OUTFRONT Media Reports Fourth Quarter And Full Year 2020 Results

Loading...
Loading...

NEW YORK, Feb. 25, 2021 /PRNewswire/ -- OUTFRONT Media Inc. OUT today reported results for the quarter and full year ended December 31, 2020.

"Digital billboards returned to growth, helping drive total revenues above our expectations, with good flow-through to cash flow," said Jeremy Male, Chairman and Chief Executive Officer of OUTFRONT Media. "We will return to positive revenue growth in the second quarter as we lap the onset of the pandemic, and look forward to further recovery in our business throughout the year."

 



Three Months Ended
December 31,


Twelve Months Ended
December 31,

$ in Millions, except per share amounts


2020


2019


2020


2019

Revenues


$335.8



$488.1



$1,236.3



$1,782.2


Organic Revenues


335.8



472.6



1,210.7



1,725.3


Operating Income


39.5



98.0



72.5



309.1


Adjusted OIBDA1


83.0



140.4



233.3



474.2


Net Income before allocation to non-controlling interests


4.8



45.5



(60.2)



140.6


Net Income (loss)2


4.3



45.0



(61.0)



140.1


Earnings (loss) per share2,3,4


($0.02)



$0.31



($0.56)



$0.97


Funds From Operations (FFO)2


43.2



83.6



82.6



295.3


Adjusted FFO (AFFO)2


49.9



106.0



96.3



334.1


Shares Outstanding4


144.5



144.6



144.3



143.2



Notes: See exhibits for reconciliations of non-GAAP financial measures; 1) Consistent with the current period's presentation, we have reclassified amortization of direct lease acquisition costs to Selling, general and administrative expense from Amortization in 2019 periods, resulting in a corresponding decrease in Adjusted OIBDA; 2) References to "Net Income (loss)", "Earnings (loss) per share", "FFO" and "AFFO" mean "Net Income (loss) attributable to OUTFRONT Media Inc.", "Earnings (loss) attributable to OUTFRONT Media Inc. per share", "FFO attributable to OUTFRONT Media Inc." and "AFFO attributable to OUTFRONT Media Inc.," respectively; 3) Per share for diluted earnings per share; 4) Diluted weighted average shares outstanding.

Fourth Quarter 2020 Results

Consolidated

Reported revenues of $335.8 million decreased $152.3 million, or 31.2%, for the fourth quarter of 2020 as compared to the same prior-year period.  Organic revenues of $335.8 million decreased $136.8 million, or 28.9%, reflecting the disposition of our Sports Marketing operating segment and the impact of foreign exchange rates.

Reported billboard revenues of $279.3 million decreased $41.8 million, or 13.0%, due to lower average revenue per display (yield) resulting from the impact of the novel coronavirus (COVID-19) pandemic on customer advertising expenditures and overall demand for our services. Organic billboard revenues of $279.3 million decreased $42.0 million, or 13.1%.

Reported transit and other revenues of $56.5 million decreased $110.5 million, or 66.2%, due primarily to a decrease in yield resulting from the impact of COVID-19 on customer advertising expenditures and overall demand for our services, and the disposition of our Sports Marketing operating segment. Organic transit and other revenues of $56.5 million decreased $94.8 million, or 62.7%.

Total Operating expenses of $176.2 million decreased $79.7 million, or 31.1%, due primarily to lower transit franchise expense, lower posting, maintenance and other expenses, and lower billboard property lease expense.  These decreases were driven by lower billboard and transit revenues due to the impact of COVID-19, the impact of modifications to agreements with our transit franchise partners and landlords, and the disposition of our Sports Marketing operating segment. Selling, General and Administrative expenses ("SG&A") of $83.1 million decreased $14.6 million, or 14.9%, due primarily to lower compensation-related costs, and the disposition of our Sports Marketing operating segment, partially offset by a higher provision for doubtful accounts. Consistent with the current period's presentation, we have reclassified amortization of direct lease acquisition costs from Amortization to SG&A expenses in 2019.

Adjusted OIBDA of $83.0 million decreased $57.4 million, or 40.9%.  Consistent with the current period's presentation, Adjusted OIBDA includes amortization of direct lease acquisition costs.

Segment Results


U.S. Media
Reported and organic revenues of $314.9 million decreased $133.1 million, or 29.7%, due primarily to a decrease in yield resulting from the impact of COVID-19 on customer advertising expenditures and overall demand for our services. Billboard revenues decreased 12.7% and Transit and other revenues decreased 64.5% for the same reasons.

Operating expenses decreased $68.1 million, or 29.4%, due primarily to lower transit franchise expense, lower billboard property lease expense, and lower posting, maintenance and other expenses. These decreases were driven primarily by lower billboard and transit revenues due to COVID-19, and lower transit franchise expenses paid to the New York Metropolitan Transportation Authority (the "MTA"). SG&A expenses decreased $8.3 million, or 12.2%, due primarily to lower compensation-related costs, partially offset by a higher provision for doubtful accounts.

Adjusted OIBDA of $91.6 million decreased $56.7 million, or 38.2%.

Other
Reported revenues of $20.9 million decreased $19.2 million, or 47.9%, due to the disposition of our Sports Marketing operating segment and a decline in Canada related to the impact of COVID-19 on customer advertising expenditures and overall demand for our services. Organic revenues decreased $3.7 million, or 15.0%.

Operating expenses decreased $11.6 million, or 48.3%, driven by lower posting, maintenance and other expenses related to the disposition of our Sports Marketing operating segment and lower billboard lease expense. SG&A expenses decreased $4.5 million, or 48.4%, driven primarily by the disposition of our Sports Marketing segment and cost reduction measures taken in response to COVID-19.  

Adjusted OIBDA of $3.7 million decreased $3.1 million, or 45.6%.

Corporate
Corporate costs, excluding stock-based compensation and restructuring charges, decreased $2.4 million, or 16.3%, to $12.3 million, due primarily to lower compensation-related expenses, partially offset by higher professional fees and the impact of market fluctuations on an equity-linked retirement plan offered to certain employees.

Full Year 2020 Results

Consolidated
Reported revenues of $1,236.3 million decreased $545.9 million, or 30.6%, for the year December 31, 2020 as compared to the same prior-year period.  Organic revenues of $1,210.7 million decreased $514.6 million, or 29.8%, reflecting the disposition of our Sports Marketing operating segment and the impact of foreign exchange rates.

Reported billboard revenues of $978.6 million decreased $211.3 million, or 17.8%, due primarily to lower average revenue per display (yield) resulting from the impact of COVID-19 on customer advertising expenditures and overall demand for our services. Organic billboard revenues decreased 17.7%.

Reported transit and other revenues of $257.7 million decreased $334.6 million, or 56.5%, due to a decrease in yield resulting from the impact of COVID-19 on customer advertising expenditures and overall demand for our services, the disposition of our Sports Marketing operating segment, and a decrease in third-party digital equipment sales.  Organic transit and other revenues decreased $304.2 million, or 56.7%.

Total Operating expenses of $710.8 million decreased $247.8 million, or 25.9%, due primarily to lower transit franchise expense, lower posting, maintenance and other expenses, and lower billboard property lease expense.  These decreases were driven by lower billboard and transit revenues due to COVID-19, the impact of modifications to agreements with our transit franchise partners and landlords, and the disposition of our Sports Marketing operating segment. SG&A expenses of $315.1 million decreased $56.6 million, or 15.2%, due primarily to lower compensation-related costs, lower direct lease acquisition costs, and the disposition of our Sports Marketing operating segment, partially offset by a higher provision for doubtful accounts.

Adjusted OIBDA of $233.3 million decreased $240.9 million, or 50.8%.

Segment Results

U.S. Media
Reported and organic revenues of $1,148.9 million decreased $479.8 million, or 29.5%, due primarily to a decrease in yield resulting from the impact of COVID-19 on customer advertising expenditures and overall demand for our services.  Billboard revenues decreased 16.9% and Transit and other revenues decreased 56.7% for the same reasons.

Operating expenses decreased $213.3 million, or 24.8%, due primarily to lower transit franchise expense, lower posting, maintenance and other expenses, and lower billboard property lease expense. These decreases were driven primarily by lower billboard and transit revenues due to COVID-19, and lower transit franchise expenses paid to the MTA. SG&A expenses decreased $33.8 million, or 12.7%, due primarily to lower compensation-related costs and lower direct lease acquisition costs, partially offset by a higher provision for doubtful accounts.

Adjusted OIBDA of $268.9 million decreased $232.7 million, or 46.4%.

Other
Reported revenues of $87.4 million decreased $66.1 million, or 43.1%, due primarily to the disposition of our Sports Marketing operating segment and a decline in Canada related to the impact of COVID-19 on customer advertising expenditures and overall demand for our services.  Organic revenues decreased $34.8 million, or 36.0%.

Operating expenses decreased $34.5 million, or 35.2%, driven by lower posting, maintenance and other expenses related to the disposition of our Sports Marketing operating segment, lower costs related to third-party digital equipment sales, and lower billboard lease expense. SG&A expenses decreased $13.4 million, or 36.2%, driven primarily by the disposition of our Sports Marketing segment and cost reduction measures taken in response to COVID-19.

Adjusted OIBDA of $0.4 million decreased $18.2 million, or 97.8%.

Corporate
Corporate costs, excluding stock-based compensation and restructuring charges, decreased $10.0 million, or 21.7%, due primarily to lower compensation expenses.

Interest Expense
Net Interest expense in the fourth quarter of 2020 was $33.8 million, including amortization of deferred financing costs of $1.8 million, as compared to $34.4 million in the same prior-year period, including amortization of deferred financing costs of $3.0 million.  The decrease was due primarily to lower deferred financing costs.  The weighted average cost of debt at December 31, 2020 was 4.5% compared to 4.5% in the prior-year period.

Loading...
Loading...

Income Taxes
The income tax provision was $0.8 million in the fourth quarter of 2020 as compared to $2.4 million in the same prior-year period.  Cash paid for income taxes in the year ended December 31, 2020 was $3.4 million.

Net Income Attributable to OUTFRONT Media Inc.
Net income attributable to OUTFRONT Media Inc. was $4.3 million in the fourth quarter of 2020 as compared to $45.0 million in the same prior-year period. Diluted weighted average shares outstanding were 144.5 million for the fourth quarter of 2020 and 144.6 million for the same prior-year period. Net loss attributable to OUTFRONT Media Inc. per common share for diluted earnings per weighted average share was $0.02 for the fourth quarter of 2020 as compared to Net income attributable to OUTFRONT Media Inc. per common share for diluted earnings per weighted average share of $0.31 in the same prior-year period.

FFO & AFFO
FFO attributable to OUTFRONT Media Inc. was $43.2 million in the fourth quarter of 2020, a decrease of $40.4 million, or 48.3%, from the same prior-year period, driven primarily by lower net income.  AFFO attributable to OUTFRONT Media Inc. was $49.9 million in the fourth quarter of 2020, a decrease of $56.1 million, or 52.9%, from the same prior-year period due primarily to lower net income and the impact of loss on the extinguishment of debt in the prior-year period.

Cash Flow & Capital Expenditures
Net cash flow provided by operating activities of $130.6 million for the year ended December 31, 2020 decreased $146.3 million, or 52.8%, compared to $276.9 million during the same prior-year period, principally due to lower net income. Total capital expenditures decreased 40.5% to $53.5 million for the year ended December 31, 2020.

Dividends
In the year ended December 31, 2020, we paid cash dividends of $75.1 million, including $55.2 million on our common stock, $0.4 million on our Class A equity interests of a subsidiary that controls our Canadian business, and $19.5 million on our Series A Convertible Perpetual Preferred Stock (the "Series A Preferred Stock").  In order to preserve financial flexibility and liquidity in light of the continuing uncertainty in the global economy resulting from the COVID-19 pandemic, our board of directors has suspended our quarterly dividend on our common stock but expects to meet our minimum annual 2021 REIT distribution requirements, which may be satisfied by making distributions to our common stockholders, our preferred stockholders, or a combination of our stockholders.

Balance Sheet and Liquidity
As of December 31, 2020, our liquidity position included unrestricted cash of $710.4 million and $498.4 million of availability under our $500.0 million revolving credit facility, net of $1.6 million of issued letters of credit against the letter of credit facility sublimit under the revolving credit facility.  During the three months ended December 31, 2020, no shares of our common stock were sold under our at-the-market equity offering program, of which $232.5 million remains available. As of December 31, 2020, the maximum number of shares of our common stock that could be required to be issued on conversion of the outstanding shares of the Series A Preferred Stock was 25.0 million shares.  Total indebtedness as of December 31, 2020 was $2.7 billion, excluding $28.3 million of deferred financing costs, and includes a $600.0 million term loan and $2.1 billion of senior unsecured notes, net of discounts and premiums, and $80.0 million of borrowings under our structured repurchase facility.  On February 16, 2021, we used the net proceeds from the issuance of $500.0 million aggregate principal amount of 4.250% Senior Unsecured Notes due 2029, along with cash on hand, to redeem all $500.0 million of our outstanding 5.625% Senior Unsecured Notes due 2024. As of February 25, 2021, there were no outstanding borrowings under our structured repurchase facility.

COVID-19 Pandemic
The COVID-19 pandemic and the related preventative measures taken to help curb the spread, have had, and may continue to have, a significant impact on the global economy and our business. The COVID-19 pandemic has (i) delayed our ability to build and deploy certain advertising structures and sites, including digital displays; (ii) reduced or curtailed our customers' advertising expenditures and overall demand for our services through purchase cancellations or otherwise; (iii) increased the volatility of our customers' advertising expenditure patterns from period-to-period through short-notice purchases, purchase deferrals or otherwise; and (iv) extended delays in the collection of certain earned advertising revenues from our customers, all of which could have a material adverse effect on our business, financial condition and results of operation in 2021. As a result of the impact of the COVID-19 pandemic on our business and results of operations, we expect our key performance indicators and total revenues to incrementally improve in 2021 as compared to 2020, but be materially lower in 2021 than pre-COVID-19 pandemic levels, particularly in our U.S. Media segment and with respect to our transit and other business. We expect total expenses to increase in 2021 as compared to 2020, but be materially lower than pre-COVID-19 pandemic levels, particularly in our U.S. Media segment and with respect to our transit and other business. Additionally, we expect billboard property lease expenses and posting, maintenance and other expenses, such as rental expenses, as a percentage of revenues, to decrease in 2021 as compared to 2020, but be materially higher than pre-COVID-19 pandemic levels. We expect transit franchise expenses, such as transit franchise payments, as a percentage of revenues, to increase in 2021 as compared to 2020, but be materially higher than pre-COVID-19 pandemic levels, primarily due to our guaranteed minimum annual payment amounts owed to the MTA resuming on January 1, 2021. The impacts described above with respect to 2020 were greatest in the second quarter of 2020, with incremental improvement in the third and fourth quarters of 2020. Accordingly, results for the years ended December 31, 2020 and 2019, are not indicative of the results that may be expected for the fiscal year ending December 31, 2021. In order to preserve financial flexibility, increase liquidity and reduce expenses in light of the current uncertainty in the global economy and our business resulting from the COVID-19 pandemic, we undertook the following actions in 2020, among others: issued and sold $400.0 million of Series A Preferred Stock and $400.0 million aggregate principal amount of new senior notes, amended the credit agreement governing the revolving credit facility to modify the calculation of our financial maintenance covenant ratio, suspended our quarterly dividend payments on our common stock as described above, temporarily suspended or delayed our deployment of digital transit displays, and reduced capital expenditures and expenses through cost-savings initiatives. Given the uncertainty around the severity and duration of the COVID-19 pandemic and the measures taken, or may be taken, in response to the COVID-19 pandemic, we cannot reasonably estimate the full impact of the COVID-19 pandemic on our business, financial condition and results of operations at this time, which may be material.

Conference Call 
We will host a conference call to discuss the results on February 25, 2021 at 4:30 p.m. Eastern Time. The conference call numbers are 888-204-4368 (U.S. callers) and 856-344-9299 (International callers) and the passcode for both is 9716517.  Live and replay versions of the conference call will be webcast in the Investor Relations section of our website, www.OUTFRONTmedia.com.

Supplemental Materials
In addition to this press release, we have provided a supplemental investor presentation which can be viewed on our website, www.OUTFRONTmedia.com.

About OUTFRONT Media Inc. 
OUTFRONT leverages the power of technology, location and creativity to connect brands with consumers outside of their homes through one of the largest and most diverse sets of billboard, transit, and mobile assets in North America. Through its technology platform, OUTFRONT will fundamentally change the ways advertisers engage audiences on-the-go.

 

Contacts:

Investors:


Media:

Gregory Lundberg


Courtney Richards

Senior Vice President, Investor Relations


PR & Events Specialist

(212) 297-6441


(646) 876-9404

greg.lundberg@OUTFRONTmedia.com


courtney.richards@OUTFRONTmedia.com

 

Non-GAAP Financial Measures
In addition to the results prepared in accordance with generally accepted accounting principles in the United States ("GAAP") provided throughout this document, this document and the accompanying tables include non-GAAP financial measures as described below. We calculate organic revenues as reported revenues excluding revenues associated with a disposition and the impact of foreign currency exchange rates ("non-organic revenues"). We provide organic revenues to understand the underlying growth rate of revenue excluding the impact of non-organic revenue items. Our management believes organic revenues are useful to users of our financial data because it enables them to better understand the level of growth of our business period to period.  We calculate and define "Adjusted OIBDA" as operating income (loss) before depreciation, amortization, net (gain) loss on dispositions, stock-based compensation and restructuring charges. We calculate Adjusted OIBDA margin by dividing Adjusted OIBDA by total revenues. Adjusted OIBDA and Adjusted OIBDA margin are among the primary measures we use for managing our business, evaluating our operating performance and planning and forecasting future periods, as each is an important indicator of our operational strength and business performance. Our management believes users of our financial data are best served if the information that is made available to them allows them to align their analysis and evaluation of our operating results along the same lines that our management uses in managing, planning and executing our business strategy. Our management also believes that the presentations of Adjusted OIBDA and Adjusted OIBDA margin, as supplemental measures, are useful in evaluating our business because eliminating certain non-comparable items highlight operational trends in our business that may not otherwise be apparent when relying solely on GAAP financial measures.  It is management's opinion that these supplemental measures provide users of our financial data with an important perspective on our operating performance and also make it easier for users of our financial data to compare our results with other companies that have different financing and capital structures or tax rates. When used herein, references to "FFO" and "AFFO" mean "FFO attributable to OUTFRONT Media Inc." and "AFFO attributable to OUTFRONT Media Inc.," respectively. We calculate FFO in accordance with the definition established by the National Association of Real Estate Investment Trusts ("NAREIT"). FFO reflects net income (loss) attributable to OUTFRONT Media Inc. adjusted to exclude gains and losses from the sale of real estate assets, depreciation and amortization of real estate assets, amortization of direct lease acquisition costs and the same adjustments for our equity-based investments and non-controlling interests, as well as the related income tax effect of adjustments, as applicable. We calculate AFFO as FFO adjusted to include cash paid for direct lease acquisition costs as such costs are generally amortized over a period ranging from four weeks to one year and therefore are incurred on a regular basis. AFFO also includes cash paid for maintenance capital expenditures since these are routine uses of cash that are necessary for our operations. In addition, AFFO excludes restructuring charges and losses on extinguishment of debt, as well as certain non-cash items, including non-real estate depreciation and amortization, a gain on disposition of non-real estate assets, stock-based compensation expense, accretion expense, the non-cash effect of straight-line rent, amortization of deferred financing costs and the same adjustments for our non-controlling interests, as well as the non-cash portion of income taxes and the related income tax effect of adjustments, as applicable. We use FFO and AFFO measures for managing our business and for planning and forecasting future periods, and each is an important indicator of our operational strength and business performance, especially compared to other real estate investment trusts ("REITs"). Our management believes users of our financial data are best served if the information that is made available to them allows them to align their analysis and evaluation of our operating results along the same lines that our management uses in managing, planning and executing our business strategy. Our management also believes that the presentations of FFO and AFFO, as supplemental measures, are useful in evaluating our business because adjusting results to reflect items that have more bearing on the operating performance of REITs highlight trends in our business that may not otherwise be apparent when relying solely on GAAP financial measures. It is management's opinion that these supplemental measures provide users of our financial data with an important perspective on our operating performance and also make it easier to compare our results to other companies in our industry, as well as to REITs. Since organic revenues, Adjusted OIBDA, Adjusted OIBDA margin, FFO and AFFO are not measures calculated in accordance with GAAP, they should not be considered in isolation of, or as a substitute for, revenues, operating income (loss) and net income (loss) attributable to OUTFRONT Media Inc., the most directly comparable GAAP financial measures, as indicators of operating performance. These measures, as we calculate them, may not be comparable to similarly titled measures employed by other companies. In addition, these measures do not necessarily represent funds available for discretionary use and are not necessarily a measure of our ability to fund our cash needs.

Please see Exhibits 4-6 of this release for a reconciliation of the above non-GAAP financial measures to the most directly comparable GAAP financial measures.

Cautionary Statement Regarding Forward-Looking Statements
We have made statements in this document that are forward-looking statements within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995. You can identify forward-looking statements by the use of forward-looking terminology such as "believes," "expects," "could," "would," "may," "might," "will," "should," "seeks," "likely," "intends," "plans," "projects," "predicts," "estimates," "forecast" or "anticipates" or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. You can also identify forward-looking statements by discussions of strategy, plans or intentions related to our capital resources, portfolio performance and results of operations, including but not limited to the impact of the novel coronavirus (COVID-19) pandemic on our capital resources, portfolio performance and results of operations. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise and may not be able to be realized. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: declines in advertising and general economic conditions, including declines caused by the COVID-19 pandemic; the severity and duration of the COVID-19 pandemic and any other pandemics, and the impact on our business, financial condition and results of operations; competition; government regulation; our ability to implement our digital display platform and deploy digital advertising displays to our transit franchise partners, including interruptions and reductions in demand caused by the impact of the COVID-19 pandemic; losses and costs resulting from recalls and product liability, warranty and intellectual property claims; our ability to obtain and renew key municipal contracts on favorable terms; taxes, fees and registration requirements; decreased government compensation for the removal of lawful billboards; content-based restrictions on outdoor advertising; seasonal variations; acquisitions and other strategic transactions that we may pursue could have a negative effect on our results of operations; dependence on our management team and other key employees; diverse risks in our Canadian business; experiencing a cybersecurity incident; changes in regulations and consumer concerns regarding privacy, information security and data, or any failure or perceived failure to comply with these regulations or our internal policies; asset impairment charges for our long-lived assets and goodwill; environmental, health and safety laws and regulations; our substantial indebtedness; restrictions in the agreements governing our indebtedness; incurrence of additional debt; interest rate risk exposure from our variable-rate indebtedness; our ability to generate cash to service our indebtedness; cash available for distributions; hedging transactions; the ability of our board of directors to cause us to issue additional shares of stock without common stockholder approval; certain provisions of Maryland law may limit the ability of a third party to acquire control of us; our rights and the rights of our stockholders to take action against our directors and officers are limited; our failure to remain qualified to be taxed as a REIT; REIT distribution requirements; availability of external sources of capital; we may face other tax liabilities even if we remain qualified to be taxed as a REIT; complying with REIT requirements may cause us to liquidate investments or forgo otherwise attractive opportunities; our ability to contribute certain contracts to a taxable REIT subsidiary ("TRS"); our planned use of TRSs may cause us to fail to remain qualified to be taxed as a REIT; REIT ownership limits; complying with REIT requirements may limit our ability to hedge effectively; failure to meet the REIT income tests as a result of receiving non-qualifying income; the Internal Revenue Service (the "IRS") may deem the gains from sales of our outdoor advertising assets to be subject to a 100% prohibited transaction tax; establishing operating partnerships as part of our REIT structure; and other factors described in our filings with the Securities and Exchange Commission (the "SEC"), including but not limited to the section entitled "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2019, filed with the SEC on February 26, 2020, and in our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2020, filed with the SEC on May 8, 2020. All forward-looking statements in this document apply as of the date of this document or as of the date they were made and, except as required by applicable law, we disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors of new information, data or methods, future events or other changes.

EXHIBITS

 

Exhibit 1:  CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 See Notes on Page 16




Three Months Ended


Year Ended



December 31,


December 31,

(in millions, except per share amounts)


2020


2019


2020


2019

Revenues:









Billboard


$

279.3



$

321.1



$

978.6



$

1,189.9


Transit and other


56.5



167.0



257.7



592.3


Total revenues


335.8



488.1



1,236.3



1,782.2


Expenses:









Operating


176.2



255.9



710.8



958.6


Selling, general and administrative


83.1



97.7



315.1



371.7


Restructuring charges


0.5





5.8



0.3


Net gain on dispositions


(0.4)



(0.8)



(13.7)



(3.8)


Depreciation


21.3



22.4



84.5



87.3


Amortization


15.6



14.9



61.3



59.0


Total expenses


296.3



390.1



1,163.8



1,473.1


Operating income


39.5



98.0



72.5



309.1


Interest expense, net


(33.8)



(34.4)



(131.1)



(134.9)


Loss on extinguishment of debt




(17.5)





(28.5)


Other income, net






0.1



0.1


Income (loss) before provision for income taxes and
equity in earnings of investee companies


5.7



46.1



(58.5)



145.8


Provision for income taxes


(0.8)



(2.4)



(1.1)



(10.9)


Equity in earnings of investee companies, net of tax


(0.1)



1.8



(0.6)



5.7


Net income (loss) before allocation to non-controlling
interests


4.8



45.5



(60.2)



140.6


Net income attributable to non-controlling interests


0.5



0.5



0.8



0.5


Net income (loss) attributable to OUTFRONT Media Inc.


$

4.3



$

45.0



$

(61.0)



$

140.1











Net income (loss) attributable to OUTFRONT Media
Inc. per common share:









Basic


$

(0.02)



$

0.31



$

(0.56)



$

0.97


Diluted


$

(0.02)



$

0.31



$

(0.56)



$

0.97











Weighted average shares outstanding:









Basic


144.5



143.6



144.3



142.5


Diluted


144.5



144.6



144.3



143.2


 

Exhibit 2:  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(Unaudited)
See Notes on Page 16




As of

(in millions)


December 31,
2020


December 31,
2019

Assets:





Current assets:





Cash and cash equivalents


$

710.4



$

59.1


Restricted cash


1.6



1.8


Receivables, less allowances of $26.3 in 2020 and $12.1 in 2019


209.2



290.0


Prepaid lease and franchise costs


5.4



8.6


Prepaid MTA equipment deployment costs




55.4


Other prepaid expenses


14.4



15.8


Other current assets


33.7



5.1


Total current assets


974.7



435.8


Property and equipment, net


634.2



666.2


Goodwill


2,077.8



2,083.1


Intangible assets


547.5



550.9


Operating lease assets


1,421.3



1,457.0


Prepaid MTA equipment deployment costs


204.6



116.1


Other assets


36.8



73.2


Total assets


$

5,896.9



$

5,382.3







Liabilities:





Current liabilities:





Accounts payable


$

64.9



$

67.9


Accrued compensation


35.0



56.1


Accrued interest


24.5



26.4


Accrued lease and franchise costs


65.8



55.3


Other accrued expenses


38.0



34.2


Deferred revenues


29.5



29.0


Short-term operating lease liabilities


176.5



168.3


Short-term debt


80.0



195.0


Other current liabilities


20.7



17.8


Total current liabilities


534.9



650.0


Long-term debt, net


2,620.8



2,222.1


Deferred income tax liabilities, net


14.6



18.0


Asset retirement obligation


35.9



35.1


Operating lease liabilities


1,252.0



1,285.1


Other liabilities


55.0



45.6


Total liabilities


4,513.2



4,255.9







Preferred stock (2020 - 50.0 shares authorized, and 0.4 shares of Series A Preferred Stock
issued and outstanding; 2019- 50.0 shares authorized, and no shares issued and
outstanding)


383.4









Commitments and contingencies










Stockholders' equity:





Common stock 2020 - 450.0 shares authorized, and 144.5 shares issued and outstanding;
2019 - 450.0 shares authorized, and 143.6 shares issued or outstanding)


1.4



1.4


Additional paid-in capital


2,090.8



2,074.7


Distribution in excess of earnings


(1,100.4)



(964.6)


Accumulated other comprehensive loss


(18.0)



(17.7)


Total stockholders' equity


973.8



1,093.8


Non-controlling interests


26.5



32.6


Total equity


1,383.7



1,126.4


Total liabilities and equity


$

5,896.9



$

5,382.3


 

Exhibit 3:  CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 See Notes on Page 16




Year Ended
December 31
,

(in millions)


2020


2019

Operating activities:





Net income (loss) attributable to OUTFRONT Media Inc.


$

(61.0)



$

140.1


Adjustments to reconcile net income to net cash flow provided by operating activities:





Net income attributable to non-controlling interests


0.8



0.5


Depreciation and amortization


145.8



146.3


Deferred tax (benefit) provision


(2.8)



0.2


Stock-based compensation


23.8



22.3


Provision for doubtful accounts


20.1



5.3


Accretion expense


2.6



2.5


Net gain on dispositions


(13.7)



(3.8)


Loss on extinguishment of debt




28.5


Equity in earnings of investee companies, net of tax


0.6



(5.7)


Distributions from investee companies


2.2



4.9


Amortization of deferred financing costs and debt discount and premium


6.6



7.9


Change in assets and liabilities, net of investing and financing activities:





(Increase) decrease in receivables


60.8



(29.5)


Increase in prepaid MTA equipment deployment costs


(33.1)



(92.0)


(Increase) decrease in prepaid expenses and other current assets


(25.5)



3.5


Increase (decrease) in accounts payable and accrued expenses


(12.7)



37.4


Increase in operating lease assets and liabilities


10.7



6.7


Increase (decrease) in deferred revenues


0.9



(0.8)


Increase in income taxes


0.5



0.2


Other, net


4.0



2.4


Net cash flow provided by operating activities


130.6



276.9







Investing activities:





Capital expenditures


(53.5)



(89.9)


Acquisitions


(18.1)



(69.7)


MTA franchise rights


(23.6)



(24.0)


Proceeds from dispositions


40.0



5.8


Return of investment in investee companies


2.0



1.5


Net cash flow used for investing activities


(53.2)



(176.3)







Financing activities:





Proceeds from long-term debt borrowings


895.0



1,270.0


Repayments of long-term debt borrowings


(495.0)



(1,191.5)


Proceeds from borrowings under short-term debt facilities


15.0



505.0


Repayments of borrowings under short-term debt facilities


(130.0)



(470.0)


Payments of deferred financing costs


(7.7)



(22.1)


Payments of debt extinguishment charges




(20.6)


Proceeds from Series A Preferred Stock issuances


383.4




Proceeds from shares issued under the ATM Program




50.9


Taxes withheld for stock-based compensation


(12.6)



(7.9)


Dividends


(75.1)



(208.1)


Net cash flow provided by (used for) financing activities


573.0



(94.3)







 

Exhibit 3:  CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Unaudited)
 See Notes on Page 16




Year Ended



December 31,

(in millions)


2020


2019

Effect of exchange rate changes on cash, cash equivalents and restricted cash


0.7



0.5


Net increase in cash, cash equivalents and restricted cash


651.1



6.8


Cash, cash equivalents and restricted cash at beginning of year


60.9



54.1


Cash, cash equivalents and restricted cash at end of year


$

712.0



$

60.9







Supplemental disclosure of cash flow information:





Cash paid for income taxes


$

3.4



$

10.5


Cash paid for interest


127.6



121.5







Non-cash investing and financing activities:





Accrued purchases of property and equipment


$

3.3



$

7.7


Accrued MTA franchise rights


6.5



4.0


Non-cash effect of straight-line rent


11.2



6.9


Taxes withheld for stock-based compensation


0.2




 

Exhibit 4:  SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION 
(Unaudited) See Notes on Page 16




Three Months Ended December 31, 2020

(in millions, except percentages)


U.S. Media


Other



Corporate


Consolidated

Revenues:










Billboard


$

262.6



$

16.7




$



$

279.3


Transit and other


52.3



4.2






56.5


Total revenues


$

314.9



$

20.9




$



$

335.8


Organic revenues(a)










Billboard


$

262.6



$

16.7




$



$

279.3


Transit and other


52.3



4.2






56.5


 Total organic revenues(a)


$

314.9



$

20.9




$



$

335.8


Non-organic revenues:










Billboard


$



$




$



$


Transit and other










Total non-organic revenues


$



$




$



$












Operating income (loss)


$

57.4



$

0.9




$

(18.8)



$

39.5


Restructuring charges


0.5








0.5


Net gain on dispositions


(0.2)



(0.2)






(0.4)


Depreciation and amortization


33.9



3.0






36.9


Stock-based compensation







6.5



6.5


Adjusted OIBDA


$

91.6



$

3.7




$

(12.3)



$

83.0












Adjusted OIBDA margin


29.1

%


17.7

%



*


24.7

%











Capital expenditures


$

10.5



$

1.0




$



$

11.5














Three Months Ended December 31, 2019

(in millions, except percentages)


U.S. Media


Other



Corporate


Consolidated

Revenues:










Billboard


$

300.8



$

20.3




$



$

321.1


Transit and other


147.2



19.8






167.0


Total revenues


$

448.0



$

40.1




$



$

488.1


Organic revenues(a)










Billboard


$

300.8



$

20.5




$



$

321.3


Transit and other


147.2



4.1






151.3


 Total organic revenues(a)


$

448.0



$

24.6




$



$

472.6


Non-organic revenues(b):










Billboard


$



$

(0.2)




$



$

(0.2)


Transit and other




15.7






15.7


Total non-organic revenues(b)


$



$

15.5




$



$

15.5












Operating income (loss)


$

115.8



$

2.8




$

(20.6)



$

98.0


Net gain on dispositions


(0.7)



(0.1)






(0.8)


Depreciation and amortization(g)


33.2



4.1






37.3


Stock-based compensation







5.9



5.9


Adjusted OIBDA(g)


$

148.3



$

6.8




$

(14.7)



$

140.4












Adjusted OIBDA margin


33.1

%


17.0

%



*


28.8

%











Capital expenditures


$

23.3



$

1.2




$



$

24.5


 



Year Ended December 31, 2020

(in millions, except percentages)


U.S. Media


Other



Corporate


Consolidated

Revenues:










Billboard


$

926.5



$

52.1




$



$

978.6


Transit and other


222.4



35.3






257.7


Total revenues


$

1,148.9



$

87.4




$



$

1,236.3


Organic revenues(a)










Billboard


$

926.5



$

52.1




$



$

978.6


Transit and other


222.4



9.7






232.1


 Total organic revenues(a)


$

1,148.9



$

61.8




$



$

1,210.7


Non-organic revenues(b):










Billboard


$



$




$



$


Transit and other




25.6






25.6


Total non-organic revenues(b)


$



$

25.6




$



$

25.6












Operating income (loss)


$

132.8



$

(0.4)




$

(59.9)



$

72.5


Restructuring charges


3.9



0.9




1.0



5.8


Net gain on dispositions


(1.4)



(12.3)






(13.7)


Depreciation and amortization


133.6



12.2






145.8


Stock-based compensation







22.9



22.9


Adjusted OIBDA


$

268.9



$

0.4




$

(36.0)



$

233.3












Adjusted OIBDA margin


23.4

%


0.5

%



*


18.9

%











Capital expenditures


$

50.8



$

2.7




$



$

53.5














Year Ended December 31, 2019

(in millions, except percentages)


U.S. Media


Other



Corporate


Consolidated

Revenues:










Billboard


$

1,114.9



$

75.0




$



$

1,189.9


Transit and other


513.8



78.5






592.3


Total revenues


$

1,628.7



$

153.5




$



$

1,782.2


Organic revenues(a)










Billboard


$

1,114.9



$

74.1




$



$

1,189.0


Transit and other


513.8



22.5






536.3


 Total organic revenues(a)


$

1,628.7



$

96.6




$



$

1,725.3


Non-organic revenues(b):










Billboard


$



$

0.9




$



$

0.9


Transit and other




56.0






56.0


Total non-organic revenues(b)


$



$

56.9




$



$

56.9












Operating income (loss)


$

376.3



$

1.4




$

(68.6)



$

309.1


Restructuring charges







0.3



0.3


Net (gain) loss on dispositions


(3.9)



0.1






(3.8)


Depreciation and amortization(g)


129.2



17.1






146.3


Stock-based compensation







22.3



22.3


Adjusted OIBDA(g)


501.6



18.6




(46.0)



474.2












Adjusted OIBDA margin


30.8

%


12.1

%



*


26.6

%











Capital expenditures


$

86.7



$

3.2




$



$

89.9


 

Exhibit 5:  SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES  
(Unaudited) See Notes on Page 16




Three Months Ended


Year Ended



December 31,


December 31,

(in millions)


2020


2019


2020


2019

Net income (loss) attributable to OUTFRONT Media Inc.


$

4.3



$

45.0



$

(61.0)



$

140.1


Depreciation of billboard advertising structures


15.4



16.8



61.6



66.0


Amortization of real estate-related intangible assets


12.3



11.6



48.8



45.0


Amortization of direct lease acquisition costs


11.5



11.3



38.2



48.2


Net gain on disposition of real estate assets


(0.4)



(0.8)



(6.5)



(3.8)


Adjustment related to equity-based investments


0.1





0.1



0.1


Adjustment related to non-controlling interests


(0.1)



(0.3)



(0.3)



(0.3)


Income tax effect of adjustments(c)


0.1





1.7




FFO attributable to OUTFRONT Media Inc.


$

43.2



$

83.6



$

82.6



$

295.3











FFO attributable to OUTFRONT Media Inc.


$

43.2



$

83.6



$

82.6



$

295.3


Non-cash portion of income taxes


0.5



(0.2)



(5.9)



0.4


Cash paid for direct lease acquisition costs


(10.5)



(12.6)



(43.1)



(47.1)


Maintenance capital expenditures


(3.8)



(3.1)



(17.8)



(18.1)


Restructuring charges - severance(d)


0.5





4.9



0.3


Other depreciation


5.9



5.6



22.9



21.3


Other amortization


3.3



3.3



12.5



14.0


Gain on disposition of non-real estate assets(e)






(7.2)




Stock-based compensation(d)


6.5



5.9



23.8



22.3


Non-cash effect of straight-line rent


1.6



2.5



11.2



6.9


Accretion expense


0.7



0.6



2.6



2.5


Amortization of deferred financing costs


1.8



3.0



6.6



7.9


Loss on extinguishment of debt




17.5





28.5


Adjustment related to non-controlling interests




(0.1)



(0.1)



(0.1)


Income tax effect of adjustments(f)


0.2





3.3




AFFO attributable to OUTFRONT Media Inc.


$

49.9



$

106.0



$

96.3



$

334.1


 

Exhibit 6:  SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES  
(Unaudited) See Notes on Page 16




Three Months Ended


Year Ended



December 31,


December 31,

(in millions)


2020


2019


2020


2019

Adjusted OIBDA


$

83.0



$

140.4



$

233.3



$

474.2


Interest expense, net, less amortization of deferred
financing fees


(32.0)



(31.4)



(124.5)



(127.0)


Cash paid for income taxes


(0.3)



(2.6)



(3.4)



(10.5)


Direct lease acquisition costs


1.0



(1.3)



(4.9)



1.1


Maintenance capital expenditures


(3.8)



(3.1)



(17.8)



(18.1)


Equity in earnings of investee companies, net of tax


(0.1)



1.8



(0.6)



5.7


Adjustment related to equity-based investments


0.1





0.1



0.1


Non-cash effect of straight-line rent


1.6



2.5



11.2



6.9


Accretion expense


0.7



0.6



2.6



2.5


Other income (expense)






0.1



0.1


Adjustment related to non-controlling interests


(0.6)



(0.9)



(1.2)



(0.9)


Income tax effect of adjustments (c)(f)


0.3





1.4




AFFO attributable to OUTFRONT Media Inc.


$

49.9



$

106.0



$

96.3



$

334.1


 

 

Exhibit 7:  OPERATING EXPENSES

(Unaudited) See Notes on Page 16

 




Three Months Ended




Year Ended



(in millions, except


December 31,


%


December 31,


%

percentages)


2020


2019


Change


2020


2019


Change

Operating expenses:













Billboard property lease


$

98.6



$

106.9



(7.8)

%


$

390.5



$

409.1



(4.5)

%

Transit franchise


28.2



82.4



(65.8)



125.8



283.9



(55.7)


Posting, maintenance and other


49.4



66.6



(25.8)



194.5



265.6



(26.8)


Total operating expenses


$

176.2



$

255.9



(31.1)



$

710.8



$

958.6



(25.9)


 

 

Exhibit 8:  EXPENSES BY SEGMENT

(Unaudited) See Notes on Page 16

 




Three Months Ended




Year Ended



(in millions, except


December 31,


%


December 31,


%

percentages)


2020


2019


Change


2020


2019


Change

U.S. Media:













Operating expenses


$

163.8



$

231.9



(29.4)

%


$

647.4



$

860.7



(24.8)

%

SG&A expenses(g)


59.5



67.8



(12.2)



232.6



266.4



(12.7)















Other:













Operating expenses


12.4



24.0



(48.3)



63.4



97.9



(35.2)


SG&A expenses(g)


4.8



9.3



(48.4)



23.6



37.0



(36.2)


 

NOTES TO EXHIBITS

PRIOR PERIOD PRESENTATION CONFORMS TO CURRENT REPORTING CLASSIFICATIONS.

(a) 

Organic revenues exclude revenues associated with a disposition and the impact of foreign currency exchange rates ("non-organic revenues").

(b) 

In the twelve months ended December 31, 2020, non-organic revenues exclude the impact of the sale of all of our equity interests in certain of our subsidiaries (the "Sports Disposition"), which held all of the assets of our Sports Marketing operating segment. In the three and twelve months ended December 31, 2019, non-organic revenues exclude the impact of the Sports Disposition and reflect the impact of foreign currency exchange rates.

(c) 

Income tax effect related to Net gain on disposition of real estate assets.

(d) 

In 2020, Restructuring charges relate to severance associated with workforce reductions made in response to the COVID-19 pandemic and includes stock-based compensation expenses of $0.9 million.

(e) 

Gain related to the Sports Disposition.

(f)  

Income tax effect related to Restructuring charges - severance and Gain on disposition of non-real estate assets.

(g) 

To conform with the current year's presentation, we have reclassified amortization of direct lease acquisition costs of $11.3 million from Amortization to Selling, general and administrative expenses ("SG&A") of which $10.3 million was recorded in our U.S. Media segment and $1.0 million was recorded in Other for the three months ended December 31, 2019, and reclassified amortization of direct lease acquisition costs of $48.2 million from Amortization to SG&A for the twelve months ended December 31, 2019, of which $44.7 million was recorded in our U.S. Media segment and $3.5 million was recorded in Other, resulting in a corresponding decrease in Adjusted OIBDA.



*  

Calculation not meaningful

 

SOURCE OUTFRONT Media Inc.

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress Releasesadvertising
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!

Loading...