Delaware | 1-11588 | 38-3042953 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (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 MARCH 10, 2009 |
SAGA COMMUNICATIONS, INC. |
||||
Dated: March 10, 2009 | 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, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Operating Results |
||||||||||||||||
Net operating revenue |
$ | 34,890 | $ | 37,501 | $ | 139,956 | $ | 144,023 | ||||||||
Station operating expense |
26,550 | 27,316 | 105,805 | 106,302 | ||||||||||||
Corporate general and administrative |
2,368 | 2,606 | 9,979 | 9,800 | ||||||||||||
Gain on asset exchange |
| | (506 | ) | | |||||||||||
Operating income before impairment charge |
5,972 | 7,579 | 24,678 | 27,921 | ||||||||||||
Interest expense |
1,413 | 2,093 | 7,173 | 8,954 | ||||||||||||
Other expense, net |
49 | 131 | 76 | 273 | ||||||||||||
Income before income tax and impairment charge |
$ | 4,510 | $ | 5,355 | $ | 17,429 | $ | 18,694 | ||||||||
Weighted average common shares |
4,249 | 5,030 | 4,734 | 5,023 | ||||||||||||
Weighted average common shares and
common shares equivalents |
4,249 | 5,033 | 4,734 | 5,029 | ||||||||||||
Free Cash Flow |
||||||||||||||||
Income before income tax and impairment charge |
$ | 4,510 | $ | 5,355 | $ | 17,429 | $ | 18,694 | ||||||||
Plus: Depreciation and amortization: |
||||||||||||||||
Station |
2,348 | 2,135 | 8,739 | 7,982 | ||||||||||||
Corporate |
62 | 58 | 222 | 204 | ||||||||||||
Non-cash compensation |
374 | 375 | 1,433 | 1,366 | ||||||||||||
Gain on asset exchange |
| | (506 | ) | | |||||||||||
Other expense, net |
49 | 131 | 76 | 273 | ||||||||||||
Less: Capital expenditures |
(1,993 | ) | (3,672 | ) | (7,127 | ) | (9,852 | ) | ||||||||
Current taxes |
529 | (239 | ) | (1,357 | ) | (2,546 | ) | |||||||||
Free cash flow |
$ | 5,879 | $ | 4,143 | $ | 18,909 | $ | 16,121 | ||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 34,890 | $ | 37,501 | $ | 34,746 | $ | 37,429 | $ | 34,890 | $ | 37,537 | ||||||||||||
Station operating expense |
26,550 | 27,316 | 26,388 | 27,244 | 26,550 | 27,352 | ||||||||||||||||||
Corporate general and administrative |
2,368 | 2,606 | 2,368 | 2,606 | 2,368 | 2,606 | ||||||||||||||||||
Operating income before impairment
charge |
5,972 | 7,579 | $ | 5,990 | $ | 7,579 | 5,972 | 7,579 | ||||||||||||||||
Interest expense |
1,413 | 2,093 | 1,413 | 2,093 | ||||||||||||||||||||
Other expense, net |
49 | 131 | 49 | 131 | ||||||||||||||||||||
Income before income tax and
impairment charge |
$ | 4,510 | $ | 5,355 | $ | 4,510 | $ | 5,355 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 29,756 | $ | 32,956 | $ | 29,612 | $ | 32,884 | $ | 29,756 | $ | 32,992 | ||||||||||||
Station operating expense |
22,513 | 23,702 | 22,351 | 23,630 | 22,513 | 23,738 | ||||||||||||||||||
Operating income before
impairment charge |
$ | 7,243 | $ | 9,254 | $ | 7,261 | $ | 9,254 | $ | 7,243 | $ | 9,254 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 5,134 | $ | 4,545 | $ | 5,134 | $ | 4,545 | $ | 5,134 | $ | 4,545 | ||||||||||||
Station operating expense |
4,037 | 3,614 | 4,037 | 3,614 | 4,037 | 3,614 | ||||||||||||||||||
Operating income before
impairment charge |
$ | 1,097 | $ | 931 | $ | 1,097 | $ | 931 | $ | 1,097 | $ | 931 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Depreciation and
amortization
by segment |
||||||||||||||||||||||||
Radio Segment |
$ | 1,676 | $ | 1,710 | $ | 1,676 | $ | 1,685 | $ | 1,676 | $ | 1,723 | ||||||||||||
Television Segment |
672 | 425 | 672 | 425 | 672 | 425 | ||||||||||||||||||
Corporate and Other |
62 | 58 | 62 | 58 | 62 | 58 | ||||||||||||||||||
$ | 2,410 | $ | 2,193 | $ | 2,410 | $ | 2,168 | $ | 2,410 | $ | 2,206 | |||||||||||||
(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) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 139,956 | $ | 144,023 | $ | 138,601 | $ | 143,684 | $ | 139,956 | $ | 144,982 | ||||||||||||
Station operating expense |
105,805 | 106,302 | 104,782 | 106,039 | 105,805 | 107,159 | ||||||||||||||||||
Corporate general and administrative |
9,979 | 9,800 | 9,979 | 9,800 | 9,979 | 9,800 | ||||||||||||||||||
Gain on asset exchange |
(506 | ) | | (506 | ) | | (506 | ) | | |||||||||||||||
Operating income before impairment
charge |
24,678 | 27,921 | $ | 24,346 | $ | 27,845 | 24,678 | 28,023 | ||||||||||||||||
Interest expense |
7,173 | 8,954 | 7,173 | 8,954 | ||||||||||||||||||||
Other expense, net |
76 | 273 | 76 | 273 | ||||||||||||||||||||
Income before income tax and
impairment charge |
$ | 17,429 | $ | 18,694 | $ | 17,429 | $ | 18,796 | ||||||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 121,072 | $ | 126,596 | $ | 119,717 | $ | 126,257 | $ | 121,072 | $ | 127,555 | ||||||||||||
Station operating expense |
90,540 | 92,162 | 89,517 | 91,899 | 90,540 | 93,019 | ||||||||||||||||||
Operating income before
impairment charge |
$ | 30,532 | $ | 34,434 | $ | 30,200 | $ | 34,358 | $ | 30,532 | $ | 34,536 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 18,884 | $ | 17,427 | $ | 18,884 | $ | 17,427 | $ | 18,884 | $ | 17,427 | ||||||||||||
Station operating expense |
15,265 | 14,140 | 15,265 | 14,140 | 15,265 | 14,140 | ||||||||||||||||||
Gain on asset exchange |
(506 | ) | | (506 | ) | | (506 | ) | | |||||||||||||||
Operating income before
impairment charge |
$ | 4,125 | $ | 3,287 | $ | 4,125 | $ | 3,287 | $ | 4,125 | $ | 3,287 | ||||||||||||
As-Reported | Same Station | Pro Forma (1) | ||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Depreciation and
amortization
by segment |
||||||||||||||||||||||||
Radio Segment |
$ | 6,446 | $ | 6,363 | $ | 6,372 | $ | 6,299 | $ | 6,446 | $ | 6,548 | ||||||||||||
Television Segment |
2,293 | 1,619 | 2,293 | 1,619 | 2,293 | 1,619 | ||||||||||||||||||
Corporate and Other |
222 | 204 | 222 | 204 | 222 | 204 | ||||||||||||||||||
$ | 8,961 | $ | 8,186 | $ | 8,887 | $ | 8,122 | $ | 8,961 | $ | 8,371 | |||||||||||||
(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 | 2008 | 2007 | |||||||||||||||||||||||||
Consolidated |
||||||||||||||||||||||||||||||||
Net operating revenue |
$ | 31,532 | $ | 32,193 | $ | 37,342 | $ | 38,752 | $ | 36,192 | $ | 36,500 | $ | 34,890 | $ | 37,537 | ||||||||||||||||
Station operating expense |
25,421 | 26,284 | 27,246 | 27,284 | 26,588 | 26,239 | 26,550 | 27,352 | ||||||||||||||||||||||||
Corporate general and
administrative |
2,552 | 2,316 | 2,574 | 2,606 | 2,485 | 2,272 | 2,368 | 2,606 | ||||||||||||||||||||||||
Gain on asset exchange |
| | (224 | ) | | (282 | ) | | | | ||||||||||||||||||||||
Operating income before
impairment charge |
3,559 | 3,593 | 7,746 | 8,862 | 7,401 | 7,989 | 5,972 | 7,579 | ||||||||||||||||||||||||
Interest expense |
1,995 | 2,297 | 1,876 | 2,281 | 1,889 | 2,283 | 1,413 | 2,093 | ||||||||||||||||||||||||
Other expense, net |
20 | 35 | 7 | 47 | | 60 | 49 | 131 | ||||||||||||||||||||||||
Income before income tax and
impairment charge |
$ | 1,544 | $ | 1,261 | $ | 5,863 | $ | 6,534 | $ | 5,512 | $ | 5,646 | $ | 4,510 | $ | 5,355 | ||||||||||||||||
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 | 2008 | 2007 | |||||||||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||||||||||
Net operating revenue |
$ | 27,381 | $ | 28,203 | $ | 32,629 | $ | 34,174 | $ | 31,306 | $ | 32,186 | $ | 29,756 | $ | 32,992 | ||||||||||||||||
Station operating expense |
21,913 | 22,802 | 23,398 | 23,723 | 22,717 | 22,756 | 22,513 | 23,738 | ||||||||||||||||||||||||
Operating income before
impairment charge |
$ | 5,468 | $ | 5,401 | $ | 9,231 | $ | 10,451 | $ | 8,589 | $ | 9,430 | $ | 7,243 | $ | 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 | 2008 | 2007 | |||||||||||||||||||||||||
Television Segment |
||||||||||||||||||||||||||||||||
Net operating revenue |
$ | 4,151 | $ | 3,990 | $ | 4,713 | $ | 4,578 | $ | 4,886 | $ | 4,314 | $ | 5,134 | $ | 4,545 | ||||||||||||||||
Station operating expense |
3,508 | 3,482 | 3,848 | 3,561 | 3,871 | 3,483 | 4,037 | 3,614 | ||||||||||||||||||||||||
Gain on asset exchange |
| | (224 | ) | | (282 | ) | | | | ||||||||||||||||||||||
Operating income before
impairment charge |
$ | 643 | $ | 508 | $ | 1,089 | $ | 1,017 | $ | 1,297 | $ | 831 | $ | 1,097 | $ | 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 | 2008 | 2007 | |||||||||||||||||||||||||
Depreciation and amortization
by segment |
||||||||||||||||||||||||||||||||
Radio Segment |
$ | 1,562 | $ | 1,566 | $ | 1,591 | $ | 1,599 | $ | 1,618 | $ | 1,660 | $ | 1,676 | $ | 1,723 | ||||||||||||||||
Television Segment |
395 | 389 | 605 | 400 | 620 | 405 | 672 | 425 | ||||||||||||||||||||||||
Corporate and Other |
53 | 47 | 53 | 51 | 54 | 48 | 62 | 58 | ||||||||||||||||||||||||
$ | 2,010 | $ | 2,002 | $ | 2,249 | $ | 2,050 | $ | 2,292 | $ | 2,113 | $ | 2,410 | $ | 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 | |||||||||||||||||||
December 31, | Entire Comparable | December 31, | December 31, | Entire Comparable | December 31, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 34,890 | $ | (144 | ) | $ | 34,746 | $ | 37,501 | $ | (72 | ) | $ | 37,429 | ||||||||||
Station operating expense |
26,550 | (162 | ) | 26,388 | 27,316 | (72 | ) | 27,244 | ||||||||||||||||
Corporate general and
administrative |
2,368 | | 2,368 | 2,606 | | 2,606 | ||||||||||||||||||
Operating income before
impairment charge |
$ | 5,972 | $ | 18 | $ | 5,990 | $ | 7,579 | | $ | 7,579 | |||||||||||||
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, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 29,756 | $ | (144 | ) | $ | 29,612 | $ | 32,956 | $ | (72 | ) | $ | 32,884 | ||||||||||
Station operating
expense |
22,513 | (162 | ) | 22,351 | 23,702 | (72 | ) | 23,630 | ||||||||||||||||
Operating income
before
impairment charge |
$ | 7,243 | $ | 18 | $ | 7,261 | $ | 9,254 | | $ | 9,254 | |||||||||||||
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, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 5,134 | | $ | 5,134 | $ | 4,545 | | $ | 4,545 | ||||||||||||||
Station operating
expense |
4,037 | | 4,037 | 3,614 | | 3,614 | ||||||||||||||||||
Operating income
before
impairment charge |
$ | 1,097 | | $ | 1,097 | $ | 931 | | $ | 931 | ||||||||||||||
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, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Consolidated |
||||||||||||||||||||||||
Net operating revenue |
$ | 139,956 | $ | (1,355 | ) | $ | 138,601 | $ | 144,023 | $ | (339 | ) | $ | 143,684 | ||||||||||
Station operating expense |
105,805 | (1,023 | ) | 104,782 | 106,302 | (263 | ) | 106,039 | ||||||||||||||||
Corporate general and
administrative |
9,979 | | 9,979 | 9,800 | | 9,800 | ||||||||||||||||||
Gain on asset exchange |
(506 | ) | | (506 | ) | | | | ||||||||||||||||
Operating income before
impairment charge |
$ | 24,678 | $ | (332 | ) | $ | 24,346 | $ | 27,921 | $ | (76 | ) | $ | 27,845 | ||||||||||
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, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Radio Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 121,072 | $ | (1,355 | ) | $ | 119,717 | $ | 126,596 | $ | (339 | ) | $ | 126,257 | ||||||||||
Station operating
expense |
90,540 | (1,023 | ) | 89,517 | 92,162 | (263 | ) | 91,899 | ||||||||||||||||
Operating income
before
impairment charge |
$ | 30,532 | $ | (332 | ) | $ | 30,200 | $ | 34,434 | $ | (76 | ) | $ | 34,358 | ||||||||||
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, | |||||||||||||||||||
2008 | Period | 2008 | 2007 | Period | 2007 | |||||||||||||||||||
Television Segment |
||||||||||||||||||||||||
Net operating revenue |
$ | 18,884 | | $ | 18,884 | $ | 17,427 | | $ | 17,427 | ||||||||||||||
Station operating
expense |
15,265 | | 15,265 | 14,140 | | 14,140 | ||||||||||||||||||
Gain on asset exchange |
(506 | ) | | (506 | ) | | | | ||||||||||||||||
Operating income
before
impairment charge |
$ | 4,125 | | $ | 4,125 | $ | 3,287 | | $ | 3,287 | ||||||||||||||