|By Business Wire||
|April 28, 2014 07:30 AM EDT||
LIN Media LLC (“LIN Media” or the “Company”; NYSE:LIN), a local multimedia company, today reported results for its first quarter ended March 31, 2014.
Summary of Results for the First Quarter Ended March 31, 2014
- Net revenues increased 18% to $166.2 million compared to $141 million in the first quarter of 2013.
- Local revenues, which include net local advertising revenues, retransmission consent fee revenues and television station website revenues, increased 9% to $108.1 million compared to $99.4 million in the first quarter of 2013.
- Net national revenues increased 2% to $30 million compared to $29.5 million in the first quarter of 2013.
- Net political revenues were $1.3 million compared to $0.5 million in the first quarter of 2013.
- Digital revenues, which include revenues from LIN Digital, LIN Mobile, Nami Media, Inc., Dedicated Media, Inc. ("Dedicated Media"), HYFN, Inc. ("HYFN") and Federated Media Publishing LLC (formerly Federated Media Publishing, Inc.) ("Federated Media"), increased 171% to $24.5 million compared to $9 million in the first quarter of 2013. The Company acquired Federated Media in February 2014 and acquired a majority interest in both Dedicated Media and HYFN in April 2013.
- Operating income increased 39% to $16.4 million compared to $11.8 million in the first quarter of 2013.
- Net income per diluted share was $0.03 compared to a net loss per diluted share of $(0.02) in the first quarter of 2013.
Commenting on first quarter 2014 results, the Company’s President and Chief Executive Officer Vincent L. Sadusky said: “We posted solid results, increasing net revenues 8% over the prior year, on a comparable basis excluding our three recent digital acquisitions. Our results were driven by an increase in television advertising, higher pay-television subscriber fees and significant growth in digital revenues, which now comprise 15% of our net revenues and has its own reportable segment. Our diverse group of assets helped us maximize revenues from the winter Olympics and the Super Bowl and achieve the high end of our first quarter revenue guidance. I am excited about the expansion of our digital portfolio with the addition of Federated Media and the future scale and synergy opportunities from the pending merger with Media General."
- Core local and national time sales combined, which excludes political time sales, increased 2% in the first quarter compared to the first quarter of 2013.
- The automotive category, which represented 25% of local and national advertising sales in the first quarter, increased 4% as compared to the first quarter of 2013.
- On February 3, 2014, the Company acquired 100% of the capital stock of Federated Media for $22.3 million, representing the largest digital acquisition in the Company's history.
- The Company's digital marketing services business, LIN Digital, launched its Video Insights Platform, a comprehensive, cross-screen video measurement solution that empowers agencies by providing all of the metrics and insights needed to evaluate true campaign performance in a single, powerful tool.
- The Company’s unduplicated desktop reach, including Federated Media, was greater than 100 million U.S. unique visitors and reached over 40% of the total U.S. Internet audience(1) and the Company's video platform ranked #13 in comScore's Video Metrix report.(2)
- The Company’s websites and mobile properties delivered 473 million page views, with 45% coming from mobile devices.(3)
Media General Merger
As previously announced on March 21, 2014, LIN Media entered into an Agreement and Plan of Merger with Media General, Inc., a Virginia corporation (“Media General”), Mercury New Holdco, Inc., a Virginia corporation (“New Holdco”), Mercury Merger Sub 1, Inc., a Virginia corporation and a direct, wholly-owned subsidiary of New Holdco (“Merger Sub 1”), Mercury Merger Sub 2, LLC, a Delaware limited liability company and a direct, wholly owned subsidiary of New Holdco (“Merger Sub 2”) (the “Merger Agreement”) pursuant to which Merger Sub 1 will, upon the terms and subject to the conditions thereof, merge with and into Media General (the “Media General Merger”), with Media General surviving the Media General Merger as a wholly owned subsidiary of New Holdco, and immediately following the consummation of the Media General Merger, Merger Sub 2 will merge with and into LIN Media (the “LIN Merger” and together with the Media General Merger, the “Mergers”), with LIN Media surviving the LIN Merger as a wholly owned subsidiary of New Holdco.
As a result of the Mergers, Media General and LIN Media together will own and operate or service 74 stations, subject to required regulatory divestitures, across 46 markets, reaching approximately 26.5 million or 23% of U.S. TV households.
Key Balance Sheet and Cash Flow Items
Total debt outstanding as of March 31, 2014, net of cash, was $929.6 million compared to $932.2 million as of December 31, 2013. Unrestricted cash and cash equivalent balances as of March 31, 2014 were $20.9 million, compared to $12.5 million as of December 31, 2013.
The Company's outstanding revolving credit facility balance was $15 million as of March 31, 2014, as compared to $5 million as of December 31, 2013. Consolidated net leverage, as defined in the credit agreement governing the senior secured credit facility, was 5.0x as of March 31, 2014, compared to 5.2x as of December 31, 2013. Other components of cash flow in the first quarter of 2014 include cash capital expenditures of $5.6 million, $7.3 million of cash paid to acquire broadcast towers, cash payments for programming of $6.9 million, and cash paid to acquire Federated Media of $22.3 million.
The Company has provided historical quarterly financial information for its continuing operations and other key information on its website. Interested parties should go to the Investor Relations section of www.linmedia.com.
The Company expects that net revenues for the second quarter of 2014 will increase in the range of 13% to 16% (or $21.7 million to $26.7 million), as compared to net revenues of $164.3 million in the second quarter of 2013, primarily as a result of growth in time sales, digital revenues and retransmission consent fees.
The Company expects that its direct operating and selling, general and administrative expenses, which include variable sales-related expenses, will increase in the range of 18% to 20% (or $18.3 million to $20.8 million) in the second quarter of 2014 as compared to reported expenses of $103.7 million in the second quarter of 2013.
The Company’s current outlook for revenues, expenses and cash flow items for the second quarter of 2014, excluding special items and expenses related to the pending Media General Merger, are anticipated to be in the following ranges:
|Second Quarter of 2014|
|Net broadcast revenues||$150.0 to $152.0 million|
|Digital revenues||$34.0 to $36.0 million|
|Barter/Other revenues||$2.0 to $3.0 million|
|Total net revenues||$186.0 to $191.0 million|
|Direct operating and selling, general and administrative expense(1)||$122.0 to $124.5 million|
|Station non-cash share-based compensation expense||$0.5 million|
|Amortization of program rights||$5.5 to $6.5 million|
|Cash payments for programming||$5.5 to $6.5 million|
|Corporate expense(1)||$6.5 to $7.5 million|
|Corporate non-cash share-based compensation expense||$1.5 to $2.0 million|
|Depreciation and amortization of intangibles||$16.0 to $17.0 million|
|Cash capital expenditures||$5.0 to $7.0 million|
|Cash interest expense||$13.1 to $13.6 million|
|Principal amortization of term loans and finance lease obligations||$4.3 million|
|Cash taxes||$6.0 to $6.5 million|
|Effective tax rate||39% to 41%|
(1) Includes non-cash share-based compensation expense.
The Company advises that all of the information and factors set forth above are subject to risks, uncertainties and assumptions (see “Forward-Looking Statements” below), which could individually or collectively cause actual results to differ materially from those projected above.
The Company will hold a conference call to discuss its first quarter 2014 results today, April 28, 2014, at 4:00 PM Eastern Time. To participate in the call, please dial 1-888-397-5352 for U.S. callers and 1-719-457-2645 for international callers. The call-in pass code is 1719811. Callers who intend to participate in the call should dial-in 10 minutes before the start of the call to ensure access. The conference call will also be webcast simultaneously from the Company’s website, www.linmedia.com, and can be accessed there through a link on the home page. For those unavailable to participate in the live teleconference, a replay will be accessible via the Investor Relations section of www.linmedia.com or by dialing 1-888-203-1112 and entering the same pass code as above. The telephone replay will be available through May 12, 2014.
Access to Non-GAAP Financial Measures and Other Supplemental Financial Data
The Company reports and discusses its operating results using financial measures consistent with generally accepted accounting principles (“GAAP”) and believes this should be the primary basis for evaluating its performance. Non-GAAP financial measures such as Broadcast Cash Flow (“BCF”), Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Free Cash Flow (“FCF”) should not be viewed as alternatives or substitutes for GAAP reporting. However, BCF, Adjusted EBITDA and FCF are common supplemental measures of performance used by investors, lenders, rating agencies and financial analysts. As a result, these non-GAAP measures can provide certain additional insight about the market value of the Company and its stations; the Company’s ability to fund acquisitions, investments and working capital needs; the Company’s ability to service its debt; the Company’s performance versus other peer companies in its industry; and other operating performance trends for its business. The Company makes available reconciliations of its operating income, a GAAP reporting measure, to BCF, Adjusted EBITDA and FCF on the Company’s website. In addition, the Company provides additional information on its website, at the same location, regarding historical revenue by source, pro forma income statement information and certain other components of cash flow. Interested parties should go to the Investor Relations section of www.linmedia.com.
The information discussed in this press release, particularly in the section with the heading “Business Outlook,” includes forward-looking statements about the Company’s future operating results within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The Company based these forward-looking statements on its current assumptions, knowledge, estimates and projections about factors that could affect its future operations. Although the Company believes that its assumptions made in connection with the forward-looking statements are reasonable, no assurances can be given that those assumptions and expectations will prove to be correct. Statements in this press release that are forward-looking include, but are not limited to, local, national and political advertising growth; changes in interactive, network compensation, barter and other revenues; changes in direct operating, selling, general and administrative, amortization of program rights and corporate expenses; and cash programming, cash capital expenditures, cash interest expense and principal amortization, cash tax payments and effective tax rates. These forward-looking statements are subject to various risks, uncertainties and assumptions which may cause these expectations and assumptions not to occur or to differ materially from those outcomes projected in the forward-looking statements. Such risks and uncertainties include, but are not limited to, general economic uncertainty; restrictions on the Company’s operations as a result of the Company’s indebtedness; global or local events that could disrupt television broadcasting; softening of the domestic advertising market; further consolidation of national and local advertisers, and the national sales representation market; risks associated with acquisitions, and the integration of any acquired businesses including our ability to integrate and successfully expand our digital operations; changes in television viewing patterns, ratings and commercial viewing measurement; increases in news and syndicated programming costs, and capital expenditures; changes in television network affiliation agreements and retransmission consent agreements; changes in government regulation; competition; seasonality; effects of complying with accounting standards; potential influence of certain shareholders, including HM Capital Partners I, LP and its affiliates, and other risks discussed in the Company’s Annual Report on Form 10-K and other filings made with the SEC (which are available on the Investor Relations section of www.linmedia.com, or at www.sec.gov), which are incorporated in this release by reference. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, unless otherwise required to by applicable law.
About LIN Media
LIN Media is a local multimedia company that operates or services 43 television stations and seven digital channels in 23 U.S. markets, with multiple network affiliates in 18 markets. Our growing digital media portfolio helps agencies and brands effectively and efficiently reach their target audiences at scale by utilizing our ComScore Top 15 Video and Top 25 Display market share, and the latest in conversational marketing, video, display, mobile, social intelligence and monetization, as well as reporting across all screens.
LIN Media’s highly-rated television stations deliver important local news and community stories along with top-rated sports and entertainment programming to 10.5% of U.S. television homes. LIN Media’s digital media operations focus on emerging media and interactive technologies that deliver performance-driven digital marketing solutions to some of the nation’s most respected agencies and brands. LIN Media is traded on the NYSE under the symbol “LIN”.
(1) comScore March 2014 data including LIN Media, LIN Digital
and Dedicated Media and comScore February 2014 data including Federated
(2) comScore March 2014 Video Metrix Key Measures Report.
(3) Adobe Analytics, January 2014-March 2014, Page Views Report & Video Views Report.
LIN Media LLC
Consolidated Statement of Operations
|Three Months Ended March 31,|
|(in thousands, except per share data)|
|Selling, general and administrative||44,940||37,298|
|Amortization of program rights||6,593||7,785|
|General operating expenses||133,508||109,922|
|Depreciation, amortization and other operating expenses:|
|Amortization of intangible assets||5,571||5,429|
|Loss from asset dispositions||94||95|
|Interest expense, net||14,209||13,871|
|Share of loss in equity investments||75||—|
|Other expense (income), net||18||(24||)|
|Total other expense, net||14,302||13,847|
|Income (loss) before provision for (benefit from) income taxes||2,080||(2,071||)|
|Provision for (benefit from) income taxes||1,021||(1,051||)|
|Net income (loss)||1,059||(1,020||)|
|Net loss attributable to noncontrolling interests||(598||)||(164||)|
|Net income (loss) attributable to LIN Media LLC||$||1,657||$||(856||)|
|Basic net income (loss) per common share:|
|Net income (loss)||$||0.03||$||(0.02||)|
|Weighted-average number of common shares outstanding used in calculating basic income per common share||53,669||51,910|
|Diluted income (loss) per common share:|
|Net income (loss)||$||0.03||$||(0.02||)|
|Weighted-average number of common shares outstanding used in calculating diluted income per common share||56,593||51,910|
|Preliminary Unaudited Consolidated Balance Sheet Data:|
|Cash and cash equivalents||$||20,887||$||12,525|
|Total other assets||160,527||167,408|
|Total non-current assets||1,055,821||1,036,917|
|Current portion of long-term debt||$||18,925||$||17,364|
|Total other liabilities||172,303||170,186|
|Long-term debt, excluding current portion||931,531||927,328|
|Redeemable noncontrolling interest||9,820||12,845|
|Total shareholders' equity||104,656||89,127|
|Total liabilities, redeemable noncontrolling interest and shareholders' equity||$||1,237,235||$||1,216,850|
|Unaudited Consolidated Selected Statement of Cash Flows Data:|
|Three Months Ended March 31,|
|Net cash provided by operating activities||$||
|Net cash used in investing activities||
|Net cash provided by financing activities||6,821||62,146|
|Net increase (decrease) in cash and cash equivalents||8,362||(22,807||)|
|Cash and cash equivalents at the beginning of the period||12,525||46,307|
|Cash and cash equivalents at the end of the period||$||20,887||$||23,500|
In addition to all the benefits, IoT is also bringing new kind of customer experience challenges - cars that unlock themselves, thermostats turning houses into saunas and baby video monitors broadcasting over the internet. This list can only increase because while IoT services should be intuitive and simple to use, the delivery ecosystem is a myriad of potential problems as IoT explodes complexity. So finding a performance issue is like finding the proverbial needle in the haystack.
Dec. 3, 2016 06:30 AM EST Reads: 5,967
In his keynote at 18th Cloud Expo, Andrew Keys, Co-Founder of ConsenSys Enterprise, provided an overview of the evolution of the Internet and the Database and the future of their combination – the Blockchain. Andrew Keys is Co-Founder of ConsenSys Enterprise. He comes to ConsenSys Enterprise with capital markets, technology and entrepreneurial experience. Previously, he worked for UBS investment bank in equities analysis. Later, he was responsible for the creation and distribution of life sett...
Dec. 3, 2016 05:45 AM EST Reads: 6,905
The WebRTC Summit New York, to be held June 6-8, 2017, at the Javits Center in New York City, NY, announces that its Call for Papers is now open. Topics include all aspects of improving IT delivery by eliminating waste through automated business models leveraging cloud technologies. WebRTC Summit is co-located with 20th International Cloud Expo and @ThingsExpo. WebRTC is the future of browser-to-browser communications, and continues to make inroads into the traditional, difficult, plug-in web ...
Dec. 3, 2016 05:30 AM EST Reads: 1,194
Redis is not only the fastest database, but it has become the most popular among the new wave of applications running in containers. Redis speeds up just about every data interaction between your users or operational systems. In his session at 18th Cloud Expo, Dave Nielsen, Developer Relations at Redis Labs, shared the functions and data structures used to solve everyday use cases that are driving Redis' popularity.
Dec. 3, 2016 04:15 AM EST Reads: 3,414
20th Cloud Expo, taking place June 6-8, 2017, at the Javits Center in New York City, NY, will feature technical sessions from a rock star conference faculty and the leading industry players in the world. Cloud computing is now being embraced by a majority of enterprises of all sizes. Yesterday's debate about public vs. private has transformed into the reality of hybrid cloud: a recent survey shows that 74% of enterprises have a hybrid cloud strategy.
Dec. 3, 2016 04:15 AM EST Reads: 1,706
Internet-of-Things discussions can end up either going down the consumer gadget rabbit hole or focused on the sort of data logging that industrial manufacturers have been doing forever. However, in fact, companies today are already using IoT data both to optimize their operational technology and to improve the experience of customer interactions in novel ways. In his session at @ThingsExpo, Gordon Haff, Red Hat Technology Evangelist, will share examples from a wide range of industries – includin...
Dec. 3, 2016 02:30 AM EST Reads: 1,519
WebRTC is the future of browser-to-browser communications, and continues to make inroads into the traditional, difficult, plug-in web communications world. The 6th WebRTC Summit continues our tradition of delivering the latest and greatest presentations within the world of WebRTC. Topics include voice calling, video chat, P2P file sharing, and use cases that have already leveraged the power and convenience of WebRTC.
Dec. 3, 2016 02:15 AM EST Reads: 1,489
Without lifecycle traceability and visibility across the tool chain, stakeholders from Planning-to-Ops have limited insight and answers to who, what, when, why and how across the DevOps lifecycle. This impacts the ability to deliver high quality software at the needed velocity to drive positive business outcomes. In his general session at @DevOpsSummit at 19th Cloud Expo, Phil Hombledal, Solution Architect at CollabNet, discussed how customers are able to achieve a level of transparency that e...
Dec. 3, 2016 02:15 AM EST Reads: 731
"We build IoT infrastructure products - when you have to integrate different devices, different systems and cloud you have to build an application to do that but we eliminate the need to build an application. Our products can integrate any device, any system, any cloud regardless of protocol," explained Peter Jung, Chief Product Officer at Pulzze Systems, in this SYS-CON.tv interview at @ThingsExpo, held November 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA.
Dec. 3, 2016 01:45 AM EST Reads: 765
Much of the value of DevOps comes from a (renewed) focus on measurement, sharing, and continuous feedback loops. In increasingly complex DevOps workflows and environments, and especially in larger, regulated, or more crystallized organizations, these core concepts become even more critical. In his session at @DevOpsSummit at 18th Cloud Expo, Andi Mann, Chief Technology Advocate at Splunk, showed how, by focusing on 'metrics that matter,' you can provide objective, transparent, and meaningful f...
Dec. 3, 2016 01:45 AM EST Reads: 4,531
"We are the public cloud providers. We are currently providing 50% of the resources they need for doing e-commerce business in China and we are hosting about 60% of mobile gaming in China," explained Yi Zheng, CPO and VP of Engineering at CDS Global Cloud, in this SYS-CON.tv interview at 19th Cloud Expo, held November 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA.
Dec. 3, 2016 01:15 AM EST Reads: 854
Data is the fuel that drives the machine learning algorithmic engines and ultimately provides the business value. In his session at 20th Cloud Expo, Ed Featherston, director/senior enterprise architect at Collaborative Consulting, will discuss the key considerations around quality, volume, timeliness, and pedigree that must be dealt with in order to properly fuel that engine.
Dec. 3, 2016 12:30 AM EST Reads: 1,519
Between 2005 and 2020, data volumes will grow by a factor of 300 – enough data to stack CDs from the earth to the moon 162 times. This has come to be known as the ‘big data’ phenomenon. Unfortunately, traditional approaches to handling, storing and analyzing data aren’t adequate at this scale: they’re too costly, slow and physically cumbersome to keep up. Fortunately, in response a new breed of technology has emerged that is cheaper, faster and more scalable. Yet, in meeting these new needs they...
Dec. 3, 2016 12:15 AM EST Reads: 1,752
"Once customers get a year into their IoT deployments, they start to realize that they may have been shortsighted in the ways they built out their deployment and the key thing I see a lot of people looking at is - how can I take equipment data, pull it back in an IoT solution and show it in a dashboard," stated Dave McCarthy, Director of Products at Bsquare Corporation, in this SYS-CON.tv interview at @ThingsExpo, held November 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA.
Dec. 2, 2016 11:15 PM EST Reads: 903
@DevOpsSummit taking place June 6-8, 2017 at Javits Center, New York City, is co-located with the 20th International Cloud Expo and will feature technical sessions from a rock star conference faculty and the leading industry players in the world. @DevOpsSummit at Cloud Expo New York Call for Papers is now open.
Dec. 2, 2016 10:30 PM EST Reads: 1,730