Entravision Communications Corporation Reports Second Quarter 2019 Results

SANTA MONICA, Calif., Aug. 6, 2019 /PRNewswire/ -- Entravision Communications Corporation EVC today reported financial results for the three- and six-month periods ended June 30, 2019.

Historical results, which are attached, are in thousands of U.S. dollars (except share and per share data). This press release contains certain non-GAAP financial measures as defined by SEC Regulation G. The GAAP financial measure most directly comparable to each of these non-GAAP financial measures, and a table reconciling each of these non-GAAP financial measures to its most directly comparable GAAP financial measure is included beginning on page 12. Unaudited financial highlights are as follows:

 



Three-Month Period





Six-Month Period





Ended June 30,





Ended June 30,





2019





2018





% Change





2019





2018





% Change



Net revenue

$

69,241





$

74,329







(7)

%



$

133,921





$

141,167







(5)

%

Cost of revenue - digital media (1)



8,859







11,384







(22)

%





16,501







22,009







(25)

%

Operating expenses (2)



43,200







43,790







(1)

%





85,944







88,117







(2)

%

Corporate expenses (3)



6,501







6,266







4

%





13,395







12,241







9

%

Foreign currency (gain) loss



(82)







(17)







382

%





50







196







(74)

%

















































Consolidated adjusted EBITDA (4)



12,579







14,866







(15)

%





20,636







21,803







(5)

%

















































Free cash flow (5)

$

1,860





$

8,937







(79)

%



$

3,153





$

10,550







(70)

%

















































Net income (loss)

$

(16,279)





$

4,840









$

(14,855)





$

3,033























































Net income per share, basic and diluted

$

(0.19)





$

0.05









$

(0.17)





$

0.03























































Weighted average common shares outstanding, basic



85,359,998







88,959,935















85,728,820







89,635,759











Weighted average common shares outstanding, diluted



85,359,998







90,021,949















85,728,820







90,805,086











(1) Cost of revenue – digital media consists primarily of the costs of online media acquired from third-party publishers. Media cost is classified as cost of revenue in the period in which the corresponding revenue is recognized.

(2) For purposes of presentation in this table, the operating expenses line item includes direct operating and selling, general and administrative expenses. Included in operating expenses are $0.1 million and $0.1 million of non-cash stock-based compensation for the three-month periods ended June 30, 2019 and 2018, respectively, and $0.2 million and $0.3 million of non-cash stock-based compensation for the six-month periods ended June 30, 2019 and 2018, respectively. Also for purposes of presentation in this table, the operating expenses line item does not include corporate expenses, foreign currency (gain) loss, depreciation and amortization, impairment charge, gain (loss) on sale of assets, gain (loss) on debt extinguishment, other income (loss) and change in fair value of contingent consideration.

(3) Corporate expenses include $0.7 million and $1.1 million of non-cash stock-based compensation for the three-month periods ended June 30, 2019 and 2018, respectively, and $1.4 million and $2.1 million of non-cash stock-based compensation for the six-month periods ended June 30, 2019 and 2018, respectively.

(4) Consolidated adjusted EBITDA means net income (loss) plus gain (loss) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation included in operating and corporate expenses, net interest expense, other income (loss), gain (loss) on debt extinguishment, income tax (expense) benefit, equity in net income (loss) of nonconsolidated affiliate, non-cash losses, syndication programming amortization less syndication programming payments, revenue from FCC spectrum incentive auction less related expenses, expenses associated with investments, acquisitions and dispositions and certain pro-forma cost savings. We use the term consolidated adjusted EBITDA because that measure is defined in the agreement governing our current credit facility ("the 2017 Credit Facility") and does not include gain (loss) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation, net interest expense, other income (loss), gain (loss) on debt extinguishment, income tax (expense) benefit, equity in net income (loss) of nonconsolidated affiliate, non-cash losses, syndication programming amortization less syndication programming payments, revenue from FCC spectrum incentive auction less related expenses, expenses associated with investments, acquisitions and dispositions and certain pro-forma cost savings.

(5) Free cash flow is defined as consolidated adjusted EBITDA less cash paid for income taxes, net interest expense, capital expenditures and non-recurring cash expenses plus dividend income, FCC reimbursement for broadcast television repack and revenue from FCC auction for broadcast spectrum less related cash expenses. Net interest expense is defined as interest expense, less non-cash interest expense relating to amortization of debt finance costs, and less interest income.

Commenting on the Company's earnings results, Walter F. Ulloa, Chairman and Chief Executive Officer, said, "Our second quarter results were impacted by declines in our radio and digital segments compared to the prior year. However, we did achieve growth in our television segment compared to the second quarter of 2018. We continue to maintain a solid balance sheet and return capital to our shareholders through our share repurchase program and dividend. Looking ahead, we remain well positioned to build on our success in further attracting Latino and other audiences worldwide, as we execute our multiplatform strategy to the benefit of our shareholders."

Quarterly Cash Dividend

The Company announced today that its Board of Directors approved a quarterly cash dividend to shareholders of $0.05 per share of the Company's Class A, Class B and Class U common stock, in an aggregate amount of approximately $4.3 million. The quarterly dividend will be payable on September 30, 2019 to shareholders of record as of the close of business on September 16, 2019, and the common stock will trade ex-dividend on September 13, 2019. The Company currently anticipates that future cash dividends will be paid on a quarterly basis; however, any decision to pay future cash dividends will be subject to approval by the Board.

Impairment of Digital Segment Goodwill

The Company recorded an impairment charge of $22.4 million related to goodwill as a result of an appraisal recently conducted on its digital reporting unit. Due to changes in key personnel in the Company's digital reporting unit and updated internal forecasts of future performance of the digital reporting unit caused by rapid changes in technology and competition in the digital industry, the Company determined that triggering events had occurred during the second quarter of 2019 that required an interim impairment assessment for its digital reporting unit.

Acquisition of KMBH Serving McAllen, Texas

On July 31, 2019, the Company entered into an agreement with MBTV Texas Valley LLC to acquire television station KMBH-TV, serving the McAllen, Texas area, for $2.9 million.  The transaction, which is subject to customary closing conditions, including the prior consent of the FCC, is currently expected to close in the second half of 2019.

 

Financial Results

Three-Month period ended June 30, 2019 Compared to Three-Month Period Ended

June 30, 2018

(Unaudited)



Three-Month Period





Ended June 30,





2019





2018





% Change



Net revenue

$

69,241





$

74,329







(7)

%

Cost of revenue - digital media (1)



8,859







11,384







(22)

%

Operating expenses (1)



43,200







43,790







(1)

%

Corporate expenses (1)



6,501







6,266







4

%

Depreciation and amortization



4,306







4,019







7

%

Change in fair value contingent consideration



(2,735)







(913)







200

%

Impairment charge



22,368







-







Foreign currency (gain) loss



(82)







(17)







382

%

Other operating (gain) loss



(1,597)







(273)







485

%

























Operating income (loss)



(11,579)







10,073







Interest expense, net



(2,697)







(2,962)







(9)

%

Dividend income



251







417







(40)

%

























Income (loss) before income taxes



(14,025)







7,528































Income tax benefit (expense)



(2,252)







(2,652)







(15)

%

Net income (loss) before equity in net income (loss) of nonconsolidated affiliates



(16,277)







4,876







Equity in net income (loss) of nonconsolidated affiliates, net of tax



(2)







(36)







(94)

%

Net income (loss)

$

(16,279)





$

4,840







(1) Cost of revenue, operating expenses and corporate expenses are defined on page 1.

Net revenue decreased to $69.2 million for the three-month period ended June 30, 2019 from $74.3 million for the three-month period ended June 30, 2018, a decrease of $5.1 million. Of the overall decrease, approximately $3.8 million was attributable to our digital segment and was primarily due to declines in both international and domestic revenue.  The decline in revenue is driven by a trend whereby revenue is shifting more to automated self-service platforms, referred to in our industry as programmatic revenue. Additionally, approximately $2.8 million of the overall decrease was attributable to our radio segment and was primarily due to decreases in local and national advertising revenue, as a result in part of ratings declines and changing demographic preferences of audiences, as well as the absence of revenue from the 2018 FIFA World Cup revenue in 2019 compared to 2018. The overall decrease in revenue was partially offset by an increase in our television segment of approximately $1.6 million and was primarily due to an increase in revenue from spectrum usage rights, partially offset by a decrease in local advertising revenue, as a result in part of ratings declines and changing demographic preferences of audiences and a trend for advertising to move increasingly from traditional media, such as television, to new media, such as digital media. The increase in revenue in our television segment was also partially offset by a decrease in political advertising revenue, which is not material in 2019.

Cost of revenue in our digital segment decreased to $8.9 million for the three-month period ended June 30, 2019 from $11.4 million for the three-month period ended June 30, 2018, a decrease of $2.5 million, primarily due to the decrease in revenue in our digital segment and a strategic shift in our digital business designed to focus on generating revenue with lower associated costs to produce higher margins.

Operating expenses decreased to $43.2 million for the three-month period ended June 30, 2019 from $43.8 million for the three-month period ended June 30, 2018, a decrease of $0.6 million. The decrease was primarily due to the decrease in expenses associated with the decrease in revenue a decrease in salary expense, partially offset by an increase in severance expense in our digital segment.

Corporate expenses increased to $6.5 million for the three-month period ended June 30, 2019 from $6.3 million for the three-month period ended June 30, 2018, an increase of $0.2 million. The increase was primarily due to an increase in audit fees.

Impairment charge related to our digital goodwill was $22.4 million for the three-month period ended June 30, 2019. The write-down was pursuant to Accounting Standards Codification (ASC) 350, Intangibles – Goodwill and Other, which requires that goodwill and certain intangible assets be tested for impairment at least annually, or more frequently if events or changes in circumstances indicate the assets might be impaired.

Our historical revenues have primarily been denominated in U.S. dollars, and the majority of our current revenues continue to be, and are expected to remain, denominated in U.S. dollars. However, our operating expenses are generally denominated in the currencies of the countries in which our operations are located, and we have operations in countries other than the U.S., primarily related to the Headway business. As a result, we have operating expense, attributable to foreign currency loss, that is primarily related to the operations related to the Headway business. We had foreign currency gain of $0.1 million for the three-month period ended June 30, 2019. Foreign currency loss was primarily due to currency fluctuations that affected our digital segment operations located outside the U.S., primarily related to our Headway business.

 

Six-Month Period Ended June 30, 2019 Compared to Six-Month Period Ended

June 30, 2018

(Unaudited)

 



Six-Month Period





Ended June 30,





2019





2018





% Change



Net revenue

$

133,921





$

141,167







(5)

%

Cost of revenue - digital media (1)



16,501







22,009







(25)

%

Operating expenses (1)



85,944







88,117







(2)

%

Corporate expenses (1)



13,395







12,241







9

%

Depreciation and amortization



8,222







7,958







3

%

Change in fair value contingent consideration



(2,376)







1,187





*



Impairment charge



22,368







-





*



Foreign currency (gain) loss



50







196







(74)

%

Other operating (gain) loss



(3,593)







(295)







1118

%

























Operating income (loss)



(6,590)







9,754





*



Interest expense, net



(5,268)







(5,447)







(3)

%

Dividend income



506







545







(7)

%

























Income (loss) before income taxes



(11,352)







4,852





*



























Income tax benefit (expense)



(3,345)







(1,721)







94

%

Net income (loss) before equity in net income (loss) of nonconsolidated

affiliates



(14,697)







3,131





*



Equity in net income (loss) of nonconsolidated affiliates, net of tax



(158)







(98)







61

%

Net income (loss)

$

(14,855)





$

3,033





*



(1)  Cost of revenue, operating expenses and corporate expenses are defined on page 1.

Net revenue decreased to $133.9 million for the six-month period ended June 30, 2019 from $141.2 million for the six-month period ended June 30, 2018, a decrease of $7.3 million. Of the overall decrease, approximately $7.5 million was attributable to our digital segment and was primarily due to declines in both international and domestic revenue.  The decline in revenue is driven by a trend whereby revenue is shifting more to automated self-service platforms, referred to in our industry as programmatic revenue. Additionally, approximately $5.0 million of the overall decrease was attributable to our radio segment and was primarily due to decreases in local and national advertising revenue, as a result in part of ratings declines and changing demographic preferences of audiences as well as the absence of revenue from the 2018 FIFA World Cup revenue in 2019 compared to 2018. The overall decrease in revenue was partially offset by an increase in our television segment of approximately $5.3 million and was primarily due to an increase in revenue from spectrum usage rights, partially offset by a decrease in local advertising revenue, as a result in part of ratings declines and changing demographic preferences of audiences and a trend for advertising to move increasingly from traditional media, such as television, to new media, such as digital media. The increase in revenue in our television segment was also partially offset by a decrease in political advertising revenue, which is not material in 2019.

Cost of revenue in our digital segment decreased to $16.5 million for the six-month period ended June 30, 2019 from $22.0 million for the six-month period ended June 30, 2018, a decrease of $5.5 million, primarily due to the decrease in revenue in our digital segment and a strategic shift in our digital business designed to focus on generating revenue with lower associated costs to produce higher margins.

Operating expenses decreased to $85.9 million for the six-month period ended June 30, 2019 from $88.1 million for the six-month period ended June 30, 2018, a decrease of $2.2 million. The decrease was primarily due to the decrease in expenses associated with the decrease in revenue a decrease in salary expense, partially offset by an increase in severance expense in our digital segment and an increase in fees due to networks related to retransmission consent agreements in our television segment.

Corporate expenses increased to $13.4 million for the six-month period ended June 30, 2019 from $12.2 million for the six-month period ended June 30, 2018, an increase of $1.2 million. The increase was primarily due to an increase in audit fees that we incurred in connection with the audit of our 2018 financial statements. 

Impairment charge related to our digital goodwill was $22.4 million for the six-month period ended June 30, 2019. The write-down was pursuant to Accounting Standards Codification (ASC) 350, Intangibles – Goodwill and Other, which requires that goodwill and certain intangible assets be tested for impairment at least annually, or more frequently if events or changes in circumstances indicate the assets might be impaired.

Our historical revenues have primarily been denominated in U.S. dollars, and the majority of our current revenues continue to be, and are expected to remain, denominated in U.S. dollars. However, our operating expenses are generally denominated in the currencies of the countries in which our operations are located, and we have operations in countries other than the U.S., primarily related to the Headway business. As a result, we have operating expense, attributable to foreign currency loss, that is primarily related to the operations related to the Headway business. We had foreign currency loss of $0.1 million for the six-month period ended June 30, 2019 compared to a foreign currency loss of $0.2 million for the six-month period ended June 30, 2018. Foreign currency loss was primarily due to currency fluctuations that affected our digital segment operations located outside the U.S., primarily related to our Headway business.

 

Segment Results

The following represents selected unaudited segment information:

 



Three-Month Period





Six-Month Period





Ended June 30,





Ended June 30,





2019





2018





% Change





2019





2018





% Change



Net Revenue















































Television

$

38,071





$

36,531







4

%



$

76,324





$

71,022







7

%

Radio



14,366







17,240







(17)

%





26,321







31,343







(16)

%

Digital



16,804







20,558







(18)

%





31,276







38,802







(19)

%

Total

$

69,241





$

74,329







(7)

%



$

133,921





$

141,167







(5)

%

















































Cost of Revenue - digital media (1)















































Digital

$

8,859





$

11,384







(22)

%



$

16,501





$

22,009







(25)

%

















































Operating Expenses (1)















































Television



20,791







20,589







1

%





41,532







42,111







(1)

%

Radio



13,924







15,437







(10)

%





28,207







30,717







(8)

%

Digital



8,485







7,764







9

%





16,205







15,289







6

%

Total

$

43,200





$

43,790







(1)

%



$

85,944





$

88,117







(2)

%

















































Corporate Expenses (1)

$

6,501





$

6,266







4

%



$

13,395





$

12,241







9

%

















































Consolidated adjusted EBITDA (1)

$

12,579





$

14,866







(15)

%



$

20,636





$

21,803







(5)

%

(1)  Cost of revenue, operating expenses, corporate expenses, and consolidated adjusted EBITDA are defined on page 1.

Entravision Communications Corporation will hold a conference call to discuss its 2019 second quarter results on August 6, 2019 at 5 p.m. Eastern Time. To access the conference call, please dial 412-317-5440 ten minutes prior to the start time. The call will be webcast live and archived for replay on the investor relations portion of the Company's web site located at www.entravision.com.

Entravision Communications Corporation is a leading global media company that, through its television and radio segments, reaches and engages U.S. Hispanics across acculturation levels and media channels. Additionally, our digital segment, whose operations are located primarily in Spain, Mexico, and Argentina and other countries in Latin America, reaches a global market. The Company's expansive portfolio encompasses integrated marketing and media solutions, comprised of television, radio, and digital properties and data analytics services. Entravision has 55 primary television stations and is the largest affiliate group of both the Univision and UniMás television networks. Entravision also owns and operates 49 primarily Spanish-language radio stations featuring nationally recognized talent, as well as the Entravision Audio Network and Entravision Solutions, a coast-to-coast national spot and network sales and marketing organization representing Entravision's owned and operated, as well as its affiliate partner, radio stations. Entravision's Pulpo digital advertising unit is the #1-ranked online advertising platform in Hispanic reach according to comScore Media Metrix®, and Entravision's digital group also includes Headway, a leading provider of mobile, programmatic, data and performance digital marketing solutions primarily in the United States, Mexico and other markets in Latin America. Entravision shares of Class A Common Stock are traded on The New York Stock Exchange under the symbol: EVC.

This press release contains certain forward-looking statements. These forward-looking statements, which are included in accordance with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, may involve known and unknown risks, uncertainties and other factors that may cause the Company's actual results and performance in future periods to be materially different from any future results or performance suggested by the forward-looking statements in this press release. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that actual results will not differ materially from these expectations, and the Company disclaims any duty to update any forward-looking statements made by the Company. From time to time, these risks, uncertainties and other factors are discussed in the Company's filings with the Securities and Exchange Commission.

 

(Financial Table Follows)

 

Entravision Communications Corporation

Consolidated Balance Sheets

(In thousands; unaudited)



June 30,





December 31,



2019





2018





























ASSETS













Current assets













Cash and cash equivalents

$

52,631





$

46,733

Marketable securities



113,349







132,424

Restricted cash



732







732

Trade receivables, net of allowance for doubtful accounts



69,841







79,308

Assets held for sale



1,179







1,179

Prepaid expenses and other current assets



12,558







10,672

Total current assets



250,290







271,048

Property and equipment, net



74,502







64,939

Intangible assets subject to amortization, net



19,442







22,598

Intangible assets not subject to amortization



254,598







254,598

Goodwill



51,857







74,292

Operating leases right of use asset



46,206







-

Other assets



2,684







2,934

Total assets

$

699,579





$

690,409





























LIABILITIES AND STOCKHOLDERS' EQUITY













Current liabilities













Current maturities of long-term debt

$

3,000





$

3,000

Accounts payable and accrued expenses



46,198







51,034

Operating lease liabilities



11,420







-

Total current liabilities



60,618







54,034

Long-term debt, less current maturities, net of unamortized debt issuance costs



239,032







240,541

Long-term operating lease liabilities



41,091







-

Other long-term liabilities



7,516







16,418

Deferred income taxes



48,401







46,684

Total liabilities



396,658







357,677















Stockholders' equity













Class A common stock



6







6

Class B common stock



2







2

Class U common stock



1







1

Additional paid-in capital



846,345







862,299

Accumulated deficit



(543,019)







(528,164)

Accumulated other comprehensive income (loss)



(414)







(1,412)

Total stockholders' equity



302,921







332,732

Total liabilities and stockholders' equity

$

699,579





$

690,409

 



Entravision Communications Corporation

Consolidated Statements of Operations

(In thousands, except share and per share data)

(Unaudited)

 





Three-Month Period





Six-Month Period







Ended June 30,





Ended June 30,







2019





2018





2019





2018





































Net revenue



$

69,241





$

74,329





$

133,921





$

141,167





































Expenses:

































Cost of revenue - digital media





8,859







11,384







16,501







22,009



Direct operating expenses





29,655







31,117







58,585







62,150



Selling, general and administrative expenses





13,545







12,673







27,359







25,967



Corporate expenses





6,501







6,266







13,395







12,241



Depreciation and amortization





4,306







4,019







8,222







7,958



Change in fair value contingent consideration





(2,735)







(913)







(2,376)







1,187



Impairment charge





22,368







-







22,368







-



Foreign currency (gain) loss





(82)







(17)







50







196



Other operating (gain) loss





(1,597)







(273)







(3,593)







(295)









80,820







64,256







140,511







131,413



Operating income (loss)





(11,579)







10,073







(6,590)







9,754



Interest expense





(3,554)







(4,001)







(7,044)







(7,399)



Interest income





857







1,039







1,776







1,952



Dividend income





251







417







506







545



Income (loss) before income taxes





(14,025)







7,528







(11,352)







4,852



Income tax benefit (expense)





(2,252)







(2,652)







(3,345)







(1,721)





































Income (loss) before equity in net income (loss) of nonconsolidated

affiliate





(16,277)







4,876







(14,697)







3,131



Equity in net income (loss) of nonconsolidated affiliate, net of tax





(2)







(36)







(158)







(98)



Net income (loss)



$

(16,279)





$

4,840





$

(14,855)





$

3,033





































Basic and diluted earnings per share:

































Net income (loss) per share, basic and diluted



$

(0.19)





$

0.05





$

(0.17)





$

0.03





































Cash dividends declared per common share



$

0.05





$

0.05





$

0.10





$

0.05





































Weighted average common shares outstanding, basic





85,359,998







88,959,935







85,728,820







89,635,759



Weighted average common shares outstanding, diluted





85,359,998







90,021,949







85,728,820







90,805,086



 



Entravision Communications Corporation

Consolidated Statements of Cash Flows

(In thousands; unaudited)

 



Three-Month Period





Six-Month Period



Ended June 30,





Ended June 30,



2019





2018





2019





2018































Cash flows from operating activities:





























Net income (loss)

$

(16,279)





$

4,840





$

(14,855)





$

3,033

Adjustments to reconcile net income (loss) to net cash provided by

operating activities:





























Depreciation and amortization



4,306







4,019







8,222







7,958

Impairment charge



22,368













22,368







Deferred income taxes



1,002







2,043







1,472







1,029

Non-cash interest



238







414







489







538

Amortization of syndication contracts



125







176







249







352

Payments on syndication contracts



(92)







(174)







(227)







(360)

Equity in net (income) loss of nonconsolidated affiliate



2







36







158







98

Non-cash stock-based compensation



835







1,176







1,635







2,425

(Gain) loss on disposal of property and equipment



75













161







Changes in assets and liabilities:





























(Increase) decrease in accounts receivable



(4,038)







(1,873)







9,619







9,170

(Increase) decrease in prepaid expenses and other assets



1,811







(2,566)







2,680







(6,547)

Increase (decrease) in accounts payable, accrued expenses

and other liabilities



(4,990)







5,197







(12,301)







(780)

Net cash provided by operating activities



5,363







13,288







19,670







16,916

Cash flows from investing activities:





























Proceeds from sale of property and equipment and intangibles









33













33

Purchases of property and equipment



(7,910)







(2,680)







(13,982)







(5,710)

Purchases of intangible assets





















(3,153)

Purchase of a businesses, net of cash acquired









(3,563)













(3,563)

Purchases of marketable securities



(1,160)













(1,160)







(159,403)

Proceeds from marketable securities



10,960







25,000







21,681







25,000

Purchases of investments



(100)







(35)







(300)







(35)

Net cash provided by (used in) investing activities



1,790







18,755







6,239







(146,831)

Cash flows from financing activities:





























Proceeds from stock option exercises









106













106

Tax payments related to shares withheld for share-based compensation plans









(12)







(751)







(2,239)

Payments on long-term debt



(750)







(750)







(1,500)







(1,500)

Dividends paid



(4,269)







(4,442)







(8,540)







(8,960)

Repurchase of Class A common stock



(1,302)







(5,258)







(9,008)







(7,660)

Payment of contingent consideration









(2,015)













(2,015)

Payments of capitalized debt costs



(225)













(225)







Net cash used in financing activities



(6,546)







(12,371)







(20,024)







(22,268)

Effect of exchange rates on cash, cash equivalents and restricted cash



21







(4)







13







(10)

Net increase (decrease) in cash, cash equivalents and restricted

cash



628







19,668







5,898







(152,193)

Cash, cash equivalents and restricted cash:





























Beginning



52,735







89,993







47,465







261,854

Ending

$

53,363





$

109,661





$

53,363





$

109,661

 



Entravision Communications Corporation

Reconciliation of Consolidated Adjusted EBITDA to Cash Flows From Operating Activities

(In thousands; unaudited)

The most directly comparable GAAP financial measure is operating cash flow. A reconciliation of this non-GAAP measure to cash flows from operating activities for each of the periods presented is as follows:



Three-Month Period





Six-Month Period



Ended June 30,





Ended June 30,



2019





2018







2019







2018































Consolidated adjusted EBITDA (1)

$

12,579





$

14,866





$

20,636





$

21,803































Interest expense



(3,554)







(4,001)







(7,044)







(7,399)

Interest income



857







1,039







1,776







1,952

Dividend income



251







417







506







545

Income tax expense



(2,252)







(2,652)







(3,345)







(1,721)

Equity in net loss of nonconsolidated affiliates



(2)







(36)







(158)







(98)

Amortization of syndication contracts



(125)







(176)







(249)







(352)

Payments on syndication contracts



92







174







227







360

Non-cash stock-based compensation included in direct operating

expenses



(116)







(76)







(250)







(292)

Non-cash stock-based compensation included in corporate expenses



(719)







(1,100)







(1,385)







(2,133)

Depreciation and amortization



(4,306)







(4,019)







(8,222)







(7,958)

Change in fair value contingent consideration



2,735







913







2,376







(1,187)

Impairment charge



(22,368)







-







(22,368)









Non-recurring cash severance charge



(948)







(782)







(948)







(782)

Other operating gain (loss)



1,597







273







3,593







295

Net income (loss)



(16,279)







4,840







(14,855)







3,033































Depreciation and amortization



4,306







4,019







8,222







7,958

Impairment charge



22,368







-







22,368







-

Deferred income taxes



1,002







2,043







1,472







1,029

Non-cash interest



238







414







489







538

Amortization of syndication contracts



125







176







249







352

Payments on syndication contracts



(92)







(174)







(227)







(360)

Equity in net (income) loss of nonconsolidated affiliate



2







36







158







98

Non-cash stock-based compensation



835







1,176







1,635







2,425

(Gain) loss on disposal of property and equipment



75







-







161







-

Changes in assets and liabilities:





























(Increase) decrease in accounts receivable



(4,038)







(1,873)







9,619







9,170

(Increase) decrease in prepaid expenses and other assets



1,811







(2,566)







2,680







(6,547)

Increase (decrease) in accounts payable, accrued expenses and other

liabilities



(4,990)







5,197







(12,301)







(780)

Cash flows from operating activities



5,363







13,288







19,670







16,916

(1) Consolidated adjusted EBITDA is defined on page 1.



Entravision Communications Corporation

Reconciliation of Free Cash Flow to Cash Flows From Operating Activities

(In thousands; unaudited)

The most directly comparable GAAP financial measure is operating cash flow. A reconciliation of this non-GAAP measure to cash flows from operating activities for each of the periods presented is as follows:

 



Three-Month Period





Six-Month Period



Ended June 30,





Ended June 30,



2019





2018





2019





2018

Consolidated adjusted EBITDA (1)

$

12,579





$

14,866





$

20,636





$

21,803

Net interest expense (1)



(2,459)







(2,549)







(4,779)







(4,909)

Dividend income



251







417







506







545

Cash paid for income taxes



(1,250)







(608)







(1,873)







(692)

Capital expenditures (2)



(7,910)







(2,680)







(13,982)







(5,710)

Non-recurring cash severance charge



(948)







(782)







(948)







(782)

FCC Reimbursement



1,597







273







3,593







295

Free cash flow (1)



1,860







8,937







3,153







10,550































Capital expenditures (2)



7,910







2,680







13,982







5,710

Change in fair value of contingent consideration



2,735







913







2,376







(1,187)

(Gain) loss on disposal of property and equipment



75







-







161







-

Changes in assets and liabilities:





























(Increase) decrease in accounts receivable



(4,038)







(1,873)







9,619







9,170

(Increase) decrease in prepaid expenses and other assets



1,811







(2,566)







2,680







(6,547)

Increase (decrease) in accounts payable, accrued expenses and other

liabilities



(4,990)







5,197







(12,301)







(780)

Cash Flows From Operating Activities

$

5,363





$

13,288





$

19,670





$

16,916

(1) Consolidated adjusted EBITDA, net interest expense, and free cash flow are defined on page 1.

(2) Capital expenditures are not part of the consolidated statement of operations.

Cision View original content:http://www.prnewswire.com/news-releases/entravision-communications-corporation-reports-second-quarter-2019-results-300897469.html

SOURCE Entravision Communications Corporation

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsDividendsPress ReleasesentertainmentMultimedia/Online/InternetPublishing/Information Servicestelevision
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!