Georgia | 1-13796 | 58-0285030 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
||
4370 Peachtree Road, NE, Atlanta, Georgia |
30319 | |||
(Address of principal executive offices) |
(Zip Code) |
(a) | None. | |
(b) | Pro Forma Financial Information. |
2
Spinoff of | ||||||||||||||||
Publishing | ||||||||||||||||
and Graylink | ||||||||||||||||
Wireless | Pro Forma | |||||||||||||||
Historical | Businesses (a) | Adjustments | Pro Forma | |||||||||||||
Assets: |
||||||||||||||||
Current assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 4,056 | $ | | $ | 45,000 | (b) | |||||||||
(45,330 | )(c) | $ | 3,726 | |||||||||||||
Trade accounts receivable, net |
53,455 | (5,532 | ) | | 47,923 | |||||||||||
Inventories |
904 | (904 | ) | | | |||||||||||
Current portion of program
broadcast rights, net |
10,291 | | | 10,291 | ||||||||||||
Related party receivable |
1,169 | | | 1,169 | ||||||||||||
Other current assets |
3,448 | (210 | ) | | 3,238 | |||||||||||
Total current assets |
73,323 | (6,646 | ) | (330 | ) | 66,347 | ||||||||||
Property and equipment: |
||||||||||||||||
Land |
19,648 | (560 | ) | | 19,088 | |||||||||||
Buildings and improvements |
40,472 | (6,549 | ) | | 33,923 | |||||||||||
Equipment |
225,619 | (20,336 | ) | | 205,283 | |||||||||||
285,739 | (27,445 | ) | | 258,294 | ||||||||||||
Accumulated depreciation |
(129,091 | ) | 17,535 | | (111,556 | ) | ||||||||||
156,648 | (9,910 | ) | | 146,738 | ||||||||||||
Deferred loan costs, net |
10,273 | | | 10,273 | ||||||||||||
Broadcast licenses |
934,742 | (4,006 | ) | | 930,736 | |||||||||||
Goodwill |
158,378 | (16,779 | ) | | 141,599 | |||||||||||
Other intangible assets, net |
2,255 | | | 2,255 | ||||||||||||
Investment in broadcasting company |
13,599 | | | 13,599 | ||||||||||||
Other |
2,965 | (60 | ) | | 2,905 | |||||||||||
Total assets |
$ | 1,352,183 | $ | (37,401 | ) | $ | (330 | ) | $ | 1,314,452 | ||||||
3
Spinoff of | ||||||||||||||||
Publishing | ||||||||||||||||
and Graylink | ||||||||||||||||
Wireless | Pro Forma | |||||||||||||||
Historical | Businesses (a) | Adjustments | Pro Forma | |||||||||||||
Liabilities and stockholders equity: |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Trade accounts payable |
$ | 3,178 | $ | (364 | ) | $ | | $ | 2,814 | |||||||
Employee compensation and benefits |
7,977 | (912 | ) | | 7,065 | |||||||||||
Current portion of accrued pension costs |
2,766 | | | 2,766 | ||||||||||||
Accrued interest |
6,968 | | | 6,968 | ||||||||||||
Other accrued expenses |
11,286 | (464 | ) | | 10,822 | |||||||||||
Dividends payable |
| | | | ||||||||||||
Federal and state income taxes |
1,699 | (314 | ) | | 1,385 | |||||||||||
Current portion of program broadcast
obligations |
11,988 | | | 11,988 | ||||||||||||
Acquisition related liabilities |
641 | | | 641 | ||||||||||||
Deferred revenue |
2,155 | (2,003 | ) | | 152 | |||||||||||
Current portion of long-term debt |
2,076 | | | 2,076 | ||||||||||||
Total current liabilities |
50,734 | (4,057 | ) | | 46,677 | |||||||||||
Long-term debt, less current portion |
630,930 | | (45,330 | )(c) | 585,600 | |||||||||||
Program broadcast obligations, less
current portion |
986 | | | 986 | ||||||||||||
Deferred income taxes |
246,563 | (2,336 | ) | | 244,227 | |||||||||||
Other |
6,567 | (118 | ) | | 6,449 | |||||||||||
Total liabilities |
935,780 | (6,511 | ) | (45,330 | ) | 883,939 | ||||||||||
Redeemable Serial Preferred Stock, no par
value; cumulative; convertible; designated
5 shares, respectively, issued and outstanding
4 shares $(39,640 aggregate liquidation value) |
39,068 | | | 39,068 | ||||||||||||
Stockholders equity: |
||||||||||||||||
Common Stock, no par value; authorized
100,000 shares, issued 45,139 shares |
406,358 | | 39,695 | (b) | 446,053 | |||||||||||
Class A Common Stock, no par value;
authorized 15,000 shares; issued
7,332 shares |
11,037 | | 5,305 | (b) | 16,342 | |||||||||||
Retained earnings |
12,048 | (30,890 | ) | (18,842 | ) | |||||||||||
Accumulated other comprehensive loss, net
of tax |
(1,414 | ) | | | (1,414 | ) | ||||||||||
Unearned compensation |
(834 | ) | | | (834 | ) | ||||||||||
427,195 | (30,890 | ) | 45,000 | 441,305 | ||||||||||||
Treasury Stock at cost, Common Stock,
2,092 shares |
(27,461 | ) | | | (27,461 | ) | ||||||||||
Treasury Stock at cost, Class A Common
Stock, 1,579 shares |
(22,399 | ) | | | (22,399 | ) | ||||||||||
Total stockholders equity |
377,335 | (30,890 | ) | 45,000 | 391,445 | |||||||||||
Total liabilities and stockholders equity |
$ | 1,352,183 | $ | (37,401 | ) | $ | (330 | ) | $ | 1,314,452 | ||||||
4
Spinoff of | ||||||||||||||||
Publishing | ||||||||||||||||
and Graylink | ||||||||||||||||
Wireless | Pro Forma | |||||||||||||||
Historical | Businesses (a) | Adjustments | Pro Forma | |||||||||||||
Operating revenues: |
||||||||||||||||
Broadcasting (less agency commissions) |
$ | 188,578 | $ | | $ | | $ | 188,578 | ||||||||
Publishing and other |
39,314 | (39,314 | ) | | | |||||||||||
227,892 | (39,314 | ) | | 188,578 | ||||||||||||
Expenses: |
||||||||||||||||
Operating expenses before depreciation,
amortization and (gain) loss on disposal
of assets, net: |
||||||||||||||||
Broadcasting |
118,298 | | | 118,298 | ||||||||||||
Publishing and other |
29,339 | (28,880 | ) | | 459 | |||||||||||
Corporate and administrative |
11,400 | | | 11,400 | ||||||||||||
Depreciation |
18,557 | (1,233 | ) | | 17,324 | |||||||||||
Amortization of intangible assets |
576 | | | 576 | ||||||||||||
Amortization of restricted stock
awards |
294 | | | 294 | ||||||||||||
(Gain) loss on disposal of assets, net |
(107 | ) | 199 | | 92 | |||||||||||
178,357 | (29,914 | ) | | 148,443 | ||||||||||||
Operating income |
49,535 | (9,400 | ) | | 40,135 | |||||||||||
Miscellaneous income, net |
709 | | | 709 | ||||||||||||
Interest expense |
(33,547 | ) | | 1,521 | (d) | (32,026 | ) | |||||||||
Loss on early extinguishment of debt |
(4,770 | ) | | | (4,770 | ) | ||||||||||
Income before income taxes |
11,927 | (9,400 | ) | 1,521 | 4,048 | |||||||||||
Income tax expense |
4,716 | (3,666 | ) | 593 | (e) | 1,643 | ||||||||||
Income from continuing operations |
7,211 | (5,734 | ) | 928 | 2,405 | |||||||||||
Preferred dividends including accretion
of issuance cost of $65 |
2,444 | | | 2,444 | ||||||||||||
Income from continuing operations
available to common stockholders |
$ | 4,767 | $ | (5,734 | ) | $ | 928 | $ | (39 | ) | ||||||
Basic per share information: |
||||||||||||||||
Income from continuing operations
available to common stockholders |
$ | 0.10 | $ | 0.00 | ||||||||||||
Weighted average shares outstanding |
48,655 | 48,655 | ||||||||||||||
Diluted per share information: |
||||||||||||||||
Income from continuing operations
available to common stockholders |
$ | 0.10 | $ | 0.00 | ||||||||||||
Weighted average shares outstanding |
48,939 | 48,939 | ||||||||||||||
Dividends declared per share |
$ | 0.09 | $ | 0.09 | ||||||||||||
5
Spinoff of | ||||||||||||||||
Publishing | ||||||||||||||||
and Graylink | ||||||||||||||||
Wireless | Pro Forma | |||||||||||||||
Historical | Businesses (a) | Adjustments | Pro Forma | |||||||||||||
Operating revenues: |
||||||||||||||||
Broadcasting (less agency commissions) |
$ | 206,802 | $ | | $ | | $ | 206,802 | ||||||||
Publishing and other |
38,148 | (38,148 | ) | | | |||||||||||
244,950 | (38,148 | ) | | 206,802 | ||||||||||||
Expenses: |
||||||||||||||||
Operating expenses before depreciation,
amortization and (gain) loss on disposal
of assets, net: |
||||||||||||||||
Broadcasting |
112,762 | | | 112,762 | ||||||||||||
Publishing and other |
27,262 | (27,014 | ) | | 248 | |||||||||||
Corporate and administrative |
7,420 | | | 7,420 | ||||||||||||
Depreciation |
17,760 | (1,303 | ) | | 16,457 | |||||||||||
Amortization of intangible assets |
751 | (55 | ) | | 696 | |||||||||||
Amortization of restricted stock
awards |
323 | | | 323 | ||||||||||||
(Gain) loss on disposal of assets, net |
(605 | ) | 41 | | (564 | ) | ||||||||||
165,673 | (28,331 | ) | | 137,342 | ||||||||||||
Operating income |
79,277 | (9,817 | ) | | 69,460 | |||||||||||
Miscellaneous income, net |
600 | (37 | ) | | 563 | |||||||||||
Interest expense |
(31,353 | ) | 2 | 1,368 | (d) | (29,983 | ) | |||||||||
Income before income taxes |
48,524 | (9,852 | ) | 1,368 | 40,040 | |||||||||||
Income tax expense |
19,042 | (3,842 | ) | 533 | (e) | 15,733 | ||||||||||
Income from continuing operations |
29,482 | (6,010 | ) | 835 | 24,307 | |||||||||||
Preferred dividends, including accretion
of issuance cost of $87 |
2,458 | | | 2,458 | ||||||||||||
Income from continuing operations
available to common stockholders |
$ | 27,024 | $ | (6,010 | ) | $ | 835 | $ | 21,849 | |||||||
Basic per share information: |
||||||||||||||||
Income from continuing operations
available to common stockholders |
$ | 0.54 | $ | 0.44 | ||||||||||||
Weighted average shares outstanding |
49,922 | 49,922 | ||||||||||||||
Diluted per share information: |
||||||||||||||||
Income from continuing operations
available to common stockholders |
$ | 0.54 | $ | 0.43 | ||||||||||||
Weighted average shares outstanding |
50,471 | 50,471 | ||||||||||||||
Dividends declared per share |
$ | 0.09 | $ | 0.09 | ||||||||||||
6
Spinoff of | ||||||||||||||||
Publishing | ||||||||||||||||
and Graylink | ||||||||||||||||
Wireless | Pro Forma | |||||||||||||||
Historical | Businesses (a) | Adjustments | Pro Forma | |||||||||||||
Operating revenues: |
||||||||||||||||
Broadcasting (less agency commissions) |
$ | 293,273 | $ | | $ | | $ | 293,273 | ||||||||
Publishing and other |
53,294 | (53,294 | ) | | | |||||||||||
346,567 | (53,294 | ) | | 293,273 | ||||||||||||
Expenses: |
||||||||||||||||
Operating expenses before depreciation,
amortization and (gain) loss on disposal
of assets, net: |
||||||||||||||||
Broadcasting |
158,305 | | | 158,305 | ||||||||||||
Publishing and other |
38,701 | (38,353 | ) | | 348 | |||||||||||
Corporate and administrative |
11,662 | | 11,662 | |||||||||||||
Depreciation |
23,656 | (1,701 | ) | | 21,955 | |||||||||||
Amortization of intangible assets |
975 | (55 | ) | | 920 | |||||||||||
Amortization of restricted stock
awards |
512 | | | 512 | ||||||||||||
(Gain) loss on disposal of assets, net |
(451 | ) | (45 | ) | | (496 | ) | |||||||||
233,360 | (40,154 | ) | | 193,206 | ||||||||||||
Operating income |
113,207 | (13,140 | ) | | 100,067 | |||||||||||
Miscellaneous income, net |
1,016 | (37 | ) | | 979 | |||||||||||
Interest expense |
(41,974 | ) | 2 | 1,436 | (d) | (40,536 | ) | |||||||||
Income before income taxes |
72,249 | (13,175 | ) | 1,436 | 60,510 | |||||||||||
Income tax expense |
27,964 | (5,138 | ) | 560 | (e) | 23,386 | ||||||||||
Income from continuing operations |
44,285 | (8,037 | ) | 876 | 37,124 | |||||||||||
Preferred dividends, including accretion
of issuance cost of $87 |
3,272 | | | 3,272 | ||||||||||||
Income from continuing operations
available to common stockholders |
$ | 41,013 | $ | (8,037 | ) | $ | 876 | $ | 33,852 | |||||||
Basic per share information: |
||||||||||||||||
Income from continuing operations
available to common stockholders |
$ | 0.83 | $ | 0.68 | ||||||||||||
Weighted average shares outstanding |
49,643 | 49,643 | ||||||||||||||
Diluted per share information: |
||||||||||||||||
Income from continuing operations
available to common stockholders |
$ | 0.82 | $ | 0.67 | ||||||||||||
Weighted average shares outstanding |
50,170 | 50,170 | ||||||||||||||
Dividends declared per share |
$ | 0.24 | $ | 0.24 | ||||||||||||
7
Spinoff of | ||||||||||||
Publishing | ||||||||||||
and Graylink | ||||||||||||
Wireless | ||||||||||||
Historical | Businesses (a) | Pro Forma | ||||||||||
Operating revenues: |
||||||||||||
Broadcasting (less agency commissions) |
$ | 243,061 | $ | | $ | 243,061 | ||||||
Publishing and other |
52,310 | (52,310 | ) | | ||||||||
295,371 | (52,310 | ) | 243,061 | |||||||||
Expenses: |
||||||||||||
Operating expenses before depreciation,
amortization and (gain) loss on disposal of
assets, net: |
||||||||||||
Broadcasting |
145,721 | | 145,721 | |||||||||
Publishing and other |
37,566 | (37,093 | ) | 473 | ||||||||
Corporate and administrative |
8,460 | | 8,460 | |||||||||
Depreciation |
21,715 | (2,018 | ) | 19,697 | ||||||||
Amortization of intangible assets |
5,622 | (427 | ) | 5,195 | ||||||||
Amortization of restricted stock awards |
454 | | 454 | |||||||||
(Gain) loss on disposal of assets, net |
1,155 | (164 | ) | 991 | ||||||||
220,693 | (39,702 | ) | 180,991 | |||||||||
Operating income |
74,678 | (12,608 | ) | 62,070 | ||||||||
Miscellaneous income, net |
20 | (53 | ) | (33 | ) | |||||||
Interest expense |
(43,337 | ) | 30 | (43,307 | ) | |||||||
Income before income taxes |
31,361 | (12,631 | ) | 18,730 | ||||||||
Income tax expense |
17,337 | (4,926 | ) | 12,411 | ||||||||
Income from continuing operations |
14,024 | (7,705 | ) | 6,319 | ||||||||
Preferred dividends, including accretion
of issuance cost of $87 |
3,287 | | 3,287 | |||||||||
Income from continuing operations
available to common stockholders |
$ | 10,737 | $ | (7,705 | ) | $ | 3,032 | |||||
Basic per share information: |
||||||||||||
Income from continuing operations available
to common stockholders |
$ | 0.21 | $ | 0.06 | ||||||||
Weighted average shares outstanding |
50,111 | 50,111 | ||||||||||
Diluted per share information: |
||||||||||||
Income from continuing operations available
to common stockholders |
$ | 0.21 | $ | 0.06 | ||||||||
Weighted average shares outstanding |
50,535 | 50,535 | ||||||||||
Dividends declared per share |
$ | 0.08 | $ | 0.08 | ||||||||
8
Spinoff of | ||||||||||||
Publishing | ||||||||||||
and Graylink | ||||||||||||
Wireless | ||||||||||||
Historical | Businesses (a) | Pro Forma | ||||||||||
Operating revenues: |
||||||||||||
Broadcasting (less agency commissions) |
$ | 146,714 | $ | | $ | 146,714 | ||||||
Publishing and other |
51,926 | (51,926 | ) | | ||||||||
198,640 | (51,926 | ) | 146,714 | |||||||||
Expenses: |
||||||||||||
Operating expenses before depreciation,
amortization and (gain) loss on disposal
of assets, net: |
||||||||||||
Broadcasting |
81,996 | | 81,996 | |||||||||
Publishing and other |
37,381 | (36,971 | ) | 410 | ||||||||
Corporate and administrative |
5,607 | | 5,607 | |||||||||
Depreciation |
15,564 | (2,226 | ) | 13,338 | ||||||||
Amortization of intangible assets |
2,164 | (429 | ) | 1,735 | ||||||||
(Gain) loss on disposal of assets, net |
699 | (15 | ) | 684 | ||||||||
143,411 | (39,641 | ) | 103,770 | |||||||||
Operating income |
55,229 | (12,285 | ) | 42,944 | ||||||||
Appreciation in value of derivatives, net |
1,581 | | 1,581 | |||||||||
Miscellaneous income, net |
303 | (114 | ) | 189 | ||||||||
Interest expense |
(35,674 | ) | 40 | (35,634 | ) | |||||||
Loss on early extinguishment of debt |
(16,838 | ) | | (16,838 | ) | |||||||
Income before income taxes |
4,601 | (12,359 | ) | (7,758 | ) | |||||||
Income tax expense |
1,896 | (4,697 | ) | (2,801 | ) | |||||||
Income (loss) from continuing operations |
2,705 | (7,662 | ) | (4,957 | ) | |||||||
Preferred dividends, including accretion
of issuance cost of $58 |
2,461 | | 2,461 | |||||||||
Preferred dividends associated with
redemption of preferred stock |
3,969 | | 3,969 | |||||||||
Loss from continuing operations
available to common stockholders |
$ | (3,725 | ) | $ | (7,662 | ) | $ | (11,387 | ) | |||
Basic per share information: |
||||||||||||
Loss from continuing operations available
to common stockholders |
$ | (0.17 | ) | $ | (0.51 | ) | ||||||
Weighted average shares outstanding |
22,127 | 22,127 | ||||||||||
Diluted per share information: |
||||||||||||
Loss from continuing operations available
to common stockholders |
$ | (0.17 | ) | $ | (0.51 | ) | ||||||
Weighted average shares outstanding |
22,127 | 22,127 | ||||||||||
Dividends declared per share |
$ | 0.08 | $ | 0.08 | ||||||||
9
(a) | To reflect the spinoff of our publishing and Graylink wireless businesses as a discontinued operation in accordance with Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. All items represented under discontinued operations were specific to our publishing and Graylink wireless businesses and will be reported as discontinued operations in our historical financial statements beginning with our Annual Report on Form 10-K for the year ended December 31, 2005. Spinoff costs of $2.5 million were included in Grays financial statements for the nine months ended September 30, 2005. |
(b) | To reflect the transfer of $45.0 million distribution from TCM to Gray, including an estimated $5.0 million of fees and expenses relating to the transaction. | ||
(c) | To reflect the pay down of a portion of Grays senior credit facility with the $45.3 million in cash transferred and the cash retained from TCM. | ||
(d) | To reflect the net reduction in interest expense from the pay down of Grays senior credit facility with the proceeds from TCM using the average interest rates of the senior credit facility in effect, net of increased costs for unused commitment on that credit facility. | ||
(e) | To reflect the income tax impact of the pro forma income statement adjustments at the blended federal and state statutory rate of 39.0%. |
Exhibit No. | Description | |
Exhibit 99.1 | Press
release, dated January 3, 2006 |
10
Gray Television, Inc. |
||||
Date: January 6, 2006 | By: | /s/ James C. Ryan | ||
Name: | James C. Ryan | |||
Title: | Chief Financial Officer and Sr. Vice President | |||
11
12
13