UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): June 30, 2016
SAGA COMMUNICATIONS, INC.
(Exact Name of Registrant as Specified in its Charter)
| Delaware | 1-11588 | 38-3042953 | ||
| (State or other jurisdiction | (Commission File Number) | (IRS Employer | ||
| of incorporation) | Identification No.) |
| 73 Kercheval Avenue | |||
| Grosse Pointe Farms, MI | 48236 | ||
| (Address of Principal Executive Offices) | (Zip Code) |
Registrant’s telephone number, including area code: (313) 886-7070
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
On August 4, 2016, Saga Communications, Inc. issued a press release announcing its financial results for the three and six months ended June 30, 2016. The press release, dated August 4, 2016, is attached as Exhibit 99.1 to this Form 8-K.
Item 9.01. Financial Statements and Exhibits.
| (d) | Exhibits. |
| 99.1 | Press Release dated August 4, 2016. |
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 hereunto duly authorized.
| SAGA COMMUNICATIONS, INC. | ||
| Dated: August 4, 2016 | By: | /s/ Samuel D. Bush |
| Samuel D. Bush | ||
| Senior Vice President and Chief | ||
| Financial Officer | ||
INDEX OF EXHIBITS
| Exhibit No. | Description | |
| 99.1 | Press Release dated August 4, 2016. |
Exhibit 99.1
Saga Communications, Inc. Reports 2nd Quarter 2016 Results
Net Revenue increased 6.1%
GROSSE POINTE FARMS, Mich., Aug. 4, 2016 /PRNewswire/ -- Saga Communications, Inc. (NYSE MKT SGA) today reported net revenue increased 6.1% to $36.4 million for the quarter ended June 30, 2016. Free cash flow increased 15.6% to $6.5 million. Operating Income increased 12.6% to $8.4 million. Station operating expense increased 4.6% to $25.4 million (station operating expense includes depreciation and amortization attributable to the stations). Same Station net revenue increased 0.8% to $34.2 million and same station operating expense was flat at $24.0 million. Net income for the period was $4.8 million ($0.82 per fully diluted share compared to $0.77 for the same period last year).
Net Revenue increased 9.1% to $69.2 million for the six months ended June 30, 2016. Free cash flow increased 23.3% to $11.4 million. Station operating expense increased 6.4% to $50.1 million (station operating expense includes depreciation and amortization attributable to the stations). Operating income was $13.7 million. Net income for the six month period was $7.8 million ($1.33 per fully diluted share compared to $1.13 for the same period last year).
Capital expenditures were $1.5 million in the 2nd quarter compared to $1.3 million for the same period last year and $2.6 million for the six month period compared to $2.3 million last year. The Company currently expects to spend approximately $5.0 million to $5.5 million for capital expenditures during 2016.
Saga's 2016 2nd Quarter conference call will be on Thursday, August 4, 2016 at 11:00 a.m. EDT. The dial-in number for the call is (612) 234-9960. A transcript of the call will be posted to the Company's website as soon as it is available after the call.
The Company requests that all parties that have a question that they would like to submit to the Company to please email the inquiry by 10:00 a.m. EDT on August 4, 2016 to SagaIR@sagacom.com. The Company will discuss, during the limited period of the conference call, those inquiries it deems of general relevance and interest. Only inquiries made in compliance with the foregoing will be discussed during the call.
The attached Selected Supplemental Financial Data tables disclose "actual", "same station" and "proforma" information by segment as well as the Company's trailing 12 month consolidated EBITDA. The "actual" amounts reflect our historical financial results and include the results of operations for stations that we did not own for the entire comparable period. The "same station" amounts reflect only the results of operations for stations that we owned for the entire comparable period. The "proforma" amounts assume all acquisitions in 2015 and 2016 occurred as of January 1, 2015.
Saga utilizes certain financial measures that are not calculated in accordance with generally accepted accounting principles (GAAP) to assess its financial performance. Such non-GAAP measures include same station financial information, free cash flow, trailing 12 month consolidated EBITDA, and leverage ratio. These non-GAAP measures are generally recognized by the broadcasting industry as measures of performance and are used by Saga to assess its financial performance including, but not limited to, evaluating individual station and market-level performance, evaluating overall operations, as a primary measure for incentive based compensation of executives and other members of management and as a measure of financial position. Saga's management believes these non-GAAP measures are used by analysts who report on the industry and by investors to provide meaningful comparisons between broadcasting groups, as well as an indicator of their market value. These measures are not measures of liquidity or of performance in accordance with GAAP, and should be viewed as a supplement to and not as a substitute for the results of operations presented on a GAAP basis including net operating revenue, operating income, and net income. Reconciliations for all of the non-GAAP financial measures to the most directly comparable GAAP measure are attached in the Selected Consolidated and Supplemental Financial Data tables.
This press release contains certain forward-looking statements that are based upon current expectations and involve certain risks and uncertainties within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Words such as "believes," "expects," "anticipates," "guidance" and similar expressions are intended to identify forward-looking statements. Key risks, including risks associated with Saga's ability to effectively integrate the stations it acquires and the impact of federal regulation on Saga's business, are described in the reports Saga periodically files with the U.S. Securities and Exchange Commission, including Item 1A of our Annual Report on Form 10-K. Readers should note that these statements may be impacted by several factors, including national and local economic changes and changes in the radio and television broadcast industry in general, as well as Saga's actual performance. Results may vary from those stated herein and Saga undertakes no obligation to update the information contained here.
Saga is a broadcasting company whose business is devoted to acquiring, developing and operating broadcast properties. Saga owns or operates broadcast properties in 26 markets, including 67 FM and 32 AM radio stations, 4 television stations and 5 low-power television stations. For additional information, contact us at (313) 886-7070 or visit our website at www.sagacom.com.
Saga Communications, Inc. | ||||||
Selected Consolidated Financial Data | ||||||
For The Three and Six Months Ended | ||||||
June 30, 2016 and 2015 | ||||||
(amounts in 000's except per share data) | ||||||
(Unaudited) | ||||||
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended | Six Months Ended | ||
|
|
|
| June 30, | June 30, | ||
|
|
|
| 2016 | 2015 | 2016 | 2015 |
Operating Results |
|
|
|
|
| |
Net operating revenue |
| $ 36,438 | $ 34,358 | $ 69,183 | $ 63,419 | |
Station operating expense |
| 25,420 | 24,311 | 50,105 | 47,076 | |
Corporate general and administrative |
| 2,620 | 2,583 | 5,337 | 5,065 | |
Other operating expense |
| 8 | 14 | 8 | 14 | |
Operating income |
| 8,390 | 7,450 | 13,733 | 11,264 | |
Interest expense |
| 189 | 244 | 378 | 485 | |
Other income |
| - | (409) | - | (417) | |
Income before income tax expense |
| 8,201 | 7,615 | 13,355 | 11,196 | |
Income tax expense |
| 3,390 | 3,141 | 5,520 | 4,591 | |
Net income |
| $ 4,811 | $ 4,474 | $ 7,835 | $ 6,605 | |
|
|
|
|
|
|
|
|
Earnings Per Share |
|
|
|
|
| |
|
| Basic |
| $ 0.82 | $ 0.77 | $ 1.34 | $ 1.14 |
|
| Diluted |
| $ 0.82 | $ 0.77 | $ 1.33 | $ 1.13 |
|
|
|
|
|
|
|
|
Weighted average common shares |
| 5,754 | 5,712 | 5,752 | 5,711 | |
Weighted average common and common |
|
|
|
|
| |
|
| equivalent shares |
| 5,763 | 5,757 | 5,761 | 5,759 |
|
|
|
|
|
|
|
|
Free Cash Flow |
|
|
|
|
| |
Net income |
| $ 4,811 | $ 4,474 | $ 7,835 | $ 6,605 | |
Plus: Depreciation and amortization: |
|
|
|
|
| |
|
| Station |
| 1,738 | 1,529 | 3,405 | 3,050 |
|
| Corporate |
| 69 | 77 | 138 | 145 |
Deferred tax provision |
| 915 | 906 | 1,490 | 1,266 | |
Non-cash compensation |
| 530 | 365 | 1,058 | 827 | |
Other operating expense |
| 8 | 14 | 8 | 14 | |
Other income |
| - | (409) | - | (417) | |
Less: Capital expenditures |
| (1,540) | (1,304) | (2,550) | (2,254) | |
Free cash flow |
| $ 6,531 | $ 5,652 | $ 11,384 | $ 9,236 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, | |
|
|
|
|
|
| 2016 | 2015 |
Balance Sheet Data |
|
|
|
|
| |
|
| Working capital |
|
|
| $ 28,790 | $ 38,173 |
|
| Net fixed assets |
|
|
| $ 57,816 | $ 53,900 |
|
| Net intangible assets and other assets |
|
|
| $ 110,741 | $ 93,620 |
|
| Total assets |
|
|
| $ 213,984 | $ 200,299 |
|
| Long-term debt (including current |
|
|
| $ 36,365 | $ 36,078 |
|
| portion of $1,078 and $0, respectively) |
|
|
|
|
|
|
| Stockholders' equity |
|
|
| $ 129,036 | $ 120,476 |
Saga Communications, Inc. | |||||||||
Selected Supplemental Financial Data | |||||||||
For the Three Months Ended | |||||||||
June 30, 2016 and 2015 | |||||||||
(amounts in 000's except per share data) | |||||||||
(Unaudited) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||
|
|
| Three Months Ended |
| Three Months Ended |
| Three Months Ended | |||
|
|
| June 30, |
| June 30, |
| June 30, | |||
|
|
| 2016 | 2015 |
| 2016 | 2015 |
| 2016 | 2015 |
Consolidated |
|
|
|
|
|
|
|
| |
Net operating revenue | $ 36,438 | $ 34,358 |
| $ 34,227 | $ 33,965 |
| $ 36,438 | $ 36,746 | |
Station operating expense | 25,420 | 24,311 |
| 23,952 | 23,957 |
| 25,420 | 25,968 | |
Corporate general and administrative | 2,620 | 2,583 |
| 2,620 | 2,583 |
| 2,620 | 2,583 | |
Other operating expense | 8 | 14 |
| - | 18 |
| 8 | 14 | |
Operating income | 8,390 | 7,450 |
| $ 7,655 | $ 7,407 |
| 8,390 | 8,181 | |
Interest expense | 189 | 244 |
|
|
|
| 189 | 244 | |
Other income | - | (409) |
|
|
|
| - | (409) | |
Income before income tax expense | 8,201 | 7,615 |
|
|
|
| 8,201 | 8,346 | |
Income tax expense | 3,390 | 3,141 |
|
|
|
| 3,390 | 3,441 | |
Net income | $ 4,811 | $ 4,474 |
|
|
|
| $ 4,811 | $ 4,905 | |
Earnings per share: |
|
|
|
|
|
|
|
| |
Basic | $ 0.82 | $ 0.77 |
|
|
|
| $0.84 | $0.86 | |
Diluted | $ 0.82 | $ 0.77 |
|
|
|
| $0.83 | $0.85 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||
|
|
| Three Months Ended |
| Three Months Ended |
| Three Months Ended | |||
|
|
| June 30, |
| June 30, |
| June 30, | |||
|
|
| 2016 | 2015 |
| 2016 | 2015 |
| 2016 | 2015 |
Radio Segment |
|
|
|
|
|
|
|
| |
Net operating revenue | $ 30,866 | $ 29,017 |
| $ 28,655 | $ 28,624 |
| $ 30,866 | $ 31,405 | |
Station operating expense | 21,842 | 20,819 |
| 20,374 | 20,465 |
| 21,842 | 22,476 | |
Other operating expense | 8 | 14 |
| - | 18 |
| 8 | 14 | |
Operating income | $ 9,016 | $ 8,184 |
| $ 8,281 | $ 8,141 |
| $ 9,016 | $ 8,915 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||
|
|
| Three Months Ended |
| Three Months Ended |
| Three Months Ended | |||
|
|
| June 30, |
| June 30, |
| June 30, | |||
|
|
| 2016 | 2015 |
| 2016 | 2015 |
| 2016 | 2015 |
Television Segment |
|
|
|
|
|
|
|
| |
Net operating revenue | $ 5,572 | $ 5,341 |
| $ 5,572 | $ 5,341 |
| $ 5,572 | $ 5,341 | |
Station operating expense | 3,578 | 3,492 |
| 3,578 | 3,492 |
| 3,578 | 3,492 | |
Operating income | $ 1,994 | $ 1,849 |
| $ 1,994 | $ 1,849 |
| $ 1,994 | $ 1,849 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||
|
|
| Three Months Ended |
| Three Months Ended |
| Three Months Ended | |||
|
|
| June 30, |
| June 30, |
| June 30, | |||
|
|
| 2016 | 2015 |
| 2016 | 2015 |
| 2016 | 2015 |
Depreciation and amortization |
|
|
|
|
|
|
|
| |
|
| by segment |
|
|
|
|
|
|
|
|
Radio Segment | $ 1,406 | $ 1,207 |
| $ 1,182 | $ 1,199 |
| $ 1,406 | $ 1,416 | |
Television Segment | 332 | 322 |
| 332 | 322 |
| 332 | 322 | |
Corporate and Other | 69 | 77 |
| 69 | 77 |
| 69 | 77 | |
|
|
| $ 1,807 | $ 1,606 |
| $ 1,583 | $ 1,598 |
| $ 1,807 | $ 1,815 |
|
| |||||||||
(1) Same station includes only the results of stations we owned and operated for the entire comparable period. | |||||||||
(2) Pro Forma results assume all acquisitions in 2015 and 2016 occurred as of January 1, 2015. | |||||||||
Saga Communications, Inc. | |||||||||
Selected Supplemental Financial Data | |||||||||
For the Six Months Ended | |||||||||
June 30, 2016 and 2015 | |||||||||
(amounts in 000's except per share data) | |||||||||
(Unaudited) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||
|
|
| Six Months Ended |
| Six Months Ended |
| Six Months Ended | |||
|
|
| June 30, |
| June 30, |
| June 30, | |||
|
|
| 2016 | 2015 |
| 2016 | 2015 |
| 2016 | 2015 |
Consolidated |
|
|
|
|
|
|
|
| |
Net operating revenue | $ 69,183 | $ 63,419 |
| $ 65,235 | $ 62,956 |
| $ 69,183 | $ 67,761 | |
Station operating expense | 50,105 | 47,076 |
| 47,172 | 46,508 |
| 50,120 | 50,425 | |
Corporate general and administrative | 5,337 | 5,065 |
| 5,337 | 5,065 |
| 5,337 | 5,065 | |
Other operating expense (income), net | 8 | 14 |
| (2) | 10 |
| 8 | 14 | |
Operating income | 13,733 | 11,264 |
| $ 12,728 | $ 11,373 |
| 13,718 | 12,257 | |
Interest expense | 378 | 485 |
|
|
|
| 378 | 485 | |
Other income | - | (417) |
|
|
|
| - | (417) | |
Income before income tax expense | 13,355 | 11,196 |
|
|
|
| 13,340 | 12,189 | |
Income tax expense | 5,520 | 4,591 |
|
|
|
| 5,514 | 4,998 | |
Net income | $ 7,835 | $ 6,605 |
|
|
|
| $ 7,826 | $ 7,191 | |
Earnings per share: |
|
|
|
|
|
|
|
| |
Basic | $ 1.34 | $ 1.14 |
|
|
|
| $1.36 | $1.26 | |
Diluted | $ 1.33 | $ 1.13 |
|
|
|
| $1.36 | $1.25 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||
|
|
| Six Months Ended |
| Six Months Ended |
| Six Months Ended | |||
|
|
| June 30, |
| June 30, |
| June 30, | |||
|
|
| 2016 | 2015 |
| 2016 | 2015 |
| 2016 | 2015 |
Radio Segment |
|
|
|
|
|
|
|
| |
Net operating revenue | $ 58,330 | $ 53,293 |
| $ 54,382 | $ 52,830 |
| 58,330 | 57,635 | |
Station operating expense | 42,982 | 40,241 |
| 40,049 | 39,673 |
| 42,997 | 43,590 | |
Other operating expense (income), net | 5 | 14 |
| (5) | 10 |
| 5 | 14 | |
Operating income | $ 15,343 | $ 13,038 |
| $ 14,338 | $ 13,147 |
| $ 15,328 | $ 14,031 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||
|
|
| Six Months Ended |
| Six Months Ended |
| Six Months Ended | |||
|
|
| June 30, |
| June 30, |
| June 30, | |||
|
|
| 2016 | 2015 |
| 2016 | 2015 |
| 2016 | 2015 |
Television Segment |
|
|
|
|
|
|
|
| |
Net operating revenue | $ 10,853 | $ 10,126 |
| $ 10,853 | $ 10,126 |
| 10,853 | 10,126 | |
Station operating expense | 7,123 | 6,835 |
| 7,123 | 6,835 |
| 7,123 | 6,835 | |
Other operating expense (income), net | 3 | - |
| 3 | - |
| 3 | - | |
Operating income | $ 3,727 | $ 3,291 |
| $ 3,727 | $ 3,291 |
| $ 3,727 | $ 3,291 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||
|
|
| Six Months Ended |
| Six Months Ended |
| Six Months Ended | |||
|
|
| June 30, |
| June 30, |
| June 30, | |||
|
|
| 2016 | 2015 |
| 2016 | 2015 |
| 2016 | 2015 |
Depreciation and amortization |
|
|
|
|
|
|
|
| |
|
| by segment |
|
|
|
|
|
|
|
|
Radio Segment | $ 2,752 | $ 2,381 |
| $ 2,332 | $ 2,365 |
| $ 2,767 | $ 2,797 | |
Television Segment | 653 | 669 |
| 653 | 669 |
| 653 | 669 | |
Corporate and Other | 138 | 145 |
| 138 | 145 |
| 138 | 145 | |
|
|
| $ 3,543 | $ 3,195 |
| $ 3,123 | $ 3,179 |
| $ 3,558 | $ 3,611 |
|
| |||||||||
(1) Same station includes only the results of stations we owned and operated for the entire comparable period. | |||||||||
(2) Pro Forma results assume all acquisitions in 2015 and 2016 occurred as of January 1, 2015. | |||||||||
Saga Communications, Inc. | ||||||||||
Selected Supplemental Financial Data | ||||||||||
June 30, 2016 | ||||||||||
(amounts in 000's except ratios) | ||||||||||
(Unaudited) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Less: |
| Plus: |
|
|
| Trailing |
|
|
| 12 Mos Ended |
| 6 Mos Ended |
| 6 Mos Ended |
| Add: |
| 12 Mos Ended |
|
|
| December 31, |
| June 30, |
| June 30, |
| Proforma |
| June 30, |
|
|
| 2015 |
| 2015 |
| 2016 |
| Acquisitions |
| 2016 |
Trailing 12 Month Consolidated Earnings Before Interest |
|
|
|
|
|
|
|
|
| |
Taxes, Depreciation and Amortization ("EBITDA") (1) |
|
|
|
|
|
|
|
|
| |
Net income | $13,414 |
| $6,605 |
| $7,835 |
| $272 |
| $14,916 | |
Exclusions: |
|
|
|
|
|
|
|
|
| |
|
| Gain (loss) on sale of assets | (541) |
| (14) |
| (8) |
| - |
| (535) |
|
| Gain on insurance claim | 417 |
| 417 |
| - |
| - |
| - |
|
| Impairment of intangible assets | (874) |
| - |
| - |
| - |
| (874) |
|
| Write-off of debt issuance costs | (557) |
| - |
| - |
| - |
| (557) |
|
| Other | 119 |
| 102 |
| 215 |
| - |
| 232 |
Total exclusions | (1,436) |
| 505 |
| 207 |
| - |
| (1,734) | |
Consolidated adjusted net income (1) | 14,850 |
| 6,100 |
| 7,628 |
| 272 |
| 16,650 | |
Plus: Interest expense | 888 |
| 485 |
| 378 |
| - |
| 781 | |
|
| Income tax expense | 9,640 |
| 4,591 |
| 5,520 |
| 189 |
| 10,758 |
|
| Depreciation & amortization expense | 6,824 |
| 3,195 |
| 3,543 |
| 169 |
| 7,341 |
|
| Amortization of television syndicated programming contracts | 637 |
| 321 |
| 312 |
| - |
| 628 |
|
| Non-cash stock based compensation expense | 1,655 |
| 827 |
| 1,058 |
| - |
| 1,886 |
Less: Cash television programming payments | (635) |
| (319) |
| (312) |
| - |
| (628) | |
Trailing twelve month consolidated EBITDA (1) | $33,859 |
| 15,200 |
| $18,127 |
| 630 |
| 37,416 | |
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term debt, including current maturities |
|
|
|
|
|
|
|
| $36,365 | |
Divided by trailing twelve month consolidated EBITDA (1) |
|
|
|
|
|
|
|
| 37,416 | |
Leverage ratio |
|
|
|
|
|
|
|
| 0.97 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | As defined in the Company's credit facility. |
|
|
|
|
|
|
|
|
|
|
| Saga Communications, Inc. | |||||||||||||||
|
| Selected Financial Data Non-GAAP Disclosures | |||||||||||||||
|
| For the Three Months Ended | |||||||||||||||
|
| June 30, 2016 and 2015 | |||||||||||||||
|
| (amounts in 000's) | |||||||||||||||
|
| (Unaudited) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Reconciliation of Actual (historical) Information to Same Station Operating Income | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
| Adjustment |
|
|
|
|
| Adjustment |
|
|
| |||
|
|
| Actual |
| For Acquisitions |
| Same Station |
| Actual |
| For Acquisitions |
| Same Station |
| |||
|
|
| Three Months |
| and Dispositions |
| Three Months |
| Three Months |
| and Dispositions |
| Three Months |
| |||
|
|
| Ended |
| Not Included in |
| Ended |
| Ended |
| Not Included in |
| Ended |
| |||
|
|
| June 30, |
| Entire Comparable |
| June 30, |
| June 30, |
| Entire Comparable |
| June 30, |
| |||
|
|
| 2016 |
| Period |
| 2016 |
| 2015 |
| Period |
| 2015 |
| |||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net operating revenue | $ 36,438 |
| $ (2,211) |
| $ 34,227 |
| $ 34,358 |
| $ (393) |
| $ 33,965 |
| ||||
Station operating expense | 25,420 |
| (1,468) |
| 23,952 |
| 24,311 |
| (354) |
| 23,957 |
| ||||
Corporate general and administrative | 2,620 |
| - |
| 2,620 |
| 2,583 |
| - |
| 2,583 |
| ||||
Other operating expense | 8 |
| (8) |
| - |
| 14 |
| 4 |
| 18 |
| ||||
Operating income | $ 8,390 |
| $ (735) |
| $ 7,655 |
| $ 7,450 |
| $ (43) |
| $ 7,407 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Depreciation and amortization | $ 1,807 |
| $ (224) |
| $ 1,583 |
| $ 1,606 |
| $ (8) |
| $ 1,598 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
| Adjustment |
|
|
|
|
| Adjustment |
|
|
| |||
|
|
| Actual |
| For Acquisitions |
| Same Station |
| Actual |
| For Acquisitions |
| Same Station |
| |||
|
|
| Three Months |
| and Dispositions |
| Three Months |
| Three Months |
| and Dispositions |
| Three Months |
| |||
|
|
| Ended |
| Not Included in |
| Ended |
| Ended |
| Not Included in |
| Ended |
| |||
|
|
| June 30, |
| Entire Comparable |
| June 30, |
| June 30, |
| Entire Comparable |
| June 30, |
| |||
|
|
| 2016 |
| Period |
| 2016 |
| 2015 |
| Period |
| 2015 |
| |||
Radio Segment |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net operating revenue | $ 30,866 |
| $ (2,211) |
| $ 28,655 |
| $ 29,017 |
| $ (393) |
| $ 28,624 |
| ||||
Station operating expense | 21,842 |
| (1,468) |
| 20,374 |
| 20,819 |
| (354) |
| 20,465 |
| ||||
Other operating expense | 8 |
| (8) |
| - |
| 14 |
| 4 |
| 18 |
| ||||
Operating income | $ 9,016 |
| $ (735) |
| $ 8,281 |
| $ 8,184 |
| $ (43) |
| $ 8,141 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Depreciation and amortization | $ 1,406 |
| $ (224) |
| $ 1,182 |
| $ 1,207 |
| $ (8) |
| $ 1,199 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
| Adjustment |
|
|
|
|
| Adjustment |
|
|
| |||
|
|
| Actual |
| For Acquisitions |
| Same Station |
| Actual |
| For Acquisitions |
| Same Station |
| |||
|
|
| Three Months |
| and Dispositions |
| Three Months |
| Three Months |
| and Dispositions |
| Three Months |
| |||
|
|
| Ended |
| Not Included in |
| Ended |
| Ended |
| Not Included in |
| Ended |
| |||
|
|
| June 30, |
| Entire Comparable |
| June 30, |
| June 30, |
| Entire Comparable |
| June 30, |
| |||
|
|
| 2016 |
| Period |
| 2016 |
| 2015 |
| Period |
| 2015 |
| |||
Television Segment |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net operating revenue | $ 5,572 |
| $ - |
| $ 5,572 |
| $ 5,341 |
| $ - |
| $ 5,341 |
| ||||
Station operating expense | 3,578 |
| - |
| 3,578 |
| 3,492 |
| - |
| 3,492 |
| ||||
Operating income | $ 1,994 |
| $ - |
| $ 1,994 |
| $ 1,849 |
| $ - |
| $ 1,849 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Depreciation and amortization | $ 332 |
| $ - |
| $ 332 |
| $ 322 |
| $ - |
| $ 322 |
| ||||
|
| Saga Communications, Inc. | |||||||||||||||
|
| Selected Financial Data Non-GAAP Disclosures | |||||||||||||||
|
| For the Six Months Ended | |||||||||||||||
|
| June 30, 2016 and 2015 | |||||||||||||||
|
| (amounts in 000's) | |||||||||||||||
|
| (Unaudited) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Reconciliation of Actual (historical) Information to Same Station Operating Income | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
| Adjustment |
|
|
|
|
| Adjustment |
|
|
| |||
|
|
| Actual |
| For Acquisitions |
| Same Station |
| Actual |
| For Acquisitions |
| Same Station |
| |||
|
|
| Six Months |
| and Dispositions |
| Six Months |
| Six Months |
| and Dispositions |
| Six Months |
| |||
|
|
| Ended |
| Not Included in |
| Ended |
| Ended |
| Not Included in |
| Ended |
| |||
|
|
| June 30, |
| Entire Comparable |
| June 30, |
| June 30, |
| Entire Comparable |
| June 30, |
| |||
|
|
| 2016 |
| Period |
| 2016 |
| 2015 |
| Period |
| 2015 |
| |||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net operating revenue | $ 69,183 |
| $ (3,948) |
| $ 65,235 |
| $ 63,419 |
| $ (463) |
| $ 62,956 |
| ||||
Station operating expense | 50,105 |
| (2,933) |
| 47,172 |
| 47,076 |
| (568) |
| 46,508 |
| ||||
Corporate general and administrative | 5,337 |
| - |
| 5,337 |
| 5,065 |
| - |
| 5,065 |
| ||||
Other operating expense (income), net | 8 |
| (10) |
| (2) |
| 14 |
| (4) |
| 10 |
| ||||
Operating income | $ 13,733 |
| $ (1,005) |
| $ 12,728 |
| $ 11,264 |
| $ 109 |
| $ 11,373 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Depreciation and amortization | $ 3,543 |
| $ (420) |
| $ 3,123 |
| $ 3,195 |
| $ (16) |
| $ 3,179 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
| Adjustment |
|
|
|
|
| Adjustment |
|
|
| |||
|
|
| Actual |
| For Acquisitions |
| Same Station |
| Actual |
| For Acquisitions |
| Same Station |
| |||
|
|
| Six Months |
| and Dispositions |
| Six Months |
| Six Months |
| and Dispositions |
| Six Months |
| |||
|
|
| Ended |
| Not Included in |
| Ended |
| Ended |
| Not Included in |
| Ended |
| |||
|
|
| June 30, |
| Entire Comparable |
| June 30, |
| June 30, |
| Entire Comparable |
| June 30, |
| |||
|
|
| 2016 |
| Period |
| 2016 |
| 2015 |
| Period |
| 2015 |
| |||
Radio Segment |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net operating revenue | $ 58,330 |
| $ (3,948) |
| $ 54,382 |
| $ 53,293 |
| $ (463) |
| $ 52,830 |
| ||||
Station operating expense | 42,982 |
| (2,933) |
| 40,049 |
| 40,241 |
| (568) |
| 39,673 |
| ||||
Other operating expense (income), net | 5 |
| (10) |
| (5) |
| 14 |
| (4) |
| 10 |
| ||||
Operating income | $ 15,343 |
| $ (1,005) |
| $ 14,338 |
| $ 13,038 |
| $ 109 |
| $ 13,147 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Depreciation and amortization | $ 2,752 |
| $ (420) |
| $ 2,332 |
| $ 2,381 |
| $ (16) |
| $ 2,365 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
| Adjustment |
|
|
|
|
| Adjustment |
|
|
| |||
|
|
| Actual |
| For Acquisitions |
| Same Station |
| Actual |
| For Acquisitions |
| Same Station |
| |||
|
|
| Six Months |
| and Dispositions |
| Six Months |
| Six Months |
| and Dispositions |
| Six Months |
| |||
|
|
| Ended |
| Not Included in |
| Ended |
| Ended |
| Not Included in |
| Ended |
| |||
|
|
| June 30, |
| Entire Comparable |
| June 30, |
| June 30, |
| Entire Comparable |
| June 30, |
| |||
|
|
| 2016 |
| Period |
| 2016 |
| 2015 |
| Period |
| 2015 |
| |||
Television Segment |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net operating revenue | $ 10,853 |
| $ - |
| $ 10,853 |
| $ 10,126 |
| $ - |
| $ 10,126 |
| ||||
Station operating expense | 7,123 |
| - |
| 7,123 |
| 6,835 |
| - |
| 6,835 |
| ||||
Other operating expense (income), net | 3 |
| - |
| 3 |
| - |
| - |
| - |
| ||||
Operating income | $ 3,727 |
| $ - |
| $ 3,727 |
| $ 3,291 |
| $ - |
| $ 3,291 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Depreciation and amortization | $ 653 |
| $ - |
| $ 653 |
| $ 669 |
| $ - |
| $ 669 |
| ||||
CONTACT: Samuel D. Bush, 313/886-7070