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)) |
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 February 28, 2008 |
Item 2.02. | Results of Operations and Financial Condition. |
Item 9.01. | Financial Statements and Exhibits. |
99.1
|
Press Release dated February 28, 2008. |
SAGA COMMUNICATIONS, INC. |
||||
Dated: February 28, 2008 | By: | /s/ Samuel D. Bush | ||
Samuel D. Bush | ||||
Senior Vice President, Chief Financial Officer and Treasurer |
||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Operating Results |
||||||||||||||||
Net operating revenue |
$ | 37,501 | $ | 38,219 | $ | 144,023 | $ | 142,946 | ||||||||
Station operating expense |
27,316 | 27,563 | 106,302 | 104,396 | ||||||||||||
Corporate general and administrative |
2,606 | 2,165 | 9,800 | 8,870 | ||||||||||||
Other operating income |
| (312 | ) | | (312 | ) | ||||||||||
Operating income |
7,579 | 8,803 | 27,921 | 29,992 | ||||||||||||
Interest expense |
2,093 | 2,372 | 8,954 | 9,379 | ||||||||||||
Other expense (income), net |
131 | 145 | 273 | (500 | ) | |||||||||||
Income before income tax |
5,355 | 6,286 | 18,694 | 21,113 | ||||||||||||
Income tax expense |
2,222 | 2,615 | 7,690 | 8,665 | ||||||||||||
Net income |
$ | 3,133 | $ | 3,671 | $ | 11,004 | $ | 12,448 | ||||||||
Earnings per share |
||||||||||||||||
Basic |
$ | 0.16 | $ | 0.18 | $ | 0.55 | $ | 0.61 | ||||||||
Diluted |
$ | 0.16 | $ | 0.18 | $ | 0.55 | $ | 0.61 | ||||||||
Weighted average common shares |
20,118 | 20,227 | 20,091 | 20,442 | ||||||||||||
Weighted average common shares and
common shares equivalents |
20,132 | 20,241 | 20,115 | 20,458 | ||||||||||||
Free Cash Flow |
||||||||||||||||
Net income |
$ | 3,133 | $ | 3,671 | $ | 11,004 | $ | 12,448 | ||||||||
Plus: Depreciation and amortization: |
||||||||||||||||
Station |
2,135 | 2,177 | 7,982 | 7,961 | ||||||||||||
Corporate |
58 | 50 | 204 | 194 | ||||||||||||
Deferred tax provision |
1,983 | 2,073 | 5,144 | 5,183 | ||||||||||||
Non-cash compensation |
375 | 326 | 1,366 | 1,310 | ||||||||||||
Other expense (income), net |
131 | 145 | 273 | (500 | ) | |||||||||||
Less: Capital expenditures |
(3,672 | ) | (3,668 | ) | (9,852 | ) | (10,504 | ) | ||||||||
Free cash flow |
$ | 4,143 | $ | 4,774 | $ | 16,121 | $ | 16,092 | ||||||||
Balance Sheet Data |
||||||||||||||||
Working capital |
$ | 24,075 | $ | 21,617 | ||||||||||||
Net fixed assets |
76,217 | 73,658 | ||||||||||||||
Net intangible assets and other assets |
220,045 | 210,044 | ||||||||||||||
Total assets |
337,644 | 322,641 | ||||||||||||||
Long term debt (including current
portion of $0 and $0, respectively) |
129,911 | 133,911 | ||||||||||||||
Stockholders equity |
149,076 | 136,236 |
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 37,501 | $ | 38,219 | $ | 37,225 | $ | 38,219 | $ | 37,537 | $ | 38,582 | ||||||||||||
Station operating expense |
27,316 | 27,563 | 27,091 | 27,563 | 27,352 | 27,864 | ||||||||||||||||||
Corporate general and administrative |
2,606 | 2,165 | 2,606 | 2,165 | 2,606 | 2,165 | ||||||||||||||||||
Other operating income |
| (312 | ) | | (312 | ) | | (312 | ) | |||||||||||||||
Operating income |
7,579 | 8,803 | $ | 7,528 | $ | 8,803 | 7,579 | 8,865 | ||||||||||||||||
Interest expense |
2,093 | 2,372 | 2,093 | 2,372 | ||||||||||||||||||||
Other expense (income), net |
131 | 145 | 131 | 145 | ||||||||||||||||||||
Income tax expense |
2,222 | 2,615 | 2,222 | 2,641 | ||||||||||||||||||||
Net income |
$ | 3,133 | $ | 3,671 | $ | 3,133 | $ | 3,707 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 0.16 | $ | 0.18 | $ | 0.16 | $ | 0.18 | ||||||||||||||||
Diluted |
$ | 0.16 | $ | 0.18 | $ | 0.16 | $ | 0.18 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 32,956 | $ | 33,174 | $ | 32,680 | $ | 33,174 | $ | 32,992 | $ | 33,537 | ||||||||||||
Station operating expense |
23,702 | 23,952 | 23,477 | 23,952 | 23,738 | 24,253 | ||||||||||||||||||
Other operating income |
| (312 | ) | | (312 | ) | | (312 | ) | |||||||||||||||
Operating income |
$ | 9,254 | $ | 9,534 | $ | 9,203 | $ | 9,534 | $ | 9,254 | $ | 9,596 | ||||||||||||
- |
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 4,545 | $ | 5,045 | $ | 4,545 | $ | 5,045 | $ | 4,545 | $ | 5,045 | ||||||||||||
Station operating expense |
3,614 | 3,611 | 3,614 | 3,611 | 3,614 | 3,611 | ||||||||||||||||||
Operating income |
$ | 931 | $ | 1,434 | $ | 931 | $ | 1,434 | $ | 931 | $ | 1,434 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||||||||||
Radio Segment |
$ | 1,710 | $ | 1,719 | $ | 1,653 | $ | 1,719 | $ | 1,723 | $ | 1,770 | ||||||||||||
Television Segment |
425 | 458 | 425 | 458 | 425 | 458 | ||||||||||||||||||
Corporate and Other |
58 | 50 | 58 | 50 | 58 | 50 | ||||||||||||||||||
$ | 2,193 | $ | 2,227 | $ | 2,136 | $ | 2,227 | $ | 2,206 | $ | 2,278 | |||||||||||||
(1) | Pro Forma results assume all acquisitions and dispositions in 2006 and 2007 occurred as of January 1, 2006. |
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 144,023 | $ | 142,946 | $ | 142,948 | $ | 142,867 | $ | 144,982 | $ | 144,446 | ||||||||||||
Station operating expense |
106,302 | 104,396 | 105,409 | 104,129 | 107,159 | 105,626 | ||||||||||||||||||
Corporate general and administrative |
9,800 | 8,870 | 9,800 | 8,870 | 9,800 | 8,870 | ||||||||||||||||||
Other operating income |
| (312 | ) | | (312 | ) | | (312 | ) | |||||||||||||||
Operating income |
27,921 | 29,992 | $ | 27,739 | $ | 30,180 | 28,023 | 30,262 | ||||||||||||||||
Interest expense |
8,954 | 9,379 | 8,954 | 9,379 | ||||||||||||||||||||
Other expense (income), net |
273 | (500 | ) | 273 | (500 | ) | ||||||||||||||||||
Income tax expense |
7,690 | 8,665 | 7,732 | 8,776 | ||||||||||||||||||||
Net income |
$ | 11,004 | $ | 12,448 | $ | 11,064 | $ | 12,607 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 0.55 | $ | 0.61 | $ | 0.55 | $ | 0.62 | ||||||||||||||||
Diluted |
$ | 0.55 | $ | 0.61 | $ | 0.55 | $ | 0.62 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 126,596 | $ | 125,274 | $ | 125,521 | $ | 125,195 | $ | 127,555 | $ | 126,774 | ||||||||||||
Station operating expense |
92,162 | 90,627 | 91,269 | 90,360 | 93,019 | 91,857 | ||||||||||||||||||
Other operating income |
| (312 | ) | | (312 | ) | | (312 | ) | |||||||||||||||
Operating income |
$ | 34,434 | $ | 34,959 | $ | 34,252 | $ | 35,147 | $ | 34,536 | $ | 35,229 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 17,427 | $ | 17,672 | $ | 17,427 | $ | 17,672 | $ | 17,427 | $ | 17,672 | ||||||||||||
Station operating expense |
14,140 | 13,769 | 14,140 | 13,769 | 14,140 | 13,769 | ||||||||||||||||||
Operating income |
$ | 3,287 | $ | 3,903 | $ | 3,287 | $ | 3,903 | $ | 3,287 | $ | 3,903 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||||||||||
Radio Segment |
$ | 6,363 | $ | 6,288 | $ | 6,153 | $ | 6,231 | $ | 6,548 | $ | 6,519 | ||||||||||||
Television Segment |
1,619 | 1,673 | 1,619 | 1,673 | 1,619 | 1,673 | ||||||||||||||||||
Corporate and Other |
204 | 194 | 204 | 194 | 204 | 194 | ||||||||||||||||||
$ | 8,186 | $ | 8,155 | $ | 7,976 | $ | 8,098 | $ | 8,371 | $ | 8,386 | |||||||||||||
(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 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||||||||
Consolidated |
||||||||||||||||||||||||||||||||
Net operating revenue |
$ | 32,193 | $ | 31,543 | $ | 38,752 | $ | 38,131 | $ | 36,500 | $ | 36,190 | $ | 37,537 | $ | 38,582 | ||||||||||||||||
Station operating expense |
26,284 | 25,020 | 27,284 | 26,674 | 26,239 | 26,068 | 27,352 | 27,864 | ||||||||||||||||||||||||
Corporate general and administrative |
2,316 | 1,981 | 2,606 | 2,499 | 2,272 | 2,225 | 2,606 | 2,165 | ||||||||||||||||||||||||
Other operating income |
| | | | | | | (312 | ) | |||||||||||||||||||||||
Operating income |
3,593 | 4,542 | 8,862 | 8,958 | 7,989 | 7,897 | 7,579 | 8,865 | ||||||||||||||||||||||||
Interest expense |
2,297 | 2,277 | 2,281 | 2,355 | 2,283 | 2,375 | 2,093 | 2,372 | ||||||||||||||||||||||||
Other expense (income), net |
35 | (355 | ) | 47 | (215 | ) | 60 | (75 | ) | 131 | 145 | |||||||||||||||||||||
Income tax expense |
509 | 1,074 | 2,686 | 2,783 | 2,315 | 2,278 | 2,222 | 2,641 | ||||||||||||||||||||||||
Net income |
$ | 752 | $ | 1,546 | $ | 3,848 | $ | 4,035 | $ | 3,331 | $ | 3,319 | $ | 3,133 | $ | 3,707 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||||||||||
Basic |
$ | 0.04 | $ | 0.08 | $ | 0.19 | $ | 0.20 | $ | 0.17 | $ | 0.16 | $ | 0.16 | $ | 0.18 | ||||||||||||||||
Diluted |
$ | 0.04 | $ | 0.08 | $ | 0.19 | $ | 0.20 | $ | 0.17 | $ | 0.16 | $ | 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 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||||||||||
Net operating revenue |
$ | 28,203 | $ | 27,632 | $ | 34,174 | $ | 33,804 | $ | 32,186 | $ | 31,801 | $ | 32,992 | $ | 33,537 | ||||||||||||||||
Station operating expense |
22,802 | 21,732 | 23,723 | 23,265 | 22,756 | 22,607 | 23,738 | 24,253 | ||||||||||||||||||||||||
Other operating income |
| | | | | | | (312 | ) | |||||||||||||||||||||||
Operating income |
$ | 5,401 | $ | 5,900 | $ | 10,451 | $ | 10,539 | $ | 9,430 | $ | 9,194 | $ | 9,254 | $ | 9,596 | ||||||||||||||||
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 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | |||||||||||||||||||||||||
Television Segment |
||||||||||||||||||||||||||||||||
Net operating revenue |
$ | 3,990 | $ | 3,911 | $ | 4,578 | $ | 4,327 | $ | 4,314 | $ | 4,389 | $ | 4,545 | $ | 5,045 | ||||||||||||||||
Station operating expense |
3,482 | 3,288 | 3,561 | 3,409 | 3,483 | 3,461 | 3,614 | 3,611 | ||||||||||||||||||||||||
Operating income |
$ | 508 | $ | 623 | $ | 1,017 | $ | 918 | $ | 831 | $ | 928 | $ | 931 | $ | 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 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | ||||||||||||||||||||||||||
Depreciation and amortization
by segment |
|||||||||||||||||||||||||||||||||
Radio Segment |
$ | 1,566 | $ | 1,599 | $ | 1,599 | $ | 1,596 | $ | 1,660 | $ | 1,554 | $ | 1,723 | $ | 1,770 | |||||||||||||||||
Television Segment |
389 | 392 | 400 | 414 | 405 | 409 | 425 | 458 | |||||||||||||||||||||||||
Corporate and Other |
47 | 48 | 51 | 48 | 48 | 48 | 58 | 50 | |||||||||||||||||||||||||
$ | 2,002 | $ | 2,039 | $ | 2,050 | $ | 2,058 | $ | 2,113 | $ | 2,011 | $ | 2,206 | $ | 2,278 | ||||||||||||||||||
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 | |||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2007 | Period | 2007 | 2006 | Period | 2006 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 37,501 | $ | (276 | ) | $ | 37,225 | $ | 38,219 | | $ | 38,219 | ||||||||||||
Station operating expense |
27,316 | (225 | ) | 27,091 | 27,563 | | 27,563 | |||||||||||||||||
Corporate general and
administrative |
2,606 | | 2,606 | 2,165 | | 2,165 | ||||||||||||||||||
Other operating income |
| | | (312 | ) | | (312 | ) | ||||||||||||||||
Operating income |
$ | 7,579 | $ | (51 | ) | $ | 7,528 | $ | 8,803 | | $ | 8,803 | ||||||||||||
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 | |||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2007 | Period | 2007 | 2006 | Period | 2006 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 32,956 | $ | (276 | ) | $ | 32,680 | $ | 33,174 | | $ | 33,174 | ||||||||||||
Station operating expense |
23,702 | (225 | ) | 23,477 | 23,952 | | 23,952 | |||||||||||||||||
Other operating income |
| | | (312 | ) | | (312 | ) | ||||||||||||||||
Operating income |
$ | 9,254 | $ | (51 | ) | $ | 9,203 | $ | 9,534 | | $ | 9,534 | ||||||||||||
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 | |||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2007 | Period | 2007 | 2006 | Period | 2006 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 4,545 | | $ | 4,545 | $ | 5,045 | | $ | 5,045 | ||||||||||||||
Station operating expense |
3,614 | | 3,614 | 3,611 | | 3,611 | ||||||||||||||||||
Operating income |
$ | 931 | | $ | 931 | $ | 1,434 | | $ | 1,434 | ||||||||||||||
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 | |||||||||||||||||||
Ended | Not Included in | Ended | Ended | Not Included in | Ended | |||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2007 | Period | 2007 | 2006 | Period | 2006 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 144,023 | $ | (1,075 | ) | $ | 142,948 | $ | 142,946 | $ | (79 | ) | $ | 142,867 | ||||||||||
Station operating expense |
106,302 | (893 | ) | 105,409 | 104,396 | (267 | ) | 104,129 | ||||||||||||||||
Corporate general and
administrative |
9,800 | | 9,800 | 8,870 | | 8,870 | ||||||||||||||||||
Other operating income |
| | | (312 | ) | | (312 | ) | ||||||||||||||||
Operating income |
$ | 27,921 | $ | (182 | ) | $ | 27,739 | $ | 29,992 | $ | 188 | $ | 30,180 | |||||||||||
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 | |||||||||||||||||||
Ended | Not Included in | Ended | Ended | Not Included in | Ended | |||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2007 | Period | 2007 | 2006 | Period | 2006 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 126,596 | $ | (1,075 | ) | $ | 125,521 | $ | 125,274 | $ | (79 | ) | $ | 125,195 | ||||||||||
Station operating expense |
92,162 | (893 | ) | 91,269 | 90,627 | (267 | ) | 90,360 | ||||||||||||||||
Other operating income |
| | | (312 | ) | | (312 | ) | ||||||||||||||||
Operating income |
$ | 34,434 | $ | (182 | ) | $ | 34,252 | $ | 34,959 | $ | 188 | $ | 35,147 | |||||||||||
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 | |||||||||||||||||||
Ended | Not Included in | Ended | Ended | Not Included in | Ended | |||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2007 | Period | 2007 | 2006 | Period | 2006 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 17,427 | | $ | 17,427 | $ | 17,672 | | $ | 17,672 | ||||||||||||||
Station operating expense |
14,140 | | 14,140 | 13,769 | | 13,769 | ||||||||||||||||||
Operating income |
$ | 3,287 | | $ | 3,287 | $ | 3,903 | | $ | 3,903 | ||||||||||||||