Delaware (State or other jurisdiction of incorporation) |
1-11588 (Commission File Number) |
38-3042953 (IRS Employer Identification No.) |
73 Kercheval Avenue Grosse Pointe Farms, MI (Address of Principal Executive Offices) |
48236 (Zip Code) |
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)) |
SAGA COMMUNICATIONS, INC. |
||||
Dated: August 6, 2009 | By: | /s/ Samuel D. Bush | ||
Samuel D. Bush | ||||
Senior Vice President, Chief Financial Officer and Treasurer |
Exhibit No. | Description | |||
99.1 | Press Release dated August 6, 2009. |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2009 | 2008 | 2009 | 2008 | ||||||||||||||
Operating Results |
|||||||||||||||||
Net operating revenue |
$ | 31,637 | $ | 37,342 | $ | 57,761 | $ | 68,874 | |||||||||
Station operating expense |
23,295 | 27,246 | 47,235 | 52,667 | |||||||||||||
Corporate general and administrative |
2,158 | 2,574 | 4,225 | 5,126 | |||||||||||||
Gain on asset exchange |
| (224 | ) | | (224 | ) | |||||||||||
Operating income |
6,184 | 7,746 | 6,301 | 11,305 | |||||||||||||
Interest expense |
1,430 | 1,876 | 2,203 | 3,871 | |||||||||||||
Other expense (income), net |
(28 | ) | 7 | (32 | ) | 27 | |||||||||||
Income before income tax |
4,782 | 5,863 | 4,130 | 7,407 | |||||||||||||
Income tax expense |
2,108 | 2,403 | 1,818 | 3,037 | |||||||||||||
Net income |
$ | 2,674 | $ | 3,460 | $ | 2,312 | $ | 4,370 | |||||||||
Earnings per share |
|||||||||||||||||
Basic |
$ | 0.63 | $ | 0.70 | $ | 0.55 | $ | 0.88 | |||||||||
Diluted |
$ | 0.63 | $ | 0.70 | $ | 0.55 | $ | 0.88 | |||||||||
Weighted average common shares |
4,226 | 4,950 | 4,192 | 4,983 | |||||||||||||
Weighted average common shares and
common shares equivalents |
4,227 | 4,951 | 4,193 | 4,984 | |||||||||||||
Free Cash Flow |
|||||||||||||||||
Net income |
$ | 2,674 | $ | 3,460 | $ | 2,312 | $ | 4,370 | |||||||||
Plus: Depreciation and amortization: |
|||||||||||||||||
Station |
2,180 | 2,196 | 4,377 | 4,153 | |||||||||||||
Corporate |
48 | 53 | 109 | 106 | |||||||||||||
Deferred tax provision |
2,253 | 1,524 | 2,038 | 1,926 | |||||||||||||
Non-cash compensation |
343 | 354 | 670 | 720 | |||||||||||||
Gain on asset exchange |
| (224 | ) | | (224 | ) | |||||||||||
Other expense (income), net |
(28 | ) | 7 | (32 | ) | 27 | |||||||||||
Less: Capital expenditures |
(1,509 | ) | (1,479 | ) | (2,574 | ) | (3,525 | ) | |||||||||
Free cash flow |
$ | 5,961 | $ | 5,891 | $ | 6,900 | $ | 7,553 | |||||||||
Balance Sheet Data |
|||||||||||||||||
Working capital |
$ | 11,682 | $ | 22,936 | |||||||||||||
Net fixed assets |
71,508 | 75,846 | |||||||||||||||
Net intangible assets and other assets |
113,687 | 228,975 | |||||||||||||||
Total assets |
223,982 | 344,392 | |||||||||||||||
Long-term debt (including current
portion of $13,428 and $1,061, respectively) |
133,428 | 134,411 | |||||||||||||||
Stockholders equity |
68,275 | 151,381 |
As-Reported | Same Station | |||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Consolidated |
||||||||||||||||
Net operating revenue |
$ | 31,637 | $ | 37,342 | $ | 31,253 | $ | 37,342 | ||||||||
Station operating expense |
23,295 | 27,246 | 23,123 | 27,246 | ||||||||||||
Corporate general and administrative |
2,158 | 2,574 | 2,158 | 2,574 | ||||||||||||
Gain on asset exchange |
| (224 | ) | | (224 | ) | ||||||||||
Operating income |
6,184 | 7,746 | $ | 5,972 | $ | 7,746 | ||||||||||
Interest expense |
1,430 | 1,876 | ||||||||||||||
Other expense (income), net |
(28 | ) | 7 | |||||||||||||
Income tax expense |
2,108 | 2,403 | ||||||||||||||
Net income |
$ | 2,674 | $ | 3,460 | ||||||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | 0.63 | $ | 0.70 | ||||||||||||
Diluted |
$ | 0.63 | $ | 0.70 | ||||||||||||
As-Reported | Same Station | |||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Radio Segment |
||||||||||||||||
Net operating revenue |
$ | 27,530 | $ | 32,629 | $ | 27,146 | $ | 32,629 | ||||||||
Station operating expense |
19,694 | 23,398 | 19,522 | 23,398 | ||||||||||||
Operating income |
$ | 7,836 | $ | 9,231 | $ | 7,624 | $ | 9,231 | ||||||||
As-Reported | Same Station | |||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Television Segment |
||||||||||||||||
Net operating revenue |
$ | 4,107 | $ | 4,713 | $ | 4,107 | $ | 4,713 | ||||||||
Station operating expense |
3,601 | 3,848 | 3,601 | 3,848 | ||||||||||||
Gain on asset exchange |
| (224 | ) | | (224 | ) | ||||||||||
Operating income |
$ | 506 | $ | 1,089 | $ | 506 | $ | 1,089 | ||||||||
As-Reported | Same Station | |||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||
Radio Segment |
$ | 1,516 | $ | 1,591 | $ | 1,510 | $ | 1,591 | ||||||||
Television Segment |
664 | 605 | 664 | 605 | ||||||||||||
Corporate and Other |
48 | 53 | 48 | 53 | ||||||||||||
$ | 2,228 | $ | 2,249 | $ | 2,222 | $ | 2,249 | |||||||||
As-Reported | Same Station | |||||||||||||||
Six Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Consolidated |
||||||||||||||||
Net operating revenue |
$ | 57,761 | $ | 68,874 | $ | 57,189 | $ | 68,874 | ||||||||
Station operating expense |
47,235 | 52,667 | 46,914 | 52,667 | ||||||||||||
Corporate general and administrative |
4,225 | 5,126 | 4,225 | 5,126 | ||||||||||||
Gain on asset exchange |
| (224 | ) | | (224 | ) | ||||||||||
Operating income |
6,301 | 11,305 | $ | 6,050 | $ | 11,305 | ||||||||||
Interest expense |
2,203 | 3,871 | ||||||||||||||
Other expense (income), net |
(32 | ) | 27 | |||||||||||||
Income tax expense |
1,818 | 3,037 | ||||||||||||||
Net income |
$ | 2,312 | $ | 4,370 | ||||||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | 0.55 | $ | 0.88 | ||||||||||||
Diluted |
$ | 0.55 | $ | 0.88 | ||||||||||||
As-Reported | Same Station | |||||||||||||||
Six Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Radio Segment |
||||||||||||||||
Net operating revenue |
$ | 50,227 | $ | 60,010 | $ | 49,655 | $ | 60,010 | ||||||||
Station operating expense |
40,011 | 45,311 | 39,690 | 45,311 | ||||||||||||
Operating income |
$ | 10,216 | $ | 14,699 | $ | 9,965 | $ | 14,699 | ||||||||
As-Reported | Same Station | |||||||||||||||
Six Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Television Segment |
||||||||||||||||
Net operating revenue |
$ | 7,534 | $ | 8,864 | $ | 7,534 | $ | 8,864 | ||||||||
Station operating expense |
7,224 | 7,356 | 7,224 | 7,356 | ||||||||||||
Gain on asset exchange |
| (224 | ) | | (224 | ) | ||||||||||
Operating income |
$ | 310 | $ | 1,732 | $ | 310 | $ | 1,732 | ||||||||
As-Reported | Same Station | |||||||||||||||
Six Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||
Radio Segment |
$ | 3,047 | $ | 3,153 | $ | 3,035 | $ | 3,153 | ||||||||
Television Segment |
1,330 | 1,000 | 1,330 | 1,000 | ||||||||||||
Corporate and Other |
109 | 106 | 109 | 106 | ||||||||||||
$ | 4,486 | $ | 4,259 | $ | 4,474 | $ | 4,259 | |||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | 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, | |||||||||||||||||||
2009 | Period | 2009 | 2008 | Period | 2008 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 31,637 | $ | (384 | ) | $ | 31,253 | $ | 37,342 | | $ | 37,342 | ||||||||||||
Station operating expense |
23,295 | (172 | ) | 23,123 | 27,246 | | 27,246 | |||||||||||||||||
Corporate general and administrative |
2,158 | | 2,158 | 2,574 | | 2,574 | ||||||||||||||||||
Gain on asset exchange |
| | | (224 | ) | | (224 | ) | ||||||||||||||||
Operating income |
$ | 6,184 | $ | (212 | ) | $ | 5,972 | $ | 7,746 | | $ | 7,746 | ||||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | 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, | |||||||||||||||||||
2009 | Period | 2009 | 2008 | Period | 2008 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 27,530 | $ | (384 | ) | $ | 27,146 | $ | 32,629 | | $ | 32,629 | ||||||||||||
Station operating expense |
19,694 | (172 | ) | 19,522 | 23,398 | | 23,398 | |||||||||||||||||
Operating income |
$ | 7,836 | $ | (212 | ) | $ | 7,624 | $ | 9,231 | | $ | 9,231 | ||||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | 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, | |||||||||||||||||||
2009 | Period | 2009 | 2008 | Period | 2008 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 4,107 | | $ | 4,107 | $ | 4,713 | | $ | 4,713 | ||||||||||||||
Station operating expense |
3,601 | | 3,601 | 3,848 | | 3,848 | ||||||||||||||||||
Gain on asset exchange |
| | | (224 | ) | | (224 | ) | ||||||||||||||||
Operating income |
$ | 506 | | $ | 506 | $ | 1,089 | | $ | 1,089 | ||||||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | 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, | |||||||||||||||||||
2009 | Period | 2009 | 2008 | Period | 2008 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 57,761 | $ | (572 | ) | $ | 57,189 | $ | 68,874 | | $ | 68,874 | ||||||||||||
Station operating expense |
47,235 | (321 | ) | 46,914 | 52,667 | | 52,667 | |||||||||||||||||
Corporate general and
administrative |
4,225 | | 4,225 | 5,126 | | 5,126 | ||||||||||||||||||
Gain on asset exchange |
| | | (224 | ) | | (224 | ) | ||||||||||||||||
Operating income |
$ | 6,301 | $ | (251 | ) | $ | 6,050 | $ | 11,305 | | $ | 11,305 | ||||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | 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, | |||||||||||||||||||
2009 | Period | 2009 | 2008 | Period | 2008 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 50,227 | $ | (572 | ) | $ | 49,655 | $ | 60,010 | | $ | 60,010 | ||||||||||||
Station operating expense |
40,011 | (321 | ) | 39,690 | 45,311 | | 45,311 | |||||||||||||||||
Operating income |
$ | 10,216 | $ | (251 | ) | $ | 9,965 | $ | 14,699 | | $ | 14,699 | ||||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | 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, | |||||||||||||||||||
2009 | Period | 2009 | 2008 | Period | 2008 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 7,534 | | $ | 7,534 | $ | 8,864 | | $ | 8,864 | ||||||||||||||
Station operating expense |
7,224 | | 7,224 | 7,356 | | 7,356 | ||||||||||||||||||
Gain on asset exchange |
| | | (224 | ) | | (224 | ) | ||||||||||||||||
Operating income |
$ | 310 | | $ | 310 | $ | 1,732 | | $ | 1,732 | ||||||||||||||