SAN ANTONIO, Texas–(BUSINESS WIRE)–iHeartMedia, Inc. (NASDAQ: IHRT) today reported financial results for the quarter ended September 30, 2019. IHRT completed the listing of its shares on the NASDAQ stock exchange (ticker: “IHRT”) on July 18, 2019.
Financial Highlights
- Delivered strong results in the quarter with year-over-year increase in consolidated revenue driven by growth in our Digital and Networks revenue streams
- Excluding the impact of political revenue, we grew revenue across all of our businesses, demonstrating continued momentum and execution against key initiatives
- Continued to generate robust cash from operating activities and Free Cash Flow1, increasing our cash position to $277.1 million; on track to reach goal of $375 – $400 million of cash on the balance sheet at year-end
Third Quarter
- Revenue of $948.3 million, up 3.0% year-over-year
– Excluding political revenue1, revenue increased 4.9%, driven by growth across all revenue streams
– Digital revenue increased 33.4% year-over-year
- Operating income of $140.8 million was down 24.6% year-over-year
- Adjusted EBITDA1 of $274.7 million, up 0.3% year-over-year
- Cash provided by operating activities from continuing operations of $180.3 million, up 16.0% year-over-year
- Free Cash Flow1 of $151.5 million, up 11.9% year-over-year
Year-to-Date
- Revenue of $2,657.5 million, up 2.8% year-over-year
– Excluding political revenue1, revenue increased 4.1%
– Digital revenue increased 31.6% year-over-year
- Operating income of $341.6 million was down from $430.2 million in the nine months ended September 30, 2018
- Adjusted EBITDA1 of $694.6 million, up 3.9% year-over-year
2019 Full Year Guidance
- Reaffirming consolidated revenue growth in the low single digits
- Adjusted EBITDA margins expected to be 27-29%2
- Expect to generate Free Cash Flow of $100 – $125 million in the fourth quarter of 2019, resulting in expected cash balance at year-end of $375 – $400 million2
– Available cash anticipated to be used primarily for debt reduction
1See Supplemental Disclosure Regarding Non-GAAP Financial Information.
2The Company has not presented Adjusted EBITDA full year guidance or a calculation of the Adjusted EBITDA margins or a reconciliation of Free Cash Flow full year guidance included in this press release to the most closely comparable GAAP measures because doing so would require unreasonable efforts due to the variability, complexity and low visibility of reorganization and restructuring expenses and other items described under Supplemental Disclosure Regarding Non-GAAP Financial Information that are excluded from Adjusted EBITDA and Free Cash Flow, as applicable. We expect the uncertainty of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.
Statement from Senior Management
“During the third quarter, our integrated multi-platform approach to meeting listeners wherever they are continues to drive our strong performance, and we’re seeing momentum across all of our businesses – from broadcast radio to digital, social, podcasts and live events,” said Bob Pittman, Chairman and Chief Executive Officer of iHeartMedia, Inc. This quarter, we advanced our offerings of goal-oriented marketing solutions to advertisers, expanding our addressable pool beyond radio. And we continued to strengthen our leadership position in our podcasting business, announcing multiple new partnerships and a slate of exciting new content. Looking ahead, iHeartMedia is well-positioned to continue to grow our leadership position in the audio space.”
“When iHeartMedia returned to the public equity markets, we set clear goals to increase our share of radio advertising spend, tap into TV and digital advertising revenue pools, and extend our leadership in podcasting and drive sponsorship revenue,” said Rich Bressler, President, Chief Operating Officer and Chief Financial Officer. “Our results demonstrate significant progress against these goals and we are pleased with the revenue growth we’ve seen across the board. We continue to work to build long-term shareholder value, and de-leveraging remains a key priority.”
Consolidated Results of Operations
GAAP and Non-GAAP Measures
(In thousands) |
Successor Company |
|
|
Predecessor Company |
|
|
|||||||
|
Three Months Ended September 30, |
|
|
Three Months Ended September 30, |
|
% |
|||||||
|
2019 |
|
|
2018 |
|
Change |
|||||||
Revenue |
$ |
948,338 |
|
|
$ |
920,492 |
|
3.0 |
% |
||||
Operating income |
$ |
140,822 |
|
|
$ |
186,844 |
|
(24.6 |
)% |
||||
Adjusted EBITDA1 |
$ |
274,656 |
|
|
$ |
273,804 |
|
0.3 |
% |
||||
Net income |
$ |
12,374 |
|
|
$ |
71,783 |
|
(82.8 |
)% |
||||
Cash provided by operating activities from continuing operations |
$ |
180,341 |
|
|
$ |
155,528 |
|
16.0 |
% |
||||
Free cash flow from continuing operations1 |
$ |
151,471 |
|
|
$ |
135,386 |
|
11.9 |
% |
(In thousands) |
Successor Company |
|
|
Predecessor Company |
|
Non-GAAP Combined2 |
|
Predecessor Company |
|
|
|||||||||||||||||
|
Period from May 2, 2019 through September 30, |
|
|
Period from January 1, 2019 through May 1, |
|
Nine Months Ended September 30, |
|
Nine Months Ended September 30, |
|
% |
|||||||||||||||||
|
2019 |
|
|
2019 |
|
2019 |
|
2018 |
|
Change |
|||||||||||||||||
Revenue |
$ |
1,583,984 |
|
|
$ |
1,073,471 |
|
$ |
2,657,455 |
|
$ |
2,585,028 |
|
2.8 |
% |
||||||||||||
Operating income |
$ |
274,510 |
|
|
$ |
67,040 |
|
$ |
341,550 |
|
$ |
430,193 |
|
(20.6 |
)% |
||||||||||||
Adjusted EBITDA1 |
$ |
469,409 |
|
|
$ |
225,149 |
|
$ |
694,558 |
|
$ |
668,561 |
|
3.9 |
% |
||||||||||||
Net income (loss) |
$ |
51,167 |
|
|
$ |
11,165,113 |
|
$ |
11,216,280 |
|
$ |
(427,547) |
|
nm |
Certain prior period amounts have been reclassified to conform to the 2019 presentation of financial information throughout the press release.
- See the end of this press release for reconciliations of (i) Adjusted EBITDA to Operating income, (ii) Adjusted EBITDA to net income (loss), (iii) cash provided by operating activities from continuing operations to Free Cash Flow from continuing operations and (iv) revenue, excluding political advertising revenue, to revenue. See also the definition of Adjusted EBITDA, Free Cash Flow and Adjusted EBITDA margin under the Supplemental Disclosure section in this release.
- See Supplemental Disclosure Regarding Non-GAAP Financial Information.
Third Quarter 2019 Results
In the third quarter of 2019, we saw solid revenue growth of 3.0% year-over-year and 4.9% excluding the impact of political revenue. Our traditional radio business, which is comprised of our Broadcast and Networks revenue streams, is stable and growing. Broadcast revenue declined by (0.6)% on a reported basis and increased 0.4% excluding the impact of political revenue, while Networks grew 9.2% year-over-year driven primarily by growth in our Total Traffic & Weather network. Networks also grew sequentially by almost 300 basis points over the second quarter. Our growth was also driven by our Digital revenue stream, which grew 33.4%. Digital revenue growth was primarily driven by growth in podcasting, as well as other digital revenue. Audio & Media Services declined (14.3)% on a reported basis and increased by 0.2% excluding the impact of political revenue. Political revenue primarily impacts our Broadcast and Audio & Media Services revenue, and therefore these revenue streams tend to show greater variance in non-political years. Sponsorships increased by 4.4% year-over-year. Importantly, all of our revenue streams grew year-over-year excluding the impact of political revenue, demonstrating the continued momentum in our business.
Direct operating expenses increased 8.3% driven primarily by expenses resulting from our acquisitions of Stuff Media and Jelli in the fourth quarter of 2018, digital royalties, content costs and production expenses from higher podcasting and digital subscription revenue. SG&A expenses increased 3.6% driven by higher fees related to increased digital revenue, along with higher employee costs, primarily resulting from the acquisitions of Stuff Media and Jelli in the fourth quarter of 2018.
Operating income decreased 24.6% due primarily to higher depreciation and amortization expense as a result of fresh start accounting applied upon our emergence from bankruptcy and share-based compensation expense in connection with our new equity incentive plan.
Adjusted EBITDA grew year-over-year by 0.3% to $274.7 million with margins of 29.0%. Adjusted EBITDA margins declined modestly year-over-year, down from 29.7% in the prior-year period, due to comparisons against a mid-term political election year in 2018, as well as increased costs in the third quarter 2019 associated with our prior acquisitions of Stuff Media and Jelli. Additionally, the decrease in political revenue, which is our highest-margin revenue stream and which was second-half-weighted in 2018, and changes in overall revenue mix contributed to revenue growth outpacing Adjusted EBITDA growth in the third quarter.
We generated robust operating cash flow of $180.3 million, up 16.0% year-over-year and free cash flow of $151.5 million, up 11.9% year-over-year, consistent with our stated goal of achieving $375 – $400 million of cash on the balance sheet by year-end.
YTD 2019 Results
We also saw solid revenue growth over the first nine months of 2019 on a year-over-year basis. Revenue for the nine months ended September 30, 2019 increased 2.8% year-over-year and 4.1% excluding the impact of political revenue. Our growth was driven primarily by our Digital and Networks revenue streams, which grew 31.6% and 6.8%, respectively. Podcasting was the primary driver of our Digital revenue growth, while growth in our Networks business was driven by both our Total Traffic & Weather network and our Premiere network. Broadcast revenue declined slightly, by (0.9)% on a reported basis, and grew 0.2% excluding the impact of political revenue. Audio & Media Services declined (6.0)% on a reported basis and increased by 2.7% excluding the impact of political revenue. Political revenue primarily impacts our Broadcast and Audio & Media Services revenue streams, creating greater variance between political and non-political years. Sponsorships increased by 4.0% year-over-year. Similar to the third quarter, on a year-to-date basis all of our revenue streams grew year-over-year excluding the impact of political revenue.
Direct operating expenses increased 8.0% compared to the prior year on a year-to-date basis, driven primarily by growth-driven variable expenses such as digital royalties, content and production costs related to our podcasts, as well as higher costs resulting from our acquisitions of Stuff Media and Jelli in the fourth quarter of 2018. SG&A expenses for the nine months ended September 30, 2019 were essentially flat compared to the prior year.
Operating income decreased 20.6% due primarily to higher depreciation and amortization expense as a result of fresh start accounting applied upon our emergence from bankruptcy and share-based compensation expense in connection with our new equity incentive plan.
Adjusted EBITDA for the nine-month period grew 3.9% year-over-year to $694.6 million, with margins increasing to 26.1% from 25.9%.
Liquidity and Financial Position
As of September 30, 2019, we had $277.1 million of cash on our balance sheet. For the nine months ended September 30, 2019, cash provided by operating activities from continuing operations was $256.0 million, cash used for investing activities from continuing operations was $82.6 million and cash used for financing activities from continuing operations was $112.3 million.
Capital expenditures for the nine months ended September 30, 2019 were $82.5 million compared to $47.4 million in the nine months ended September 30, 2018. We estimate total capital expenditures for 2019 will be between $110 million and $120 million.
Our primary sources of liquidity are cash on hand, which consisted of $277.1 million as of September 30, 2019, cash flow from operations and borrowing capacity under our ABL Facility. As of September 30, 2019, we had no borrowings outstanding under the ABL Facility, a facility size of $450.0 million and $49.2 million of outstanding letters of credit, resulting in $400.8 million of excess availability.
On August 7, 2019, we completed the sale of $750.0 million in aggregate principal amount of 5.25% Senior Secured Notes due 2027 in a private placement. We used the net proceeds from the notes, together with cash on hand, to prepay at par $740.0 million of borrowings outstanding under our term loan facility. This transaction was accretive to projected earnings and Free Cash Flow.
Revenue Streams
The tables below present the comparison of our historical revenue streams (including political revenue) for the periods presented:
(In thousands) |
Successor Company |
|
|
Predecessor Company |
|
|
|||||||
|
Three Months Ended September 30, |
|
|
Three Months Ended September 30, |
|
% |
|||||||
|
2019 |
|
|
2018 |
|
Change |
|||||||
Broadcast Radio1 |
$ |
|
573,048 |
|
|
$ |
|
576,460 |
|
(0.6 |
)% |
||
Digital |
|
96,656 |
|
|
|
72,447 |
|
33.4 |
% |
||||
Networks |
|
160,133 |
|
|
|
146,587 |
|
9.2 |
% |
||||
Sponsorship and Events |
|
55,541 |
|
|
|
53,191 |
|
4.4 |
% |
||||
Audio and Media Services1 |
|
59,873 |
|
|
|
69,823 |
|
(14.3 |
)% |
||||
Other |
|
4,986 |
|
|
|
3,595 |
|
38.7 |
% |
||||
Eliminations |
|
(1,899) |
|
|
|
(1,611) |
|
|
|||||
Revenue, total1 |
$ |
|
948,338 |
|
|
$ |
|
920,492 |
|
3.0 |
% |
(In thousands) |
Successor Company |
|
|
Predecessor Company |
|
Non-GAAP Combined |
|
Predecessor Company |
|
|
|||||||||||||
|
Period from May 2, 2019 through September 30, |
|
|
Period from January 1, 2019 through May 1, |
|
Nine Months Ended September 30, |
|
Nine Months Ended September 30, |
|
% |
|||||||||||||
|
2019 |
|
|
2019 |
|
2019 |
|
2018 |
|
Change |
|||||||||||||
Broadcast Radio2 |
$ |
|
963,588 |
|
|
$ |
|
657,864 |
|
$ |
|
1,621,452 |
|
$ |
|
1,635,571 |
|
(0.9 |
)% |
||||
Digital |
|
160,894 |
|
|
|
102,789 |
|
|
263,683 |
|
|
200,388 |
|
31.6 |
% |
||||||||
Networks |
|
265,559 |
|
|
|
189,088 |
|
|
454,647 |
|
|
425,619 |
|
6.8 |
% |
||||||||
Sponsorship and Events |
|
87,331 |
|
|
|
50,330 |
|
|
137,661 |
|
|
132,339 |
|
4.0 |
% |
||||||||
Audio and Media Services2 |
|
100,410 |
|
|
|
69,362 |
|
|
169,772 |
|
|
180,582 |
|
(6.0 |
)% |
||||||||
Other |
|
9,222 |
|
|
|
6,606 |
|
|
15,828 |
|
|
15,413 |
|
2.7 |
% |
||||||||
Eliminations |
|
(3,020) |
|
|
|
(2,568) |
|
|
(5,588) |
|
|
(4,884) |
|
|
|||||||||
Revenue, total2 |
$ |
|
1,583,984 |
|
|
$ |
|
1,073,471 |
|
$ |
|
2,657,455 |
|
$ |
|
2,585,028 |
|
2.8 |
% |
1Excluding the impact of the decrease in political revenue, Revenue from Broadcast Radio, from Audio and Media Services and in Total increased by 0.4%, 0.2% and 4.9%, respectively. See the end of this press release for a reconciliation of revenue, excluding political advertising revenue, to revenue.
2Excluding the impact of the decrease in political revenue, Revenue from Broadcast Radio, from Audio and Media Services and in Total increased by 0.2%, 2.7% and 4.1%, respectively. See the end of this press release for a reconciliation of revenue, excluding political advertising revenue, to revenue.
Conference Call
iHeartMedia, Inc. will host a conference call to discuss results on November 7, 2019, at 8:30 a.m. Eastern Time. The conference call number is (800) 230-1074 (U.S. callers) and (612) 234-9960 (International callers) and the passcode for both is 472759. A live audio webcast of the conference call will also be available on the Investors homepage of iHeartMedia’s website investor.iheartmedia.com. After the live conference call, a replay will be available for a period of thirty days. The replay numbers are (800) 475-6701 (U.S. callers) and (320) 365-3844 (International callers) and the passcode for both is 472759. An archive of the webcast will be available beginning 24 hours after the call for a period of thirty days.
About iHeartMedia, Inc.
iHeartMedia, Inc. (NASDAQ: IHRT) is the number one audio company in America based on consumer reach. The Company’s leadership position in audio extends across multiple platforms, including through more than 850 live broadcast stations; through its iHeartRadio service, which is available across more than 250 platforms and 2,000 devices including smart speakers, smartphones, TVs and gaming consoles; through its influencers; social; live events; podcasting; and information services for local communities. The company uses its unparalleled national reach to target both nationally and locally on behalf of its advertising partners, and uses the latest technology solutions to transform the company’s products and services for the benefit of its consumers, communities, partners and advertisers. More information is available at investor.iheartmedia.com.
Certain statements herein constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of iHeartMedia, Inc. and its subsidiaries, including iHeartMedia Capital I, LLC and iHeartCommunications, Inc., to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. The words or phrases “guidance,” “believe,” “expect,” “anticipate,” “estimates,” “forecast” and similar words or expressions are intended to identify such forward-looking statements. In addition, any statements that refer to expectations or other characterizations of future events or circumstances, such as statements about our business plans, strategies and initiatives, our expectations about certain markets and our liquidity, are forward-looking statements. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and other factors, some of which are beyond our control and are difficult to predict. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date stated, or if no date is stated, as of the date hereof. Various risks that could cause future results to differ from those expressed by any forward-looking statement are described in the Company’s reports filed with the U.S. Securities and Exchange Commission, including in the section entitled “Item 1A. Risk Factors” of iHeartMedia, Inc.’s Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. The Company does not undertake any obligation to publicly update or revise any forward-looking statements because of new information, future events or otherwise.
APPENDIX
TABLE 1 – Comparison of operating performance
(In thousands) |
Successor Company |
|
|
Predecessor Company |
|
|
|||||
|
Three Months Ended September 30, |
|
|
Three Months Ended September 30, |
|
% |
|||||
|
2019 |
|
|
2018 |
|
Change |
|||||
Revenue |
$ |
948,338 |
|
|
|
$ |
920,492 |
|
|
3.0 |
% |
Operating expenses: |
|
|
|
|
|
|
|||||
Direct operating expenses (excludes depreciation and amortization) |
290,971 |
|
|
|
268,606 |
|
|
8.3 |
% |
||
Selling, general and administrative expenses (excludes depreciation and amortization) |
341,353 |
|
|
|
329,436 |
|
|
3.6 |
% |
||
Corporate expenses (excludes depreciation and amortization) |
70,044 |
|
|
|
56,699 |
|
|
23.5 |
% |
||
Depreciation and amortization |
95,268 |
|
|
|
43,295 |
|
|
|
|||
Impairment charges |
— |
|
|
|
33,150 |
|
|
|
|||
Other operating expense, net |
(9,880 |
) |
|
|
(2,462 |
) |
|
|
|||
Operating income |
$ |
140,822 |
|
|
|
$ |
186,844 |
|
|
(24.6 |
)% |
Depreciation and amortization |
95,268 |
|
|
|
43,295 |
|
|
|
|||
Impairment charges |
— |
|
|
|
33,150 |
|
|
|
|||
Other operating expense, net |
9,880 |
|
|
|
2,462 |
|
|
|
|||
Share-based compensation expense |
17,112 |
|
|
|
456 |
|
|
|
|||
Restructuring and reorganization expenses |
11,574 |
|
|
|
7,597 |
|
|
|
|||
Adjusted EBITDA1 |
$ |
274,656 |
|
|
|
$ |
273,804 |
|
|
0.3 |
% |
(In thousands) |
Successor Company |
|
|
Predecessor Company |
|
Non-GAAP Combined2 |
|
Predecessor Company |
|
|
|||||||||
|
Period from May 2, 2019 through September 30, |
|
|
Period from January 1, 2019 through May 1, |
|
Nine Months Ended September 30, |
|
Nine Months Ended September 30, |
|
% |
|||||||||
|
2019 |
|
|
2019 |
|
2019 |
|
2018 |
|
Change |
|||||||||
Revenue |
$ |
1,583,984 |
|
|
|
$ |
1,073,471 |
|
|
$ |
2,657,455 |
|
|
$ |
2,585,028 |
|
|
2.8 |
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|||||||||
Direct operating expenses (excludes depreciation and amortization) |
475,262 |
|
|
|
359,696 |
|
|
834,958 |
|
|
773,424 |
|
|
8.0 |
% |
||||
Selling, general and administrative expenses (excludes depreciation and amortization) |
568,493 |
|
|
|
436,345 |
|
|
1,004,838 |
|
|
1,003,728 |
|
|
0.1 |
% |
||||
Corporate expenses (excludes depreciation and amortization) |
104,434 |
|
|
|
66,020 |
|
|
170,454 |
|
|
162,075 |
|
|
5.2 |
% |
||||
Depreciation and amortization |
154,651 |
|
|
|
52,834 |
|
|
207,485 |
|
|
175,546 |
|
|
|
|||||
Impairment charges |
— |
|
|
|
91,382 |
|
|
91,382 |
|
|
33,150 |
|
|
|
|||||
Other operating expense, net |
(6,634 |
) |
|
|
(154 |
) |
|
(6,788 |
) |
|
(6,912 |
) |
|
|
|||||
Operating income |
$ |
274,510 |
|
|
|
$ |
67,040 |
|
|
$ |
341,550 |
|
|
$ |
430,193 |
|
|
(20.6 |
)% |
Depreciation and amortization |
154,651 |
|
|
|
52,834 |
|
|
207,485 |
|
|
175,546 |
|
|
|
|||||
Impairment charges |
— |
|
|
|
91,382 |
|
|
91,382 |
|
|
33,150 |
|
|
|
|||||
Other operating expense, net |
6,634 |
|
|
|
154 |
|
|
6,788 |
|
|
6,912 |
|
|
|
|||||
Share-based compensation expense |
20,151 |
|
|
|
498 |
|
|
20,649 |
|
|
1,628 |
|
|
|
|||||
Restructuring and reorganization expenses |
13,463 |
|
|
|
13,241 |
|
|
26,704 |
|
|
21,132 |
|
|
|
|||||
Adjusted EBITDA1 |
$ |
469,409 |
|
|
|
$ |
225,149 |
|
|
$ |
694,558 |
|
|
$ |
668,561 |
|
|
3.9 |
% |
Certain prior period amounts have been reclassified to conform to the 2019 presentation of financial information throughout the press release.
- See the end of this press release for reconciliations of (i) Adjusted EBITDA to Operating income, (ii) Adjusted EBITDA to net income (loss), (iii) cash provided by operating activities from continuing operations to Free Cash Flow from continuing operations and (iv) revenue, excluding political advertising revenue, to revenue. See also the definition of Adjusted EBITDA, Free Cash Flow and Adjusted EBITDA margin under the Supplemental Disclosure section in this release.
- See Supplemental Disclosure Regarding Non-GAAP Financial Information.
TABLE 2 – Statements of Operations
(In thousands) |
Successor Company |
|
|
Predecessor Company |
||||
|
Three Months Ended September 30, |
|
|
Three Months Ended September 30, |
||||
|
2019 |
|
|
2018 |
||||
Revenue |
$ |
948,338 |
|
|
|
$ |
920,492 |
|
Operating expenses: |
|
|
|
|
||||
Direct operating expenses (excludes depreciation and amortization) |
290,971 |
|
|
|
268,606 |
|
||
Selling, general and administrative expenses (excludes depreciation and amortization) |
341,353 |
|
|
|
329,436 |
|
||
Corporate expenses (excludes depreciation and amortization) |
70,044 |
|
|
|
56,699 |
|
||
Depreciation and amortization |
95,268 |
|
|
|
43,295 |
|
||
Impairment charges |
— |
|
|
|
33,150 |
|
||
Other operating expense, net |
(9,880 |
) |
|
|
(2,462 |
) |
||
Operating income |
140,822 |
|
|
|
186,844 |
|
||
Interest expense |
100,967 |
|
|
|
2,097 |
|
||
Loss on investments, net |
1,735 |
|
|
|
186 |
|
||
Equity in loss of nonconsolidated affiliates |
(1 |
) |
|
|
(30 |
) |
||
Other expense, net |
(12,457 |
) |
|
|
(281 |
) |
||
Reorganization items, net |
— |
|
|
|
(52,475 |
) |
||
Income from continuing operations before income taxes |
29,132 |
|
|
|
132,147 |
|
||
Income tax expense |
(16,758 |
) |
|
|
(10,873 |
) |
||
Income from continuing operations |
12,374 |
|
|
|
121,274 |
|
||
Loss from discontinued operations, net of tax |
— |
|
|
|
(49,491 |
) |
||
Net income |
12,374 |
|
|
|
71,783 |
|
||
Less amount attributable to noncontrolling interest |
— |
|
|
|
1,705 |
|
||
Net income attributable to the Company |
$ |
12,374 |
|
|
|
$ |
70,078 |
|
(In thousands) |
Successor Company |
|
|
Predecessor Company |
|
Non-GAAP Combined |
|
Predecessor Company |
||||||||
|
Period from May 2, 2019 through September 30, |
|
|
Period from January 1, 2019 through May 1, |
|
Nine Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
2019 |
|
|
2019 |
|
2019 |
|
2018 |
||||||||
Revenue |
$ |
1,583,984 |
|
|
|
$ |
1,073,471 |
|
|
$ |
2,657,455 |
|
|
$ |
2,585,028 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Direct operating expenses (excludes depreciation and amortization) |
475,262 |
|
|
|
359,696 |
|
|
834,958 |
|
|
773,424 |
|
||||
Selling, general and administrative expenses (excludes depreciation and amortization) |
568,493 |
|
|
|
436,345 |
|
|
1,004,838 |
|
|
1,003,728 |
|
||||
Corporate expenses (excludes depreciation and amortization) |
104,434 |
|
|
|
66,020 |
|
|
170,454 |
|
|
162,075 |
|
||||
Depreciation and amortization |
154,651 |
|
|
|
52,834 |
|
|
207,485 |
|
|
175,546 |
|
||||
Impairment charges |
— |
|
|
|
91,382 |
|
|
91,382 |
|
|
33,150 |
|
||||
Other operating expense, net |
(6,634 |
) |
|
|
(154 |
) |
|
(6,788 |
) |
|
(6,912 |
) |
||||
Operating income |
274,510 |
|
|
|
67,040 |
|
|
341,550 |
|
|
430,193 |
|
||||
Interest (income) expense, net |
170,678 |
|
|
|
(499 |
) |
|
170,179 |
|
|
333,843 |
|
||||
Gain (loss) on investments, net |
1,735 |
|
|
|
(10,237 |
) |
|
(8,502 |
) |
|
9,361 |
|
||||
Equity in loss of nonconsolidated affiliates |
(25 |
) |
|
|
(66 |
) |
|
(91 |
) |
|
(93 |
) |
||||
Other income (expense), net |
(21,614 |
) |
|
|
23 |
|
|
(21,591 |
) |
|
(22,755 |
) |
||||
Reorganization items, net |
— |
|
|
|
9,461,826 |
|
|
9,461,826 |
|
|
(313,270 |
) |
||||
Income (loss) from continuing operations before income taxes |
83,928 |
|
|
|
9,519,085 |
|
|
9,603,013 |
|
|
(230,407 |
) |
||||
Income tax benefit (expense) |
(32,761 |
) |
|
|
(39,095 |
) |
|
(71,856 |
) |
|
9,828 |
|
||||
Income (loss) from continuing operations |
51,167 |
|
|
|
9,479,990 |
|
|
9,531,157 |
|
|
(220,579 |
) |
||||
Income (loss) from discontinued operations, net of tax |
— |
|
|
|
1,685,123 |
|
|
1,685,123 |
|
|
(206,968 |
) |
||||
Net income (loss) |
51,167 |
|
|
|
11,165,113 |
|
|
11,216,280 |
|
|
(427,547 |
) |
||||
Less amount attributable to noncontrolling interest |
— |
|
|
|
(19,028 |
) |
|
(19,028 |
) |
|
(10,732 |
) |
||||
Net income (loss) attributable to the Company |
$ |
51,167 |
|
|
|
$ |
11,184,141 |
|
|
$ |
11,235,308 |
|
|
$ |
(416,815 |
) |
Contacts
Media
Wendy Goldberg
Executive Vice President and Chief Communications Officer
(212) 377-1105
Investors
Kareem Chin
Senior Vice President and Head of Investor Relations
(212) 377-1336