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)) |
(c) | Exhibits. |
99.1 | Press Release dated November 4, 2008. |
SAGA COMMUNICATIONS, INC. |
||||
Dated: November 4, 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 November 4, 2008. |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Operating Results |
||||||||||||||||
Net operating revenue |
$ | 36,192 | $ | 36,218 | $ | 105,066 | $ | 106,522 | ||||||||
Station operating expense |
26,588 | 25,975 | 79,255 | 78,986 | ||||||||||||
Corporate general and administrative |
2,485 | 2,272 | 7,611 | 7,194 | ||||||||||||
Gain on asset exchange |
(282 | ) | | (506 | ) | | ||||||||||
Operating income |
7,401 | 7,971 | 18,706 | 20,342 | ||||||||||||
Interest expense |
1,889 | 2,283 | 5,760 | 6,861 | ||||||||||||
Other expense, net |
| 60 | 27 | 142 | ||||||||||||
Income before income tax |
5,512 | 5,628 | 12,919 | 13,339 | ||||||||||||
Income tax expense |
2,415 | 2,307 | 5,452 | 5,468 | ||||||||||||
Net income |
$ | 3,097 | $ | 3,321 | $ | 7,467 | $ | 7,871 | ||||||||
Earnings per share |
||||||||||||||||
Basic |
$ | 0.16 | $ | 0.17 | $ | 0.38 | $ | 0.39 | ||||||||
Diluted |
$ | 0.16 | $ | 0.17 | $ | 0.38 | $ | 0.39 | ||||||||
Weighted average common shares |
18,940 | 20,112 | 19,593 | 20,082 | ||||||||||||
Weighted average common shares and
common shares equivalents |
18,952 | 20,126 | 19,607 | 20,111 | ||||||||||||
Free Cash Flow |
||||||||||||||||
Net income |
$ | 3,097 | $ | 3,321 | $ | 7,467 | $ | 7,871 | ||||||||
Plus: Depreciation and amortization: |
||||||||||||||||
Station |
2,238 | 2,013 | 6,391 | 5,847 | ||||||||||||
Corporate |
54 | 48 | 160 | 146 | ||||||||||||
Deferred tax provision |
1,640 | 1,334 | 3,566 | 3,161 | ||||||||||||
Non-cash compensation |
338 | 376 | 1,059 | 991 | ||||||||||||
Gain on asset exchange |
(282 | ) | | (506 | ) | | ||||||||||
Other expense, net |
| 60 | 27 | 142 | ||||||||||||
Less: Capital expenditures |
(1,609 | ) | (1,617 | ) | (5,134 | ) | (6,180 | ) | ||||||||
Free cash flow |
$ | 5,476 | $ | 5,535 | $ | 13,030 | $ | 11,978 | ||||||||
Balance Sheet Data |
||||||||||||||||
Working capital |
$ | 19,311 | $ | 22,560 | ||||||||||||
Net fixed assets |
73,889 | 74,286 | ||||||||||||||
Net intangible assets and other assets |
230,484 | 217,711 | ||||||||||||||
Total assets |
339,815 | 330,935 | ||||||||||||||
Long term debt (including current
portion of $1,061 and $0, respectively) |
134,411 | 129,911 | ||||||||||||||
Stockholders equity |
146,066 | 145,543 |
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 36,192 | $ | 36,218 | $ | 35,855 | $ | 36,156 | $ | 36,192 | $ | 36,500 | ||||||||||||
Station operating expense |
26,588 | 25,975 | 26,320 | 25,936 | 26,588 | 26,239 | ||||||||||||||||||
Corporate general and administrative |
2,485 | 2,272 | 2,485 | 2,272 | 2,485 | 2,272 | ||||||||||||||||||
Gain on asset exchange |
(282 | ) | | (282 | ) | | (282 | ) | | |||||||||||||||
Operating income |
7,401 | 7,971 | $ | 7,332 | $ | 7,948 | 7,401 | 7,989 | ||||||||||||||||
Interest expense |
1,889 | 2,283 | 1,889 | 2,283 | ||||||||||||||||||||
Other expense, net |
| 60 | | 60 | ||||||||||||||||||||
Income tax expense |
2,415 | 2,307 | 2,415 | 2,315 | ||||||||||||||||||||
Net income |
$ | 3,097 | $ | 3,321 | $ | 3,097 | $ | 3,331 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 0.16 | $ | 0.17 | $ | 0.16 | $ | 0.17 | ||||||||||||||||
Diluted |
$ | 0.16 | $ | 0.17 | $ | 0.16 | $ | 0.17 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 31,306 | $ | 31,904 | $ | 30,969 | $ | 31,842 | $ | 31,306 | $ | 32,186 | ||||||||||||
Station operating expense |
22,717 | 22,492 | 22,449 | 22,453 | 22,717 | 22,756 | ||||||||||||||||||
Operating income |
$ | 8,589 | $ | 9,412 | $ | 8,520 | $ | 9,389 | $ | 8,589 | $ | 9,430 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 4,886 | $ | 4,314 | $ | 4,886 | $ | 4,314 | $ | 4,886 | $ | 4,314 | ||||||||||||
Station operating expense |
3,871 | 3,483 | 3,871 | 3,483 | 3,871 | 3,483 | ||||||||||||||||||
Gain on asset exchange |
(282 | ) | | (282 | ) | | (282 | ) | | |||||||||||||||
Operating income |
$ | 1,297 | $ | 831 | $ | 1,297 | $ | 831 | $ | 1,297 | $ | 831 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||||||||||
Radio Segment |
$ | 1,618 | $ | 1,608 | $ | 1,589 | $ | 1,600 | $ | 1,618 | $ | 1,660 | ||||||||||||
Television Segment |
620 | 405 | 620 | 405 | 620 | 405 | ||||||||||||||||||
Corporate and Other |
54 | 48 | 54 | 48 | 54 | 48 | ||||||||||||||||||
$ | 2,292 | $ | 2,061 | $ | 2,263 | $ | 2,053 | $ | 2,292 | $ | 2,113 | |||||||||||||
(1) | Pro Forma results assume all acquisitions and dispositions in 2007 and 2008 occurred as of January 1, 2007. |
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 105,066 | $ | 106,522 | $ | 104,049 | $ | 106,460 | $ | 105,066 | $ | 107,445 | ||||||||||||
Station operating expense |
79,255 | 78,986 | 78,496 | 78,948 | 79,255 | 79,807 | ||||||||||||||||||
Corporate general and administrative |
7,611 | 7,194 | 7,611 | 7,194 | 7,611 | 7,194 | ||||||||||||||||||
Gain on asset exchange |
(506 | ) | | (506 | ) | | (506 | ) | | |||||||||||||||
Operating income |
18,706 | 20,342 | $ | 18,448 | $ | 20,318 | 18,706 | 20,444 | ||||||||||||||||
Interest expense |
5,760 | 6,861 | 5,760 | 6,861 | ||||||||||||||||||||
Other expense, net |
27 | 142 | 27 | 142 | ||||||||||||||||||||
Income tax expense |
5,452 | 5,468 | 5,452 | 5,510 | ||||||||||||||||||||
Net income |
$ | 7,467 | $ | 7,871 | $ | 7,467 | $ | 7,931 | ||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 0.38 | $ | 0.39 | $ | 0.38 | $ | 0.39 | ||||||||||||||||
Diluted |
$ | 0.38 | $ | 0.39 | $ | 0.38 | $ | 0.39 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 91,316 | $ | 93,640 | $ | 90,299 | $ | 93,578 | $ | 91,316 | $ | 94,563 | ||||||||||||
Station operating expense |
68,028 | 68,460 | 67,269 | 68,422 | 68,028 | 69,281 | ||||||||||||||||||
Operating income |
$ | 23,288 | $ | 25,180 | $ | 23,030 | $ | 25,156 | $ | 23,288 | $ | 25,282 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 13,750 | $ | 12,882 | $ | 13,750 | $ | 12,882 | $ | 13,750 | $ | 12,882 | ||||||||||||
Station operating expense |
11,227 | 10,526 | 11,227 | 10,526 | 11,227 | 10,526 | ||||||||||||||||||
Gain on asset exchange |
(506 | ) | | (506 | ) | | (506 | ) | | |||||||||||||||
Operating income |
$ | 3,029 | $ | 2,356 | $ | 3,029 | $ | 2,356 | $ | 3,029 | $ | 2,356 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||||||||||
Radio Segment |
$ | 4,771 | $ | 4,653 | $ | 4,685 | $ | 4,645 | $ | 4,771 | $ | 4,825 | ||||||||||||
Television Segment |
1,620 | 1,194 | 1,620 | 1,194 | 1,620 | 1,194 | ||||||||||||||||||
Corporate and Other |
160 | 146 | 160 | 146 | 160 | 146 | ||||||||||||||||||
$ | 6,551 | $ | 5,993 | $ | 6,465 | $ | 5,985 | $ | 6,551 | $ | 6,165 | |||||||||||||
(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 | 2008 | 2007 | 2008 | 2007 | 2007 | ||||||||||||||||||||||
Consolidated |
||||||||||||||||||||||||||||
Net operating revenue |
$ | 31,532 | $ | 32,193 | $ | 37,342 | $ | 38,752 | $ | 36,192 | $ | 36,500 | $ | 37,537 | ||||||||||||||
Station operating expense |
25,421 | 26,284 | 27,246 | 27,284 | 26,588 | 26,239 | 27,352 | |||||||||||||||||||||
Corporate general and administrative |
2,552 | 2,316 | 2,574 | 2,606 | 2,485 | 2,272 | 2,606 | |||||||||||||||||||||
Gain on asset exchange |
| | (224 | ) | | (282 | ) | | | |||||||||||||||||||
Operating income |
3,559 | 3,593 | 7,746 | 8,862 | 7,401 | 7,989 | 7,579 | |||||||||||||||||||||
Interest expense |
1,995 | 2,297 | 1,876 | 2,281 | 1,889 | 2,283 | 2,093 | |||||||||||||||||||||
Other expense, net |
20 | 35 | 7 | 47 | | 60 | 131 | |||||||||||||||||||||
Income tax expense |
634 | 509 | 2,403 | 2,686 | 2,415 | 2,315 | 2,222 | |||||||||||||||||||||
Net income |
$ | 910 | $ | 752 | $ | 3,460 | $ | 3,848 | $ | 3,097 | $ | 3,331 | $ | 3,133 | ||||||||||||||
Earnings per share: |
||||||||||||||||||||||||||||
Basic |
$ | 0.05 | $ | 0.04 | $ | 0.17 | $ | 0.19 | $ | 0.16 | $ | 0.17 | $ | 0.16 | ||||||||||||||
Diluted |
$ | 0.05 | $ | 0.04 | $ | 0.17 | $ | 0.19 | $ | 0.16 | $ | 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 | 2008 | 2007 | 2008 | 2007 | 2007 | ||||||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||||||
Net operating revenue |
$ | 27,381 | $ | 28,203 | $ | 32,629 | $ | 34,174 | $ | 31,306 | $ | 32,186 | $ | 32,992 | ||||||||||||||
Station operating expense |
21,913 | 22,802 | 23,398 | 23,723 | 22,717 | 22,756 | 23,738 | |||||||||||||||||||||
Operating income |
$ | 5,468 | $ | 5,401 | $ | 9,231 | $ | 10,451 | $ | 8,589 | $ | 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 | 2008 | 2007 | 2008 | 2007 | 2007 | ||||||||||||||||||||||
Television Segment |
||||||||||||||||||||||||||||
Net operating revenue |
$ | 4,151 | $ | 3,990 | $ | 4,713 | $ | 4,578 | $ | 4,886 | $ | 4,314 | $ | 4,545 | ||||||||||||||
Station operating expense |
3,508 | 3,482 | 3,848 | 3,561 | 3,871 | 3,483 | 3,614 | |||||||||||||||||||||
Gain on asset exchange |
| | (224 | ) | | (282 | ) | | | |||||||||||||||||||
Operating income |
$ | 643 | $ | 508 | $ | 1,089 | $ | 1,017 | $ | 1,297 | $ | 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 | 2008 | 2007 | 2008 | 2007 | 2007 | ||||||||||||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||||||||||||||
Radio Segment |
$ | 1,562 | $ | 1,566 | $ | 1,591 | $ | 1,599 | $ | 1,618 | $ | 1,660 | $ | 1,723 | ||||||||||||||
Television Segment |
395 | 389 | 605 | 400 | 620 | 405 | 425 | |||||||||||||||||||||
Corporate and Other |
53 | 47 | 53 | 51 | 54 | 48 | 58 | |||||||||||||||||||||
$ | 2,010 | $ | 2,002 | $ | 2,249 | $ | 2,050 | $ | 2,292 | $ | 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 | |||||||||||||||||||
September 30, | Entire Comparable | September 30, | September 30, | Entire Comparable | September 30, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 36,192 | $ | (337 | ) | $ | 35,855 | $ | 36,218 | $ | (62 | ) | $ | 36,156 | ||||||||||
Station operating expense |
26,588 | (268 | ) | 26,320 | 25,975 | (39 | ) | 25,936 | ||||||||||||||||
Corporate general and administrative |
2,485 | | 2,485 | 2,272 | | 2,272 | ||||||||||||||||||
Gain on asset exchange |
(282 | ) | | (282 | ) | | | | ||||||||||||||||
Operating income |
$ | 7,401 | $ | (69 | ) | $ | 7,332 | $ | 7,971 | $ | (23 | ) | $ | 7,948 | ||||||||||
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 | |||||||||||||||||||
September 30, | Entire Comparable | September 30, | September 30, | Entire Comparable | September 30, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 31,306 | $ | (337 | ) | $ | 30,969 | $ | 31,904 | $ | (62 | ) | $ | 31,842 | ||||||||||
Station operating expense |
22,717 | (268 | ) | 22,449 | 22,492 | (39 | ) | 22,453 | ||||||||||||||||
Operating income |
$ | 8,589 | $ | (69 | ) | $ | 8,520 | $ | 9,412 | $ | (23 | ) | $ | 9,389 | ||||||||||
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 | |||||||||||||||||||
September 30, | Entire Comparable | September 30, | September 30, | Entire Comparable | September 30, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 4,886 | | $ | 4,886 | $ | 4,314 | | $ | 4,314 | ||||||||||||||
Station operating expense |
3,871 | | 3,871 | 3,483 | | 3,483 | ||||||||||||||||||
Gain on asset exchange |
(282 | ) | | (282 | ) | | | | ||||||||||||||||
Operating income |
$ | 1,297 | | $ | 1,297 | $ | 831 | | $ | 831 | ||||||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | For Acquisitions | Same Station | |||||||||||||||||||
Nine Months | and Dispositions | Nine Months | Nine Months | and Dispositions | Nine Months | |||||||||||||||||||
Ended | Not Included in | Ended | Ended | Not Included in | Ended | |||||||||||||||||||
September 30, | Entire Comparable | September 30, | September 30, | Entire Comparable | September 30, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Consolidated | ||||||||||||||||||||||||
Net operating revenue |
$ | 105,066 | $ | (1,017 | ) | $ | 104,049 | $ | 106,522 | $ | (62 | ) | $ | 106,460 | ||||||||||
Station operating expense |
79,255 | (759 | ) | 78,496 | 78,986 | (38 | ) | 78,948 | ||||||||||||||||
Corporate general and administrative |
7,611 | | 7,611 | 7,194 | | 7,194 | ||||||||||||||||||
Gain on asset exchange |
(506 | ) | | (506 | ) | | | | ||||||||||||||||
Operating income |
$ | 18,706 | $ | (258 | ) | $ | 18,448 | $ | 20,342 | $ | (24 | ) | $ | 20,318 | ||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | For Acquisitions | Same Station | |||||||||||||||||||
Nine Months | and Dispositions | Nine Months | Nine Months | and Dispositions | Nine Months | |||||||||||||||||||
Ended | Not Included in | Ended | Ended | Not Included in | Ended | |||||||||||||||||||
September 30, | Entire Comparable | September 30, | September 30, | Entire Comparable | September 30, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 91,316 | $ | (1,017 | ) | $ | 90,299 | $ | 93,640 | $ | (62 | ) | $ | 93,578 | ||||||||||
Station operating expense |
68,028 | (759 | ) | 67,269 | 68,460 | (38 | ) | 68,422 | ||||||||||||||||
Operating income |
$ | 23,288 | $ | (258 | ) | $ | 23,030 | $ | 25,180 | $ | (24 | ) | $ | 25,156 | ||||||||||
Adjustment | Adjustment | |||||||||||||||||||||||
As-Reported | For Acquisitions | Same Station | As-Reported | For Acquisitions | Same Station | |||||||||||||||||||
Nine Months | and Dispositions | Nine Months | Nine Months | and Dispositions | Nine Months | |||||||||||||||||||
Ended | Not Included in | Ended | Ended | Not Included in | Ended | |||||||||||||||||||
September 30, | Entire Comparable | September 30, | September 30, | Entire Comparable | September 30, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 13,750 | | $ | 13,750 | $ | 12,882 | | $ | 12,882 | ||||||||||||||
Station operating expense |
11,227 | | 11,227 | 10,526 | | 10,526 | ||||||||||||||||||
Gain on asset exchange |
(506 | ) | | (506 | ) | | | | ||||||||||||||||
Operating income |
$ | 3,029 | | $ | 3,029 | $ | 2,356 | | $ | 2,356 | ||||||||||||||