimate of our
permits, contracts, site leases and other assets and liabilities primarily in our Americas segment
by $116.1 million based on additional information received, which resulted in an increase to
goodwill of $71.7 million and a decrease to deferred taxes of $44.4 million. During the third
quarter of 2009, we recorded a $45.0 million increase to goodwill in our International outdoor
segment related to the fair value of certain minority interests recorded pursuant to ASC
480-10-S99, which distinguishes liabilities from equity, and which had no related tax effect. In
addition, during the third quarter of 2009, we adjusted deferred taxes by $44.3 million to true-up
our tax rates in certain jurisdictions that were estimated in the initial purchase price
allocation.
Format of Presentation
Our consolidated statements of operations and statements of cash flows are presented for two
periods: post-merger and pre-merger. The merger resulted in a new basis of accounting beginning on
July 31, 2008 and the financial reporting periods are presented as follows:
| The three and nine month periods ended September 30, 2009 and the period from July 31 through September 30, 2008 reflect our post-merger period. Subsequent to the acquisition, Clear Channel became an indirect, wholly-owned subsidiary of ours and our business became that of Clear Channel and its subsidiaries. | ||
| The periods from January 1 through July 30, 2008 and July 1 through July 30, 2008 reflect the pre-merger period of Clear Channel. Prior to the consummation of our acquisition of Clear Channel, we had not conducted any activities, other than activities incident to our formation and in connection with the acquisition, and did not have any assets or liabilities, other than as related to the acquisition. The consolidated financial statements for all pre-merger periods were prepared using the historical basis of accounting for Clear Channel. As a result of the merger and the associated purchase accounting, the consolidated financial statements of the post-merger periods are not comparable to periods preceding the merger. |
The discussion in this MD&A is presented on a combined basis of the pre-merger and post-merger
periods for 2008. The 2008 post-merger and pre-merger results are presented but are not discussed
separately. We believe that the discussion on a combined basis is more meaningful as it allows the
results of operations to be analyzed to comparable periods in 2009.
Managements discussion and analysis of our results of operations and financial condition
should be read in conjunction with the consolidated financial statements and related footnotes.
Our discussion is presented on both a consolidated and segmented basis. Our reportable operating
segments are radio broadcasting (radio or radio broadcasting), which includes our national
syndication business, Americas outdoor advertising (Americas or Americas outdoor advertising)
and International outdoor advertising (International or International outdoor advertising).
Included in the other segment are our media representation business, Katz Media, as well as other
general support services and initiatives.
We manage our operating segments primarily focusing on their operating income, while Corporate
expenses, Merger expenses, Impairment charge, Other operating income (expense) net, Interest
expense, Gain (loss) on marketable securities, Equity in earnings (loss) of nonconsolidated
affiliates, Other income (expense) net, Income tax benefit
(expense), and Income (loss) from
discontinued operations, net are managed on a total company basis and are, therefore, included only
in our discussion of consolidated results.
- 31 -
Table of Contents
Impairment Charges
Impairment to Definite-lived Intangibles
We review our definite-lived intangibles for impairment when events and circumstances indicate
that amortizable long-lived assets might be impaired and the undiscounted cash flows estimated to
be generated from those assets are less than the carrying amount of those assets. When specific
assets are determined to be unrecoverable, the cost basis of the asset is reduced to reflect the
current fair market value.
We use various assumptions in determining the current fair market value of these assets,
including future expected cash flows, industry growth rates and discount rates. Impairment loss
calculations require management to apply judgment in estimating future cash flows, including
forecasting useful lives of the assets and selecting the discount rate that reflects the risk
inherent in future cash flows.
During the second quarter of 2009, we recorded a $21.3 million impairment to taxi contracts in
our Americas segment and a $17.5 million impairment primarily related to street furniture and
billboard contracts in our International segment. We determined fair values using a discounted
cash flow model. The decline in fair value of the contracts was primarily driven by a decline in
the revenue projections. The decline in revenue related to taxi contracts and street furniture and
billboard contracts was in the range of 10% to 15%. The balance of these taxi contracts and street
furniture and billboard contracts after the impairment charges, for the contracts that were
impaired, was $3.3 million and $16.0 million, respectively.
Impairment to FCC Licenses
FCC broadcast licenses are granted to radio stations for up to eight years under the
Telecommunications Act of 1996 (the Act). The Act requires the FCC to renew a broadcast license
if the FCC finds that the station has served the public interest, convenience and necessity, there
have been no serious violations of either the Communications Act of 1934 or the FCCs rules and
regulations by the licensee, and there have been no other serious violations which taken together
constitute a pattern of abuse. The licenses may be renewed indefinitely at little or no cost.
We performed an interim impairment test on our FCC licenses as of December 31, 2008, which
resulted in a non-cash impairment charge of $936.2 million. The industry cash flows forecast by
BIA Financial Network, Inc. (BIA) during the first six months of 2009 were below the BIA forecast
used in the discounted cash flow model used to calculate the impairment at December 31, 2008. As a
result, we performed an interim impairment test as of June 30, 2009 on our FCC licenses resulting
in a non-cash impairment charge of $590.3 million.
The fair value of the FCC licenses was determined using the direct valuation method as
prescribed in ASC 805-20-S99. Under the direct valuation method, the fair value of the FCC
licenses was calculated at the market level as prescribed by ASC 350-30-35. We engaged Mesirow
Financial, a third-party valuation firm, to assist us in the development of the assumptions and our
determination of the fair value of our FCC licenses. Our impairment test consisted of a comparison
of the fair value of the FCC licenses at the market level with their carrying amount. If the
carrying amount of the FCC license exceeded its fair value, an impairment loss was recognized equal
to that excess. After an impairment loss is recognized, the adjusted carrying amount of the FCC
license is its new accounting basis.
Our application of the direct valuation method attempts to isolate the income that is properly
attributable to the license alone (that is, apart from tangible and identified intangible assets
and goodwill). It is based upon modeling a hypothetical greenfield build up to a normalized
enterprise that, by design, lacks inherent goodwill and whose only other assets have essentially
been paid for (or added) as part of the build-up process. We forecasted revenue, expenses, and
cash flows over a ten-year period for each of our markets in our application of the direct
valuation method. We also calculated a normalized residual year which represents the perpetual
cash flows of each market. The residual year cash flow was capitalized to arrive at the terminal
value of the licenses in each market.
Under the direct valuation method, it is assumed that rather than acquiring indefinite-lived
intangible assets as part of a going concern business, the buyer hypothetically develops
indefinite-lived intangible assets and builds a new operation with similar attributes from scratch.
Thus, the buyer incurs start-up costs during the build-up phase which are normally associated with
going concern value. Initial capital costs are deducted from the discounted cash flows model which
results in value that is directly attributable to the indefinite-lived intangible assets.
Our key assumptions using the direct valuation method are market revenue growth rates, market
share, profit margin, duration and profile of the build-up period, estimated start-up capital costs
and losses incurred during the build-up period, the risk-
- 32 -
Table of Contents
adjusted discount rate and terminal values. This data is populated using industry normalized
information representing an average FCC license within a market.
Management uses publicly available information from BIA regarding the future revenue
expectations for the radio broadcasting industry.
The build-up period represents the time it takes for the hypothetical start-up operation to
reach normalized operations in terms of achieving a mature market share and profit margin.
Management believes that a three-year build-up period is required for a start-up operation to
obtain the necessary infrastructure and obtain advertisers. It is estimated that a start-up
operation would gradually obtain a mature market revenue share in three years. BIA forecasted
industry revenue growth of negative 1.8% during the build-up period. The cost structure is
expected to reach the normalized level over three years due to the time required to establish
operations and recognize the synergies and cost savings associated with the ownership of the FCC
licenses within the market.
The estimated operating margin in the first year of operations was assumed to be 12.5% based
on observable market data for an independent start-up radio station. The estimated operating
margin in the second year of operations was assumed to be the mid-point of the first-year operating
margin and the normalized operating margin. The normalized operating margin in the third year was
assumed to be the industry average margin of 29% based on an analysis of comparable companies. The
first and second-year expenses include the non-operating start-up costs necessary to build the
operation (i.e. development of customers, workforce, etc.).
In addition to cash flows during the projection period, a normalized residual cash flow was
calculated based upon industry-average growth of 2% beyond the discrete build-up projection period.
The residual cash flow was then capitalized to arrive at the terminal value.
The present value of the cash flows is calculated using an estimated required rate of return
based upon industry-average market conditions. In determining the estimated required rate of
return, management calculated a discount rate using both current and historical trends in the
industry.
We calculated the discount rate as of the valuation date and also one-year, two-year, and
three-year historical quarterly averages. The discount rate was calculated by weighting the
required returns on interest-bearing debt and common equity capital in proportion to their
estimated percentages in an expected capital structure. The capital structure was estimated based
on the quarterly average of data for publicly traded companies in the radio broadcasting industry.
The calculation of the discount rate required the rate of return on debt, which was based on a
review of the credit ratings for comparable companies (i.e., market participants). We calculated
the average yield on a Standard & Poors B and CCC rated corporate bond which was used for the
pre-tax rate of return on debt and tax-effected such yield based on applicable tax rates.
The rate of return on equity capital was estimated using a modified Capital Asset Pricing
Model (CAPM). Inputs to this model included the yield on long-term U.S. Treasury bonds,
forecast betas for comparable companies, calculation of a market risk premium based on research and
empirical evidence and calculation of a size premium derived from historical differences in returns
between small companies and large companies using data published by Ibbotson Associates.
Our concluded discount rate used in the discounted cash flow models to determine the fair
value of the licenses was 10% for our 13 largest markets and 10.5% for all of our other markets.
Applying the discount rate, the present value of cash flows during the discrete projection period
and terminal value were added to estimate the fair value of the hypothetical start-up operation.
The initial capital investment was subtracted to arrive at the value of the permits. The initial
capital investment represents the fixed assets needed to operate the radio station.
The BIA forecast for 2009 declined 8.7% and declined between 13.8% and 15.7% through 2013
compared to the BIA forecasts used in the 2008 impairment test. Additionally, the industry profit
margin declined 100 basis points from the 2008 impairment test. These market driven changes were
primarily responsible for the decline in fair value of the FCC licenses below their carrying value.
As a result, we recognized a non-cash impairment charge in approximately one-quarter of our
markets, which totaled $590.3 million. The fair value of our FCC licenses was $2.4 billion at
June 30, 2009.
In calculating the fair value of our FCC licenses, we primarily relied on the discounted cash
flow models. However, we relied on the stick method for those markets where the discounted cash
flow model resulted in a value less than the stick method indicated.
To estimate the stick values for our markets, we obtained historical radio station transaction
data from BIA which involved sales of individual radio stations whereby the station format was
immediately abandoned after acquisition. These transactions are
- 33 -
Table of Contents
highly indicative of stick transactions in which the buyer does not assign value to any of the
other acquired assets (i.e. tangible or intangible assets) and is only purchasing the FCC license.
In addition, we analyzed publicly available FCC license auction data involving radio broadcast
licenses. Periodically, the FCC will hold an auction for certain FCC licenses in various markets
and these auction prices reflect the purchase of only the FCC radio license.
Based on this analysis, the stick values were estimated to be the minimum value of a radio
license within each market. This value was considered to be the fair value of the license for those
markets where the present value of the cash flows and terminal value did not exceed the estimated
stick value. Approximately 23% of the fair value of our FCC licenses at June 30, 2009 was
determined using the stick method.
While we believe we have made reasonable estimates and utilized reasonable assumptions to
calculate the fair value of our FCC licenses, it is possible a material change could occur. If our
future actual results are not consistent with our estimates, we could be exposed to future
impairment losses that could be material to our results of operations. The following table shows
the resulting decline in the fair value of our FCC licenses of a 100 basis point decline in our
discrete and terminal period revenue growth rate and profit margin assumptions and a 100 basis
point increase in our discount rate assumption, respectively:
(In thousands) | ||||||||||||
Indefinite-lived intangible | Revenue growth rate | Profit margin | Discount rates | |||||||||
FCC licenses
|
$ | 212,790 | $ | 103,500 | $ | 320,510 |
The following table shows the increase to the FCC license impairment that would have occurred
using hypothetical percentage reductions in fair value, had the hypothetical reductions in fair
value existed at the time of our impairment testing:
(In thousands) | ||||
Percent change in fair value | Change to impairment | |||
5%
|
$ | 118,877 | ||
10%
|
$ | 239,536 | ||
15%
|
$ | 360,279 |
Impairment to Billboard Permits
Our billboard permits are effectively issued in perpetuity by state and local governments as
they are transferable or renewable at little or no cost. Permits typically specify the locations
at which we are allowed to operate an advertising structure. Due to significant differences in
both business practices and regulations, billboards in our International segment are subject to
long-term, finite contracts versus permits in the United States and Canada. Accordingly, there are
no indefinite-lived assets in our International segment.
We performed an interim impairment test on our billboard permits as of December 31, 2008,
which resulted in a non-cash impairment charge of $722.6 million. Our cash flows during the first
six months of 2009 were below those in the discounted cash flow model used to calculate the
impairment at December 31, 2008. As a result, we performed an interim impairment test as of June
30, 2009 on our billboard permits resulting in a non-cash impairment charge of $345.4 million.
The fair value of the billboard permits was determined using the direct valuation method as
prescribed in ASC 805-20-S99. Under the direct valuation method, the fair value of the billboard
permits was calculated at the market level as prescribed by ASC 350-30-35. We engaged Mesirow
Financial to assist us in the development of the assumptions and our determination of the fair
value of our billboard permits. Our impairment test consisted of a comparison of the fair value of
the billboard permits at the market level with their carrying amount. If the carrying amount of
the billboard permit exceeded its fair value, an impairment loss was recognized equal to that
excess. After an impairment loss is recognized, the adjusted carrying amount of the billboard
permit is its new accounting basis.
Our application of the direct valuation method utilized the greenfield approach as discussed
above. Our key assumptions using the direct valuation method are market revenue growth rates,
market share, profit margin, duration and profile of the build-up period, estimated start-up
capital costs and losses incurred during the build-up period, the risk-adjusted discount rate and
terminal values. This data is populated using industry normalized information representing an
average billboard permit within a market.
Management uses its internal forecasts to estimate industry normalized information as it
believes these forecasts are similar to what a market participant would expect to generate. This
is due to the pricing structure and demand for outdoor signage in a market
- 34 -
Table of Contents
being relatively constant regardless of the owner of the operation. Management also relied on
its internal forecasts because there is nominal public data available for each of its markets.
The build-up period represents the time it takes for the hypothetical start-up operation to
reach normalized operations in terms of achieving a mature market revenue share and profit margin.
Management believes that a one-year build-up period is required for a start-up operation to erect
the necessary structures and obtain advertisers in order achieve mature market revenue share. It
is estimated that a start-up operation would be able to obtain 10% of the potential revenues in the
first year of operations and 100% in the second year. Management assumed industry revenue growth
of negative 16% during the build-up period. However, the cost structure is expected to reach the
normalized level over three years due to the time required to recognize the synergies and cost
savings associated with the ownership of the permits within the market.
For the normalized operating margin in the third year, management assumed a hypothetical
business would operate at the lower of the operating margin for the specific market or the industry
average margin of 45% based on an analysis of comparable companies. For the first and second year
of operations, the operating margin was assumed to be 50% of the normalized operating margin.
The first and second-year expenses include the non-recurring start-up costs necessary to build the
operation (i.e. development of customers, workforce, etc.).
In addition to cash flows during the projection period, a normalized residual cash flow was
calculated based upon industry-average growth of 3% beyond the discrete build-up projection period.
The residual cash flow was then capitalized to arrive at the terminal value.
The present value of the cash flows is calculated using an estimated required rate of return
based upon industry-average market conditions. In determining the estimated required rate of
return, management calculated a discount rate using both current and historical trends in the
industry.
We calculated the discount rate as of the valuation date and also one-year, two-year, and
three-year historical quarterly averages. The discount rate was calculated by weighting the
required returns on interest-bearing debt and common equity capital in proportion to their
estimated percentages in an expected capital structure. The capital structure was estimated based
on the quarterly average of data for publicly traded companies in the outdoor advertising industry.
The calculation of the discount rate required the rate of return on debt, which was based on a
review of the credit ratings for comparable companies (i.e. market participants). We used the
yield on a Standard & Poors B rated corporate bond for the pre-tax rate of return on debt and
tax-effected such yield based on applicable tax rates.
The rate of return on equity capital was estimated using a modified CAPM. Inputs to this
model included the yield on long-term U.S. Treasury bonds, forecast betas for comparable companies,
calculation of a market risk premium based on research and empirical evidence and calculation of a
size premium derived from historical differences in returns between small companies and large
companies using data published by Ibbotson Associates.
Our concluded discount rate used in the discounted cash flow models to determine the fair
value of the permits was 10%. Applying the discount rate, the present value of cash flows during
the discrete projection period and terminal value were added to estimate the fair value of the
hypothetical start-up operation. The initial capital investment was subtracted to arrive at the
value of the permits. The initial capital investment represents the fixed assets needed to erect
the necessary advertising structures.
The discount rate used in the impairment model increased approximately 50 basis points over
the discount rate used to value the permits at December 31, 2008. Industry revenue forecasts
declined 8% through 2013 compared to the forecasts used in the 2008 impairment test. These market
driven changes were primarily responsible for the decline in fair value of the billboard permits
below their carrying value. As a result, we recognized a non-cash impairment charge in all but
five of our markets in the United States and Canada, which totaled $345.4 million. The fair value
of our permits was $1.1 billion at June 30, 2009.
While we believe we have made reasonable estimates and utilized reasonable assumptions to
calculate the fair value of our permits, it is possible a material change could occur. If our
future actual results are not consistent with our estimates, we could be exposed to future
impairment losses that could be material to our results of operations. The following table shows
the resulting decline in the fair value of our billboard permits of a 100 basis point decline in
our discrete and terminal period revenue growth rate and profit margin assumptions and a 100 basis
point increase in our discount rate assumption, respectively:
(In thousands) | ||||||||||||
Indefinite-lived intangible | Revenue growth rate | Profit margin | Discount rates | |||||||||
Billboard permits
|
$ | 386,700 | $ | 73,300 | $ | 408,300 |
- 35 -
Table of Contents
The following table shows the increase to the billboard permit impairment that would have
occurred using hypothetical percentage reductions in fair value, had the hypothetical reductions in
fair value existed at the time of our impairment testing:
(In thousands) | ||||
Percent change in fair value | Change to impairment | |||
5%
|
$ | 55,776 | ||
10%
|
$ | 111,782 | ||
15%
|
$ | 167,852 |
Impairment to Goodwill
We performed an interim impairment test as of December 31, 2008 which resulted in a non-cash
impairment charge of $3.6 billion to reduce our goodwill. Our goodwill impairment test is a
two-step process. The first step, used to screen for potential impairment, compares the fair value
of the reporting unit with its carrying amount, including goodwill. The second step, if applicable
and used to measure the amount of the impairment loss, compares the implied fair value of the
reporting unit goodwill with the carrying amount of that goodwill. We engaged Mesirow Financial to
assist us in the development of the assumptions and our determination of the fair value of our
reporting units.
Each of our U.S. radio markets and outdoor advertising markets are components. Our U.S. radio
markets are aggregated into a single reporting unit and our U.S. outdoor advertising markets are
aggregated into a single reporting unit for purposes of the goodwill impairment test using the
guidance in ASC 350-20-55. We also determined that in our Americas segment, Canada, Mexico, Peru,
and Brazil constitute separate reporting units and each country in our International segment
constitutes a separate reporting unit.
We test goodwill at interim dates if events or changes in circumstances indicate that goodwill
might be impaired. Our cash flows during the first six months of 2009 were below those used in the
discounted cash flow model used to calculate the impairment at December 31, 2008. Additionally,
the fair value of our debt and equity at June 30, 2009 was below the carrying amount of our
reporting units at June 30, 2009. As a result of these indicators, we performed an interim
goodwill impairment test as of June 30, 2009 resulting in a non-cash impairment charge of $3.1
billion.
The discounted cash flow model indicated that we failed the first step of the impairment test
for substantially all reporting units, which required us to compare the implied fair value of each
reporting units goodwill with its carrying value.
The discounted cash flow approach we use for valuing goodwill involves estimating future cash
flows expected to be generated from the related assets, discounted to their present value using a
risk-adjusted discount rate. Terminal values are also estimated and discounted to their present
value.
We forecasted revenue, expenses, and cash flows over a ten-year period for each of our
reporting units. In projecting future cash flows, we consider a variety of factors including our
historical growth rates, macroeconomic conditions, advertising sector and industry trends as well
as company-specific information. Historically, revenues in our industries have been highly
correlated to economic cycles. Based on these considerations, our assumed 2009 revenue growth
rates were negative followed by assumed revenue growth with an anticipated economic recovery in
2010. To arrive at our projected cash flows and resulting growth rates, we evaluated our
historical operating results, current management initiatives and both historical and anticipated
industry results to assess the reasonableness of our operating margin assumptions. We also
calculated a normalized residual year which represents the perpetual cash flows of each reporting
unit. The residual year cash flow was capitalized to arrive at the terminal value of the reporting
unit.
We calculated the weighted average cost of capital (WACC) as of June 30, 2009 and also
one-year, two-year, and three-year historical quarterly averages for each of our reporting units.
WACC is an overall rate based upon the individual rates of return for invested capital (equity and
interest-bearing debt). The WACC is calculated by weighting the required returns on
interest-bearing debt and common equity capital in proportion to their estimated percentages in an
expected capital structure. The capital structure was estimated based on the quarterly average
data for publicly traded companies in the radio and outdoor advertising industry. Our calculation
of the WACC considered both current industry WACCs and historical trends in the industry.
The calculation of the WACC requires the rate of return on debt, which was based on a review
of the credit ratings for comparable companies (i.e. market participants) and the indicated yield
on similarly rated bonds.
The rate of return on equity capital was estimated using a modified CAPM. Inputs to this
model included the yield on long-term U.S. Treasury bonds, forecast betas for comparable companies,
calculation of a market risk premium based on research and empirical evidence and calculation of a
size premium derived from historical differences in returns between small companies and large
companies using data published by Ibbotson Associates.
- 36 -
Table of Contents
In line with advertising industry trends, our operations and expected cash flow are subject to
significant uncertainties about future developments, including timing and severity of the
recessionary trends and customers behaviors. To address these risks, we included company-specific
risk premiums for each of our reporting units in the estimated WACC. Based on this analysis,
company-specific risk premiums of 100 basis points, 250 basis points and 350 basis points were
included for our Radio, Americas outdoor and International outdoor segments, respectively,
resulting in WACCs of 11%, 12.5% and 13.5% for each of our reporting units in the Radio, Americas
and International segments, respectively. Applying these WACCs, the present value of cash flows
during the discrete projection period and terminal value were added to estimate the fair value of
the reporting units.
The discount rate utilized in the valuation of the FCC licenses and outdoor permits as of June
30, 2009 excludes the company-specific risk premiums that were added to the industry WACCs used in
the valuation of the reporting units. Management believes the exclusion of this premium is
appropriate given the difference between the nature of the licenses and billboard permits and
reporting unit cash flow projections. The cash flow projections utilized under the direct
valuation method for the licenses and permits are derived from utilizing industry normalized
information for the existing portfolio of licenses and permits. Given that the underlying cash
flow projections are based on industry normalized information, application of an industry average
discount rate is appropriate. Conversely, our cash flow projections for the overall reporting unit
are based on our internal forecasts for each business and incorporate future growth and initiatives
unrelated to the existing license and permit portfolio. Additionally, the projections for the
reporting unit include cash flows related to non-FCC license and non-permit based assets. In the
valuation of the reporting unit, the company-specific risk premiums were added to the industry
WACCs due to the risks inherent in achieving the projected cash flows of the reporting unit.
We also utilized the market approach to provide a test of reasonableness to the results of the
discounted cash flow model. The market approach indicates the fair value of the invested capital
of a business based on a companys market capitalization (if publicly traded) and a comparison of
the business to comparable publicly traded companies and transactions in its industry. This
approach can be estimated through the quoted market price method, the market comparable method, and
the market transaction method.
One indication of the fair value of a business is the quoted market price in active markets
for the debt and equity of the business. The quoted market price of equity multiplied by the
number of shares outstanding yields the fair value of the equity of a business on a marketable,
noncontrolling basis. We then apply a premium for control and add the estimated fair value of
interest-bearing debt to indicate the fair value of the invested capital of the business on a
marketable, controlling basis.
The market comparable method provides an indication of the fair value of the invested capital
of a business by comparing it to publicly traded companies in similar lines of business. The
conditions and prospects of companies in similar lines of business depend on common factors such as
overall demand for their products and services. An analysis of the market multiples of companies
engaged in similar lines of business yields insight into investor perceptions and, therefore, the
value of the subject business. These multiples are then applied to the operating results of the
subject business to estimate the fair value of the invested capital on a marketable, noncontrolling
basis. We then apply a premium for control to indicate the fair value of the business on a
marketable, controlling basis.
The market transaction method estimates the fair value of the invested capital of a business
based on exchange prices in actual transactions and on asking prices for controlling interests in
similar companies recently offered for sale. This process involves comparison and correlation of
the subject business with other similar companies that have recently been purchased.
Considerations such as location, time of sale, physical characteristics, and conditions of sale are
analyzed for comparable businesses.
The three variations of the market approach indicated that the fair value determined by our
discounted cash flow model was within a reasonable range of outcomes.
Our revenue forecasts for 2009 declined 8%, 7% and 9% for Radio, Americas outdoor and
International outdoor, respectively, compared to the forecasts used in the 2008 impairment test
primarily as a result of our revenues realized during the first six months of 2009. These market
driven changes were primarily responsible for the decline in fair value of our reporting units
below their carrying value. As a result, we recognized a non-cash impairment charge to reduce our
goodwill of $3.1 billion at June 30, 2009.
A rollforward of our goodwill balance from December 31, 2008 through September 30, 2009 by
reporting unit is as follows:
- 37 -
Table of Contents
Balances as of | Balances as of | |||||||||||||||||||||||||||
December 31, | Foreign | September 30, | ||||||||||||||||||||||||||
(In thousands) | 2008 | Acquisitions | Dispositions | Currency | Impairment | Adjustments | 2009 | |||||||||||||||||||||
United States Radio Markets |
$ | 5,579,190 | $ | 10,681 | $ | (62,410 | ) | $ | | $ | (2,426,597 | ) | $ | 46,557 | $ | 3,147,421 | ||||||||||||
United
States Outdoor Markets |
824,730 | 2,250 | | | (324,893 | ) | 73,546 | 575,633 | ||||||||||||||||||||
Switzerland |
56,885 | | | 1,087 | (7,827 | ) | | 50,145 | ||||||||||||||||||||
Ireland |
14,285 | | | 302 | (10,360 | ) | | 4,227 | ||||||||||||||||||||
Baltics |
10,629 | | | | (10,235 | ) | | 394 | ||||||||||||||||||||
Americas Outdoor Mexico |
8,729 | | | 7,220 | (10,085 | ) | (442 | ) | 5,422 | |||||||||||||||||||
Americas Outdoor Chile |
3,964 | | | 4,417 | (7,834 | ) | | 547 | ||||||||||||||||||||
Americas Outdoor Peru |
45,284 | | | | (37,609 | ) | | 7,675 | ||||||||||||||||||||
Americas Outdoor Brazil |
4,971 | | | 4,436 | (9,407 | ) | | | ||||||||||||||||||||
All Others International
Outdoor |
205,744 | 110 | | 18,728 | (1,300 | ) | 45,041 | 268,323 | ||||||||||||||||||||
Other |
331,290 | | (2,276 | ) | | (211,988 | ) | | 117,026 | |||||||||||||||||||
Americas Outdoor Canada |
4,920 | | | | | (4,920 | ) | | ||||||||||||||||||||
$ | 7,090,621 | $ | 13,041 | $ | (64,686 | ) | $ | 36,190 | $ | (3,058,135 | ) | $ | 159,782 | $ | 4,176,813 | |||||||||||||
While we believe we have made reasonable estimates and utilized appropriate assumptions to
calculate the fair value of our reporting units, it is possible a material change could occur. If
future results are not consistent with our assumptions and estimates, we may be exposed to
impairment charges in the future. The following table shows the resulting decline in the fair
value of each of our reportable segments of a 100 basis point decline in our discrete and terminal
period revenue growth rate and profit margin assumptions and a 100 basis point increase in our
discount rate assumption, respectively:
(In thousands) | ||||||||||||
Reportable segment | Revenue growth rate | Profit margin | Discount rates | |||||||||
Radio Broadcasting |
$ | 670,000 | $ | 190,000 | $ | 650,000 | ||||||
Americas Outdoor |
$ | 320,000 | $ | 90,000 | $ | 300,000 | ||||||
International Outdoor |
$ | 140,000 | $ | 100,000 | $ | 120,000 |
The following table shows the increase to the goodwill impairment that would have occurred
using hypothetical percentage reductions in fair value, had the hypothetical reduction in fair
value existed at the time of our impairment testing:
(In thousands) | ||||||||||||
Reportable segment | 5% | 10% | 15% | |||||||||
Radio Broadcasting |
$ | 353,000 | $ | 706,000 | $ | 1,059,000 | ||||||
Americas Outdoor |
$ | 164,950 | $ | 329,465 | $ | 493,915 | ||||||
International Outdoor |
$ | 7,207 | $ | 18,452 | $ | 33,774 |
Restructuring Program
On January 20, 2009, we announced that we commenced a restructuring program (the
restructuring program) targeting a reduction of fixed costs. For the three months ended
September 30, 2009, we recognized approximately $3.6 million, $11.9 million and $7.6 million as
components of direct operating expenses, selling, general and administrative expenses (SG&A) and
corporate expenses, respectively, related to the restructuring program. For the nine months ended
September 30, 2009, we had recognized approximately $53.0 million, $31.7 million and $28.6 million
as components of direct operating expenses, SG&A expenses and corporate expenses, respectively,
related to the restructuring program.
Radio Broadcasting
Our radio business has been adversely impacted and may continue to be adversely impacted by
the difficult economic conditions currently present in the United States. The weakening economy in
the United States has, among other things, adversely affected our clients need for advertising and
marketing services thereby reducing demand for our advertising spots. Continuing weakening demand
for these services could materially affect our business, financial condition and results of
operations.
Our revenue is derived from selling advertising time, or spots, on our radio stations, with
advertising contracts typically less than one year in duration. The programming formats of our
radio stations are designed to reach audiences with targeted demographic characteristics that
appeal to our advertisers. Management monitors average advertising rates, which are principally
based on the
length of the spot and how many people in a targeted audience listen to our stations, as
measured by an independent ratings service.
- 38 -
Table of Contents
The size of the market influences rates as well, with
larger markets typically receiving higher rates than smaller markets. Also, our advertising rates
are influenced by the time of day the advertisement airs, with morning and evening drive-time hours
typically the highest. Management monitors yield per available minute in addition to average rates
because yield allows management to track revenue performance across our inventory. Yield is
defined by management as revenue earned divided by commercial capacity available.
Management monitors macro level indicators to assess our radio operations performance. Due
to the geographic diversity and autonomy of our markets, we have a multitude of market specific
advertising rates and audience demographics. Therefore, management reviews average unit rates
across all of our stations.
Management looks at our radio operations overall revenue as well as local advertising, which
is sold predominately in a stations local market, and national advertising, which is sold across
multiple markets. Local advertising is sold by each radio stations sales staff while national
advertising is sold, for the most part, through our national representation firm. Local
advertising, which is our largest source of advertising revenue, and national advertising revenues
are tracked separately, because these revenue streams have different sales forces and respond
differently to changes in the economic environment.
Management also looks at radio revenue by market size, as defined by Arbitron Inc. Typically,
larger markets can reach larger audiences with wider demographics than smaller markets.
Additionally, management reviews our share of target demographics listening to the radio in an
average quarter hour. This metric gauges how well our formats are attracting and retaining
listeners.
A portion of our radio segments expenses vary in connection with changes in revenue. These
variable expenses primarily relate to costs in our sales department, such as salaries, commissions
and bad debt. Our programming and general and administrative departments incur most of our fixed
costs, such as talent costs, rights fees, utilities and office salaries. Lastly, our highly
discretionary costs are in our marketing and promotions department, which we primarily incur to
maintain and/or increase our audience share.
Americas and International Outdoor Advertising
Our outdoor advertising business has been, and may continue to be, adversely impacted by the
difficult economic conditions currently present in the United States and other countries in which
we operate. The continuing weakening economy has, among other things, adversely affected our
clients need for advertising and marketing services, resulting in increased cancellations and
non-renewals by our clients, thereby reducing our occupancy levels, and could require us to lower
our rates in order to remain competitive, thereby reducing our yield, or affect our clients
solvency. Any one or more of these effects could materially affect our business, financial
condition and results of operations.
Our revenue is derived from selling advertising space on the displays we own or operate in key
markets worldwide consisting primarily of billboards, street furniture and transit displays. We
own the majority of our advertising displays, which typically are located on sites that we either
lease or own or for which we have acquired permanent easements. Our advertising contracts with
clients typically outline the number of displays reserved, the duration of the advertising campaign
and the unit price per display.
Our advertising rates are based on a number of different factors including location,
competition, size of display, illumination, market and gross ratings points. Gross ratings points
are the total number of impressions delivered by a display or group of displays, expressed as a
percentage of a market population. The number of impressions delivered by a display is measured by
the number of people passing the site during a defined period of time and, in some international
markets, is weighted to account for such factors as illumination, proximity to other displays and
the speed and viewing angle of approaching traffic. Management typically monitors our business by
reviewing the average rates, average revenue per display, or yield, occupancy, and inventory levels
of each of our display types by market. In addition, because a significant portion of our
advertising operations are conducted in foreign markets, the largest being France and the United
Kingdom, management reviews the operating results from our foreign operations on a constant dollar
basis. A constant dollar basis allows for comparison of operations independent of foreign exchange
movements.
The significant expenses associated with our operations include (i) direct production,
maintenance and installation expenses, (ii) site-lease expenses for land under our displays and
(iii) revenue-sharing or minimum guaranteed amounts payable under our billboard, street furniture
and transit display contracts. Our direct production, maintenance and installation expenses
include costs for printing, transporting and changing the advertising copy on our displays, the
related labor costs, the vinyl and paper costs and the costs for cleaning and maintaining our
displays. Vinyl and paper costs vary according to the complexity of the advertising copy and the
quantity of displays. Our site-lease expenses include lease payments for use of the land under our
displays, as well as any revenue-sharing arrangements or minimum guaranteed amounts payable that we
may have with the landlords. The terms of our site leases and revenue-sharing or minimum
guaranteed contracts generally range from one to 20 years.
In our International business, normal market practice is to sell billboards and street
furniture advertising as network packages with contract terms typically ranging from one to two
weeks, compared to contract terms typically ranging from four weeks to one
- 39 -
Table of Contents
year in the U.S. In
addition, competitive bidding for street furniture and transit display contracts, which constitute
a larger portion of our International business, and a different regulatory environment for
billboards, result in higher site-lease cost in our International business compared to our Americas
business. As a result, our margins are typically less in our International business than in the
Americas.
Our street furniture and transit display contracts, the terms of which range from three to 20
years, generally require us to make upfront investments in property, plant and equipment. These
contracts may also include upfront lease payments and/or minimum annual guaranteed lease payments.
We can give no assurance that our cash flows from operations over the terms of these contracts will
exceed the upfront and minimum required payments.
Share-Based Payments
As of September 30, 2009, there was $107.4 million of unrecognized compensation cost, net of
estimated forfeitures, related to unvested share-based compensation arrangements that will vest
based on service conditions. This cost is expected to be recognized over three years. In
addition, as of September 30, 2009, there was $80.2 million of unrecognized compensation cost, net
of estimated forfeitures, related to unvested share-based compensation arrangements that will vest
based on market, performance and service conditions. This cost will be recognized when it becomes
probable that the performance condition will be satisfied.
The following table details compensation costs related to share-based payments for the three
and nine months ended September 30, 2009 and 2008:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(In millions) | Post-Merger | Combined | Post-Merger | Combined | ||||||||||||
Radio Broadcasting |
||||||||||||||||
Direct Operating Expenses |
$ | 0.9 | $ | 12.5 | $ | 2.8 | $ | 16.8 | ||||||||
SG&A Expenses |
1.2 | 15.1 | 3.4 | 20.1 | ||||||||||||
Americas Outdoor Advertising |
||||||||||||||||
Direct Operating Expenses |
1.3 | 1.9 | 4.3 | 5.0 | ||||||||||||
SG&A Expenses |
0.5 | 0.5 | 1.7 | 1.7 | ||||||||||||
International Outdoor
Advertising |
||||||||||||||||
Direct Operating Expenses |
0.4 | 0.5 | 1.4 | 1.4 | ||||||||||||
SG&A Expenses |
0.1 | 0.1 | 0.4 | 0.3 | ||||||||||||
Corporate |
4.8 | 18.3 | 14.5 | 24.0 | ||||||||||||
Total |
$ | 9.2 | $ | 48.9 | $ | 28.5 | $ | 69.3 | ||||||||
- 40 -
Table of Contents
RESULTS OF OPERATIONS
Consolidated Results of Operations
The comparison of the Three and Nine Months Ended September 30, 2009 to the Three and Nine
Months Ended September 30, 2008 is as follows:
Three Months | Period from July | Period from July | Three Months | |||||||||||||||||
Ended | 31 through | 1 through July | Ended | |||||||||||||||||
September 30, | September 30, | 30, | September 30, | |||||||||||||||||
2009 | 2008 | 2008 | 2008 | % | ||||||||||||||||
(In thousands) | Post-Merger | Post-Merger | Pre-Merger | Combined | Change | |||||||||||||||
Revenue |
$ | 1,393,973 | $ | 1,128,136 | $ | 556,457 | $ | 1,684,593 | (17 | %) | ||||||||||
Operating expenses: |
||||||||||||||||||||
Direct operating expenses (excludes
depreciation and amortization) |
632,778 | 473,738 | 256,667 | 730,405 | (13 | %) | ||||||||||||||
Selling, general and administrative expenses
(excludes depreciation and amortization) |
337,055 | 291,469 | 150,344 | 441,813 | (24 | %) | ||||||||||||||
Depreciation and amortization |
190,189 | 108,140 | 54,323 | 162,463 | 17 | % | ||||||||||||||
Corporate expenses (excludes depreciation
and amortization) |
79,723 | 33,395 | 31,392 | 64,787 | 23 | % | ||||||||||||||
Merger expenses |
| | 79,839 | 79,839 | ||||||||||||||||
Impairment charge |
| | | | ||||||||||||||||
Other operating income (expense) net |
1,403 | 842 | (4,624 | ) | (3,782 | ) | ||||||||||||||
Operating income (loss) |
155,631 | 222,236 | (20,732 | ) | 201,504 | |||||||||||||||
Interest expense |
369,314 | 281,479 | 31,032 | 312,511 | ||||||||||||||||
Loss on marketable securities |
(13,378 | ) | | | | |||||||||||||||
Equity in earnings of nonconsolidated affiliates |
1,226 | 2,097 | 2,180 | 4,277 | ||||||||||||||||
Other income (expense) net |
222,282 | (10,914 | ) | (10,813 | ) | (21,727 | ) | |||||||||||||
Loss before income taxes and discontinued
operations |
(3,553 | ) | (68,060 | ) | (60,397 | ) | (128,457 | ) | ||||||||||||
Income tax benefit (expense): |
||||||||||||||||||||
Current |
(12,735 | ) | 38,217 | 97,600 | 135,817 | |||||||||||||||
Deferred |
(76,383 | ) | (5,008 | ) | (78,465 | ) | (83,473 | ) | ||||||||||||
Income tax benefit (expense) |
(89,118 | ) | 33,209 | 19,135 | 52,344 | |||||||||||||||
Loss before discontinued operations |
(92,671 | ) | (34,851 | ) | (41,262 | ) | (76,113 | ) | ||||||||||||
Loss from discontinued operations, net |
| (1,013 | ) | (3,058 | ) | (4,071 | ) | |||||||||||||
Consolidated net loss |
$ | (92,671 | ) | $ | (35,864 | ) | $ | (44,320 | ) | $ | (80,184 | ) | ||||||||
- 41 -
Table of Contents
Nine Months | Period from July | Period from | Nine Months | |||||||||||||||||
Ended | 31 through | January 1 | Ended | |||||||||||||||||
September 30, | September 30, | through July 30, | September 30, | |||||||||||||||||
2009 | 2008 | 2008 | 2008 | % | ||||||||||||||||
(In thousands) | Post-Merger | Post-Merger | Pre-Merger | Combined | Change | |||||||||||||||
Revenue |
$ | 4,039,825 | $ | 1,128,136 | $ | 3,951,742 | $ | 5,079,878 | (20 | %) | ||||||||||
Operating expenses: |
||||||||||||||||||||
Direct operating expenses (excludes
depreciation and amortization) |
1,888,203 | 473,738 | 1,706,099 | 2,179,837 | (13 | %) | ||||||||||||||
Selling, general and administrative
expenses (excludes depreciation and
amortization) |
1,075,149 | 291,469 | 1,022,459 | 1,313,928 | (18 | %) | ||||||||||||||
Depreciation and amortization |
573,994 | 108,140 | 348,789 | 456,929 | 26 | % | ||||||||||||||
Corporate expenses (excludes depreciation
and amortization) |
177,445 | 33,395 | 125,669 | 159,064 | 12 | % | ||||||||||||||
Merger expenses |
| | 87,684 | 87,684 | ||||||||||||||||
Impairment charge |
4,041,252 | | | | ||||||||||||||||
Other operating income (expense) net |
(33,007 | ) | 842 | 14,827 | 15,669 | |||||||||||||||
Operating income (loss) |
(3,749,225 | ) | 222,236 | 675,869 | 898,105 | |||||||||||||||
Interest expense |
1,140,992 | 281,479 | 213,210 | 494,689 | ||||||||||||||||
Gain (loss) on marketable securities |
(13,378 | ) | | 34,262 | 34,262 | |||||||||||||||
Equity in (loss) earnings of nonconsolidated
affiliates |
(20,681 | ) | 2,097 | 94,215 | 96,312 | |||||||||||||||
Other income (expense) net |
649,731 | (10,914 | ) | (5,112 | ) | (16,026 | ) | |||||||||||||
Income (loss) before income taxes and
discontinued operations |
(4,274,545 | ) | (68,060 | ) | 586,024 | 517,964 | ||||||||||||||
Income tax benefit (expense): |
||||||||||||||||||||
Current |
(42,766 | ) | 38,217 | (27,280 | ) | 10,937 | ||||||||||||||
Deferred |
118,608 | (5,008 | ) | (145,303 | ) | (150,311 | ) | |||||||||||||
Income tax benefit (expense) |
75,842 | 33,209 | (172,583 | ) | (139,374 | ) | ||||||||||||||
Income (loss) before discontinued operations |
(4,198,703 | ) | (34,851 | ) | 413,441 | 378,590 | ||||||||||||||
Income (loss) from discontinued operations, net |
| (1,013 | ) | 640,236 | 639,223 | |||||||||||||||
Consolidated net income (loss) |
$ | (4,198,703 | ) | $ | (35,864 | ) | $ | 1,053,677 | $ | 1,017,813 | ||||||||||
Consolidated Revenue
Our consolidated revenue decreased $290.6 million during the third quarter of 2009 compared to
the same period of 2008. Our radio broadcasting revenue declined $140.7 million from decreases in
both local and national advertising. Our International outdoor revenue declined $95.6 million,
including the $11.1 million positive impact from movements in foreign exchange. Our Americas
outdoor revenue declined $57.2 million primarily from a decline in bulletin, poster and airport
revenue.
Our consolidated revenue decreased $1.0 billion during the first nine months of 2009 compared
to the same period of 2008. Our radio broadcasting revenue declined $480.6 million from decreases
in both local and national advertising. Our International outdoor revenue declined $379.0 million,
with approximately $108.7 million from movements in foreign exchange. Our Americas outdoor revenue
declined $189.8 million primarily from a decline in bulletin, poster and airport revenue.
Consolidated Direct Operating Expenses
Direct operating expenses decreased $97.6 million during the third quarter of 2009 compared to
the same period of 2008. Direct operating expenses in the third quarter of 2009 include $3.6
million related to the restructuring program. Our International outdoor segment contributed $48.7
million of the overall decrease which was partially offset by $8.4 million related to movements in
foreign exchange. Our Americas outdoor direct operating expenses decreased $15.6 million primarily
driven by decreased site-lease expenses. Our radio broadcasting direct operating expenses
decreased approximately $38.0 million primarily related to decreased compensation expense
associated with cost savings from the restructuring program.
Direct operating expenses decreased $291.6 million during the first nine months of 2009
compared to the same period of 2008. Direct operating expenses in the first nine months of 2009
include $53.0 million related to the restructuring program. Our International outdoor segment
contributed $214.3 million of the overall decrease, of which $76.9 million related to movements in
foreign exchange. Our Americas outdoor direct operating expenses decreased $39.2 million
primarily driven by decreased site-lease
- 42 -
Table of Contents
expenses. Direct operating expenses in our radio
broadcasting segment decreased approximately $53.1 million primarily related to decreased
compensation expense associated with cost savings from the restructuring program.
Consolidated Selling, General and Administrative Expenses
SG&A expenses decreased $104.8 million during the third quarter of 2009 compared to the same
period of 2008. SG&A expenses in the third quarter of 2009 include $11.9 million related to the
restructuring program. Our radio broadcasting SG&A expenses declined $67.0 million primarily from
decreases in commission and salary expenses and decreased marketing and promotional expenses. Our
International outdoor SG&A expenses decreased $21.4 million primarily attributable to a decline in
compensation and administrative expenses. SG&A expenses decreased $12.2 million in our Americas
outdoor segment primarily related to a decline in commission expenses.
SG&A expenses decreased $238.8 million during the first nine months of 2009 compared to the
same period of 2008. SG&A expenses in the first nine months of 2009 include $31.7 million related
to the restructuring program. Our radio broadcasting SG&A expenses declined $156.7 million from
decreases in commission and salary expenses and decreased marketing and promotional expenses. Our
International outdoor SG&A expenses decreased $59.7 million primarily attributable to $21.7 million
from movements in foreign exchange. SG&A expenses decreased $30.4 million in our Americas outdoor
segment primarily related to a decline in commission expenses.
Depreciation and Amortization
Depreciation and amortization increased $27.7 million during the third quarter of 2009
compared to the same period of 2008 primarily due to $42.9 million associated with the fair value
adjustments to the assets acquired in the merger. The increases were partially offset by $5.7
million in foreign exchange movements.
Depreciation and amortization increased $117.1 million during the first nine months of 2009
compared to the same period of 2008 primarily due to $157.3 million associated with the fair value
adjustments to the assets acquired in the merger. The increases were partially offset by $13.8
million in foreign exchange movements and a $6.9 million adjustment to amortization related to a
change in the preliminary fair value adjustment of transit and street furniture contracts.
Corporate Expenses
Corporate expenses increased $14.9 million during the third quarter of 2009 compared to the
same period of 2008. Corporate expenses in the third quarter of 2009 include approximately $7.6
million related to the restructuring program and a $23.5 million accrual related to an unfavorable
outcome of litigation concerning a breach of contract regarding internet advertising and our radio
stations. The increase was partially offset by a $3.4 million reduction in bonus expense and a
$13.5 million decrease in non-cash compensation related to accelerated expense taken on options
that vested in the merger.
Corporate expenses increased $18.4 million during the first nine months of 2009 compared to
the same period of 2008. Corporate expenses in the first nine months of 2009 include approximately
$28.6 million related to the restructuring program and the $23.5 million litigation accrual
discussed above. The increase was partially offset by a $14.4 million reduction in bonus expense
and a $9.4 million decrease in non-cash compensation related to options that vested in the merger.
Impairment Charge
The global economic downturn has adversely affected advertising revenues across our businesses
in recent months. As discussed above, we performed an impairment test in the second quarter of
2009 and recognized a non-cash impairment charge to our indefinite-lived intangible assets,
definite-lived intangible assets, certain depreciable assets and goodwill of approximately $4.0
billion.
Other Operating Income (Expense) Net
Other operating expense of $33.0 million in the first nine months of 2009 primarily relates to
a $41.0 million loss on the sale and exchange of radio stations, partially offset by a $10.1
million gain on the sale of Americas and International outdoor assets and a $2.2 million loss
primarily related to the sale of corporate assets.
Other operating expense of $3.8 million in the third quarter of 2008 primarily relates to a
loss of $10.1 million on the sale of radio stations in Washington D.C., partially offset by a $5.4
million gain on a swap of radio stations and a $1.7 million gain on the sale of international
street furniture assets. Other operating income of $15.7 million in the first nine months of 2008
consists of a gain of
$3.3 million on the sale of sports broadcasting rights, a $7.0 million gain on the disposition
of a representation contract, a $4.0 million gain on the sale of property, plant and equipment and
a $1.7 million gain on the sale of international street furniture.
- 43 -
Table of Contents
Interest Expense
Interest expense increased $56.8 million and $646.3 million during the third quarter and first
nine months of 2009, respectively, compared to the same periods of 2008 primarily from an increase
in outstanding indebtedness due to the merger.
Gain (Loss) on Marketable Securities
The loss on marketable securities of $13.4 million during the three and nine months ended
September 30, 2009, relates to an impairment to certain available-for-sale securities and a loss on
the sale of equity securities. The fair value of the available-for-sale securities was below cost
for the nine months ended September 30, 2009. As a result, we considered the guidance in ASC
320-10-S99 and reviewed the length of the time and the extent to which the market value was less
than cost and the financial condition and near-term prospects of the issuer. After this
assessment, we concluded that the impairment was other than temporary and recorded an $11.3 million
non-cash impairment charge to our investment in Independent News & Media PLC (INM). In addition,
we recognized a $1.8 million loss on the third quarter sale of our remaining interest in Grupo ACIR
Communicaciones (Grupo ACIR). Subsequent to the sale of 57% of our interest in Grupo ACIR in the
first quarter of 2009, we no longer accounted for our investment as an equity method investment in
accordance with the provisions of ASC 323 and began accounting for the investment under the cost
method.
The gain on marketable securities recorded for the first nine months of 2008 of $34.3 million
primarily relates to net gain of $27.0 million on the unwinding of Clear Channels secured forward
exchange contracts and the sale of its American Tower Corporation (AMT) shares. These contracts
were terminated and the underlying shares were sold in June 2008. The remaining increase is
related to the change in value of the secured forward exchange contracts and the underlying AMT
shares recognized during the first quarter of 2008.
Equity in Earnings (Loss) of Nonconsolidated Affiliates
Equity in loss of nonconsolidated affiliates during the first nine months of 2009 of $20.7
million primarily relates to a $19.7 million impairment of equity investments in our International
outdoor segment in addition to a $4.0 million loss on the sale of a portion of our remaining
investment in Grupo ACIR.
Included in equity in earnings of nonconsolidated affiliates in the first nine months of 2008
is a $75.6 million gain on the sale of Clear Channels 50% interest in Clear Channel Independent, a
South African outdoor advertising company.
Other Income (Expense) Net
Other income of $222.3 million in the third quarter of 2009 primarily relates to an aggregate
gain of $229.0 million on the third quarter open market repurchases of certain of Clear Channels
senior notes. Please refer to the Sources and Uses section within this MD&A for additional
discussion of the repurchases.
Other income of $649.7 million during the first nine months of 2009 relates to the third
quarter repurchases discussed above and an aggregate gain of $373.7 million on the second quarter
repurchase of certain of Clear Channels senior toggle notes and senior cash pay notes. In
addition, $66.6 million relates to the second quarter open market repurchase of certain of Clear
Channels senior notes.
Other expense of $21.7 million recorded during the three months ended September 30, 2008
primarily relates to a $29.8 million loss on the tender for the AMFM Operating Inc. 8% senior notes
due 2008 and Clear Channels 7.65% senior notes due 2010, partially offset by a dividend received
of $5.5 million and a $3.1 million net foreign exchange gain related to translating short-term
intercompany notes. Other expense of $16.0 million in the nine months ended September 30, 2008
consists primarily of the items discussed above and a $4.7 million impairment of an investment in a
radio partnership, partially offset by a $13.5 million foreign exchange gain.
Income Tax Benefit (Expense)
Current tax expense of $12.7 million was recorded for the third quarter of 2009 as compared to
current tax benefits of $135.8 million recorded for the same period of 2008 primarily due to the
valuation allowances recorded on the current period net losses in 2009. Due to the lack of
earnings history as a merged company and limitations on net operating loss carryback claims
allowed, we cannot rely on future earnings and carryback claims as a means to realize deferred tax
assets. Pursuant to the provision of ASC 740-10-30, deferred tax valuation allowances are required
on those deferred tax assets. The effective tax rate for the three months ended September 30, 2009
was (2,508.2%) compared to 40.7% for the same period of the prior year. The effective rate was
primarily impacted by the items mentioned in the above paragraph.
- 44 -
Table of Contents
Current tax expense of $42.8 million was recorded in the first nine months of 2009 as compared
to the current tax benefits of $10.9 million recorded for the same period of 2008 primarily due to
the valuation allowances recorded on the current period net losses in 2009. The effective tax rate
for the nine months ended September 30, 2009 was 1.8% compared to 26.9% for the same period of the
prior year. The effective rate was primarily impacted by the items mentioned in the above
paragraph.
Deferred tax expense for the third quarter of 2009 decreased $7.1 million compared to the same
period of 2008 primarily due to additional deferred tax expense recorded in 2008 related to the
termination of Clear Channels cross currency swap and deductions related to certain equity awards.
In 2009, deferred tax expense was recorded as a result of the deferral of the discharge of certain
indebtedness income, which results from the reacquisition of business indebtedness, as provided by
the American Recovery and Reinvestment Act of 2009 signed into law on February 17, 2009.
Deferred tax benefits of $118.6 million were recorded in the first nine months of 2009 as
compared to deferred tax expense of $150.3 million for the same period of 2008 primarily as a
result of the non-cash impairment charges related to certain indefinite-lived intangibles in 2009.
Income (Loss) from Discontinued Operations, Net
Income from discontinued operations of $639.2 million recorded during the nine months ended
September 30, 2008 primarily relates to a gain of $635.6 million, net of tax, related to the sale
of Clear Channels television business and the sale of radio stations.
Segment Revenue and Divisional Operating Expenses
Radio Broadcasting
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
2009 | 2008 | % | 2009 | 2008 | % | |||||||||||||||||||
(In thousands) | Post-Merger | Combined | Change | Post-Merger | Combined | Change | ||||||||||||||||||
Revenue |
$ | 703,232 | $ | 843,943 | (17 | %) | $ | 2,024,421 | $ | 2,505,037 | (19 | %) | ||||||||||||
Direct operating expenses |
214,748 | 252,763 | (15 | %) | 676,515 | 729,589 | (7 | %) | ||||||||||||||||
Selling, general and
administrative expenses |
222,927 | 289,964 | (23 | %) | 688,493 | 845,207 | (19 | %) | ||||||||||||||||
Depreciation and amortization |
63,008 | 27,025 | 133 | % | 197,830 | 79,527 | 149 | % | ||||||||||||||||
Operating income |
$ | 202,549 | $ | 274,191 | (26 | %) | $ | 461,583 | $ | 850,714 | (46 | %) | ||||||||||||
Three Months
Revenue declined approximately $140.7 million during the third quarter of 2009 compared to the
same period of 2008, driven by decreases in local and national revenues. Local and national
revenues were down as a result of an overall weakness in advertising. Our radio revenue
experienced declines across all markets of variable sizes and advertising categories including
automotive, retail and telecommunications. During the third quarter of 2009, our total minutes
sold and our yield per minute decreased compared to the third quarter of 2008.
Direct operating expenses decreased approximately $38.0 million during the third quarter of
2009 compared to the same period of 2008. Compensation expense in our radio markets declined
approximately $13.1 million primarily as a result of cost savings from the restructuring program.
Non-cash compensation decreased $11.1 million as a result of accelerated expense on options that
vested in the merger. SG&A expenses decreased approximately $67.0 million primarily from a $7.6
million decline in marketing and promotional expenses, a $20.3 million decline in commission
expenses and a $12.1 million decline in compensation expense related to cost savings from the
restructuring program. Non-cash compensation decreased $13.2 million as a result of options that
vested in the merger. The decreases were partially offset by an increase of $5.8 million related
to the restructuring program.
Depreciation and amortization increased $36.0 million primarily due to additional amortization
associated with the purchase accounting adjustments to the acquired intangible assets.
- 45 -
Table of Contents
Nine Months
Revenue declined approximately $480.6 million during the nine months ended September 30, 2009
compared to the same period of 2008, driven by decreases in local and national revenues. Local and
national revenues were down as a result of an overall weakness in advertising. Our radio revenue
experienced declines across all markets of variable sizes and advertising categories including
automotive, retail and telecommunications.
Direct operating expenses decreased approximately $53.1 million during the nine months ended
September 30, 2009 compared to the same period of 2008. Compensation expense declined
approximately $35.9 million primarily as a result of cost savings from the restructuring program.
Non-cash compensation decreased $13.5 million as a result of options that vested in the merger.
These declines were partially offset by an increase of approximately $19.7 million in programming
expenses in our national syndication business mostly related to new contract talent payments. SG&A
expenses decreased approximately $156.7 million primarily from a $35.1 million decline in marketing
and promotional expenses, a $65.9 million decline in commission expenses and a $31.6 million
decline in compensation expense related to cost savings from the restructuring program. Non-cash
compensation decreased $16.0 million as a result of accelerated expense on options that vested in
the merger.
Depreciation and amortization increased $118.3 million primarily due to additional
amortization associated with the purchase accounting adjustments to the acquired intangible assets.
Americas Outdoor Advertising
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
2009 | 2008 | % | 2009 | 2008 | % | |||||||||||||||||||
(In thousands) | Post-Merger | Combined | Change | Post-Merger | Combined | Change | ||||||||||||||||||
Revenue |
$ | 312,537 | $ | 369,730 | (15 | %) | $ | 898,277 | $ | 1,088,070 | (17 | %) | ||||||||||||
Direct operating expenses |
147,250 | 162,868 | (10 | %) | 440,885 | 480,133 | (8 | %) | ||||||||||||||||
Selling, general and
administrative expenses |
47,602 | 59,787 | (20 | %) | 147,839 | 178,219 | (17 | %) | ||||||||||||||||
Depreciation and amortization |
54,102 | 55,867 | (3 | %) | 158,612 | 155,239 | 2 | % | ||||||||||||||||
Operating income |
$ | 63,583 | $ | 91,208 | (30 | %) | $ | 150,941 | $ | 274,479 | (45 | %) | ||||||||||||
Three Months
Our Americas revenues were impacted by weak demand for local and national advertising across
most markets. Revenue declined approximately $57.2 million during the third quarter of 2009
compared to the same period of 2008 driven by a decline in bulletin, poster and airport revenues.
The decline in bulletin, poster and airport revenues was driven primarily by a decline in rate
compared to the third quarter of 2008.
Direct operating expenses decreased $15.6 million during the third quarter of 2009 compared to
the same period of 2008 primarily from a $10.8 million decrease in site-lease expenses associated
with cost savings from the restructuring program and the decline in revenues. This decrease was
partially offset by $2.0 million related to the restructuring program. SG&A expenses decreased
$12.2 million during the third quarter of 2009 compared to the same period of 2008 primarily from a
$2.8 million decline in commissions and a $3.0 million decline in compensation expense.
Depreciation and amortization remained relatively flat during the third quarter of 2009
compared to the same period of 2008.
Nine Months
Revenue declined approximately $189.8 million during the nine months ended September 30, 2009
compared to the same period of 2008 driven by a decline in bulletin, poster and airport revenues.
The decline in bulletin, poster and airport revenues was driven primarily by a decline in rate
compared to the first nine months of 2008.
Direct operating expenses decreased $39.2 million during the first nine months of 2009
compared to the same period of 2008 primarily from a $29.3 million decrease in site-lease expenses
associated with cost savings from the restructuring program and the decline in revenues. This
decrease was partially offset by $6.5 million related to the restructuring program. SG&A expenses
decreased $30.4 million during the first nine months of 2009 compared to the same period of 2008
primarily from a $9.6 million decline in commissions and a $9.1 million decline in administrative
expense.
Depreciation and amortization increased $3.4 million primarily due to a $15.2 million increase
in accelerated depreciation on the removal of various structures, partially offset by a $6.9
million adjustment to amortization related to a change in the preliminary fair value adjustment of
transit and street furniture contracts.
- 46 -
Table of Contents
International Outdoor Advertising
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
2009 | 2008 | % | 2009 | 2008 | % | |||||||||||||||||||
(In thousands) | Post-Merger | Combined | Change | Post-Merger | Combined | Change | ||||||||||||||||||
Revenue |
$ | 348,085 | $ | 443,645 | (22 | %) | $ | 1,036,678 | $ | 1,415,692 | (27 | %) | ||||||||||||
Direct operating expenses |
251,516 | 300,249 | (16 | %) | 729,798 | 944,062 | (23 | %) | ||||||||||||||||
Selling, general and
administrative expenses |
61,222 | 82,590 | (26 | %) | 200,091 | 259,802 | (23 | %) | ||||||||||||||||
Depreciation and amortization |
56,951 | 62,931 | (10 | %) | 169,157 | 173,413 | (2 | %) | ||||||||||||||||
Operating income (loss) |
$ | (21,604 | ) | $ | (2,125 | ) | (917 | %) | $ | (62,368 | ) | $ | 38,415 | (262 | %) | |||||||||
Three Months
Revenue decreased approximately $95.6 million during the third quarter of 2009 compared to the
same period of 2008, including the positive impact of foreign exchange of $11.1 million. The
revenue decline occurred across most countries and was primarily driven by a decline in rate.
Direct operating expenses decreased $48.7 million primarily from a $23.9 million decline due
to the impact of cost savings from the restructuring program and the decline in revenues. The
decrease was partially offset by an increase of $8.4 million from movements in foreign exchange.
SG&A expenses decreased $21.4 million primarily from $10.9 million related to a decline in
compensation expense and a $3.5 million decrease in administrative expenses. The decreases were
partially offset by $2.1 million related to movements in foreign exchange.
Nine Months
Revenue decreased approximately $379.0 million during the nine months ended September 30, 2009
compared to the same period of 2008, including the negative impact of foreign exchange of $108.7
million. The revenue decline occurred across most countries, with the most significant decline in
France of $61.8 million primarily from the loss of a contract for advertising on railway land.
Revenues in Italy and the U.K. declined $23.0 million and $22.4 million, respectively, due to
challenging advertising markets resulting in a decline in rate.
Direct operating expenses decreased $214.3 million primarily from a decrease of $76.9 million
from movements in foreign exchange. The remaining decline was primarily attributable to a $76.1
million decline in site-lease expenses partially as a result of the loss of the rail contract
discussed above. SG&A expenses decreased $59.7 million primarily from $21.7 million related to
movements in foreign exchange, $24.1 million related to a decline in compensation expense and a
$13.2 million decrease in administrative expenses.
Reconciliation of Segment Operating Income (Loss) to Consolidated Operating Income (Loss)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(In thousands) | Post-Merger | Combined | Post-Merger | Combined | ||||||||||||
Radio Broadcasting |
$ | 202,549 | $ | 274,191 | $ | 461,583 | $ | 850,714 | ||||||||
Americas Outdoor Advertising |
63,583 | 91,208 | 150,941 | 274,479 | ||||||||||||
International Outdoor Advertising |
(21,604 | ) | (2,125 | ) | (62,368 | ) | 38,415 | |||||||||
Other |
(8,535 | ) | (10,049 | ) | (41,700 | ) | (23,306 | ) | ||||||||
Impairment charge |
| | (4,041,252 | ) | | |||||||||||
Other operating income (expense) net |
1,403 | (3,782 | ) | (33,007 | ) | 15,669 | ||||||||||
Corporate and merger expenses |
(81,765 | ) | (147,939 | ) | (183,422 | ) | (257,866 | ) | ||||||||
Consolidated operating income (loss) |
$ | 155,631 | $ | 201,504 | $ | (3,749,225 | ) | $ | 898,105 | |||||||
- 47 -
Table of Contents
LIQUIDITY AND CAPITAL RESOURCES
Due to the merger, a greater portion of our resources are required to fund the interest
expense resulting from our indebtedness incurred in connection with the merger. The following
discussion highlights our cash flow activities from continuing operations during the nine months
ended September 30, 2009 and 2008.
Cash Flows
Nine Months Ended September 30, | ||||||||
2009 | 2008 | |||||||
(In thousands) | Post-Merger | Combined | ||||||
Cash provided by (used in): |
||||||||
Operating activities |
$ | 10,102 | $ | 1,080,549 | ||||
Investing activities |
$ | (67,019 | ) | $ | (17,924,452 | ) | ||
Financing activities |
$ | 1,191,841 | $ | 15,913,330 | ||||
Discontinued operations |
$ | | $ | 1,029,174 |
Operating Activities
Cash provided by operating activities for the first nine months of 2009 primarily reflects a
consolidated loss before discontinued operations of $4.2 billion adjusted for non-cash impairment
charges of $4.0 billion related to goodwill and intangible assets, depreciation and amortization of
$574.0 million and $176.9 million related to the amortization of debt issuance costs and accretion
of fair value adjustments from the debt issued to consummate the merger. In addition, we recorded
a $669.3 million gain on the extinguishment of debt discussed further in the Sources and Uses
section within this MD&A, deferred taxes of $118.6 million and a $20.7 million loss in equity of
nonconsolidated affiliates primarily due to a $19.7 million impairment of equity investments in our
International segment.
Cash provided by operating activities for the first nine months of 2008 primarily reflects
income before discontinued operations of $378.6 million plus depreciation and amortization of
$456.9 million and deferred taxes of $150.3 million. In addition, Clear Channel recorded $96.3
million in equity in earnings primarily related to a $75.6 million gain in equity in earnings of
nonconsolidated affiliates related to the sale of its 50% interest in Clear Channel Independent
based on the fair value of the equity securities received. Clear Channel also recorded a net gain
of $27.0 million on the termination of its secured forward sales contracts and sale of its AMT
shares.
Investing Activities
For the nine months ended September 30, 2009, we spent $33.5 million for non-revenue producing
capital expenditures in our Radio segment. We spent $58.1 million in our Americas segment for the
purchase of property, plant and equipment mostly related to the construction of new billboards and
$55.9 million in our International segment for the purchase of property, plant and equipment
related to new billboard and street furniture contracts and renewals of existing contracts. We
received proceeds of $41.4 million primarily related to the sale of our remaining investment in
Grupo ACIR. In addition, we received proceeds of $40.9 million primarily related to the
disposition of radio stations and an airplane.
Cash used in investing activities during the nine months ended September 30, 2008 principally
reflects cash used in the acquisition of Clear Channel of $17.4 billion. For the nine months ended
September 30, 2008, Clear Channel spent $45.9 million for non-revenue producing capital
expenditures in its Radio segment. Clear Channel spent $106.0 million in its Americas segment for
the purchase of property, plant and equipment mostly related to the construction of new billboards
and $131.9 million in its International segment for the purchase of property, plant and equipment
related to new billboard and street furniture contracts and renewals of existing contracts. Clear
Channel spent $174.1 million for the purchase of outdoor display faces and additional equity
interest in international outdoor companies, representation contracts and two FCC licenses. In
addition, Clear Channel received proceeds of $34.5 million primarily from the sale of radio
stations and $40.0 million in proceeds primarily related to the sale of Americas and International
assets.
Financing Activities
Cash provided by financing activities for the first nine months of 2009 principally reflects a
draw of remaining availability of $1.7 billion under Clear Channels $2.0 billion revolving credit
facility. As discussed in the Sources and Uses section within this MD&A, we redeemed the remaining
principal amount of Clear Channels 4.25% senior notes at maturity with a draw under the $500.0
million delayed draw term loan facility that is specifically designated for this purpose. Our
wholly-owned subsidiaries, CC Finco and CC Finco II, LLC, together repurchased certain of Clear
Channels outstanding senior notes as discussed in Note 3 for
$300.9 million. In addition, during the first nine months of 2009, our Americas Outdoor
segment purchased the remaining 15%
- 48 -
Table of Contents
interest in our fully consolidated subsidiary, Paneles Napsa
S.A., for $13.0 million and our International Outdoor segment acquired an additional 5% interest in
our fully consolidated subsidiary, Clear Channel Jolly Pubblicita SPA, for $12.1 million.
Cash used in financing activities for the first nine months of 2008 principally reflects $15.4
billion in debt proceeds used to finance the acquisition of Clear Channel and an equity
contribution of $2.1 billion to finance the merger. Also included in financing activities are the
redemption of Clear Channels 4.625% senior notes due 2008 and 6.625% senior notes due 2008 at
their maturity for $625.0 million plus accrued interest, $639.2 million related to the cash tender
offer for AMFM Operating Inc.s 8% senior notes due 2008, $363.9 million related to the cash tender
offer and consent solicitation for Clear Channels 7.65% senior notes due 2010 and $93.4 million in
dividends paid.
Discontinued Operations
During the first nine months of 2008, Clear Channel completed the sale of its television
business to Newport Television, LLC for $1.0 billion and completed the sales of certain radio
stations for $110.5 million. The cash received from these sales was recorded as a component of
cash flows from discontinued operations during the first quarter of 2008.
Anticipated Cash Requirements
Our primary source of liquidity is cash flow from operations, which has been adversely
affected by the global economic downturn. The risks associated with our businesses become more
acute in periods of a slowing economy or recession, which may be accompanied by a decrease in
advertising. Expenditures by advertisers tend to be cyclical, reflecting overall economic
conditions and budgeting and buying patterns. The global economic downturn has resulted in
a decline in advertising and marketing services among our customers, resulting in a decline in
advertising revenues across our businesses. This reduction in advertising revenues has had an
adverse effect on our revenue, profit margins, cash flow and liquidity. The continuation of the
global economic downturn may continue to adversely impact our revenue, profit margins, cash flow
and liquidity.
Based on our current and anticipated levels of operations and conditions in our markets, we
believe that cash flow from operations as well as cash on hand (including amounts drawn or
available under Clear Channels senior secured credit facilities) will enable us to meet our
working capital, capital expenditure, debt service and other funding requirements for at least the
next 12 months. Clear Channel borrowed the approximately $1.6 billion of remaining availability
under its $2.0 billion revolving credit facility in the first quarter of 2009. As of November 6,
2009, the outstanding balance on this facility was $1.8 billion and taking into account letters of
credit of $177.5 million, $5.0 million was available to be drawn.
Continuing adverse securities and credit market conditions could significantly affect the
availability of equity or credit financing. While there is no assurance in the current economic
environment, we believe the lenders participating in Clear Channels credit agreements will be
willing and able to provide financing in accordance with the terms of their agreements.
Our ability to fund our working capital needs, debt service and other obligations, and to
comply with the financial covenants under Clear Channels financing agreements depends on our
future operating performance and cash flow, which are in turn subject to prevailing economic
conditions and other factors, many of which are beyond our control. If our future operating
performance does not meet our expectation or our plans materially change in an adverse manner or
prove to be materially inaccurate, we may need additional financing. Continuing adverse securities
and credit market conditions could significantly affect the availability of equity or credit
financing. Consequently, there can be no assurance that such financing, if permitted under the
terms of Clear Channels financing agreements, will be available on terms acceptable to us or at
all. The inability to obtain additional financing in such circumstances could have a material
adverse effect on our financial condition and on our ability to meet Clear Channels obligations.
We expect to be in compliance with the covenants under Clear Channels senior secured credit
facilities in 2009. However, our anticipated results are subject to significant uncertainty and
there can be no assurance that actual results will be in compliance with the covenants. In
addition, our ability to comply with the covenants in Clear Channels financing agreements may be
affected by events beyond our control, including prevailing economic, financial and industry
conditions. The breach of any covenants set forth in Clear Channels financing agreements would
result in a default thereunder. An event of default would permit the lenders under a defaulted
financing agreement to declare all indebtedness thereunder to be due and payable prior to maturity.
Moreover, the lenders under the revolving credit facility under Clear Channels senior secured
credit facilities would have the option to terminate their commitments to make further extensions
of revolving credit thereunder. If we are unable to repay Clear Channels obligations under any
senior secured credit facilities or the receivables based credit facility, the lenders under such
senior secured credit facilities or receivables based credit facility could proceed against any
assets that were pledged to secure such senior secured credit facilities or receivables based
credit facility. In addition, a default or acceleration under any of Clear Channels financing
agreements could cause a default under other obligations that are subject to cross-default and
cross-acceleration provisions.
- 49 -
Table of Contents
Our and Clear Channels
corporate credit and issue-level ratings were downgraded on June 8,
2009 by Standard & Poors Ratings Services. Our and Clear Channels corporate credit ratings were
lowered from B- to CCC, where they currently
remain. The downgrade had no impact on our borrowing
costs under the credit agreements.
SOURCES OF CAPITAL
As of September 30, 2009 and December 31, 2008, we had the following debt outstanding:
September 30, | December 31, | |||||||
(In millions) | 2009 | 2008 | ||||||
Term Loan A Facility |
$ | 1,331.5 | $ | 1,331.5 | ||||
Term Loan B Facility |
10,700.0 | 10,700.0 | ||||||
Term Loan-C
Asset Sale Facility |
695.9 | 695.9 | ||||||
Revolving Credit Facility |
1,817.5 | 220.0 | ||||||
Delayed Draw Term Loan Facilities |
1,032.5 | 532.5 | ||||||
Receivables Based Credit Facility |
332.2 | 445.6 | ||||||
Secured Subsidiary Debt |
5.4 | 6.6 | ||||||
Total Secured Debt |
15,915.0 | 13,932.1 | ||||||
Senior Cash Pay Notes |
796.3 | 980.0 | ||||||
Senior Toggle Notes |
1,027.7 | 1,330.0 | ||||||
Clear Channel Senior Notes (a) |
2,444.9 | 3,192.2 | ||||||
Clear Channel Subsidiary Debt |
79.9 | 69.3 | ||||||
Total Debt |
20,263.8 | 19,503.6 | ||||||
Less: Cash and cash equivalents |
1,374.8 | 239.8 | ||||||
$ | 18,889.0 | $ | 19,263.8 | |||||
(a) | Includes $831.6 million and $1.1 billion at September 30, 2009 and December 31, 2008, respectively, in unamortized fair value purchase accounting discounts related to the merger with Clear Channel. |
We and our subsidiaries have repurchased and may in the future pursue various financing
alternatives, including retiring or purchasing our outstanding indebtedness through cash purchases,
prepayments and/or exchanges for newly issued debt or equity securities or obligations, in open
market purchases, privately negotiated transactions or otherwise. We may also sell certain assets
or properties and use the proceeds to reduce our indebtedness or the indebtedness of our
subsidiaries. Such repurchases, prepayments, exchanges or sales, if any, could have a material
positive or negative impact on our liquidity available to repay outstanding debt obligations or on
our consolidated results of operations. These transactions could also require or result in
amendments to the agreements governing outstanding debt obligations or changes in our leverage or
other financial ratios which could have a material positive or negative impact on our ability to
comply with the covenants contained in Clear Channels debt agreements. Such purchases,
prepayments, exchanges or sales, if any, will depend on prevailing market conditions, our liquidity
requirements, contractual restrictions and other factors. The amounts involved may be material.
Senior Secured Credit Facilities
Borrowings under the senior secured credit facilities bear interest at a rate equal to an
applicable margin plus, at Clear Channels option, either (i) a base rate determined by reference
to the higher of (A) the prime lending rate publicly announced by the administrative agent and (B)
the federal funds effective rate from time to time plus 0.50%, or (ii) a Eurocurrency rate
determined by reference to the costs of funds for deposits for the interest period relevant to such
borrowing adjusted for certain additional costs.
The margin percentages applicable to the term loan facilities and revolving credit facility
are the following percentages per annum:
| with respect to loans under the term loan A facility and the revolving credit facility, (i) 2.40% in the case of base rate loans and (ii) 3.40% in the case of Eurocurrency rate loans, subject to downward adjustments if Clear Channels leverage ratio of total debt to EBITDA (as calculated in accordance with the senior secured credit facilities) decreases below 7 to 1; and | ||
| with respect to loans under the term loan B facility, term loan-C asset sale facility and delayed draw term loan facilities, (i) 2.65% in the case of base rate loans and (ii) 3.65% in the case of Eurocurrency rate loans, subject to downward adjustments if Clear Channels leverage ratio of total debt to EBITDA decreases below 7 to 1. |
- 50 -
Table of Contents
Clear Channel is required to pay each revolving credit lender a commitment fee in respect of
any unused commitments under the revolving credit facility, which is 0.50% per annum, subject to
downward adjustments if Clear Channels leverage ratio of total debt to EBITDA decreases below 4 to
1. Clear Channel is required to pay each delayed draw term loan facility lender a commitment fee
in respect of any undrawn commitments under the delayed draw term loan facilities, which initially
is 1.825% per annum until the delayed draw term loan facilities are fully drawn or commitments
thereunder are terminated.
The senior secured credit facilities require Clear Channel to comply on a quarterly basis with
a maximum consolidated senior secured net debt to adjusted EBITDA ratio (maximum of 9.5:1). This
financial covenant becomes more restrictive over time beginning in the second quarter of 2013.
Clear Channels secured debt consists of the senior secured credit facilities, the receivables
based credit facility and certain other secured subsidiary debt. Secured leverage, defined as
secured debt, net of cash, divided by the trailing 12-month consolidated EBITDA was 8.8:1 at
September 30, 2009. Clear Channels consolidated EBITDA is calculated as its trailing 12-month
operating income before depreciation, amortization, impairment charge, non-cash compensation, other
operating income net and merger expenses of $1.7 billion adjusted for certain items, including:
(i) an increase for expected cost savings (limited to $100.0 million in any 12-month period) of
$100.0 million; (ii) an increase of $18.1 million for cash received from nonconsolidated
affiliates; (iii) an increase of $28.4 million for non-cash items; (iv) an increase of $209.2
million related to expenses incurred associated with our cost savings program; and (v) an increase
of $65.3 million for various other items.
Receivables Based Credit Facility
The receivables based credit facility of $783.5 million provides revolving credit commitments
in an amount equal to the initial borrowing of $533.5 million on the closing date, subject to a
borrowing base. The borrowing base at any time equals 85% of the eligible accounts receivable for
certain of our subsidiaries.
Borrowings, excluding the initial borrowing, under the receivables based credit facility are
subject to compliance with a minimum fixed charge coverage ratio of 1.0:1.0 if at any time excess
availability under the receivables based credit facility is less than $50 million, or if aggregate
excess availability under the receivables based credit facility and revolving credit facility is
less than 10% of the borrowing base.
Borrowings under the receivables based credit facility bear interest at a rate equal to an
applicable margin plus, at Clear Channels option, either (i) a base rate determined by reference
to the higher of (A) the prime lending rate publicly announced by the administrative agent and (B)
the federal funds effective rate from time to time plus 0.50%, or (ii) a Eurocurrency rate
determined by reference to the costs of funds for deposits for the interest period relevant to such
borrowing adjusted for certain additional costs.
The margin percentage applicable to the receivables based credit facility is (i) 1.40% in the
case of base rate loans and (ii) 2.40% in the case of Eurocurrency rate loans, subject to downward
adjustments if Clear Channels leverage ratio of total debt to EBITDA decreases below 7 to 1.
Clear Channel is required to pay each lender a commitment fee in respect of any unused
commitments under the receivables based credit facility, which is 0.375% per annum, subject to
downward adjustments if Clear Channels leverage ratio of total debt to EBITDA decreases below 6 to
1.
Senior Cash Pay Notes and Senior Toggle Notes
Clear Channel has outstanding $796.3 million aggregate principal amount of 10.75% senior cash
pay notes due 2016 and $1.0 billion aggregate principal amount of 11.00%/11.75% senior toggle notes
due 2016.
Clear Channel may elect on each interest election date to pay all or 50% of such interest on
the senior toggle notes in cash or by increasing the principal amount of the senior toggle notes or
by issuing new senior toggle notes. Interest on the senior toggle notes payable in cash accrues at
a rate of 11.00% per annum and PIK Interest accrues at a rate of 11.75% per annum. Interest on the
senior cash pay notes accrues at a rate of 10.75% per annum.
On January 15, 2009, Clear Channel made a permitted election under the indenture governing the senior
toggle notes to pay PIK Interest with respect to 100% of the senior toggle notes for the
semi-annual interest period commencing February 1, 2009. For subsequent interest periods, Clear Channel must
make an election regarding whether the applicable interest payment on the senior toggle notes will
be made entirely in cash, entirely through PIK Interest or 50% in cash and 50% in PIK Interest. In
the absence of such an election for any interest period, interest on the senior toggle notes will
be payable according to the election for the immediately preceding
interest period. As a result, Clear Channel is
deemed to have made the PIK Interest election for future interest periods unless and until we
elect otherwise.
- 51 -
Table of Contents
Debt Maturities and Other
During 2009, our indirect wholly-owned subsidiaries, CC Finco, LLC, and CC Finco II, LLC,
repurchased certain of Clear Channels outstanding senior notes shown in the table below.
Three Months Ended | Nine Months Ended | |||||||
September 30, | September 30, | |||||||
2009 | 2009 | |||||||
(In thousands) | Post-Merger | Post-Merger | ||||||
CC Finco, LLC |
||||||||
4.25% Senior Notes Due 2009 |
$ | | $ | 33,500 | ||||
4.5% Senior Notes Due 2010 |
| 10,025 | ||||||
7.65% Senior Notes Due 2010 |
| 17,500 | ||||||
6.25% Senior Notes Due 2011 |
20,204 | 30,204 | ||||||
4.4% Senior Notes Due 2011 |
56,038 | 83,038 | ||||||
5.0% Senior Notes Due 2012 |
19,949 | 25,949 | ||||||
5.75% Senior Notes Due 2013 |
116,395 | 163,630 | ||||||
5.5% Senior Notes Due 2014 |
199,545 | 199,545 | ||||||
Senior Toggle Notes |
116,411 | 116,411 | ||||||
Principal amount of debt repurchased |
528,542 | 679,802 | ||||||
Purchase accounting adjustments (1) |
(118,834 | ) | (141,844 | ) | ||||
Gain recorded in Other income (expense) (2) |
(228,994 | ) | (295,558 | ) | ||||
Cash paid for repurchases of long-term debt |
$ | 180,714 | $ | 242,400 | ||||
CC Finco II, LLC |
||||||||
Senior Cash Pay Notes |
$ | | $ | 183,750 | ||||
Senior Toggle Notes |
| 249,375 | ||||||
Principal amount of debt repurchased |
| 433,125 | ||||||
Deferred loan costs and other |
| (813 | ) | |||||
Gain recorded in Other income (expense) (2) |
| (373,775 | ) | |||||
Cash paid for repurchases of long-term debt |
$ | | $ | 58,537 | ||||
(1) | Represents unamortized fair value purchase accounting discounts recorded as a result of the merger. | |
(2) | CC Finco, LLC, and CC Finco II, LLC, repurchased certain of Clear Channels legacy notes, senior cash pay notes and senior toggle notes at a discount, resulting in a gain on the extinguishment of debt. |
During the second quarter of 2009, we redeemed the remaining principal amount of Clear
Channels 4.25% senior notes at maturity with a draw under the $500.0 million delayed draw term
loan facility that is specifically designated for this purpose.
During October of 2009, CC Finco, LLC, our indirect wholly-owned subsidiary, repurchased certain
of Clear Channels outstanding 5.5% senior notes due 2014 (5.5% Notes) and Clear Channels
outstanding senior toggle notes for $42.5 million. The aggregate principal amounts of the 5.5%
Notes and senior toggle notes repurchased were $9.0 million and $112.5 million, respectively.
Dispositions and Other
During the nine months ended September 30, 2009, we sold six radio stations for approximately
$12.0 million and recorded a loss of $12.7 million in Other operating income net. In addition,
we exchanged radio stations in our radio markets for assets located in a different market and
recognized a loss of $26.9 million in Other operating income net.
During the first nine months of 2009, we sold international assets for $5.5 million resulting
in a gain of $4.4 million. In addition, we sold assets for $5.2 million in our Americas outdoor
segment and recorded a gain of $3.7 million in Other operating income net. We also received
proceeds of $18.3 million from the sale of corporate assets in the first nine months of 2009 and
recorded a loss of $2.2 million in Other operating income net.
We sold our remaining interest in Grupo ACIR for approximately $40.5 million and recorded a
loss of approximately $5.8 million during the nine months ended September 30, 2009.
Clear Channel received proceeds of $110.5 million related to the sale of radio stations
recorded as investing cash flows from discontinued operations and recorded a gain of $29.1 million
as a component of Income from discontinued operations, net during
- 52 -
Table of Contents
the pre-merger period ended
July 30, 2008. Clear Channel received proceeds of $1.0 billion related to the sale of its
television business recorded as investing cash flows from discontinued operations and recorded a
gain of $666.7 million as a component of Income from discontinued operations, net during the
pre-merger period ended July 30, 2008.
In addition, during the pre-merger period ended July 30, 2008, Clear Channel sold its 50%
interest in Clear Channel Independent, a South African outdoor advertising company, and recognized
a gain of $75.6 million in Equity in earnings of nonconsolidated affiliates based on the fair
value of the equity securities received.
Clear Channel sold a portion of its investment in Grupo ACIR for approximately $47.0 million
on July 1, 2008 and recorded a gain of $9.2 million in Equity in earnings of nonconsolidated
affiliates during the pre-merger period ended July 30, 2008.
USES OF CAPITAL
Capital Expenditures
Capital expenditures were $150.8 million and $289.1 million in the nine months ended September
30, 2009 and 2008, respectively.
Nine Months Ended September 30, 2009 Capital Expenditures | ||||||||||||||||||||
Americas | International | |||||||||||||||||||
Outdoor | Outdoor | Corporate and | ||||||||||||||||||
(In millions) | Radio | Advertising | Advertising | Other | Total | |||||||||||||||
Non-revenue producing |
$ | 33.5 | $ | 12.2 | $ | 15.6 | $ | 3.3 | $ | 64.6 | ||||||||||
Revenue producing |
| 45.9 | 40.3 | | 86.2 | |||||||||||||||
$ | 33.5 | $ | 58.1 | $ | 55.9 | $ | 3.3 | $ | 150.8 | |||||||||||
We define non-revenue producing capital expenditures as those expenditures required on a
recurring basis. Revenue producing capital expenditures are discretionary capital investments for
new revenue streams, similar to an acquisition.
Certain Relationships with the Sponsors
We are party to a management agreement with certain affiliates of the Sponsors and certain
other parties pursuant to which such affiliates of the Sponsors will provide management and
financial advisory services until 2018. These arrangements require management fees to be paid to
such affiliates of the Sponsors for such services at a rate not greater than $15.0 million per year
plus expenses. During the three and nine months ended September 30, 2009, we recognized management
fees of $3.8 million and $11.3 million, respectively.
In addition, we reimbursed the Sponsors for additional expenses in the amount of $2.3 million
and $4.4 million for the three and nine months ended September 30, 2009, respectively.
Commitments, Contingencies and Guarantees
We are currently involved in certain legal proceedings. Based on current assumptions, we have
accrued an estimate of the probable costs for the resolution of these claims. Future results of
operations could be materially affected by changes in these assumptions.
Certain agreements relating to acquisitions provide for purchase price adjustments and other
future contingent payments based on the financial performance of the acquired companies generally
over a one to five-year period. We will continue to accrue additional amounts related to such
contingent payments if and when it is determinable that the applicable financial performance
targets will be met. The aggregate of these contingent payments, if performance targets are met,
would not significantly impact our financial position or results of operations.
- 53 -
Table of Contents
MARKET RISK
We are exposed to market risks arising from changes in market rates and prices, including
movements in interest rates, equity security prices and foreign currency exchange rates.
Interest Rate Risk
A significant amount of our long-term debt bears interest at variable rates. Accordingly,
our earnings will be affected by changes in interest rates. At September 30, 2009, we had
interest rate swap agreements with a $6.0 billion aggregate notional amount that effectively
fixes interest rates on a portion of our floating rate debt. The fair value of these agreements
at September 30, 2009 was a liability of $266.2 million. At September 30, 2009, approximately
46% of our aggregate principal amount of long-term debt, taking into consideration debt for
which we have entered into pay-fixed rate receive floating rate swap agreements, bears interest
at floating rates.
Assuming the current level of borrowings and interest rate swap contracts and assuming a 12.5
basis point change in LIBOR, it is estimated that our interest expense for the nine months ended
September 30, 2009 would have changed by approximately $9.3 million.
In the event of an adverse change in interest rates, management may take actions to further
mitigate its exposure. However, due to the uncertainty of the actions that would be taken and
their possible effects, this interest rate analysis assumes no such actions. Further, the analysis
does not consider the effects of the change in the level of overall economic activity that could
exist in such an environment.
Equity Price Risk
The carrying value of our available-for-sale equity securities is affected by changes in their
quoted market prices. It is estimated that a 20% change in the market prices of these securities
would change their carrying value at September 30, 2009 by $7.1 million and would change
comprehensive income by $3.0 million. At September 30, 2009, we also held $5.3 million of
investments that do not have a quoted market price, but are subject to fluctuations in their value.
Foreign Currency Exchange Rate Risk
We have operations in countries throughout the world. The financial results for our foreign
operations are measured in their local currencies except in hyper-inflationary countries in which
we operate. As a result, our financial results could be affected by factors such as changes in
foreign currency exchange rates or weak economic conditions in the foreign markets in which we have
operations. We believe we mitigate a small portion of our exposure to foreign currency
fluctuations with a natural hedge through borrowings in currencies other than the U.S. dollar. Our
foreign operations reported a net loss of approximately $221.8 million for the nine months ended
September 30, 2009. We estimate a 10% change in the value of the U.S. dollar relative to foreign
currencies would have changed our net loss for the nine months ended September 30, 2009 by
approximately $22.2 million.
Our earnings are also affected by fluctuations in the value of the U.S. dollar as compared to
foreign currencies as a result of our equity method investments in various countries. It is
estimated that the result of a 10% fluctuation in the value of the dollar relative to these foreign
currencies at September 30, 2009 would change our equity in earnings of nonconsolidated affiliates
by $2.1 million and would change our net loss by approximately $1.3 million for the nine months
ended September 30, 2009.
This analysis does not consider the implications such currency fluctuations could have on the
overall economic activity that could exist in such an environment in the U.S. or the foreign
countries or on the results of operations of these foreign entities.
New Accounting Pronouncements
In August 2009, the Financial Accounting Standards Board (FASB) issued ASC Update No.
2009-05, Measuring Liabilities at Fair Value. The update is to ASC subtopic 820-10, Fair Value
Measurements and Disclosures-Overall, for the fair value measurement of liabilities. The purpose of
this update is to reduce ambiguity in financial reporting when measuring the fair value of
liabilities. The guidance provided in this update is effective for the first reporting period
beginning after the date of issuance. We will adopt the amendment on October 1, 2009 and do not
anticipate the adoption to have a material impact on our financial position or results of
operations.
Statement of Financial Accounting Standards No. 168, The FASB Accounting Standards
CodificationTM and the Hierarchy of Generally Accepted Accounting Principles, codified
in ASC 105-10, was issued in June 2009. ASC 105-10 identifies the sources of accounting principles
and the framework for selecting the principles used in the preparation of financial statements of
nongovernmental entities that are presented in conformity with GAAP in the United States. ASC
105-10 establishes the ASC as the
source of authoritative GAAP recognized by the FASB to be applied by nongovernmental entities.
Following this statement, the
- 54 -
Table of Contents
FASB will issue new standards in the form of ASUs. ASC 105-10 is
effective for financial statements issued for interim and annual periods ending after September 15,
2009. We adopted the provisions of ASC 105-10 on July 1, 2009.
Statement of Financial Accounting Standards No. 167, Amendments to FASB Interpretation No.
46(R) (Statement No. 167), which is not yet codified, was issued in June 2009. Statement No. 167
shall be effective as of the beginning of each reporting entitys first annual reporting period
that begins after November 15, 2009, for interim periods within that first annual reporting period,
and for interim and annual reporting periods thereafter. Earlier application is prohibited.
Statement No. 167 amends Financial Accounting Standards Board Interpretation No. 46(R),
Consolidation of Variable Interest Entities, codified in ASC 810-10-25, to replace the
quantitative-based risks and rewards calculation for determining which enterprise, if any, has a
controlling financial interest in a variable interest entity with an approach focused on
identifying which enterprise has the power to direct the activities of a variable interest entity
that most significantly impact the entitys economic performance and (1) the obligation to absorb
losses of the entity or (2) the right to receive benefits from the entity. An approach that is
expected to be primarily qualitative will be more effective for identifying which enterprise has a
controlling financial interest in a variable interest entity. Statement No. 167 requires an
additional reconsideration event when determining whether an entity is a variable interest entity
when any changes in facts and circumstances occur such that the holders of the equity investment at
risk, as a group, lose the power from voting rights or similar rights of those investments to
direct the activities of the entity that most significantly impact the entitys economic
performance. It also requires ongoing assessments of whether an enterprise is the primary
beneficiary of a variable interest entity. These requirements will provide more relevant and
timely information to users of financial statements. Statement No. 167 amends ASC 810-10-25 to
require additional disclosures about an enterprises involvement in variable interest entities,
which will enhance the information provided to users of financial statements. We will adopt
Statement No. 167 on January 1, 2010 and are currently evaluating the impact of adoption.
Statement of Financial Accounting Standards No. 165, Subsequent Events, codified in ASC
855-10, was issued in May 2009. The provisions of ASC 855-10 are effective for interim and annual
periods ending after June 15, 2009 and are intended to establish general standards of accounting
for and disclosure of events that occur after the balance sheet date but before financial
statements are issued or are available to be issued. It requires the disclosure of the date
through which an entity has evaluated subsequent events and the basis for that datethat is,
whether that date represents the date the financial statements were issued or were available to be
issued. This disclosure should alert all users of financial statements that an entity has not
evaluated subsequent events after that date in the set of financial statements being presented. In
accordance with the provisions of ASC 855-10, we are currently evaluating subsequent events through
the date the financial statements are issued.
Financial Accounting Standards Board Staff Position Emerging Issues Task Force 03-6-1,
Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating
Securities, codified in ASC 260-10-45, was issued in June 2008. ASC 260-10-45 clarifies that
unvested share-based payment awards with a right to receive nonforfeitable dividends are
participating securities. Guidance is also provided on how to allocate earnings to participating
securities and compute basic earnings per share using the two-class method. All prior-period
earnings per share data presented shall be adjusted retrospectively (including interim financial
statements, summaries of earnings, and selected financial data) to conform with the provisions of
ASC 260-10-45. We retrospectively adopted the provisions of ASC 260-10-45 on January 1, 2009.
There was no impact of adopting ASC 260-10-45 to previously reported earnings per share for the
periods July 31 through September 30, 2008, July 1 through July 30, 2008, and January 1 through
July 30, 2008.
Statement of Financial Accounting Standards No. 160, Noncontrolling Interests in Consolidated
Financial Statements an amendment of ARB No. 51, codified in ASC 810-10-45, was issued in
December 2007. ASC 810-10-45 clarifies the classification of noncontrolling interests in
consolidated statements of financial position and the accounting for and reporting of transactions
between the reporting entity and holders of such noncontrolling interests. Under this guidance,
noncontrolling interests are considered equity and should be reported as an element of consolidated
equity, net income will encompass the total income of all consolidated subsidiaries and there will
be separate disclosure on the face of the income statement of the attribution of that income
between the controlling and noncontrolling interests, and increases and decreases in the
noncontrolling ownership interest amount will be accounted for as equity transactions. The
provisions of ASC 810-10-45 are effective for the first annual reporting period beginning on or
after December 15, 2008, and earlier application is prohibited. Guidance is required to be adopted
prospectively, except for reclassifying noncontrolling interests to equity, separate from the
parents shareholders equity, in the consolidated statement of financial position and recasting
consolidated net income (loss) to include net income (loss) attributable to both the controlling
and noncontrolling interests, both of which are required to be adopted retrospectively. We adopted
the provisions of ASC 810-10-45 on January 1, 2009, which resulted in a reclassification of
approximately $426.2 million of noncontrolling interests to shareholders equity.
Statement of Financial Accounting Standards No. 161, Disclosures about Derivative Instruments
and Hedging Activities, codified in ASC 815-10-50, was issued in March 2008. ASC 815-10-50
requires additional disclosures about how and why an entity
uses derivative instruments, how derivative instruments
- 55 -
Table of Contents
and related hedged items are accounted
for and how derivative instruments and related hedged items effect an entitys financial position,
results of operations and cash flows. We adopted the provisions of ASC 815-10-50 on January 1,
2009. Please refer to Note 4 in Item 1 of Part 1 of this Quarterly Report on Form 10-Q for
disclosure required by ASC 815-10-50.
Financial Accounting Standards Board Staff Position No. FAS 157-4, Determining Fair Value When
the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and
Identifying Transactions That Are Not Orderly, codified in ASC 820-10-35), was issued in April
2009. ASC 820-10-35 provides additional guidance for estimating fair value when the volume and
level of activity for the asset or liability have significantly decreased. ASC 820-10-35 also
includes guidance on identifying circumstances that indicate a transaction is not orderly. This
guidance is effective for interim and annual reporting periods ending after June 15, 2009, and
shall be applied prospectively. Early adoption is permitted for periods ending after March 15,
2009. Earlier adoption for periods ending before March 15, 2009 is not permitted. We adopted the
provisions of ASC 820-10-35 on April 1, 2009 with no material impact to our financial position or
results of operations.
Financial Accounting Standards Board Staff Position No. FAS 115-2 and FAS 124-2, Recognition
and Presentation of Other-Than-Temporary Impairments, codified in ASC 320-10, was issued in April
2009. It amends the other-than-temporary impairment guidance in U.S. GAAP for debt securities to
make the guidance more operational and to improve the presentation and disclosure of
other-than-temporary impairments on debt and equity securities in the financial statements. ASC
320-10 does not amend existing recognition and measurement guidance related to other-than-temporary
impairments of equity securities. This guidance is effective for interim and annual reporting
periods ending after June 15, 2009, with early adoption permitted for periods ending after March
15, 2009. Earlier adoption for periods ending before March 15, 2009 is not permitted. We adopted
the provisions of ASC 320-10 on April 1, 2009 with no material impact to our financial position or
results of operations.
Financial Accounting Standards Board Staff Position No. FAS 141(R)-1, Accounting for Assets
Acquired and Liabilities Assumed in a Business Combination That Arise from Contingencies, codified
in ASC 805-20, was issued in April 2009. ASC 805-20 addresses application issues raised by
preparers, auditors, and members of the legal profession on initial recognition and measurement,
subsequent measurement and accounting, and disclosure of assets and liabilities arising from
contingencies in a business combination. This guidance is effective for assets or liabilities
arising from contingencies in business combinations for which the acquisition date is on or after
the beginning of the first annual reporting period beginning on or after December 15, 2008. The
impact of ASC 805-20 on accounting for contingencies in a business combination is dependent upon
the nature of future acquisitions.
Financial Accounting Standards Board Staff Position No. FAS 107-1 and APB 28-1, Interim
Disclosures about Fair Value of Financial Instruments, codified in ASC 825-10, was issued in
April 2009. ASC 825-10 amends prior authoritative guidance to require disclosures about fair
value of financial instruments for interim reporting periods of publicly traded companies as well
as in annual financial statements. The provisions of ASC 825-10 are effective for interim
reporting periods ending after June 15, 2009, with early adoption permitted for periods ending
after March 15, 2009. We adopted the disclosure requirements of ASC 825-10 on April 1, 2009.
Financial Accounting Standards Board Staff Position Emerging Issues Task Force 08-6, Equity
Method Investment Accounting Considerations, codified in ASC 323-10-35, was issued in November
2008. ASC 323-10-35 clarifies the accounting for certain transactions and impairment
considerations involving equity method investments. This guidance is effective for fiscal years
beginning on or after December 15, 2008, and interim periods within those fiscal years and shall be
applied prospectively. We adopted the provisions of ASC 323-10-35 on January 1, 2009 with no
material impact to our financial position or results of operations.
Inflation
Inflation is a factor in the economies in which we do business and we continue to seek ways to
mitigate its effect. Although the exact impact of inflation is indeterminable, to the extent
permitted by competition, we pass increased costs on to our customers by increasing our effective
advertising rates over time.
Risks Regarding Forward-Looking Statements
The Private Securities Litigation Reform Act of 1995 provides a safe harbor for
forward-looking statements made by us or on our behalf. Except for the historical information,
this report contains various forward-looking statements which represent our expectations or beliefs
concerning future events, including, without limitation, the future levels of cash flow from
operations. Management believes that all statements that express expectations and projections with
respect to future matters, including our ability to negotiate contracts having more favorable terms
and the availability of capital resources, are forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995. We caution that these forward-looking statements
involve a number of risks and uncertainties and are subject to many variables which could impact
our financial performance. These statements are made on the basis of managements views and
assumptions as of the time the statements are made, regarding future events and business
- 56 -
Table of Contents
performance. There can be no assurance, however, that managements expectations will
necessarily come to pass. We do not intend, nor do we undertake any duty, to update any
forward-looking statements.
A wide range of factors could materially affect future developments and performance,
including:
| the impact of the substantial indebtedness incurred to finance the consummation of the merger; | ||
| risks associated with the global economic crisis and its impact on capital markets and liquidity; | ||
| the impact of the global economic downturn, which has adversely affected advertising revenues across our businesses and other general economic and political conditions in the United States. and in other countries in which we currently do business, including those resulting from recessions, political events and acts or threats of terrorism or military conflicts; | ||
| the need to allocate significant amounts of our cash flow to make payments on our indebtedness, which in turn could reduce our financial flexibility and ability to fund other activities; | ||
| our restructuring program may not be entirely successful; | ||
| the effect of leverage on our financial position and earnings; | ||
| access to capital markets and borrowed indebtedness; | ||
| the impact of the geopolitical environment; | ||
| shifts in population and other demographics; | ||
| industry conditions, including competition; | ||
| fluctuations in operating costs; | ||
| technological changes and innovations; | ||
| changes in labor conditions; | ||
| fluctuations in exchange rates and currency values; | ||
| capital expenditure requirements; | ||
| the outcome of pending and future litigation settlements; | ||
| legislative or regulatory requirements; | ||
| changes in interest rates; | ||
| taxes; | ||
| our ability to integrate the operations of recently acquired companies; | ||
| the impact of planned divestitures; and | ||
| certain other factors set forth in our filings with the SEC, including our Annual Report on Form 10-K for the year ended December 31, 2008. |
This list of factors that may affect future performance and the accuracy of forward-looking
statements are illustrative and are not intended to be exhaustive. Accordingly, all
forward-looking statements should be evaluated with the understanding of their inherent
uncertainty.
- 57 -
Table of Contents
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Required information is presented under MARKET RISK within Item 2 of this Part I.
Item 4T. CONTROLS AND PROCEDURES
Our principal executive and principal financial officers have concluded, based on their
evaluation as of the end of the period covered by this Form 10-Q, that our disclosure controls and
procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as
amended (the Exchange Act), are effective to ensure that information we are required to disclose
in the reports we file or submit under the Exchange Act is recorded, processed, summarized and
reported within the time periods specified in the SECs rules and forms, and include controls and
procedures designed to ensure that information we are required to disclose in such reports is
accumulated and communicated to management, including our principal executive and principal
financial officers, as appropriate to allow timely decisions regarding required disclosure.
There were no changes in our internal control over financial reporting that occurred during
the most recent fiscal quarter that have materially affected, or are reasonably likely to
materially affect, our internal control over financial reporting.
- 58 -
Table of Contents
Part II OTHER INFORMATION
Item 1. Legal Proceedings
We are currently involved in certain legal proceedings arising in the ordinary course of
business and, as required, have accrued our estimate of the probable costs for the resolution of
these claims. These estimates have been developed in consultation with counsel and are based upon
an analysis of potential results, assuming a combination of litigation and settlement strategies.
It is possible, however, that future results of operations for any particular period could be
materially affected by changes in our assumptions or the effectiveness of our strategies related to
these proceedings.
We are a co-defendant with Live Nation (which was spun off as an independent company in
December 2005) in 22 putative class actions filed by different named plaintiffs in various district
courts throughout the country. These actions generally allege that the defendants monopolized or
attempted to monopolize the market for live rock concerts in violation of Section 2 of the
Sherman Act. Plaintiffs claim that they paid higher ticket prices for defendants rock concerts
as a result of defendants conduct. They seek damages in an undetermined amount. On April 17, 2006,
the Judicial Panel for Multidistrict Litigation centralized these class action proceedings in the
Central District of California. On March 2, 2007, plaintiffs filed motions for class certification
in five template cases involving five regional markets, Los Angeles, Boston, New York, Chicago
and Denver. Defendants opposed that motion and, on October 22, 2007, the district court issued its
decision certifying the class for each regional market. On February 20, 2008, defendants filed a
Motion with the U.S. District Court for Reconsideration of its October 22, 2007 order granting the
plaintiffs motion for class certification. A ruling on the Companys Motion for Reconsideration is
pending. Plaintiffs filed a Motion for Approval of the Class Notice Plan on September 25, 2009 and
we opposed the motion as premature considering that the Court has still not ruled on our pending
Motion for Reconsideration. In the Master Separation and Distribution Agreement between us and Live
Nation that was entered into in connection with our spin-off of Live Nation in December 2005, Live
Nation agreed, among other things, to assume responsibility for legal actions existing at the time
of, or initiated after, the spin-off in which we are a defendant if such actions relate in any
material respect to the business of Live Nation. Pursuant to the agreement, Live Nation also agreed
to indemnify us with respect to all liabilities assumed by Live Nation, including those pertaining
to the claims discussed above.
Item 1A. Risk Factors
For information regarding our risk factors, please refer to Item 1A in our Annual Report on
Form 10-K for the year ended December 31, 2008. There have not been any material changes in the
risk factors disclosed in the 2008 Annual Report on Form 10-K.
Additional information relating to risk factors is described in Managements Discussion
and Analysis of Financial Condition and Results of Operations under Risks Regarding
Forward-Looking Statements.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of Security Holders
None.
Item 5. Other Information
None.
- 59 -
Table of Contents
Item 6. Exhibits
Exhibit | ||
Number | Description | |
2.1
|
Agreement and Plan of Merger, dated as of November 16, 2006, by and among BT Triple Crown Merger Co., Inc., B Triple Crown Finco, LLC, T Triple Crown Finco, LLC and Clear Channel Communications, Inc. Incorporated by reference from Exhibit 2.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on November 16, 2006. | |
2.2
|
Amendment No. 1, dated as of April 18, 2007, to the Agreement and Plan of Merger, dated as of November 16, 2006, by and among BT Triple Crown Merger Co., Inc., B Triple Crown Finco, LLC, T Triple Crown Finco, LLC and Clear Channel Communications, Inc. Incorporated by reference from Exhibit 2.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on April 19, 2007. | |
2.3
|
Amendment No. 2, dated as of May 17, 2007, to the Agreement and Plan of Merger, dated as of November 16, 2006, by and among BT Triple Crown Merger Co., Inc., B Triple Crown Finco, LLC, T Triple Crown Finco, LLC, BT Triple Crown Holdings III, Inc. and Clear Channel Communications, Inc. Incorporated by reference from Exhibit 2.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on May 18, 2007. | |
2.4
|
Amendment No. 3, dated as of May 13, 2008, to the Agreement and Plan of Merger, dated as of November 16, 2006, by and among BT Triple Crown Merger Co., Inc., B Triple Crown Finco, LLC, T Triple Crown Finco, LLC, CC Media Holdings, Inc. and Clear Channel Communications, Inc. Incorporated by reference from Exhibit 2.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on May 14, 2008. | |
2.5
|
Asset Purchase Agreement, dated as of April 20, 2007, between Clear Channel Broadcasting, Inc., ABO Broadcasting Operations, LLC, Ackerley Broadcasting Fresno, LLC, AK Mobile Television, Inc., Bel Meade Broadcasting, Inc., Capstar Radio Operating Company, Capstar TX Limited Partnership, CCB Texas Licenses, L.P., Central NY News, Inc., Citicasters Co., Clear Channel Broadcasting Licenses, Inc., Clear Channel Investments, Inc. and TV Acquisition LLC. Incorporated by reference from Exhibit 2.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on April 26, 2007. | |
3.1
|
Third Amended and Restated Certificate of Incorporation of CC Media Holdings, Inc. Incorporated by reference from Exhibit 3.1 to the Registration Statement on Form S-4 (Registration No. 333-151345) filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on June 2, 2008 and declared effective by the Securities and Exchange Commission on June 17, 2008. | |
3.2
|
Amended and Restated Bylaws of CC Media Holdings, Inc. Incorporated by reference from Exhibit 3.2 to the Registration Statement on Form S-4 (Registration No. 333-151345) filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on June 2, 2008 and declared effective by the Securities and Exchange Commission on June 17, 2008. | |
4.1
|
Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York as Trustee. Incorporated by reference from Exhibit 4.2 the Quarterly Report on Form 10-Q filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on November 6, 1997. | |
4.2
|
Third Supplemental Indenture, dated as of June 16, 1998 to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and the Bank of New York, as Trustee. Incorporated by reference from Exhibit 4.2 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on August 28, 1998. | |
4.3
|
Ninth Supplemental Indenture, dated as of September 12, 2000, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York, as Trustee. Incorporated by reference from Exhibit 4.11 to the Quarterly Report on Form 10-Q filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on November 14, 2000. |
- 60 -
Table of Contents
Exhibit | ||
Number | Description | |
4.4
|
Eleventh Supplemental Indenture, dated as of January 9, 2003, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York as Trustee. Incorporated by reference from Exhibit 4.17 the Annual Report on Form 10-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on March 11, 2003. | |
4.5
|
Fourteenth Supplemental Indenture, dated as of May 21, 2003, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York, as Trustee. Incorporated by reference from Exhibit 99.3 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on May 22, 2003. | |
4.6
|
Sixteenth Supplemental Indenture, dated as of December 9, 2003, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York, as Trustee. Incorporated by reference from Exhibit 99.3 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on December 10, 2003. | |
4.7
|
Seventeenth Supplemental Indenture, dated as of September 15, 2004, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York, as Trustee. Incorporated by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on September 21, 2004. | |
4.8
|
Eighteenth Supplemental Indenture, dated as of November 22, 2004, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York, as Trustee. Incorporated by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on November 23, 2004. | |
4.9
|
Nineteenth Supplemental Indenture, dated as of December 13, 2004, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York, as Trustee. Incorporated by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on December 17, 2004. | |
4.10
|
Twentieth Supplemental Indenture, dated as of March 21, 2006, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York, as Trustee. Incorporated by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on March 24, 2006. | |
4.11
|
Twenty-first Supplemental Indenture, dated as of August 15, 2006, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York, as Trustee. Incorporated by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on August 16, 2006. | |
4.12
|
Twenty-Second Supplemental Indenture, dated as of January 2, 2008, to Senior Indenture, dated as of October 1, 1997, by and between Clear Channel Communications, Inc. and The Bank of New York, as Trustee. Incorporated by reference from Exhibit 4.1 to the Current Report on Form 8-K filed by Clear Channel Communications, Inc. with the Securities and Exchange Commission on January 4, 2008. | |
4.13
|
Indenture, dated as of July 30, 2008, by and among BT Triple Crown Merger Co., Inc., Law Debenture Trust Company of New York, Deutsche Bank Trust Company Americas and Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger). Incorporated by reference from Exhibit 10.16 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
4.14
|
Supplemental Indenture, dated as of July 30, 2008, by and among Clear Channel Capital I, LLC, certain subsidiaries of Clear Channel Communications, Inc. party thereto and Law Debenture Trust Company of New York. Incorporated by reference from Exhibit 10.17 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. |
- 61 -
Table of Contents
Exhibit | ||
Number | Description | |
4.15
|
Supplemental Indenture, dated as of December 9, 2008, by and between CC Finco Holdings, LLC and Law Debenture Trust Company of New York. Incorporated by reference from Exhibit 10.24 to the Form 10-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on March 2, 2009. | |
4.16
|
Registration Rights Agreement, dated as of July 30, 2008, by and among Clear Channel Communications, Inc., certain subsidiaries of Clear Channel Communications, Inc. party thereto, Deutsche Bank Securities Inc., Morgan Stanley & Co. Incorporated, Citigroup Global Markets Inc., Credit Suisse Securities (USA) LLC, Greenwich Capital Markets, Inc. and Wachovia Capital Markets, LLC. Incorporated by reference from Exhibit 10.18 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.1
|
First Amended and Restated Management Agreement, dated as of July 28, 2008, by and among CC Media Holdings, Inc., Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger), B Triple Crown Finco, LLC, T Triple Crown Finco, LLC, THL Managers VI, LLC and Bain Capital Partners, LLC. Incorporated by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.2
|
Stockholders Agreement, dated as of July 29, 2008, by and among CC Media Holdings, Inc., Clear Channel Capital IV, LLC, Clear Channel Capital V, L.P., L. Lowry Mays, Randall T. Mays, Mark P. Mays, LLM Partners, Ltd., MPM Partners, Ltd. And RTM Partners, Ltd. Incorporated by reference to Exhibit 4 to the Form 8-A Registration Statement filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.3
|
Side Letter Agreement, dated as of July 29, 2008, among CC Media Holdings, Inc., Clear Channel Capital IV, LLC, Clear Channel Capital V, L.P., L. Lowry Mays, Mark P. Mays, Randall T. Mays, LLM Partners, Ltd., MPM Partners Ltd. And RTM Partners, Ltd. Incorporated by reference to Exhibit 5 to the Form 8-A Registration Statement filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.4
|
Affiliate Transactions Agreement, dated as of July 30, 2008, by and among CC Media Holdings, Inc., Bain Capital Fund IX, L.P., Thomas H. Lee Equity Fund VI, L.P. and BT Triple Crown Merger Co., Inc. Incorporated by reference from Exhibit 6 to the Form 8-A Registration Statement filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.5
|
Amended and Restated Employment Agreement, dated July 28, 2008, by and between CC Media Holdings, Inc., Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger) and Randall T. Mays. Incorporated by reference from Exhibit 10.5 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.6
|
Amendment to Amended and Restated Employment Agreement, dated January 20, 2009, by and between CC Media Holdings, Inc., Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger) and Randall T. Mays. Incorporated by reference from Exhibit 10.2 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on January 21, 2009. | |
10.7
|
Amended and Restated Employment Agreement, dated July 28, 2008, by and between CC Media Holdings, Inc., Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger) and Mark P. Mays. Incorporated by reference from Exhibit 10.6 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.8
|
Amendment to Amended and Restated Employment Agreement, dated January 20, 2009, by and between CC Media Holdings, Inc., Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger) and Mark P. Mays. Incorporated by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the |
- 62 -
Table of Contents
Exhibit | ||
Number | Description | |
Securities and Exchange Commission on January 21, 2009. | ||
10.9
|
Amended and Restated Employment Agreement, dated July 28, 2008, by and between CC Media Holdings, Inc., Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger) and L. Lowry Mays. Incorporated by reference from Exhibit 10.7 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.10
|
Employment Agreement, dated June 29, 2008, by and between Clear Channel Broadcasting, Inc. and John E. Hogan. Incorporated by reference from Exhibit 10.8 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.11
|
Employment Separation Agreement, dated July 13, 2009, by and between CC Media Holdings, Inc. and Andrew W. Levin. Incorporated by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 16, 2009. | |
10.12*
|
Employment Separation Agreement, dated October 19, 2009, by and between Clear Channel Communications, Inc. and Herbert W. Hill. | |
10.13
|
Credit Agreement, dated as of May 13, 2008, by and among Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger), the subsidiary borrowers of Clear Channel Communications, Inc. party thereto (following the effectiveness of the merger), Clear Channel Capital I, LLC (following the effectiveness of the merger), the lenders party thereto, Citibank, N.A., as Administrative Agent, and the other agents party thereto. Incorporated by reference from Exhibit 10.2 to the Registration Statement on Form S-4 (Registration No. 333-151345) filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on June 2, 2008 and declared effective by the Securities and Exchange Commission on June 17, 2008. | |
10.14
|
Amendment No. 1, dated as of July 9, 2008, to the Credit Agreement, dated as of May 13, 2008, by and among Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger), the subsidiary borrowers of Clear Channel Communications, Inc. party thereto (following the effectiveness of the merger), Clear Channel Capital I, LLC (following the effectiveness of the merger), the lenders party thereto, Citibank, N.A., as Administrative Agent, and the other agents party thereto. Incorporated by reference from Exhibit 10.10 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.15
|
Amendment No. 2, dated as of July 28, 2008, to the Credit Agreement, dated as of May 13, 2008, by and among Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger), the subsidiary borrowers of Clear Channel Communications, Inc. party thereto (following the effectiveness of the merger), Clear Channel Capital I, LLC (following the effectiveness of the merger), the lenders party thereto, Citibank, N.A., as Administrative Agent, and the other agents party thereto. Incorporated by reference from Exhibit 10.11 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.16
|
Credit Agreement, dated as of May 13, 2008, by and among Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger), the subsidiary borrowers of Clear Channel Communications, Inc. party thereto (following the effectiveness of the merger), Clear Channel Capital I, LLC (following the effectiveness of the merger), the lenders party thereto, Citibank, N.A., as Administrative Agent, and the other agents party thereto. Incorporated by reference from Exhibit 10.3 to the Registration Statement on Form S-4 (Registration No. 333-151345) filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on June 2, 2008 and declared effective by the Securities and Exchange Commission on June 17, 2008. | |
10.17
|
Amendment No. 1, dated as of July 9, 2008, to the Credit Agreement, dated as of May 13, 2008, by and among Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., |
- 63 -
Table of Contents
Exhibit | ||
Number | Description | |
Inc. following the effectiveness of the merger), the subsidiary borrowers of Clear Channel Communications, Inc. party thereto (following the effectiveness of the merger), Clear Channel Capital I, LLC (following the effectiveness of the merger), the lenders party thereto, Citibank, N.A., as Administrative Agent, and the other agents party thereto. Incorporated by reference from Exhibit 10.13 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | ||
10.18
|
Amendment No. 2, dated as of July 28, 2008, to the Credit Agreement, dated as of May 13, 2008, by and among Clear Channel Communications, Inc. (as the successor-in-interest to BT Triple Crown Merger Co., Inc. following the effectiveness of the merger), the subsidiary borrowers of Clear Channel Communications, Inc. party thereto (following the effectiveness of the merger), Clear Channel Capital I, LLC (following the effectiveness of the merger), the lenders party thereto, Citibank, N.A., as Administrative Agent, and the other agents party thereto. Incorporated by reference from Exhibit 10.14 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.19
|
Purchase Agreement, dated May 13, 2008, by and among BT Triple Crown Merger Co., Inc., Deutsche Bank Securities Inc., Morgan Stanley & Co. Incorporated, Citigroup Global Markets Inc., Credit Suisse Securities (USA) LLC, Greenwich Capital Markets, Inc. and Wachovia Capital Markets, LLC Incorporated by reference from Exhibit 10.4 to the Registration Statement on Form S-4 (Registration No. 333-151345) filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on June 2, 2008 and declared effective by the Securities and Exchange Commission on June 17, 2008. | |
10.20
|
Form of Indemnification Agreement. Incorporated by reference from Exhibit 10.26 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.21
|
Amended and Restated Voting Agreement dated as of May 13, 2008 by and among BT Triple Crown Merger Co., Inc., B Triple Crown Finco, LLC, T Triple Crown Finco, LLC, CC Media Holdings, Inc., Highfields Capital I LP, Highfields Capital II LP, Highfields Capital III LP and Highfields Capital Management LP. Incorporated by reference from Annex E to the Registration Statement on Form S-4 (Registration No. 333-151345) filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on June 2, 2008 and declared effective by the Securities and Exchange Commission on June 17, 2008. | |
10.22
|
Voting Agreement dated as of May 13, 2008 by and among BT Triple Crown Merger Co., Inc., B Triple Crown Finco, LLC, T Triple Crown Finco, LLC, CC Media Holdings, Inc., Abrams Capital Partners I, LP, Abrams Capital Partners II, LP, Whitecrest Partners, LP, Abrams Capital International, Ltd. and Riva Capital Partners, LP. Incorporated by reference from Annex F to the Registration Statement on Form S-4 (Registration No. 333-151345) filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on June 2, 2008 and declared effective by the Securities and Exchange Commission on June 17, 2008. | |
10.23
|
Clear Channel 2008 Incentive Plan. Incorporated by reference from Exhibit 10.19 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.24
|
Form of Senior Executive Option Agreement. Incorporated by reference from Exhibit 10.20 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.25
|
Form of Senior Executive Restricted Stock Award Agreement. Incorporated by reference from Exhibit 10.21 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.26
|
Form of Senior Management Option Agreement. Incorporated by reference from Exhibit 10.22 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange |
- 64 -
Table of Contents
Exhibit | ||
Number | Description | |
Commission on July 30, 2008. | ||
10.27
|
Form of Executive Option Agreement. Incorporated by reference from Exhibit 10.23 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.28
|
Clear Channel 2008 Investment Program. Incorporated by reference from Exhibit 10.24 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
10.29
|
Clear Channel 2008 Annual Incentive Plan. Incorporated by reference from Exhibit 10.25 to the Current Report on Form 8-K filed by CC Media Holdings, Inc. with the Securities and Exchange Commission on July 30, 2008. | |
11*
|
Statement re: Computation of Per Share Earnings. | |
31.1*
|
Certification of Chief Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2*
|
Certification of Chief Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1**
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2**
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
* | Filed herewith. | |
** | Furnished herewith. |
- 65 -
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.
CC MEDIA HOLDINGS, INC. |
||||
November 9, 2009 | /s/ Randall T. Mays | |||
Randall T. Mays | ||||
President and Chief Financial Officer |
||||
November 9, 2009 | /s/ Herbert W. Hill, Jr. | |||
Herbert W. Hill, Jr. | ||||
Senior Vice President, Chief Accounting Officer and Assistant Secretary |
||||
- 66 -