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)) |
SAGA COMMUNICATIONS, INC. |
||||
Dated: May 8, 2008 | By: | /s/ Samuel D. Bush | ||
Samuel D. Bush | ||||
Senior Vice President, Chief Financial Officer and Treasurer |
Exhibit No. | Description | |
99.1
|
Press Release dated May 8, 2008. |
Three Months Ended | ||||||||
March 31, | ||||||||
2008 | 2007 | |||||||
Operating Results |
||||||||
Net operating revenue |
$ | 31,532 | $ | 31,883 | ||||
Station operating expense |
25,421 | 25,995 | ||||||
Corporate general and administrative |
2,552 | 2,316 | ||||||
Operating income |
3,559 | 3,572 | ||||||
Interest expense |
1,995 | 2,297 | ||||||
Other expense, net |
20 | 35 | ||||||
Income before income tax |
1,544 | 1,240 | ||||||
Income tax expense |
634 | 500 | ||||||
Net income |
$ | 910 | $ | 740 | ||||
Earnings per share |
||||||||
Basic |
$ | 0.05 | $ | 0.04 | ||||
Diluted |
$ | 0.05 | $ | 0.04 | ||||
Weighted average common shares |
20,078 | 20,221 | ||||||
Weighted average common shares and common shares equivalents |
20,087 | 20,242 | ||||||
Free Cash Flow |
||||||||
Net income |
$ | 910 | $ | 740 | ||||
Plus: Depreciation and amortization: |
||||||||
Station |
1,957 | 1,895 | ||||||
Corporate |
53 | 47 | ||||||
Deferred tax provision |
402 | 270 | ||||||
Non-cash compensation |
366 | 286 | ||||||
Other expense (income), net |
20 | 35 | ||||||
Less: Capital expenditures |
(2,046 | ) | (2,414 | ) | ||||
Free cash flow |
$ | 1,662 | $ | 859 | ||||
Balance Sheet Data |
||||||||
Working capital |
$ | 18,838 | $ | 18,544 | ||||
Net fixed assets |
76,358 | 74,146 | ||||||
Net intangible assets and other assets |
228,981 | 211,929 | ||||||
Total assets |
338,455 | 318,564 | ||||||
Long term debt (including current
portion of $1,061 and $0, respectively) |
134,411 | 131,911 | ||||||
Stockholders equity |
149,168 | 137,306 |
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
March 31, | March 31, | March 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 31,532 | $ | 31,883 | $ | 31,233 | $ | 31,883 | $ | 31,532 | $ | 32,193 | ||||||||||||
Station operating expense |
25,421 | 25,995 | 25,193 | 25,995 | 25,421 | 26,284 | ||||||||||||||||||
Corporate general and administrative |
2,552 | 2,316 | 2,552 | 2,316 | 2,552 | 2,316 | ||||||||||||||||||
Operating income |
3,559 | 3,572 | $ | 3,488 | $ | 3,572 | 3,559 | 3,593 | ||||||||||||||||
Interest expense |
1,995 | 2,297 | 1,995 | 2,297 | ||||||||||||||||||||
Other expense, net |
20 | 35 | 20 | 35 | ||||||||||||||||||||
Income tax expense |
634 | 500 | 634 | 509 | ||||||||||||||||||||
Net income |
$ | 910 | $ | 740 | $ | 910 | $ | 752 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 0.05 | $ | 0.04 | $ | 0.05 | $ | 0.04 | ||||||||||||||||
Diluted |
$ | 0.05 | $ | 0.04 | $ | 0.05 | $ | 0.04 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
March 31, | March 31, | March 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 27,381 | $ | 27,893 | $ | 27,082 | $ | 27,893 | $ | 27,381 | $ | 28,203 | ||||||||||||
Station operating expense |
21,913 | 22,513 | 21,685 | 22,513 | 21,913 | 22,802 | ||||||||||||||||||
Operating income |
$ | 5,468 | $ | 5,380 | $ | 5,397 | $ | 5,380 | $ | 5,468 | $ | 5,401 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
March 31, | March 31, | March 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 4,151 | $ | 3,990 | $ | 4,151 | $ | 3,990 | $ | 4,151 | $ | 3,990 | ||||||||||||
Station operating expense |
3,508 | 3,482 | 3,508 | 3,482 | 3,508 | 3,482 | ||||||||||||||||||
Operating income |
$ | 643 | $ | 508 | $ | 643 | $ | 508 | $ | 643 | $ | 508 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
March 31, | March 31, | March 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||||||||||
Radio Segment |
$ | 1,562 | $ | 1,506 | $ | 1,533 | $ | 1,506 | $ | 1,562 | $ | 1,566 | ||||||||||||
Television Segment |
395 | 389 | 395 | 389 | 395 | 389 | ||||||||||||||||||
Corporate and Other |
53 | 47 | 53 | 47 | 53 | 47 | ||||||||||||||||||
$ | 2,010 | $ | 1,942 | $ | 1,981 | $ | 1,942 | $ | 2,010 | $ | 2,002 | |||||||||||||
(1) | Pro Forma results assume all acquisitions and dispositions in 2007 and 2008 occurred as of January 1, 2007. |
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, | |||||||||||||||||
2008 | 2007 | 2007 | 2007 | 2007 | ||||||||||||||||
Consolidated |
||||||||||||||||||||
Net operating
revenue |
$ | 31,532 | $ | 32,193 | $ | 38,752 | $ | 36,500 | $ | 37,537 | ||||||||||
Station operating
expense |
25,421 | 26,284 | 27,284 | 26,239 | 27,352 | |||||||||||||||
Corporate general
and administrative |
2,552 | 2,316 | 2,606 | 2,272 | 2,606 | |||||||||||||||
Operating income |
3,559 | 3,593 | 8,862 | 7,989 | 7,579 | |||||||||||||||
Interest expense |
1,995 | 2,297 | 2,281 | 2,283 | 2,093 | |||||||||||||||
Other expense, net |
20 | 35 | 47 | 60 | 131 | |||||||||||||||
Income tax expense |
634 | 509 | 2,686 | 2,315 | 2,222 | |||||||||||||||
Net income |
$ | 910 | $ | 752 | $ | 3,848 | $ | 3,331 | $ | 3,133 | ||||||||||
Earnings per share: |
||||||||||||||||||||
Basic |
$ | 0.05 | $ | 0.04 | $ | 0.19 | $ | 0.17 | $ | 0.16 | ||||||||||
Diluted |
$ | 0.05 | $ | 0.04 | $ | 0.19 | $ | 0.17 | $ | 0.16 | ||||||||||
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, | |||||||||||||||||
2008 | 2007 | 2007 | 2007 | 2007 | ||||||||||||||||
Radio Segment |
||||||||||||||||||||
Net operating revenue |
$ | 27,381 | $ | 28,203 | $ | 34,174 | $ | 32,186 | $ | 32,992 | ||||||||||
Station operating expense |
21,913 | 22,802 | 23,723 | 22,756 | 23,738 | |||||||||||||||
Operating income |
$ | 5,468 | $ | 5,401 | $ | 10,451 | $ | 9,430 | $ | 9,254 | ||||||||||
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, | |||||||||||||||||
2008 | 2007 | 2007 | 2007 | 2007 | ||||||||||||||||
Television Segment |
||||||||||||||||||||
Net operating revenue |
$ | 4,151 | $ | 3,990 | $ | 4,578 | $ | 4,314 | $ | 4,545 | ||||||||||
Station operating expense |
3,508 | 3,482 | 3,561 | 3,483 | 3,614 | |||||||||||||||
Operating income |
$ | 643 | $ | 508 | $ | 1,017 | $ | 831 | $ | 931 | ||||||||||
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, | |||||||||||||||||
2008 | 2007 | 2007 | 2007 | 2007 | ||||||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||||||
Radio Segment |
$ | 1,562 | $ | 1,566 | $ | 1,599 | $ | 1,660 | $ | 1,723 | ||||||||||
Television Segment |
395 | 389 | 400 | 405 | 425 | |||||||||||||||
Corporate and Other |
53 | 47 | 51 | 48 | 58 | |||||||||||||||
$ | 2,010 | $ | 2,002 | $ | 2,050 | $ | 2,113 | $ | 2,206 | |||||||||||
(1) | Pro Forma results assume all acquisitions and dispositions in 2007 and 2008 occurred as of January 1, 2007. |
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, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 31,532 | $ | (299 | ) | $ | 31,233 | $ | 31,883 | | $ | 31,883 | ||||||||||||
Station operating expense |
25,421 | (228 | ) | 25,193 | 25,995 | | 25,995 | |||||||||||||||||
Corporate general and
administrative |
2,552 | | 2,552 | 2,316 | | 2,316 | ||||||||||||||||||
Operating income |
$ | 3,559 | $ | (71 | ) | $ | 3,488 | $ | 3,572 | | $ | 3,572 | ||||||||||||
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, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 27,381 | $ | (299 | ) | $ | 27,082 | $ | 27,893 | | $ | 27,893 | ||||||||||||
Station operating expense |
21,913 | (228 | ) | 21,685 | 22,513 | | 22,513 | |||||||||||||||||
Operating income |
$ | 5,468 | $ | (71 | ) | $ | 5,397 | $ | 5,380 | | $ | 5,380 | ||||||||||||
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, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 4,151 | | $ | 4,151 | $ | 3,990 | | $ | 3,990 | ||||||||||||||
Station operating expense |
3,508 | | 3,508 | 3,482 | | 3,482 | ||||||||||||||||||
Operating income |
$ | 643 | | $ | 643 | $ | 508 | | $ | 508 | ||||||||||||||