Item 1.
|
Financial Statements
|
The
following Condensed Consolidated Financial Statements are presented for Fisher Communications, Inc., and its subsidiaries.
2
Fisher Communications, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
|
(in thousands, except per-share amounts)
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Revenue
|
|
$
|
42,067
|
|
|
$
|
42,270
|
|
|
$
|
78,858
|
|
|
$
|
76,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating costs
|
|
|
17,751
|
|
|
|
15,932
|
|
|
|
35,397
|
|
|
|
32,588
|
|
Selling, general and administrative expenses
|
|
|
19,257
|
|
|
|
15,081
|
|
|
|
35,470
|
|
|
|
29,635
|
|
Amortization of broadcast rights
|
|
|
2,440
|
|
|
|
2,436
|
|
|
|
4,842
|
|
|
|
4,893
|
|
Depreciation and amortization
|
|
|
1,838
|
|
|
|
1,748
|
|
|
|
3,632
|
|
|
|
3,505
|
|
Loss (gain) on sale of real estate, net
|
|
|
|
|
|
|
209
|
|
|
|
|
|
|
|
(164
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
41,286
|
|
|
|
35,406
|
|
|
|
79,341
|
|
|
|
70,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
781
|
|
|
|
6,864
|
|
|
|
(483
|
)
|
|
|
5,745
|
|
Loss on extinguishment of senior notes, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,482
|
)
|
Other income (expense), net
|
|
|
(36
|
)
|
|
|
64
|
|
|
|
(6
|
)
|
|
|
94
|
|
Interest expense
|
|
|
(30
|
)
|
|
|
(10
|
)
|
|
|
(60
|
)
|
|
|
(276
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
715
|
|
|
|
6,918
|
|
|
|
(549
|
)
|
|
|
4,081
|
|
Provision for (benefit from) income taxes
|
|
|
277
|
|
|
|
2,636
|
|
|
|
(218
|
)
|
|
|
1,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
438
|
|
|
$
|
4,282
|
|
|
$
|
(331
|
)
|
|
$
|
2,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.05
|
|
|
$
|
0.48
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.05
|
|
|
$
|
0.48
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
8,858
|
|
|
|
8,874
|
|
|
|
8,829
|
|
|
|
8,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding assuming dilution
|
|
|
8,955
|
|
|
|
8,928
|
|
|
|
8,829
|
|
|
|
8,936
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per share
|
|
$
|
0.15
|
|
|
$
|
|
|
|
$
|
0.30
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
3
Fisher Communications, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Loss)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
438
|
|
|
$
|
4,282
|
|
|
$
|
(331
|
)
|
|
$
|
2,418
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated income
|
|
|
67
|
|
|
|
36
|
|
|
|
135
|
|
|
|
72
|
|
Effect of income taxes
|
|
|
(25
|
)
|
|
|
(13
|
)
|
|
|
(50
|
)
|
|
|
(26
|
)
|
Prior service cost
|
|
|
15
|
|
|
|
15
|
|
|
|
30
|
|
|
|
30
|
|
Effect of income taxes
|
|
|
(5
|
)
|
|
|
(6
|
)
|
|
|
(11
|
)
|
|
|
(11
|
)
|
Unrealized gains on available for sale securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: reclassifications of gains included in net loss
|
|
|
|
|
|
|
|
|
|
|
(13
|
)
|
|
|
|
|
Effect of income taxes
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income
|
|
|
52
|
|
|
|
32
|
|
|
|
96
|
|
|
|
65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss)
|
|
$
|
490
|
|
|
$
|
4,314
|
|
|
$
|
(235
|
)
|
|
$
|
2,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
4
Fisher Communications, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
(in thousands, except share and per-share amounts)
|
|
2013
|
|
|
2012
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
13,144
|
|
|
$
|
20,403
|
|
Receivables, net
|
|
|
31,718
|
|
|
|
28,243
|
|
Income taxes receivable
|
|
|
1,051
|
|
|
|
834
|
|
Deferred income taxes, net
|
|
|
1,062
|
|
|
|
1,062
|
|
Prepaid expenses and other
|
|
|
1,970
|
|
|
|
3,629
|
|
Broadcast rights
|
|
|
1,990
|
|
|
|
6,690
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
50,935
|
|
|
|
60,861
|
|
Restricted cash
|
|
|
125
|
|
|
|
3,624
|
|
Cash surrender value of life insurance and annuity contracts
|
|
|
17,824
|
|
|
|
18,100
|
|
Goodwill, net
|
|
|
13,702
|
|
|
|
13,293
|
|
Intangible assets, net
|
|
|
44,804
|
|
|
|
40,072
|
|
Other assets
|
|
|
5,393
|
|
|
|
5,208
|
|
Deferred income taxes, net
|
|
|
688
|
|
|
|
711
|
|
Property, plant and equipment, net
|
|
|
41,244
|
|
|
|
39,155
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
174,715
|
|
|
$
|
181,024
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,315
|
|
|
$
|
1,496
|
|
Accrued payroll and related benefits
|
|
|
3,359
|
|
|
|
4,200
|
|
Broadcast rights payable
|
|
|
1,750
|
|
|
|
6,488
|
|
Income taxes payable
|
|
|
160
|
|
|
|
3,060
|
|
Current portion of accrued retirement benefits
|
|
|
1,368
|
|
|
|
1,368
|
|
Other current liabilities
|
|
|
10,582
|
|
|
|
7,260
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
18,534
|
|
|
|
23,872
|
|
Long-term debt
|
|
|
1,700
|
|
|
|
|
|
Deferred income
|
|
|
7,742
|
|
|
|
8,338
|
|
Accrued retirement benefits
|
|
|
22,381
|
|
|
|
22,574
|
|
Other liabilities
|
|
|
3,369
|
|
|
|
3,105
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
53,726
|
|
|
|
57,889
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 7)
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders Equity
|
|
|
|
|
|
|
|
|
Common stock, shares authorized 12,000,000, $1.25 par value; 8,873,059 and 8,782,174 issued and outstanding at June 30, 2013
and December 31, 2012, respectively
|
|
|
11,091
|
|
|
|
10,978
|
|
Capital in excess of par
|
|
|
15,112
|
|
|
|
14,444
|
|
Accumulated other comprehensive income (loss), net of income taxes:
|
|
|
|
|
|
|
|
|
Accumulated loss
|
|
|
(4,617
|
)
|
|
|
(4,702
|
)
|
Prior service cost
|
|
|
(5
|
)
|
|
|
(24
|
)
|
Unrealized gain on available for sale securities
|
|
|
|
|
|
|
8
|
|
Retained earnings
|
|
|
99,408
|
|
|
|
102,431
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders Equity
|
|
|
120,989
|
|
|
|
123,135
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders Equity
|
|
$
|
174,715
|
|
|
$
|
181,024
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
5
Fisher Communications, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
(in thousands)
|
|
2013
|
|
|
2012
|
|
Operating activities
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(331
|
)
|
|
$
|
2,418
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
3,632
|
|
|
|
3,505
|
|
Deferred income taxes, net
|
|
|
56
|
|
|
|
37
|
|
Loss on extinguishment of senior notes, net
|
|
|
|
|
|
|
594
|
|
Loss in operations of equity investees
|
|
|
107
|
|
|
|
74
|
|
Loss on disposal of property, plant and equipment
|
|
|
93
|
|
|
|
20
|
|
Gain on sale of real estate, net
|
|
|
|
|
|
|
(164
|
)
|
Amortization of deferred financing fees
|
|
|
26
|
|
|
|
19
|
|
Amortization of deferred gain on sale of Fisher Plaza
|
|
|
(379
|
)
|
|
|
(379
|
)
|
Amortization of debt security investment premium
|
|
|
|
|
|
|
85
|
|
Amortization of non-cash contract termination fee
|
|
|
(487
|
)
|
|
|
(731
|
)
|
Amortization of broadcast rights
|
|
|
4,842
|
|
|
|
4,893
|
|
Payments for broadcast rights
|
|
|
(4,881
|
)
|
|
|
(5,027
|
)
|
Stock-based compensation
|
|
|
1,424
|
|
|
|
826
|
|
Change in operating assets and liabilities, net
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
(3,400
|
)
|
|
|
920
|
|
Prepaid expenses and other
|
|
|
1,696
|
|
|
|
961
|
|
Cash surrender value of life insurance and annuity contracts
|
|
|
276
|
|
|
|
(398
|
)
|
Other assets
|
|
|
(218
|
)
|
|
|
96
|
|
Accounts payable, accrued payroll and related benefits and other current liabilities
|
|
|
2,324
|
|
|
|
(2,423
|
)
|
Interest payable
|
|
|
|
|
|
|
(1,556
|
)
|
Income taxes receivable and payable
|
|
|
(3,118
|
)
|
|
|
(20,075
|
)
|
Accrued retirement benefits
|
|
|
(88
|
)
|
|
|
(11
|
)
|
Other liabilities
|
|
|
448
|
|
|
|
546
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
2,022
|
|
|
|
(15,770
|
)
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Investment in equity investee
|
|
|
(45
|
)
|
|
|
(32
|
)
|
Purchase of held to maturity debt security investments
|
|
|
|
|
|
|
(82,733
|
)
|
Purchase of investment in South Sound Broadcasting
|
|
|
|
|
|
|
(750
|
)
|
Purchase of option to acquire a radio station
|
|
|
|
|
|
|
(615
|
)
|
Purchase of television stations
|
|
|
(8,398
|
)
|
|
|
|
|
Purchase of property, plant and equipment
|
|
|
(2,598
|
)
|
|
|
(5,731
|
)
|
Proceeds from sale of available for sale debt security investments held as restricted cash
|
|
|
3,499
|
|
|
|
|
|
Proceeds from sale of held to maturity debt security investments
|
|
|
|
|
|
|
7,628
|
|
Proceeds from maturity of held to maturity debt security investments
|
|
|
|
|
|
|
25,000
|
|
Proceeds from sale of real estate
|
|
|
|
|
|
|
825
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(7,542
|
)
|
|
|
(56,408
|
)
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt
|
|
|
1,700
|
|
|
|
|
|
Repurchase of senior notes
|
|
|
|
|
|
|
(61,834
|
)
|
Repurchase of common stock
|
|
|
|
|
|
|
(86
|
)
|
Shares settled upon vesting of stock rights
|
|
|
(852
|
)
|
|
|
(433
|
)
|
Payments on capital lease obligations
|
|
|
(104
|
)
|
|
|
(96
|
)
|
Proceeds from exercise of stock options
|
|
|
210
|
|
|
|
25
|
|
Cash dividends paid
|
|
|
(2,693
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(1,739
|
)
|
|
|
(62,424
|
)
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(7,259
|
)
|
|
|
(134,602
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
20,403
|
|
|
|
143,017
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
13,144
|
|
|
$
|
8,415
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
6
Fisher Communications, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Unaudited)
1. Basis of Presentation and Significant Accounting Policies
The accompanying unaudited condensed consolidated financial statements of Fisher
Communications, Inc. and its wholly-owned subsidiaries (the Company) have been prepared in accordance with generally accepted accounting principles in the United States of America (GAAP) for interim financial information and
pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). Accordingly, they do not include all of the information and notes required by GAAP for annual financial statements. In the opinion of management, all
adjustments (consisting only of normal recurring adjustments) considered necessary for a fair statement have been included in the periods presented. Operating results for the three and six months ended June 30, 2013 are not necessarily
indicative of the results that may be expected for the year ending December 31, 2013, or for any other period. The unaudited condensed consolidated balance sheet at December 31, 2012 has been derived from the audited consolidated financial
statements at that date but does not include all of the information and disclosures required by GAAP for annual financial statements. These unaudited condensed consolidated financial statements and notes should be read in conjunction with the
Companys audited consolidated financial statements and accompanying notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2012 (2012 Form 10-K).
The significant accounting policies used in preparation of the unaudited condensed consolidated financial statements are disclosed in the
Companys 2012 Form 10-K. Except as described below, there have been no recent accounting pronouncements or changes in accounting pronouncements during the three and six months ended June 30, 2013, as compared to the recent accounting
pronouncements described in the Companys 2012 Form 10-K, that are of significance, or potential significance, to the Company.
In February 2013, the Financial Accounting Standards Board (FASB)
issued Accounting Standards Update (ASU) No. 2013-02:
Reporting of Amounts Reclassified out of Accumulated Other Comprehensive Income
. This update requires the Company to provide information about the amounts reclassified out
of accumulated other comprehensive income by component. The amendments require the Company to present the effects on income statement line items of certain significant amounts reclassified from accumulated other comprehensive income/loss. The
standard is effective for public entities for annual periods, and interim periods within those periods, beginning after December 15, 2012. The Company adopted the amended accounting guidance, which did not have a material impact on the
Companys consolidated financial position or results of operations.
2. Fair Value Measurements
The Company measures certain financial assets at fair value on a recurring basis. The fair value of these financial
assets was determined based on three levels of inputs, of which, the first two levels are considered observable and the last unobservable. The three levels of inputs that may be used to measure fair value are as follows:
Level 1
Quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.
Level 2
Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities;
quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities; or the fair value is determined through the use of
models or other valuation methodologies.
Level 3
Unobservable inputs that are supported by little or no market
activity and that are significant to the fair value of the assets or liabilities. The inputs to determine fair value require significant management judgment or estimation.
Assets and liabilities measured at fair value on a recurring basis consist of cash equivalents, marketable securities and debt security investments. As of June 30, 2013 and December 31, 2012,
the reported fair value of marketable securities, using Level 1 inputs, was $592,000 and $600,000, respectively. Marketable securities are included in other assets on the Companys unaudited condensed consolidated balance sheets. As of
June 30, 2013, the Company no longer held debt security investments included in restricted cash. During March 2013, the Company sold the remainder of its debt security investments to be included in cash equivalents. The reported fair value of
debt security investments as of December 31, 2012, using Level 1 inputs, was $3.5 million and is included in restricted cash on the Companys unaudited condensed consolidated balance sheets.
The Company had no cash equivalents as of June 30, 2013. As of December 31, 2012, cash equivalents consisted of $5.0 million,
for which the fair value is measured using Level 1 inputs. The carrying amount of cash equivalents approximates fair value.
At June 30, 2013, the Company reported $1.7 million of variable interest rate long-term debt for which the fair value is measured
using Level 2 inputs. There was no long-term debt outstanding as of December 31, 2012. The fair value of long-term debt is based on estimates made by investment bankers based on the fair value of the Companys variable rate long-term debt.
For variable rate debt, interest rate changes do not impact financial position, operations or cash flows.
7
3. Acquisitions
Sinclair Acquisition
In April 2013, Sinclair Broadcast Group, Inc. (Sinclair), Sinclair Television of Seattle, Inc. (Merger Sub) and the Company announced that they had entered into a definitive merger
agreement (the Merger Agreement) whereby Sinclair will acquire the Company in a merger transaction valued at approximately $373.3 million (the Merger).
Under the terms of the Merger Agreement, assuming the conditions to closing are satisfied or waived, Merger Sub will merge with and into the Company and the Companys shareholders will receive $41.00
in cash for each share of the Companys common stock they own. The Company currently expects the Merger to close during the third quarter of 2013, subject to the satisfaction or waiver of certain closing conditions, such as: (i) the
approval of the Merger Agreement by the holders of two-thirds or more of the Companys outstanding common stock, as required under Washington law, (ii) the grant by the FCC of consent to the transfer of control of the Company and its
subsidiaries to Sinclair, (iii) the absence of any law or order that is in effect and that restrains, enjoins or otherwise prohibits the Merger and (iv) the receipt of consents under certain of the Companys contracts. The
consummation of the Merger is not subject to a financing condition.
The Merger Agreement contains certain termination rights
for both Sinclair and the Company, including if the Merger is not completed on or before April 11, 2014 or if the approval of the Merger Agreement by the Companys shareholders is not obtained. In addition, among other termination rights,
Sinclair may terminate the Merger Agreement if the Companys Board of Directors takes certain actions that result in a recommendation adverse to the Merger and the Company may terminate the Merger Agreement, subject to certain conditions, to
accept a proposal that is superior to the terms and conditions of the Merger. The Merger Agreement also provides that, upon termination of the Merger Agreement under certain circumstances, the Company may be required to pay Sinclair a termination
fee of $11.2 million.
For the six months ended June 30, 2013, the Company has incurred approximately $4.7 million in
transaction related costs associated with the Merger. These costs have been expensed as incurred and are included within selling, general and administrative expense in the unaudited condensed consolidated statement of operations for the six months
ended of June 30, 2013.
In connection with the announcement of the Merger Agreement, on April 17, 2013, a purported
class action lawsuit was filed against the Company and its Board of Directors in King County Superior Court in the State of Washington, docketed as
Halberstam v. Fisher Communications, Inc.., et al.
, Case No. 13-2-17171-6 SEA. An amended
complaint was filed on April 23, 2013, and a second amended complaint was filed on June 3, 2013. The lawsuit alleges, among other things, that the Companys Board of Directors breached its fiduciary duties to shareholders by failing to take
steps to maximize shareholder value or to engage in a fair sale process before approving the proposed acquisition of the Company by Sinclair. The lawsuit also alleges that the Schedule 14A Preliminary Proxy Statement filed by the Company on May 16,
2013 omits and/or misrepresents certain purportedly material information. The plaintiff seeks relief that includes, among other things, an injunction prohibiting the consummation of the proposed Merger, damages for the breaches of fiduciary duty,
and the payment of plaintiffs attorneys fees and costs. The Company believes the lawsuit is without merit and intends to defend against it vigorously. There can be no assurance, however, with regard to the outcome. See Note 15.
Subsequent Events for additional disclosure.
KMTR TV
On June 3, 2013, the Companys wholly-owned subsidiary, Fisher Broadcasting Oregon TV, L.L.C. (Fisher Broadcasting), completed the previously announced acquisition of assets
of the television station KMTR (TV), together with certain related satellite stations (collectively the Station), which serve the Eugene, Oregon Nielsen Designated Market Area, for a total purchase price of $8.5 million from Newport
Television LLC and Newport Television License LLC (together Newport). Concurrent with the execution of the Asset Purchase Agreement dated November 19, 2012, between Fisher Broadcasting and Newport, Fisher Broadcasting assigned to
Roberts Media, LLC, an unrelated third party (Roberts Media), its rights under the Asset Purchase Agreement to acquire the FCC licenses with respect to the Station together with certain other of the Stations operating and
programming assets. Such assets are held by KMTR Television, LLC (KMTR TV), which is a wholly owned subsidiary of Roberts Media.
Concurrently with the completion of the acquisition of the Station, KMTR TV obtained third-party financing for its acquisition of the Station assets of $1.7 million (the KMTR Credit Facility)
due in 2017. The Company has agreed to guarantee (the Guarantee) the KMTR Credit Facility to finance its portion of the acquisition through 2017. Borrowings under the KMTR Credit Facility will accrue interest at a variable rate. The
interest rate is calculated using either an Alternate Base Rate (ABR) or the Eurodollar Rate, plus, in each case, an applicable margin determined by the Companys leverage ratio in accordance with the terms of the Credit Agreement.
The ABR is equal to the highest of (i) the rate of interest publicly announced by JPMorgan Chase Bank, N.A. as its prime rate in effect at its principal office in New York City (the Prime Rate), (ii) the federal funds effective
rate from time to time plus 0.50% and (iii) the Eurodollar Rate applicable for an interest period of one month plus 1.00%.
The KMTR Credit Facility contains customary affirmative and negative covenants for comparable financings, including but not limited to,
limitations on liens, indebtedness, investments, mergers and other fundamental changes, sales and other dispositions and dividends and other distributions.
8
In connection with the closing, the Company entered into an amendment (the First
Amendment) to the credit agreement dated November 19, 2012, between the Company and JPMorgan Chase Bank, N.A. as Administrative Agent and Lender and the lenders party thereto (the Credit Agreement). The First Amendment
provides that (i) a default under the KMTR Credit Facility (including a default by the Company under the Guarantee) will constitute a default under the Credit Agreement, and (ii) that the collateral pledged to secure the obligations of the
Company under the Credit Facility will constitute collateral to secure the obligations under the KMTR Credit Facility.
For
financial reporting purposes, the Company is consolidating the operating activities, assets and liabilities of KMTR TV as the Company is the primary beneficiary and has the power to direct the activities impacting the economic performance,
obligation to absorb losses and right to receive returns that would be significant to KMTR TV. At closing, in addition to the $1.7 million KMTR Credit Facility, the Company paid the Station $5.9 million plus $850,000 cash escrow previously paid in
November 2012, less net assumed liabilities of $92,000.
Under the acquisition method of
accounting the purchase price has been allocated to the acquired consolidated assets and assumed liabilities based on estimated fair values (in thousands):
|
|
|
|
|
Property, plant and equipment
|
|
$
|
3,358
|
|
Intangible assetsNetwork affiliation agreement (useful life of 15 years)
|
|
|
2,180
|
|
Intangible assetsFCC licenses (indefinite life, not subject to amortization)
|
|
|
1,500
|
|
Intangible assetsAdvertiser relationships (useful life of 6 years)
|
|
|
1,000
|
|
Intangible assetsProgramming (useful life of 5 years)
|
|
|
110
|
|
Leasehold interests liability
|
|
|
(100
|
)
|
Net assumed liabilities
|
|
|
(92
|
)
|
|
|
|
|
|
Recognized value of net assets (other than goodwill) acquired
|
|
$
|
7,956
|
|
|
|
Deferred tax asset for $90 of taxable temporary differences
|
|
|
33
|
|
Goodwill (tax deductible)
|
|
|
409
|
|
|
|
|
|
|
Consideration paid for the acquiree
|
|
$
|
8,398
|
|
|
|
|
|
|
The final allocation presented above is based upon managements estimate of the fair values using valuation
techniques including income, cost and market approaches. In estimating the fair value of the acquired assets and assumed liabilities, the fair value estimates are based on, but not limited to, expected future revenue and cash flows, expected future
growth rates, and estimated discount rates. Goodwill is calculated as the excess of the consideration transferred over the fair value of the identifiable net assets acquired and represents the future economic benefits expected to arise from other
intangible assets acquired that do not qualify for separate recognition, including assembled workforce and non-contractual relationships, as well as expected future synergies. The Company expects that goodwill will be deductible for tax purposes.
4. Variable Interest Entities
As of June 30, 2013 the Company had variable interests in three broadcast entities, inclusive of the addition of
KMTR TV (as mentioned in Note 3) and two broadcast entities as of December 31, 2012 for which it is the primary beneficiary of these Variable Interest Entities (VIEs). The Company holds the power to direct activities that
significantly impact the economic performance of the VIEs and can participate in returns that would be considered significant to the VIEs and therefore consolidates the assets and liabilities of these stations.
The $750,000 investment in South Sound Broadcasting LLC (South Sound) in connection with the Local Marketing Agreement
qualifies as a VIE. The Company is not considered the primary beneficiary of this VIE and the 7.5% ownership interest in the station is accounted for using the cost method of accounting. The Companys maximum exposure to losses as of
June 30, 2013 and December 31, 2012 was $1.4 million.
The carrying amount of the investments in the VIEs for which the Company is the
primary beneficiary as of June 30, 2013 and December 31, 2012 is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
June 30, 2013
|
|
|
December 31, 2012
|
|
Investments
|
|
$
|
5,929
|
|
|
$
|
2,225
|
|
Maximum exposure to losses
|
|
|
5,929
|
|
|
|
2,225
|
|
9
5. Goodwill and Intangible Assets
The following table summarizes the carrying amount of goodwill and intangible assets
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2013
|
|
|
December 31, 2012
|
|
|
|
Gross carrying
amount
|
|
|
Accumulated
amortization
|
|
|
Net
|
|
|
Gross
carrying
amount
|
|
|
Accumulated
amortization
|
|
|
Net
|
|
Goodwill (1)
|
|
$
|
13,702
|
|
|
$
|
|
|
|
$
|
13,702
|
|
|
$
|
13,293
|
|
|
$
|
|
|
|
$
|
13,293
|
|
|
|
|
|
|
|
|
Intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Broadcast licenses (1)
|
|
$
|
38,930
|
|
|
$
|
|
|
|
$
|
38,930
|
|
|
$
|
37,430
|
|
|
$
|
|
|
|
$
|
37,430
|
|
Other intangible assets
|
|
|
285
|
|
|
|
|
|
|
|
285
|
|
|
|
285
|
|
|
|
|
|
|
|
285
|
|
Intangible assets subject to amortization (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Network affiliation agreement
|
|
|
5,740
|
|
|
|
(1,333
|
)
|
|
|
4,407
|
|
|
|
3,560
|
|
|
|
(1,203
|
)
|
|
|
2,357
|
|
Advertiser relationships
|
|
|
1,000
|
|
|
|
(14
|
)
|
|
|
986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Programming
|
|
|
110
|
|
|
|
(2
|
)
|
|
|
108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasehold interests
|
|
|
90
|
|
|
|
(2
|
)
|
|
|
88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangible assets
|
|
$
|
46,155
|
|
|
$
|
(1,351
|
)
|
|
$
|
44,804
|
|
|
$
|
41,275
|
|
|
$
|
(1,203
|
)
|
|
$
|
40,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Goodwill and broadcast licenses are considered indefinite-lived assets for which no periodic amortization is recognized. The television and radio broadcast licenses are
issued by the Federal Communications Commission (FCC) and provide the Company with the exclusive right to utilize certain frequency spectrum to air its stations programming. While FCC licenses are issued for only a fixed time,
renewals of FCC licenses have occurred routinely and at nominal cost. Moreover, the Company has determined that there are currently no legal, regulatory, contractual, competitive, economic or other factors that limit the useful lives of its FCC
licenses.
|
(2)
|
Intangible assets subject to amortization are amortized on a straight-line basis. Total amortization expense for intangible assets subject to amortization for the three
and six months ended June 30, 2013 was $89,000 and $148,000, respectively. Total amortization expense for intangible assets subject to amortization for the three and six months ended June 30, 2012 was $59,000 and $117,000, respectively
|
The Company tests goodwill and intangible assets for impairment at least annually, as of
October 1
st
of each year, or whenever events indicate
that impairment may exist. The Company has determined that the impairment test should be conducted at the reporting unit level, which, with respect to the broadcast operations, requires separate assessment of each of the Companys television
and radio station groups. The Company determines fair value based on valuation methodologies that include an analysis of market transactions for comparable businesses, discounted cash flows, and a review of the underlying assets of the reporting
unit.
The following table presents the estimated
amortization expense for the Companys intangible assets subject to amortization for the remainder of 2013 and each of the next five years and thereafter (in thousands):
|
|
|
|
|
2013
|
|
$
|
296
|
|
2014
|
|
|
586
|
|
2015
|
|
|
580
|
|
2016
|
|
|
580
|
|
2017
|
|
|
580
|
|
2018
|
|
|
580
|
|
Thereafter
|
|
|
2,387
|
|
|
|
|
|
|
|
|
$
|
5,589
|
|
|
|
|
|
|
6. Debt
Extinguishment of senior notes
In January 2012, the Company redeemed the remaining $61.8 million aggregate principal amount of its 8.625% Senior Notes due in 2014 (Senior Notes) for a total consideration of $62.7 million in
cash plus accrued interest of $1.8 million. The Company recorded a loss on extinguishment of debt of $1.5 million, including a charge for related unamortized debt issuance costs of approximately $594,000. As a result of the redemption of the
remaining outstanding Senior Notes, the Company is no longer subject to provisions contained in the Senior Notes indenture, including various debt covenants and other restrictions, and the Company no longer is required to report financial
information for its subsidiary guarantors of the Senior Notes.
10
Credit facility
In November 2012, the Company entered into a credit agreement (the Credit Agreement) with JPMorgan Chase Bank, N.A. as Administrative Agent and Lender, for a $30 million senior secured
revolving credit facility (the Credit Facility). The Credit Facility will mature in 2017. In addition to the $30 million revolving credit facility, the Credit Agreement provides for a subfacility for the issuance of standby letters of
credit in an amount to be determined by JPMorgan and the Company. Borrowings under the Credit Facility will accrue interest at a variable rate. The interest rate will be calculated using either an Alternate Base Rate (ABR) or the
Eurodollar Rate, plus, in each case, an applicable margin determined by the Companys leverage ratio in accordance with the terms of the Credit Agreement. The ABR is equal to the highest of (i) the rate of interest publicly announced by
JPMorgan Chase Bank, N.A. as its prime rate in effect at its principal office in New York City (the Prime Rate), (ii) the federal funds effective rate from time to time plus 0.50% and (iii) the Eurodollar Rate applicable for an
interest period of one month plus 1.00%.
The Credit Agreement contains customary affirmative and negative covenants for
comparable financings, including but not limited to, limitations on liens, indebtedness, investments, mergers and other fundamental changes, sales and other dispositions and dividends and other distributions. The Credit Agreement also contains
customary events of default and remedies in the event of an occurrence of an event of default, including the acceleration of any amounts outstanding under the Credit Agreement. Additionally, the Credit Agreement includes certain customary conditions
that must be met for the Company to borrow under the Credit Facility.
Under the Credit Agreement, the Company is required to
maintain certain financial ratios, including a leverage ratio and fixed charge coverage ratio. As of June 30, 2013, the Company incurred costs of approximately $264,000 directly related to obtaining the Credit Facility. These costs have been
deferred on the unaudited condensed consolidated balance sheet in other assets and are being amortized to interest expense over the life of the Credit Facility. As described in Note 3, in connection with the acquisition of the broadcast
assets of Newport, the Company entered into an amendment to the Credit Agreement (the First Amendment). The First Amendment provides, among other things, that (i) a default under the KMTR Credit Facility (including a default by the
Company under the Guarantee) will constitute a default under the Credit Agreement, and (ii) that the collateral pledged to secure the obligations of the Company under the Credit Facility will constitute collateral to secure the obligations
under the KMTR Credit Facility. As of June 30, 2013, the Company had no outstanding indebtedness under the Credit Facility.
7. Broadcast Rights and Other Commitments
Broadcast Rights
The Company acquires broadcast rights during the ordinary course of business. The impact of such contracts on the Companys overall financial results is dependent on a number of factors, including
popularity of the program, increased competition from other programming, and strength of the advertising market. It is possible that the cost of commitments for program rights may ultimately exceed direct revenue from the program. Estimates of
future revenue can change significantly and, accordingly, are reviewed periodically to determine whether the broadcast right is impaired.
As of June 30, 2013, the Company had commitments under various agreements of $30.9 million for future rights to broadcast television programs, rights to sell available advertising time on a third
party radio station and commitments under certain network affiliate agreements.
Hines Lease Commitment
In December 2011, in connection with its lease of space at Fisher Plaza, Seattle, Washington, the Company entered into a reimbursement
agreement with Hines Global REIT (Hines) whereby the Company may be required to reimburse Hines up to $1.5 million if the power and/or chiller consumption by certain existing Fisher Plaza tenants, including the Company, exceeds specified
levels and Hines is required to install additional power and/or chiller facilities. This reimbursement agreement expires on December 31, 2023.
8. Retirement Benefits
The Company maintains a noncontributory supplemental retirement program that was established for key management. No new
participants have been admitted to this program since 2001 and the benefits of active participants were frozen in 2005. The program participants do not include any of the Companys current executive officers. The supplemental retirement program
requires continued employment or disability through the date of expected retirement. The cost of the program is accrued over the average expected future lifetime of the participants. The program provides for vesting of benefits under certain
circumstances. Funding is not required, but the Company has made investments in annuity contracts and maintains life insurance policies on the lives of the individual participants to assist in payment of retirement benefits. The Company is the owner
and beneficiary of the annuity contracts and life insurance
11
policies; accordingly, the cash value of the annuity contracts and the cash surrender value of the life insurance policies are reported on the unaudited condensed consolidated balance sheet and
the appreciation is included in the unaudited condensed consolidated statement of operations.
In June 2005, the program was
amended to freeze accrual of all benefits to active participants provided under the program. The Company continues to recognize periodic pension cost related to the program, but the amount is lower as a result of the curtailment.
The net periodic pension cost for the Companys supplemental
retirement program is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Interest cost
|
|
$
|
204
|
|
|
$
|
234
|
|
|
$
|
409
|
|
|
$
|
468
|
|
Amortization of loss
|
|
|
77
|
|
|
|
45
|
|
|
|
154
|
|
|
|
90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic pension cost
|
|
$
|
281
|
|
|
$
|
279
|
|
|
$
|
563
|
|
|
$
|
558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The discount rate used to determine net periodic pension cost was 3.55% for both the three and six months ended
June 30, 2013. The discount rate used to determine net periodic pension cost was 4.48% for both the three and six months ended June 30, 2012.
9. Net Income (Loss) per Share
Net income (loss) per share is based upon the net income (loss) divided by weighted average number of shares
outstanding during the period. Common stock options and restricted stock rights/units are converted using the treasury stock method.
Basic and diluted net income (loss) per share has been computed
as follows (in thousands, except per-share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Income (loss) from operations, net of income taxes
|
|
$
|
438
|
|
|
$
|
4,282
|
|
|
$
|
(331
|
)
|
|
$
|
2,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
8,858
|
|
|
|
8,874
|
|
|
|
8,829
|
|
|
|
8,860
|
|
Weighted effect of dilutive options and rights
|
|
|
97
|
|
|
|
54
|
|
|
|
|
|
|
|
76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding assuming dilution
|
|
|
8,955
|
|
|
|
8,928
|
|
|
|
8,829
|
|
|
|
8,936
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.05
|
|
|
$
|
0.48
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.05
|
|
|
$
|
0.48
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2013, the effect of two restricted stock rights/units and options to purchase
41,143 shares are excluded from the calculation of weighted average shares outstanding because such rights/units and options were anti-dilutive. For the six months ended June 30, 2013, the effect of 157,342 restricted stock rights/units and
options to purchase 251,130 shares are excluded from the calculation of weighted average shares outstanding because such rights/units and options were anti-dilutive.
For the three months ended June 30, 2012, the effect of zero restricted stock rights/units and options to purchase 263,740 shares are excluded from the calculation of weighted average shares
outstanding because such rights/units and options were anti-dilutive. For the six months ended June 30, 2012, the effect of zero restricted stock rights/units and options to purchase 257,257 shares are excluded from the calculation of weighted
average shares outstanding because such rights/units and options were anti-dilutive.
10. Stock-Based Compensation
Stock-based compensation expense for the three and six months ended June 30, 2013 was $593,000 and $1.4 million,
respectively. Stock-based compensation expense for the three and six months ended June 30, 2012 was $374,000 and $826,000, respectively. Stock-based compensation expense is included in selling, general and administrative expenses in the
Companys unaudited condensed consolidated statements of operations.
12
11. Income Taxes
The Company records an income tax provision or benefit based upon its estimated annual effective tax rate, which is
estimated at 39.7% and 40.8% for the six months ended June 30, 2013 and 2012, respectively.
As of June 30, 2013 and
December 31, 2012, the Company had $632,000 of unrecognized tax benefits and no penalties or interest was accrued. If the unrecognized tax benefits were recognized, $410,000 would impact the effective tax rate.
A reconciliation of the change in the amount of gross
unrecognized income tax benefits is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
June 30, 2013
|
|
|
December 31, 2012
|
|
Balance at beginning of period
|
|
$
|
632
|
|
|
$
|
632
|
|
Increase of unrecognized tax benefits related to prior years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period
|
|
$
|
632
|
|
|
$
|
632
|
|
|
|
|
|
|
|
|
|
|
Although the timing and outcome of income tax audits is uncertain, it is possible that unrecognized tax benefits may be
reduced as a result of the lapse of the applicable statutes of limitations in federal and state jurisdictions within the next 12 months. Currently, the Company cannot reasonably estimate the amount of reductions, if any, during the next 12 months.
Any such reduction could be impacted by other changes in unrecognized tax benefits and could result in changes in the Companys tax obligations.
The State of California and the State of Oregon conducted an examination of the Companys 2007 and 2008 state income tax returns. In October 2012, the Company received letters from the State of
California, including a Closing Letter agreeing with the Companys non-business income position subject to additional review, and an additional letter closing the 2007 examination. In connection with the State of Oregon audit, in November 2011,
the Company received a Proposed Auditors Report from the State of Oregon seeking approximately $800,000 in unpaid taxes, interest and penalties in connection with the Companys treatment of the proceeds from its 2007 and 2008 sales of
Safeco Corporation stock and dividends received. Although the Company has engaged in discussions with the State of Oregon regarding this assessment, it continues to oppose the State of Oregons position. The final disposition of the proposed
audit adjustments could require the Company to make additional payments of taxes, interest and penalties, which could materially affect its effective tax rate.
In May 2013, the Company received notification from the IRS that its 2011 tax return was chosen for field examination. The Company continues to respond to IRS data request inquiries.
The determination of the Companys provision for income taxes and valuation allowance requires significant judgment, the use of
estimates and the interpretation and application of complex tax laws. In assessing whether and to what extent deferred income tax assets can be realized, the Company considers whether it is more likely than not that some portion or all of the
deferred tax assets will be realized.
The Company assesses the likelihood of the realizability of its deferred tax assets on
a quarterly basis. As of June 30, 2013 and December 31, 2012, the Company had a valuation allowance of approximately $411,000 on certain of its deferred income tax assets. The amount of net deferred income tax assets considered realizable,
however, could be reduced in the future if the Companys projections of future taxable income are reduced or if the Company does not perform at the levels that it is projecting. This could result in an increase in the Companys valuation
allowance for deferred income tax assets.
12. Segment Information
The Company reports financial data for two segments: television and radio. The television segment includes the
operations of the Companys 23 owned and operated television and radio stations (including a 50%-owned station) and internet business. The radio reportable segment includes the operations of the Companys three Seattle radio stations and
one managed radio station.
The Company discloses information about its reportable segments based on measures it uses in
assessing the performance of its reportable segments. The Company uses segment income from operations to measure the operating performance of its segments which represents income from operations before depreciation and amortization and
loss (gain) on sale of real estate, net. Additionally, the performance metric for segment income from operations excludes the allocation of corporate costs and Fisher Plaza rent expense. The non-segment expenses include corporate and administrative
expenses that have not been allocated to the operations of the television or radio segments.
13
Operating results and other financial data for each segment are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
|
Six months ended
June 30,
|
|
(dollars in thousands)
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$
|
36,707
|
|
|
$
|
36,778
|
|
|
$
|
69,267
|
|
|
$
|
65,937
|
|
Radio
|
|
|
5,430
|
|
|
|
5,566
|
|
|
|
9,750
|
|
|
|
10,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment revenue
|
|
|
42,137
|
|
|
|
42,344
|
|
|
|
79,017
|
|
|
|
76,236
|
|
Intercompany and other
|
|
|
(70
|
)
|
|
|
(74
|
)
|
|
|
(159
|
)
|
|
|
(34
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
42,067
|
|
|
$
|
42,270
|
|
|
$
|
78,858
|
|
|
$
|
76,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$
|
10,314
|
|
|
$
|
12,373
|
|
|
$
|
16,995
|
|
|
$
|
17,452
|
|
Radio
|
|
|
1,654
|
|
|
|
1,835
|
|
|
|
2,267
|
|
|
|
2,633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment income from operations
|
|
|
11,968
|
|
|
|
14,208
|
|
|
|
19,262
|
|
|
|
20,085
|
|
Corporate and other
|
|
|
(8,240
|
)
|
|
|
(4,134
|
)
|
|
|
(13,736
|
)
|
|
|
(8,475
|
)
|
Fisher Plaza rent
|
|
|
(1,109
|
)
|
|
|
(1,253
|
)
|
|
|
(2,377
|
)
|
|
|
(2,524
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,619
|
|
|
$
|
8,821
|
|
|
$
|
3,149
|
|
|
$
|
9,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$
|
1,563
|
|
|
$
|
1,490
|
|
|
$
|
3,080
|
|
|
$
|
2,977
|
|
Radio
|
|
|
42
|
|
|
|
30
|
|
|
|
85
|
|
|
|
59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment depreciation and amortization
|
|
|
1,605
|
|
|
|
1,520
|
|
|
|
3,165
|
|
|
|
3,036
|
|
Corporate and other
|
|
|
233
|
|
|
|
228
|
|
|
|
467
|
|
|
|
469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,838
|
|
|
$
|
1,748
|
|
|
$
|
3,632
|
|
|
$
|
3,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
June 30,
2013
|
|
|
December 31,
2012
|
|
Television
|
|
$
|
119,849
|
|
|
$
|
113,998
|
|
Radio
|
|
|
15,482
|
|
|
|
15,016
|
|
|
|
|
|
|
|
|
|
|
Total segment assets
|
|
|
135,331
|
|
|
|
129,014
|
|
Corporate and other
|
|
|
39,384
|
|
|
|
52,010
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
174,715
|
|
|
$
|
181,024
|
|
|
|
|
|
|
|
|
|
|
Intercompany and other non-segment revenue relates to sales between our television and radio stations and miscellaneous
amounts not attributable to the operations of television or radio segments.
No geographic areas outside the United States
were of significance relative to consolidated revenue, segment income from continuing operations or total assets.
A reconciliation of segment income from operations to income
(loss) from operations is as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
|
Six months ended
June 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Segment income from operations
|
|
$
|
2,619
|
|
|
$
|
8,821
|
|
|
$
|
3,149
|
|
|
$
|
9,086
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss (gain) on sale of real estate, net
|
|
|
|
|
|
|
(209
|
)
|
|
|
|
|
|
|
164
|
|
Depreciation and amortization
|
|
|
(1,838
|
)
|
|
|
(1,748
|
)
|
|
|
(3,632
|
)
|
|
|
(3,505
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
$
|
781
|
|
|
$
|
6,864
|
|
|
$
|
(483
|
)
|
|
$
|
5,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13. Stock Repurchase Program
In December 2012, the Companys Board of Directors approved a 2013 stock repurchase program authorizing the
repurchase of up to an aggregate of $15.0 million of its outstanding shares of common stock. The program authorized share repurchases from time-to-time, at the Companys discretion, on the open market at prevailing market prices or in
negotiated transactions off the market. The repurchase program was terminated by the Board of Directors on April 26, 2013. As of June 30, 2013 and December 31, 2012, no shares had been repurchased under the program.
14
In December 2011, the Companys Board of Directors approved a 2012 stock repurchase
program authorizing the repurchase of up to an aggregate of $25.0 million of its outstanding shares of common stock. The program authorized share repurchases from time-to-time, at the Companys discretion, on the open market at prevailing
market prices or in negotiated transactions off the market. The repurchase program expired at the end of 2012.
No shares were
repurchased during the three months ended June 30, 2012. The Company repurchased and retired 2,990 shares for an aggregate cost of $86,000 during the six months ended June 30, 2012, which reduced capital in excess of par by the excess cost
over par value in the Companys unaudited condensed consolidated balance sheet at June 30, 2012. There were no unsettled share repurchases at June 30, 2012.
14. Other Comprehensive Income (Loss)
The schedules below detail the components and amounts reclassified from other comprehensive income (loss) for the three
and six months ended June 30, 2013 (in thousands):
Changes in Accumulated Other Comprehensive Income (loss) by Component (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2013
|
|
|
|
Accumulated Loss
|
|
|
Prior Service Cost
|
|
|
Unrealized Gains
on Available for
Sale Securities
|
|
|
Total
|
|
Beginning balance
|
|
$
|
(4,659
|
)
|
|
$
|
(15
|
)
|
|
$
|
|
|
|
$
|
(4,674
|
)
|
Other comprehensive income before reclassifications
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts reclassified from accumulated other comprehensive income
|
|
|
42
|
|
|
|
10
|
|
|
|
|
|
|
|
52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net current-period other comprehensive income (loss) (b)
|
|
|
42
|
|
|
|
10
|
|
|
|
|
|
|
|
52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
(4,617
|
)
|
|
$
|
(5
|
)
|
|
$
|
|
|
|
$
|
(4,622
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended June 30, 2013
|
|
|
|
Accumulated Loss
|
|
|
Prior Service Cost
|
|
|
Unrealized Gains
on Available for
Sale Securities
|
|
|
Total
|
|
Beginning balance
|
|
$
|
(4,702
|
)
|
|
$
|
(24
|
)
|
|
$
|
8
|
|
|
$
|
(4,718
|
)
|
Other comprehensive income before reclassifications
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts reclassified from accumulated other comprehensive income
|
|
|
85
|
|
|
|
19
|
|
|
|
(8
|
)
|
|
|
96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net current-period other comprehensive income (loss) (b)
|
|
|
85
|
|
|
|
19
|
|
|
|
(8
|
)
|
|
|
96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
(4,617
|
)
|
|
$
|
(5
|
)
|
|
$
|
|
|
|
$
|
(4,622
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
All amounts are net-of-tax. Amounts in parantheses indicate debits.
|
(b)
|
See separate table below for details about these reclassifications.
|
15
Reclassifications out of Accumulated Other Comprehensive Income (loss) by Component ©
For the six months ended June 30, 2013
|
|
|
|
|
|
|
Details about Accumulated Other Comprehensive Income (Loss) Components
|
|
Amount
Reclassified from
Accumulated
Other
Comprehensive
Income (Loss)
|
|
|
Affected Line Item in
the Statement Where
Net Income (Loss) is
Presented
|
Accumulated loss
|
|
|
|
|
|
|
Amortization of actuarial loss
|
|
$
|
135
|
|
|
Selling, general and administrative expense
|
|
|
|
(50
|
)
|
|
Benefit for income taxes
|
|
|
|
|
|
|
|
|
|
$
|
85
|
|
|
Net of tax
|
|
|
|
|
|
|
|
Amortization of supplemental retirement program items
|
|
|
|
|
|
|
Prior service cost
|
|
$
|
30
|
|
|
Selling, general and administrative expense
|
|
|
|
(11
|
)
|
|
Benefit for income taxes
|
|
|
|
|
|
|
|
|
|
$
|
19
|
|
|
Net of tax
|
|
|
|
|
|
|
|
Unrealized gains and losses on available for sale securities
|
|
|
|
|
|
|
|
|
$
|
(13
|
)
|
|
Other income/(expense)
|
|
|
|
5
|
|
|
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
$
|
(8
|
)
|
|
Net of tax
|
|
|
|
|
|
|
|
Total reclassifications for the period
|
|
$
|
96
|
|
|
Net of tax
|
|
|
|
|
|
|
|
(c)
|
Amounts in parentheses indicate debits to profit/loss.
|
15. Subsequent Events
Litigation
As previously disclosed in Note 3, in connection with the Merger, a purported class action lawsuit was filed on April 17, 2013 against the Company and its Board of Directors in King County
Superior Court in the State of Washington (the Court), docketed as
Halberstam v. Fisher Communications, Inc., et al.
, Case No. 13-2-17171-6 SEA (the Litigation). An amended complaint was filed on April 23, 2013,
and a second amended complaint was filed on June 3, 2013.
On July 25, 2013, the parties to the Litigation entered
into a memorandum of understanding (the MOU) which sets forth the parties agreement in principle for settlement. After the parties enter into a definitive stipulation of settlement, the proposed settlement will be subject to Court
approval. If approved by the Court, it is anticipated that the settlement will result in a release of the defendants from all claims that were or could have been brought challenging any aspect of or otherwise relating to the Merger, the Merger
Agreement, or the disclosures made in connection therewith, and that the Litigation will be dismissed with prejudice. The Company also anticipates that, in connection with the proposed settlement, counsel for the plaintiff will apply for an award of
attorneys fees and expenses to be paid by the Company, the amount of which will be determined by the Court. The Company has available insurance for such award and it does not expect the size of the award to have a material impact on the
Company or its financial results. Pursuant to the terms of the MOU, the Company has agreed to make available additional information to its stockholders. There can be no assurance that the parties will ultimately enter into a stipulation of
settlement or that the Court will approve the settlement, even if the parties were to enter into such stipulation. In such event, the proposed settlement as contemplated by the MOU may be terminated. The settlement will not affect, among other
things, the consideration to be paid to the stockholders of the Company in connection with the Merger.
The Company and the
other defendants have vigorously denied, and continue to vigorously deny, any wrongdoing or liability with respect to the facts and claims asserted, or which could have been asserted, in the Litigation. The Company and the other defendants deny that
they have committed any violations of law or breach of fiduciary duty, that they have acted improperly in any way, or that they have any liability or owe any damages of any kind to the plaintiff or to the purported class, and specifically deny that
any further supplemental disclosure is required under any applicable rule, statute, regulation or law or that the Companys Board of Directors failed to maximize stockholder value by entering into the Merger Agreement with Sinclair. The
settlement contemplated by the MOU is not, and should not be construed as, an admission of wrongdoing or liability by any defendant. However, among other reasons, to avoid the risk of delaying the Merger, and to provide additional information to the
stockholders of the Company at a time and in a manner that would not cause any delay of the Merger, the defendants agreed to the settlement described above. The parties considered it desirable that the Litigation be settled to avoid the substantial
burden, expense, risk, inconvenience and distraction of continued litigation and to fully and finally resolve the Litigation.
NPG Option
Exercise
On July 12, 2013, the Company received notification that NPG of Idaho, Inc. (NPG), a subsidiary
of New Press and Gazette Company, exercised their call option to purchase certain assets and liabilities of television stations KIDK-TV and KXPI-LP for approximately $6.0 million subject to final calculation at closing as detailed in the Option
Agreement entered into by the Company and NPG in December 7, 2010. The completion of the acquisition is subject to FCC approval and is expected to close in 2013.
16
ITEM 2.
|
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
The following discussion and analysis should be read in conjunction with the unaudited condensed consolidated financial statements and
related notes thereto included elsewhere in this quarterly report on Form 10-Q. Some of the statements in this quarterly report are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements include all passages containing verbs such as aims, anticipates, believes, estimates, expects, hopes, intends, plans,
predicts, projects or targets or nouns corresponding to such verbs. Forward-looking statements also include any other passages that are primarily relevant to expected future events or that can only be fully
evaluated by events that will occur in the future. There are many risks and uncertainties that could cause actual results to differ materially from those predicted in our forward-looking statements, including, without limitation, those factors
discussed under the caption Risk Factors in Item 1A of Part I of our Annual Report on Form 10-K for the fiscal year ended December 31, 2012, which was filed with the Securities and Exchange Commission on March 4, 2013.
Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this report. Except as required by law, we undertake no obligation to revise any forward-looking statements in order to reflect
events or circumstances that may subsequently arise. Readers are urged to carefully review and consider the various disclosures made in this report and in our other reports filed with the Securities and Exchange Commission that attempt to advise
interested parties of the risks and factors that may affect our business, prospects and results of operations. As used herein, unless the context requires otherwise, when we say we, us, our, or the
Company, we are referring to Fisher Communications, Inc. and its consolidated subsidiaries.
This discussion
is intended to provide an analysis of significant trends and material changes in our financial condition and operating results during the three and six months ended June 30, 2013 compared with the corresponding periods in 2012.
Overview
We are an
integrated media company. We own or operate 16 full power (including a 50%-owned television station) and seven low power television stations and four radio stations. Our television stations are located in Washington, Oregon, Idaho and California,
and our radio stations are located in Washington.
Our operations receive revenue from the sale of local, regional and
national advertising and, to a much lesser extent, from retransmission consent fees, tower rental and commercial production activities. Our operating results are, therefore sensitive to broad economic trends that affect the broadcasting industry in
general, as well as local and regional trends, particularly those affecting the Pacific Northwest economy. The advertising revenue of our stations is generally highest in the second and fourth quarters of each year, due in part to increases in
consumer advertising in the spring, and retail advertising in the period leading up to and including the holiday season. In addition, advertising revenue is generally higher during election years due to spending by political candidates and advocacy
groups. This political spending typically is heaviest during the fourth quarter.
Our television revenue is significantly
affected by network affiliation and the success of programming offered by those networks. We operate 16 television stations which are affiliated with one of the four major networks and seven which are either affiliated with Univision or CW Plus. Our
two largest television stations, KOMO TV and KATU TV, accounted for approximately 60% percent of our television broadcasting revenue for the six months ended June 30, 2013 and are affiliated with the ABC Television Network. The current terms of
our affiliation agreements with the ABC Television Network expire in August 2014. Our affiliation agreements with the CBS Television Network generally expire in February 2016. The current terms of our FOX affiliation agreements for KBFX-CA in
Bakersfield, California and KXPI-LP in Idaho Falls, Idaho, expire in June 2014 and in June 2015, respectively. The current terms of our affiliation agreements with Univision expire in December 2014. The termination or non-renewal of any of our major
network affiliation agreements could adversely affect our business and results. Our broadcasting operations are subject to competitive pressures from traditional broadcasting sources, as well as from alternative methods of delivering information and
entertainment, and these pressures may cause fluctuations in operating results.
Management focuses on key metrics from
operational data within our broadcasting operations. Information on significant trends is provided in the section entitled Consolidated Results of Operations.
Significant Developments
The following significant developments impacted
our financial statements for the three and six months ended June 30, 2013 and 2012.
KMTR TV.
On June 3,
2013, our wholly-owned subsidiary, Fisher Broadcasting Oregon TV, L.L.C. (Fisher Broadcasting), completed the previously announced acquisition of assets of the television station KMTR(TV), together with certain related satellite
stations (collectively, the Station), which serve the Eugene, Oregon Nielsen Designated Market Area, for a total purchase price of $8.5 million from Newport Television LLC and Newport Television License LLC (together
Newport). Concurrent with the
17
execution of the Asset Purchase Agreement dated November 19, 2012, by and between Fisher Broadcasting and Newport, Fisher Broadcasting assigned to Roberts Media, LLC, an unrelated third
party (Roberts Media), its rights under the Asset Purchase Agreement to acquire the FCC licenses with respect to the Station together with certain other of the Stations operating and programming assets. Such assets are held by KMTR
Television, LLC (KMTR TV), which is a wholly owned subsidiary of Roberts Media.
Concurrently with the completion
of the acquisition of the Station, KMTR TV obtained third-party financing for its acquisition of the Station assets, in the amount of $1.7 million (the KMTR Credit Facility). We have agreed to guarantee (the Guarantee) the
KMTR Credit Facility to finance its portion of the acquisition through 2017. Borrowings under the KMTR Credit Facility will accrue interest at a variable rate. The interest rate is calculated using either an Alternate Base Rate (ABR) or
the Eurodollar Rate, plus, in each case, an applicable margin determined by the Companys leverage ratio in accordance with the terms of the Credit Agreement. The ABR is equal to the highest of (i) the rate of interest publicly announced
by JPMorgan Chase Bank, N.A. as its prime rate in effect at its principal office in New York City (the Prime Rate), (ii) the federal funds effective rate from time to time plus 0.50% and (iii) the Eurodollar Rate applicable for
an interest period of one month plus 1.00%.
The KMTR Credit Facility contains customary affirmative and negative covenants
for comparable financings, including but not limited to, limitations on liens, indebtedness, investments, mergers and other fundamental changes, sales and other dispositions and dividends and other distributions.
In connection with the KMTR Credit Facility, we entered into an amendment to the Credit Facility (the First Amendment). The
First Amendment provides, among other things, that (i) a default under the KMTR Credit Facility (including a default by us under the Guarantee) will constitute a default under the Credit Agreement, and (ii) that the collateral pledged to
secure our obligations under the Credit Facility will constitute collateral to secure the obligations under the KMTR Credit Facility.
Sinclair Acquisition.
On April 11, 2013, we entered into the Merger Agreement whereby Sinclair will acquire us in a merger transaction valued at approximately $373.3 million. Under the terms
of the Merger Agreement, assuming the conditions to closing are satisfied or waived, our shareholders will receive $41.00 in cash for each share of the Companys common stock they own. We currently expect the Merger to close during the third
quarter of 2013, subject to the satisfaction or waiver of certain closing conditions, including, among others, (i) the approval of the Merger Agreement by the holders of two-thirds or more of our outstanding common stock, as required under
Washington law, (ii) the grant by the FCC of consent to the transfer of control of the Company and its subsidiaries to Sinclair, (iii) the absence of any law or order that is in effect and that restrains, enjoins or otherwise prohibits the
Merger and (iv) the receipt of consents under certain of our contracts. The consummation of the Merger is not subject to a financing condition.
On April 17, 2013, a purported class action lawsuit was filed against the Company and our Board of Directors in King County Superior Court in the State of Washington, docketed as
Halberstam v.
Fisher Communications, Inc.., et al.
, Case No. 13-2-17171-6 SEA. An amended complaint was filed on April 23, 2013, and a second amended complaint was filed on June 3, 2013. The lawsuit alleges, among other things, that our Board of
Directors breached its fiduciary duties to shareholders by failing to take steps to maximize shareholder value or to engage in a fair sale process before approving the proposed acquisition of the Company by Sinclair. The lawsuit also alleges that
the Schedule 14A Preliminary Proxy Statement filed by the Company on May 16, 2013 omits and/or misrepresents certain purportedly material information. For additional information, including the risks associated with this litigation, see Items 1 and
1A in Part II of this report.
Redemption of Senior Notes.
In January 2012, we redeemed the remaining $61.8 million
aggregate principal amount of our 8.625% Senior Notes due in 2014 (Senior Notes) for a total consideration of $62.7 million in cash plus accrued interest of $1.8 million. We recorded a loss on extinguishment of debt of $1.5 million,
including a charge for related unamortized debt issuance costs, of approximately $594,000. As a result of the redemption of the remaining outstanding Senior Notes, we are no longer subject to provisions contained in the indenture, including various
debt covenants and other restrictions.
Sale and Leaseback of Fisher Plaza.
In December 2011, we completed the sale of
Fisher Plaza to Hines Global REIT (Hines) for $160.0 million in cash. In connection with the sale of Fisher Plaza we entered into a lease (the Lease) with Hines pursuant to which we leased 121,000 rentable square feet of
Fisher Plaza. The Lease has an initial term that expires on December 31, 2023 and we have the right to extend the term for three successive five-year periods. Our corporate headquarters and Seattle television, radio and developing media
operations continue to be located at Fisher Plaza. Given our sale of Fisher Plaza in December 2011, our consolidated results in 2012 and in future years do not include any revenue, operating expense or depreciation from Fisher Plaza, and include
rent expense, related to the Lease with Hines.
Critical Accounting Policies
Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements,
which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets,
liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates including, but not limited to, those affecting revenues, goodwill and intangibles impairment, the useful
lives of tangible and intangible assets, valuation allowances for receivables and broadcast rights, stock-based compensation expense, valuation allowances for deferred income taxes and liabilities and contingencies. The brief discussion below is
intended to highlight some of the judgments
18
and uncertainties that can impact the application of these policies and the specific dollar amounts reported on our financial statements. We base our estimates on historical experience and on
various other assumptions that we believe to be reasonable under the circumstances, the results of which form our basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual
results may differ from these estimates under different assumptions or conditions, or if management made different judgments or utilized different estimates. Many of our estimates or judgments are based on anticipated future events or performance,
and as such are forward-looking in nature, and are subject to many risks and uncertainties, including those discussed in our Annual Report on Form 10-K for the year ended December 31, 2012 and elsewhere in this Quarterly Report on Form 10-Q.
Except as otherwise required by law, we do not undertake any obligation to update or revise this discussion to reflect any future events or circumstances.
For a detailed discussion of our critical accounting policies and estimates, please refer to our Annual Report on Form 10-K for the year ended December 31, 2012.
There have been no material changes in the application of our critical accounting policies and estimates subsequent to that report.
Consolidated Results of Operations
We report financial data for two reportable segments: television and radio. The television segment includes the operations of our 23 owned and/or operated television stations (including a 50%-owned
television station) and our internet business. The radio segment includes the operations of our three radio stations and one managed radio station. Our corporate headquarters and Seattle-based television, radio and internet operations continue to be
located at Fisher Plaza.
We disclose information about our reportable segments based on the measures we use in assessing the
performance of those reportable segments. We use segment income (loss) from operations to measure the operating performance of our segments which represents income (loss) from operations before depreciation and amortization and gain
(loss) on sale of real estate, net. Additionally, the performance metric for segment income (loss) from operations excludes the allocation of certain corporate expenses and rent expense for our lease at Fisher Plaza as management does not review our
reportable segments with those allocations.
19
The following table sets forth our results of operations for the three and six months ended
June 30, 2013 and 2012, including the dollar and percentage variances between these periods. Percentage variances have been omitted where they are not considered meaningful.
Comparison of three and six months ended June 30, 2013 and 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
|
Variance
|
|
|
Six months ended
June 30,
|
|
|
Variance
|
|
(in thousands)
|
|
2013
|
|
|
2012
|
|
|
$
|
|
|
%
|
|
|
2013
|
|
|
2012
|
|
|
$
|
|
|
%
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$
|
36,707
|
|
|
$
|
36,778
|
|
|
$
|
(71
|
)
|
|
|
(0
|
%)
|
|
$
|
69,267
|
|
|
$
|
65,937
|
|
|
$
|
3,330
|
|
|
|
5
|
%
|
Radio
|
|
|
5,430
|
|
|
|
5,566
|
|
|
|
(136
|
)
|
|
|
(2
|
%)
|
|
|
9,750
|
|
|
|
10,299
|
|
|
|
(549
|
)
|
|
|
(5
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment revenue
|
|
|
42,137
|
|
|
|
42,344
|
|
|
|
(207
|
)
|
|
|
(0
|
%)
|
|
|
79,017
|
|
|
|
76,236
|
|
|
|
2,781
|
|
|
|
4
|
%
|
Intercompany and other
|
|
|
(70
|
)
|
|
|
(74
|
)
|
|
|
4
|
|
|
|
5
|
%
|
|
|
(159
|
)
|
|
|
(34
|
)
|
|
|
(125
|
)
|
|
|
(368
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated revenue
|
|
|
42,067
|
|
|
|
42,270
|
|
|
|
(203
|
)
|
|
|
(0
|
%)
|
|
|
78,858
|
|
|
|
76,202
|
|
|
|
2,656
|
|
|
|
3
|
%
|
Direct operating costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
|
15,351
|
|
|
|
13,574
|
|
|
|
(1,777
|
)
|
|
|
(13
|
%)
|
|
|
30,546
|
|
|
|
27,631
|
|
|
|
(2,915
|
)
|
|
|
(11
|
%)
|
Radio
|
|
|
2,231
|
|
|
|
2,161
|
|
|
|
(70
|
)
|
|
|
(3
|
%)
|
|
|
4,540
|
|
|
|
4,521
|
|
|
|
(19
|
)
|
|
|
(0
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment direct operating costs
|
|
|
17,582
|
|
|
|
15,735
|
|
|
|
(1,847
|
)
|
|
|
(12
|
%)
|
|
|
35,086
|
|
|
|
32,152
|
|
|
|
(2,934
|
)
|
|
|
(9
|
%)
|
Corporate and other
|
|
|
169
|
|
|
|
197
|
|
|
|
28
|
|
|
|
14
|
%
|
|
|
311
|
|
|
|
436
|
|
|
|
125
|
|
|
|
29
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated direct operating costs
|
|
|
17,751
|
|
|
|
15,932
|
|
|
|
(1,819
|
)
|
|
|
(11
|
%)
|
|
|
35,397
|
|
|
|
32,588
|
|
|
|
(2,809
|
)
|
|
|
(9
|
%)
|
Selling, general and administrative expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
|
8,602
|
|
|
|
8,395
|
|
|
|
(207
|
)
|
|
|
(2
|
%)
|
|
|
16,884
|
|
|
|
15,961
|
|
|
|
(923
|
)
|
|
|
(6
|
%)
|
Radio
|
|
|
1,545
|
|
|
|
1,570
|
|
|
|
25
|
|
|
|
2
|
%
|
|
|
2,943
|
|
|
|
3,145
|
|
|
|
202
|
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment selling, general and administrative expenses
|
|
|
10,147
|
|
|
|
9,965
|
|
|
|
(182
|
)
|
|
|
(2
|
%)
|
|
|
19,827
|
|
|
|
19,106
|
|
|
|
(721
|
)
|
|
|
(4
|
%)
|
Corporate and other
|
|
|
8,001
|
|
|
|
3,863
|
|
|
|
(4,138
|
)
|
|
|
(107
|
%)
|
|
|
13,266
|
|
|
|
8,005
|
|
|
|
(5,261
|
)
|
|
|
(66
|
%)
|
Fisher Plaza rent
|
|
|
1,109
|
|
|
|
1,253
|
|
|
|
144
|
|
|
|
11
|
%
|
|
|
2,377
|
|
|
|
2,524
|
|
|
|
147
|
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated selling, general and administrative expenses
|
|
|
19,257
|
|
|
|
15,081
|
|
|
|
(4,176
|
)
|
|
|
(28
|
%)
|
|
|
35,470
|
|
|
|
29,635
|
|
|
|
(5,835
|
)
|
|
|
(20
|
%)
|
Amortization of broadcast rights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
|
2,440
|
|
|
|
2,436
|
|
|
|
(4
|
)
|
|
|
(0
|
%)
|
|
|
4,842
|
|
|
|
4,893
|
|
|
|
51
|
|
|
|
1
|
%
|
Segment income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
|
10,314
|
|
|
|
12,373
|
|
|
|
(2,059
|
)
|
|
|
(17
|
%)
|
|
|
16,995
|
|
|
|
17,452
|
|
|
|
(457
|
)
|
|
|
(3
|
%)
|
Radio
|
|
|
1,654
|
|
|
|
1,835
|
|
|
|
(181
|
)
|
|
|
(10
|
%)
|
|
|
2,267
|
|
|
|
2,633
|
|
|
|
(366
|
)
|
|
|
(14
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment income from operations
|
|
|
11,968
|
|
|
|
14,208
|
|
|
|
(2,240
|
)
|
|
|
(16
|
%)
|
|
|
19,262
|
|
|
|
20,085
|
|
|
|
(823
|
)
|
|
|
(4
|
%)
|
Corporate and other
|
|
|
(8,240
|
)
|
|
|
(4,134
|
)
|
|
|
(4,106
|
)
|
|
|
(99
|
%)
|
|
|
(13,736
|
)
|
|
|
(8,475
|
)
|
|
|
(5,261
|
)
|
|
|
(62
|
%)
|
Fisher Plaza rent
|
|
|
(1,109
|
)
|
|
|
(1,253
|
)
|
|
|
144
|
|
|
|
11
|
%
|
|
|
(2,377
|
)
|
|
|
(2,524
|
)
|
|
|
147
|
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
2,619
|
|
|
|
8,821
|
|
|
|
(6,202
|
)
|
|
|
(70
|
%)
|
|
|
3,149
|
|
|
|
9,086
|
|
|
|
(5,937
|
)
|
|
|
(65
|
%)
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
|
1,563
|
|
|
|
1,490
|
|
|
|
(73
|
)
|
|
|
(5
|
%)
|
|
|
3,080
|
|
|
|
2,977
|
|
|
|
(103
|
)
|
|
|
(3
|
%)
|
Radio
|
|
|
42
|
|
|
|
30
|
|
|
|
(12
|
)
|
|
|
(40
|
%)
|
|
|
85
|
|
|
|
59
|
|
|
|
(26
|
)
|
|
|
(44
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment depreciation and amortization
|
|
|
1,605
|
|
|
|
1,520
|
|
|
|
(85
|
)
|
|
|
(6
|
%)
|
|
|
3,165
|
|
|
|
3,036
|
|
|
|
(129
|
)
|
|
|
(4
|
%)
|
Corporate and other
|
|
|
233
|
|
|
|
228
|
|
|
|
(5
|
)
|
|
|
(2
|
%)
|
|
|
467
|
|
|
|
469
|
|
|
|
2
|
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated depreciation and amortization
|
|
|
1,838
|
|
|
|
1,748
|
|
|
|
(90
|
)
|
|
|
(5
|
%)
|
|
|
3,632
|
|
|
|
3,505
|
|
|
|
(127
|
)
|
|
|
(4
|
%)
|
Loss (gain) on sale of real estate, net
|
|
|
|
|
|
|
209
|
|
|
|
209
|
|
|
|
100
|
%
|
|
|
|
|
|
|
(164
|
)
|
|
|
(164
|
)
|
|
|
(100
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
781
|
|
|
|
6,864
|
|
|
|
(6,083
|
)
|
|
|
(89
|
%)
|
|
|
(483
|
)
|
|
|
5,745
|
|
|
|
(6,228
|
)
|
|
|
(108
|
%)
|
Loss on extinguishment of senior notes, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
na
|
|
|
|
|
|
|
|
(1,482
|
)
|
|
|
1,482
|
|
|
|
100
|
%
|
Other income, net
|
|
|
(36
|
)
|
|
|
64
|
|
|
|
100
|
|
|
|
156
|
%
|
|
|
(6
|
)
|
|
|
94
|
|
|
|
(100
|
)
|
|
|
(106
|
%)
|
Interest expense
|
|
|
(30
|
)
|
|
|
(10
|
)
|
|
|
(20
|
)
|
|
|
(200
|
%)
|
|
|
(60
|
)
|
|
|
(276
|
)
|
|
|
216
|
|
|
|
78
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations before income taxes
|
|
|
715
|
|
|
|
6,918
|
|
|
|
(6,203
|
)
|
|
|
(90
|
%)
|
|
|
(549
|
)
|
|
|
4,081
|
|
|
|
(4,630
|
)
|
|
|
(113
|
%)
|
Provision for (benefit from) income taxes
|
|
|
277
|
|
|
|
2,636
|
|
|
|
2,359
|
|
|
|
89
|
%
|
|
|
(218
|
)
|
|
|
1,663
|
|
|
|
1,881
|
|
|
|
113
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
438
|
|
|
$
|
4,282
|
|
|
$
|
(3,844
|
)
|
|
|
(90
|
%)
|
|
$
|
(331
|
)
|
|
$
|
2,418
|
|
|
$
|
(2,749
|
)
|
|
|
(114
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
Revenue
The following table sets forth our main types of revenue by segment for the three and six months ended June 30, 2013 and 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
|
(in thousands)
|
|
2013
|
|
|
%
change
|
|
|
% total
revenue
|
|
|
2012
|
|
|
% total
revenue
|
|
|
2013
|
|
|
%
change
|
|
|
% total
revenue
|
|
|
2012
|
|
|
% total
revenue
|
|
Core advertising (local and national)
|
|
$
|
26,920
|
|
|
|
4
|
%
|
|
|
64
|
%
|
|
$
|
25,943
|
|
|
|
61
|
%
|
|
$
|
50,338
|
|
|
|
5
|
%
|
|
|
64
|
%
|
|
$
|
48,157
|
|
|
|
63
|
%
|
Political
|
|
|
242
|
|
|
|
-74
|
%
|
|
|
1
|
%
|
|
|
943
|
|
|
|
2
|
%
|
|
|
242
|
|
|
|
-83
|
%
|
|
|
0
|
%
|
|
|
1,462
|
|
|
|
2
|
%
|
Internet
|
|
|
1,175
|
|
|
|
-9
|
%
|
|
|
3
|
%
|
|
|
1,298
|
|
|
|
3
|
%
|
|
|
2,241
|
|
|
|
-13
|
%
|
|
|
3
|
%
|
|
|
2,580
|
|
|
|
3
|
%
|
Retransmission
|
|
|
6,623
|
|
|
|
6
|
%
|
|
|
16
|
%
|
|
|
6,269
|
|
|
|
15
|
%
|
|
|
13,146
|
|
|
|
34
|
%
|
|
|
17
|
%
|
|
|
9,846
|
|
|
|
13
|
%
|
Trade, barter and other
|
|
|
1,747
|
|
|
|
-25
|
%
|
|
|
4
|
%
|
|
|
2,325
|
|
|
|
6
|
%
|
|
|
3,300
|
|
|
|
-15
|
%
|
|
|
4
|
%
|
|
|
3,892
|
|
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
|
36,707
|
|
|
|
0
|
%
|
|
|
87
|
%
|
|
|
36,778
|
|
|
|
87
|
%
|
|
|
69,267
|
|
|
|
5
|
%
|
|
|
88
|
%
|
|
|
65,937
|
|
|
|
87
|
%
|
Core advertising (local and national)
|
|
|
5,154
|
|
|
|
-2
|
%
|
|
|
12
|
%
|
|
|
5,284
|
|
|
|
13
|
%
|
|
|
9,286
|
|
|
|
-5
|
%
|
|
|
12
|
%
|
|
|
9,742
|
|
|
|
13
|
%
|
Political
|
|
|
69
|
|
|
|
283
|
%
|
|
|
0
|
%
|
|
|
18
|
|
|
|
0
|
%
|
|
|
81
|
|
|
|
40
|
%
|
|
|
0
|
%
|
|
|
58
|
|
|
|
0
|
%
|
Trade, barter and other
|
|
|
207
|
|
|
|
-22
|
%
|
|
|
0
|
%
|
|
|
264
|
|
|
|
1
|
%
|
|
|
383
|
|
|
|
-23
|
%
|
|
|
0
|
%
|
|
|
499
|
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Radio
|
|
|
5,430
|
|
|
|
-2
|
%
|
|
|
13
|
%
|
|
|
5,566
|
|
|
|
13
|
%
|
|
|
9,750
|
|
|
|
-5
|
%
|
|
|
12
|
%
|
|
|
10,299
|
|
|
|
14
|
%
|
Intercompany and other
|
|
|
(70
|
)
|
|
|
-5
|
%
|
|
|
0
|
%
|
|
|
(74
|
)
|
|
|
0
|
%
|
|
|
(159
|
)
|
|
|
368
|
%
|
|
|
0
|
%
|
|
|
(34
|
)
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
42,067
|
|
|
|
0
|
%
|
|
|
100
|
%
|
|
$
|
42,270
|
|
|
|
100
|
%
|
|
$
|
78,858
|
|
|
|
3
|
%
|
|
|
100
|
%
|
|
$
|
76,202
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
. Television revenue decreased $71,000 for the three months ended June 30, 2013
compared with the same period in 2012. Television revenue increased $3.3 million, or 5%, for the six months ended June 30, 2013 compared to the same period in 2012 primarily due to increases in retransmission revenue and core advertising,
offset partially by decreases in political advertising.
Retransmission revenue increased $354,000 (6%) and $3.3 million
(34%), respectively, in the three and six months ended June 30, 2013 compared to the same periods in 2012 primarily due to retransmission consent contract renewals for the 2012-2014 cycle completed during the second quarter of 2012.
Automotive-related advertising, one of our largest advertising categories, increased 25% for the three months ended June 30, 2013
compared to the same period in 2012. Results of other advertising categories for the three months ended June 30, 2013, compared to the same period in 2012 include professional services (+10%) and retail (-5%).
Automotive-related advertising increased 21% for the six months ended June 30, 2013 compared to the same period in 2012. Results of
other advertising categories for the six months ended June 30, 2013, compared to the same period in 2012 include professional services (+6%) and retail products (+1%).
Political advertising revenue decreased 74% and 83% for the three and six months ended June 30, 2013 compared to the same periods in
2012 due to 2013 being an off-cycle election year.
Revenue from our ABC-affiliated stations decreased 2.7% in the three
months ended June 30, 2013, increasing 4.8% overall for the six months ended June 30, 2013 as compared with the same periods in 2012. The overall increase is primarily due to increases in retransmission revenue and local advertising
revenue. Revenue from our CBS-affiliated stations increased 1.3% and 6.9% in the three and six months ended June 30, 2013 compared to the same periods in 2012 as a result of increases in retransmission revenue and local advertising revenue.
Radio
. Radio revenue decreased $136,000, or 2%, and $549,000, or 5%, respectively, in the three and six months ended
June 30, 2013 compared to the same periods in 2012. The decrease is primarily a result of a decline in local advertising revenue due to continued market softness.
Direct operating costs
Direct operating costs consist primarily of costs
to produce and promote programming for the television and radio segments. Many of these costs are relatively fixed in nature and do not necessarily vary on a proportional basis with revenue.
Television
. Direct operating costs for the television segment increased $1.8 million, or 13%, and $2.9 million, or 11%,
respectively, in the three and six months ended June 30, 2013 compared to the same periods in 2012 resulting primarily from higher costs related to network programming fees.
Radio
. Direct operating costs for the radio segment increased $70,000, or 3%, and $19,000, or 0.4%, respectively, in the three and six months ended
June 30, 2013 compared to the same periods in 2012. The increase in the three months ended June 30, 2013 compared with the same period in 2012 was primarily due to an increase in the cost of music rights offset by a decrease in
compensation costs.
Corporate and other
. Other non-segment direct operating costs consist primarily of the centralized
network operating center and corporate engineering department. In the three and six months ended June 30, 2013, non-segment direct operating costs decreased $28,000, or 14%, and $125,000, or 29%, respectively, compared to the same periods in
2012.
21
Selling, general and administrative expenses
Television
. Selling, general and administrative expenses in our television segment increased $207,000, or 2%, for the three month
period ended June 30, 2013 as compared with the same period in 2012 primarily due higher commissions and benefits expenses. For the six month period ended June 30, 2013, selling, general and administrative expenses increased $923,000, or
6%, compared to the same period in 2012 primarily due to $436,000 in combined increases in segment compensation and benefits expenses, $315,000 in agency commissions and a $170,000 increase in bad debts expense.
Radio
. Selling, general and administrative expenses in our radio segment decreased $25,000, or 2%, and $202,000, or 6%,
respectively, in the three and six months ended June 30, 2013 compared to the same periods in 2012 primarily due to a reduction in trade advertising and lower commission costs.
Corporate and other
. Corporate and other expenses consist primarily of corporate costs, various centralized department costs and
non-recurring costs. For the three and six month periods ended June 30, 2013, corporate selling, general and administrative expenses increased primarily due to non-recurring strategic transaction related costs associated with the Merger
Agreement with Sinclair.
Total strategic transaction related costs for the three and six months ended June 30, 2013 were
$3.9 million and $5.1 million, respectively.
For the three months ended June 30, 2013, total corporate and other
expenses increased $4.1 million, or 107%, compared to the same period in 2012 primarily due to a $3.7 million increase in strategic transaction related costs and a $219,000 increase in stock compensation expense.
For the six months ended June 30, 2013, corporate and other expenses increased $5.3 million, or 66%, compared to the same period in
2012 primarily due to a $4.9 million increase in strategic transaction related costs and a $600,000 increase in stock compensation expense. Such increases were offset by a reduction in accounting and legal costs.
Fisher Plaza rent
. In connection with the December 2011 sale of Fisher Plaza we entered into a lease with Hines pursuant to which
we leased 121,000 rentable square feet of Fisher Plaza. Fisher Plaza rent expense for the three and six months ended June 30, 2013 and June 30, 2012 was $1.1 million, $2.3 million and $1.3 million, $2.5 million, respectively. This expense
reflects the costs associated with leasing a portion of Fisher Plaza which serves as our corporate headquarters and the location of our Seattle-based television, radio and internet operations.
Amortization of broadcast rights
Television
. Amortization of program rights for our television segment increased $4,000, or 0.2%, and decreased $51,000, or 1%, respectively, for the three and six months ended June 30, 2013
compared to the same periods in 2012 primarily due to reduced obligations resulting from renegotiated contracts.
Depreciation and
amortization
Television
. Depreciation and amortization for our television segment increased $73,000, or 5%, and
$103,000, or 3%, respectively, in the three and six months ended June 30, 2013 compared to the same periods in 2012 primarily due to the acquisition of property, plant and equipment for our television segment.
Radio
. Depreciation and amortization for our radio segment increased $12,000, or 40%, and $26,000, or 44%, respectively in the
three and six months ended June 30, 2013, compared to the same periods in 2012 primarily due to the acquisition of property, plant and equipment for our radio segment.
Other
. Other depreciation and amortization increased $5,000, or 2%, and decreased $2,000 and 0.4 %, respectively, in the three and six months ended June 30, 2013 compared to the same
periods in 2012.
Loss (gain) on sale of real estate, net
In January 2012, we completed the sale of two real estate parcels not essential to current operations and received $570,000 in net proceeds. No real estate sale transactions occurred in the six months
ended June 30, 2013. In June 2012, we completed the sale of a real estate parcel not essential to current operations and received $253,000 in net proceeds. We recognized a loss on sale of real estate, net of $209,000 and a gain on sale of real
estate, net of $164,000 for the three and six months ended June 30, 2012, respectively.
Loss on extinguishment of senior notes, net
In January 2012, we redeemed the remaining $61.8 million aggregate principal amount of Senior Notes for a total
consideration of $62.7 million in cash plus accrued interest of $1.8 million. We recorded a loss on extinguishment of debt of $1.5 million, including a charge for related unamortized debt issuance costs, of approximately $594,000.
Other income, net
Other
income, net, typically consists of interest and other miscellaneous income received. During the three and six months ended June 30, 2013, other income, net, remained consistent with same periods in 2012.
22
Interest expense
Interest expense in the three months ended June 30, 2013 increased $20,000 primarily due to interest associated with the $1.7 million debt incurred in connection with the purchase of KMTR TV. For the
six month period ended June 30, 2013, interest expense decreased $216,000 primarily due to the redemption of outstanding Senior Notes in January 2012.
Provision for income taxes
Our effective tax rate was 39.7% and 40.8% for
the six months ended June 30, 2013 and 2012, respectively. Our effective tax rate is calculated on the statutory rate of 35%, adjusted for state income taxes, changes in certain tax account balances and estimated permanent differences,
including non-deductible expenses, and changes in discrete or other non-recurring items. We record our income tax provision or benefit based upon our estimated annual effective tax rate.
Liquidity and Capital Resources
Liquidity
Our sources of liquidity consist primarily of cash and cash equivalents, short-term investments in debt securities and net cash generated
from operating activities. Our net cash generated from operating activities is sensitive to many factors, including changes in working capital and the timing and magnitude of capital expenditures. Working capital at any specific point in time is
dependent upon many variables, including operating results, receivables and the timing of cash receipts and payments.
We
expect cash flows from operations to provide sufficient liquidity to meet our cash requirements for operations, projected working capital requirements, planned capital expenditures and commitments for at least the next 12 months. In November 2012,
we obtained a $30.0 million senior secured revolving credit facility with JPMorgan Chase Bank, N.A. (the Credit Facility) as Administrative Agent and Lender to fund potential future capital needs.
On June 3, 2013, our wholly-owned subsidiary, Fisher Broadcasting Oregon TV, L.L.C. (Fisher Broadcasting),
completed the previously announced acquisition of assets of the television station KMTR(TV), together with certain related satellite stations (collectively, the Station), which serve the Eugene, Oregon Nielsen Designated Market Area, for
a total purchase price of $8.5 million from Newport Television LLC and Newport Television License LLC (together Newport). Concurrent with the execution of the Asset Purchase Agreement dated November 19, 2012, by and between Fisher
Broadcasting and Newport, Fisher Broadcasting assigned to Roberts Media, LLC, an unrelated third party (Roberts Media), its rights under the Asset Purchase Agreement to acquire the FCC licenses with respect to the Station together with
certain other of the Stations operating and programming assets. Such assets are held by KMTR Television, LLC (KMTR TV), which is a wholly owned subsidiary of Roberts Media.
Concurrently with the completion of the acquisition of the Station, KMTR TV obtained third-party financing for its acquisition of the
Station assets, in the amount of $1.7 million (the KMTR Credit Facility). We have agreed to guarantee (the Guarantee) the KMTR Credit Facility to finance its portion of the acquisition through 2017. Borrowings under the KMTR
Credit Facility will accrue interest at a variable rate. The interest rate is calculated using either an Alternate Base Rate (ABR) or the Eurodollar Rate, plus, in each case, an applicable margin determined by the Companys leverage
ratio in accordance with the terms of the Credit Agreement. The ABR is equal to the highest of (i) the rate of interest publicly announced by JPMorgan Chase Bank, N.A. as its prime rate in effect at its principal office in New York City (the
Prime Rate), (ii) the federal funds effective rate from time to time plus 0.50% and (iii) the Eurodollar Rate applicable for an interest period of one month plus 1.00%.
The KMTR Credit Facility contains customary affirmative and negative covenants for comparable financings, including but not limited to,
limitations on liens, indebtedness, investments, mergers and other fundamental changes, sales and other dispositions and dividends and other distributions.
In connection with the KMTR Credit Facility, we entered into an amendment to the Credit Facility (the First Amendment). The First Amendment provides, among other things, that (i) a
default under the KMTR Credit Facility (including a default by us under the Guarantee) will constitute a default under the Credit Agreement, and (ii) that the collateral pledged to secure our obligations under the Credit Facility will
constitute collateral to secure the obligations under the KMTR Credit Facility.
Capital Resources
Cash and cash equivalents were approximately $13.1 million as of June 30, 2013 compared to $20.4 million as of December 31,
2012. The net decrease of $7.3 million was comprised primarily of $8.4 million in consideration to acquire KMTR TV, $2.9 million in income tax payments, $1.5 million in 2012 short term incentive plan payments, $2.7 million in dividend payments and
$2.6 million in purchases of property, plant and equipment. Such decreases were offset by cash generated from the sale of $3.5 million in debt securities, $1.7 million in borrowings to acquire KMTR TV, allocation of the $850,000 cash held in escrow
for the KMTR TV acquisition and cash flows from operations of $4.7 million.
23
Net cash provided by (used in) operating activities
Net cash used in operating activities for the six months ended June 30, 2013 of $2.0 million consisted of our net loss of $331,000,
adjusted for non-cash charges of $9.3 million, which consisted primarily of depreciation and amortization and amortization of broadcast rights, offset by a $2.1 million decrease in working capital and $4.9 million of payments for broadcast rights.
Net cash used in operating activities for the six months ended June 30, 2012 of $15.8 million consisted of our net
income of $2.4 million, adjusted for non-cash charges of $8.8 million, which consisted primarily of depreciation and amortization and amortization of broadcast rights, offset by a $22.0 million decrease in working capital, which includes income tax
payments, net, of $21.7 million, and $5.0 million of payments for broadcast rights.
Net cash used in investing activities
During the six months ended June 30, 2013, net cash used in investing activities of $7.5 million consisted primarily of $8.4 million
in consideration paid for KMTR TV and purchases of property, plant and equipment of $2.6 million, offset by proceeds from the sale of our remaining available for sale debt security investments of $3.5 million.
During the six months ended June 30, 2012, net cash used in investing activities of $56.4 million consisted primarily of purchases
of debt security investments of $82.7 million in the form of U.S. Treasury securities and purchases of property, plant and equipment of $5.7 million, an investment in a radio station of $750,000 and a purchase of an option to acquire a radio station
of $615,000 pursuant to the new South Sound LMA, partially offset by $32.6 million in proceeds received from the sale or maturity of debt security investments in the form of U.S. Treasury securities.
Net cash used in financing activities
Net cash used in financing activities for the six months ended June 30, 2013 was $1.7 million consisted primarily of $2.7 million in cash dividends, net share settlements for employee stock
compensation tax withholding obligations of $852,000, offset by $1.7 million in borrowings under the Credit Facility to finance the purchase of KMTR TV and $210,000 in cash proceeds from the exercise of stock options.
Net cash used in financing activities for the six months ended June 30, 2012 was $62.4 million primarily due to the redemption of $61.8
million aggregate principal amount of Senior Notes and net share settlement for employee stock compensation tax withholding obligations of $433,000.
Recent Accounting Pronouncements
Refer to Note 1 of our unaudited
condensed consolidated financial statements included in Part I, Item 1 of this report.
24