09.08.2017 13:00:00

Townsquare Reports Second Quarter 2017 Results

GREENWICH, Conn., Aug. 9, 2017 /PRNewswire/ -- Townsquare Media, Inc. (NYSE: TSQ) ("Townsquare," the "Company," "we," "us," or "our") announced today financial results for the second quarter ended June 30, 2017.

Townsquare Media, Inc.

"We are pleased to report another solid quarter that was in line with our expectations," commented Steven Price, Chairman and Chief Executive Officer of Townsquare.  "In the second quarter, net revenue increased 2.6%, and net income and Adjusted EBITDA were approximately flat.  Our second quarter performance was anchored by our Local Marketing Solutions segment, where revenue increased 4.3% over the prior year, and 4.8% excluding political revenue.  Our results in this segment are representative of the continued strength of our local advertiser solutions and the strength our local teams."

Second Quarter Highlights*

  • As compared to the second quarter of 2016:
    • Net revenue increased 2.6%, consistent with previously issued guidance
    • Local Marketing Solutions net revenue increased 4.3%
    • Entertainment net revenue was approximately flat
    • Net income was approximately flat
    • Adjusted EBITDA was approximately flat, consistent with previously issued guidance
  • Diluted net income and diluted Adjusted Net Income Per Share of $0.20 and $0.21, respectively

Year to Date Highlights*

  • As compared to the first half of 2016:
    • Net revenue decreased 1.1%
    • Local Marketing Solutions net revenue increased 2.9%
    • Entertainment net revenue decreased 10.2%
    • Net income decreased 39.4%
    • Adjusted EBITDA decreased 5.0%
  • Repaid $6.7 million of long-term debt

* See below for discussion of non-GAAP measures and reconciliations to GAAP measures.

Segment Reporting
We have two reportable segments, Local Marketing Solutions, which provides broadcast and digital products and solutions to advertisers and businesses within our local markets, and Entertainment, which provides live event experiences and music and lifestyle content directly to consumers, and promotion, advertising and product activations to local and national advertisers.

Quarter Ended June 30, 2017 Compared to the Quarter Ended June 30, 2016

Net Revenue
Net revenue for the quarter ended June 30, 2017 increased $3.5 million, or 2.6%, to $140.7 million, as compared to $137.2 million in the same period last year.  Local Marketing Solutions net revenue increased $3.8 million, or 4.3%, to $90.5 million and Entertainment net revenue decreased $0.2 million, or 0.5%, to $50.2 million, due to revenue declines in certain of our live events and in our national digital business.  Excluding political revenue, net revenue increased $3.9 million, or 2.9%, to $140.1 million and Local Marketing Solutions net revenue increased $4.2 million, or 4.8%.

Net Income
Net income for the quarter ended June 30, 2017 decreased $39 thousand, or 0.7%, to $5.6 million as compared to $5.6 million in the same period last year.

Adjusted EBITDA
Adjusted EBITDA for the quarter ended June 30, 2017 increased $0.1 million, or 0.2%, to $25.3 million as compared to $25.3 million in the same period last year.

Six Months Ended June 30, 2017 Compared to the Six Months Ended June 30, 2016

Net Revenue
Net revenue for the six months ended June 30, 2017 decreased $2.5 million, or 1.1%, to $229.1 million, as compared to $231.6 million in the same period last year.  Local Marketing Solutions net revenue increased $4.6 million, or 2.9%, to $166.5 million and Entertainment net revenue decreased $7.1 million, or 10.2%, to $62.5 million, in part due to revenue declines in our live events business, in part due to the prior year sale of certain live events, in addition to revenue declines in our national digital business.  Excluding political revenue and the sale of certain live events, net revenue increased $0.1 million, or 0.0%, to $228.0 million, Local Marketing Solutions net revenue increased $5.9 million, or 3.7%, to $165.5 million and Entertainment net revenue decreased $5.9 million, or 8.6%, to $62.5 million.

Net Income
Net income for the six months ended June 30, 2017 decreased $1.7 million, or 39.4%, to $2.6 million, as compared to $4.2 million in the same period last year.

Adjusted EBITDA
Adjusted EBITDA for the six months ended June 30, 2017 decreased $1.9 million, or 5.0%, to $35.4 million, as compared to $37.2 million in the same period last year.

Liquidity and Capital Resources
As of June 30, 2017, we had a total of $31.1 million of cash on hand and $50.0 million of available borrowing capacity under our revolving credit facility. As of June 30, 2017, we had $571.9 million of outstanding indebtedness, representing 5.5x and 5.2x gross and net leverage, respectively, based on Adjusted EBITDA for the twelve months ended June 30, 2017 of $104.9 million.

The table below presents a summary, as of August 8, 2017, of our outstanding common stock and securities convertible into common stock, excluding options issued under our 2014 Omnibus Incentive Plan.

Security


Number Outstanding1

Description

Class A common stock


13,819,639

One vote per share.

Class B common stock


3,022,484

10 votes per share.2

Class C common stock


1,636,341

No votes.2

Warrants


8,977,676

Each warrant is exercisable for one share of Class A common stock, at an exercise price of $0.0001 per share. The aggregate exercise price for all warrants currently outstanding is $898.3

Total


27,456,140






1 Each of the shares of common stock listed below, including the shares of Class A common stock issuable upon exercise of the warrants, has equal economic rights.

2 Each share converts into 1 share of Class A common stock upon transfer or at the option of the holder, subject to certain conditions, including compliance with FCC rules.

3 The warrants are fully vested and exercisable for shares of Class A common stock, subject to certain conditions, including compliance with FCC rules.

 

Conference Call
Townsquare Media, Inc. will host a conference call to discuss certain second quarter 2017 financial results on Wednesday, August 9, 2017 at 8:00 a.m. Eastern Time. The conference call dial-in number is 1-877-407-0784 (U.S. & Canada) or 1-201-689-8560 (International) and the confirmation code is 13667230. A live webcast of the conference call will also be available on the equity investor relations page of the Company's website at www.townsquaremedia.com.

A replay of the conference call will be available through August 16, 2017. To access the replay, please dial 1-844-512-2921 (U.S. & Canada) or 1-412-317-6671 (International) and enter confirmation code 13667230. A web-based archive of the conference call will also be available at the above website for thirty days after the call.

About Townsquare Media, Inc.
Townsquare is a media, entertainment and digital marketing solutions company principally focused on small and mid-sized markets across the U.S. Our assets include 312 radio stations and more than 325 local websites in 66 U.S. markets, a digital marketing solutions company serving approximately 11,750 small to medium sized businesses, approximately 550 live events with nearly 18 million attendees each year in the U.S. and Canada, and one of the largest digital advertising networks focused on music and entertainment reaching more than 50 million unique visitors each month. Our brands include iconic local media assets such as WYRK, KLAQ, K2 and NJ101.5; acclaimed music festivals such as Mountain Jam, WE Fest and the Taste of Country Music Festival;  unique touring lifestyle and entertainment events such as the America on Tap craft beer festival series, the Insane Inflatable 5K obstacle race series and North American Midway Entertainment, North America's largest mobile amusement company; and leading tastemaker music and entertainment owned and affiliated websites such as XXLmag.com, TasteofCountry.com, Loudwire.com and BrooklynVegan.com. For more information, please visit www.townsquaremedia.com.

Forward-Looking Statements
Except for the historical information contained in this press release, the matters addressed are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements often discuss our current expectations and projections relating to our financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "aim," "anticipate," "estimate," "expect," "forecast," "outlook," "potential," "project," "projection," "plan," "intend," "seek," "believe," "may," "could," "would," "will," "should," "can," "can have," "likely," the negatives thereof and other words and terms. By nature, forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected or implied by the forward-looking statement. Forward-looking statements are based on current expectations and assumptions and currently available data and are neither predictions nor guarantees of future events or performance. You should not place undue reliance on forward-looking statements, which speak only as of the date hereof. See "Risk Factors" and "Forward-Looking Statements" included in our Annual Report on Form 10-K for the year ended December 31, 2016, filed with the Securities and Exchange Commission on or about the date hereof, for a discussion of factors that could cause our actual results to differ from those expressed or implied by forward-looking statements. Townsquare Media, Inc. assumes no responsibility to update any forward-looking statement as a result of new information, future events or otherwise, except as required by law.

Non-GAAP Financial Measures and Definitions
In this press release, we refer to Adjusted EBITDA, Adjusted EBITDA Less Interest, Capex and Taxes, Adjusted Net Income and Adjusted Net Income Per Share, which are financial measures that have not been prepared in accordance with generally accepted accounting principles in the United States ("GAAP").

We define Adjusted EBITDA as net income (loss) before the deduction of income taxes, other (income) expense (net), interest expense, cancellation and (repurchase) of debt, transaction costs, stock-based compensation, net (gain) loss on sale of assets, impairment of FCC licenses, impairment on investment and depreciation and amortization. Adjusted EBITDA Less Interest, Capex and Taxes is defined as Adjusted EBITDA less net cash interest expense, capital expenditures and cash paid for taxes. Adjusted Net Income is defined as net income (loss) before the deduction of income taxes, transaction costs, net (gain) loss on sale of assets and cancellation and (repurchase) of debt.  Adjusted Net Income Per Share is defined as Adjusted Net Income divided by the weighted average shares outstanding. These measures do not represent, and should not be considered as alternatives to, net income (loss) or cash flows from operations, as determined under GAAP.  In addition, these non-GAAP measures may not be comparable to similarly-named measures reported by other companies.  Reconciliations of these non-GAAP measures to the most directly comparable financial measures calculated and presented in accordance with GAAP are set forth in the tables below.

We use Adjusted EBITDA to facilitate company-to-company operating performance comparisons by backing out potential differences caused by variations in capital structures (affecting interest expense), taxation and the age and book depreciation of facilities and equipment (affecting relative depreciation expense), which may vary for different companies for reasons unrelated to operating performance. We use Adjusted Net Income and Adjusted Net Income Per Share to assess total company operating performance on a consistent basis.  We believe that this measure, when considered together with our GAAP financial results, provides management and investors with a more complete understanding of our business operating results, including underlying trends, by excluding the effects of transaction costs, net (gain) loss on sale of assets and cancellation and (repurchase) of debt.  Further, while discretionary bonuses for members of management are not determined with reference to specific targets, our Board of Directors may consider Adjusted EBITDA, Adjusted EBITDA Less Interest, Capex and Taxes, Adjusted Net Income and Adjusted Net Income Per Share when determining discretionary bonuses.

Investor Relations
Claire Yenicay
(203) 900-5555
investors@townsquaremedia.com

 

 

TOWNSQUARE MEDIA, INC.

CONSOLIDATED BALANCE SHEETS

(in Thousands, Except Share and Per Share Data)

(unaudited)



June 30,
 2017


December 31,
 2016

ASSETS




Current assets:




Cash

$

31,072



$

51,540


Accounts receivable, net of allowance of $1,468 and $1,433, respectively

66,536



59,642


Prepaid expenses and other current assets

13,374



11,445


Total current assets

110,982



122,627






Property and equipment, net

142,659



139,607


Intangible assets, net

512,549



513,915


Goodwill

295,266



292,953


Investments

4,563



4,313


Other assets

9,967



7,290


Total assets

$

1,075,986



$

1,080,705






LIABILITIES AND STOCKHOLDERS' EQUITY




Current liabilities:




Accounts payable

$

9,357



$

10,602


Current portion of long-term debt

5



6,901


Deferred revenue

17,721



17,213


Accrued expenses and other current liabilities

23,397



25,813


Accrued interest

4,586



4,622


Total current liabilities

55,066



65,151


Long-term debt, less current portion (net of deferred financing costs of $7,504 and $8,006, respectively)

564,439



564,315


Deferred tax liability

52,814



50,967


Other long-term liabilities

9,804



10,221


Total liabilities

682,123



690,654






Stockholders' equity:




Class A common stock, par value $0.01 per share; 300,000,000 shares authorized; 13,819,639 and 13,735,690 shares issued and outstanding, respectively

138



137


    Class B common stock, par value $0.01 per share; 50,000,000 shares authorized; 3,022,484 shares 
     issued and outstanding, respectively

30



30


    Class C common stock, par value $0.01 per share; 50,000,000 shares authorized; 1,636,341 shares 
     issued and outstanding, respectively

17



17


    Total common stock

185



184


    Additional paid-in capital

366,663



365,434


    Retained earnings

26,567



24,450


    Accumulated other comprehensive loss

(608)



(722)


    Non-controlling interest

1,056



705


Total stockholders' equity

393,863



390,051


Total liabilities and stockholders' equity

$

1,075,986



$

1,080,705


 

 

TOWNSQUARE MEDIA, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in Thousands, Except Per Share Data)

(unaudited)



Three Months Ended
 June 30,


Six Months Ended
June 30,


2017


2016


2017


2016









Net revenue

$

140,663



$

137,157



$

229,080



$

231,589










Operating costs and expenses:








Direct operating expenses, excluding depreciation, amortization and stock-based
compensation

108,724



105,594



181,735



182,498


Depreciation and amortization

6,836



6,003



13,226



12,126


Corporate expenses

6,635



6,313



11,984



11,870


Stock-based compensation

183



204



371



457


Transaction costs

190



181



389



350


Net loss on sale and retirement of assets

716



1,079



714



713


    Total operating costs and expenses

123,284



119,374



208,419



208,014


    Operating income

17,379



17,783



20,661



23,575










Other expense (income):








Interest expense, net

7,990



8,881



16,244



17,446


Repurchase of debt



(427)





(461)


Other expense (income), net

16



44



49



(403)


    Income before income taxes

9,373



9,285



4,368



6,993


Provision for income taxes

3,810



3,683



1,813



2,776


Net income

$

5,563



$

5,602



$

2,555



$

4,217










Net income attributable to:








     Controlling interests

$

5,168



$

5,451



$

2,117



$

4,007


     Non-controlling interests

395



151



438



210










Net income per share:








     Basic

$

0.30



$

0.31



$

0.14



$

0.23


     Diluted

$

0.20



$

0.20



$

0.09



$

0.15










Weighted average shares outstanding:








     Basic

18,470



18,365



18,450



18,114


     Diluted

28,445



27,438



28,498



27,238


 

 

TOWNSQUARE MEDIA, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in Thousands)

(unaudited)



Six Months Ended
June 30,


2017


2016

Cash flows from operating activities:




Net income attributable to:




Controlling interests

$

2,117



$

4,007


Non-controlling interests

438



210


Net income

$

2,555



$

4,217


Adjustments to reconcile net income to net cash provided by operating activities:




Depreciation and amortization

13,226



12,126


Amortization of deferred financing costs

851



809


Deferred income tax expense

1,813



2,776


Provision for doubtful accounts

1,112



1,272


Stock-based compensation expense

371



457


Repurchase of debt



(461)


Write-off of deferred financing costs

83



339


Net loss on sale and retirement of assets

714



713


Changes in assets and liabilities, net of acquisitions:




Accounts receivable

(11,041)



(5,050)


Prepaid expenses and other assets

(4,252)



(5,511)


Accounts payable

(1,497)



5,642


Accrued expenses

(2,087)



(3,147)


Accrued interest

(5)



(291)


Other long-term liabilities

(416)



(477)


Net cash provided by operating activities

1,427



13,414


Cash flows from investing activities:




   Purchase of property and equipment

(12,352)



(12,416)


   Payments for acquisitions, net of cash received

(2,157)



(373)


   Acquisition of intangibles

(150)




   Proceeds from insurance settlement



451


   Proceeds from sale of assets

190



1,162


Net cash used in investing activities

(14,469)



(11,176)


Cash flows from financing activities:




   Repayment of long-term debt

(6,662)



(17,460)


   Deferred financing costs

(432)




   Proceeds from sale of minority interest in subsidiary



50


   Proceeds from exercise of employee stock options

346




Cash distributions to non-controlling interests

(87)



(88)


   Repayments of capitalized obligations

(613)



(84)


Net cash used in financing activities

(7,448)



(17,582)


Net effect of foreign currency exchange rate changes

22



(346)


Net decrease in cash and restricted cash

(20,468)



(15,690)


Cash and restricted cash:




Beginning of period

51,540



33,298


End of period

$

31,072



$

17,608



 

 

TOWNSQUARE MEDIA, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(in Thousands)

(unaudited)



Six Months Ended
June 30,


2017


2016

Supplemental Disclosure of Cash Flow Information:




Cash payments:




Interest

$

15,314



$

16,573


Income taxes

1,341



815






   Purchase obligations:




Capital lease

$



$

525






   Barter transactions:




Barter revenue – included in net revenue

$

11,633



$

9,732


Barter expense – included in direct operating expenses

6,624



6,818






Equity issued in respect of acquisitions:




    Common stock, joint venture acquisition

$

513



$


 

 

TOWNSQUARE MEDIA, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS BY SEGMENT

(in Thousands)

(unaudited)



Three Months Ended
 June 30,


Six Months Ended
June 30,


2017


2016


2017


2016

Statement of Operations Data:








  Local Marketing Solutions net revenue

$

90,458



$

86,704



$

166,534



$

161,911


  Entertainment net revenue

50,205



50,453



62,546



69,678


Net revenue

140,663



137,157



229,080



231,589


Operating Costs and Expenses:








  Local Marketing Solutions direct operating expenses

59,408



54,889



114,740



109,053


  Entertainment direct operating expenses

49,316



50,705



66,995



73,445


Direct operating expenses, excluding depreciation, amortization and
stock-based compensation

108,724



105,594



181,735



182,498


Depreciation and amortization

6,836



6,003



13,226



12,126


Corporate expenses

6,635



6,313



11,984



11,870


Stock-based compensation

183



204



371



457


Transaction costs

190



181



389



350


Net loss on sale and retirement of assets

716



1,079



714



713


Total operating costs and expenses

123,284



119,374



208,419



208,014


Operating income

17,379



17,783



20,661



23,575


Other expense (income):








Interest expense, net

7,990



8,881



16,244



17,446


Repurchase of debt



(427)





(461)


Other expense (income), net

16



44



49



(403)


Total other expense

8,006



8,498



16,293



16,582


    Income before income taxes

9,373



9,285



4,368



6,993


Provision for income taxes

3,810



3,683



1,813



2,776


Net income

$

5,563



$

5,602



$

2,555



$

4,217


 

The following table reconciles on a GAAP basis net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Net Income for the three and six months ended June 30, 2017 and 2016, respectively (dollars in thousands):


Three Months Ended
 June 30,


Six Months Ended
June 30,


2017


2016


2017


2016

Net income

$

5,563



$

5,602



$

2,555



$

4,217


  Provision for income taxes

3,810



3,683



1,813



2,776


Income before taxes

9,373



9,285



4,368



6,993


Transaction costs

190



181



389



350


Net loss on sale and retirement of assets

716



1,079



714



713


Repurchase of debt



(427)





(461)


Adjusted income before taxes

10,279



10,118



5,471



7,595


  Provision for income taxes

4,178



4,013



2,271



3,014


Adjusted Net Income

$

6,101



$

6,105



$

3,200



$

4,581










Adjusted Net Income Per Share:








     Basic

$

0.33



$

0.33



$

0.17



$

0.25


     Diluted

$

0.21



$

0.22



$

0.11



$

0.17










Weighted average shares outstanding:








     Basic

18,470



18,365



18,450



18,114


     Diluted

28,445



27,438



28,498



27,238


 

The following table reconciles on a GAAP basis net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA and Adjusted EBITDA Less Interest, Capex and Taxes for the three and six months ended June 30, 2017 and 2016, respectively (dollars in thousands):


Three Months Ended
 June 30,


Six Months Ended
June 30,


2017


2016


2017


2016

Net income

$

5,563



$

5,602



$

2,555



$

4,217


  Provision for income taxes

3,810



3,683



1,813



2,776


  Interest expense, net

7,990



8,881



16,244



17,446


  Transaction costs

190



181



389



350


  Depreciation and amortization

6,836



6,003



13,226



12,126


  Stock-based compensation

183



204



371



457


  Repurchase of debt



(427)





(461)


  Other(a)

732



1,123



763



310


Adjusted EBITDA

25,304



25,250



35,361



37,221


  Net cash interest expense

(12,157)



(13,250)



(15,314)



(16,573)


  Capital expenditures

(6,699)



(5,920)



(12,352)



(12,416)


  Cash paid for taxes

(1,028)



(380)



(1,341)



(815)


Adjusted EBITDA Less Interest, Capex and Taxes

$

5,420



$

5,700



$

6,354



$

7,417



(a) Other includes net loss on sale and retirement of assets and other expense (income), net.

 

The following table reconciles net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA on a quarterly basis for the twelve months ended June 30, 2017 (dollars in thousands):


Quarter Ended


Twelve
Months
Ended


September 30,
2016


December 31,
2016


March 31,
2017


June 30,
 2017


June 30,
2017

Net income (loss)

$

15,863



$

3,211



$

(3,008)



$

5,563



$

21,629


  Provision (benefit) for income taxes

10,493



3,771



(1,997)



3,810



16,077


  Interest expense, net

8,294



8,332



8,254



7,990



32,870


  Transaction costs

256



238



199



190



883


  Depreciation and amortization

5,686



6,164



6,390



6,836



25,076


  Stock-based compensation

206



3,591



188



183



4,168


  Impairment on investment

4,236









4,236


  Repurchase of debt



(85)







(85)


  Other(a)

(374)



(317)



31



732



72


Adjusted EBITDA

$

44,660



$

24,905



$

10,057



$

25,304



$

104,926



(a) Other includes net gain (loss) on sale of assets and other expense (income), net.

 

 

View original content with multimedia:http://www.prnewswire.com/news-releases/townsquare-reports-second-quarter-2017-results-300501588.html

SOURCE Townsquare Media, Inc.

Analysen zu Townsquare Media Inc (A)mehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

Townsquare Media Inc (A) 10,10 0,20% Townsquare Media Inc (A)