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 | ||||||||
INDEX OF EXHIBITS | ||||||||
EX-99.1 PRESS RELEASE DATED MAY 9, 2007 |
99.1 | Press Release dated May 9, 2007. |
SAGA COMMUNICATIONS, INC. |
||||
Dated: May 9, 2007 | By: | Samuel D. Bush | ||
Samuel D. Bush | ||||
Senior Vice President, Chief Financial Officer and Treasurer |
Three Months Ended | ||||||||
March 31, | ||||||||
2007 | 2006 | |||||||
Operating Results |
||||||||
Net operating revenue |
$ | 31,883 | $ | 31,191 | ||||
Station operating expense |
25,995 | 24,703 | ||||||
Corporate general and administrative |
2,316 | 1,981 | ||||||
Operating income |
3,572 | 4,507 | ||||||
Interest expense |
2,297 | 2,277 | ||||||
Other expense (income), net |
35 | (355 | ) | |||||
Income before income tax |
1,240 | 2,585 | ||||||
Income tax expense |
500 | 1,060 | ||||||
Net income |
$ | 740 | $ | 1,525 | ||||
Earnings per share |
||||||||
Basic |
$ | 0.04 | $ | 0.07 | ||||
Diluted |
$ | 0.04 | $ | 0.07 | ||||
Weighted average common shares |
20,221 | 20,480 | ||||||
Weighted average common shares and
common shares equivalents |
20,242 | 20,503 | ||||||
Free Cash Flow |
||||||||
Net income
|
$ | 740 | $ | 1,525 | ||||
Plus: Depreciation and amortization: |
||||||||
Station |
1,895 | 1,931 | ||||||
Corporate |
47 | 48 | ||||||
Deferred tax provision |
270 | 460 | ||||||
Non-cash compensation |
286 | 230 | ||||||
Other expense (income), net |
35 | (355 | ) | |||||
Less: Capital expenditures |
(2,414 | ) | (1,967 | ) | ||||
Free cash flow |
$ | 859 | $ | 1,872 | ||||
Balance Sheet Data |
||||||||
Working capital |
$ | 18,544 | $ | 24,222 | ||||
Net fixed assets |
74,146 | 69,621 | ||||||
Net intangible assets and other assets |
211,929 | 206,116 | ||||||
Total assets |
318,564 | 312,061 | ||||||
Long term debt (including current
portion of $0 and $0, respectively) |
131,911 | 141,911 | ||||||
Stockholders equity |
137,306 | 127,610 |
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
March 31, | March 31, | March 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 31,883 | $ | 31,191 | $ | 31,814 | $ | 31,191 | $ | 31,883 | $ | 31,191 | ||||||||||||
Station operating expense |
25,995 | 24,703 | 25,894 | 24,703 | 25,995 | 24,703 | ||||||||||||||||||
Corporate general and administrative |
2,316 | 1,981 | 2,316 | 1,981 | 2,316 | 1,981 | ||||||||||||||||||
Operating income |
3,572 | 4,507 | $ | 3,604 | $ | 4,507 | 3,572 | 4,507 | ||||||||||||||||
Interest expense |
2,297 | 2,277 | 2,297 | 2,277 | ||||||||||||||||||||
Other expense (income), net |
35 | (355 | ) | 35 | (355 | ) | ||||||||||||||||||
Income tax expense |
500 | 1,060 | 500 | 1,060 | ||||||||||||||||||||
Net income |
$ | 740 | $ | 1,525 | $ | 740 | $ | 1,525 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 0.04 | $ | 0.07 | $ | 0.04 | $ | 0.07 | ||||||||||||||||
Diluted |
$ | 0.04 | $ | 0.07 | $ | 0.04 | $ | 0.07 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
March 31, | March 31, | March 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 27,893 | $ | 27,280 | $ | 27,824 | $ | 27,280 | $ | 27,893 | $ | 27,280 | ||||||||||||
Station operating expense |
22,513 | 21,415 | 22,412 | 21,415 | 22,513 | 21,415 | ||||||||||||||||||
Operating income |
$ | 5,380 | $ | 5,865 | $ | 5,412 | $ | 5,865 | $ | 5,380 | $ | 5,865 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
March 31, | March 31, | March 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 3,990 | $ | 3,911 | $ | 3,990 | $ | 3,911 | $ | 3,990 | $ | 3,911 | ||||||||||||
Station operating expense |
3,482 | 3,288 | 3,482 | 3,288 | 3,482 | 3,288 | ||||||||||||||||||
Operating income |
$ | 508 | $ | 623 | $ | 508 | $ | 623 | $ | 508 | $ | 623 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
March 31, | March 31, | March 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Depreciation and Amortization
by Segment |
||||||||||||||||||||||||
Radio Segment |
$ | 1,506 | $ | 1,539 | $ | 1,473 | $ | 1,539 | $ | 1,506 | $ | 1,539 | ||||||||||||
Television Segment |
389 | 392 | 389 | 392 | 389 | 392 | ||||||||||||||||||
Corporate and Other |
47 | 48 | 47 | 48 | 47 | 48 | ||||||||||||||||||
$ | 1,942 | $ | 1,979 | $ | 1,909 | $ | 1,979 | $ | 1,942 | $ | 1,979 | |||||||||||||
(1) | Pro Forma results assume all acquisitions and dispositions in 2006 and 2007 occurred as of January 1, 2006. |
Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | |||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||
March 31, | June 30, | September 30, | December 31, | |||||||||||||||||
2007 | 2006 | 2006 | 2006 | 2006 | ||||||||||||||||
Consolidated |
||||||||||||||||||||
Net operating revenue |
$ | 31,883 | $ | 31,191 | $ | 37,745 | $ | 35,791 | $ | 38,219 | ||||||||||
Station operating expense |
25,995 | 24,703 | 26,369 | 25,761 | 27,563 | |||||||||||||||
Corporate general and administrative |
2,316 | 1,981 | 2,499 | 2,225 | 2,165 | |||||||||||||||
Other operating income |
| | | | (312 | ) | ||||||||||||||
Operating income |
3,572 | 4,507 | 8,877 | 7,805 | 8,803 | |||||||||||||||
Interest expense |
2,297 | 2,277 | 2,355 | 2,375 | 2,372 | |||||||||||||||
Other expense (income), net |
35 | (355 | ) | (215 | ) | (75 | ) | 145 | ||||||||||||
Income tax expense |
500 | 1,060 | 2,749 | 2,241 | 2,615 | |||||||||||||||
Net income |
$ | 740 | $ | 1,525 | $ | 3,988 | $ | 3,264 | $ | 3,671 | ||||||||||
Earnings per share: |
||||||||||||||||||||
Basic |
$ | 0.04 | $ | 0.07 | $ | 0.19 | $ | 0.16 | $ | 0.18 | ||||||||||
Diluted |
$ | 0.04 | $ | 0.07 | $ | 0.19 | $ | 0.16 | $ | 0.18 | ||||||||||
Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | |||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||
March 31, | June 30, | September 30, | December 31, | |||||||||||||||||
2007 | 2006 | 2006 | 2006 | 2006 | ||||||||||||||||
Radio Segment |
||||||||||||||||||||
Net operating revenue |
$ | 27,893 | $ | 27,280 | $ | 33,418 | $ | 31,402 | $ | 33,174 | ||||||||||
Station operating expense |
22,513 | 21,415 | 22,960 | 22,300 | 23,952 | |||||||||||||||
Other operating income |
| | | | (312 | ) | ||||||||||||||
Operating income |
$ | 5,380 | $ | 5,865 | $ | 10,458 | $ | 9,102 | $ | 9,534 | ||||||||||
Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | |||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||
March 31, | June 30, | September 30, | December 31, | |||||||||||||||||
2007 | 2006 | 2006 | 2006 | 2006 | ||||||||||||||||
Television Segment |
||||||||||||||||||||
Net operating revenue |
$ | 3,990 | $ | 3,911 | $ | 4,327 | $ | 4,389 | $ | 5,045 | ||||||||||
Station operating expense |
3,482 | 3,288 | 3,409 | 3,461 | 3,611 | |||||||||||||||
Operating income |
$ | 508 | $ | 623 | $ | 918 | $ | 928 | $ | 1,434 | ||||||||||
Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | Pro Forma (1) | |||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||
March 31, | June 30, | September 30, | December 31, | |||||||||||||||||
2007 | 2006 | 2006 | 2006 | 2006 | ||||||||||||||||
Depreciation and Amortization
by Segment |
||||||||||||||||||||
Radio Segment |
$ | 1,506 | $ | 1,539 | $ | 1,536 | $ | 1,494 | $ | 1,719 | ||||||||||
Television Segment |
389 | 392 | 414 | 409 | 458 | |||||||||||||||
Corporate and Other |
47 | 48 | 48 | 48 | 50 | |||||||||||||||
$ | 1,942 | $ | 1,979 | $ | 1,998 | $ | 1,951 | $ | 2,227 | |||||||||||
(1) | Pro Forma results assume all acquisitions and dispositions in 2006 and 2007 occurred as of January 1, 2006. |
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 | |||||||||||||||||||
March 31, | Entire Comparable | March 31, | March 31, | Entire Comparable | March 31, | |||||||||||||||||||
2007 | Period | 2007 | 2006 | Period | 2006 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 31,883 | $ | (69 | ) | $ | 31,814 | $ | 31,191 | | $ | 31,191 | ||||||||||||
Station operating expense |
25,995 | (101 | ) | 25,894 | 24,703 | | 24,703 | |||||||||||||||||
Corporate general and administrative |
2,316 | | 2,316 | 1,981 | | 1,981 | ||||||||||||||||||
Operating income |
$ | 3,572 | $ | 32 | $ | 3,604 | $ | 4,507 | | $ | 4,507 | |||||||||||||
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 | |||||||||||||||||||
March 31, | Entire Comparable | March 31, | March 31, | Entire Comparable | March 31, | |||||||||||||||||||
2007 | Period | 2007 | 2006 | Period | 2006 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 27,893 | $ | (69 | ) | $ | 27,824 | $ | 27,280 | | $ | 27,280 | ||||||||||||
Station operating expense |
22,513 | (101 | ) | 22,412 | 21,415 | | 21,415 | |||||||||||||||||
Operating income |
$ | 5,380 | $ | 32 | $ | 5,412 | $ | 5,865 | | $ | 5,865 | |||||||||||||
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 | |||||||||||||||||||
March 31, | Entire Comparable | March 31, | March 31, | Entire Comparable | March 31, | |||||||||||||||||||
2007 | Period | 2007 | 2006 | Period | 2006 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 3,990 | | $ | 3,990 | $ | 3,911 | | $ | 3,911 | ||||||||||||||
Station operating expense |
3,482 | | 3,482 | 3,288 | | 3,288 | ||||||||||||||||||
Operating income |
$ | 508 | | $ | 508 | $ | 623 | | $ | 623 | ||||||||||||||