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) |
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 | ||||||||
Item 9.01. Financial Statements and Exhibits | ||||||||
SIGNATURES | ||||||||
EX-99.1 Press Release dated February 27, 2007 |
99.1
|
Press Release dated February 27, 2007. |
SAGA COMMUNICATIONS, INC. |
||||
Dated: February 27, 2007 | By: | Samuel D. Bush | ||
Samuel D. Bush | ||||
Senior Vice President,
Chief Financial Officer and Treasurer |
||||
Exhibit No. | Description | |
99.1
|
Press Release dated February 27, 2007. |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Operating Results |
||||||||||||||||
Net Operating Revenue |
$ | 38,219 | $ | 35,445 | $ | 142,946 | $ | 140,790 | ||||||||
Station operating expense |
27,563 | 26,947 | 104,396 | 104,411 | ||||||||||||
Corporate general and administrative |
2,165 | 2,114 | 8,870 | 8,174 | ||||||||||||
Other operating income |
(312 | ) | | (312 | ) | | ||||||||||
Impairment of intangible assets |
| 1,168 | | 1,168 | ||||||||||||
Operating income |
8,803 | 5,216 | 29,992 | 27,037 | ||||||||||||
Interest expense |
2,372 | 2,075 | 9,379 | 7,586 | ||||||||||||
Other (income) expense, net |
145 | 1,165 | (500 | ) | 2,668 | |||||||||||
Income before income tax |
6,286 | 1,976 | 21,113 | 16,783 | ||||||||||||
Income tax expense |
2,615 | 87 | 8,665 | 6,217 | ||||||||||||
Net income |
$ | 3,671 | $ | 1,889 | $ | 12,448 | $ | 10,566 | ||||||||
Earnings per share |
||||||||||||||||
Basic |
$ | 0.18 | $ | 0.09 | $ | 0.61 | $ | 0.52 | ||||||||
Diluted |
$ | 0.18 | $ | 0.09 | $ | 0.61 | $ | 0.51 | ||||||||
Weighted average common shares |
20,227 | 20,459 | 20,442 | 20,482 | ||||||||||||
Weighted average common shares and
common shares equivalents |
20,241 | 20,546 | 20,458 | 20,675 | ||||||||||||
Free Cash Flow |
||||||||||||||||
Net Income |
$ | 3,671 | $ | 1,889 | $ | 12,448 | $ | 10,566 | ||||||||
Plus: Depreciation and amortization: |
||||||||||||||||
Station |
2,177 | 2,350 | 7,961 | 8,841 | ||||||||||||
Corporate |
50 | 50 | 194 | 199 | ||||||||||||
Deferred tax provision |
2,073 | (45 | ) | 5,183 | 3,590 | |||||||||||
Non-cash compensation |
326 | 92 | 1,310 | 286 | ||||||||||||
Impairment of intangible assets |
| 1,168 | | 1,168 | ||||||||||||
Other (income) expense, net |
145 | 1,165 | (500 | ) | 2,668 | |||||||||||
Less: Capital expenditures |
(3,668 | ) | (1,372 | ) | (10,504 | ) | (10,426 | ) | ||||||||
Free cash flow |
$ | 4,774 | $ | 5,297 | $ | 16,092 | $ | 16,892 | ||||||||
Balance Sheet Data |
||||||||||||||||
Working capital |
$ | 21,617 | $ | 22,618 | ||||||||||||
Net fixed assets |
73,658 | 69,669 | ||||||||||||||
Net intangible assets and other assets |
210,044 | 205,434 | ||||||||||||||
Total assets |
322,641 | 318,865 | ||||||||||||||
Long term debt (including current
portion of $0 and $7,000,
respectively) |
133,911 | 148,911 | ||||||||||||||
Stockholders equity |
136,236 | 125,824 |
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
Consolidated | December 31, | December 31, | December 31, | |||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 38,219 | $ | 35,445 | $ | 38,154 | $ | 35,445 | $ | 38,219 | $ | 35,445 | ||||||||||||
Station operating expense |
27,563 | 26,947 | 27,446 | 26,947 | 27,563 | 26,947 | ||||||||||||||||||
Corporate general and administrative |
2,165 | 2,114 | 2,165 | 2,114 | 2,165 | 2,114 | ||||||||||||||||||
Other operating income |
(312 | ) | | (312 | ) | | (312 | ) | | |||||||||||||||
Impairment of intangible assets |
| 1,168 | | 1,168 | 1,168 | |||||||||||||||||||
Operating income |
8,803 | 5,216 | $ | 8,855 | $ | 5,216 | 8,803 | 5,216 | ||||||||||||||||
Interest expense |
2,372 | 2,075 | 2,372 | 2,075 | ||||||||||||||||||||
Other (income) expense, net |
145 | 1,165 | 145 | 1,165 | ||||||||||||||||||||
Income tax expense |
2,615 | 87 | 2,615 | 87 | ||||||||||||||||||||
Net income |
$ | 3,671 | $ | 1,889 | $ | 3,671 | $ | 1,889 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 0.18 | $ | 0.09 | $ | 0.18 | $ | 0.09 | ||||||||||||||||
Diluted |
$ | 0.18 | $ | 0.09 | $ | 0.18 | $ | 0.09 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
Radio Segment | December 31, | December 31, | December 31, | |||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 33,174 | $ | 31,357 | $ | 33,109 | $ | 31,357 | $ | 33,174 | $ | 31,357 | ||||||||||||
Station operating expense |
23,952 | 23,514 | 23,835 | 23,514 | 23,952 | 23,514 | ||||||||||||||||||
Other operating income |
(312 | ) | | (312 | ) | | (312 | ) | | |||||||||||||||
Impairment of intangible assets |
| 890 | | 890 | | 890 | ||||||||||||||||||
Operating income |
$ | 9,534 | $ | 6,953 | $ | 9,586 | $ | 6,953 | $ | 9,534 | $ | 6,953 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
Television Segment | December 31, | December 31, | December 31, | |||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 5,045 | $ | 4,088 | $ | 5,045 | $ | 4,088 | $ | 5,045 | $ | 4,088 | ||||||||||||
Station operating expense |
3,611 | 3,433 | 3,611 | 3,433 | 3,611 | 3,433 | ||||||||||||||||||
Impairment of intangible assets |
| 278 | | 278 | | 278 | ||||||||||||||||||
Operating income |
$ | 1,434 | $ | 377 | $ | 1,434 | $ | 377 | $ | 1,434 | $ | 377 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
Depreciation and amortization | December 31, | December 31, | December 31, | |||||||||||||||||||||
by segment |
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | ||||||||||||||||||
Radio Segment |
$ | 1,719 | $ | 1,894 | $ | 1,711 | $ | 1,894 | $ | 1,719 | $ | 1,894 | ||||||||||||
Television Segment |
458 | 456 | 458 | 456 | 458 | 456 | ||||||||||||||||||
Corporate and Other |
50 | 50 | 50 | 50 | 50 | 50 | ||||||||||||||||||
$ | 2,227 | $ | 2,400 | $ | 2,219 | $ | 2,400 | $ | 2,227 | $ | 2,400 | |||||||||||||
(1) | Pro Forma results assume all acquisitions and dispositions in 2005 and 2006 occurred as of January 1, 2005. |
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
Consolidated | December 31, | December 31, | December 31, | |||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 142,946 | $ | 140,790 | $ | 140,128 | $ | 139,022 | $ | 142,946 | $ | 141,803 | ||||||||||||
Station operating expense |
104,396 | 104,411 | 101,902 | 102,898 | 104,396 | 105,368 | ||||||||||||||||||
Corporate general and administrative |
8,870 | 8,174 | 8,870 | 8,174 | 8,870 | 8,174 | ||||||||||||||||||
Other operating income |
(312 | ) | | (312 | ) | | (312 | ) | | |||||||||||||||
Impairment of intangible assets |
| 1,168 | | 1,168 | | 1,168 | ||||||||||||||||||
Operating income |
29,992 | 27,037 | $ | 29,668 | $ | 26,782 | 29,992 | 27,093 | ||||||||||||||||
Interest expense |
9,379 | 7,586 | 9,379 | 7,806 | ||||||||||||||||||||
Other
(income) expense, net |
(500 | ) | 2,668 | (500 | ) | 2,653 | ||||||||||||||||||
Income tax expense |
8,665 | 6,217 | 8,665 | 6,160 | ||||||||||||||||||||
Net income |
$ | 12,448 | $ | 10,566 | $ | 12,448 | $ | 10,474 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 0.61 | $ | 0.52 | $ | 0.61 | $ | 0.51 | ||||||||||||||||
Diluted |
$ | 0.61 | $ | 0.51 | $ | 0.61 | $ | 0.50 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
Radio Segment | December 31, | December 31, | December 31, | |||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 125,274 | $ | 125,597 | $ | 122,456 | $ | 123,829 | $ | 125,274 | $ | 126,610 | ||||||||||||
Station operating expense |
90,627 | 90,967 | 88,133 | 89,454 | 90,627 | 91,924 | ||||||||||||||||||
Other operating income |
(312 | ) | | (312 | ) | | (312 | ) | | |||||||||||||||
Impairment of intangible assets |
| 890 | | 890 | | 890 | ||||||||||||||||||
Operating income |
$ | 34,959 | $ | 33,740 | $ | 34,635 | $ | 33,485 | $ | 34,959 | $ | 33,796 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
Television Segment | December 31, | December 31, | December 31, | |||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 17,672 | $ | 15,193 | $ | 17,672 | $ | 15,193 | $ | 17,672 | $ | 15,193 | ||||||||||||
Station operating expense |
13,769 | 13,444 | 13,769 | 13,444 | 13,769 | 13,444 | ||||||||||||||||||
Impairment of intangible assets |
| 278 | | 278 | | 278 | ||||||||||||||||||
Operating income |
$ | 3,903 | $ | 1,471 | $ | 3,903 | $ | 1,471 | $ | 3,903 | $ | 1,471 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
Depreciation and amortization | December 31, | December 31, | December 31, | |||||||||||||||||||||
by segment |
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | ||||||||||||||||||
Radio Segment |
$ | 6,288 | $ | 7,075 | $ | 5,934 | $ | 6,748 | $ | 6,288 | $ | 7,305 | ||||||||||||
Television Segment |
1,673 | 1,766 | 1,673 | 1,766 | 1,673 | 1,766 | ||||||||||||||||||
Corporate and Other |
194 | 199 | 194 | 199 | 194 | 199 | ||||||||||||||||||
$ | 8,155 | $ | 9,040 | $ | 7,801 | $ | 8,713 | $ | 8,155 | $ | 9,270 | |||||||||||||
(1) | Pro Forma results assume all acquisitions and dispositions in 2005 and 2006 occurred as of January 1, 2005. |
Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | |||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||
Consolidated | March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||||||||
Net operating revenue |
$ | 31,191 | $ | 32,397 | $ | 37,745 | $ | 38,000 | $ | 35,791 | $ | 35,961 | $ | 38,219 | $ | 35,445 | ||||||||||||||||
Station operating expense |
24,703 | 25,281 | 26,369 | 27,030 | 25,761 | 26,110 | 27,563 | 26,947 | ||||||||||||||||||||||||
Corporate general and
administrative |
1,981 | 1,778 | 2,499 | 2,348 | 2,225 | 1,934 | 2,165 | 2,114 | ||||||||||||||||||||||||
Other operating income |
| | | | | | (312 | ) | | |||||||||||||||||||||||
Impairment of intangible
assets |
| | | | | | | 1,168 | ||||||||||||||||||||||||
Operating income |
4,507 | 5,338 | 8,877 | 8,622 | 7,805 | 7,917 | 8,803 | 5,216 | ||||||||||||||||||||||||
Interest expense |
2,277 | 1,755 | 2,355 | 1,894 | 2,375 | 2,082 | 2,372 | 2,075 | ||||||||||||||||||||||||
Other (income) expense, net |
(355 | ) | 57 | (215 | ) | 1,466 | (75 | ) | (35 | ) | 145 | 1,165 | ||||||||||||||||||||
Income tax expense |
1,060 | 1,447 | 2,749 | 2,196 | 2,241 | 2,430 | 2,615 | 87 | ||||||||||||||||||||||||
Net income |
$ | 1,525 | $ | 2,079 | $ | 3,988 | $ | 3,066 | $ | 3,264 | $ | 3,440 | $ | 3,671 | $ | 1,889 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||||||||||
Basic |
$ | 0.07 | $ | 0.10 | $ | 0.19 | $ | 0.15 | $ | 0.16 | $ | 0.17 | $ | 0.18 | $ | 0.09 | ||||||||||||||||
Diluted |
$ | 0.07 | $ | 0.10 | $ | 0.19 | $ | 0.15 | $ | 0.16 | $ | 0.17 | $ | 0.18 | $ | 0.09 | ||||||||||||||||
Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | |||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||
Radio Segment | March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||||||||
Net operating revenue |
$ | 27,280 | $ | 28,939 | $ | 33,418 | $ | 34,051 | $ | 31,402 | $ | 32,263 | $ | 33,174 | $ | 31,357 | ||||||||||||||||
Station operating expense |
21,415 | 21,992 | 22,960 | 23,690 | 22,300 | 22,728 | 23,952 | 23,514 | ||||||||||||||||||||||||
Other operating income |
| | | | | | (312 | ) | | |||||||||||||||||||||||
Impairment of intangible
assets |
| | | | | | | 890 | ||||||||||||||||||||||||
Operating income |
$ | 5,865 | $ | 6,947 | $ | 10,458 | $ | 10,361 | $ | 9,102 | $ | 9,535 | $ | 9,534 | $ | 6,953 | ||||||||||||||||
Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | |||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||
Television Segment | March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||||||||
Net operating revenue |
$ | 3,911 | $ | 3,458 | $ | 4,327 | $ | 3,949 | $ | 4,389 | $ | 3,698 | $ | 5,045 | $ | 4,088 | ||||||||||||||||
Station operating expense |
3,288 | 3,289 | 3,409 | 3,340 | 3,461 | 3,382 | 3,611 | 3,433 | ||||||||||||||||||||||||
Impairment of intangible
assets |
| | | | | | | 278 | ||||||||||||||||||||||||
Operating income |
$ | 623 | $ | 169 | $ | 918 | $ | 609 | $ | 928 | $ | 316 | $ | 1,434 | $ | 377 | ||||||||||||||||
Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | |||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||
Depreciation and amortization | March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||||
by segment |
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | 2006 | 2005 | ||||||||||||||||||||||||
Radio Segment |
$ | 1,539 | $ | 1,791 | $ | 1,536 | $ | 1,808 | $ | 1,494 | $ | 1,812 | $ | 1,719 | $ | 1,894 | ||||||||||||||||
Television Segment |
392 | 442 | 414 | 422 | 409 | 446 | 458 | 456 | ||||||||||||||||||||||||
Corporate and Other |
48 | 50 | 48 | 49 | 48 | 50 | 50 | 50 | ||||||||||||||||||||||||
$ | 1,979 | $ | 2,283 | $ | 1,998 | $ | 2,279 | $ | 1,951 | $ | 2,308 | $ | 2,227 | $ | 2,400 | |||||||||||||||||
(1) | Pro Forma results assume all acquisitions and dispositions in 2005 and 2006 occurred as of January 1, 2005. |
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 | |||||||||||||||||||
Consolidated | Ended | Not Included in | Ended | Ended | Not Included in | Ended | ||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2006 | Period | 2006 | 2005 | Period | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 38,219 | $ | (65 | ) | $ | 38,154 | $ | 35,445 | | $ | 35,445 | ||||||||||||
Station operating expense |
27,563 | (117 | ) | 27,446 | 26,947 | | 26,947 | |||||||||||||||||
Corporate general and
administrative |
2,165 | | 2,165 | 2,114 | | 2,114 | ||||||||||||||||||
Other operating income |
(312 | ) | | (312 | ) | | | | ||||||||||||||||
Impairment of intangible
assets |
0 | | | 1,168 | | 1,168 | ||||||||||||||||||
Operating income |
$ | 8,803 | $ | 52 | $ | 8,855 | $ | 5,216 | $ | 0 | $ | 5,216 | ||||||||||||
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 | |||||||||||||||||||
Radio Segment | Ended | Not Included in | Ended | Ended | Not Included in | Ended | ||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2006 | Period | 2006 | 2005 | Period | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 33,174 | $ | (65 | ) | $ | 33,109 | $ | 31,357 | | $ | 31,357 | ||||||||||||
Station operating expense |
23,952 | (117 | ) | 23,835 | 23,514 | | 23,514 | |||||||||||||||||
Other operating income |
(312 | ) | | (312 | ) | | | | ||||||||||||||||
Impairment of intangible
assets |
| | | 890 | | 890 | ||||||||||||||||||
Operating income |
$ | 9,534 | $ | 52 | $ | 9,586 | $ | 6,953 | $ | 0 | $ | 6,953 | ||||||||||||
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 | |||||||||||||||||||
Television Segment | Ended | Not Included in | Ended | Ended | Not Included in | Ended | ||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2006 | Period | 2006 | 2005 | Period | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 5,045 | | $ | 5,045 | $ | 4,088 | | $ | 4,088 | ||||||||||||||
Station operating expense |
3,611 | | 3,611 | 3,433 | | 3,433 | ||||||||||||||||||
Impairment of intangible
assets |
| | | 278 | | 278 | ||||||||||||||||||
Operating income |
$ | 1,434 | | $ | 1,434 | $ | 377 | | $ | 377 | ||||||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | For Acquisitions | Same Station | |||||||||||||||||||
Twelve Months | and Dispositions | Twelve Months | Twelve Months | and Dispositions | Twelve Months | |||||||||||||||||||
Consolidated | Ended | Not Included in | Ended | Ended | Not Included in | Ended | ||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2006 | Period | 2006 | 2005 | Period | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 142,946 | $ | (2,818 | ) | $ | 140,128 | $ | 140,790 | $ | (1,768 | ) | $ | 139,022 | ||||||||||
Station operating expense |
104,396 | (2,494 | ) | 101,902 | 104,411 | (1,513 | ) | 102,898 | ||||||||||||||||
Corporate general and
administrative |
8,870 | | 8,870 | 8,174 | | 8,174 | ||||||||||||||||||
Other operating income |
(312 | ) | | (312 | ) | | | | ||||||||||||||||
Impairment of intangible assets |
| | | 1,168 | | 1,168 | ||||||||||||||||||
Operating income |
$ | 29,992 | $ | (324 | ) | $ | 29,668 | $ | 27,037 | $ | (255 | ) | $ | 26,782 | ||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | For Acquisitions | Same Station | |||||||||||||||||||
Twelve Months | and Dispositions | Twelve Months | Twelve Months | and Dispositions | Twelve Months | |||||||||||||||||||
Radio Segment | Ended | Not Included in | Ended | Ended | Not Included in | Ended | ||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2006 | Period | 2006 | 2005 | Period | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 125,274 | $ | (2,818 | ) | $ | 122,456 | $ | 125,597 | $ | (1,768 | ) | $ | 123,829 | ||||||||||
Station operating expense |
90,627 | (2,494 | ) | 88,133 | 90,967 | (1,513 | ) | 89,454 | ||||||||||||||||
Other operating income |
(312 | ) | | (312 | ) | | | | ||||||||||||||||
Impairment of intangible assets |
| | | 890 | | 890 | ||||||||||||||||||
Operating income |
$ | 34,959 | $ | (324 | ) | $ | 34,635 | $ | 33,740 | $ | (255 | ) | $ | 33,485 | ||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | For Acquisitions | Same Station | |||||||||||||||||||
Twelve Months | and Dispositions | Twelve Months | Twelve Months | and Dispositions | Twelve Months | |||||||||||||||||||
Television Segment | Ended | Not Included in | Ended | Ended | Not Included in | Ended | ||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2006 | Period | 2006 | 2005 | Period | 2005 | |||||||||||||||||||
Net operating revenue |
$ | 17,672 | | $ | 17,672 | $ | 15,193 | | $ | 15,193 | ||||||||||||||
Station operating expense |
13,769 | | 13,769 | 13,444 | | 13,444 | ||||||||||||||||||
Impairment of intangible assets |
| | | 278 | | 278 | ||||||||||||||||||
Operating income |
$ | 3,903 | | $ | 3,903 | $ | 1,471 | | $ | 1,471 | ||||||||||||||