ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
Format of Presentation
Management’s discussion and analysis of our financial condition and results of operations (“MD&A”) should be read in conjunction with the consolidated financial statements and related footnotes contained in Item 8 of this Annual Report on Form 10-Kof iHeartMedia, Inc. (the "Company," "iHeartMedia," "we," or "us").
Our primary business provides media and entertainment services via broadcast and digital delivery, including our networks businesses, through our Audio segment. We also operate businesses that provide audio and media services through our Audio and Media Services segment, including our full-service media representation business, Katz Media Group (“Katz Media”) and our provider of scheduling and broadcast software and services, RCS. Following the Separation, we ceased to operate our former outdoor business, which prior to the Separation was presented as our Americas outdoor segment and our International outdoor segment. The historical results of the outdoor business have been reclassified as results from discontinued operations.
Over the past ten years, we have transitioned our Audio business from a single platform radio broadcast operator to a company with multiple platforms including podcasting, networks and events. We have also invested in numerous technologies and businesses to increase the competitiveness of our inventory with our advertisers and our audience. We believe that our ability to generate cash flow from operations from our business initiatives and our current cash on hand will provide sufficient resources to fund and operate our businesses, fund capital expenditures and other obligations and make interest payments on our long-term debt for at least the next 12 months.
Certain prior period amounts have been reclassified to conform to the 2020 presentation.
Our Business
Our Audio strategy centers on delivering entertaining and informative content where our listeners want to find us across multiple platforms, including broadcast, digital and live mobile, as well as events. Our primary source of revenue is derived from selling local and national advertising time on our radio stations, with contracts typically less than one year in duration. The programming formats of our radio stations are designed to reach audiences with targeted demographic characteristics. We work closely with our advertising and marketing partners to develop tools and leverage data to enable advertisers to effectively reach their desired audiences. We continue to expand the choices for listeners and we deliver our radio, podcasting and other content and sell advertising across multiple distribution channels, including digitally via our iHeartRadio mobile application and other digital platforms which reach national, regional and local audiences. We also generate revenue from network syndication, our nationally recognized events, our station websites and other miscellaneous transactions.
Management monitors average advertising rates and cost per mille, the cost of every 1,000 advertisement impressions (“CPM”), which are principally based on the length of the spot and how many people in a targeted audience listen to our stations, as measured by an independent ratings service. In addition, our advertising rates are influenced by the time of day the advertisement airs, with morning and evening drive-time hours typically priced the highest. Our price and yield information systems enable our station managers and sales teams to adjust commercial inventory and pricing based on local market demand, as well as to manage and monitor different commercial durations in order to provide more effective advertising for our customers at what we believe are optimal prices given market conditions. Yield is measured by management in a variety of ways, including revenue earned divided by minutes of advertising sold.
Management looks at our Audio operations’ overall revenue as well as the revenue from each type of advertising, including local advertising, which is sold predominately in a station’s local market, and national advertising, which is sold across multiple markets. Local advertising is sold by each radio station’s sales staff while national advertising is sold by our national sales team. Local advertising, which is our largest source of advertising revenue, and national advertising revenues are tracked separately because these revenue streams have different sales teams and respond differently to changes in the economic environment. We periodically review and refine our selling structures in all regions and markets in an effort to maximize the value of our offering to advertisers and, therefore, our revenue.
Management also looks at Audio's revenue by region and market size. Typically, larger markets can reach larger audiences with wider demographics than smaller markets. Additionally, management reviews our share of Audio advertising revenues in markets where such information is available, as well as our share of target demographics listening in an average quarter hour. This metric gauges how well our formats are attracting and retaining listeners.
Management also monitors revenue generated through our programmatic ad-buying platform, Soundpoint, and our data analytics advertising product, SmartAudio, to measure the success of our enhanced marketing optimization tools. We have made significant investments so we can provide the same ad-buying experience that once was only available from digital-only companies and enable our clients to better understand how our assets can successfully reach their target audiences.
A portion of our Audio segment’s expenses vary in connection with changes in revenue. These variable expenses primarily relate to costs in our sales department, such as commissions, and bad debt. Our content costs, including music royalty and license fees for music delivered via broadcast or digital streaming, vary with the volume and mix of songs played on our stations and the listening hours on our digital platforms. Our programming and general and administrative departments incur most of our fixed costs, such as utilities and office salaries. We incur discretionary costs in our advertising, marketing and promotions, which we primarily use in an effort to maintain and/or increase our audience share. Lastly, we have incentive systems in each of our departments which provide for bonus payments based on specific performance metrics, including ratings, revenue and overall profitability.
Our advertising revenue is highly correlated to changes in gross domestic product (“GDP”) as advertising spending has historically trended in line with GDP. A recession or downturn in the U.S. economy typically has a significant impact on the Company’s ability to generate revenue. In light of the novel coronavirus pandemic (“COVID-19”) and the resulting recession impacting the U.S. economy, our revenue for the year ended December 31, 2020 has declined significantly compared to 2019, largely as a result of a decline in consumer and business spending and the related impact to the demand for advertising and pricing pressure resulting from greater competition for available advertising dollars. In the third and fourth quarters of 2020, we experienced sequential increases in revenue compared to the second quarter of 2020, although we continued to see year-over-year declines in our Broadcast radio, Networks and Sponsorships revenue streams. Revenue from our Audio and Media Services increased, primarily as a result of higher political revenue, which resulted in an increase of $61.8 million in revenue in the year ended December 31, 2020 compared to 2019.
When the business environment recovers, we expect that the traditional use of radio will be a strong benefit to us. As businesses reopen both nationally and locally, we believe that we are advantaged by our unparalleled reach and the live and local trusted voices that advertisers need to get their messages out quickly.
In the first quarter of 2020, we announced our modernization initiatives, which take advantage of the significant investments we have made in new technologies to build an operating infrastructure that provides new, high quality products while also unlocking cost efficiencies. These initiatives delivered the expected 2020 in-year savings of approximately $50 million and remain on track to deliver annualized run-rate cost savings of approximately $100 million by mid-year 2021. In addition, and as previously discussed, in response to the COVID-19 pandemic, we took steps to significantly reduce our capital and operating expenditures in 2020. These initiatives generated approximately $200 million of operating cost savings in 2020 and we have identified, and executed on, plans to make substantially all of those savings permanent in 2021 and beyond. For more information, please see the Liquidity and Capital Resources - Anticipated Cash Requirements section below.
On March 26, 2020, we announced the withdrawal of our previously issued financial guidance for the fiscal year ending December 31, 2020 due to heightened uncertainty related to COVID-19. As a precautionary measure to preserve financial flexibility in light of this uncertainty, we borrowed $350.0 million principal amount under our senior secured asset-based revolving credit facility (the “ABL Facility”). During the second and third quarters of 2020, we repaid the amounts outstanding under our ABL Facility using cash on hand and the proceeds from the issuance of our Incremental Term Loan Facility (as defined below), resulting in no balance outstanding under the facility as of December 31, 2020 and borrowing capacity of $172 million, as a result of restrictions in iHeartMedia’s debt and preferred stock agreements.
In July 2020, iHeartCommunications issued $450.0 million of incremental term loans pursuant to an amendment (the “Incremental Term Loan Facility”) to the credit agreement (as amended, the “Credit Agreement”) with iHeartMedia Capital I, LLC ("Capital I"), as guarantor, certain subsidiaries of iHeartCommunications, Inc. ("iHeartCommunications"), as guarantors, and Bank of America, N.A., as administrative agent, governing the Company’s $2.5 billion aggregate principal amount of senior secured term loans (the “Term Loan Facility”), resulting in net proceeds of $425.8 million, after original issue discount and debt issuance costs. A portion of the proceeds was used to repay the balance outstanding on our ABL Facility of $235.0 million, with the remaining $190.6 million of the proceeds available for general corporate purposes. For more information please refer to the “Liquidity and Capital Resources section” in this MD&A.
Impairment Charges
As a result of uncertainty related to COVID-19 and its negative impact on our business and the public trading values of our debt and equity, we were required to perform interim impairment tests on our long-lived assets, intangible assets and indefinite-lived intangible assets as of March 31, 2020. The interim impairment tests resulted in a non-cash impairment of our Federal Communication Commission (“FCC”) licenses of $502.7 million and a non-cash impairment charge of $1.2 billion to reduce goodwill during the three months ended March 31, 2020.
The Company performs its annual impairment test on goodwill and indefinite-lived intangible assets, including FCC licenses, as of July 1 of each year. No impairment was required as part of the 2020 annual impairment testing. In addition, no further impairment was considered necessary in the fourth quarter of 2020. For more information, see Note 5, Property, Plant and Equipment, Intangible Assets and Goodwill to the consolidated financial statements located in Item 8 of this Annual Report on Form 10-K for a further description of the impairment charges and annual impairment tests.
While we believe we have made reasonable estimates and utilized reasonable assumptions to calculate the fair values of our long-lived assets, indefinite-lived FCC licenses and reporting units, it is possible a material change could occur to the estimated fair value of these assets as a result of the uncertainty regarding the magnitude of the economic downturn caused by the COVID-19 pandemic, as well as the timing of any recovery. If our actual results are not consistent with our estimates, we could be exposed to future impairment losses that could be material to our results of operations.
Combined Results
Our financial results for the periods from January 1, 2019 through May 1, 2019 and the year ended December 31, 2018 are referred to as those of the “Predecessor” period. Our financial results for the period from May 2, 2019 through December 31, 2019 and the year ended December 31, 2020 are referred to as those of the “Successor” period. Our results of operations as reported in our Consolidated Financial Statements for these periods are prepared in accordance with GAAP. Although GAAP requires that we report on our results for the period from January 1, 2019 through May 1, 2019 and the period from May 2, 2019 through December 31, 2019 separately, management views the Company’s operating results for the year ended December 31, 2019 by combining the results of the applicable Predecessor and Successor periods because such presentation provides the most meaningful comparison to our results in the year ended December 31, 2020.
The Company cannot adequately benchmark the operating results of the period from May 2, 2019 through December 31, 2019 against any of the current or prior periods reported in its Consolidated Financial Statements without combining it with the period from January 1, 2019 through May 1, 2019 and does not believe that reviewing the results of this period in isolation would be useful in identifying trends in or reaching conclusions regarding the Company’s overall operating performance. Management believes that the key performance metrics such as revenue, operating income and Adjusted EBITDA for the Successor period in fiscal 2019 when combined with the Predecessor period in fiscal 2019 provides more meaningful comparisons to other periods and are useful in identifying current business trends. Accordingly, in addition to presenting our results of operations as reported in our Consolidated Financial Statements in accordance with GAAP, the tables and discussion below also present the combined results for the year ended December 31, 2019.
The combined results for the year ended December 31, 2019, which we refer to herein as the results for the “year ended December 31, 2019” represent the sum of the reported amounts for the Predecessor period from January 1, 2019 through May 1, 2019 and the Successor period from May 2, 2019 through December 31, 2019. These combined results are not considered to be prepared in accordance with GAAP and have not been prepared as pro forma results per applicable regulations. The combined operating results do not reflect the actual results we would have achieved absent our emergence from bankruptcy and may not be indicative of future results. Accordingly, the results for the years ended December 31, 2020, 2019 and 2018 may not be comparable, particularly for statement of operations line items significantly impacted by the Reorganization and Separation transactions, the impact of fresh start accounting on depreciation and amortization and the impact of interest expense not being recognized while we were in Chapter 11 bankruptcy protection from the Petition Date of March 14, 2018 to May 1, 2019.
Executive Summary
As 2020 began, we saw strong growth across our revenue streams in January and February, particularly from digital and from political advertising. However, while digital and political revenue continued to grow, the economic downturn as a result of the COVID-19 pandemic had a significant and negative impact on our other revenue streams beginning in March 2020 and continuing through the rest of 2020, including broadcast radio which is our largest revenue stream. Revenue from our Broadcast and Audio and Media Services revenue streams were positively impacted by political revenue as a result of 2020 being a presidential election year. Although revenue improved significantly from the low point through the remainder of 2020, we continued to experience a decline in advertising spend and the postponement or cancellation of certain tent-pole events drove an overall decrease in revenue for the year ended December 31, 2020 compared to the year ended December 31, 2019. The extent of the economic downturn and the timing of recovery, as well as the future impact on our operations, are subject to significant uncertainty. In an effort to further strengthen the Company's financial flexibility and efficiently manage through the COVID-19 pandemic, we implemented measures to cut costs and preserve cash. For additional information on these actions, see the Liquidity and Capital Resources - Anticipated Cash Requirements section below.
The key developments in our business for the year ended December 31, 2020 are summarized below:
•Effects of the COVID-19 pandemic adversely impacted revenue for all revenue streams, with the exception of political revenue.
•We achieved approximately $250 million of cost savings in 2020.
•Revenue of $2,948.2 million decreased 20.0% during 2020 compared to 2019.
•Revenue decreased 1.9%, 46.6%, 21.5% and 8.8% in the first, second, third and fourth quarters of 2020, respectively, compared to the respective quarters in 2019.
•Operating loss of $1,737.6 million was down from Operating income of $506.7 million in 2019.
•Net loss of $1.9 billion in 2020, driven primarily by an impairment of $1.7 billion in the first quarter of 2020, as compared to Net income of $11.3 billion in 2019.
•Adjusted EBITDA(1) of $538.7 million, was down from Adjusted EBITDA(1) of $1,000.7 million in 2019.
•Cash flows provided by operating activities from continuing operations of $215.9 million decreased $245.5 million or 53.2% compared to 2019.
•Free cash flow(2) of $130.7 million decreased $218.5 million or 62.6% compared to 2019.
The table below presents a summary of our historical results of operations for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
%
|
|
2020
|
|
2019
|
|
|
2019
|
|
2019
|
|
Change
|
Revenue
|
$
|
2,948,218
|
|
|
$
|
2,610,056
|
|
|
|
$
|
1,073,471
|
|
|
$
|
3,683,527
|
|
|
(20.0)
|
%
|
Operating income (loss)
|
$
|
(1,737,624)
|
|
|
$
|
439,636
|
|
|
|
$
|
67,040
|
|
|
$
|
506,676
|
|
|
NM
|
Net income (loss)
|
$
|
(1,915,222)
|
|
|
$
|
113,299
|
|
|
|
$
|
11,165,113
|
|
|
$
|
11,278,412
|
|
|
NM
|
Cash provided by (used for) operating activities from continuing operations
|
$
|
215,945
|
|
|
$
|
468,905
|
|
|
|
$
|
(7,505)
|
|
|
$
|
461,400
|
|
|
(53.2)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(1)
|
$
|
538,673
|
|
|
$
|
775,549
|
|
|
|
$
|
225,149
|
|
|
$
|
1,000,698
|
|
|
(46.2)
|
%
|
Free cash flow from (used for) continuing operations(2)
|
$
|
130,740
|
|
|
$
|
392,912
|
|
|
|
$
|
(43,702)
|
|
|
$
|
349,210
|
|
|
(62.6)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
(1) For a definition of Adjusted EBITDA, and a reconciliation to Operating income, the most closely comparable GAAP measure, and to Net Income (Loss), please see “Reconciliation of Operating Income to Adjusted EBITDA” and “Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA” in this MD&A.
(2) For a definition of Free cash flow from continuing operations and a reconciliation to Cash provided by operating activities from continuing operations, the most closely comparable GAAP measure, please see “Reconciliation of Cash provided by (used for) operating activities from continuing operations to Free cash flow from (used for) continuing operations” in this MD&A.
Results of Operations
The table below presents the comparison of our historical results of operations for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Successor Company
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
|
|
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
2019
|
|
2019
|
Revenue
|
|
|
|
|
|
|
$
|
2,948,218
|
|
|
$
|
2,610,056
|
|
|
|
$
|
1,073,471
|
|
|
$
|
3,683,527
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses (excludes depreciation and amortization)
|
|
|
|
|
|
|
1,163,148
|
|
|
878,956
|
|
|
|
381,184
|
|
|
1,260,140
|
|
Selling, general and administrative expenses (excludes depreciation and amortization)
|
|
|
|
|
|
|
1,225,097
|
|
|
897,670
|
|
|
|
427,230
|
|
|
1,324,900
|
|
Corporate expenses (excludes depreciation and amortization)
|
|
|
|
|
|
|
144,572
|
|
|
136,171
|
|
|
|
53,647
|
|
|
189,818
|
|
Depreciation and amortization
|
|
|
|
|
|
|
402,929
|
|
|
249,623
|
|
|
|
52,834
|
|
|
302,457
|
|
Impairment charges
|
|
|
|
|
|
|
1,738,752
|
|
|
—
|
|
|
|
91,382
|
|
|
91,382
|
|
Other operating expense, net
|
|
|
|
|
|
|
11,344
|
|
|
8,000
|
|
|
|
154
|
|
|
8,154
|
|
Operating income (loss)
|
|
|
|
|
|
|
(1,737,624)
|
|
|
439,636
|
|
|
|
67,040
|
|
|
506,676
|
|
Interest expense (income), net
|
|
|
|
|
|
|
343,745
|
|
|
266,773
|
|
|
|
(499)
|
|
|
266,274
|
|
Loss on investments, net
|
|
|
|
|
|
|
(9,346)
|
|
|
(20,928)
|
|
|
|
(10,237)
|
|
|
(31,165)
|
|
Equity in loss of nonconsolidated affiliates
|
|
|
|
|
|
|
(379)
|
|
|
(279)
|
|
|
|
(66)
|
|
|
(345)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
|
|
|
|
|
(7,751)
|
|
|
(18,266)
|
|
|
|
23
|
|
|
(18,243)
|
|
Reorganization items, net
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
9,461,826
|
|
|
9,461,826
|
|
Income (loss) from continuing operations before income taxes
|
|
|
|
|
|
|
(2,098,845)
|
|
|
133,390
|
|
|
|
9,519,085
|
|
|
9,652,475
|
|
Income tax benefit (expense)
|
|
|
|
|
|
|
183,623
|
|
|
(20,091)
|
|
|
|
(39,095)
|
|
|
(59,186)
|
|
Income (loss) from continuing operations
|
|
|
|
|
|
|
(1,915,222)
|
|
|
113,299
|
|
|
|
9,479,990
|
|
|
9,593,289
|
|
Income from discontinued operations, net of tax
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
1,685,123
|
|
|
1,685,123
|
|
Net income (loss)
|
|
|
|
|
|
|
(1,915,222)
|
|
|
113,299
|
|
|
|
11,165,113
|
|
|
11,278,412
|
|
Less amount attributable to noncontrolling interest
|
|
|
|
|
|
|
(523)
|
|
|
751
|
|
|
|
(19,028)
|
|
|
(18,277)
|
|
Net income (loss) attributable to the Company
|
|
|
|
|
|
|
$
|
(1,914,699)
|
|
|
$
|
112,548
|
|
|
|
$
|
11,184,141
|
|
|
$
|
11,296,689
|
|
The table below presents the comparison of our revenue streams for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Successor Company
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
%
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
2019
|
|
2019
|
|
Change
|
Broadcast Radio
|
|
|
|
|
|
|
$
|
1,604,880
|
|
|
$
|
1,575,382
|
|
|
|
$
|
657,864
|
|
|
$
|
2,233,246
|
|
|
(28.1)
|
%
|
Digital
|
|
|
|
|
|
|
474,371
|
|
|
273,389
|
|
|
|
102,789
|
|
|
376,178
|
|
|
26.1
|
%
|
Networks
|
|
|
|
|
|
|
484,950
|
|
|
425,631
|
|
|
|
189,088
|
|
|
614,719
|
|
|
(21.1)
|
%
|
Sponsorship and Events
|
|
|
|
|
|
|
107,654
|
|
|
159,187
|
|
|
|
50,330
|
|
|
209,517
|
|
|
(48.6)
|
%
|
Audio and Media Services
|
|
|
|
|
|
|
274,749
|
|
|
167,292
|
|
|
|
69,362
|
|
|
236,654
|
|
|
16.1
|
%
|
Other
|
|
|
|
|
|
|
9,370
|
|
|
14,211
|
|
|
|
6,606
|
|
|
20,817
|
|
|
(55.0)
|
%
|
Eliminations
|
|
|
|
|
|
|
(7,756)
|
|
|
(5,036)
|
|
|
|
(2,568)
|
|
|
(7,604)
|
|
|
|
Revenue, total
|
|
|
|
|
|
|
$
|
2,948,218
|
|
|
$
|
2,610,056
|
|
|
|
$
|
1,073,471
|
|
|
$
|
3,683,527
|
|
|
(20.0)
|
%
|
Consolidated results for the year ended December 31, 2020 compared to the combined results for the year ended December 31, 2019 were as follows:
Revenue
Revenue decreased $735.3 million during the year ended December 31, 2020 compared to 2019. The decrease in Revenue is attributable to the macroeconomic effects of COVID-19, which began to unfold into a global pandemic in early March 2020, resulting in a significant economic downturn due to the shut-down of businesses and shelter-in-place orders. Strong revenue growth in January and February was followed by a sharp decline in revenue in March, which continued through the end of 2020, with the exception of October, which saw consolidated revenue growth as a result of strong political advertising spend, resulting in significant revenue declines impacting most of our revenue streams, primarily as a result of a decrease in broadcast radio advertising spend as a result of the COVID-19 pandemic. Broadcast revenue decreased $628.4 million, driven by a $432.7 million decrease in Local spot revenue and a $195.7 million decrease in National spot revenue. The decrease in Broadcast revenue was partially offset by a $70.5 million increase in political revenue as a result of 2020 being a presidential election year. Revenue from our Networks businesses, including both Premiere and Total Traffic & Weather, was also impacted by the downturn, resulting in a decrease of $129.8 million. Revenue from Sponsorship and Events decreased by $101.9 million, primarily as a result of the cancellations of events in response to the COVID-19 pandemic. Digital revenue increased $98.2 million, driven by continued growth in podcasting, including for both new and existing podcasts, which continued to experience increased advertiser demand. Audio and Media Services revenue increased $38.1 million primarily due to a $61.8 million increase in political revenue as a result of 2020 being a presidential election year, partially offset by the effects of COVID-19 on advertising spend.
Direct Operating Expenses
Direct operating expenses decreased $97.0 million during the year ended December 31, 2020 compared to 2019. The decrease in Direct operating expenses was driven primarily by lower employee compensation expenses resulting from our modernization initiatives and cost reduction initiatives taken in response to the COVID-19 pandemic. In addition, variable operating expenses, including music license and performance royalty fees, decreased in relation to lower revenue recognized during the year. Variable expenses related to events also decreased as a result of the postponement or cancellation of events in response to the COVID-19 pandemic. The decrease in Direct operating expenses was partially offset by severance payments and other costs specific to our modernization initiatives, as well as higher content costs from higher podcasting and digital subscription revenue.
Selling, General and Administrative (“SG&A”) Expenses
SG&A expenses decreased $99.8 million during the year ended December 31, 2020 compared to 2019. The decrease in SG&A expenses was driven primarily by lower employee compensation expenses resulting from cost reduction initiatives taken in response to the COVID-19 pandemic, along with lower sales commissions, which were impacted by the decrease in revenue. Travel and entertainment expenses also decreased primarily as a result of operating expense saving initiatives put into place in response to the COVID-19 pandemic, as well as trade and barter expenses primarily driven by lower Local trade expenses, which declined in line with lower trade revenue. The decrease in SG&A expenses was partially offset by costs incurred in relation to our modernization initiatives announced in the first quarter of 2020 and higher bad debt expense.
Corporate Expenses
Corporate expenses decreased $45.2 million during the year ended December 31, 2020 compared to 2019, as a result of lower employee compensation, including variable incentive expenses and employee benefits, resulting from cost reduction initiatives taken in response to the COVID-19 pandemic. The decrease in Corporate expenses was partially offset by costs incurred to support our modernization initiatives.
Depreciation and Amortization
Depreciation and amortization increased $100.5 million during 2020 compared to 2019, primarily as a result of the application of fresh start accounting, which resulted in significantly higher values of our tangible and intangible long-lived assets.
Impairment Charges
We perform our annual impairment test on our goodwill and FCC licenses as of July 1 of each year. In addition, we test for impairment of intangible assets whenever events and circumstances indicate that such assets might be impaired. As discussed above, as a result of the assumed potential adverse effects caused by the COVID-19 pandemic on estimated future cash flows, we performed an interim impairment test as of March 31, 2020 and we recognized non-cash impairment charges to our indefinite-lived intangible assets and goodwill of $1.7 billion in the first quarter of 2020. No impairment charges were recorded in the remainder of 2020 in connection with our annual impairment test which was performed in the third quarter of 2020.
We recognized non-cash impairment charges of $91.4 million in the first quarter of 2019 on our indefinite-lived FCC licenses as a result of an increase in our weighted average cost of capital. See Note 7, Property, Plant and Equipment, Intangible Assets and Goodwill, to the consolidated financial statements located in Item 8 of Part II of this Annual Report on Form 10-K for a further description of the impairment charges.
Other Operating Expense, Net
Other operating expense, net of $11.3 million and $8.2 million in 2020 and 2019, respectively, primarily related to net losses recognized on the disposal of assets.
Interest Expense, Net
Interest expense, net increased $77.5 million during 2020 compared to 2019 as a result of the interest recognized on the new debt issued in connection with our emergence from the Chapter 11 Cases. During the period from March 14, 2018 to May 1, 2019, while the Company was a debtor-in-possession, no interest expense was recognized on pre-petition debt. The increase was offset by a decrease in interest expense driven by the impact of lower LIBOR rates, as well as the impact of the amendment to the Term Loan Facility in the first quarter of 2020, resulting in a 1.00% reduction in the Term Loan Facility interest rate.
In the Predecessor period, we ceased to accrue interest expense on long-term debt, which was reclassified as Liabilities subject to compromise as of the Petition Date, resulting in $533.4 million in contractual interest not being accrued on pre-petition indebtedness for the period from January 1, 2019 to May 1, 2019.
Loss on Investments, net
During the years ended December 31, 2020 and 2019, we recognized loss on investments, net of $9.3 million and $31.2 million, respectively, primarily in connection with other-than-temporary declines in the values of certain of our investments.
Other Expense, Net
Other expense, net was $7.8 million for the year ended December 31, 2020, which related primarily to costs incurred to amend our Term Loan Facility and professional fees incurred in connection with the Chapter 11 Cases in the Successor period.
Other expense, net was $18.2 million for the year ended December 31, 2019, which related primarily to professional fees incurred in connection with the Chapter 11 Cases in the Successor period. Such expenses were included within Reorganization items, net in the Predecessor period while the Company was a debtor-in-possession.
Reorganization Items, Net
During 2019, we recognized Reorganization items, net of $9,461.8 million related to our emergence from the Chapter 11 Cases, which consisted primarily of the net gain from the consummation of the Plan of Reorganization and the related settlement of liabilities. In addition, Reorganization items, net included professional fees recognized between the March 14, 2018 Petition Date and the May 1, 2019 Effective Date in connection with the Chapter 11 Cases. See Note 3, Fresh Start Accounting to our consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K.
Income Tax Expense (Benefit)
The effective tax rate for the year ended December 31, 2020 was 8.7%. The effective tax rate for the year ended December 31, 2020 was primarily impacted by the impairment charges discussed above. In addition, the Successor Company recorded deferred tax adjustments to state net operating losses and federal and state disallowed interest carryforwards as a result of the filing of 2019 tax returns and certain legal entity restructuring completed during the period. These deferred tax adjustments were partially offset by valuation allowances adjustments recorded during the year against certain federal and state deferred tax assets such as net operating loss carryforwards and disallowed interest carryforwards due to the uncertainty of the ability to utilize those assets in future periods.
The Successor Company’s effective tax rate for the period from May 2, 2019 through December 31, 2019 was 15.1%. The effective tax rate for the Successor period was primarily impacted by deferred tax benefits recorded for changes in estimates related to the carryforward tax attributes that are expected to survive the emergence from bankruptcy and deferred tax adjustments associated with the filing of the Company’s 2018 tax returns during the fourth quarter of 2019. The primary change to the 2018 tax return filings, when compared to the provision estimates, was the Company's decision to elect out of the first-year bonus depreciation rules for the 2018 year for all qualified capital expenditures. This resulted in less tax depreciation deductions for tax purposes for the 2018 year and higher adjusted tax basis for our fixed assets as of the Effective Date.
The Predecessor Company’s effective tax rate for the period from January 1, 2019 through May 1, 2019 was 0.4%. The income tax expense for the period from January 1, 2019 through May 1, 2019 (Predecessor) primarily consisted of the income tax impacts from reorganization and fresh start adjustments, including adjustments to our valuation allowance. The Company recorded income tax benefits of $102.9 million for reorganization adjustments in the Predecessor period, primarily consisting of: (1) tax expense for the reduction in federal and state net operating loss (“NOL”) carryforwards from the cancellation of debt income ("CODI") realized upon emergence; (2) tax benefit for the reduction in deferred tax liabilities attributed primarily to long-term debt that was discharged upon emergence; (3) tax benefit for the effective settlement of liabilities for unrecognized tax benefits that were discharged upon emergence; and (4) tax benefit for the reduction in valuation allowance resulting from the adjustments described above. The Company recorded income tax expense of $185.4 million for fresh start adjustments in the Predecessor period, consisting of $529.1 million tax expense for the increase in deferred tax liabilities resulting from fresh start accounting adjustments, which was partially offset by $343.7 million tax benefit for the reduction in the valuation allowance on our deferred tax assets.
Net Income (Loss) Attributable to the Company
Net income (loss) attributable to the Company decreased $13.2 billion to a Net loss of $1.9 billion during the year ended December 31, 2020 compared to net income of $11.3 billion during the year ended December 31, 2019. The Net loss attributable to the Company for the year ended December 31, 2020 primarily related to the non-cash impairment charges to our indefinite-lived intangible assets and goodwill of $1.7 billion recognized in the first quarter of 2020. In 2019, the Net income attributable to the Company primarily related to the recognition of net gain from the consummation of the Plan of Reorganization and the related settlement of liabilities.
The comparison of our combined results for the year ended December 31, 2019 to the consolidated results of year ended December 31, 2018 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
Predecessor Company
|
|
|
|
|
|
|
|
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
2019
|
|
2019
|
|
2018
|
|
|
|
Revenue
|
|
|
|
|
|
|
$
|
2,610,056
|
|
|
|
$
|
1,073,471
|
|
|
$
|
3,683,527
|
|
|
$
|
3,611,323
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses (excludes depreciation and amortization)
|
|
|
|
|
|
|
878,956
|
|
|
|
381,184
|
|
|
1,260,140
|
|
|
1,132,439
|
|
|
|
|
|
Selling, general and administrative expenses (excludes depreciation and amortization)
|
|
|
|
|
|
|
897,670
|
|
|
|
427,230
|
|
|
1,324,900
|
|
|
1,350,157
|
|
|
|
|
|
Corporate expenses (excludes depreciation and amortization)
|
|
|
|
|
|
|
136,171
|
|
|
|
53,647
|
|
|
189,818
|
|
|
184,216
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
249,623
|
|
|
|
52,834
|
|
|
302,457
|
|
|
211,951
|
|
|
|
|
|
Impairment charges
|
|
|
|
|
|
|
—
|
|
|
|
91,382
|
|
|
91,382
|
|
|
33,150
|
|
|
|
|
|
Other operating expense, net
|
|
|
|
|
|
|
8,000
|
|
|
|
154
|
|
|
8,154
|
|
|
9,266
|
|
|
|
|
|
Operating income
|
|
|
|
|
|
|
439,636
|
|
|
|
67,040
|
|
|
506,676
|
|
|
690,144
|
|
|
|
|
|
Interest expense (income), net
|
|
|
|
|
|
|
266,773
|
|
|
|
(499)
|
|
|
266,274
|
|
|
334,798
|
|
|
|
|
|
Loss on investments, net
|
|
|
|
|
|
|
(20,928)
|
|
|
|
(10,237)
|
|
|
(31,165)
|
|
|
(472)
|
|
|
|
|
|
Equity in earnings (loss) of nonconsolidated affiliates
|
|
|
|
|
|
|
(279)
|
|
|
|
(66)
|
|
|
(345)
|
|
|
116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
|
|
|
|
|
(18,266)
|
|
|
|
23
|
|
|
(18,243)
|
|
|
(23,007)
|
|
|
|
|
|
Reorganization items, net
|
|
|
|
|
|
|
—
|
|
|
|
9,461,826
|
|
|
9,461,826
|
|
|
(356,119)
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes
|
|
|
|
|
|
|
133,390
|
|
|
|
9,519,085
|
|
|
9,652,475
|
|
|
(24,136)
|
|
|
|
|
|
Income tax expense
|
|
|
|
|
|
|
(20,091)
|
|
|
|
(39,095)
|
|
|
(59,186)
|
|
|
(13,836)
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
|
|
|
|
113,299
|
|
|
|
9,479,990
|
|
|
9,593,289
|
|
|
(37,972)
|
|
|
|
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
|
|
|
|
—
|
|
|
|
1,685,123
|
|
|
1,685,123
|
|
|
(164,667)
|
|
|
|
|
|
Net income (loss)
|
|
|
|
|
|
|
113,299
|
|
|
|
11,165,113
|
|
|
11,278,412
|
|
|
(202,639)
|
|
|
|
|
|
Less amount attributable to noncontrolling interest
|
|
|
|
|
|
|
751
|
|
|
|
(19,028)
|
|
|
(18,277)
|
|
|
(729)
|
|
|
|
|
|
Net income (loss) attributable to the Company
|
|
|
|
|
|
|
$
|
112,548
|
|
|
|
$
|
11,184,141
|
|
|
$
|
11,296,689
|
|
|
$
|
(201,910)
|
|
|
|
|
|
The table below presents the comparison of our revenue streams for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
Predecessor Company
|
|
|
|
|
|
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
%
|
|
|
|
|
|
|
2019
|
|
|
2019
|
|
2019
|
|
2018
|
|
Change
|
Broadcast Radio
|
|
|
|
|
|
|
$
|
1,575,382
|
|
|
|
$
|
657,864
|
|
|
$
|
2,233,246
|
|
|
$
|
2,264,058
|
|
|
(1.4)
|
%
|
Digital
|
|
|
|
|
|
|
273,389
|
|
|
|
102,789
|
|
|
376,178
|
|
|
284,565
|
|
|
32.2
|
%
|
Networks
|
|
|
|
|
|
|
425,631
|
|
|
|
189,088
|
|
|
614,719
|
|
|
582,302
|
|
|
5.6
|
%
|
Sponsorship and Events
|
|
|
|
|
|
|
159,187
|
|
|
|
50,330
|
|
|
209,517
|
|
|
200,605
|
|
|
4.4
|
%
|
Audio and Media Services
|
|
|
|
|
|
|
167,292
|
|
|
|
69,362
|
|
|
236,654
|
|
|
264,061
|
|
|
(10.4)
|
%
|
Other
|
|
|
|
|
|
|
14,211
|
|
|
|
6,606
|
|
|
20,817
|
|
|
22,240
|
|
|
(6.4)
|
%
|
Eliminations
|
|
|
|
|
|
|
(5,036)
|
|
|
|
(2,568)
|
|
|
(7,604)
|
|
|
(6,508)
|
|
|
|
Revenue, total
|
|
|
|
|
|
|
$
|
2,610,056
|
|
|
|
$
|
1,073,471
|
|
|
$
|
3,683,527
|
|
|
$
|
3,611,323
|
|
|
2.0
|
%
|
Revenue
Revenue increased $72.2 million during the year ended December 31, 2019 compared to 2018. The increase in revenue is primarily due to higher digital revenue of $91.6 million driven by growth in podcasting, including the impact of our acquisition of Stuff Media in October 2018, as well as other digital revenue, including live radio and other on-demand services, and revenue from our Network businesses, which increased $32.4 million. Broadcast revenue decreased $30.8 million, due to a $38.2 million decrease in political revenue as a result of 2018 being a mid-term congressional election year, partially offset by growth generated by our programmatic offerings. Audio and Media Services revenue decreased $27.4 million due to a $34.5 million decrease in political revenue. Political revenue for the years ended December 31, 2019 and 2018 was $28.8 million and $103.0 million, respectively.
Direct Operating Expenses
Direct operating expenses increased $127.7 million during the year ended December 31, 2019 compared to 2018. Higher direct operating expenses were driven primarily by higher compensation-related expenses, including from the acquisitions of Stuff Media and Jelli in the fourth quarter of 2018, as well as higher music license fees, digital royalties and content costs from higher podcasting, subscription and other digital revenue. Included in this increase is the impact of updated estimates to music license fee expenses primarily related to prior years for which payments were made under interim agreements with performance rights organizations and that are subject to ongoing negotiations. The increase in direct operating expenses also includes a $6.3 million increase in lease expense due to the impact of the adoption of the new leasing standard in the first quarter of 2019 and the adoption of fresh start accounting.
SG&A Expenses
SG&A expenses decreased $25.3 million during the year ended December 31, 2019 compared to 2018. The decrease in our SG&A expenses was due primarily to lower commissions as a result of our revenue mix, lower bad debt expense, resulting from improved collections, and lower trade and barter expenses, primarily resulting from timing. The decrease in SG&A expenses was partially offset by higher third-party digital fees, driven by the increase in digital revenue, along with higher employee costs, primarily resulting from the acquisitions of Stuff Media and Jelli in the fourth quarter of 2018.
Corporate Expenses
Corporate expenses increased $5.6 million during the year ended December 31, 2019 compared to 2018 as a result of higher share-based compensation expense, which increased $24.8 million as a result of our equity compensation plan entered into in connection with our Plan of Reorganization. This increase was partially offset by lower employee benefit costs and lower amortization of retention bonuses related to the bankruptcy for which amortization ceased on the Effective Date.
Depreciation and Amortization
Depreciation and amortization increased $90.5 million during the year ended December 31, 2019 compared to 2018 primarily as a result of the application of fresh start accounting, which resulted in significantly higher values of our tangible and intangible long-lived assets.
Impairment Charges
We recognized non-cash impairment charges of $91.4 million in the first quarter of 2019 on our indefinite-lived FCC licenses as a result of an increase in the weighted average cost of capital. During 2018 we recorded impairment charges of $33.2 million related primarily to several of our Audio markets.
Other Operating Expense, Net
Other operating expense, net of $8.2 million and $9.3 million in 2019 and 2018, respectively, was primarily related to net losses recognized on the disposal of assets.
Interest Expense, Net
Interest expense, net decreased $68.5 million during 2019 compared to 2018 as a result of the interest recognized in the period from January 1, 2018 to the March 14, 2018 petition date on our pre-petition debt exceeding the interest recognized in the period from May 2, 2019 to December 31, 2019 on our new debt issued in connection with our emergence from the Chapter 11 Cases. During the period from March 14, 2018 to May 1, 2019, while the Company was a debtor-in-possession, no interest expense was recognized on pre-petition debt.
Loss on Investments, net
During the year ended December 31, 2019, we recognized a loss of $31.2 million, primarily in connection with other-than-temporary declines in the values of certain of our investments.
Equity in Loss of Nonconsolidated Affiliates
During the year ended December 31, 2019 we recognized a net loss of $0.3 million related to equity-method investments. During the year ended December 31, 2018, we recognized net earnings of $0.1 million related to equity-method investments.
Other Expense, Net
Other expense, net was $18.2 million for the year ended December 31, 2019, which related primarily to professional fees incurred in connection with the Chapter 11 Cases in the Successor period. Such expenses were included within Reorganization items, net in the Predecessor period while the Company was a debtor-in-possession.
Other expense, net was $23.0 million for the year ended December 31, 2018, which related primarily to professional fees incurred directly in connection with the Chapter 11 Cases before the March 14, 2018 Petition Date. Such expenses were included within Reorganization items, net in the post-petition period while the Company was a debtor-in-possession.
Reorganization Items, Net
During 2019, we recognized Reorganization items, net of $9,461.8 million related to our emergence from the Chapter 11 Cases, which consisted primarily of the net gain from the consummation of the Plan of Reorganization and the related settlement of liabilities. In addition, Reorganization items, net included professional fees recognized between the March 14, 2018 Petition Date and the May 1, 2019 Effective Date in connection with the Chapter 11 Cases. See Note 3 to our Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10-K.
Income Tax Benefit (Expense)
The Successor Company’s effective tax rate for the period from May 2, 2019 through December 31, 2019 was 15.1%. The effective tax rate for the Successor period was primarily impacted by deferred tax benefits recorded for changes in estimates related to the carryforward tax attributes that are expected to survive the emergence from bankruptcy and deferred tax adjustments associated with the filing of the Company’s 2018 tax returns during the fourth quarter of 2019. The primary change to the 2018 tax return filings, when compared to the provision estimates, was the Company's decision to elect out of the first-year bonus depreciation rules for the 2018 year for all qualified capital expenditures. This resulted in less tax depreciation deductions for tax purposes for the 2018 year and higher adjusted tax basis for our fixed assets as of the Effective Date.
The Predecessor Company’s effective tax rate for the period from January 1, 2019 through May 1, 2019 was 0.4%. The income tax expense for the period from January 1, 2019 through May 1, 2019 (Predecessor) primarily consisted of the income tax impacts from reorganization and fresh start adjustments, including adjustments to our valuation allowance. The Company recorded income tax benefits of $102.9 million for reorganization adjustments in the Predecessor period, primarily consisting of: (1) tax expense for the reduction in federal and state net operating loss (“NOL”) carryforwards from the cancellation of debt income ("CODI") realized upon emergence; (2) tax benefit for the reduction in deferred tax liabilities attributed primarily to long-term debt that was discharged upon emergence; (3) tax benefit for the effective settlement of liabilities for unrecognized tax benefits that were discharged upon emergence; and (4) tax benefit for the reduction in valuation allowance resulting from the adjustments described above. The Company recorded income tax expense of $185.4 million for fresh start adjustments in the Predecessor period, consisting of $529.1 million tax expense for the increase in deferred tax liabilities resulting from fresh start accounting adjustments, which was partially offset by $343.7 million tax benefit for the reduction in the valuation allowance on our deferred tax assets.
The effective tax rate for the year ended December 31, 2018 was (57.3)%. The effective tax rate for 2018 was primarily impacted by $11.3 million of deferred tax expense attributed to the valuation allowance recorded against federal and state deferred tax assets generated in the period due to the uncertainty of the ability to realize those assets in future periods.
Net Income (Loss) Attributable to the Company
Net income attributable to the Company increased $11.5 billion to $11.3 billion during the year ended December 31,
2019 compared to a net loss of $201.9 million during the year ended December 31, 2018, primarily due to the net gain from the consummation of the Plan of Reorganization and the related settlement of liabilities.
Non-GAAP Financial Measures
Reconciliations of Operating Income (Loss) to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
2019
|
|
2019
|
|
|
|
|
|
|
Operating income (loss)
|
$
|
(1,737,624)
|
|
|
$
|
439,636
|
|
|
|
$
|
67,040
|
|
|
$
|
506,676
|
|
|
|
|
|
|
|
Depreciation and amortization(1)
|
402,929
|
|
|
249,623
|
|
|
|
52,834
|
|
|
302,457
|
|
|
|
|
|
|
|
Impairment charges
|
1,738,752
|
|
|
—
|
|
|
|
91,382
|
|
|
91,382
|
|
|
|
|
|
|
|
Other operating expense, net
|
11,344
|
|
|
8,000
|
|
|
|
154
|
|
|
8,154
|
|
|
|
|
|
|
|
Share-based compensation expense
|
22,862
|
|
|
26,411
|
|
|
|
498
|
|
|
26,909
|
|
|
|
|
|
|
|
Restructuring and reorganization expenses
|
100,410
|
|
|
51,879
|
|
|
|
13,241
|
|
|
65,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(2)
|
$
|
538,673
|
|
|
$
|
775,549
|
|
|
|
$
|
225,149
|
|
|
$
|
1,000,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined2
|
|
Predecessor Company
|
|
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
|
|
2019
|
|
|
2019
|
|
2019
|
|
2018
|
|
|
Operating income
|
$
|
439,636
|
|
|
|
$
|
67,040
|
|
|
$
|
506,676
|
|
|
$
|
690,144
|
|
|
|
Depreciation and amortization(1)
|
249,623
|
|
|
|
52,834
|
|
|
302,457
|
|
|
211,951
|
|
|
|
Impairment charges
|
—
|
|
|
|
91,382
|
|
|
91,382
|
|
|
33,150
|
|
|
|
Other operating expense, net
|
8,000
|
|
|
|
154
|
|
|
8,154
|
|
|
9,266
|
|
|
|
Share-based compensation expense(3)
|
26,411
|
|
|
|
498
|
|
|
26,909
|
|
|
2,066
|
|
|
|
Restructuring and reorganization expenses
|
51,879
|
|
|
|
13,241
|
|
|
65,120
|
|
|
30,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(2)
|
$
|
775,549
|
|
|
|
$
|
225,149
|
|
|
$
|
1,000,698
|
|
|
$
|
976,655
|
|
|
|
Reconciliations of Net Income (Loss) to EBITDA and Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
Successor Company
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
|
|
|
|
2020
|
|
2019
|
|
|
2019
|
|
2019
|
Net income (loss)
|
|
|
|
|
$
|
(1,915,222)
|
|
|
$
|
113,299
|
|
|
|
$
|
11,165,113
|
|
|
$
|
11,278,412
|
|
Income from discontinued operations, net of tax
|
|
|
|
|
—
|
|
|
—
|
|
|
|
(1,685,123)
|
|
|
(1,685,123)
|
|
Income tax (benefit) expense
|
|
|
|
|
(183,623)
|
|
|
20,091
|
|
|
|
39,095
|
|
|
59,186
|
|
Interest expense (income), net
|
|
|
|
|
343,745
|
|
|
266,773
|
|
|
|
(499)
|
|
|
266,274
|
|
Depreciation and amortization
|
|
|
|
|
402,929
|
|
|
249,623
|
|
|
|
52,834
|
|
|
302,457
|
|
EBITDA
|
|
|
|
|
$
|
(1,352,171)
|
|
|
$
|
649,786
|
|
|
|
$
|
9,571,420
|
|
|
$
|
10,221,206
|
|
Reorganization items, net
|
|
|
|
|
—
|
|
|
—
|
|
|
|
(9,461,826)
|
|
|
(9,461,826)
|
|
Loss on investments, net
|
|
|
|
|
9,346
|
|
|
20,928
|
|
|
|
10,237
|
|
|
31,165
|
|
Other (income) expense, net
|
|
|
|
|
7,751
|
|
|
18,266
|
|
|
|
(23)
|
|
|
18,243
|
|
Equity in loss of nonconsolidated affiliates
|
|
|
|
|
379
|
|
|
279
|
|
|
|
66
|
|
|
345
|
|
Impairment charges
|
|
|
|
|
1,738,752
|
|
|
—
|
|
|
|
91,382
|
|
|
91,382
|
|
Other operating expense, net
|
|
|
|
|
11,344
|
|
|
8,000
|
|
|
|
154
|
|
|
8,154
|
|
Share-based compensation expense
|
|
|
|
|
22,862
|
|
|
26,411
|
|
|
|
498
|
|
|
26,909
|
|
Restructuring and reorganization expenses
|
|
|
|
|
100,410
|
|
|
51,879
|
|
|
|
13,241
|
|
|
65,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(2)
|
|
|
|
|
$
|
538,673
|
|
|
$
|
775,549
|
|
|
|
$
|
225,149
|
|
|
$
|
1,000,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
Predecessor Company
|
|
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
|
|
|
|
2019
|
|
|
2019
|
|
2019
|
|
2018
|
Net income (loss)
|
|
|
|
|
$
|
113,299
|
|
|
|
$
|
11,165,113
|
|
|
$
|
11,278,412
|
|
|
$
|
(202,639)
|
|
(Income) loss from discontinued operations, net of tax
|
|
|
|
|
—
|
|
|
|
(1,685,123)
|
|
|
(1,685,123)
|
|
|
164,667
|
|
Income tax expense
|
|
|
|
|
20,091
|
|
|
|
39,095
|
|
|
59,186
|
|
|
13,836
|
|
Interest expense (income), net
|
|
|
|
|
266,773
|
|
|
|
(499)
|
|
|
266,274
|
|
|
334,798
|
|
Depreciation and amortization(1)
|
|
|
|
|
249,623
|
|
|
|
52,834
|
|
|
302,457
|
|
|
211,951
|
|
EBITDA
|
|
|
|
|
$
|
649,786
|
|
|
|
$
|
9,571,420
|
|
|
$
|
10,221,206
|
|
|
$
|
522,613
|
|
Reorganization items, net
|
|
|
|
|
—
|
|
|
|
(9,461,826)
|
|
|
(9,461,826)
|
|
|
356,119
|
|
Loss on investments, net
|
|
|
|
|
20,928
|
|
|
|
10,237
|
|
|
31,165
|
|
|
472
|
|
Other income (expense), net
|
|
|
|
|
18,266
|
|
|
|
(23)
|
|
|
18,243
|
|
|
23,007
|
|
Equity in (earnings) loss of nonconsolidated affiliates
|
|
|
|
|
279
|
|
|
|
66
|
|
|
345
|
|
|
(116)
|
|
Impairment charges
|
|
|
|
|
—
|
|
|
|
91,382
|
|
|
91,382
|
|
|
33,150
|
|
Other operating expense, net
|
|
|
|
|
8,000
|
|
|
|
154
|
|
|
8,154
|
|
|
9,266
|
|
Share-based compensation expense
|
|
|
|
|
26,411
|
|
|
|
498
|
|
|
26,909
|
|
|
2,066
|
|
Restructuring and reorganization expenses
|
|
|
|
|
51,879
|
|
|
|
13,241
|
|
|
65,120
|
|
|
30,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(2)
|
|
|
|
|
$
|
775,549
|
|
|
|
$
|
225,149
|
|
|
$
|
1,000,698
|
|
|
$
|
976,655
|
|
(1)Increase in Depreciation and amortization is driven by the application of fresh start accounting, resulting in significantly higher values of our tangible and intangible assets.
(2)We define Adjusted EBITDA as consolidated Operating income (loss) adjusted to exclude restructuring and reorganization expenses included within Direct operating expenses, SG&A expenses and Corporate expenses, and share-based compensation expenses included within Corporate expenses, as well as the following line items presented in our Statements of Operations: Depreciation and amortization, Impairment charges and Other operating expense (income), net. Alternatively, Adjusted EBITDA is calculated as Net income (loss), adjusted to exclude (Income) loss from discontinued operations, net of tax, Income tax (benefit) expense, Interest expense (income), net, Depreciation and amortization, Reorganization items, net, (Gain) Loss on investments, net, Other (income) expense, net, Equity in loss of nonconsolidated affiliates, net, Impairment charges, Other operating expense (income), net, Share-based compensation expense, and restructuring and reorganization expenses. Restructuring expenses primarily include severance expenses incurred in connection with cost saving initiatives, as well as certain expenses, which, in the view of management, are outside the ordinary course of business or otherwise not representative of the Company's operations during a normal business cycle. Reorganization expenses primarily include the amortization of retention bonus amounts paid or payable to certain members of management directly as a result of the Reorganization. We use Adjusted EBITDA, among other measures, to evaluate the Company’s operating performance. This measure is among the primary measures used by management for the planning and forecasting of future periods, as well as for measuring performance for compensation of executives and other members of management. We believe this measure is an important indicator of our operational strength and performance of our business because it provides a link between operational performance and operating income. It is also a primary measure used by management in evaluating companies as potential acquisition targets. We believe the presentation of this measure is relevant and useful for investors because it allows investors to view performance in a manner similar to the method used by management. We believe it helps improve investors’ ability to understand our operating performance and makes it easier to compare our results with other companies that have different capital structures or tax rates. In addition, we believe this measure is also among the primary measures used externally by our investors, analysts and peers in our industry for purposes of valuation and comparing our operating performance to other companies in our industry. Since Adjusted EBITDA is not a measure calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, operating income or net income (loss) as an indicator of operating performance and may not be comparable to similarly titled measures employed by other companies. Adjusted EBITDA is not necessarily a measure of our ability to fund our cash needs. Because it excludes certain financial information compared with operating income and compared with consolidated net income (loss), the most directly comparable GAAP financial measures, users of this financial information should consider the types of events and transactions which are excluded.
Reconciliations of Cash provided by (used for) operating activities from continuing operations to Free cash flow from (used for) continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
Successor Company
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
|
|
|
|
2020
|
|
2019
|
|
|
2019
|
|
2019
|
Cash provided by (used for) operating activities from continuing operations
|
|
|
|
|
$
|
215,945
|
|
|
$
|
468,905
|
|
|
|
$
|
(7,505)
|
|
|
$
|
461,400
|
|
Purchases of property, plant and equipment by continuing operations
|
|
|
|
|
(85,205)
|
|
|
(75,993)
|
|
|
|
(36,197)
|
|
|
(112,190)
|
|
Free cash flow from (used for) continuing operations(2)
|
|
|
|
|
$
|
130,740
|
|
|
$
|
392,912
|
|
|
|
$
|
(43,702)
|
|
|
$
|
349,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
Predecessor Company
|
|
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
|
|
|
|
2019
|
|
|
2019
|
|
2019
|
|
2018
|
Cash provided by (used for) operating activities from continuing operations(1)
|
|
|
|
|
$
|
468,905
|
|
|
|
$
|
(7,505)
|
|
|
$
|
461,400
|
|
|
$
|
741,219
|
|
Less: Purchases of property, plant and equipment by continuing operations
|
|
|
|
|
(75,993)
|
|
|
|
(36,197)
|
|
|
(112,190)
|
|
|
(85,245)
|
|
Free cash flow from (used for) continuing operations(2)
|
|
|
|
|
$
|
392,912
|
|
|
|
$
|
(43,702)
|
|
|
$
|
349,210
|
|
|
$
|
655,974
|
|
(1)Cash provided by operating activities from continuing operations for the year ended December 31, 2019 was impacted primarily by an increase of $165.1 million in cash paid for interest. Our debt issued upon emergence was outstanding from the period of May 2, 2019 to December 31, 2019, resulting in cash interest payments of $183.8 million. In 2018, we made cash interest payments of $22.5 million on our pre-petition debt, which was outstanding for the period from January 1, 2018 to March 14, 2018. Cash provided by operating activities was also impacted by a $97.9 million increase in cash payments for Reorganization items, which consisted primarily of bankruptcy-related professional fees, as well as payments for settlement of pre-petition liabilities upon our emergence from bankruptcy.
(2)We define Free cash flow from (used for) continuing operations (“Free Cash Flow”) as Cash provided by (used for) operating activities from continuing operations less capital expenditures, which is disclosed as Purchases of property, plant and equipment by continuing operations in the Company's Consolidated Statements of Cash Flows. We use Free Cash Flow, among other measures, to evaluate the Company’s liquidity and its ability to generate cash flow. We believe that Free Cash Flow is meaningful to investors because we review cash flows generated from operations after taking into consideration capital expenditures due to the fact that these expenditures are considered to be a necessary component of ongoing operations. In addition, we believe that Free Cash Flow helps improve investors' ability to compare our liquidity with other companies. Since Free Cash Flow is not a measure calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, Cash provided by operating activities and may not be comparable to similarly titled measures employed by other companies. Free Cash Flow is not necessarily a measure of our ability to fund our cash needs.
Share-Based Compensation Expense
Historically, we had granted restricted shares of the Company's Class A common stock to certain key individuals. In connection with the effectiveness of our Plan of Reorganization, all unvested restricted shares were canceled.
Pursuant to the new equity incentive plan (the “Post-Emergence Equity Plan”) we adopted in connection with the effectiveness of our Plan of Reorganization, we have granted restricted stock units and options to purchase shares of the Company's Class A common stock to certain key individuals.
Share-based compensation expenses are recorded in corporate expenses and were $22.9 million, $26.4 million and $2.1 million for the years ended December 31, 2020, 2019 and 2018, respectively.
In August 2020, we issued performance-based restricted stock units (“Performance RSUs”) to certain key employees. Such Performance RSUs vest upon the achievement of critical operational (cost savings) improvements and specific environmental, social and governance initiatives, which are being measured over an approximately 18-month period from the date of issuance. In the year ended December 31, 2020, we recognized $3.4 million in relation to these performance-based RSUs.
As of December 31, 2020, there was $54.0 million of unrecognized compensation cost related to unvested share-based compensation arrangements with vesting based on service conditions. This cost is expected to be recognized over a weighted average period of approximately 2.8 years. In addition, as of December 31, 2020, there was $1.6 million of unrecognized compensation cost related to unvested share-based compensation arrangements that will vest based on performance conditions.
LIQUIDITY AND CAPITAL RESOURCES
Cash Flows
The following discussion highlights cash flow activities during the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
Predecessor Company
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
2020
|
|
2019
|
|
|
2019
|
|
2019
|
|
2018
|
Cash provided by (used for):
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
$
|
215,945
|
|
|
$
|
468,905
|
|
|
|
$
|
(40,186)
|
|
|
$
|
428,719
|
|
|
$
|
966,672
|
|
Investing activities
|
$
|
(147,813)
|
|
|
$
|
(73,278)
|
|
|
|
$
|
(261,144)
|
|
|
$
|
(334,422)
|
|
|
$
|
(345,478)
|
|
Financing activities
|
$
|
241,180
|
|
|
$
|
(58,033)
|
|
|
|
$
|
(55,557)
|
|
|
$
|
(113,590)
|
|
|
$
|
(491,799)
|
|
Free Cash Flow(1)
|
$
|
130,740
|
|
|
$
|
392,912
|
|
|
|
$
|
(43,702)
|
|
|
$
|
349,210
|
|
|
$
|
655,974
|
|
(1) For a definition of Free cash flow from continuing operations and a reconciliation to Cash provided by operating activities from continuing operations, the most closely comparable GAAP measure, please see “Reconciliation of Cash provided by (used for) operating activities from continuing operations to Free cash flow from (used for) continuing operations” in this MD&A.
Operating Activities
2020
Cash provided by operating activities was $215.9 million in 2020 compared to $428.7 million of cash provided by operating activities in 2019.
Cash provided by operating activities from continuing operations decreased from $461.4 million in 2019 to $215.9 million in 2020 primarily as a result of a decrease in Revenue driven by the decline in advertising spend resulting from the economic slow-down caused by the COVID-19 pandemic. In addition, cash interest payments made by continuing operations increased $169.6 million in 2020 compared to 2019 as a result of interest payments on our debt issued upon our emergence. The Company ceased paying interest on long-term debt after the March 14, 2018 petition date until the Company emerged from bankruptcy on May 1, 2019. The decrease was partially offset by changes in working capital balances, particularly accounts receivable, which was impacted by improved collections, and accrued expenses, which was impacted by the timing of payments. In addition, payments made in relation to Reorganization items, net were $201.2 million lower in the year ended December 31, 2020 compared to the year ended December 31, 2019.
2019
Cash provided by operating activities was $428.7 million in 2019 compared to $966.7 million of cash provided by operating activities in 2018. The primary driver for the change in cash provided by operating activities was a $258.1 million decrease in operating cash flows provided by discontinued operations, which decreased from a cash inflow of $225.5 million in the year ended December 31, 2018 to a cash outflow of $32.7 million in the year ended December 31, 2019.
Cash provided by operating activities from continuing operations decreased from $741.2 million in 2018 to $461.4 million in 2019 primarily as a result of cash interest payments made by continuing operations, which increased $165.1 million as a result of interest payments on our debt issued upon our emergence compared to pre-petition interest payments made in the prior year. The Company ceased paying interest on long-term debt classified as Liabilities subject to compromise after the March 14, 2018 petition date. In addition, cash decreased as a result of cash payments for Reorganization items, including payments for prepetition liabilities and for bankruptcy-related professional fees, upon our emergence from bankruptcy on May 1, 2019. Such payments for Reorganization items were $97.9 million higher in the year ended December 31, 2019 compared to the year ended December 31, 2018.
2018
Cash provided by operating activities from continuing operations was $741.2 million in 2018 compared to $619.2 million of cash used for operating activities from continuing operations in 2017. The increase in cash provided by operating activities is primarily attributed to the $1,374.4 million decrease in cash paid for interest. Cash paid for interest was $398.0 million during 2018 compared to $1,772.4 million during 2017. In addition, cash provided by operating activities increased as a result of changes in working capital balances, particularly accounts receivable, which were affected by improved collections as well as accounts payable and accrued expenses which were impacted by the timing of payments. Cash paid for Reorganization items, net was $103.7 million during 2018. As part of our liquidity measures taken in anticipation of our March 14, 2018 bankruptcy filing, we did not make scheduled interest payments on our long-term debt and we extended certain accounts payable to conserve cash. Subsequent to the bankruptcy filing, interest payments on our debt classified as "Liabilities subject to compromise" were stayed and only limited pre-petition payments on accounts payable were made.
Investing Activities
2020
Cash used for investing activities of $147.8 million in 2020 was driven primarily by capital expenditures of $85.2 million primarily related to IT software and infrastructure, reflecting a $27.0 million decrease in capital expenditures compared to the prior year as a result of actions taken in response to the COVID-19 pandemic. In addition, we used $62.1 million of cash to acquire certain strategic businesses including Voxnest which was acquired in the fourth quarter of 2020.
2019
Cash used for investing activities of $334.4 million in 2019 primarily reflects $222.4 million in cash used for investing activities from discontinued operations. In addition, we used $112.2 million for capital expenditures, primarily related to IT software and infrastructure.
2018
Cash used for investing activities of $345.5 million in 2018 primarily reflects $203.6 million in cash used for investing activities from discontinued operations. In addition, we used $85.2 million for capital expenditures, primarily related to IT software and infrastructure.
Financing Activities
2020
Cash provided by financing activities of $241.2 million in 2020 primarily resulted from the net proceeds of $425.8 million from the issuance of incremental term loan commitments, offset by the $150.0 million prepayment on our Term Loan Facility in the first quarter 2020, along with required quarterly principal payments made on our term loan credit facilities.
2019
Cash used for financing activities of $113.6 million in 2019 primarily resulted from the net payment by iHeartCommunications to CCOH as CCOH’s recovery of its claims under the Due from iHeartCommunications Note and settlement of the post-petition intercompany note balance, partially offset by $60.0 million in proceeds received from the issuance of the iHeart Operations Preferred Stock.
2018
Cash used for financing activities of $491.8 million in 2018 primarily resulted from payments on long-term debt and on our receivables based credit facility. In connection with the replacement of the iHeartCommunications' receivables based credit facility with a new Debtor-in-Possession Facility (“DIP Facility”) on June 14, 2018, we repaid the outstanding $306.4 million and $74.3 million balances of the receivables based credit facility's term loan and revolving credit commitments, respectively. An additional $125.0 million principal amount was repaid under the DIP Facility during the third quarter of 2018.
Anticipated Cash Requirements
Our primary sources of liquidity are cash on hand, which consisted of $720.7 million as of December 31, 2020, cash flow from operations and borrowing capacity under our $450.0 million ABL Facility. As of December 31, 2020, iHeartCommunications had no principal amounts outstanding under the ABL Facility, a facility size of $450.0 million and $32.9 million in outstanding letters of credit, resulting in $417.1 million of excess availability. As a result of certain restrictions in the Company's debt and preferred stock agreements, as of December 31, 2020, approximately $172 million was available to be drawn upon under the ABL Facility.
In July 2020, the Company issued $450.0 million of incremental term loans, resulting in net proceeds of $425.8 million, after original issue discount and debt issuance costs. A portion of the proceeds from the issuance was used to repay all outstanding balances under the ABL Facility of $235.0 million, with the remaining $190.6 million of the proceeds available for general corporate purposes. Our cash balance was $720.7 million as of December 31, 2020. Together with our borrowing capacity under the ABL Facility, our total available liquidity1 was approximately $893 million.
We continue to evaluate the full extent of COVID-19’s impact on our business. While the challenges that COVID-19 has created for advertisers and consumers had a significant impact on our revenue for the year ended December 31, 2020 and has created a business outlook that is less clear in the near term, we believe that we have sufficient liquidity to continue to fund our operations for at least the next twelve months.
We expect that our primary anticipated uses of liquidity will be to fund our working capital, make interest payments, fund capital expenditures, pursue certain strategic opportunities and maintain operations in light of the COVID-19 pandemic and other obligations. We expect to have approximately $335 million of cash interest payments in 2021.
As a result of certain favorable tax provisions in the Coronavirus Aid, Relief and Economic Security (“CARES”) Act, our 2020 taxes were significantly reduced compared to what they would have been absent these provisions. Our cash income tax payments were $5.8 million primarily as a result of the provisions allowing for increased interest deductions, which resulted in additional tax deductible interest expense of $179.4 million during the year. In addition, the Company was able to defer the payment of $29.3 million in certain employment taxes during 2020, of which half will be due on December 31, 2021 and the other half will be due on December 31, 2022.
1 Total available liquidity defined as cash and cash equivalents plus available borrowings under the ABL Facility. We use total available liquidity to evaluate our capacity to access cash to meet obligations and fund operations.
Over the past ten years, we have transitioned our Audio business from a single platform radio broadcast operator to a company with multiple platforms, including digital, podcasting, networks and events. Early in the first quarter of 2020, we implemented our modernization initiatives to take advantage of the significant investments we have made in new technologies to build an operating infrastructure that provides better quality and newer products and delivers new cost efficiencies. Our investments in modernization delivered approximately $50 million of savings in 2020 and are expected to deliver annualized run-rate cost savings of approximately $100 million by mid-year 2021. We have also invested in numerous technologies and businesses to increase the competitiveness of our inventory with our advertisers and our audience.
In response to the COVID-19 pandemic, in an effort to further strengthen the Company's financial flexibility and efficiently manage through the period of economic slowdown and uncertainty, the Company took the following measures, which generated approximately $200 million in operating cost savings in 2020:
•Substantial reduction in certain operating expenses, such as new employee hiring, travel and entertainment expenses, 401(k) matching expenses, consulting fees and other discretionary expenses.
•Reduction in planned capital expenditures to a level that we believe will still enable the Company to make key investments to continue our strategic initiatives related to Smart Audio and Digital, including podcasting.
•Reduction in compensation for senior management and other employees of the Company, including a 100% reduction of the Company's Chief Executive Officer's annual base salary and bonus.
•In addition, as a result of the decrease in revenue as a result of the COVID-19 pandemic, certain variable expenses including event production costs and sales commissions, as well as other variable compensation, showed a corresponding decrease.
The Company has identified, and executed on, strategic initiatives to ensure that the majority of all of the $200 million in COVID-19 savings persist in 2021.
We believe that our cash balance, our cash flow from operations and availability under our ABL Facility provide us with sufficient liquidity to fund our core operations, maintain key personnel and meet our other material obligations. In addition, none of our long-term debt includes maintenance covenants that could trigger early repayment. We fully appreciate the unprecedented challenges posed by the COVID-19 pandemic, however, we remain confident in our business, our employees and our strategy. We believe that our ability to generate cash flow from operations from our business initiatives, our current cash on hand and availability under the ABL Facility will provide sufficient resources to continue to fund and operate our business, fund capital expenditures and other obligations and make interest payments on our long-term debt. If these sources of liquidity need to be augmented, additional cash requirements would likely be financed through the issuance of debt or equity securities; however, there can be no assurances that we will be able to obtain additional debt or equity financing on acceptable terms or at all in the future.
We frequently evaluate strategic opportunities, and we expect from time to time to pursue acquisitions or dispose of certain businesses, which may or may not be material. For example, on October 22, 2020, we used a portion of our cash on hand to complete the strategic acquisition of Voxnest, Inc., a provider of podcast analytics and programmatic ad serving tools, which we believe will be a transaction accretive to shareholder value. Specifically, as we continue to focus on operational efficiencies that drive greater margin and cash flow, we will continue to review and consider opportunities to unlock shareholder value and increase free cash flow.
On February 3, 2020, iHeartCommunications made a $150.0 million prepayment using cash on hand and entered into an agreement to amend the Term Loan Facility to reduce the interest rate to LIBOR plus a margin of 3.00%, or the Base Rate (as defined in the Credit Agreement) plus a margin of 2.00% and to modify certain covenants contained in the Credit Agreement.
As a precautionary measure to preserve financial flexibility in light of the uncertainty surrounding the COVID-19 pandemic, we borrowed $350.0 million principal amount under our ABL Facility. On July 16, 2020, iHeartCommunications entered into an additional amendment to the Credit Facility (“Amendment No. 2”) to provide for $450.0 million, resulting in net proceeds of $425.8 million, after original issue discount and debt issuance costs. A portion of the proceeds from the issuance was used to repay the then-remaining balance outstanding under the ABL Facility of $235.0 million, with the remaining $190.6 million of the proceeds available for general corporate purposes. The incremental term loans issued pursuant to Amendment No. 2 have an interest rate of 4.00% for Eurocurrency Rate Loans and 3.00% for Base Rate Loans (subject to a LIBOR floor of 0.75% and Base Rate floor of 1.75%). Amendment No. 2 also modifies certain other provisions of the Credit Agreement.
In connection with the Separation and Reorganization, we entered into the following transactions which may require ongoing capital commitments:
Transition Services Agreement
Pursuant to the Transition Services Agreement between us, iHeartMedia Management Services, Inc. (“iHM Management Services”), iHeartCommunications and CCOH, for one year from the Effective Date, we agreed to provide CCOH with certain administrative and support services and other assistance which CCOH utilized in the conduct of its business as such business was conducted prior to the Separation.
The Transition Services Agreement was terminated on August 31, 2020. For additional information, see Note 4, Discontinued Operations to the consolidated financial statements located in Item 8 of this Annual Report on Form 10-K for a further description.
New Tax Matters Agreement
In connection with the Separation, we entered into the New Tax Matters Agreement by and among iHeartMedia, iHeartCommunications, iHeart Operations, Inc., CCH, CCOH and Clear Channel Outdoor, Inc., to allocate the responsibility of iHeartMedia and its subsidiaries, on the one hand, and CCOH and its subsidiaries, on the other, for the payment of taxes arising prior and subsequent to, and in connection with, the Separation.
The New Tax Matters Agreement requires that iHeartMedia and iHeartCommunications indemnify CCOH and its subsidiaries, and their respective directors, officers and employees, and hold them harmless, on an after-tax basis, from and against certain tax claims related to the Separation. In addition, the New Tax Matters Agreement requires that CCOH indemnify iHeartMedia for certain income taxes paid by iHeartMedia on behalf of CCOH and its subsidiaries. For additional information, see Note 4, Discontinued Operations to the consolidated financial statements located in Item 8 of Part II of this Annual Report on Form 10-K for a further description.
Sources of Capital
As of December 31, 2020 and December 31, 2019, we had the following debt outstanding, net of cash and cash equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
(In millions)
|
Successor Company
|
|
December 31, 2020
|
|
December 31, 2019
|
Term Loan Facility due 2026(1)
|
$
|
2,080.3
|
|
|
$
|
2,251.3
|
|
Incremental Term Loan Facility due 2026(2)
|
447.8
|
|
|
—
|
|
Asset-based Revolving Credit Facility due 2023(2)(3)
|
—
|
|
|
—
|
|
6.375% Senior Secured Notes due 2026
|
800.0
|
|
|
800.0
|
|
5.25% Senior Secured Notes due 2027
|
750.0
|
|
|
750.0
|
|
4.75% Senior Secured Notes due 2028
|
500.0
|
|
|
500.0
|
|
Other Secured Subsidiary Debt
|
22.7
|
|
|
21.0
|
|
Total Secured Debt
|
4,600.8
|
|
|
4,322.3
|
|
|
|
|
|
8.375% Senior Unsecured Notes due 2027
|
1,450.0
|
|
|
1,450.0
|
|
Other Subsidiary Debt
|
6.7
|
|
|
12.5
|
|
Original issue discount
|
(18.8)
|
|
|
—
|
|
Long-term debt fees
|
(21.8)
|
|
|
(19.4)
|
|
|
|
|
|
Total Debt
|
6,016.9
|
|
|
5,765.4
|
|
Less: Cash and cash equivalents
|
720.7
|
|
|
400.3
|
|
Net Debt
|
$
|
5,296.2
|
|
|
$
|
5,365.1
|
|
(1)On February 3, 2020, iHeartCommunications made a $150.0 million prepayment using cash on hand and entered into an agreement to amend the Term Loan Facility to reduce the interest rate to LIBOR plus a margin of 3.00%, or the Base Rate (as defined in the Credit Agreement) plus a margin of 2.00% and to modify certain covenants contained in the Credit Agreement.
(2)On July 16, 2020, iHeartCommunications issued $450.0 million of incremental term loans under the Amendment No. 2, resulting in net proceeds of $425.8 million, after original issue discount and debt issuance costs. A portion of the proceeds from the issuance was used to repay the remaining balance outstanding on the Company's ABL Facility of $235.0 million, with the remaining $190.6 million of the proceeds available for general corporate purposes.
(3)On March 13, 2020, iHeartCommunications borrowed $350.0 million under the ABL Facility, the proceeds of which were invested as cash on the Balance Sheet. During the three months ended June 30, 2020 and the three months ended September 30, 2020, iHeartCommunications voluntarily repaid the principal amount drawn under the ABL Facility. As of December 31, 2020, the ABL Facility had a facility size of $450.0 million, no principal amounts outstanding and $32.9 million of outstanding letters of credit, resulting in $417.1 million of excess availability. As a result of certain restrictions in the Company's debt and preferred stock agreements, as of December 31, 2020, approximately $172.0 million was available to be drawn upon under the ABL Facility.
For additional information regarding our debt, including the terms of the governing documents, refer to Note 9, Long-Term Debt to our consolidated financial statements located in Item 8 of Part II of this Annual Report on Form 10-K.
Exchange of Special Warrants
On July 25, 2019, the Company filed a PDR with the FCC to permit up to 100% of the Company’s voting stock to be owned by non-U.S. individuals and entities. On November 5, 2020, the FCC issued the Declaratory Ruling granting the relief requested by the PDR, subject to certain conditions set forth in the Declaratory Ruling.
On January 8, 2021, the Company exchanged a portion of the outstanding Special Warrants into 45,133,811 shares of iHeartMedia Class A common stock, the Company’s publicly traded equity, and 22,337,312 Class B common stock in compliance with the Declaratory Ruling, the Communications Act and FCC rules. Following the Exchange, the Company's remaining Special Warrants continue to be exercisable for shares of Class A common stock or Class B common stock. There
were 110,923,534 shares of Class A common stock, 29,088,181 shares of Class B common stock and 6,201,453 Special Warrants outstanding on February 22, 2021.
Supplemental Financial Information under Debt Agreements and Certificate of Designation Governing the iHeart Operations Preferred Stock
Pursuant to iHeartCommunications' material debt agreements, Capital I, the parent guarantor and a subsidiary of iHeartMedia, is permitted to satisfy its reporting obligations under such agreements by furnishing iHeartMedia’s consolidated financial information and an explanation of the material differences between iHeartMedia’s consolidated financial information, on the one hand, and the financial information of Capital I and its consolidated restricted subsidiaries, on the other hand. Because neither iHeartMedia nor iHeartMedia Capital II, LLC, a wholly-owned direct subsidiary of iHeartMedia and the parent of Capital I, have any operations or material assets or liabilities, there are no material differences between iHeartMedia’s consolidated financial information for the year ended December 31, 2020, and Capital I’s and its consolidated restricted subsidiaries’ financial information for the same period.
According to the certificate of designation governing the iHeart Operations Preferred Stock, iHeart Operations is required to provide certain supplemental financial information of iHeart Operations in comparison to the Company and its consolidated subsidiaries. iHeart Operations and its subsidiaries comprised 84.8% of the Company's consolidated assets as of December 31, 2020. For the year ended December 31, 2020, iHeart Operations and its subsidiaries comprised 85.3% of the Company's consolidated revenues.
Uses of Capital
Capital Expenditures
Capital expenditures for the years ended December 31, 2020, 2019 and 2018 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions)
|
Successor Company
|
|
|
Predecessor Company
|
|
Non-GAAP Combined
|
|
Predecessor Company
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
2020
|
|
2019
|
|
|
2019
|
|
2019
|
|
2018
|
Audio
|
$
|
73.9
|
|
|
$
|
62.0
|
|
|
|
$
|
31.2
|
|
|
$
|
93.2
|
|
|
$
|
72.4
|
|
Audio and Media Services
|
5.1
|
|
|
4.0
|
|
|
|
1.3
|
|
|
5.3
|
|
|
5.9
|
|
Corporate
|
6.2
|
|
|
10.0
|
|
|
|
3.7
|
|
|
13.7
|
|
|
6.9
|
|
Total capital expenditures
|
$
|
85.2
|
|
|
$
|
76.0
|
|
|
|
$
|
36.2
|
|
|
$
|
112.2
|
|
|
$
|
85.2
|
|
See the Contractual Obligations table under “Commitments, Contingencies and Guarantees” and Note 10 to our consolidated financial statements located in Item 8 of Part II of this Annual Report on Form 10-K for the Company's future capital expenditure commitments.
Our capital expenditures are not of significant size individually and primarily relate to studio and broadcast equipment and software.
Dividends
Holders of shares of our Class A common stock are entitled to receive dividends, on a per share basis, when and if declared by our Board out of funds legally available therefor and whenever any dividend is made on the shares of our Class B common stock subject to certain exceptions set forth in our certificate. See Note 12 to our consolidated financial statements located in Item 8 of Part II of this Annual Report on Form 10-K.
Acquisitions
During the first quarter of 2021, we entered into a Share Purchase Agreement to acquire Triton Digital, a global leader in digital audio and podcast technology and measurement services, from The E.W. Scripps Company for $230 million in cash, subject to certain adjustments. The consummation of the proposed acquisition is subject to the satisfaction or waiver of customary closing conditions, including regulatory approval.
During the fourth quarter of 2020, we acquired Voxnest, Inc. for aggregate consideration of $50 million. The assets acquired primarily consisted of intangible assets valued at $53.2 million, including $36.6 million in goodwill.
During the fourth quarter of 2018, we acquired Stuff Media LLC and Jelli, Inc. for aggregate consideration of $120.3 million, of which $74.3 million was paid in cash in the fourth quarter of 2018 and $46.0 million, plus imputed interest, was paid in cash in the fourth quarter of 2019. The assets acquired as part of these transactions consisted of $27.0 million in fixed assets and $35.2 million in intangible assets, primarily consisting of technology and content, along with $77.3 million in goodwill.
Commitments, Contingencies and Guarantees
We are currently involved in certain legal proceedings arising in the ordinary course of business and, as required, have accrued our estimate of the probable costs for resolution of those claims for which the occurrence of loss is probable and the amount can be reasonably estimated. These estimates have been developed in consultation with counsel and are based upon an analysis of potential results, assuming a combination of litigation and settlement strategies. It is possible, however, that future results of operations for any particular period could be materially affected by changes in our assumptions or the effectiveness of our strategies related to these proceedings. Please refer to Item 3. “Legal Proceedings” within Part I of this Annual Report on Form 10-K.
Certain agreements relating to acquisitions provide for purchase price adjustments and other future contingent payments based on the financial performance of the acquired companies generally over a one to five-year period. The aggregate of these contingent payments, if performance targets are met, would not significantly impact our financial position or results of operations.
We have future cash obligations under various types of contracts. We lease office space, certain broadcast facilities and equipment. Some of our lease agreements contain renewal options and annual rental escalation clauses (generally tied to the consumer price index), as well as provisions for our payment of utilities and maintenance.
We have non-cancellable contracts in our radio broadcasting operations related to program rights and music license fees.
In the normal course of business, our broadcasting operations have minimum future payments associated with employee and talent contracts. These contracts typically contain cancellation provisions that allow us to cancel the contract with good cause.
The scheduled maturities of iHeartCommunications' secured debt, unsecured debt, mandatorily redeemable preferred stock, and our future minimum rental commitments under non-cancelable lease agreements, minimum payments under other non-cancelable contracts, payments under employment/talent contracts and other long-term obligations as of December 31, 2020 were as set forth in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Payments due by Period
|
Contractual Obligations
|
Total
|
|
2021
|
|
2022-2023
|
|
2024-2025
|
|
Thereafter
|
Long-term debt:
|
|
|
|
|
|
|
|
|
|
Secured debt
|
$
|
4,600,762
|
|
|
$
|
28,268
|
|
|
$
|
56,372
|
|
|
$
|
55,469
|
|
|
$
|
4,460,653
|
|
Unsecured debt
|
1,456,782
|
|
|
6,507
|
|
|
275
|
|
|
—
|
|
|
1,450,000
|
|
Mandatorily Redeemable Preferred Stock
|
60,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
60,000
|
|
Interest payments on long-term debt and preferred stock(1)
|
2,054,956
|
|
|
335,267
|
|
|
665,929
|
|
|
657,395
|
|
|
396,365
|
|
Non-cancelable operating leases
|
1,293,645
|
|
|
126,732
|
|
|
253,211
|
|
|
207,230
|
|
|
706,472
|
|
Non-cancelable contracts
|
198,147
|
|
|
125,853
|
|
|
67,434
|
|
|
3,143
|
|
|
1,717
|
|
Employment/talent contracts
|
262,307
|
|
|
102,263
|
|
|
117,679
|
|
|
42,365
|
|
|
—
|
|
Unrecognized tax benefits (2)
|
18,183
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,183
|
|
Other long-term obligations
|
53,034
|
|
|
—
|
|
|
24,401
|
|
|
5,267
|
|
|
23,366
|
|
Total
|
$
|
9,997,816
|
|
|
$
|
724,890
|
|
|
$
|
1,185,301
|
|
|
$
|
970,869
|
|
|
$
|
7,116,756
|
|
(1)Interest payments on long-term debt and preferred stock reflect the Company's obligations as of December 31, 2020. Interest payments calculated based on floating rates assume rates are held constant over the remaining term.
(2)The non-current portion of the unrecognized tax benefits is included in the “Thereafter” column as we cannot reasonably estimate the timing or amounts of additional cash payments, if any, at this time. For additional information, see Note 11 included in Item 8 of Part II of this Annual Report on Form 10-K.
OFF-BALANCE SHEET ARRANGEMENTS
As of December 31, 2020, we did not have any off-balance sheet arrangements.
SEASONALITY
Typically, the Audio segment experiences its lowest financial performance in the first quarter of the calendar year. We expect this trend to continue in the future. Due to this seasonality and certain other factors, the results for the interim periods may not be indicative of results for the full year. In addition, our Audio segment and our Audio and Media Services segment are impacted by political cycles and generally experience higher revenues in congressional election years, and particularly in presidential election years. This cyclicality may affect comparability of results between years.
MARKET RISK
We are exposed to market risks arising from changes in market rates and prices, including movements in interest rates, foreign currency exchange rates and inflation.
Interest Rate Risk
A significant amount of our long-term debt bears interest at variable rates. Accordingly, our earnings will be affected by changes in interest rates. As of December 31, 2020, approximately 43% of our aggregate principal amount of long-term debt bore interest at floating rates. Assuming the current level of borrowings and assuming a 50% change in LIBOR, it is estimated that our interest expense for the year ended December 31, 2020 would have changed by $8.2 million.
In the event of an adverse change in interest rates, management may take actions to mitigate our exposure. However, due to the uncertainty of the actions that would be taken and their possible effects, the preceding interest rate sensitivity analysis assumes no such actions. Further, the analysis does not consider the effects of the change in the level of overall economic activity that could exist in such an environment.
Inflation
Inflation is a factor in our business and we continue to seek ways to mitigate its effect. Inflation has affected our performance in terms of higher costs for wages, salaries and equipment. We believe the effects of inflation, if any, on our historical results of operations and financial condition have been immaterial. Although the exact impact of inflation is indeterminable, we believe we have offset these higher costs by increasing the effective advertising rates of most of our broadcasting stations in our Audio operations.
NEW ACCOUNTING PRONOUNCEMENTS
For information regarding new accounting pronouncements, refer to Note 1, Summary of Significant Accounting Policies.
CRITICAL ACCOUNTING ESTIMATES
The preparation of our financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of expenses during the reporting period. On an ongoing basis, we evaluate our estimates that are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. The result of these evaluations forms the basis for making judgments about the carrying values of assets and liabilities and the reported amount of expenses that are not readily apparent from other sources. Because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such difference could be material. Our significant accounting policies are discussed in the notes to our consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K. Management believes that the following accounting estimates are the most critical to aid in fully understanding and evaluating our reported financial results, and they require management’s most difficult, subjective or complex judgments, resulting from the need to make estimates about the effect of matters that are inherently uncertain. The following narrative describes these critical accounting estimates, the judgments and assumptions and the effect if actual results differ from these assumptions.
Allowance for Doubtful Accounts
We evaluate the collectability of our accounts receivable based on a combination of factors. In circumstances where we are aware of a specific customer’s inability to meet its financial obligations, we record a specific reserve to reduce the amounts recorded to what we believe will be collected. For all other customers, we recognize reserves for bad debt based on historical experience for each business unit, adjusted for relative improvements or deteriorations in the agings and changes in current economic conditions.
If our agings were to improve or deteriorate resulting in a 10% change in our allowance, we estimated that our bad debt expense for the year ended December 31, 2020 would have changed by approximately $3.9 million.
Leases
The most significant estimates used by management in accounting for leases and the impact of these estimates are as follows:
Expected lease term Our expected lease term includes both contractual lease periods and cancellable option periods where failure to exercise such options would result in an economic penalty. The expected lease term is used in determining whether the lease is accounted for as an operating lease or a finance lease. A lease is considered a finance lease if the lease term exceeds 75% of the leased asset's useful life. The expected lease term is also used in determining the depreciable life of the asset. An increase in the expected lease term will increase the probability that a lease may be considered a finance lease and will generally result in higher interest and depreciation expense for a leased property recorded on our balance sheet.
Incremental borrowing rate The incremental borrowing rate is primarily used in determining whether the lease is accounted for as an operating lease or a finance lease. A lease is considered a finance lease if the net present value of the minimum lease payments is greater than 90% of the fair market value of the property. An increase in the incremental borrowing rate decreases the net present value of the minimum lease payments and reduces the probability that a lease will be considered a finance lease.
Fair market value of leased asset The fair market value of leased property is generally estimated based on comparable market data as provided by third-party sources. Fair market value is used in determining whether the lease is accounted for as an operating lease or a finance lease. A lease is considered a finance lease if the net present value of the minimum lease payments equals or exceeds 90% of the fair market value of the leased property. A higher fair market value reduces the likelihood that a lease will be considered a finance lease.
Long-lived Assets
Long-lived assets, including plant and equipment and definite-lived intangibles, are reported at historical cost less accumulated depreciation and amortization. We estimate the useful lives for various types of advertising structures and other long-lived assets based on our historical experience and our plans regarding how we intend to use those assets. Our experience indicates that the estimated useful lives applied to our portfolio of assets have been reasonable, and we do not expect significant changes to the estimated useful lives of our long-lived assets in the future. When we determine that structures or other long-lived assets will be disposed of prior to the end of their useful lives, we estimate the revised useful lives and depreciate the assets over the revised period. We also review long-lived assets for impairment when events and circumstances indicate that depreciable and amortizable long-lived assets might be impaired and the undiscounted cash flows estimated to be generated by those assets are less than the carrying amounts of those assets. When specific assets are determined to be unrecoverable, the cost basis of the asset is reduced to reflect the current fair market value.
We use various assumptions in determining the remaining useful lives of assets to be disposed of prior to the end of their useful lives and in determining the current fair market value of long-lived assets that are determined to be unrecoverable. Estimated useful lives and fair values are sensitive to factors including contractual commitments, regulatory requirements, future expected cash flows, industry growth rates and discount rates, as well as future salvage values. Our impairment loss calculations require management to apply judgment in estimating future cash flows, including forecasting useful lives of the assets and selecting the discount rate that reflects the risk inherent in future cash flows.
If actual results are not consistent with our assumptions and judgments used in estimating future cash flows and asset fair values, we may be exposed to future impairment losses that could be material to our results of operations.
Indefinite-lived Intangible Assets
In connection with our Plan of Reorganization, we applied fresh start accounting as required by ASC 852 and recorded all of our assets and liabilities at estimated fair values, including our FCC licenses, which are included within our Audio reporting unit. Indefinite-lived intangible assets, such as our FCC licenses, are reviewed annually for possible impairment using the direct valuation method as prescribed in ASC 805-20-S99. Under the direct valuation method, the estimated fair value of the indefinite-lived intangible assets was calculated at the market level as prescribed by ASC 350-30-35. Under the direct valuation method, it is assumed that rather than acquiring indefinite-lived intangible assets as a part of a going concern business, the buyer hypothetically obtains indefinite-lived intangible assets and builds a new operation with similar attributes from scratch. Thus, the buyer incurs start-up costs during the build-up phase which are normally associated with going concern value. Initial capital costs are deducted from the discounted cash flows model, which results in value that is directly attributable to the indefinite-lived intangible assets.
Our key assumptions using the direct valuation method are market revenue growth rates, market share, profit margin, duration and profile of the build-up period, estimated start-up capital costs, the risk-adjusted discount rate and terminal values. This data is populated using industry normalized information representing an average asset within a market.
On July 1, 2020, we performed our annual impairment test in accordance with ASC 350-30-35 and we concluded no impairment of the indefinite-lived intangible assets was required. In determining the fair value of our FCC licenses, the following key assumptions were used:
•Revenue forecasts published by BIA Financial Network, Inc. (“BIA”), varying by market, were used for the initial four-year period;
•2.0% revenue growth was assumed beyond the initial four-year period;
•Revenue was grown proportionally over a build-up period, reaching market revenue forecast by year 3;
•Operating margins of 8.0% in the first year gradually climb to the industry average margin in year 3 of up to 21.0%, depending on market size; and
•Assumed discount rates of 8.5% for the 15 largest markets and 9.0% for all other markets.
While we believe we have made reasonable estimates and utilized appropriate assumptions to calculate the fair value of our indefinite-lived intangible assets, it is possible a material change could occur. If future results are not consistent with our assumptions and estimates, we may be exposed to impairment charges in the future. The following table shows the change in the fair value of our indefinite-lived intangible assets that would result from a 100 basis point decline in our discrete and terminal period revenue growth rate and profit margin assumptions and a 100 basis point increase in our discount rate assumption:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Description
|
|
Revenue
Growth Rate
|
|
Profit
Margin
|
|
Discount
Rate
|
FCC license
|
|
$
|
343,517
|
|
|
$
|
184,986
|
|
|
$
|
542,741
|
|
The estimated fair value of our FCC licenses at July 1, 2020 was $2.0 billion, while the carrying value was $1.8 billion.
Goodwill
Upon application of fresh start accounting in accordance with ASC 852 in connection with our emergence from bankruptcy, we recorded goodwill of $3.3 billion, which represented the excess of estimated enterprise fair value over the estimated fair value of our assets and liabilities. Goodwill was further allocated to our reporting units based on the relative fair values of our reporting units as of May 1, 2019.
We test goodwill at interim dates if events or changes in circumstances indicate that goodwill might be impaired. The fair value of our reporting units is used to apply value to the net assets of each reporting unit. To the extent that the carrying amount of net assets would exceed the fair value, an impairment charge may be required to be recorded.
The discounted cash flow approach we use for valuing goodwill involves estimating future cash flows expected to be generated from the related assets, discounted to their present value using a risk-adjusted discount rate. Terminal values are also estimated and discounted to their present value.
On July 1, 2020, we performed our annual impairment test in accordance with ASC 350-30-35, resulting in no impairment of goodwill. In determining the fair value of our reporting units, we used the following assumptions:
•Expected cash flows underlying our business plans for the periods 2020 through 2024. Our cash flow assumptions are based on detailed, multi-year forecasts performed by each of our operating reporting units, and reflect the current advertising outlook across our businesses.
•Cash flows beyond 2024 are projected to grow at a perpetual growth rate, which we estimated at 2.0% for our Audio and digital reporting units and 2.0% for our Katz Media reporting unit (beyond 2028).
•In order to risk adjust the cash flow projections in determining fair value, we utilized a discount rate of approximately 14.0% for each of our reporting units.
Based on our annual assessment using the assumptions described above, the excess of fair value of the Audio and RCS reporting units compared to its carrying value is approximately 10% or less; however, a hypothetical 5% reduction in the estimated fair value in each of our reporting units would not result in a material impairment condition.
While we believe we have made reasonable estimates and utilized appropriate assumptions to calculate the estimated fair value of our reporting units, it is possible a material change could occur. If future results are not consistent with our assumptions and estimates, we may be exposed to impairment charges in the future. The following table shows the decline in the fair value of each of our reporting units that would result from a 100 basis point decline in our discrete and terminal period revenue growth rate and profit margin assumptions and a 100 basis point increase in our discount rate assumption:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Description
|
|
Revenue
Growth Rate
|
|
Profit
Margin
|
|
Discount
Rate
|
Audio
|
|
$
|
590,000
|
|
|
$
|
233,000
|
|
|
$
|
671,000
|
|
Katz Media
|
|
$
|
28,000
|
|
|
$
|
13,000
|
|
|
$
|
31,000
|
|
Other
|
|
$
|
16,000
|
|
|
$
|
6,000
|
|
|
$
|
16,000
|
|
Tax Provisions
Our estimates of income taxes and the significant items giving rise to the deferred tax assets and liabilities are shown in the notes to our consolidated financial statements and reflect our assessment of actual future taxes to be paid on items reflected in the financial statements, giving consideration to both timing and probability of these estimates. Actual income taxes could vary from these estimates due to future changes in income tax law or results from the final review of our tax returns by federal, state or foreign tax authorities.
We use our judgment to determine whether it is more likely than not that our deferred tax assets will be realized. Deferred tax assets are reduced by valuation allowances if the Company believes it is more than likely than not that some portion or the entire asset will not be realized.
We use our judgment to determine whether it is more likely than not that we will sustain positions that we have taken on tax returns and, if so, the amount of benefit to initially recognize within our financial statements. We regularly review our uncertain tax positions and adjust our unrecognized tax benefits (UTBs) in light of changes in facts and circumstances, such as changes in tax law, interactions with taxing authorities and developments in case law. These adjustments to our UTBs may affect our income tax expense. Settlement of uncertain tax positions may require use of our cash.
Litigation Accruals
We are currently involved in certain legal proceedings. Based on current assumptions, we have accrued an estimate of the probable costs for the resolution of those claims for which the occurrence of loss is probable and the amount can be reasonably estimated. Future results of operations could be materially affected by changes in these assumptions or the effectiveness of our strategies related to these proceedings.
Management’s estimates have been developed in consultation with counsel and are based upon an analysis of potential results, assuming a combination of litigation and settlement strategies.
Insurance Accruals
We are currently self-insured beyond certain retention amounts for various insurance coverages, including general liability and property and casualty. Accruals are recorded based on estimates of actual claims filed, historical payouts, existing insurance coverage and projected future development of costs related to existing claims. Our self-insured liabilities contain uncertainties because management must make assumptions and apply judgment to estimate the ultimate cost to settle reported claims and claims incurred but not reported as of December 31, 2020.
If actual results are not consistent with our assumptions and judgments, we may be exposed to gains or losses that could be material. A 10% change in our self-insurance liabilities at December 31, 2020 would have affected our net loss by approximately $2.0 million for the year ended December 31, 2020.
Share-Based Compensation
Under the fair value recognition provisions of ASC 718-10, share-based compensation cost is measured at the grant date based on the fair value of the award. Determining the fair value of share-based awards at the grant date requires assumptions and judgments, such as expected volatility, among other factors. If actual results differ significantly from these estimates, our results of operations could be materially impacted.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Required information is located within Item 7 of Part II of this Annual Report on Form 10-K, under the heading “Market Risk”.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of iHeartMedia, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of iHeartMedia, Inc. and subsidiaries (the Company) as of December 31, 2020 and 2019 (Successor), the related consolidated statements of comprehensive income (loss), changes in stockholders' equity (deficit) and cash flows for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor), the period from January 1, 2019 through May 1, 2019 (Predecessor), and the year ended December 31, 2018 (Predecessor), and the related notes and the financial statement schedule listed in the Index at Item 15(a)2 (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2020 and 2019 (Successor), and the results of its operations and its cash flows for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor), the period from January 1, 2019 through May 1, 2019 (Predecessor), and the year ended December 31, 2018 (Predecessor) in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), and our report dated February 25, 2021 expressed an unqualified opinion thereon.
Adoption of New Accounting Standard
As discussed in Note 1 to the consolidated financial statements, the Company changed its method of accounting for leases in 2019.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
|
|
|
|
|
|
|
|
|
|
|
Valuation of Goodwill and Indefinite-Lived Intangibles
|
|
|
|
Description of the Matter
|
|
As described in Note 7 to the consolidated financial statements, at December 31, 2020 the Company’s goodwill was $2.1 billion and FCC licenses with indefinite lives were $1.8 billion. Management conducts impairment tests for goodwill and indefinite-lived intangibles annually during the third quarter, or more frequently, if events or circumstances indicate the carrying value of goodwill or indefinite-lived intangibles may be impaired. In the first quarter, the Company performed an interim impairment test which resulted in a goodwill impairment charge of $1.2 billion related to the Audio reporting unit within the Audio segment, and FCC license impairment charges of $502.7 million.
Auditing management’s impairment tests for goodwill and intangible assets with indefinite lives was complex and highly judgmental and required the involvement of a valuation specialist due to the significant estimation required to determine the fair value of the reporting units and FCC licenses. In particular for goodwill, the fair value estimates in the discounted cash flow models of reporting units are sensitive to assumptions such as changes in projected cash flows, including due to the impacts of COVID-19, and discount rate. For FCC Licenses, the fair value estimates in the discounted cash flow models are sensitive to changes to the discount rate assumption. All of these assumptions are sensitive to and affected by expected future market or economic conditions, and industry factors.
|
|
|
|
How We Addressed the Matter in Our Audit
|
|
We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Company’s goodwill and FCC licenses impairment review process, including controls over management’s review of the significant assumptions described above. This included evaluating controls over the Company’s forecasting process used to develop the estimated future cash flows. We also tested controls over management’s review of the data used in their valuation models and review of the significant assumptions such as estimation of discount rates.
To test the estimated fair values of the Company’s reporting units and FCC licenses, our audit procedures included, among others, evaluating the Company's selection of the valuation methodology, evaluating the methods and significant assumptions used by management, and evaluating the completeness and accuracy of the underlying data supporting the significant assumptions and estimates. We compared the projected cash flows to the Company’s historical cash flows and other available industry and market forecast information, including third-party industry projections for the advertising industry. We involved our valuation specialists to assist in reviewing the valuation methodology and testing the terminal growth rates and discount rates. We assessed the historical accuracy of management’s estimates and performed sensitivity analyses of significant assumptions to evaluate the changes in the fair value of the reporting units and FCC licenses that would result from changes in the assumptions. In addition, for goodwill we also tested management’s reconciliation of the fair value of the reporting units to the market capitalization of the Company. For FCC licenses, we also assessed whether the assumptions used were consistent with those used in the goodwill impairment review process.
|
/s/ Ernst & Young LLP
We have served as the Company's auditor since at least 1986, but we are unable to determine the specific year.
San Antonio, Texas
February 25, 2021
CONSOLIDATED BALANCE SHEETS OF
IHEARTMEDIA, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except share and per share data)
|
Successor Company
|
|
December 31,
2020
|
|
December 31,
2019
|
Cash and cash equivalents
|
$
|
720,662
|
|
|
$
|
400,300
|
|
Accounts receivable, net of allowance of $38,777 in 2020 and $12,629 in 2019
|
801,380
|
|
|
902,908
|
|
Prepaid expenses
|
79,508
|
|
|
71,764
|
|
|
|
|
|
Other current assets
|
17,426
|
|
|
41,376
|
|
|
|
|
|
Total Current Assets
|
1,618,976
|
|
|
1,416,348
|
|
PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
811,702
|
|
|
846,876
|
|
INTANGIBLE ASSETS AND GOODWILL
|
|
|
|
Indefinite-lived intangibles - licenses
|
1,770,345
|
|
|
2,277,735
|
|
|
|
|
|
Other intangibles, net
|
1,924,492
|
|
|
2,176,540
|
|
Goodwill
|
2,145,935
|
|
|
3,325,622
|
|
OTHER ASSETS
|
|
|
|
Operating lease right-of-use assets
|
825,887
|
|
|
881,762
|
|
Other assets
|
105,624
|
|
|
96,216
|
|
Total Assets
|
$
|
9,202,961
|
|
|
$
|
11,021,099
|
|
CURRENT LIABILITIES
|
|
|
|
Accounts payable
|
$
|
149,333
|
|
|
$
|
117,282
|
|
Current operating lease liabilities
|
76,503
|
|
|
77,756
|
|
Accrued expenses
|
265,651
|
|
|
240,151
|
|
Accrued interest
|
68,054
|
|
|
83,768
|
|
Deferred revenue
|
123,488
|
|
|
139,529
|
|
Current portion of long-term debt
|
34,775
|
|
|
8,912
|
|
Total Current Liabilities
|
717,804
|
|
|
667,398
|
|
Long-term debt
|
5,982,155
|
|
|
5,756,504
|
|
Series A Mandatorily Redeemable Preferred Stock, par value $0.001, authorized 60,000 shares, 60,000 shares issued in 2020 and 2019, respectively
|
60,000
|
|
|
60,000
|
|
Noncurrent operating lease liabilities
|
764,491
|
|
|
796,203
|
|
Deferred income taxes
|
556,477
|
|
|
737,443
|
|
Other long-term liabilities
|
71,217
|
|
|
58,110
|
|
Commitments and contingent liabilities (Note 10)
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
Noncontrolling interest
|
8,350
|
|
|
9,123
|
|
Preferred stock, par value $.001 per share, 100,000,000 shares authorized, no shares issued and outstanding
|
—
|
|
|
—
|
|
Class A Common Stock, par value $.001 per share, authorized 1,000,000,000 shares, issued and outstanding 64,726,864 and 57,776,204 shares in 2020 and 2019, respectively
|
65
|
|
|
58
|
|
Class B Common Stock, par value $.001 per share, authorized 1,000,000,000 shares, issued and outstanding 6,886,925 and 6,904,910 shares in 2020 and 2019, respectively
|
7
|
|
|
7
|
|
Special Warrants, 74,835,899 and 81,046,593 issued and outstanding in 2020 and 2019, respectively
|
—
|
|
|
—
|
|
Additional paid-in capital
|
2,849,020
|
|
|
2,826,533
|
|
|
|
|
|
|
|
|
|
Retained earnings (Accumulated deficit)
|
(1,803,620)
|
|
|
112,548
|
|
Accumulated other comprehensive income (loss)
|
194
|
|
|
(750)
|
|
Cost of shares (254,066 in 2020 and 128,074 in 2019) held in treasury
|
(3,199)
|
|
|
(2,078)
|
|
Total Stockholders' Equity
|
1,050,817
|
|
|
2,945,441
|
|
Total Liabilities and Stockholders' Equity
|
$
|
9,202,961
|
|
|
$
|
11,021,099
|
|
See Notes to Consolidated Financial Statements
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) OF
IHEARTMEDIA, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
(In thousands, except per share data)
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
2020
|
|
2019
|
|
|
2019
|
|
2018
|
Revenue
|
$
|
2,948,218
|
|
|
$
|
2,610,056
|
|
|
|
$
|
1,073,471
|
|
|
$
|
3,611,323
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Direct operating expenses (excludes depreciation and amortization)
|
1,163,148
|
|
|
878,956
|
|
|
|
381,184
|
|
|
1,132,439
|
|
Selling, general and administrative expenses (excludes depreciation and amortization)
|
1,225,097
|
|
|
897,670
|
|
|
|
427,230
|
|
|
1,350,157
|
|
Corporate expenses (excludes depreciation and amortization)
|
144,572
|
|
|
136,171
|
|
|
|
53,647
|
|
|
184,216
|
|
Depreciation and amortization
|
402,929
|
|
|
249,623
|
|
|
|
52,834
|
|
|
211,951
|
|
Impairment charges
|
1,738,752
|
|
|
—
|
|
|
|
91,382
|
|
|
33,150
|
|
Other operating expense, net
|
11,344
|
|
|
8,000
|
|
|
|
154
|
|
|
9,266
|
|
Operating income (loss)
|
(1,737,624)
|
|
|
439,636
|
|
|
|
67,040
|
|
|
690,144
|
|
Interest expense (income), net
|
343,745
|
|
|
266,773
|
|
|
|
(499)
|
|
|
334,798
|
|
Loss on investments, net
|
(9,346)
|
|
|
(20,928)
|
|
|
|
(10,237)
|
|
|
(472)
|
|
Equity in earnings (loss) of nonconsolidated affiliates
|
(379)
|
|
|
(279)
|
|
|
|
(66)
|
|
|
116
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
(7,751)
|
|
|
(18,266)
|
|
|
|
23
|
|
|
(23,007)
|
|
Reorganization items, net
|
—
|
|
|
—
|
|
|
|
9,461,826
|
|
|
(356,119)
|
|
Income (loss) from continuing operations before income taxes
|
(2,098,845)
|
|
|
133,390
|
|
|
|
9,519,085
|
|
|
(24,136)
|
|
Income tax benefit (expense)
|
183,623
|
|
|
(20,091)
|
|
|
|
(39,095)
|
|
|
(13,836)
|
|
Income (loss) from continuing operations
|
(1,915,222)
|
|
|
113,299
|
|
|
|
9,479,990
|
|
|
(37,972)
|
|
Income (loss) from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
|
1,685,123
|
|
|
(164,667)
|
|
Net income (loss)
|
(1,915,222)
|
|
|
113,299
|
|
|
|
11,165,113
|
|
|
(202,639)
|
|
Less amount attributable to noncontrolling interest
|
(523)
|
|
|
751
|
|
|
|
(19,028)
|
|
|
(729)
|
|
Net income (loss) attributable to the Company
|
$
|
(1,914,699)
|
|
|
$
|
112,548
|
|
|
|
$
|
11,184,141
|
|
|
$
|
(201,910)
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
945
|
|
|
(750)
|
|
|
|
(1,175)
|
|
|
(15,924)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments to comprehensive income (loss)
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(1,498)
|
|
Reclassification adjustments
|
—
|
|
|
—
|
|
|
|
—
|
|
|
2,962
|
|
Other comprehensive income (loss)
|
945
|
|
|
(750)
|
|
|
|
(1,175)
|
|
|
(14,460)
|
|
Comprehensive income (loss)
|
(1,913,754)
|
|
|
111,798
|
|
|
|
11,182,966
|
|
|
(216,370)
|
|
Less amount attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
|
2,784
|
|
|
(8,713)
|
|
Comprehensive income (loss) attributable to the Company
|
$
|
(1,913,754)
|
|
|
$
|
111,798
|
|
|
|
$
|
11,180,182
|
|
|
$
|
(207,657)
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share
|
|
|
|
|
|
|
|
|
From continuing operations
|
$
|
(13.12)
|
|
|
$
|
0.77
|
|
|
|
$
|
109.92
|
|
|
$
|
(0.44)
|
|
From discontinued operations
|
—
|
|
|
—
|
|
|
|
19.76
|
|
|
(1.93)
|
|
Basic net income (loss) per share
|
$
|
(13.12)
|
|
|
$
|
0.77
|
|
|
|
$
|
129.68
|
|
|
$
|
(2.36)
|
|
Weighted average common shares outstanding - Basic
|
145,979
|
|
|
145,608
|
|
|
|
86,241
|
|
|
85,412
|
|
Diluted net income (loss) per share
|
|
|
|
|
|
|
|
|
From continuing operations
|
$
|
(13.12)
|
|
|
$
|
0.77
|
|
|
|
$
|
109.92
|
|
|
$
|
(0.44)
|
|
From discontinued operations
|
—
|
|
|
—
|
|
|
|
19.76
|
|
|
(1.93)
|
|
Diluted net income (loss) per share
|
$
|
(13.12)
|
|
|
$
|
0.77
|
|
|
|
$
|
129.68
|
|
|
$
|
(2.36)
|
|
Weighted average common shares outstanding - Diluted
|
145,979
|
|
|
145,795
|
|
|
|
86,241
|
|
|
85,412
|
|
See Notes to Consolidated Financial Statements
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) OF
IHEARTMEDIA, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except share data)
|
|
|
|
|
|
|
|
|
Controlling Interest
|
|
|
|
Common Shares(1)
|
|
Non-
controlling
Interest
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Retained Earnings (Accumulated
Deficit)
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Treasury
Stock
|
|
|
|
Class A
Shares
|
|
Class B
Shares
|
|
Special Warrants
|
|
|
|
|
|
|
|
Total
|
Balances at
December 31, 2019 (Successor)
|
57,776,204
|
|
|
6,904,910
|
|
|
81,046,593
|
|
|
$
|
9,123
|
|
|
$
|
65
|
|
|
$
|
2,826,533
|
|
|
$
|
112,548
|
|
|
$
|
(750)
|
|
|
$
|
(2,078)
|
|
|
$
|
2,945,441
|
|
Net loss
|
|
|
|
|
|
|
(523)
|
|
|
—
|
|
|
—
|
|
|
(1,914,699)
|
|
|
—
|
|
|
—
|
|
|
(1,915,222)
|
|
Vesting of restricted stock and other
|
724,963
|
|
|
|
|
|
|
—
|
|
|
7
|
|
|
(29)
|
|
|
—
|
|
|
—
|
|
|
(1,121)
|
|
|
(1,143)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
22,516
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,516
|
|
Conversion of Special Warrants to Class A and Class B Shares
|
6,205,617
|
|
|
2,095
|
|
|
(6,207,712)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Conversion of Class B Shares to Class A Shares
|
20,080
|
|
|
(20,080)
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Cancellation of Special Warrants
|
|
|
|
|
(2,982)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other
|
|
|
|
|
|
|
(250)
|
|
|
—
|
|
|
—
|
|
|
(1,469)
|
|
|
(1)
|
|
|
—
|
|
|
(1,720)
|
|
Other comprehensive income
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
945
|
|
|
—
|
|
|
945
|
|
Balances at
December 31, 2020 (Successor)
|
64,726,864
|
|
|
6,886,925
|
|
|
74,835,899
|
|
|
$
|
8,350
|
|
|
$
|
72
|
|
|
$
|
2,849,020
|
|
|
$
|
(1,803,620)
|
|
|
$
|
194
|
|
|
$
|
(3,199)
|
|
|
$
|
1,050,817
|
|
(1) The Successor Company's Preferred Stock is not presented in the data above as there were no shares issued and outstanding in 2020 or 2019.
See Notes to Consolidated Financial Statements
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) OF
IHEARTMEDIA, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except share data)
|
|
|
|
|
|
Controlling Interest
|
|
|
|
Common Shares(1)
|
|
Non-
controlling
Interest
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Retained Earnings
(Accumulated
Deficit)
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Treasury
Stock
|
|
|
|
Class A
Shares
|
|
Class B
Shares
|
|
Class C
Shares
|
|
Special Warrants
|
|
|
|
|
|
|
|
Total
|
Balances at
December 31, 2018 (Predecessor)
|
32,292,944
|
|
|
555,556
|
|
|
58,967,502
|
|
|
—
|
|
|
$
|
30,868
|
|
|
$
|
92
|
|
|
$
|
2,074,632
|
|
|
$
|
(13,345,346)
|
|
|
$
|
(318,030)
|
|
|
$
|
(2,558)
|
|
|
$
|
(11,560,342)
|
|
Net income (loss)
|
|
|
|
|
|
|
|
|
(19,028)
|
|
|
—
|
|
|
—
|
|
|
11,184,141
|
|
|
—
|
|
|
—
|
|
|
11,165,113
|
|
Non-controlling interest - Separation
|
|
|
|
|
|
|
|
|
(13,199)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,199)
|
|
Accumulated other comprehensive loss - Separation
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
307,813
|
|
|
—
|
|
|
307,813
|
|
Adoption of ASC 842, Leases
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
128,908
|
|
|
—
|
|
|
—
|
|
|
128,908
|
|
Issuance of restricted stock
|
|
|
|
|
|
|
|
|
196
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4)
|
|
|
192
|
|
Forfeitures of restricted stock
|
(110,333)
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Share-based compensation
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
2,028
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,028
|
|
Share-based compensation - discontinued operations
|
|
|
|
|
|
|
|
|
2,449
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,449
|
|
Payments to non-controlling interests
|
|
|
|
|
|
|
|
|
(3,684)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,684)
|
|
Other
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
2,784
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,959)
|
|
|
—
|
|
|
(1,175)
|
|
Cancellation of Predecessor equity
|
(32,182,611)
|
|
|
(555,556)
|
|
|
(58,967,502)
|
|
|
|
|
(386)
|
|
|
(92)
|
|
|
(2,076,660)
|
|
|
2,059,998
|
|
|
14,175
|
|
|
2,562
|
|
|
(403)
|
|
Issuance of Successor common stock and warrants
|
56,861,941
|
|
|
6,947,567
|
|
|
—
|
|
|
81,453,648
|
|
|
8,943
|
|
|
64
|
|
|
2,770,108
|
|
|
(27,701)
|
|
|
—
|
|
|
—
|
|
|
2,751,414
|
|
Balances at
May 1, 2019 (Predecessor)
|
56,861,941
|
|
|
6,947,567
|
|
|
—
|
|
|
81,453,648
|
|
|
$
|
8,943
|
|
|
$
|
64
|
|
|
$
|
2,770,108
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,779,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at
May 2, 2019 (Successor)
|
56,861,941
|
|
|
6,947,567
|
|
|
—
|
|
|
81,453,648
|
|
|
$
|
8,943
|
|
|
$
|
64
|
|
|
$
|
2,770,108
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,779,115
|
|
Net income
|
|
|
|
|
|
|
|
|
751
|
|
|
—
|
|
|
—
|
|
|
112,548
|
|
|
—
|
|
|
—
|
|
|
113,299
|
|
Vesting of restricted stock
|
644,025
|
|
|
|
|
|
|
|
|
—
|
|
|
1
|
|
|
(1)
|
|
|
—
|
|
|
—
|
|
|
(2,078)
|
|
|
(2,078)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
26,377
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,377
|
|
Conversion of Special Warrants to Class A and Class B Shares
|
216,921
|
|
|
10,660
|
|
|
|
|
(227,581)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Conversion of Class B Shares to Class A Shares
|
53,317
|
|
|
(53,317)
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Cancellation of Special Warrants and other
|
|
|
|
|
|
|
(179,474)
|
|
|
(571)
|
|
|
—
|
|
|
30,049
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,478
|
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(750)
|
|
|
—
|
|
|
(750)
|
|
Balances at
December 31, 2019 (Successor)
|
57,776,204
|
|
|
6,904,910
|
|
|
—
|
|
|
81,046,593
|
|
|
$
|
9,123
|
|
|
$
|
65
|
|
|
$
|
2,826,533
|
|
|
$
|
112,548
|
|
|
$
|
(750)
|
|
|
$
|
(2,078)
|
|
|
$
|
2,945,441
|
|
(1) The Predecessor Company's Class D Common Stock and Preferred Stock are not presented in the data above as there were no shares issued and outstanding in 2019 or 2018..
See Notes to Consolidated Financial Statements
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) OF
IHEARTMEDIA, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
|
|
|
Controlling Interest
|
|
|
|
Common Shares(1)
|
|
Non-
controlling
Interest
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Treasury
Stock
|
|
|
|
Class A
Shares
|
|
Class B
Shares
|
|
Class C
Shares
|
|
|
|
|
|
|
|
Total
|
Balances at
December 31, 2017 (Predecessor)
|
32,626,168
|
|
|
555,556
|
|
|
58,967,502
|
|
|
$
|
41,191
|
|
|
$
|
92
|
|
|
$
|
2,072,566
|
|
|
$
|
(13,142,001)
|
|
|
$
|
(313,718)
|
|
|
$
|
(2,474)
|
|
|
$
|
(11,344,344)
|
|
Net loss
|
|
|
|
|
|
|
(729)
|
|
|
—
|
|
|
—
|
|
|
(201,910)
|
|
|
—
|
|
|
—
|
|
|
(202,639)
|
|
Issuance of restricted stock and other
|
(333,224)
|
|
|
|
|
|
|
(713)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(84)
|
|
|
(797)
|
|
Share-based compensation
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
2,066
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,066
|
|
Share-based compensation - discontinued operations
|
|
|
|
|
|
|
8,517
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to non-controlling interests
|
|
|
|
|
|
|
(8,742)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,742)
|
|
Other
|
|
|
|
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
(1,435)
|
|
|
1,435
|
|
|
—
|
|
|
57
|
|
Other comprehensive loss
|
|
|
|
|
|
|
(8,713)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,747)
|
|
|
—
|
|
|
(14,460)
|
|
Balances at
December 31, 2018 (Predecessor)
|
32,292,944
|
|
|
555,556
|
|
|
58,967,502
|
|
|
$
|
30,868
|
|
|
$
|
92
|
|
|
$
|
2,074,632
|
|
|
$
|
(13,345,346)
|
|
|
$
|
(318,030)
|
|
|
$
|
(2,558)
|
|
|
$
|
(11,560,342)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The Company's Class D Common Stock and Preferred Stock are not presented in the data above as there were no shares issued and outstanding in 2018 and 2017, respectively.
See Notes to Consolidated Financial Statements
CONSOLIDATED STATEMENTS OF CASH FLOWS OF
IHEARTMEDIA, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
(In thousands)
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
2020
|
|
2019
|
|
|
2019
|
|
2018
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
(1,915,222)
|
|
|
$
|
113,299
|
|
|
|
$
|
11,165,113
|
|
|
$
|
(202,639)
|
|
(Income) loss from discontinued operations
|
—
|
|
|
—
|
|
|
|
(1,685,123)
|
|
|
164,667
|
|
Reconciling items:
|
|
|
|
|
|
|
|
|
Impairment charges
|
1,738,752
|
|
|
—
|
|
|
|
91,382
|
|
|
33,150
|
|
Depreciation and amortization
|
402,929
|
|
|
249,623
|
|
|
|
52,834
|
|
|
211,951
|
|
Deferred taxes
|
(184,269)
|
|
|
9,120
|
|
|
|
115,839
|
|
|
3,643
|
|
Provision for doubtful accounts
|
38,273
|
|
|
14,088
|
|
|
|
3,268
|
|
|
21,042
|
|
Amortization of deferred financing charges and note discounts, net
|
4,758
|
|
|
1,295
|
|
|
|
512
|
|
|
11,871
|
|
Non-cash Reorganization items, net
|
—
|
|
|
—
|
|
|
|
(9,619,236)
|
|
|
252,392
|
|
Share-based compensation
|
22,516
|
|
|
26,377
|
|
|
|
498
|
|
|
2,066
|
|
(Gain) loss on disposal of operating and other assets
|
6,986
|
|
|
4,539
|
|
|
|
(143)
|
|
|
3,233
|
|
Loss on investments
|
9,346
|
|
|
20,928
|
|
|
|
10,237
|
|
|
472
|
|
Equity in (earnings) loss of nonconsolidated affiliates
|
379
|
|
|
279
|
|
|
|
66
|
|
|
(116)
|
|
|
|
|
|
|
|
|
|
|
Barter and trade income
|
(10,502)
|
|
|
(12,961)
|
|
|
|
(5,947)
|
|
|
(10,873)
|
|
Other reconciling items, net
|
656
|
|
|
(9,154)
|
|
|
|
(65)
|
|
|
(596)
|
|
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions:
|
|
|
|
|
|
|
|
|
(Increase) decrease in accounts receivable
|
77,335
|
|
|
(179,479)
|
|
|
|
117,263
|
|
|
(35,464)
|
|
(Increase) decrease in prepaid expenses and other current assets
|
2,447
|
|
|
15,288
|
|
|
|
(24,044)
|
|
|
(2,055)
|
|
(Increase) decrease in other long-term assets
|
(1,119)
|
|
|
7,924
|
|
|
|
(7,098)
|
|
|
(13,755)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in accounts payable and accrued expenses
|
52,354
|
|
|
127,150
|
|
|
|
(156,885)
|
|
|
23,699
|
|
Increase (decrease) in accrued interest
|
(15,714)
|
|
|
84,523
|
|
|
|
256
|
|
|
303,344
|
|
Increase (decrease) in deferred income
|
(21,859)
|
|
|
(8,441)
|
|
|
|
13,377
|
|
|
(21,455)
|
|
Increase (decrease) in other long-term liabilities
|
7,899
|
|
|
4,507
|
|
|
|
(79,609)
|
|
|
(3,358)
|
|
Cash provided by (used for) operating activities from continuing operations
|
215,945
|
|
|
468,905
|
|
|
|
(7,505)
|
|
|
741,219
|
|
Cash provided by (used for) operating activities from discontinued operations
|
—
|
|
|
—
|
|
|
|
(32,681)
|
|
|
225,453
|
|
Net cash provided by (used for) operating activities
|
215,945
|
|
|
468,905
|
|
|
|
(40,186)
|
|
|
966,672
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from disposal of assets
|
3,041
|
|
|
8,046
|
|
|
|
99
|
|
|
19,152
|
|
Purchases of businesses
|
(62,050)
|
|
|
—
|
|
|
|
(1,998)
|
|
|
(74,272)
|
|
Purchases of property, plant and equipment
|
(85,205)
|
|
|
(75,993)
|
|
|
|
(36,197)
|
|
|
(85,245)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in other, net
|
(3,599)
|
|
|
(5,331)
|
|
|
|
(682)
|
|
|
(1,521)
|
|
Cash used for investing activities from continuing operations
|
(147,813)
|
|
|
(73,278)
|
|
|
|
(38,778)
|
|
|
(141,886)
|
|
Cash used for investing activities from discontinued operations
|
—
|
|
|
—
|
|
|
|
(222,366)
|
|
|
(203,592)
|
|
Net cash used for investing activities
|
(147,813)
|
|
|
(73,278)
|
|
|
|
(261,144)
|
|
|
(345,478)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt and credit facilities
|
779,750
|
|
|
1,250,007
|
|
|
|
269
|
|
|
143,332
|
|
Payments on long-term debt and credit facilities
|
(532,392)
|
|
|
(1,285,408)
|
|
|
|
(8,294)
|
|
|
(622,677)
|
|
Proceeds from Mandatorily Redeemable Preferred Stock
|
—
|
|
|
—
|
|
|
|
60,000
|
|
|
—
|
|
Settlement of intercompany related to discontinued operations
|
—
|
|
|
—
|
|
|
|
(159,196)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issuance costs
|
(4,786)
|
|
|
(19,983)
|
|
|
|
—
|
|
|
—
|
|
Change in other, net
|
(1,392)
|
|
|
(2,649)
|
|
|
|
(5)
|
|
|
(1,157)
|
|
Cash provided by (used for) financing activities from continuing operations
|
241,180
|
|
|
(58,033)
|
|
|
|
(107,226)
|
|
|
(480,502)
|
|
Cash provided by (used for) financing activities from discontinued operations
|
—
|
|
|
—
|
|
|
|
51,669
|
|
|
(11,297)
|
|
Net cash provided by (used for) financing activities
|
241,180
|
|
|
(58,033)
|
|
|
|
(55,557)
|
|
|
(491,799)
|
|
Effect of exchange rate changes on cash
|
257
|
|
|
15
|
|
|
|
562
|
|
|
(10,361)
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
309,569
|
|
|
337,609
|
|
|
|
(356,325)
|
|
|
119,034
|
|
Cash, cash equivalents and restricted cash at beginning of period
|
411,618
|
|
|
74,009
|
|
|
|
430,334
|
|
|
311,300
|
|
Cash, cash equivalents and restricted cash at end of period
|
721,187
|
|
|
411,618
|
|
|
|
74,009
|
|
|
430,334
|
|
Less cash, cash equivalents and restricted cash of discontinued operations at end of period
|
—
|
|
|
—
|
|
|
|
—
|
|
|
202,869
|
|
Cash, cash equivalents and restricted cash of continuing operations at end of period
|
$
|
721,187
|
|
|
$
|
411,618
|
|
|
|
$
|
74,009
|
|
|
$
|
227,465
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
|
|
|
|
|
Cash paid during the year for interest
|
$
|
357,168
|
|
|
$
|
183,806
|
|
|
|
$
|
137,042
|
|
|
$
|
397,984
|
|
Cash paid during the year for taxes
|
5,844
|
|
|
5,759
|
|
|
|
22,092
|
|
|
34,203
|
|
Cash paid for Reorganization items, net
|
443
|
|
|
18,360
|
|
|
|
183,291
|
|
|
103,727
|
|
See Notes to Consolidated Financial Statements
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Business
iHeartMedia, Inc. (the “Company,” "iHeartMedia," "we" or "us") was formed in May 2007 for the purpose of acquiring the business of iHeartCommunications, Inc., a Texas company (“iHeartCommunications”), which occurred on July 30, 2008. Prior to the consummation of the acquisition of iHeartCommunications, iHeartMedia had not conducted any activities, other than activities incident to its formation in connection with the acquisition, and did not have any assets or liabilities, other than those related to the acquisition.
On March 14, 2018 (the “Petition Date”), the Company, iHeartCommunications and certain of the Company’s direct and indirect domestic subsidiaries (collectively, the “Debtors”)) filed voluntary petitions for relief (the "Chapter 11 Cases") under Chapter 11 of the United States Bankruptcy Code (the "Bankruptcy Code"), in the United States Bankruptcy Court for the Southern District of Texas, Houston Division (the "Bankruptcy Court"). On May 1, 2019 (the “Effective Date”), the conditions to the effectiveness of the Debtors plan of reorganization, as amended, were satisfied and the Company emerged from Chapter 11 through (a) a series of transactions (the “Separation”) through which Clear Channel Outdoor Holdings, Inc. (“CCOH”), its parent Clear Channel Holdings, Inc. (“CCH”) and its subsidiaries (collectively with CCOH and CCH, the “Outdoor Group”) were separated from, and ceased to be controlled by, the Company and its subsidiaries (the “iHeart Group”), and (b) a series of transactions (the “Reorganization”) through which iHeartCommunications’ debt was reduced from approximately $16 billion to approximately $5.8 billion and a global compromise and settlement among holders of claims (“Claimholders”) in connection with the Chapter 11 Cases was effected (collectively, the “Plan of Reorganization”).
Unless otherwise indicated, information in these notes to the consolidated financial statements relates to continuing operations. The operations of the Outdoor Group have been presented as discontinued. The Company presents businesses that represent components as discontinued operations when the components meet the criteria for held for sale, are sold, or spun-off and their disposal represents a strategic shift that has, or will have, a major effect on its operations and financial results. See Note 4, Discontinued Operations.
As part of the Separation and Reorganization (as defined below), the Company reevaluated its segment reporting, resulting in the presentation of two reportable segments:
▪Audio, which provides media and entertainment services via broadcast and digital delivery and also includes the Company’s events and national syndication businesses and
▪Audio and Media Services, which provides other audio and media services, including the Company’s media representation business, Katz Media Group (“Katz Media”) and the Company's provider of scheduling and broadcast software, RCS.
COVID-19
Our business has been adversely impacted by the novel coronavirus pandemic (“COVID-19”), its impact on the operating and economic environment and related, near-term advertiser spending decisions. iHeartCommunications borrowed $350.0 million principal amount under its $450.0 million senior secured asset-based revolving credit facility (the “ABL Facility”) as a precautionary measure to preserve iHeartCommunications’ financial flexibility in light of this uncertainty. The Company repaid the amounts borrowed under the ABL Facility during the second and third quarters of 2020 using cash on hand and the proceeds from the issuance of the incremental term loan (as discussed below). As of December 31, 2020, the ABL Facility had a facility size of $450.0 million, no principal amounts outstanding and $32.9 million of outstanding letters of credit, resulting in $417.1 million of excess availability. As a result of certain restrictions in the Company's debt and preferred stock agreements, as of December 31, 2020, approximately $172 million was available to be drawn upon under the ABL Facility.
In July 2020, iHeartCommunications issued $450.0 million of incremental term loans pursuant to an amendment (the “Amendment No. 2”) to the credit agreement (as amended, the “Credit Agreement”) with iHeartMedia Capital I, LLC as guarantor, certain subsidiaries of iHeartCommunications, as guarantors, and Bank of America, N.A., as administrative agent, governing the Company’s $2.5 billion aggregate principal amount of senior secured term loans (the “Term Loan Facility”) and used a portion of the proceeds to repay the $235.0 million outstanding balance under the ABL Facility.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company's revenue in the latter half of the month ended March 31, 2020 and in the remainder of 2020 was significantly and negatively impacted as a result of a decline in advertising spend driven by COVID-19, and the Company's management took proactive actions during the year to expand the Company’s financial flexibility by reducing expenses and preserving cash as a result of such impact.
On March 27, 2020, President Trump signed into law the Coronavirus Aid, Relief, and Economic Security (“CARES Act”). The CARES Act, among other things, includes provisions relating to refundable payroll tax credits, deferment of employer side social security payments, net operating loss carryback periods, alternative minimum tax credit refunds, modifications to the net interest deduction limitations and technical corrections to tax depreciation methods for qualified improvement property. The Company continues to examine the impacts the CARES Act may have on its business. For more information on the expected benefits of the CARES Act on the Company's income tax liabilities, see Note 11, Income Taxes.
As of December 31, 2020, the Company had approximately $720.7 million in cash and cash equivalents. While the Company expects COVID-19 to continue to negatively impact the results of operations, cash flows and financial position of the Company for some time into the future, the related financial impact cannot be reasonably estimated at this time. Based on current available liquidity, the Company expects to be able to meet its obligations as they become due over the coming year.
As a result of uncertainty related to COVID-19 and its negative impact on the Company's business and the public trading values of its debt and equity, the Company was required to perform interim impairment tests on its long-lived assets, intangible assets and indefinite-lived intangible assets as of March 31, 2020. The interim impairment tests resulted in a non-cash impairment of the Company's Federal Communication Commission (“FCC”) licenses of $502.7 million and a non-cash impairment charge of $1.2 billion to reduce goodwill.
The Company performed its annual impairment testing of goodwill and indefinite-lived intangible assets as of July 1, 2020. No additional impairment charges were recorded as a result of this assessment. For more information, see Note 7, Property, Plant and Equipment, Intangible Assets and Goodwill.
Voluntary Filing under Chapter 11
On the Petition Date, the Debtors filed the Chapter 11 Cases. Clear Channel Outdoor Holdings, Inc. (“CCOH”) and its direct and indirect subsidiaries did not file voluntary petitions for reorganization under the Bankruptcy Code and were not Debtors in the Chapter 11 Cases.
On the Effective Date, the conditions to the effectiveness of the Plan of Reorganization were satisfied and the Company emerged from Chapter 11 through (a) a series of transactions (through which the Outdoor Group was were separated from, and ceased to be controlled by, the iHeart Group, and (b) the Reorganization of transactions through which iHeartCommunications’ debt was reduced from approximately $16 billion to approximately $5.8 billion and a global compromise and settlement among Claimholders in connection with the Chapter 11 Cases was effected. The compromise and settlement involved, among others, (i) the restructuring of iHeartCommunications’ indebtedness by (A) replacing its “debtor-in-possession” credit facility with a $450 million ABL Facility and (B) issuing to certain Claimholders, on account of their claims, approximately $3.5 billion aggregate principal amount of new senior secured term loans (the “Term Loan Facility”), approximately $1.45 billion aggregate principal amount of new 8.375% Senior Notes due 2027 (the “Senior Unsecured Notes”) and approximately $800 million aggregate principal amount of new 6.375% Senior Secured Notes due 2026 (the “6.375% Senior Secured Notes”), (ii) the Company’s issuance of new Class A common stock, new Class B common stock and special warrants to purchase shares of new Class A common stock and Class B common stock (“Special Warrants”) to Claimholders, subject to ownership restrictions imposed by the Federal Communications Commission (“FCC”), (iii) the settlement of certain intercompany transactions, and (iv) the sale of the preferred stock (the “iHeart Operations Preferred Stock”) of the Company’s wholly-owned subsidiary iHeart Operations, Inc. (“iHeart Operations”) in connection with the Separation.
All of the Company's equity existing as of the Effective Date was canceled on such date pursuant to the Plan of Reorganization.
Upon the Company's emergence from the Chapter 11 Cases, the Company adopted fresh start accounting, which resulted in a new basis of accounting and the Company becoming a new entity for financial reporting purposes. As a result of the application of fresh start accounting and the effects of the implementation of the Plan of Reorganization, the consolidated financial statements after the Effective Date, are not comparable with the consolidated financial statements on or before that date. Refer to Note 3, Fresh Start Accounting, for additional information.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
References to “Successor” or “Successor Company” relate to the financial position and results of operations of the Company after the Effective Date. References to "Predecessor" or "Predecessor Company" refer to the financial position and results of operations of the Company on or before the Effective Date.
During the Predecessor period, the Company applied Accounting Standards Codification (“ASC”) 852 - Reorganizations (“ASC 852”) in preparing the consolidated financial statements. ASC 852 requires the financial statements, for periods subsequent to the commencement of the Chapter 11 Cases, to distinguish transactions and events that are directly associated with the reorganization from the ongoing operations of the business. Accordingly, certain charges incurred during 2018 and 2019 related to the Chapter 11 Cases, including the write-off of unamortized long-term debt fees and discounts associated with debt classified as liabilities subject to compromise, and professional fees incurred directly as a result of the Chapter 11 Cases are recorded as Reorganization items, net in the Predecessor period.
ASC 852 requires certain additional reporting for financial statements prepared between the bankruptcy filing date and the date of emergence from bankruptcy, including:
•Reclassification of Debtor pre-petition liabilities that are unsecured, under-secured or where it cannot be determined that the liabilities are fully secured, to a separate line item in the Consolidated Balance Sheet called, "Liabilities subject to compromise"; and
•Segregation of Reorganization items, net as a separate line in the Consolidated Statement of Comprehensive Loss, included within income from continuing operations.
Use of Estimates
The preparation of the consolidated financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”) requires management to make estimates, judgments, and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes including, but not limited to, legal, tax and insurance accruals. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results could differ from those estimates.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its subsidiaries. Also included in the consolidated financial statements are entities for which the Company has a controlling financial interest or is the primary beneficiary. Investments in companies in which the Company owns 20% to 50% of the voting common stock or otherwise exercises significant influence over operating and financial policies of the Company are accounted for using the equity method of accounting. All significant intercompany accounts have been eliminated in consolidation.
Certain prior period amounts have been reclassified to conform to the 2020 presentation.
The Company is the beneficiary of two trusts created to comply with Federal Communications Commission (“FCC”) ownership rules. The radio stations owned by the trusts are managed by independent trustees. The trustees are marketing these stations for sale, and the stations will have to be sold unless any stations may be owned by the Company under then-current FCC rules, in which case the trusts will be terminated with respect to such stations. The trust agreements stipulate that the Company must fund any operating shortfalls of the trust activities, and any excess cash flow generated by the trusts is distributed to the Company. The Company is also the beneficiary of proceeds from the sale of stations held in the trusts. The Company consolidates the trusts in accordance with ASC 810-10, which requires an enterprise involved with variable interest entities to perform an analysis to determine whether the enterprise’s variable interest or interests give it a controlling financial interest in the variable interest entity, as the trusts were determined to be a variable interest entity and the Company is the primary beneficiary under the trusts.
Cash and Cash Equivalents
Cash and cash equivalents include all highly liquid investments with an original maturity of three months or less.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Accounts Receivable
Accounts receivable are recorded when the Company has an unconditional right to payment, either because it has satisfied a performance obligation prior to receiving payment from the customer or has a non-cancelable contract that has been billed in advance in accordance with the Company’s normal billing terms.
Accounts receivable are recorded at the invoiced amount, net of reserves for sales allowances and allowances for doubtful accounts. The Company evaluates the collectability of its accounts receivable based on a combination of factors. In circumstances where it is aware of a specific customer’s inability to meet its financial obligations, it records a specific reserve to reduce the amounts recorded to what it believes will be collected. For all other customers, it recognizes reserves for bad debt based on historical experience of bad debts as a percent of accounts receivable for each business unit, adjusted for relative improvements or deteriorations in the agings and changes in current economic conditions. The Company believes its concentration of credit risk is limited due to the large number of its customers.
Business Combinations
The Company accounts for its business combinations under the acquisition method of accounting. The total cost of an acquisition is allocated to the underlying identifiable net assets, based on their respective estimated fair values. The excess of the purchase price over the estimated fair values of the net assets acquired is recorded as goodwill. Determining the fair value of assets acquired and liabilities assumed requires management's judgment and often involves the use of significant estimates and assumptions, including assumptions with respect to future cash inflows and outflows, discount rates, asset lives and market multiples, among other items. Various acquisition agreements may include contingent purchase consideration based on performance requirements of the investee. The Company accounts for these payments in conformity with the provisions of ASC 805-20-30, which establish the requirements related to recognition of certain assets and liabilities arising from contingencies.
Property, Plant and Equipment
Property, plant and equipment are stated at cost. Depreciation is computed using the straight-line method at rates that, in the opinion of management, are adequate to allocate the cost of such assets over their estimated useful lives, which are as follows:
Buildings and improvements – 10 to 39 years
Towers, transmitters and studio equipment – 5 to 40 years
Furniture and other equipment – 3 to 7 years
Leasehold improvements – shorter of economic life or lease term assuming renewal periods, if appropriate
For assets associated with a lease or contract, the assets are depreciated at the shorter of the economic life or the lease or contract term, assuming renewal periods, if appropriate. Expenditures for maintenance and repairs are charged to operations as incurred, whereas expenditures for renewal and betterments are capitalized.
The Company tests for possible impairment of property, plant, and equipment whenever events and circumstances indicate that depreciable assets might be impaired and the undiscounted cash flows estimated to be generated by those assets are less than the carrying amounts of those assets. When specific assets are determined to be unrecoverable, the cost basis of the asset is reduced to reflect the current fair market value.
Assets and businesses are classified as held for sale if their carrying amount will be recovered or settled principally through a sale transaction rather than through continuing use. The asset or business must be available for immediate sale and the sale must be highly probable within one year.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Leases
The Company enters into operating lease contracts for land, buildings, structures and other equipment. Arrangements are evaluated at inception to determine whether such arrangements contain a lease. Operating leases primarily include land and building lease contracts and leases of radio towers. Arrangements to lease building space consist primarily of the rental of office space, but may also include leases of other equipment, including automobiles and copiers. Operating leases are reflected on the Company's balance sheet within Operating lease right-of-use ("ROU') assets and the related short-term and long-term liabilities are included within Current and Noncurrent operating lease liabilities, respectively.
The Company's finance leases are included within Property, plant and equipment with the related liabilities included within Long-term debt or within Liabilities subject to compromise (see Note 3, Fresh Start Accounting).
ROU assets represent the right to use an underlying asset for the lease term, and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the respective lease term. Lease expense is recognized on a straight-line basis over the lease term.
Certain of the Company's operating lease agreements include rental payments that are adjusted periodically for inflationary changes. Payments due to changes in inflationary adjustments are included within variable rent expense, which is accounted for separately from periodic straight-line lease expense. Amounts related to insurance and property taxes in lease arrangements when billed on a pass-through basis are allocated to the lease and non-lease components of the lease based on their relative standalone selling prices.
Certain of the Company's leases provide options to extend the terms of the agreements. Generally, renewal periods are excluded from minimum lease payments when calculating the lease liabilities as, for most leases, the Company does not consider exercise of such options to be reasonably certain. As a result, unless a renewal option is considered reasonably assured, the optional terms and related payments are not included within the lease liability. The Company's lease agreements do not contain any material residual value guarantees or material restrictive covenants.
The implicit rate within the Company's lease agreements is generally not determinable. As such, the Company uses the incremental borrowing rate ("IBR") to determine the present value of lease payments at the commencement of the lease. The IBR, as defined in ASC 842, is "the rate of interest that a lessee would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment." In connection with the Company's emergence from bankruptcy and in accordance with ASC 852, the Company applied the provisions of fresh start accounting to its Consolidated Financial Statements on the Effective Date. As a result, the Company adjusted the IBR used to value the Company's ROU assets and operating lease liabilities at the Effective Date (see Note 3, Fresh Start Accounting). Upon adoption of ASC 852 in the first quarter of 2019, the Company did not elect the practical expedient to combine non-lease components with the associated lease components. Upon application of fresh start accounting on the Effective Date, the Company elected to use the practical expedient to not separate non-lease components from the associated lease component for all classes of the Company's assets.
Intangible Assets
The Company’s indefinite-lived intangible assets consist of FCC broadcast licenses in its Audio segment. The Company’s indefinite-lived intangible assets are not subject to amortization, but are tested for impairment at least annually. The Company tests for possible impairment of indefinite-lived intangible assets whenever events or changes in circumstances, such as a significant reduction in operating cash flow or a dramatic change in the manner for which the asset is intended to be used indicate that the carrying amount of the asset may not be recoverable. In connection with the Company's emergence from bankruptcy and in accordance with ASC 852, the Company applied the provisions of fresh start accounting to its Consolidated Financial Statements on the Effective Date. As a result, the Company adjusted its FCC licenses to their respective estimated fair values as of the Effective Date of $2,281.7 million (see Note 3, Fresh Start Accounting).
The Company normally performs its annual impairment test for its FCC licenses using a direct valuation technique as prescribed in ASC 805-20-S99. The Company engages a third-party valuation firm to assist the Company in the development of these assumptions and the Company’s determination of the fair value of its FCC licenses. As discussed above, as a result of uncertainty related to COVID-19 and its negative impact on the Company's business and the public trading values of its debt and equity, the Company performed interim impairment tests on its indefinite-lived intangible assets as of March 31, 2020. The
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
interim impairment tests resulted in a non-cash impairment of the Company's FCC licenses of $502.7 million. The Company performed its annual impairment testing of indefinite-lived intangible assets as of July 1, 2020 and no additional impairment charges were recorded. See Note 7, Property, Plant and Equipment, Intangible Assets and Goodwill.
Other intangible assets include definite-lived intangible assets. The Company’s definite-lived intangible assets primarily include customer and advertiser relationships, talent and representation contracts, trademarks and tradenames and other contractual rights, all of which are amortized over the shorter of either the respective lives of the agreements or over the period of time the assets are expected to contribute directly or indirectly to the Company’s future cash flows. The Company periodically reviews the appropriateness of the amortization periods related to its definite-lived intangible assets. These assets are recorded at amortized cost. In connection with the Company's emergence from bankruptcy and in accordance with ASC 852, the Company applied the provisions of fresh start accounting to its Consolidated Financial Statements on the Effective Date. As a result, the Company adjusted Other intangible assets to their respective fair values at the Effective Date (see Note 3, Fresh Start Accounting).
The Company tests for possible impairment of other intangible assets whenever events and circumstances indicate that they might be impaired and the undiscounted cash flows estimated to be generated by those assets are less than the carrying amounts of those assets. When specific assets are determined to be unrecoverable, the cost basis of the asset is reduced to reflect the current fair market value.
Goodwill
At least annually, the Company performs its impairment test for each reporting unit’s goodwill. The Company also tests goodwill at interim dates if events or changes in circumstances indicate that goodwill might be impaired.
The Company identified its reporting units in accordance with ASC 350-20-55. Generally, the Company's annual impairment test includes a full quantitative assessment, which involves the preparation of a fair value estimate for each reporting unit based on the most recent projected financial results, market and industry factors, including comparison to peer companies and the application of the Company's current estimated WACC. However, in connection with emergence from bankruptcy, the Company qualified for and adopted fresh start accounting on the Effective Date. As of May 1, 2019, the Company allocated its estimated enterprise fair value to its individual assets and liabilities based on their estimated fair values in conformity with ASC 805, "Business Combinations."
Upon application of fresh start accounting in accordance with ASC 852 in connection with the emergence from bankruptcy, the Company recorded goodwill of $3.3 billion, which represented the excess of Reorganization Value over the estimated fair value of the Company's assets and liabilities. Goodwill was further allocated to reporting units based on the relative fair values of the Company's reporting units as of May 1, 2019.
As discussed above, as a result of uncertainty related to COVID-19 and its negative impact on the Company's business and the public trading values of its debt and equity, the Company performed interim impairment tests on its long-lived assets, intangible assets and indefinite-lived intangible assets as of March 31, 2020. The interim impairment tests resulted in a non-cash impairment of the Company's goodwill of $1.2 billion. The Company performed its annual impairment testing of goodwill and indefinite-lived intangible assets as of July 1, 2020 and no additional impairment charges were recorded. In addition, no further impairment was considered necessary in the fourth quarter of 2020. For more information, see Note 7, Property, Plant and Equipment, Intangible Assets and Goodwill.
Nonconsolidated Affiliates
In general, investments in which the Company owns 20% to 50% of the common stock or otherwise exercises significant influence over the investee are accounted for under the equity method. The Company does not recognize gains or losses upon the issuance of securities by any of its equity method investees. The Company reviews the value of equity method investments and records impairment charges in the statement of operations as a component of “Equity in earnings (loss) of nonconsolidated affiliates” for any decline in value that is determined to be other-than-temporary.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Other Investments
We apply Accounting Standards Update ("ASU") 2016-01 Financial Instruments - Overall: Recognition and Measurement of Financial Assets and Financial Liabilities ("ASU 2016-01"), which requires us to measure all equity investments that do not result in consolidation and are not accounted for under the equity method at fair value and recognize any changes in earnings. For equity securities without readily determinable fair values, we have elected the measurement alternative under which we measure these investments at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. Prior to the adoption of ASU 2016-01, marketable equity securities not accounted for under the equity method were classified as available-for-sale. For equity securities classified as available-for-sale, realized gains and losses were included in net income. Unrealized gains and losses on equity securities classified as available-for-sale were recognized in accumulated other comprehensive income (loss) ("AOCI"), net of tax. Equity securities without readily determinable fair values were recorded at cost.
The Company recorded noncash impairment charges of $0.9 million, $21.0 million, $8.3 million and $14.2 million during the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor) the period from January 1, 2019 through May 1, 2019 (Predecessor) and the year ended 2018 (Predecessor), respectively. Such charge is recorded on the Statement of Comprehensive Income (Loss) in “Loss on investments, net”.
Financial Instruments
Due to their short maturity, the carrying amounts of accounts and notes receivable, accounts payable, accrued liabilities, and short-term borrowings approximated their fair values at December 31, 2020 and 2019.
Income Taxes
The Company accounts for income taxes using the liability method. Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting bases and tax bases of assets and liabilities and are measured using the enacted tax rates expected to apply to taxable income in the periods in which the deferred tax asset or liability is expected to be realized or settled. Deferred tax assets are reduced by valuation allowances if the Company believes it is more likely than not that some portion or the entire asset will not be realized. The Company has not provided U.S. federal income taxes for temporary differences with respect to investments in foreign subsidiaries. It is not apparent that these temporary differences will reverse in the foreseeable future. If any excess cash held by our foreign subsidiaries were needed to fund operations in the U.S., the Company could presently repatriate available funds without a requirement to accrue or pay U.S. taxes. The Company regularly reviews its tax liabilities on amounts that may be distributed in future periods and provides for foreign withholding and other current and deferred taxes on any such amounts, where applicable.
Revenue Recognition
The Company recognizes revenue when or as it satisfies a performance obligation by transferring a promised good or service to a customer. Where third-parties are involved in the provision of goods and services to a customer, revenue is recognized at the gross amount of consideration the Company expects to receive if the Company controls the promised good or service before it is transferred to the customer; otherwise, revenue is recognized at the net amount the Company retains. The Company receives payments from customers based on billing schedules that are established in its contracts, and deferred revenue is recorded when payment is received from a customer before the Company has satisfied the performance obligation or a non-cancelable contract has been billed in advance in accordance with the Company’s normal billing terms.
The primary source of revenue in the Audio segment is the sale of advertising on the Company’s broadcast radio stations, its iHeartRadio mobile application and website, station websites, and national and local live and virtual events. Revenues for advertising spots are recognized at the point in time when the advertisement is broadcast or streamed, while revenues for online display advertisements are recognized over time based on impressions delivered or time elapsed, depending upon the terms of the contract. Revenues for event sponsorships are recognized over the period of the event. Audio also generates revenues from programming talent, network syndication, traffic and weather data, and other miscellaneous transactions, which are recognized when the services are transferred to the customer. Audio's contracts with advertisers are typically a year or less in duration and are generally billed monthly upon satisfaction of the performance obligations.
The Company also generates revenue through contractual commissions realized from the sale of national spot and online advertising on behalf of clients of its full-service media representation business, Katz Media, which is part of the Audio and
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Media Services business. Revenues from these contracts are recognized at the point in time when the advertisements are broadcast. Because the Company is a representative of its media clients and does not control the advertising inventory before it is transferred to the advertiser, the Company recognizes revenue at the net amount of contractual commissions retained for its representation services. The Company’s media representation contracts typically have terms up to ten years in duration and are generally billed monthly upon satisfaction of the performance obligations.
The Company recognizes revenue in amounts that reflect the consideration it expects to receive in exchange for transferring goods or services to customers, excluding sales taxes and other similar taxes collected on behalf of governmental authorities (the "transaction price”). When this consideration includes a variable amount, the Company estimates the amount of consideration it expects to receive and only recognizes revenue to the extent that it is probable it will not be reversed in a future reporting period. Because the transfer of promised goods and services to the customer is generally within a year of scheduled payment from the customer, the Company is not typically required to consider the effects of the time value of money when determining the transaction price. Advertising revenue is reported net of agency commissions.
In order to appropriately identify the unit of accounting for revenue recognition, the Company determines which promised goods and services in a contract with a customer are distinct and are therefore separate performance obligations. If a promised good or service does not meet the criteria to be considered distinct, it is combined with other promised goods or services until a distinct bundle of goods or services exists. Certain of the Company’s contracts with customers include options for the customer to acquire additional goods or services for free or at a discount, and management judgment is required to determine whether these options are material rights that are separate performance obligations.
For revenue arrangements that contain multiple distinct goods or services, the Company allocates the transaction price to these performance obligations in proportion to their relative standalone selling prices or the best estimate of their fair values. The Company has concluded that the contractual prices for the promised goods and services in its standard contracts generally approximate management’s best estimate of standalone selling price as the rates reflect various factors such as the size and characteristics of the target audience, market location and size, and recent market selling prices. However, where the Company provides customers with free or discounted services as part of contract negotiations, management uses judgment to determine how much of the transaction price to allocate to these performance obligations.
Contract Costs
Incremental costs of obtaining a contract primarily relate to sales commissions, which are included in selling, general and administrative expenses and are generally commensurate with sales. These costs are generally expensed when incurred because the period of benefit is one year or less.
Advertising Expense
The Company records advertising expense as it is incurred. Advertising expenses were $167.2 million, $126.0 million, $59.6 million and $201.2 million for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor), the period from January 1, 2019 through May 1, 2019 (Predecessor) and the year ended December 31, 2018 (Predecessor), respectively, which include $133.0 million, $105.0 million, $46.0 million and $155.2 million in barter advertising, respectively.
Share-Based Compensation
Under the fair value recognition provisions of ASC 718-10, share-based compensation cost is measured at the grant date based on the fair value of the award. For awards that vest based on service conditions, this cost is recognized as expense on a straight-line basis over the vesting period. For awards that will vest based on market or performance conditions, this cost is recognized when it becomes probable that the performance conditions will be satisfied. Determining the fair value of share-based awards at the grant date requires assumptions and judgments, such as expected volatility, among other factors.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Foreign Currency
Results of operations for foreign subsidiaries and foreign equity investees are translated into U.S. dollars using average exchange rates during the year. The assets and liabilities of those subsidiaries and investees are translated into U.S. dollars using the exchange rates at the balance sheet date. The related translation adjustments are recorded in a separate component of stockholders' equity, “Accumulated other comprehensive income (loss)”. Foreign currency transaction gains and losses are included in Other income (expense), net in the Statement of Comprehensive Income (Loss).
Reclassifications
Certain prior period amounts have been reclassified to conform to the 2020 presentation. In the first quarter of 2020, in connection with a reorganization of the Company’s management structure after the Separation and emergence from the Chapter 11 cases, the Company reevaluated the classification of certain expenses to determine whether such expenses should be included within Direct operating expenses, Selling, general & administrative (“SG&A”) expenses or Corporate expenses. As a result, certain expenses were reclassified from Corporate expenses to Direct operating or SG&A expenses. In addition, certain expenses were reclassified from SG&A expenses to Direct operating expenses. The reclassifications had no impact on the Company's Operating Income (Loss) or Net Income (Loss). Accordingly, the Company recast the corresponding amounts in the prior period to conform to the current expense classifications. The corresponding current and prior period segment disclosures were recast to reflect the current expense classifications. See Note 15, Segment Data.
New Accounting Pronouncements Recently Adopted
During the second quarter of 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments and finalized amendments to FASB ASC Subtopic 825-15, Financial Instruments-Credit Losses ("ASC 326"). The amendments of ASU 2016-13 are intended to provide financial statement users with more decision-useful information related to expected credit losses on financial instruments and other commitments to extend credit by replacing the current incurred loss impairment methodology with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to determine credit loss estimates. The amendments of ASU 2016-13 eliminate the probable initial recognition threshold and, in turn, reflect an entity’s current estimate of all expected credit losses. ASU 2016-13 does not specify the method for measuring expected credit losses, and an entity is allowed to apply methods that reasonably reflect its expectations of the credit loss estimate. Additionally, the amendments of ASU 2016-13 require that credit losses on available for sale debt securities be presented as an allowance rather than as a write-down. The Company adopted the updated guidance in the first quarter of 2020 utilizing the modified retrospective approach, which resulted in the recognition of estimated credit loss reserves against certain available-for-sale debt securities from third-parties held by the Company.
Upon adoption, the Company recognized a $1.5 million cumulative-effect adjustment to opening retained earnings to reflect expected credit losses in relation to notes receivable held by the Company. In addition, the Company evaluated the potential impact of the COVID-19 pandemic on the collectability of its notes receivable from third-parties. To develop an estimate of the present value of expected cash flows of notes receivable, the Company used a probability-weighted discounted cash flow model. As a result of this analysis, the Company recognized an additional credit loss reserve against available-for-sale debt securities of $5.6 million, which was recognized within Loss on investments, net in the Company's Statement of Comprehensive Loss for the year ended December 31, 2020. The Company will continue to actively monitor the impact of the COVID-19 pandemic on expected credit losses.
The FASB issued ASU No. 2019-12, Simplifying the Accounting for Income Taxes (Topic 740). The new guidance simplifies the accounting for income taxes by eliminating certain exceptions related to the approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period, hybrid taxes and the recognition of deferred tax liabilities for outside basis differences. It also clarifies and simplifies other aspects of the accounting for income taxes. For public companies, the amendments in this ASU are effective for fiscal years beginning after December 15, 2020 and interim periods within those fiscal years. Early adoption is permitted in interim or annual periods with any adjustments reflected as of the beginning of the annual period that includes that interim period. Additionally, entities that elect early adoption must adopt all the amendments in the same period. Amendments are to be applied prospectively, except for certain amendments that are to be applied either retrospectively or with a modified retrospective approach through a cumulative effect adjustment recorded to retained earnings. The Company early adopted this standard, which did not have significant impact on our financial position, results of operations or cash flows.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This guidance provides temporary optional expedients and exceptions to accounting guidance on contract modifications and hedge accounting to ease entities’ financial reporting burdens as the market transitions from the London Interbank Offered Rate (“LIBOR”) and other interbank offered rates to alternative reference rates. The guidance was effective upon issuance and generally can be applied through December 31, 2022. The adoption of this standard did not have a significant impact on our financial position, results of operations or cash flows.
Restricted Cash
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported in the Consolidated Balance Sheets to the total of the amounts reported in the Consolidated Statements of Cash Flows:
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
December 31,
2020
|
|
December 31,
2019
|
Cash and cash equivalents
|
$
|
720,662
|
|
|
$
|
400,300
|
|
Restricted cash included in:
|
|
|
|
Other current assets(1)
|
—
|
|
|
11,318
|
|
Other assets
|
525
|
|
|
—
|
|
Total cash, cash equivalents and restricted cash in the Statement of Cash Flows
|
$
|
721,187
|
|
|
$
|
411,618
|
|
(1) During the quarter ended December 31, 2020, the Successor Company settled the remaining claims outstanding and provided a final distribution to all General Unsecured Claimholders. As a result the remaining balance held in the Guarantor General Unsecured Recovery Cash Pool pursuant to the terms of the Plan of Reorganization of $9.9M was released and was reclassified as cash and cash equivalents available for general use.
NOTE 2 - EMERGENCE FROM VOLUNTARY REORGANIZATION UNDER CHAPTER 11 PROCEEDINGS
Plan of Reorganization
As described in Note 1, on May 1, 2019, the Company and the other Debtors emerged from bankruptcy pursuant to the Plan of Reorganization. Capitalized terms not defined in this note are defined in the Plan of Reorganization.
On or following the Effective Date and pursuant to the Plan of Reorganization, the following occurred:
▪CCOH was separated from and ceased to be controlled by iHeartCommunications and its subsidiaries.
▪The existing indebtedness of iHeartCommunications of approximately $16 billion was discharged, the Company entered into the Term Loan Facility ($3,500 million) and issued the 6.375% Senior Secured Notes ($800 million) and the Senior Unsecured Notes ($1,450 million), collectively the “Successor Emergence Debt.”
▪The Company adopted an amended and restated certificate of incorporation and bylaws.
▪Shares of the Predecessor Company’s issued and outstanding common stock immediately prior to the Effective Date were canceled, and on the Effective Date, reorganized iHeartMedia issued an aggregate of 56,861,941 shares of iHeartMedia Class A common stock, 6,947,567 shares of Class B common stock and special warrants to purchase 81,453,648 shares of Class A common stock or Class B common stock to holders of claims pursuant to the Plan of Reorganization.
▪The following classes of claims received the Successor Emergence Debt and 99.1% of the new equity, as defined in the Plan of Reorganization:
▪Secured Term Loan / 2019 PGN Claims (Class 4)
▪Secured Non-9.0% PGN Due 2019 Claims Other Than Exchange 11.25% PGN Claims (Class 5A)
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
▪Secured Exchange 11.25% PGN Claims (Class 5B)
▪iHC 2021 / Legacy Notes Claims (Class 6)
▪Guarantor Funded Debt against other Guarantor Debtors Other than CCH and TTWN (Class 7)
▪The holders of the Guarantor Funded Debt Unsecured Claims Against CCH (Class 7F) received their Pro Rata share of 100 percent of the CCOH Interests held by the Debtors and CC Finco, LLC and Broader Media, LLC. Refer to the discussion below regarding the Separation Transaction.
▪ Settled the following classes of claims in cash:
•General Unsecured Claims Against Non-Obligor Debtors (Class 7A); paid in full
•General Unsecured Claims Against TTWN Debtors (Class 7B); paid in full
•iHC Unsecured Claims (Class 7D); paid 14.44% of allowed claim
•Guarantor General Unsecured Claims (Class 7G); paid minimum of 45% and maximum of 55% of allowed claim
▪The CCOH Due From Claims (Class 8) represent the negotiated claim between iHeartMedia and CCOH, which was settled in cash on the date of emergence at 14.44%.
▪The Predecessor Company’s common stockholders (Class 9) received their pro rata share of 1% of the new common stock; provided that 0.1% of the new common stock that otherwise would have been distributed to the Company's former sponsors was instead distributed to holders of Legacy Notes Claims.
▪The Company entered into a new $450.0 million ABL Facility, which was undrawn at emergence.
▪The Company funded the Guarantor General Unsecured Recovery Cash Pool for $17.5 million in order to settle the Class 7G General Unsecured Claims.
▪The Company funded the Professional Fee Escrow Account.
▪On the Effective Date, the iHeartMedia, Inc. 2019 Equity Incentive Plan (the “Post-Emergence Equity Plan”) became effective. The Post-Emergence Equity Plan allows the Company to grant stock options and restricted stock units representing up to 12,770,387 shares of Class A common stock for key members of management and service providers and up to 1,596,298 for non-employee members of the board of directors. The amounts of Class A common stock reserved under the Post-Emergence Equity Plan were equal to 8% and 1%, respectively, of the Company’s fully-diluted and distributed shares of Class A common stock as of the Effective Date.
In addition, as part of the Separation, iHeartCommunications and CCOH consummated the following transactions:
▪the cash sweep agreement under the then-existing corporate services agreement and any agreements or licenses requiring royalty payments to iHeartMedia by CCOH for trademarks or other intellectual property (“Trademark License Fees”) were terminated;
▪iHeartCommunications, iHeartMedia, iHeartMedia Management Services, Inc. (“iHM Management Services”) and CCOH entered into a transition services agreement (the “Transition Services Agreement”) pursuant to which, the Company or its subsidiaries will provide administrative services historically provided to CCOH by iHeartCommunications for a period of one year after the Effective Date, which was terminated on August 31, 2020;
▪the Trademark License Fees charged to CCOH during the post-petition period were waived by iHeartMedia;
▪iHeartMedia contributed the rights, title and interest in and to all tradenames, trademarks, service marks, common law marks and other rights related to the Clear Channel tradename (the “CC Intellectual Property”) to CCOH;
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
▪iHeartMedia paid $115.8 million to CCOH, which consisted of the $149.0 million payment by iHeartCommunications to CCOH as CCOH’s recovery of its claims under the Due from iHeartCommunications Note, partially offset by the $33.2 million net amount payable to iHeartCommunications under the post-petition intercompany balance between iHeartCommunications and CCOH after adjusting for the post-petition Trademark License Fees which were waived as part of the settlement agreement;
▪iHeartCommunications entered into a revolving loan agreement with Clear Channel Outdoor, LLC (“CCOL”) and Clear Channel International, Ltd., wholly-owned subsidiaries of CCOH, to provide a line of credit in an aggregate amount not to exceed $200 million at the prime rate of interest, which was terminated by the borrowers on July 30, 2019 in connection with the closing of an underwritten public offering of common stock by CCOH; and
▪iHeart Operations, Inc. issued $60.0 million in preferred stock to a third party for cash (see Note 9, Long-Term Debt).
NOTE 3 - FRESH START ACCOUNTING
Fresh Start
In connection with the Company's emergence from bankruptcy and in accordance with ASC 852, the Company qualified for and adopted fresh start accounting on the Effective Date. The Company was required to adopt fresh start accounting because (i) the holders of existing voting shares of the Predecessor Company received less than 50% of the voting shares of the Successor Company and (ii) the reorganization value of the Company's assets immediately prior to confirmation of the Plan of Reorganization was less than the post-petition liabilities and allowed claims.
In accordance with ASC 852, with the application of fresh start accounting, the Company allocated its reorganization value to its individual assets based on their estimated fair values in conformity with ASC 805, "Business Combinations." The reorganization value represents the fair value of the Successor Company's assets before considering liabilities. The excess reorganization value over the fair value of identified tangible and intangible assets is reported as goodwill. As a result of the application of fresh start accounting and the effects of the implementation of the Plan of Reorganization, the consolidated financial statements after May 1, 2019 are not comparable with the consolidated financial statements as of or prior to that date.
Reorganization Value
As set forth in the Plan of Reorganization and the Disclosure Statement, the enterprise value of the Successor Company was estimated to be between $8.0 billion and $9.5 billion. Based on the estimates and assumptions discussed below, the Company estimated the enterprise value to be $8.75 billion, which was the mid-point of the range of enterprise value as of the Effective Date.
Management and its valuation advisors estimated the enterprise value of the Successor Company, which was approved by the Bankruptcy Court. The selected publicly traded companies analysis approach, the discounted cash flow analysis approach and the selected transactions analysis approach were all utilized in estimating the enterprise value. The use of each approach provides corroboration for the other approaches. To estimate enterprise value utilizing the selected publicly traded companies analysis method, valuation multiples derived from the operating data of publicly-traded benchmark companies to the same operating data of the Company were applied. The selected publicly traded companies analysis identified a group of comparable companies giving consideration to lines of business and markets served, size and geography. The valuation multiples were derived based on historical and projected financial measures of revenue and earnings before interest, taxes, depreciation and amortization and applied to projected operating data of the Company.
To estimate enterprise value utilizing the discounted cash flow method, an estimate of future cash flows for the period 2019 to 2022 with a terminal value was determined and discounted the estimated future cash flows to present value. The expected cash flows for the period 2019 to 2022 with a terminal value were based upon certain financial projections and assumptions provided to the Bankruptcy Court. The expected cash flows for the period 2019 to 2022 were derived from earnings forecasts and assumptions regarding growth and margin projections, as applicable. A terminal value was included, calculated using the terminal multiple method, which estimates a range of values at which the Successor Company will be valued at the end of the Projection Period based on applying a terminal multiple to final year Adjusted EBITDA (referred to as "OIBDAN" in the
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
documents filed with the Bankruptcy Court), which is defined as consolidated operating income adjusted to exclude non-cash compensation expenses included within corporate expenses, as well as Depreciation and amortization, Impairment charges and Other operating income (expense), net.
To estimate enterprise value utilizing the selected transactions analysis, valuation multiples were derived from an analysis of consideration paid and net debt assumed from publicly disclosed merger or acquisition transactions, and such multiples were applied to the broadcast cash flows of the Successor Company. The selected transactions analysis identified companies and assets involved in publicly disclosed merger and acquisition transactions for which the targets had operating and financial characteristics comparable in certain respects to the Successor Company.
The following table reconciles the enterprise value per the Plan of Reorganization to the implied value (for fresh start accounting purposes) of the Successor Company's common stock as of the Effective Date:
|
|
|
|
|
|
(In thousands, except per share data)
|
|
Enterprise Value
|
$
|
8,750,000
|
|
Plus:
|
|
Cash and cash equivalents
|
63,142
|
|
Less:
|
|
Debt issued upon emergence
|
(5,748,178)
|
|
Finance leases and short-term notes
|
(61,939)
|
|
Mandatorily Redeemable Preferred Stock
|
(60,000)
|
|
Changes in deferred tax liabilities(1)
|
(163,910)
|
|
Noncontrolling interest
|
(8,943)
|
|
Implied value of Successor Company common stock
|
$
|
2,770,172
|
|
|
|
Shares issued upon emergence (2)
|
145,263
|
|
Per share value
|
$
|
19.07
|
|
(1) Difference in the assumed effect of deferred taxes in the calculation of enterprise value versus the actual effect of deferred taxes as of May 1.
(2) Includes the Class A Common Stock, Class B Common Stock and Special Warrants issued at emergence.
The reconciliation of the Company’s enterprise value to reorganization value as of the Effective Date is as follows:
|
|
|
|
|
|
(In thousands)
|
|
Enterprise Value
|
$
|
8,750,000
|
|
Plus:
|
|
Cash and cash equivalents
|
63,142
|
|
Current liabilities (excluding Current portion of long-term debt)
|
426,944
|
|
Deferred tax liability
|
596,850
|
|
Other long-term liabilities
|
54,393
|
|
Noncurrent operating lease obligations
|
818,879
|
|
Reorganization value
|
$
|
10,710,208
|
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Balance Sheet
The adjustments set forth in the following consolidated balance sheet as of May 1, 2019 reflect the effect of the Separation (reflected in the column "Separation of CCOH Adjustments"), the consummation of the transactions contemplated by the Plan of Reorganization that are incremental to the Separation (reflected in the column "Reorganization Adjustments") and the fair value adjustments as a result of applying fresh start accounting (reflected in the column "Fresh Start Adjustments"). The explanatory notes highlight methods used to determine fair values or other amounts of the assets and liabilities, as well as significant assumptions or inputs.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Separation of CCOH Adjustments
|
|
Reorganization Adjustments
|
|
Fresh Start Adjustments
|
|
|
|
Predecessor
|
|
(A)
|
|
(B)
|
|
(C)
|
|
Successor
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
175,811
|
|
|
$
|
—
|
|
|
$
|
(112,669)
|
|
(1)
|
$
|
—
|
|
|
$
|
63,142
|
|
Accounts receivable, net
|
748,326
|
|
|
—
|
|
|
—
|
|
|
(10,810)
|
|
(1)
|
737,516
|
|
Prepaid expenses
|
127,098
|
|
|
—
|
|
|
—
|
|
|
(24,642)
|
|
(2)
|
102,456
|
|
Other current assets
|
22,708
|
|
|
—
|
|
|
8,125
|
|
(2)
|
(1,668)
|
|
(3)
|
29,165
|
|
Current assets of discontinued operations
|
1,000,753
|
|
|
(1,000,753)
|
|
(1)
|
—
|
|
|
—
|
|
|
—
|
|
Total Current Assets
|
2,074,696
|
|
|
(1,000,753)
|
|
|
(104,544)
|
|
|
(37,120)
|
|
|
932,279
|
|
PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
499,001
|
|
|
—
|
|
|
—
|
|
|
333,991
|
|
(4)
|
832,992
|
|
INTANGIBLE ASSETS AND GOODWILL
|
|
|
|
|
|
|
|
|
|
Indefinite-lived intangibles - licenses
|
2,326,626
|
|
|
—
|
|
|
—
|
|
|
(44,906)
|
|
(5)
|
2,281,720
|
|
|
|
|
|
|
|
|
|
|
|
Other intangibles, net
|
104,516
|
|
|
—
|
|
|
—
|
|
|
2,240,890
|
|
(5)
|
2,345,406
|
|
Goodwill
|
3,415,492
|
|
|
—
|
|
|
—
|
|
|
(92,127)
|
|
(5)
|
3,323,365
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
Operating lease right-of-use assets
|
355,826
|
|
|
—
|
|
|
—
|
|
|
554,278
|
|
(6)
|
910,104
|
|
Other assets
|
139,409
|
|
|
—
|
|
|
(384)
|
|
(3)
|
(54,683)
|
|
(2)
|
84,342
|
|
Long-term assets of discontinued operations
|
5,351,513
|
|
|
(5,351,513)
|
|
(1)
|
—
|
|
|
—
|
|
|
—
|
|
Total Assets
|
$
|
14,267,079
|
|
|
$
|
(6,352,266)
|
|
|
$
|
(104,928)
|
|
|
$
|
2,900,323
|
|
|
$
|
10,710,208
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
$
|
41,847
|
|
|
$
|
—
|
|
|
$
|
3,061
|
|
(4)
|
$
|
—
|
|
|
$
|
44,908
|
|
Current operating lease liabilities
|
470
|
|
|
—
|
|
|
31,845
|
|
(7)
|
39,092
|
|
(6)
|
71,407
|
|
Accrued expenses
|
208,885
|
|
|
—
|
|
|
(32,250)
|
|
(5)
|
2,328
|
|
(9)
|
178,963
|
|
Accrued interest
|
462
|
|
|
—
|
|
|
(462)
|
|
(6)
|
—
|
|
|
—
|
|
Deferred revenue
|
128,452
|
|
|
—
|
|
|
—
|
|
|
3,214
|
|
(7)
|
131,666
|
|
Current portion of long-term debt
|
46,618
|
|
|
—
|
|
|
6,529
|
|
(7)
|
40
|
|
(6)
|
53,187
|
|
Current liabilities of discontinued operations
|
999,778
|
|
|
(999,778)
|
|
(1)
|
—
|
|
|
—
|
|
|
—
|
|
Total Current Liabilities
|
1,426,512
|
|
|
(999,778)
|
|
|
8,723
|
|
|
44,674
|
|
|
480,131
|
|
Long-term debt
|
—
|
|
|
—
|
|
|
5,758,516
|
|
(8)
|
(1,586)
|
|
(8)
|
5,756,930
|
|
Series A Mandatorily Redeemable Preferred Stock
|
—
|
|
|
—
|
|
|
60,000
|
|
(9)
|
—
|
|
|
60,000
|
|
Noncurrent operating lease liabilities
|
828
|
|
|
—
|
|
|
398,154
|
|
(7)
|
419,897
|
|
(6)
|
818,879
|
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
575,341
|
|
(10)
|
185,419
|
|
(10)
|
760,760
|
|
Other long-term liabilities
|
121,081
|
|
|
—
|
|
|
(64,524)
|
|
(11)
|
(2,164)
|
|
(7)
|
54,393
|
|
Liabilities subject to compromise
|
16,770,266
|
|
|
—
|
|
|
(16,770,266)
|
|
(7)
|
—
|
|
|
—
|
|
Long-term liabilities of discontinued operations
|
7,472,633
|
|
|
(7,472,633)
|
|
(1)
|
—
|
|
|
—
|
|
|
—
|
|
Commitments and contingent liabilities (Note 10)
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
13,584
|
|
|
(13,199)
|
|
(1)
|
—
|
|
|
8,558
|
|
(11)
|
8,943
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor common stock
|
92
|
|
|
—
|
|
|
(92)
|
|
(12)
|
—
|
|
|
—
|
|
Successor Class A Common Stock
|
—
|
|
|
—
|
|
|
57
|
|
(13)
|
—
|
|
|
57
|
|
Successor Class B Common Stock
|
—
|
|
|
—
|
|
|
7
|
|
(13)
|
—
|
|
|
7
|
|
Predecessor additional paid-in capital
|
2,075,130
|
|
|
—
|
|
|
(2,075,130)
|
|
(12)
|
—
|
|
|
—
|
|
Successor additional paid-in capital
|
—
|
|
|
|
|
2,770,108
|
|
(13)
|
—
|
|
|
2,770,108
|
|
Accumulated deficit
|
(13,288,497)
|
|
|
1,825,531
|
|
(1)
|
9,231,616
|
|
(14)
|
2,231,350
|
|
(12)
|
—
|
|
Accumulated other comprehensive loss
|
(321,988)
|
|
|
307,813
|
|
(1)
|
—
|
|
|
14,175
|
|
(12)
|
—
|
|
Cost of share held in treasury
|
(2,562)
|
|
|
—
|
|
|
2,562
|
|
(12)
|
—
|
|
|
—
|
|
Total Stockholders' Equity (Deficit)
|
(11,524,241)
|
|
|
2,120,145
|
|
|
9,929,128
|
|
|
2,254,083
|
|
|
2,779,115
|
|
Total Liabilities and Stockholders' Equity (Deficit)
|
$
|
14,267,079
|
|
|
$
|
(6,352,266)
|
|
|
$
|
(104,928)
|
|
|
$
|
2,900,323
|
|
|
$
|
10,710,208
|
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
A. Separation of CCOH Adjustments
(1) On May 1, 2019, as part of the Separation, the outstanding shares of both classes of CCOH common stock were consolidated such that CCH held all of the outstanding CCOH Class A common stock that was held by subsidiaries of iHeartCommunications, through a series of share distributions by other subsidiaries that held CCOH common stock and a conversion of CCOH Class B common stock that CCH held to CCOH Class A common stock. Prior to the Separation, iHeartCommunications owned approximately 89.1% of the economic rights and approximately 99% of the voting rights of CCOH. To complete the Separation, CCOH merged with and into CCH, with CCH surviving the merger and changing its name to Clear Channel Outdoor Holdings, Inc. (“New CCOH”), and pre-merger shares of CCOH Class A common stock (other than shares of CCOH Class A common stock held by CCH or any direct or indirect wholly-owned subsidiary of CCH) were converted into an equal number of shares of post-merger common stock of New CCOH. iHeartCommunications transferred the post-merger common stock of New CCOH it held to Claimholders pursuant to the Plan of Reorganization but retained 31,269,762 shares. Such retained shares were distributed to two affiliated Claimholders on July 18, 2019. Upon completion of the merger and Separation, New CCOH became an independent public company. Upon distribution of the shares held by iHeartCommunications, the Company does not hold any ownership interest in CCOH.
The assets and liabilities of CCOH have been classified as discontinued operations. The discontinued operations reflect the assets and liabilities of CCOH, which are presented as discontinued operations as of the Effective Date. CCOH’s assets and liabilities are adjusted to: (1) eliminate the balance on the Due from iHeartCommunications Note and the balance on the intercompany payable due to iHeartCommunications from CCOH’s consolidated balance sheet, which are intercompany amounts that were eliminated in consolidation; (2) eliminate CCOH’s Noncontrolling interest and treasury shares; and (3) eliminate other intercompany balances.
B. Reorganization Adjustments
In accordance with the Plan of Reorganization, the following adjustments were made:
(1) The table below reflects the sources and uses of cash on the Effective Date from implementation of the Plan:
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Cash at May 1, 2019 (excluding discontinued operations)
|
$
|
175,811
|
|
|
Sources:
|
|
|
Proceeds from issuance of Mandatorily Redeemable Preferred Stock
|
$
|
60,000
|
|
|
Release of restricted cash from other assets into cash
|
3,428
|
|
|
Total sources of cash
|
$
|
63,428
|
|
|
Uses:
|
|
|
Payment of Mandatorily Redeemable Preferred Stock issuance costs
|
$
|
(1,513)
|
|
|
Payment of New Term Loan Facility to settle certain creditor claims
|
(1,822)
|
|
|
Payments for Emergence debt issuance costs
|
(7,213)
|
|
|
Funding of the Guarantor General Unsecured Recovery Cash Pool
|
(17,500)
|
|
|
Payments for fully secured claims and general unsecured claims
|
(1,990)
|
|
|
Payment of contract cure amounts
|
(15,763)
|
|
|
Payment of consenting stakeholder fees
|
(4,000)
|
|
|
Payment of professional fees
|
(85,091)
|
|
(a)
|
Funding of Professional Fees Escrow Account
|
(41,205)
|
|
(a)
|
Total uses of cash
|
$
|
(176,097)
|
|
|
Net uses of cash
|
$
|
(112,669)
|
|
|
Cash upon emergence
|
$
|
63,142
|
|
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(a) Approximately $30.5 million of professional fees paid at emergence were accrued as of May 1, 2019. These payments also reflect both the payment of success fees for $86.1 million and other professionals paid directly at emergence.
(2) Pursuant to the terms of the Plan of Reorganization, on the Effective Date, the Company funded the Guarantor General Unsecured Recovery Cash Pool account in the amount of $17.5 million, which was reclassified as restricted cash within Other current assets. The Company made payments of $6.0 million through the Cash Pool at the time of emergence. Additionally, $3.4 million of restricted cash previously held to pay critical utility vendors was reclassified to cash.
(3) Reflects the write-off of prepaid expenses related to the $2.3 million of prepaid premium for Predecessor Company's director and officer insurance policy, offset by the accrual of future reimbursements of $1.9 million for negotiated discounts related to the professional fee escrow account.
(4) Reflects the reinstatement of $3.1 million of accounts payable included within Liabilities subject to compromise to be satisfied in the ordinary course of business.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(5) Reflects the reduction of accrued expenses related to the $21.2 million of professional fees paid directly, $9.3 million of professional fees paid through the Professional Fee Escrow Account and other accrued expense items. Additionally, the Company reinstated accrued expenses included within Liabilities subject to compromise to be satisfied in the ordinary course of business.
|
|
|
|
|
|
(In thousands)
|
|
Reinstatement of accrued expenses
|
$
|
551
|
|
Payment of professional fees
|
(21,177)
|
|
Payment of professional fees through the escrow account
|
(9,260)
|
|
Impact on other accrued expenses
|
(2,364)
|
|
Net impact on Accrued expenses
|
$
|
(32,250)
|
|
(6) Reflects the write-off of the DIP facility accrued interest associated with the DIP facility fees paid at emergence.
(7) As part of the Plan of Reorganization, the Bankruptcy Court approved the settlement of claims reported within Liabilities subject to compromise in the Company's Consolidated balance sheet at their respective allowed claim amounts.
The table below indicates the disposition of Liabilities subject to compromise:
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Liabilities subject to compromise pre-emergence
|
$
|
16,770,266
|
|
|
To be reinstated on the Effective Date:
|
|
|
Deferred taxes
|
$
|
(596,850)
|
|
|
Accrued expenses
|
(551)
|
|
|
Accounts payable
|
(3,061)
|
|
|
Finance leases and other debt
|
(16,867)
|
|
(a)
|
Current operating lease liabilities
|
(31,845)
|
|
|
Noncurrent operating lease liabilities
|
(398,154)
|
|
|
Other long-term liabilities
|
(14,518)
|
|
(b)
|
Total liabilities reinstated
|
$
|
(1,061,846)
|
|
|
Less amounts settled per the Plan of Reorganization
|
|
|
Issuance of new debt
|
$
|
(5,750,000)
|
|
|
Payments to cure contracts
|
(15,763)
|
|
|
Payments for settlement of general unsecured claims from escrow account
|
(5,822)
|
|
|
Payments for fully secured and other claim classes at emergence
|
(1,990)
|
|
|
Equity issued at emergence to creditors in settlement of Liabilities subject to Compromise
|
(2,742,471)
|
|
|
Total amounts settled
|
(8,516,046)
|
|
|
Gain on settlement of Liabilities Subject to Compromise
|
$
|
7,192,374
|
|
|
(a) Includes finance lease liabilities and other debt of $6.6 million and $10.3 million classified as current and long-term debt, respectively.
(b) Reinstatement of Other long-term liabilities were as follows:
|
|
|
|
|
|
(In thousands)
|
|
Reinstatement of long-term asset retirement obligations
|
$
|
3,527
|
|
Reinstatement of non-qualified deferred compensation plan
|
10,991
|
|
Total reinstated Other long-term liabilities
|
$
|
14,518
|
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(8) The exit financing consists of the Term Loan Facility of approximately $3.5 billion and 6.375% Senior Secured Notes totaling $800 million, both maturing seven years from the date of issuance, the Senior Unsecured Notes totaling $1.45 billion, maturing eight years from the date of issuance, and a $450 million ABL Facility with no amount drawn at emergence, which matures on June 14, 2023.
Upon emergence, the Company paid cash of $1.8 million to settle certain creditor claims for which claims were designated to receive term loans pursuant to the Plan of Reorganization.
The remaining $10.3 million is related to the reinstatement of the Long-term portion of finance leases and other debt as described above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Term
|
|
Interest Rate
|
|
Amount
|
Term Loan Facility
|
7 years
|
|
Libor + 4.00%
|
|
$
|
3,500,000
|
|
6.375% Senior Secured Notes
|
7 years
|
|
6.375%
|
|
800,000
|
|
Senior Unsecured Notes
|
8 years
|
|
8.375%
|
|
1,450,000
|
|
Asset-based Revolving Credit Facility
|
4 years
|
|
Varies(a)
|
|
—
|
|
Total Long-Term Debt - Exit Financing
|
|
|
|
|
$
|
5,750,000
|
|
Less:
|
|
|
|
|
|
Payment of Term Loan Facility to settle certain creditor claims
|
|
|
|
|
(1,822)
|
|
Net proceeds from exit financing at emergence
|
|
|
|
|
$
|
5,748,178
|
|
Long-term portion of finance leases and other debt reinstated
|
|
|
|
|
10,338
|
|
Net impact on Long-term debt
|
|
|
|
|
$
|
5,758,516
|
|
(a) Borrowings under the ABL Facility bear interest at a rate per annum equal to the applicable rate plus, at iHeartCommunications’ option, either (x) a eurocurrency rate or (y) a base rate. The applicable margin for borrowings under the ABL Facility range from 1.25% to 1.75% for eurocurrency borrowings and from 0.25% to 0.75% for base-rate borrowings, in each case, depending on average excess availability under the ABL Facility based on the most recently ended fiscal quarter.
(9) Reflects the issuance by iHeart Operations of $60.0 million in aggregate liquidation preference of its Series A Perpetual Preferred Stock, par value $0.001 per share. On May 1, 2029, the shares of the Preferred Stock will be subject to mandatory redemption for $60.0 million in cash, plus any accrued and unpaid dividends, unless waived by the holders of the Preferred Stock.
(10) Reflects the reinstatement of deferred tax liabilities included within Liabilities subject to compromise of $596.9 million, offset by an adjustment to net deferred tax liabilities of $21.5 million. Upon emergence from the Chapter 11 Cases, iHeartMedia’s federal and state net operating loss carryforwards were reduced in accordance with Section 108 of the U.S. Internal Revenue Code of 1986, as amended (the “Code”), due to cancellation of debt income, which is excluded from U.S. federal taxable income. The estimated remaining deferred tax assets attributed to federal and state net operating loss carryforwards upon emergence totaled $114.9 million. The adjustments reflect a reduction in deferred tax assets for federal and state net operating loss carryforwards as described above, a reduction in deferred tax liabilities attributed to long-term debt as a result of the restructuring of our indebtedness upon emergence and a reduction in valuation allowance.
(11) Reflects the reinstatement of Other long-term liabilities from Liabilities subject to compromise, offset by the reduction of liabilities for unrecognized tax benefits classified as Other long-term liabilities that were discharged and effectively settled upon emergence.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
(In thousands)
|
|
Reinstatement of long-term asset retirement obligations
|
$
|
3,527
|
|
Reinstatement of non-qualified pension plan
|
10,991
|
|
Reduction of liabilities for unrecognized tax benefits
|
(79,042)
|
|
Net impact to Other long-term liabilities
|
$
|
(64,524)
|
|
(12) Pursuant to the terms of the Plan of Reorganization, as of the Effective Date, all Predecessor common stock and stock-based compensation awards were canceled without any distribution. As a result of the cancellation, the Company recognized $1.5 million in compensation expense related to the unrecognized portion of share-based compensation as of the Effective Date.
(13) Reflects the issuance of Successor Company equity, including the issuance of 56,861,941 shares of iHeartMedia Class A common stock, 6,947,567 shares of Class B common stock and special warrants to purchase 81,453,648 shares of Class A common stock or Class B common stock in exchange for claims against or interests in iHeartMedia pursuant to the Plan of Reorganization.
|
|
|
|
|
|
|
(In thousands)
|
|
|
Equity issued to Class 9 Claimholders (prior equity holders)
|
$
|
27,701
|
|
|
Equity issued to creditors in settlement of Liabilities subject to compromise
|
2,742,471
|
|
|
Total equity issued at emergence
|
$
|
2,770,172
|
|
|
(14) The table reflects the cumulative impact of the reorganization adjustments discussed above:
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Gain on settlement of Liabilities subject to compromise
|
$
|
7,192,374
|
|
|
Payment of professional fees upon emergence
|
(11,509)
|
|
|
Payment of success fees upon emergence
|
(86,065)
|
|
|
Cancellation of unvested stock-based compensation awards
|
(1,530)
|
|
|
Cancellation of Predecessor prepaid director and officer insurance policy
|
(2,331)
|
|
|
Write-off of debt issuance and Mandatorily Redeemable Preferred Stock costs incurred at emergence
|
(8,726)
|
|
|
Total Reorganization items, net
|
$
|
7,082,213
|
|
|
|
|
|
Income tax benefit
|
$
|
102,914
|
|
|
Cancellation of Predecessor Equity
|
2,074,190
|
|
(a)
|
Issuance of Successor Equity to prior equity holders
|
(27,701)
|
|
|
Net Impact on Accumulated deficit
|
$
|
9,231,616
|
|
|
(a) This value is reflective of Predecessor common stock, Additional paid in capital and the recognition of $1.5 million in compensation expense related to the unrecognized portion of share-based compensation, less Treasury stock.
C. Fresh Start Adjustments
We have applied fresh start accounting in accordance with ASC 852. Fresh start accounting requires the revaluation of our assets and liabilities to fair value, including both existing and new intangible assets, such as FCC licenses, developed technology, customer relationships and tradenames. Fresh start accounting also requires the elimination of all predecessor earnings or deficits in Accumulated deficit and Accumulated other comprehensive loss. These adjustments reflect the actual amounts recorded as of the Effective Date.
(1) Reflects the fair value adjustment as of May 1, 2019 made to accounts receivable to reflect management's best estimate of the expected collectability of accounts receivable balances.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(2) Reflects the fair value adjustment as of May 1, 2019 to eliminate certain prepaid expenses related to software implementation costs and other upfront payments. The Company historically incurred third-party implementation fees in connection with installing various cloud-based software products, and these amounts were recorded as prepaid expenses and recognized as a component of selling, general and administrative expense over the term of the various contracts. The Company determined that the remaining unamortized costs related to such implementation fees do not provide any rights that result in future economic benefits. In addition, the Company pays signing bonuses to certain of its on-air personalities, and these amounts were recorded as prepaid expenses and recognized as a component of Direct operating expenses over the terms of the various contracts. To the extent these contracts do not contain substantive claw-back provisions, these prepaid amounts do not provide any enforceable rights that result in future economic benefits. Accordingly, the balances related to these contracts as of May 1, 2019 were adjusted to zero.
(3) Reflects the fair value adjustment to eliminate receivables related to tenant allowances per certain lease agreements. These receivables were incorporated into the recalculated lease obligations per ASC 842.
(4) Reflects the fair value adjustment to recognize the Company’s property, plant and equipment as of May 1, 2019 based on the fair values of such property, plant and equipment. Property was valued using a market approach comparing similar properties to recent market transactions. Equipment and towers were valued primarily using a replacement cost approach. Internally-developed and owned software technology assets were valued primarily using the Royalty Savings Method, similar to the approach used in valuing the Company’s tradenames and trademarks. Estimated royalty rates were determined for each of the software technology assets considering the relative contribution to the Company’s overall profitability as well as available public market information regarding market royalty rates for similar assets. The selected royalty rates were applied to the revenue generated by the software technology assets. The forecasted cash flows expected to be generated as a result of the royalty savings were discounted to present value utilizing a discount rate considering overall business risks and risks associated with the asset being valued. For certain of the software technology assets, the Company used the cost approach which utilized historical financial data regarding development costs and expected future profit associated with the assets. The adjustment to the Company’s property, plant and equipment consists of a $182.9 million increase in tangible property and equipment and a $151.0 million increase in software technology assets
(5) Historical goodwill and other intangible assets have been eliminated and the Company has recognized certain intangible assets at estimated current fair values as part of the application of fresh start accounting, with the most material intangible assets being the FCC licenses related to the Company’s 854 radio stations. The Company has also recorded customer-related and marketing-related intangible assets, including the iHeart tradename.
The following table sets forth estimated fair values of the components of these intangible assets and their estimated useful lives:
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Estimated Fair Value
|
|
Estimated Useful Life
|
FCC licenses
|
$
|
2,281,720
|
|
(a)
|
Indefinite
|
Customer / advertiser relationships
|
1,643,670
|
|
(b)
|
5 - 15 years
|
Talent contracts
|
373,000
|
|
(b)
|
2 - 10 years
|
Trademarks and tradenames
|
321,928
|
|
(b)
|
7 - 15 years
|
Other
|
6,808
|
|
(c)
|
|
Total intangible assets upon emergence
|
$
|
4,627,126
|
|
|
|
Elimination of historical acquired intangible assets
|
(2,431,142)
|
|
|
|
Fresh start adjustment to acquired intangible assets
|
$
|
2,195,984
|
|
|
|
(a) FCC licenses. The fair value of the indefinite-lived FCC licenses was determined primarily using the direct valuation method of the Income Approach and, for smaller markets a combination of the Income approach and the Market Approach. The Company engaged a third-party valuation firm to assist it in the development of the assumptions and the Company’s determination of the fair value of its FCC licenses.
Under the direct valuation method, the fair value of the FCC licenses was calculated at the market level as prescribed by ASC 350. The application of the direct valuation method attempts to isolate the income that is
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
properly attributable to the FCC licenses alone (that is, apart from tangible and identified intangible assets and goodwill). It is based upon modeling a hypothetical “greenfield” build-up to a “normalized” enterprise that, by design, lacks inherent goodwill and whose only other assets have essentially been paid for (or added) as part of the build-up process. Under the direct valuation method, it is assumed that rather than acquiring FCC licenses as part of a going concern business, the buyer hypothetically obtains FCC licenses and builds a new operation with similar attributes from scratch. Thus, the buyer incurs start-up costs during the build-up phase which are normally associated with going concern value. Initial capital costs are deducted from the discounted cash flow model which results in value that is directly attributable to the FCC licenses. In applying the direct valuation method to the Company’s FCC licenses, the licenses are grouped by type (e.g. FM licenses vs. AM licenses) and market size in order to ensure appropriate assumptions are used in valuing the various FCC licenses based on population and demographics that influence the level of revenues generated by each FCC license, using industry projections. The key assumptions used in applying the direct valuation method include market revenue growth rates, market share, profit margin, duration and profile of the build-up period, estimated start-up capital costs and losses incurred during the build-up period, the risk-adjusted discount rate (“WACC”) and terminal values. The WACC was calculated by weighting the required returns on interest-bearing debt and common equity capital in proportion to their estimated percentages based on a market participant capital structure.
For licenses valued using the Market Transaction Method, the Company used publicly available data, which included sales of comparable radio stations and FCC auction data involving radio broadcast licenses to estimate the fair value of FCC licenses. Similar to the application of the Income approach for the FCC licenses, the Company grouped licenses by type and market size for comparison to historical market transactions.
The historical book value of the FCC licenses as of May 1, 2019 was subtracted from the fair value of the FCC licenses to determine the adjustment to decrease the value of Indefinite-lived intangible assets-licenses by $44.9 million.
(b) Other intangible assets. Definite-lived intangible assets include customer/advertiser relationships, talent contracts for on-air personalities, trademarks and tradenames and other intangible assets. The Company engaged a third-party valuation firm to assist in developing the assumptions and determining the fair values of each of these assets.
For purposes of estimating the fair values of customer/advertiser relationships and talent contracts, the Company primarily utilized the Income Approach (specifically, the multi-period excess earnings method, or MPEEM) to estimate fair value based on the present value of the incremental after-tax cash flows attributable only to the subject intangible assets after deducting contributory asset charges. The cash flows attributable to each grouping of customer/advertiser relationships were adjusted for the appropriate contributory asset charges (e.g., FCC licenses, working capital, tradenames, technology, workforce, etc.). The discount rate utilized to present-value the after-tax cash flows was selected based on consideration of the overall business risks and the risks associated with the specific assets being valued. Additionally, for certain advertiser relationships the Company used the Cost Approach using historical financial data regarding the sales, administrative and overhead expenses related to the Company’s selling efforts associated with revenue for both existing and new advertisers. The ratio of expenses for selling efforts to revenue was applied to total revenue from new customers to determine an estimated cost per revenue dollar of revenue generated by new customers. This ratio was applied to total revenue from existing customers to estimate the replacement cost of existing customer/advertiser relationships. The historical book value of customer/advertiser relationships as of May 1, 2019 was subtracted from the fair value of the customer/advertiser relationships determined as described above to determine the adjustment to increase the value of the customer/advertiser relationship intangible assets by $1,604.1 million.
For purposes of estimating the fair value of trademarks and tradenames, the Company primarily used the Royalty Savings Method, a variation of the Income approach. Estimated royalty rates were determined for each of the trademarks and tradenames considering the relative contribution to the Company’s overall profitability as well as available public information regarding market royalty rates for similar assets. The selected royalty rates were applied to the revenue generated by the trademarks and tradenames to determine the amount of royalty payments saved as a result of owning these assets. The forecasted cash flows expected to be generated as a result of the royalty savings were discounted to present value utilizing a discount rate considering overall business risks and risks associated with the asset being valued. The historical book values of talent contracts, trademarks and
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
tradenames and other intangible assets as of May 1, 2019 were subtracted from the fair values determined as described above to determine the adjustments as follows:
|
|
|
|
|
|
|
|
|
(In millions)
|
|
|
Customer/advertiser relationships
|
$
|
1,604.1
|
|
increase in value
|
Talent contracts
|
361.6
|
|
increase in value
|
Trademarks and tradenames
|
274.4
|
|
increase in value
|
Other
|
0.8
|
|
increase in value
|
Total fair value adjustment
|
$
|
2,240.9
|
|
increase in value
|
(c) Included within other intangible assets are permanent easements, which have an indefinite useful life. All other intangible assets are amortized over the respective lives of the agreements, or over the period of time the assets are expected to contribute directly or indirectly to the Company’s future cash flows.
The following table sets forth the adjustments to goodwill:
|
|
|
|
|
|
(In thousands)
|
|
Reorganization value
|
$
|
10,710,208
|
|
Less: Fair value of assets (excluding goodwill)
|
(7,386,843)
|
|
Total goodwill upon emergence
|
3,323,365
|
|
Elimination of historical goodwill
|
(3,415,492)
|
|
Fresh start adjustment to goodwill
|
$
|
(92,127)
|
|
(6) The operating lease obligation as of May 1, 2019 had been calculated using an incremental borrowing rate applicable to the Company while it was a debtor-in-possession before its emergence from bankruptcy. Upon application of fresh start accounting, the lease obligation was recalculated using the incremental borrowing rate applicable to the Company after emergence from bankruptcy and commensurate to its new capital structure. The incremental borrowing rate used decreased from 12.44% as of March 31, 2019 to 6.54% as of May 1, 2019. As a result of this decrease, the Company's Operating lease liabilities and corresponding Operating lease right-of-use assets increased by $541.2 million to reflect the higher balances resulting from the application of a lower incremental borrowing rate. The Operating lease right-of-use-assets were further adjusted to reflect the resetting of the Company's straight-line lease calculation. In addition, the Company increased the Operating lease right-of-use assets to recognize $13.1 million related to the favorable lease contracts.
(7) Reflects the fair value adjustment to adjust deferred revenue and other liabilities as of May 1, 2019 to its estimated fair value. The fair value of the deferred revenue was determined using the market approach and the cost approach. The market approach values deferred revenue based on the amount an acquirer would be required to pay a third party to assume the remaining performance obligations. The cost approach values deferred revenue utilizing estimated costs that will be incurred to fulfill the obligation plus a normal profit margin for the level of effort or assumption of risk by the acquirer. Additionally, a deferred gain was recorded at the time of the certain historical sale-leaseback transaction. During the implementation of ASC 842, the operating portion was written off as of January 1, 2019. The financing lease deferred gain remained. As part of fresh start accounting, this balance of $0.9 million was written off.
(8) Reflects the fair value adjustment to adjust Long-term debt as of May 1, 2019. This adjustment is to state the Company's finance leases and other pre-petition debt at estimated fair values.
(9) Reflects the fair value adjustment to adjust Accrued expenses as of May 1, 2019. This adjustment primarily relates to adjusting vacation accruals to estimated fair values.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(10) Reflects a net increase to deferred tax liabilities for fresh start adjustments attributed primarily to property, plant and equipment and intangible assets, the effects of which are partially offset by a decrease in the valuation allowance. The Company believes it is more likely than not that its deferred tax assets remaining after the Reorganization and emergence will be realized based on taxable income from reversing deferred tax liabilities primarily attributable to property, plant and equipment and intangible assets.
(11) Reflects the adjustment as of May 1, 2019 to state the noncontrolling interest balance at estimated fair value.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(12) The table below reflects the cumulative impact of the fresh start adjustments as discussed above:
|
|
|
|
|
|
|
(In thousands)
|
|
|
Fresh start adjustment to Accounts receivable, net
|
$
|
(10,810)
|
|
|
Fresh start adjustment to Other current assets
|
(1,668)
|
|
|
Fresh start adjustment to Prepaid expenses
|
(24,642)
|
|
|
Fresh start adjustment to Property, plant and equipment, net
|
333,991
|
|
|
Fresh start adjustment to Intangible assets
|
2,195,984
|
|
|
Fresh start adjustment to Goodwill
|
(92,127)
|
|
|
Fresh start adjustment to Operating lease right-of-use assets
|
554,278
|
|
|
Fresh start adjustment to Other assets
|
(54,683)
|
|
|
Fresh start adjustment to Accrued expenses
|
(2,328)
|
|
|
Fresh start adjustment to Deferred revenue
|
(3,214)
|
|
|
Fresh start adjustment to Debt
|
1,546
|
|
|
Fresh start adjustment to Operating lease obligations
|
(458,989)
|
|
|
Fresh start adjustment to Other long-term liabilities
|
2,164
|
|
|
Fresh start adjustment to Noncontrolling interest
|
(8,558)
|
|
|
Total Fresh Start Adjustments impacting Reorganization items, net
|
$
|
2,430,944
|
|
|
Reset of Accumulated other comprehensive income
|
(14,175)
|
|
|
Income tax expense
|
(185,419)
|
|
|
Net impact to Accumulated deficit
|
$
|
2,231,350
|
|
|
Reorganization Items, Net
The tables below present the Reorganization items incurred and cash paid for Reorganization items as a result of the Chapter 11 Cases during the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
|
Predecessor Company
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
2020
|
|
2019
|
|
|
2019
|
|
2018
|
Write-off of deferred loans costs
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
(67,079)
|
|
Write-off of original issue discount
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(131,100)
|
|
Debtor-in-possession refinancing costs
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(10,546)
|
|
Professional fees and other bankruptcy related costs
|
—
|
|
|
—
|
|
|
|
(157,487)
|
|
|
(147,119)
|
|
Net gain on settlement of Liabilities subject to compromise
|
—
|
|
|
—
|
|
|
|
7,192,374
|
|
|
(275)
|
|
Impact of fresh start adjustments
|
—
|
|
|
—
|
|
|
|
2,430,944
|
|
|
—
|
|
Other items, net
|
—
|
|
|
—
|
|
|
|
(4,005)
|
|
|
—
|
|
Reorganization items, net
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
9,461,826
|
|
|
$
|
(356,119)
|
|
|
|
|
|
|
|
|
|
|
Cash payments for Reorganization items, net
|
$
|
443
|
|
|
$
|
18,360
|
|
|
|
$
|
183,291
|
|
|
$
|
103,727
|
|
The Company incurred additional professional fees related to the bankruptcy, post-emergence, of $6.3 million and $26.5 million for the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019, respectively,
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
which are included within Other income (expense), net in the Company's Consolidated Statements of Comprehensive Income (Loss).
NOTE 4 - DISCONTINUED OPERATIONS
Discontinued operations relate to our domestic and international outdoor advertising businesses and were previously reported as the Americas outdoor and International outdoor segments prior to the Separation. Revenue, expenses and cash flows for these businesses are separately reported as revenue, expenses and cash flows from discontinued operations in the Company's financial statements for all periods presented.
Financial Information for Discontinued Operations
Income Statement Information
The following shows the revenue, income (loss) from discontinued operations and gain on disposal of the Predecessor Company's discontinued operations for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Predecessor Company
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
2019
|
|
2018
|
Revenue
|
$
|
804,566
|
|
|
$
|
2,721,705
|
|
|
|
|
|
Loss from discontinued operations before income taxes
|
$
|
(133,475)
|
|
|
$
|
(132,152)
|
|
Income tax expense
|
(6,933)
|
|
|
(32,515)
|
|
Loss from discontinued operations, net of taxes
|
$
|
(140,408)
|
|
|
$
|
(164,667)
|
|
|
|
|
|
Gain on disposals before income taxes
|
$
|
1,825,531
|
|
|
$
|
—
|
|
Income tax expense
|
—
|
|
|
—
|
|
Gain on disposals, net of taxes
|
$
|
1,825,531
|
|
|
$
|
—
|
|
|
|
|
|
Income from discontinued operations, net of taxes
|
$
|
1,685,123
|
|
|
$
|
(164,667)
|
|
In connection with the Separation, the Company and its subsidiaries entered into the agreements described below.
Transition Services Agreement
On the Effective Date, the Company, iHM Management Services, iHeartCommunications and CCOH entered into a transition services agreement (the “Transition Services Agreement”), pursuant to which iHM Management Services agreed to provide, or cause the Company and its subsidiaries to provide, CCOH with certain administrative and support services and other assistance which CCOH utilized in the conduct of its business as such business was conducted prior to the Separation, for one year from the Effective Date (subject to certain rights of CCOH to extend up to one additional year).
The allocation of cost was based on various measures depending on the service provided, which measures include relative revenue, employee headcount, number of users of a service or other factors.
CCOH terminated the Transition Services Agreement on August 31, 2020.
New Tax Matters Agreement
On the Effective Date, the Company entered into a new tax matters agreement (the “New Tax Matters Agreement”) by and among the Company, iHeartCommunications, iHeart Operations, CCH, CCOH and CCOL, to allocate the responsibility of the
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Company and its subsidiaries, on the one hand, and the Outdoor Group, on the other, for the payment of taxes arising prior and subsequent to, and in connection with, the Separation.
The New Tax Matters Agreement requires that the Company and iHeartCommunications indemnify CCOH and its subsidiaries, and their respective directors, officers and employees, and hold them harmless, on an after-tax basis, from and against (i) any taxes other than transfer taxes or indirect gains taxes imposed on the Company or any of its subsidiaries (other than CCOH and its subsidiaries) in connection with the Separation, (ii) any transfer taxes and indirect gains taxes arising in connection with the Separation, and (iii) fifty percent of the amount by which the amount of taxes (other than transfer taxes or indirect gains taxes) imposed on CCOH or any of its subsidiaries in connection with the Separation that are paid to the applicable taxing authority on or before the third anniversary of the separation of CCOH exceeds $5 million, provided that, the obligations of the Company and iHeartCommunications to indemnify CCOH and its subsidiaries with respect taxes (other than transfer taxes or indirect gains taxes) imposed on CCOH or any of its subsidiaries in connection with the Separation will not exceed $15 million. In addition, if the Company or its subsidiaries use certain tax attributes of CCOH and its subsidiaries (including net operating losses, foreign tax credits and other credits) and such use results in a decrease in the tax liability of the Company or its subsidiaries, then the Company is required to reimburse CCOH for the use of such attributes based on the amount of tax benefit realized. The New Tax Matters Agreement provides that any reduction of the tax attributes of CCOH and its subsidiaries as a result of cancellation of indebtedness income realized in connection with the Chapter 11 Cases is not treated as a use of such attributes (and therefore does not require the Company or iHeartCommunications to reimburse CCOH for such reduction).
The New Tax Matters Agreement also requires that (i) CCOH indemnify the Company for any income taxes paid by the Company on behalf of CCOH and its subsidiaries or, with respect to any income tax return for which CCOH or any of its subsidiaries joins with the Company or any of subsidiaries in filing a consolidated, combined or unitary return, the amount of taxes that would have been incurred by CCOH and its subsidiaries if they had filed a separate return, and (ii) except as described in the preceding paragraph, CCOH indemnify the Company and its subsidiaries, and their respective directors, officers and employees, and hold them harmless, on an after-tax basis, from and against any taxes other than transfer taxes or indirect gains taxes imposed on CCOH or any of its subsidiaries in connection with the Separation.
Any tax liability of CCH attributable to any taxable period ending on or before the date of the completion of the Separation, other than any such tax liability resulting from CCH’s being a successor of CCOH in connection with the merger of CCOH with and into CCOH or arising from the operation of the business of CCOH and its subsidiaries after the merger of CCOH with and into CCH, will not be treated as a liability of CCOH and its subsidiaries for purposes of the New Tax Matters Agreement.
NOTE 5 – REVENUE
The Company generates revenue from several sources:
•The primary source of revenue in the Audio segment is the sale of advertising on the Company’s radio stations, its iHeartRadio mobile application and website, station websites, and live and virtual events. This segment also generates revenues from programming talent, network syndication, traffic and weather data, and other miscellaneous transactions.
•The Company also generates revenue through contractual commissions realized from the sale of national spot and online advertising on behalf of clients of its full-service media representation business, Katz Media, which is reported in the Company’s Audio and Media Services segment.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Disaggregation of Revenue
The following table shows revenue streams for the Successor Company for the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
(In thousands)
|
Audio
|
|
Audio and Media Services
|
|
Eliminations
|
|
Consolidated
|
Year Ended December 31, 2020
|
Revenue from contracts with customers:
|
|
|
|
|
|
|
|
Broadcast Radio(1)
|
$
|
1,604,880
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,604,880
|
|
Digital(2)
|
474,371
|
|
|
—
|
|
|
—
|
|
|
474,371
|
|
Networks(3)
|
484,950
|
|
|
—
|
|
|
—
|
|
|
484,950
|
|
Sponsorship and Events(4)
|
107,654
|
|
|
—
|
|
|
—
|
|
|
107,654
|
|
Audio and Media Services(5)
|
—
|
|
|
274,749
|
|
|
(7,086)
|
|
|
267,663
|
|
Other(6)
|
7,276
|
|
|
—
|
|
|
(670)
|
|
|
6,606
|
|
Total
|
2,679,131
|
|
|
274,749
|
|
|
(7,756)
|
|
|
2,946,124
|
|
Revenue from leases(7)
|
2,094
|
|
|
—
|
|
|
—
|
|
|
$
|
2,094
|
|
Revenue, total
|
$
|
2,681,225
|
|
|
$
|
274,749
|
|
|
$
|
(7,756)
|
|
|
$
|
2,948,218
|
|
|
|
|
|
|
|
|
|
Period from May 2, 2019 through December 31, 2019
|
Revenue from contracts with customers:
|
|
|
|
|
|
|
|
Broadcast Radio(1)
|
$
|
1,575,382
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,575,382
|
|
Digital(2)
|
273,389
|
|
|
—
|
|
|
—
|
|
|
273,389
|
|
Networks(3)
|
425,631
|
|
|
—
|
|
|
—
|
|
|
425,631
|
|
Sponsorship and Events(4)
|
159,187
|
|
|
—
|
|
|
—
|
|
|
159,187
|
|
Audio and Media Services(5)
|
—
|
|
|
167,292
|
|
|
(4,589)
|
|
|
162,703
|
|
Other(6)
|
13,017
|
|
|
—
|
|
|
(447)
|
|
|
12,570
|
|
Total
|
2,446,606
|
|
|
167,292
|
|
|
(5,036)
|
|
|
2,608,862
|
|
Revenue from leases(7)
|
1,194
|
|
|
—
|
|
|
—
|
|
|
1,194
|
|
Revenue, total
|
$
|
2,447,800
|
|
|
$
|
167,292
|
|
|
$
|
(5,036)
|
|
|
$
|
2,610,056
|
|
(1)Broadcast Radio revenue is generated through the sale of advertising time on the Company’s domestic radio stations.
(2)Digital revenue is generated through the sale of streaming and display advertisements on digital platforms, subscriptions to iHeartRadio streaming services, podcasting and the dissemination of other digital content.
(3)Networks revenue is generated through the sale of advertising on the Company’s Premiere and Total Traffic & Weather network programs and through the syndication of network programming to other media companies.
(4)Sponsorship and events revenue is generated through local events and major nationally-recognized tent pole events and include sponsorship and other advertising revenue, ticket sales, and licensing, as well as endorsement and appearance fees generated by on-air talent.
(5)Audio and media services revenue is generated by services provided to broadcast industry participants through the Company’s Katz Media and RCS businesses. As a media representation firm, Katz Media generates revenue via commissions on media sold on behalf of the radio and television stations that it represents, while RCS generates revenue by providing broadcast and webcast software and technology and services to radio stations, television music channels, cable companies, satellite music networks and Internet stations worldwide.
(6)Other revenue represents fees earned for miscellaneous services, including on-site promotions, activations, and local marketing agreements.
(7)Revenue from leases is primarily generated by the lease of towers to other media companies, which are all categorized as operating leases.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table shows revenue streams from continuing operations for the Predecessor Company. The presentation of amounts in the Predecessor periods has been revised to conform to the Successor period presentation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor Company
|
(In thousands)
|
Audio
|
|
Audio and Media Services
|
|
Eliminations
|
|
Consolidated
|
Period from January 1, 2019 through May 1, 2019
|
Revenue from contracts with customers:
|
|
|
|
|
|
|
|
Broadcast Radio
|
$
|
657,864
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
657,864
|
|
Digital
|
102,789
|
|
|
—
|
|
|
—
|
|
|
102,789
|
|
Networks
|
189,088
|
|
|
—
|
|
|
—
|
|
|
189,088
|
|
Sponsorship and Events
|
50,330
|
|
|
—
|
|
|
—
|
|
|
50,330
|
|
Audio and Media Services
|
—
|
|
|
69,362
|
|
|
(2,325)
|
|
|
67,037
|
|
Other
|
5,910
|
|
|
—
|
|
|
(243)
|
|
|
5,667
|
|
Total
|
1,005,981
|
|
|
69,362
|
|
|
(2,568)
|
|
|
1,072,775
|
|
Revenue from leases
|
696
|
|
|
—
|
|
|
—
|
|
|
696
|
|
Revenue, total
|
$
|
1,006,677
|
|
|
$
|
69,362
|
|
|
$
|
(2,568)
|
|
|
$
|
1,073,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2018
|
Revenue from contracts with customers:
|
Broadcast Radio
|
$
|
2,264,058
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,264,058
|
|
Digital
|
284,565
|
|
|
—
|
|
|
—
|
|
|
284,565
|
|
Networks
|
582,302
|
|
|
—
|
|
|
—
|
|
|
582,302
|
|
Sponsorship and Events
|
200,605
|
|
|
—
|
|
|
—
|
|
|
200,605
|
|
Audio and Media Services
|
—
|
|
|
264,061
|
|
|
(6,508)
|
|
|
257,553
|
|
Other
|
19,446
|
|
|
—
|
|
|
—
|
|
|
19,446
|
|
Total
|
3,350,976
|
|
|
264,061
|
|
|
(6,508)
|
|
|
3,608,529
|
|
Revenue from leases
|
2,794
|
|
|
—
|
|
|
—
|
|
|
2,794
|
|
Revenue, total
|
$
|
3,353,770
|
|
|
$
|
264,061
|
|
|
$
|
(6,508)
|
|
|
$
|
3,611,323
|
|
Trade and Barter
Trade and barter transactions represent the exchange of advertising spots for merchandise, services, other advertising or other assets in the ordinary course of business. The transaction price for these contracts is measured at the estimated fair value of the non-cash consideration received unless this is not reasonably estimable, in which case the consideration is measured based on the standalone selling price of the advertising spots promised to the customer. Trade and barter revenues and expenses from continuing operations, which are included in consolidated revenue and selling, general and administrative expenses, respectively, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
(In thousands)
|
2020
|
|
2019
|
|
|
2019
|
|
2018
|
Consolidated:
|
|
|
|
|
|
|
|
|
Trade and barter revenues
|
$
|
158,383
|
|
|
$
|
151,497
|
|
|
|
$
|
65,934
|
|
|
$
|
202,674
|
|
Trade and barter expenses
|
154,715
|
|
|
134,865
|
|
|
|
58,330
|
|
|
199,982
|
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Successor Company recognized barter revenue of $10.5 million and $13.0 million for the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019, respectively, in connection with investments made in companies in exchange for advertising services. The Predecessor Company recognized barter revenue of $5.9 million and $10.9 million in the period from January 1, 2019 through May 1, 2019 and the year ended December 31, 2018 in connection with investments made in companies in exchange for advertising services.
Deferred Revenue
The following tables show the Company’s deferred revenue balance from contracts with customers, excluding discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
|
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
(In thousands)
|
|
|
|
|
2020
|
|
2019
|
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue from contracts with customers:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance(1)
|
|
|
|
|
$
|
162,068
|
|
|
$
|
151,475
|
|
|
|
$
|
148,720
|
|
|
$
|
155,228
|
|
Impact of fresh start accounting
|
|
|
|
|
—
|
|
|
298
|
|
|
|
—
|
|
|
—
|
|
Revenue recognized, included in beginning balance
|
|
|
|
|
(95,531)
|
|
|
(102,237)
|
|
|
|
(76,473)
|
|
|
(115,930)
|
|
Additions, net of revenue recognized during period, and other
|
|
|
|
|
78,956
|
|
|
112,532
|
|
|
|
79,228
|
|
|
109,422
|
|
Ending balance
|
|
|
|
|
$
|
145,493
|
|
|
$
|
162,068
|
|
|
|
$
|
151,475
|
|
|
$
|
148,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)Deferred revenue from contracts with customers, which excludes other sources of deferred revenue that are not related to contracts with customers, is included within deferred revenue and other long-term liabilities on the Consolidated Balance Sheets, depending upon when revenue is expected to be recognized. As described in Note 3, as part of the fresh start accounting adjustments on May 1, 2019, deferred revenue from contracts with customers was adjusted to its estimated fair value.
The Company’s contracts with customers generally have a term of one year or less; however, as of December 31, 2020, the Company expects to recognize $270.9 million of revenue in future periods for remaining performance obligations from current contracts with customers that have an original expected duration of greater than one year, with substantially all of this amount to be recognized over the next five years. Commissions related to the Company’s media representation business have been excluded from this amount as they are contingent upon future sales.
Revenue from Leases
As of December 31, 2020, the future lease payments to be received by the Successor Company are as follows:
|
|
|
|
|
|
(In thousands)
|
|
2021
|
$
|
1,841
|
|
2022
|
1,128
|
|
2023
|
1,082
|
|
2024
|
946
|
|
2025
|
764
|
|
Thereafter
|
11,169
|
|
Total minimum future rentals
|
$
|
16,930
|
|
NOTE 6 – LEASES
The following tables provide the components of lease expense included within the Consolidated Statement of Comprehensive Income (Loss) for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor) and the period from January 1, 2019 through May 1, 2019 (Predecessor):
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
(In thousands)
|
2020
|
|
2019
|
|
|
2019
|
Operating lease expense
|
$
|
151,448
|
|
|
$
|
100,835
|
|
|
|
$
|
44,667
|
|
Variable lease expense
|
$
|
31,451
|
|
|
$
|
15,940
|
|
|
|
$
|
476
|
|
The following table provides the weighted average remaining lease term and the weighted average discount rate for the Company's leases as of December 31, 2020 (Successor):
|
|
|
|
|
|
|
December 31,
2020
|
Operating lease weighted average remaining lease term (in years)
|
13.3
|
Operating lease weighted average discount rate
|
6.6
|
%
|
As of December 31, 2020 (Successor), the Company’s future maturities of operating lease liabilities were as follows:
|
|
|
|
|
|
(In thousands)
|
2021
|
$
|
126,732
|
|
2022
|
133,086
|
|
2023
|
120,125
|
|
2024
|
109,958
|
|
2025
|
97,272
|
|
Thereafter
|
706,472
|
|
Total lease payments
|
$
|
1,293,645
|
|
Less: Effect of discounting
|
452,651
|
|
Total operating lease liability
|
$
|
840,994
|
|
The following table provides supplemental cash flow information related to leases for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor) and the period from January 1, 2019 through May 1, 2019 (Predecessor):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
(In thousands)
|
2020
|
|
2019
|
|
|
2019
|
Cash paid for amounts included in measurement of operating lease liabilities
|
$
|
139,507
|
|
|
$
|
89,567
|
|
|
|
$
|
44,888
|
|
Lease liabilities arising from obtaining right-of-use assets(1)
|
$
|
56,243
|
|
|
$
|
29,498
|
|
|
|
$
|
913,598
|
|
(1) Lease liabilities from obtaining right-of-use assets include transition liabilities upon adoption of ASC 842, as well as new leases entered into during the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31,
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
2019 (Successor) and the period from January 1, 2019 through May 1, 2019 (Predecessor). Upon adoption of fresh start accounting upon emergence from the Chapter 11 Cases, the Company increased its operating lease obligation by $459.0 million to reflect its operating lease obligation as estimated fair value (see Note 3, Fresh Start Accounting).
The Company reflects changes in the lease liability and changes in the ROU asset on a net basis in the Statements of Cash Flows. The non-cash operating lease expense was $103.4 million, $61.6 million and $14.3 million for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor) and the period from January 1, 2019 through May 1, 2019 (Predecessor), respectively.
NOTE 7 – PROPERTY, PLANT AND EQUIPMENT, INTANGIBLE ASSETS AND GOODWILL
Property, Plant and Equipment
Acquisitions
On October 22, 2020, the Company acquired Voxnest, Inc. ("Voxnest") for approximately $50 million. Voxnest is the leading consolidated marketplace for podcasts and podcast analytics, enterprise publishing tools, programmatic integration and targeted ad serving and will be included within the Company's Audio segment.
During the first quarter of 2021, we entered into a Share Purchase Agreement to acquire Triton Digital, a global leader in digital audio and podcast technology and measurement services, from The E.W. Scripps Company for $230 million in cash, subject to certain adjustments. The consummation of the proposed acquisition is subject to the satisfaction or waiver of customary closing conditions, including regulatory approval.
Property, Plant and Equipment
The Company’s property, plant and equipment consisted of the following classes of assets as of December 31, 2020 (Successor) and 2019 (Successor), respectively:
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
December 31,
2020
|
|
December 31,
2019
|
Land, buildings and improvements
|
$
|
386,980
|
|
|
$
|
385,017
|
|
Towers, transmitters and studio equipment
|
169,788
|
|
|
156,739
|
|
Computer equipment and software
|
398,084
|
|
|
321,936
|
|
Furniture and other equipment
|
45,711
|
|
|
39,591
|
|
Construction in progress
|
25,073
|
|
|
21,287
|
|
|
1,025,636
|
|
|
924,570
|
|
Less: accumulated depreciation
|
213,934
|
|
|
77,694
|
|
Property, plant and equipment, net
|
$
|
811,702
|
|
|
$
|
846,876
|
|
Indefinite-lived Intangible Assets
The Company’s indefinite-lived intangible assets consist of FCC broadcast licenses in its Audio segment. FCC broadcast licenses are granted to radio stations for up to eight years under the Telecommunications Act of 1996 (the “Act”). The Act requires the FCC to renew a broadcast license if the FCC finds that the station has served the public interest, convenience and necessity, there have been no serious violations of either the Communications Act of 1934 or the FCC’s rules and regulations by the licensee, and there have been no other serious violations which taken together constitute a pattern of abuse. The licenses may be renewed indefinitely at little or no cost. The Company does not believe that the technology of wireless broadcasting will be replaced in the foreseeable future. In connection with the Company's emergence from bankruptcy and in accordance with ASC 852, the Company applied the provisions of fresh start accounting to its Consolidated Financial Statements on the Effective Date. As a result, the Company adjusted its FCC licenses to their respective estimated fair values as of the Effective Date of $2,281.7 million (see Note 3, Fresh Start Accounting).
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Annual Impairment Test on Indefinite-lived Intangible Assets
The Company performs its annual impairment test on goodwill and indefinite-lived intangible assets, including FCC licenses, as of July 1 of each year. In addition, the Company tests for impairment of intangible assets whenever events and circumstances indicate that such assets might be impaired.
The Company applied fresh start accounting as of May 1, 2019 in connection with its emergence from Chapter 11 bankruptcy, which required stating the Company’s intangible assets at estimated fair value. Such fair values recorded in fresh start accounting reflected the economic conditions in place at the time of emergence. The economic downturn starting in March 2020 and the COVID-19 pandemic had an adverse impact on the trading values of the Company’s publicly-traded debt and equity and on the Company's first quarter 2020 results, and the continuing uncertainty surrounding the duration and magnitude of the economic impact of the pandemic had a negative impact on the Company's forecasted future cash flows. As a result, the Company performed an interim impairment test as of March 31, 2020 on its indefinite-lived FCC licenses.
For purposes of initial recording in fresh start accounting and for annual impairment testing purposes, our FCC licenses are valued using the direct valuation approach, with the key assumptions being forecasted market revenue growth rates, market share, profit margin, duration and profile of the build-up period, estimated start-up capital costs and losses incurred during the build-up period, the risk-adjusted discount rate and terminal values. This data is populated using industry normalized information representing an average asset within a market.
In estimating the fair value of its FCC licenses, the Company obtained the most recent broadcast radio industry revenue projections which considered the impact of COVID-19 on future broadcast radio advertising revenue. Such projections reflected a significant and negative impact from COVID-19. In addition to using these broadcast radio industry revenue projections at the time, the Company used various sources to analyze media and broadcast industry market forecasts and other data in developing the assumptions used for purposes of performing impairment testing on our FCC licenses as of March 31, 2020. As a result of COVID-19, the United States economy was undergoing a period of economic disruption and uncertainty, which had caused, among other things, lower consumer and business spending. The uncertainty surrounding the projected demand for advertising negatively impacted the key assumptions used in the discounted cash flow models used to value the Company's FCC licenses. Considerations in developing these assumptions included the extent of the economic downturn, ranges of expected timing of recovery, discount rates and other factors. As a result of the Company’s assessment, the estimated fair value of FCC licenses was determined to be below their carrying values as of March 31, 2020. As a result, during the three months ended March 31, 2020, the Successor Company recognized a non-cash impairment charge of $502.7 million on its FCC licenses.
The impairment tests for indefinite-lived intangible assets consist of a comparison between the fair value of the indefinite-lived intangible asset at the market level with its carrying amount. If the carrying amount of the indefinite-lived intangible asset exceeds its fair value, an impairment loss is recognized equal to that excess. After an impairment loss is recognized, the adjusted carrying amount of the indefinite-lived asset is its new accounting basis. The fair value of the indefinite-lived asset is determined using the direct valuation method as prescribed in ASC 805-20-S99. Under the direct valuation method, the fair value of the indefinite-lived assets is calculated at the market level as prescribed by ASC 350-30-35. The Company engaged a third-party valuation firm to assist it in the development of the assumptions and the Company’s determination of the fair value of its indefinite-lived intangible assets.
The application of the direct valuation method attempts to isolate the income that is attributable to the indefinite-lived intangible asset alone (that is, apart from tangible and identified intangible assets and goodwill). It is based upon modeling a hypothetical “greenfield” build-up to a “normalized” enterprise that, by design, lacks inherent goodwill and whose only other assets have essentially been paid for (or added) as part of the build-up process. The Company forecasts revenue, expenses, and cash flows over a ten-year period for each of its markets in its application of the direct valuation method. The Company also calculates a “normalized” residual year which represents the perpetual cash flows of each market. The residual year cash flow was capitalized to arrive at the terminal value of the licenses in each market.
Under the direct valuation method, it is assumed that rather than acquiring indefinite-lived intangible assets as part of a going concern business, the buyer hypothetically develops indefinite-lived intangible assets and builds a new operation with similar attributes from scratch. Thus, the buyer incurs start-up costs during the build-up phase which are normally associated with going concern value. Initial capital costs are deducted from the discounted cash flow model which results in value that is directly attributable to the indefinite-lived intangible assets.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The key assumptions using the direct valuation method are market revenue growth rates, market share, profit margin, duration and profile of the build-up period, estimated start-up capital costs and losses incurred during the build-up period, the risk-adjusted discount rate and terminal values. This data is populated using industry normalized information representing an average FCC license or billboard permit within a market.
No further impairment was recognized as a result of the Company's annual impairment test on indefinite-lived intangible assets.
During the period from January 1, 2019 through May 1, 2019, the Predecessor Company recognized non-cash impairment charges of $91.4 million in relation to indefinite-lived FCC licenses as a result of an increase in the WACC used in performing the annual impairment test. As a result of the fair value exercise applied in connection with fresh start accounting, the Successor Company opted to use a qualitative assessment as permitted by ASC 350, "Intangibles - Goodwill and Other" as of July 1, 2019 and no additional impairment charges were recorded. The Predecessor Company recognized impairment charges related to its indefinite-lived intangible assets within several iHM radio markets of $33.2 million during the year ended December 31, 2018.
Other Intangible Assets
Other intangible assets consists of definite-lived intangible assets, which primarily include customer and advertiser relationships, talent and representation contracts, trademarks and tradenames and other contractual rights, all of which are amortized over the shorter of either the respective lives of the agreements or over the period of time that the assets are expected to contribute directly or indirectly to the Company’s future cash flows. The Company periodically reviews the appropriateness of the amortization periods related to its definite-lived intangible assets. These assets are recorded at amortized cost.
The Company tests for possible impairment of other intangible assets whenever events and circumstances indicate that they might be impaired and the undiscounted cash flows estimated to be generated by those assets are less than the carrying amounts of those assets. When specific assets are determined to be unrecoverable, the cost basis of the asset is reduced to reflect the current fair market value.
The Company applied fresh start accounting as of May 1, 2019 in connection with its emergence from Chapter 11 bankruptcy which required stating the Company’s intangible assets at estimated fair value. Such fair values recorded in fresh start accounting reflected the economic conditions in place at the time of emergence. The economic downturn in March 2020 and the COVID-19 pandemic had an adverse impact on the Company's first quarter 2020 results, and the continuing uncertainty surrounding the duration and magnitude of the economic impact of the pandemic has had a negative impact on the Company's forecasted future cash flows. As a result, the Company performed interim impairment tests as of March 31, 2020 on its other intangible assets. Based on the Company’s test of recoverability using estimated undiscounted future cash flows, the carrying values of the Company’s definite-lived intangible assets were determined to be recoverable, and no impairment was recognized.
The following table presents the gross carrying amount and accumulated amortization for each major class of other intangible assets as of December 31, 2020 (Successor) and December 31, 2019 (Successor), respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
December 31, 2020
|
|
December 31, 2019
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
Customer / advertiser relationships
|
$
|
1,620,509
|
|
|
$
|
(286,066)
|
|
|
$
|
1,629,236
|
|
|
$
|
(114,280)
|
|
Talent and other contracts
|
375,900
|
|
|
(84,065)
|
|
|
375,399
|
|
|
(33,739)
|
|
Trademarks and tradenames
|
326,061
|
|
|
(54,358)
|
|
|
321,977
|
|
|
(21,661)
|
|
|
|
|
|
|
|
|
|
Other
|
31,351
|
|
|
(4,840)
|
|
|
21,394
|
|
|
(1,786)
|
|
Total
|
$
|
2,353,821
|
|
|
$
|
(429,329)
|
|
|
$
|
2,348,006
|
|
|
$
|
(171,466)
|
|
Total amortization expense related to definite-lived intangible assets for the Successor Company for the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019 was $258.9 million and $171.5 million, respectively. Total amortization expense related to definite-lived intangible assets for the Predecessor Company for the period
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
from January 1, 2019 through May 1, 2019 and the year ended December 31, 2018 was $12.7 million and $110.9 million, respectively.
As acquisitions and dispositions occur in the future, amortization expense may vary. The following table presents the Company’s estimate of amortization expense for each of the five succeeding fiscal years for definite-lived intangible assets:
|
|
|
|
|
|
(In thousands)
|
|
2021
|
$
|
260,976
|
|
2022
|
259,364
|
|
2023
|
250,153
|
|
2024
|
249,116
|
|
2025
|
211,262
|
|
Goodwill
The following table presents the changes in the carrying amount of goodwill:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Audio
|
|
Audio & Media Services
|
|
Consolidated
|
Balance as of December 31, 2018 (Predecessor)
|
$
|
3,330,922
|
|
|
$
|
81,831
|
|
|
$
|
3,412,753
|
|
|
|
|
|
|
|
Acquisitions
|
—
|
|
|
2,767
|
|
|
2,767
|
|
|
|
|
|
|
|
Foreign currency
|
—
|
|
|
(28)
|
|
|
(28)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of May 1, 2019 (Predecessor)
|
$
|
3,330,922
|
|
|
$
|
84,570
|
|
|
$
|
3,415,492
|
|
Impact of fresh start accounting
|
(111,712)
|
|
|
19,585
|
|
|
(92,127)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of May 2, 2019 (Successor)
|
$
|
3,219,210
|
|
|
$
|
104,155
|
|
|
$
|
3,323,365
|
|
Acquisitions
|
4,637
|
|
|
—
|
|
|
4,637
|
|
Dispositions
|
(9,466)
|
|
|
—
|
|
|
(9,466)
|
|
Foreign currency
|
—
|
|
|
(1)
|
|
|
(1)
|
|
Other
|
7,087
|
|
|
—
|
|
|
7,087
|
|
Balance as of December 31, 2019 (Successor)
|
$
|
3,221,468
|
|
|
$
|
104,154
|
|
|
$
|
3,325,622
|
|
Impairment
|
(1,224,374)
|
|
|
—
|
|
|
(1,224,374)
|
|
Acquisitions
|
44,606
|
|
|
—
|
|
|
44,606
|
|
Dispositions
|
(164)
|
|
|
—
|
|
|
(164)
|
|
Foreign currency
|
—
|
|
|
245
|
|
|
245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2020 (Successor)
|
$
|
2,041,536
|
|
|
$
|
104,399
|
|
|
$
|
2,145,935
|
|
The balance at December 31, 2018 (Predecessor) is net of cumulative impairments of $3.5 billion and $212.0 million in the Company’s Audio and Audio and Media Services segments, respectively.
Goodwill Impairment
The Company performs its annual impairment test on goodwill as of July 1 of each year. The Company also tests goodwill at interim dates if events or changes in circumstances indicate that goodwill might be impaired.
As described in Note 1, the economic disruption as a result of COVID-19 had a significant impact to the trading values of the Company’s publicly-traded debt and equity and on the Company's results in the latter half of the month ended March 31, 2020. In addition, the Company expected that the pandemic would continue to impact the operating and economic environment of our
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
customers and would impact the near-term spending decisions of advertisers. As a result, the Company performed an interim impairment test on its indefinite-lived intangible assets as of March 31, 2020.
The goodwill impairment test requires measurement of the fair value of the Company's reporting units, which is compared to the carrying value of the reporting units, including goodwill. Each reporting unit is valued using a discounted cash flow model which requires estimating future cash flows expected to be generated from the reporting unit, discounted to their present value using a risk-adjusted discount rate. Terminal values are also estimated and discounted to their present value. Assessing the recoverability of goodwill requires estimates and assumptions about sales, operating margins, growth rates and discount rates based on budgets, business plans, economic projections, anticipated future cash flows and marketplace data. As with the impairment testing performed on the Company’s FCC licenses described above, the significant deterioration in market conditions and uncertainty in the markets impacted the assumptions used to estimate the discounted future cash flows of the Company’s reporting units for purposes of performing the interim goodwill impairment test. There are inherent uncertainties related to these factors and management’s judgment in applying these factors.
As discussed above, the carrying values of the Company’s reporting units were based on estimated fair values determined upon our emergence from bankruptcy on May 1, 2019, and the rapid deterioration in economic conditions resulting from the COVID-19 pandemic resulted in lower estimated fair values determined in connection with our interim goodwill impairment testing as of March 31, 2020. The estimated fair value of one of the Company's reporting units was below its carrying value, including goodwill. The macroeconomic factors discussed above had an adverse effect on the Company's estimated cash flows used in the discounted cash flow model. As a result, the Company recognized a non-cash impairment charge of $1.2 billion in the first quarter of 2020 to reduce goodwill.
The Company engaged a third-party valuation firm to assist it in the development of the assumptions and the Company’s determination of the fair value of its reporting units as of July 1, 2020 as part of the annual impairment test. No further impairment was recognized as a result of the Company's annual impairment test on goodwill.
While management believes the estimates and assumptions utilized to calculate the fair value of the Company's tangible and intangible long-lived assets, indefinite-lived FCC licenses and reporting units are reasonable, it is possible a material change could occur to the estimated fair value of these assets. Uncertainty regarding the full extent of the economic downturn as a result of COVID-19, as well as the timing of any recovery, may result in the Company's actual results not being consistent with its estimates, and the Company could be exposed to future impairment losses that could be material to its results of operations.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 – INVESTMENTS
The following table summarizes the Company's investments in nonconsolidated affiliates and other securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Available-for-Sale Debt Securities
|
|
Equity Method Investments
|
|
Other Investments
|
|
Marketable Equity Securities
|
|
Total Investments
|
Balance at December 31, 2018 (Predecessor)
|
$
|
25,823
|
|
|
$
|
24,104
|
|
|
$
|
38,813
|
|
|
$
|
—
|
|
|
$
|
88,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of investments
|
—
|
|
|
591
|
|
|
103
|
|
|
—
|
|
|
694
|
|
Equity in loss
|
—
|
|
|
(66)
|
|
|
—
|
|
|
—
|
|
|
(66)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on investments
|
(1,895)
|
|
|
—
|
|
|
(8,342)
|
|
|
—
|
|
|
(10,237)
|
|
Other
|
(3)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3)
|
|
Balance at May 1, 2019 (Predecessor)
|
$
|
23,925
|
|
|
$
|
24,629
|
|
|
$
|
30,574
|
|
|
$
|
—
|
|
|
$
|
79,128
|
|
Impact of fresh start accounting
|
(8,842)
|
|
|
(14,986)
|
|
|
(1,062)
|
|
|
—
|
|
|
(24,890)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 2, 2019 (Successor)
|
$
|
15,083
|
|
|
$
|
9,643
|
|
|
$
|
29,512
|
|
|
$
|
—
|
|
|
$
|
54,238
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of investments
|
24,103
|
|
|
1,588
|
|
|
2,425
|
|
|
3,440
|
|
|
31,556
|
|
Equity in loss
|
—
|
|
|
(279)
|
|
|
—
|
|
|
—
|
|
|
(279)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on investments
|
—
|
|
|
—
|
|
|
(21,003)
|
|
|
(740)
|
|
|
(21,743)
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
(6,058)
|
|
|
—
|
|
|
6,055
|
|
|
—
|
|
|
(3)
|
|
Balance at December 31, 2019 (Successor)
|
$
|
33,128
|
|
|
$
|
10,952
|
|
|
$
|
16,989
|
|
|
$
|
2,700
|
|
|
$
|
63,769
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of investments
|
9,595
|
|
|
1,523
|
|
|
7,629
|
|
|
—
|
|
|
18,747
|
|
Equity in loss
|
—
|
|
|
(379)
|
|
|
—
|
|
|
—
|
|
|
(379)
|
|
Disposals
|
(194)
|
|
|
(1,000)
|
|
|
—
|
|
|
—
|
|
|
(1,194)
|
|
|
|
|
|
|
|
|
|
|
|
Distributions received
|
—
|
|
|
(31)
|
|
|
—
|
|
|
—
|
|
|
(31)
|
|
Loss on investments, net
|
(7,116)
|
|
|
—
|
|
|
(959)
|
|
|
(1,271)
|
|
|
(9,346)
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
(3,957)
|
|
|
—
|
|
|
2,965
|
|
|
—
|
|
|
(992)
|
|
Balance at December 31, 2020 (Successor)
|
$
|
31,456
|
|
|
$
|
11,065
|
|
|
$
|
26,624
|
|
|
$
|
1,429
|
|
|
$
|
70,574
|
|
Equity method investments in the table above are not consolidated, but are accounted for under the equity method of accounting. The Company records its investments in these entities on the balance sheet within “Other assets.” The Company's interests in the operations of equity method investments are recorded in the statement of comprehensive income (loss) as “Equity in earnings (loss) of nonconsolidated affiliates.” Other investments includes various investments in companies for which there is no readily determinable market value.
During 2020, the Successor Company recorded $15.0 million in its Audio segment for investments made in seven companies in exchange for advertising services. One of these investments is being accounted for under the equity method of accounting, two of these investments are being accounted for at amortized cost and four of these investments are notes receivable that are convertible into cash or equity. During the period from May 2, 2019 through December 31, 2019, the Successor Company recorded $30.0 million in its Audio segment for investments made in ten companies in exchange for advertising services and cash. Two of these investments are being accounted for under the equity method of accounting, one of these investments is being accounted for at amortized cost, one of these investments is being accounted for as an available-for-sale security and six of these investments are notes receivable that are convertible into cash or equity.
The Successor Company recognized barter revenue of $10.5 million and $13.0 million in the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019, respectively. The Predecessor Company recognized barter revenue of $6.0 million in the period from January 1, 2019 through May 1, 2019 in connection with these investments as services were provided. The Successor Company recognized non-cash investment impairments totaling $5.7 million and $21.0
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
million on our investments for the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019, respectively, which were recorded in “Loss on investments, net.” The Predecessor Company recognized non-cash investment impairments totaling $10.2 million on our investments for the period from January 1, 2019 through May 1, 2019, which were recorded in “Loss on investments, net.”
NOTE 9 – LONG-TERM DEBT
Long-term debt outstanding as of December 31, 2020 (Successor) and December 31, 2019 (Successor) consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
December 31,
2020
|
|
December 31,
2019
|
Term Loan Facility due 2026(1)
|
$
|
2,080,259
|
|
|
$
|
2,251,271
|
|
Incremental Term Loan Facility due 2026(2)
|
447,750
|
|
|
—
|
|
Asset-based Revolving Credit Facility due 2023(2)(3)
|
—
|
|
|
—
|
|
6.375% Senior Secured Notes due 2026
|
800,000
|
|
|
800,000
|
|
5.25% Senior Secured Notes due 2027
|
750,000
|
|
|
750,000
|
|
4.75% Senior Secured Notes due 2028
|
500,000
|
|
|
500,000
|
|
Other secured subsidiary debt(2)
|
22,753
|
|
|
20,992
|
|
Total consolidated secured debt
|
4,600,762
|
|
|
4,322,263
|
|
|
|
|
|
8.375% Senior Unsecured Notes due 2027
|
1,450,000
|
|
|
1,450,000
|
|
Other unsecured subsidiary debt
|
6,782
|
|
|
12,581
|
|
Original issue discount
|
(18,817)
|
|
|
—
|
|
Long-term debt fees
|
(21,797)
|
|
|
(19,428)
|
|
Total debt
|
6,016,930
|
|
|
5,765,416
|
|
Less: Current portion
|
34,775
|
|
|
8,912
|
|
Total long-term debt
|
$
|
5,982,155
|
|
|
$
|
5,756,504
|
|
(1)On February 3, 2020, iHeartCommunications made a $150.0 million prepayment using cash on hand and entered into an agreement to amend the Term Loan Facility to reduce the interest rate to LIBOR plus a margin of 3.00%, or the Base Rate (as defined in the Credit Agreement) plus a margin of 2.00% and to modify certain covenants contained in the Credit Agreement.
(2)On July 16, 2020, iHeartCommunications issued $450.0 million of incremental term loans under the Amendment No. 2, resulting in net proceeds of $425.8 million, after original issue discount and debt issuance costs. A portion of the proceeds from the issuance was used to repay the remaining balance outstanding on the Company's ABL Facility of $235.0 million, with the remaining $190.6 million of the proceeds available for general corporate purposes.
(3)On March 13, 2020, iHeartCommunications borrowed $350.0 million under the ABL Facility, the proceeds of which were invested as cash on the Balance Sheet. During the second and third quarters of 2020, iHeartCommunications voluntarily repaid principal amounts outstanding under the ABL Facility. As of December 31, 2020, the ABL Facility had a facility size of $450.0 million, no principal amounts outstanding and $32.9 million of outstanding letters of credit, resulting in $417.1 million of excess availability. As a result of certain restrictions in the Company's debt and preferred stock agreements, as of December 31, 2020, approximately $172 million was available to be drawn upon under the ABL Facility.
(4)Other secured subsidiary debt consists of finance lease obligations maturing at various dates from 2021 through 2045.
The Successor Company’s weighted average interest rate was 5.5% and 6.4% as of December 31, 2020 and December 31, 2019, respectively. The aggregate market value of the Successor Company’s debt based on market prices for which quotes were available was approximately $6.2 billion and $6.1 billion as of December 31, 2020 and December 31, 2019, respectively. Under the fair value hierarchy established by ASC 820-10-35, the fair market value of the Successor Company’s debt is classified as either Level 1 or Level 2.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Asset-based Revolving Credit Facility due 2023
On the Effective Date, iHeartCommunications, as borrower, entered into a Credit Agreement (the “ABL Credit Agreement”) with iHeartMedia Capital I, LLC, the direct parent of iHeartCommunications (“Capital I”), as guarantor, certain subsidiaries of iHeartCommunications, as guarantors, Citibank, N.A., as administrative and collateral agent, and the lenders party thereto from time to time, governing the ABL Facility. The ABL Facility includes a letter of credit sub-facility and a swingline loan sub-facility.
Size and Availability
The ABL Facility provides for a senior secured asset-based revolving credit facility in the aggregate principal amount of up to $450.0 million, with amounts available from time to time (including in respect of letters of credit) equal to the lesser of (A) the borrowing base, which equals the sum of (i) 90.0% of the eligible accounts receivable of iHeartCommunications and the subsidiary guarantors and (ii) 100% of qualified cash, each subject to customary reserves and eligibility criteria, and (B) the aggregate revolving credit commitments. Subject to certain conditions, iHeartCommunications may at any time request one or more increases in the amount of revolving credit commitments, in an amount up to the sum of (x) $150.0 million and (y) the amount by which the borrowing base exceeds the aggregate revolving credit commitments. As of December 31, 2020, iHeartCommunications had no principal amounts outstanding under the ABL Facility, a facility size of $450.0 million and $32.9 million in outstanding letters of credit, resulting in $417.1 million of excess availability. As a result of certain restrictions in the Company's debt and preferred stock agreements, as of December 31, 2020, approximately $172.0 million was available to be drawn upon under the ABL Facility.
Interest Rate and Fees
Borrowings under the ABL Facility bear interest at a rate per annum equal to the applicable margin plus, at iHeartCommunications’ option, either (1) a eurocurrency rate or (2) a base rate. The applicable margin for borrowings under the ABL Facility range from 1.25% to 1.75% for eurocurrency borrowings and from 0.25% to 0.75% for base-rate borrowings, in each case, depending on average excess availability under the ABL Facility based on the most recently ended fiscal quarter.
In addition to paying interest on outstanding principal under the ABL Facility, iHeartCommunications is required to pay a commitment fee to the lenders under the ABL Facility in respect of the unutilized commitments thereunder. The commitment fee rate ranges from 0.25% to 0.375% per annum dependent upon average unused commitments during the prior quarter. iHeartCommunications may also pay customary letter of credit fees.
Maturity
Borrowings under the ABL Facility will mature, and lending commitments thereunder will terminate on June 14, 2023.
Prepayments
If at any time, the sum of the outstanding amounts under the ABL Facility exceeds the lesser of (i) the borrowing base and (ii) the aggregate commitments under the facility (such lesser amount, the “line cap”), iHeartCommunications is required to repay outstanding loans and cash collateralize letters of credit in an aggregate amount equal to such excess. iHeartCommunications may voluntarily repay outstanding loans under the ABL Facility at any time without premium or penalty, other than customary “breakage” costs with respect to eurocurrency rate loans. Any voluntary prepayments made by iHeartCommunications will not reduce iHeartCommunications’ commitments under the ABL Facility.
Guarantees and Security
The ABL Facility is guaranteed by, subject to certain exceptions, the guarantors of iHeartCommunications’ Term Loan Facility. All obligations under the ABL Facility, and the guarantees of those obligations, are secured by a perfected security interest in the accounts receivable and related assets of iHeartCommunications’ and the guarantors’ accounts receivable, qualified cash and related assets and proceeds thereof that is senior to the security interest of iHeartCommunications’ Term Loan Facility in such accounts receivable, qualified cash and related assets and proceeds thereof, subject to permitted liens and certain exceptions.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Certain Covenants and Events of Default
If borrowing availability is less than the greater of (a) $40.0 million and (b) 10% of the aggregate commitments under the ABL Facility, in each case, for two consecutive business days (a “Trigger Event”), iHeartCommunications will be required to comply with a minimum fixed charge coverage ratio of at least 1.00 to 1.00, and must continue to comply with this minimum fixed charge coverage ratio for fiscal quarters ending after the occurrence of the Trigger Event until borrowing availability exceeds the greater of (x) $40.0 million and (y) 10% of the aggregate commitments under the ABL Facility, in each case, for 20 consecutive calendar days, at which time the Trigger Event shall no longer be deemed to be occurring.
Term Loan Facility due 2026
On the Effective Date, iHeartCommunications, as borrower, entered into a Credit Agreement (the “Term Loan Credit Agreement”) with Capital I, as guarantor, certain subsidiaries of iHeartCommunications, as guarantors, and Citibank N.A., as administrative and collateral agent, governing the Term Loan Facility. On the Effective Date, iHeartCommunications issued an aggregate of approximately $3.5 billion principal amount of senior secured term loans under the Term Loan Facility to certain Claimholders pursuant to the Plan of Reorganization. As described below, on August 7, 2019, the proceeds from the issuance of $750.0 million in aggregate principal amount of 5.25% Senior Secured Notes due 2027 were used, together with cash on hand, to prepay at par $740.0 million of borrowings outstanding under the Term Loan Facility due 2026. On November 22, 2019, the proceeds from the issuance of $500.0 million in aggregate principal amount of 4.75% Senior Secured Notes due 2028 were used, together with cash on hand, to prepay at par $500.0 million of borrowings outstanding under the Term Loan Facility due 2026. The Term Loan Facility matures on May 1, 2026.
On February 3, 2020, iHeartCommunications entered into an amendment to the Credit Agreement governing its Term Loan Facility due 2026. The amendment reduces the interest rate to LIBOR plus a margin of 3.00% (from LIBOR plus a margin of 4.00%), or the Base Rate (as defined in the Credit Agreement) plus a margin of 2.00% (from Base Rate plus a margin of 3.00%) and modifies certain covenants contained in the Credit Agreement. In connection with the Term Loan Facility amendment in February 2020, iHeartCommunications also prepaid at par $150.0 million of borrowings outstanding under the Term Loan Facility with cash on hand.
On July 16, 2020, iHeartCommunications entered into Amendment No. 2 to issue $450.0 million of incremental term loan commitments, resulting in net proceeds of $425.8 million, after original issue discount and debt issuance costs. A portion of the proceeds from the issuance were used to repay the remaining balance outstanding under the ABL Facility of $235.0 million, with the remaining $190.6 million of the proceeds available for general corporate purposes.
Under the terms of the Term Loan Facility Credit Agreement, iHeartCommunications made quarterly principal payments totaling $23.3 million during the year ended December 31, 2020.
Interest Rate and Fees
Following the amendment made on February 3, 2020, the Term loans under the Term Loan Facility bear interest at a rate per annum equal to LIBOR plus a margin of 3.00%, or the Base Rate plus a margin of 2.00%. The incremental term loans issued pursuant to Amendment No. 2 have an interest rate of 4.00% for Eurocurrency Rate Loans and 3.00% for Base Rate Loans (subject to a LIBOR floor of 0.75% and Base Rate floor of 1.75%). Amendment No. 2 also modifies certain other provisions of the Credit Agreement.
Collateral and Guarantees
The Term Loan Facility is guaranteed by Capital I and each of iHeartCommunications’ existing and future material wholly-owned restricted subsidiaries, subject to certain exceptions. All obligations under the Term Loan Facility, and the guarantees of those obligations, are secured, subject to permitted liens and other exceptions, by a first priority lien in substantially all of the assets of iHeartCommunications and all of the guarantors’ assets, including a lien on the capital stock of iHeartCommunications and certain of its subsidiaries owned by a guarantor, other than the accounts receivable and related assets of iHeartCommunications and all of the subsidiary guarantors, and by a second priority lien on accounts receivable and related assets securing iHeartCommunications’ ABL Facility.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Prepayments
iHeartCommunications is required to prepay outstanding term loans under the Term Loan Facility, subject to certain exceptions, with:
• 50% (which percentage may be reduced to 25% and to 0% based upon iHeartCommunications’ first lien leverage ratio) of iHeartCommunications’ annual excess cash flow, subject to customary credits, reductions and exclusions;
• 100% (which percentage may be reduced to 50% and 0% based upon iHeartCommunications’ first lien leverage ratio) of the net cash proceeds of sales or other dispositions of the assets of iHeartCommunications or its wholly owned restricted subsidiaries, subject to reinvestment rights and certain other exceptions; and
• 100% of the net cash proceeds of any incurrence of debt, other than debt permitted under the Term Loan Facility.
iHeartCommunications may voluntarily repay outstanding loans under the Term Loan Facility at any time, without prepayment premium or penalty, subject to customary “breakage” costs with respect to eurocurrency loans.
Certain Covenants and Events of Default
The Term Loan Facility does not include any financial covenants. However, the Term Loan Facility includes negative covenants that, subject to significant exceptions, limit Capital I’s ability and the ability of its restricted subsidiaries (including iHeartCommunications) to, among other things:
• incur additional indebtedness;
• create liens on assets;
• engage in mergers, consolidations, liquidations and dissolutions;
• sell assets;
• pay dividends and distributions or repurchase Capital I’s capital stock;
• make investments, loans, or advances;
• prepay certain junior indebtedness;
• engage in certain transactions with affiliates;
• amend material agreements governing certain junior indebtedness; and
• change lines of business.
The Term Loan Facility includes certain customary representations and warranties, affirmative covenants and events of default, including but not limited to, payment defaults, breach of representations and warranties, covenant defaults, cross defaults to certain indebtedness, certain bankruptcy-related events, certain events under ERISA, material judgments and a change of control. If an event of default occurs, the lenders under the Term Loan Facility are entitled to take various actions, including the acceleration of all amounts due under the Term Loan Facility and all actions permitted to be taken under the loan documents relating thereto or applicable law.
6.375% Senior Secured Notes due 2026
On the Effective Date, iHeartCommunications entered into an indenture (the “Senior Secured Notes Indenture”) with Capital I, as guarantor, the subsidiary guarantors party thereto, and U.S. Bank National Association, as trustee and collateral agent, governing the $800.0 million aggregate principal amount of 6.375% Senior Secured Notes due 2026 that were issued to certain Claimholders pursuant to the Plan of Reorganization. The 6.375% Senior Secured Notes mature on May 1, 2026 and bear interest at a rate of 6.375% per annum, payable semi-annually in arrears on February 1 and August 1 of each year, beginning on February 1, 2020.
The 6.375% Senior Secured Notes are guaranteed on a senior secured basis by Capital I and the subsidiaries of iHeartCommunications that guarantee the Term Loan Facility or other credit facilities or capital markets debt securities. The 6.375% Senior Secured Notes and the related guarantees rank equally in right of payment with all of iHeartCommunications’
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
and the guarantors’ existing and future indebtedness that is not expressly subordinated to the 6.375% Senior Secured Notes (including the Term Loan Facility, the 5.25% Senior Secured Notes, the 4.75% Senior Secured Notes and the Senior Unsecured Notes), effectively equal with iHeartCommunications’ and the guarantors’ existing and future indebtedness secured by a first priority lien on the collateral securing the 6.375% Senior Secured Notes, effectively subordinated in right of payment to all of iHeartCommunications’ and the guarantors’ existing and future indebtedness that is secured by assets that are not part of the collateral securing the 6.375% Senior Secured Notes, to the extent of the value of such assets, and structurally subordinated in right of payment to all existing and future indebtedness and other liabilities of any subsidiary of iHeartCommunications that is not a guarantor of the 6.375% Senior Secured Notes.
The 6.375% Senior Secured Notes and the related guarantees are secured, subject to permitted liens and certain other exceptions, by a first priority lien on the capital stock of iHeartCommunications and substantially all of the assets of iHeartCommunications and the guarantors, other than accounts receivable and related assets, and by a second priority lien on accounts receivable and related assets securing the ABL Facility.
iHeartCommunications may redeem the 6.375% Senior Secured Notes at its option, in whole or in part, at any time prior to May 1, 2022, at a price equal to 100% of the principal amount of the 6.375% Senior Secured Notes being redeemed, plus an applicable premium and plus accrued and unpaid interest to the redemption date. iHeartCommunications may redeem the 6.375% Senior Secured Notes at its option, in whole or in part, on or after May 1, 2022, at the redemption prices set forth in the 6.375% Senior Secured Notes Indenture plus accrued and unpaid interest to the redemption date. At any time prior to May 1, 2022, iHeartCommunications may redeem at its option, up to 40% of the aggregate principal amount of the 6.375% Senior Secured Notes at a redemption price equal to 106.375% of the principal amount thereof, plus accrued and unpaid interest to the redemption date, with the proceeds of one or more equity offerings.
The 6.375% Senior Secured Notes Indenture contains covenants that limit the ability of Capital I and its restricted subsidiaries, including iHeartCommunications, to, among other things:
•incur or guarantee additional debt or issue certain preferred stock;
•create liens on certain assets;
•redeem, purchase or retire subordinated debt;
•make certain investments;
•create restrictions on the payment of dividends or other amounts from iHeartCommunications’ restricted subsidiaries;
•enter into certain transactions with affiliates;
•merge or consolidate with another person, or sell or otherwise dispose of all or substantially all of iHeartCommunications’ assets;
•sell certain assets, including capital stock of iHeartCommunications’ subsidiaries;
•designate iHeartCommunications’ subsidiaries as unrestricted subsidiaries, and
•pay dividends, redeem or repurchase capital stock or make other restricted payments.
5.25% Senior Secured Notes due 2027
On August 7, 2019, iHeartCommunications entered into an indenture (the “5.25% Senior Secured Notes Indenture”) with Capital I, as guarantor, the subsidiary guarantors party thereto, and U.S. Bank National Association, as trustee and collateral agent, governing the $750.0 million aggregate principal amount of 5.25% Senior Secured Notes due 2027 that were issued in a private placement to qualified institutional buyers under Rule 144A under the Securities Act, and to persons outside the United States pursuant to Regulation S under the Securities Act. The 5.25% Senior Secured Notes mature on August 15, 2027 and bear interest at a rate of 5.25% per annum. Interest is payable semi-annually on February 15 and August 15 of each year, beginning on February 15, 2020.
The 5.25% Senior Secured Notes are guaranteed on a senior secured basis by Capital I and the subsidiaries of iHeartCommunications that guarantee the Term Loan Facility. The 5.25% Senior Secured Notes and the related guarantees rank equally in right of payment with all of iHeartCommunications’ and the guarantors’ existing and future indebtedness that is not expressly subordinated to the 5.25% Senior Secured Notes (including the Term Loan Facility, the 6.375% Senior Secured Notes, the 4.75% Senior Secured Notes and the Senior Unsecured Notes), effectively equal with iHeartCommunications’ and the guarantors’ existing and future indebtedness secured by a first priority lien on the collateral securing the 5.25% Senior
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Secured Notes, effectively subordinated to all of iHeartCommunications’ and the guarantors’ existing and future indebtedness that is secured by assets that are not part of the collateral securing the 5.25% Senior Secured Notes, to the extent of the value of such collateral, and structurally subordinated to all existing and future indebtedness and other liabilities of any subsidiary of iHeartCommunications that is not a guarantor of the 5.25% Senior Secured Notes.
The 5.25% Senior Secured Notes and the related guarantees are secured, subject to permitted liens and certain other exceptions, by a first priority lien on the capital stock of iHeartCommunications and substantially all of the assets of iHeartCommunications and the guarantors, other than accounts receivable and related assets, and by a second priority lien on accounts receivable and related assets securing the ABL Facility.
iHeartCommunications may redeem the 5.25% Senior Secured Notes at its option, in whole or part, at any time prior to August 15, 2022, at a price equal to 100% of the principal amount of the 5.25% Senior Secured Notes redeemed, plus a make-whole premium, plus accrued and unpaid interest to the redemption date. iHeartCommunications may redeem the 5.25% Senior Secured Notes, in whole or in part, on or after August 15, 2022, at the redemption prices set forth in the 5.25% Senior Secured Notes Indenture plus accrued and unpaid interest to the redemption date. At any time on or before August 15, 2022, iHeartCommunications may elect to redeem up to 40% of the aggregate principal amount of the 5.25% Senior Secured Notes at a redemption price equal to 105.25% of the principal amount thereof, plus accrued and unpaid interest to the redemption date, with the net proceeds of one or more equity offerings.
The 5.25% Senior Secured Notes Indenture contains covenants that limit the ability of iHeartCommunications and its restricted subsidiaries, to, among other things:
•incur or guarantee additional debt or issue certain preferred stock;
•create liens on certain assets;
•redeem, purchase or retire subordinated debt;
•make certain investments;
•create restrictions on the payment of dividends or other amounts from iHeartCommunications’ restricted subsidiaries;
•enter into certain transactions with affiliates;
•merge or consolidate with another person, or sell or otherwise dispose of all or substantially all of iHeartCommunications’ assets;
•sell certain assets, including capital stock of iHeartCommunications’ subsidiaries;
•designate iHeartCommunications’ subsidiaries as unrestricted subsidiaries, and
•pay dividends, redeem or repurchase capital stock or make other restricted payments.
4.75% Senior Secured Notes due 2028
On November 22, 2019, iHeartCommunications entered into an indenture (the “4.75% Senior Secured Notes Indenture”) with Capital I, as guarantor, the subsidiary guarantors party thereto, and U.S. Bank National Association, as trustee and collateral agent, governing the $500.0 million aggregate principal amount of 4.75% Senior Secured Notes due 2028 that were issued in a private placement to qualified institutional buyers under Rule 144A under the Securities Act, and to persons outside the United States pursuant to Regulation S under the Securities Act. The 4.75% Senior Secured Notes mature on January 15, 2028 and bear interest at a rate of 4.75% per annum. Interest is payable semi-annually on January 15 and July 15 of each year, beginning on July 15, 2020.
The 4.75% Senior Secured Notes are guaranteed on a senior secured basis by Capital I and the subsidiaries of iHeartCommunications that guarantee the Term Loan Facility. The 4.75% Senior Secured Notes and the related guarantees rank equally in right of payment with all of iHeartCommunications’ and the guarantors’ existing and future indebtedness that is not expressly subordinated to the 4.75% Senior Secured Notes (including the Term Loan Facility, the 6.375% Senior Secured Notes, the 5.25% Senior Secured Notes and the Senior Unsecured Notes), effectively equal with iHeartCommunications’ and the guarantors’ existing and future indebtedness secured by a first priority lien on the collateral securing the 4.75% Senior Secured Notes, effectively subordinated to all of iHeartCommunications’ and the guarantors’ existing and future indebtedness that is secured by assets that are not part of the collateral securing the 4.75% Senior Secured Notes, to the extent of the value of such collateral, and structurally subordinated to all existing and future indebtedness and other liabilities of any subsidiary of iHeartCommunications that is not a guarantor of the 4.75% Senior Secured Notes.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The 4.75% Senior Secured Notes and the related guarantees are secured, subject to permitted liens and certain other exceptions, by a first priority lien on the capital stock of iHeartCommunications and substantially all of the assets of iHeartCommunications and the guarantors, other than accounts receivable and related assets, and by a second priority lien on accounts receivable and related assets securing the ABL Facility.
iHeartCommunications may redeem the 4.75% Senior Secured Notes at its option, in whole or part, at any time prior to January 15, 2023, at a price equal to 100% of the principal amount of the 4.75% Senior Secured Notes redeemed, plus a make-whole premium, plus accrued and unpaid interest to the redemption date. iHeartCommunications may redeem the 4.75% Senior Secured Notes, in whole or in part, on or after January 15, 2023, at the redemption prices set forth in the 4.75% Senior Secured Notes Indenture plus accrued and unpaid interest to the redemption date. At any time on or before November 15, 2022, iHeartCommunications may elect to redeem up to 40% of the aggregate principal amount of the 4.75% Senior Secured Notes at a redemption price equal to 104.75% of the principal amount thereof, plus accrued and unpaid interest to the redemption date, with the net proceeds of one or more equity offerings.
The 4.75% Senior Secured Notes Indenture contains covenants that limit the ability of iHeartCommunications and its restricted subsidiaries, to, among other things:
•incur or guarantee additional debt or issue certain preferred stock;
•create liens on certain assets;
•redeem, purchase or retire subordinated debt;
•make certain investments;
•create restrictions on the payment of dividends or other amounts from iHeartCommunications’ restricted subsidiaries;
•enter into certain transactions with affiliates;
•merge or consolidate with another person, or sell or otherwise dispose of all or substantially all of iHeartCommunications’ assets;
•sell certain assets, including capital stock of iHeartCommunications’ subsidiaries;
•designate iHeartCommunications’ subsidiaries as unrestricted subsidiaries, and
•pay dividends, redeem or repurchase capital stock or make other restricted payments.
8.375% Senior Unsecured Notes due 2027
On the Effective Date, iHeartCommunications entered into an indenture (the “Senior Unsecured Notes Indenture”) with Capital I, as guarantor, the subsidiary guarantors party thereto, and U.S. Bank National Association, as trustee, governing the $1,450.0 million aggregate principal amount of 8.375% Senior Notes due 2027 that were issued to certain Claimholders pursuant to the Plan of Reorganization. The Senior Unsecured Notes mature on May 1, 2027 and bear interest at a rate of 8.375% per annum, payable semi-annually in arrears on May 1 and November 1 of each year, beginning on November 1, 2019.
The Senior Unsecured Notes are guaranteed on a senior unsecured basis by Capital I and the subsidiaries of iHeartCommunications that guarantee the Term Loan Facility or other credit facilities or capital markets debt securities. The Senior Unsecured Notes and the related guarantees rank equally in right of payment with all of iHeartCommunications’ and the guarantors’ existing and future indebtedness that is not expressly subordinated to the Senior Unsecured Notes, effectively subordinated to all of iHeartCommunications’ and the guarantors’ existing and future indebtedness that is secured (including the 6.375% Senior Secured Notes, the 5.25% Senior Secured Notes, the 4.75% Senior Secured Notes and borrowings under the ABL Facility and the Term Loan Facility), to the extent of the value of the collateral securing such indebtedness, and structurally subordinated to all existing and future indebtedness and other liabilities of any subsidiary of iHeartCommunications that is not a guarantor of the Senior Unsecured Notes.
iHeartCommunications may redeem the Senior Unsecured Notes at its option, in whole or in part, at any time prior to May 1, 2022, at a price equal to 100% of the principal amount of the Senior Unsecured Notes being redeemed, plus an applicable premium and plus accrued and unpaid interest to the redemption date. iHeartCommunications may redeem the Senior Unsecured Notes at its option, in whole or in part, on or after May 1, 2022, at the redemption prices set forth in the Senior Unsecured Notes Indenture plus accrued and unpaid interest to the redemption date. At any time prior to May 1, 2022, iHeartCommunications redeem at its option, up to 40% of the aggregate principal amount of the Senior Unsecured Notes at a
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
redemption price equal to 108.375% of the principal amount thereof, plus accrued and unpaid interest to the redemption date, with the proceeds of one or more equity offerings.
The Senior Unsecured Notes Indenture contains covenants that limit the ability of Capital I and its restricted subsidiaries, including iHeartCommunications, to, among other things:
•incur or guarantee additional debt or issue certain preferred stock;
•create liens on certain assets;
•redeem, purchase or retire subordinated debt;
•make certain investments;
•create restrictions on the payment of dividends or other amounts from iHeartCommunications’ restricted subsidiaries;
•enter into certain transactions with affiliates;
•merge or consolidate with another person, or sell or otherwise dispose of all or substantially all of iHeartCommunications’ assets;
•sell certain assets, including capital stock of iHeartCommunications’ subsidiaries;
•designate iHeartCommunications’ subsidiaries as unrestricted subsidiaries, and
•pay dividends, redeem or repurchase capital stock or make other restricted payments.
Mandatorily Redeemable Preferred Stock
On the Effective Date, in accordance with the Plan of Reorganization, iHeart Operations issued 60,000 shares of its Series A Perpetual Preferred Stock, par value $0.001 per share (the "iHeart Operations Preferred Stock"), having an aggregate initial liquidation preference of $60.0 million for a cash purchase price of $60.0 million. The iHeart Operations Preferred Stock was purchased by a third party investor. As of December 31, 2020, the liquidation preference of the iHeart Operations Preferred Stock was $60.0 million. As further described below, the iHeart Operations Preferred Stock is mandatorily redeemable for cash at a date certain and therefore is classified as a liability in the Company's balance sheet.
There are no sinking fund provisions applicable to the iHeart Operations Preferred Stock. Shares of the iHeart Operations Preferred Stock, upon issuance, were fully paid and non-assessable. The shares of the iHeart Operations Preferred Stock are not convertible into, or exchangeable for, shares of any other class or series of stock or other securities of iHeart Operations. The holders of shares of the iHeart Operations Preferred Stock have no pre-emptive rights with respect to any shares of our capital stock or any of iHeart Operations’ other securities convertible into or carrying rights or options to purchase any such capital stock.
Holders of the iHeart Operations Preferred Stock are entitled to receive, as declared by the board of directors of iHeart Operations, in respect of each share, cumulative dividends accruing daily and payable quarterly at a per annum rate equal to the sum of (1) the greater of (a) LIBOR and (b) two percent, plus (2) the applicable margin, which is calculated as a function of iHeartMedia’s consolidated total leverage ratio. Dividends are payable on the liquidation preference. Unless all accrued and unpaid dividends on the iHeart Operations Preferred Stock are paid in full, no dividends or distributions may be paid on any equity interests of iHeartMedia or its subsidiaries other than iHeart Operations, and no such equity interests may be repurchased or redeemed (subject to certain exceptions that are specified in the certificate of designation for the iHeart Operations Preferred Stock). Dividends, if declared, will be payable on March 31, June 30, September 30 and December 31 of each year (or on the next business day if such date is not a business day). During the year ended December 31, 2020 and the period from May 1, 2019 through December 31, 2019, the Successor Company recognized $9.3 million and $5.5 million, respectively, of interest expense related to dividends on mandatorily redeemable preferred stock.
Other than as set forth below, iHeart Operations may not redeem the iHeart Operations Preferred Stock at its option prior to the third anniversary of the issue date of the iHeart Operations Preferred Stock. Upon consummation of certain equity offerings, iHeart Operations may, at its option, redeem all or a part of the iHeart Operations Preferred Stock for the liquidation preference plus a make-whole premium. At any time on or after the third anniversary of the issue date, the iHeart Operations Preferred Stock may be redeemed at the option of iHeart Operations, in whole or in part, for cash at a redemption price equal to the liquidation preference per share.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Upon (i) a liquidation, dissolution or winding up of iHeart Operations, iHeartMedia or iHeartCommunications, together with the subsidiaries of such entity, taken as a whole, (ii) a bankruptcy event, (iii) a change of control, (iv) a sale or transfer of all or substantially all of iHeart Operations’, iHeartMedia’s or iHeartCommunications’ assets and the assets of such entity’s subsidiaries, taken as a whole in a single transaction (other than to iHeartMedia or any of its subsidiaries), or a series of transactions, (v) an acceleration or payment default of indebtedness of iHeart Operations, iHeartMedia or any of its subsidiaries of $100 million or more or (vi) consummation of certain equity offerings of iHeartMedia, iHeart Operations or iHeartCommunications or certain significant subsidiaries, then any holder of shares of iHeart Operations Preferred Stock may require iHeartMedia to purchase such holder’s shares of iHeart Operations Preferred Stock at a purchase price equal to (a) the liquidation preference plus a make-whole premium, if such purchase is consummated prior to the third anniversary of the issue date or (b) the liquidation preference, if the purchase is consummated on or after the third anniversary of the issue date.
The shares of iHeart Operations Preferred Stock include repurchase rights, pursuant to which the holders may require iHeartMedia or iHeartCommunications to purchase the iHeart Operations Preferred Stock after the fifth anniversary of the issue date.
On the tenth anniversary of the issue date, the shares of iHeart Operations Preferred Stock will be subject to mandatory redemption for an amount equal to the liquidation preference.
If a default occurs or dividends payable on the shares of iHeart Operations Preferred Stock have not been paid in cash for twelve consecutive quarters, the holders of the iHeart Operations Preferred Stock will have the right, voting as a class, to elect one director to iHeartMedia’s Board of Directors. Upon any termination of the rights of the holders of shares of the iHeart Operations Preferred Stock as a class to vote for a director as described above, the director so elected to iHeartMedia’s Board of Directors will cease to be qualified as a director and the term of such director’s office shall terminate immediately.
Future Maturities of Long-term Debt
Future maturities of long-term debt at December 31, 2020 are as follows:
|
|
|
|
|
|
(in thousands)
|
|
2021
|
$
|
34,775
|
|
2022
|
28,514
|
|
2023
|
28,133
|
|
2024
|
28,051
|
|
2025
|
27,418
|
|
Thereafter
|
5,910,653
|
|
Total (1)(2)
|
$
|
6,057,544
|
|
(1)Excludes purchase accounting adjustments and original issue discount of $18.8 million and long-term debt fees of $21.8 million, which are amortized through interest expense over the life of the underlying debt obligations.
(2)Under the terms of the Term Loan Facility and Incremental Term Loan Facility, the Company is required to make quarterly prepayments of $6.4 million. Such prepayments are reflected in the table above.
Surety Bonds and Letters of Credit
As of December 31, 2020, iHeartCommunications had outstanding surety bonds and commercial standby letters of credit of $9.1 million and $33.3 million, respectively. These surety bonds and letters of credit relate to various operational matters including insurance, lease and performance bonds as well as other items.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 10 – COMMITMENTS AND CONTINGENCIES
Commitments and Contingencies
The Company accounts for its rentals that include renewal options, annual rent escalation clauses, minimum franchise payments and maintenance related to displays under the guidance in ASC 842.
The Company accounts for annual rent escalation clauses included in the lease term on a straight-line basis under the guidance in ASC 840-20-25. The Company considers renewal periods in determining its lease terms if at inception of the lease there is reasonable assurance the lease will be renewed. Expenditures for maintenance are charged to operations as incurred, whereas expenditures for renewal and betterments are capitalized. Non-cancelable contracts that provide the lessor with a right to fulfill the arrangement with property, plant and equipment not specified within the contract are not a lease and have been included within non-cancelable contracts within the table below.
The Company leases office space, certain broadcasting facilities and equipment under long-term operating leases. The Company accounts for these leases in accordance with the policies described above.
As of December 31, 2020, the Company's future minimum rental commitments under non-cancelable operating lease agreements with terms in excess of one year, minimum payments under non-cancelable contracts in excess of one year, capital expenditure commitments and employment/talent contracts consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Non-Cancelable
|
|
Non-Cancelable
|
|
Employment/Talent
|
|
Operating Leases
|
|
Contracts
|
|
Contracts
|
2021
|
$
|
126,732
|
|
|
$
|
125,853
|
|
|
$
|
102,263
|
|
2022
|
133,086
|
|
|
50,736
|
|
|
75,944
|
|
2023
|
120,125
|
|
|
16,698
|
|
|
41,735
|
|
2024
|
109,958
|
|
|
2,424
|
|
|
41,336
|
|
2025
|
97,272
|
|
|
719
|
|
|
1,029
|
|
Thereafter
|
706,472
|
|
|
1,717
|
|
|
—
|
|
Total
|
$
|
1,293,645
|
|
|
$
|
198,147
|
|
|
$
|
262,307
|
|
Rent expense charged to operations for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor), the period from January 1, 2019 through May 1, 2019 (Predecessor) and the year ended December 31, 2018 (Predecessor) was $198.2 million, $128.3 million, $59.2 million and $169.9 million, respectively.
The Company and its subsidiaries are involved in certain legal proceedings arising in the ordinary course of business and, as required, have accrued an estimate of the probable costs for the resolution of those claims for which the occurrence of loss is probable and the amount can be reasonably estimated. These estimates have been developed in consultation with counsel and are based upon an analysis of potential results, assuming a combination of litigation and settlement strategies. It is possible, however, that future results of operations for any particular period could be materially affected by changes in the Company’s assumptions or the effectiveness of its strategies related to these proceedings. Additionally, due to the inherent uncertainty of litigation, there can be no assurance that the resolution of any particular claim or proceeding would not have a material adverse effect on the Company’s financial condition or results of operations.
Although the Company is involved in a variety of legal proceedings in the ordinary course of business, a large portion of its litigation arises in the following contexts: commercial disputes; defamation matters; employment and benefits related claims; governmental fines; intellectual property claims; and tax disputes.
Alien Ownership Restrictions and FCC Petition for Declaratory Ruling
The Communications Act and FCC regulation prohibit foreign entities and individuals from having direct or indirect ownership or voting rights of more than 25 percent in a corporation controlling the licensee of a radio broadcast station unless the FCC finds greater foreign ownership to be in the public interest (the “Foreign Ownership Rule”). Under the Plan of Reorganization, the Company committed to file the PDR requesting the FCC to permit the Company to be up to 100% foreign-owned.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On November 5, 2020, the FCC issued the Declaratory Ruling, which granted the relief requested by the PDR, subject to certain conditions.
On November 9, 2020, the Company notified the holders of Special Warrants of the commencement of an exchange process (the notification, the “Exchange Notice,” and the exchange, the “Exchange”). In the Exchange, which took place on January 8, 2021, the Company exchanged a portion of the outstanding Special Warrants into Class A common stock or Class B common stock, in compliance with the Declaratory Ruling, the Communications Act and FCC rules. Following the Exchange, the Company’s remaining Special Warrants continue to be exercisable for shares of Class A common stock or Class B common stock. See “Item 1. Business – Regulation of Our Business, Alien Ownership Restrictions” and “Item 1A. Risk Factors - Regulatory, Legislative and Litigation Risks, Regulations imposed by the Communications Act and the FCC limit the amount of foreign individuals or entities that may invest in our capital stock without FCC approval.”
NOTE 11 – INCOME TAXES
On March 27, 2020 the CARES Act, which included numerous tax provisions, was signed into law. The CARES Act included certain temporary relief provisions with respect to the application of the Section 163(j) interest deduction limitation including the ability to elect to use the Company’s 2019 Adjusted Taxable Income (as defined under Section 163(j)) for purposes of calculating the 2020 interest deduction limitation. This provision of the CARES Act resulted in an increase to allowable interest deductions of $179.4 million during 2020. The other federal income tax provisions within the CARES Act did not materially impact the Company’s financial statements.
On December 27, 2020, the Consolidated Appropriations Act was signed into law in order to provide further stimulus and support to those affected by the COVID-19 pandemic. The tax provisions included within the Consolidated Appropriations Act did not materially impact the Company’s financial statements in the current year.
As a result of steps in the Plan of Reorganization described in Note 2 and the fresh start accounting adjustments described in Note 3, there were significant tax adjustments recorded in the period from January 1, 2019 through May 1, 2019. The Company recorded income tax benefits of $102.9 million for reorganization adjustments in the Predecessor period ended May 1, 2019, primarily consisting of: (1) $483.0 million in tax expense for the reduction in federal and state net operating loss (“NOL”) carryforwards from the cancellation of debt income ("CODI") realized upon emergence; (2) $275.2 million in tax benefit for the reduction in deferred tax liabilities attributed primarily to long-term debt that was discharged upon emergence; (3) $62.3 million in tax benefit for the effective settlement of liabilities for unrecognized tax benefits that were discharged upon emergence; and (4) $263.8 million in tax benefit for the reduction in valuation allowance resulting from the adjustments described above. The Company recorded income tax expense of $185.4 million for fresh start adjustments in the Predecessor period ended May 1, 2019, consisting of $529.1 million tax expense for the increase in deferred tax liabilities resulting from fresh start accounting adjustments, which was partially offset by $343.7 million tax benefit for the reduction in the valuation allowance on our deferred tax assets.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Significant components of the provision for income tax benefit (expense) from continuing operations are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
|
Predecessor Company
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
2020
|
|
2019
|
|
|
2019
|
|
2018
|
Current - Federal
|
$
|
(652)
|
|
|
$
|
(172)
|
|
|
|
$
|
2,264
|
|
|
$
|
1
|
|
Current - foreign
|
(1,674)
|
|
|
(754)
|
|
|
|
(282)
|
|
|
(969)
|
|
Current - state
|
1,680
|
|
|
(10,045)
|
|
|
|
74,762
|
|
|
(9,225)
|
|
Total current benefit (expense)
|
(646)
|
|
|
(10,971)
|
|
|
|
76,744
|
|
|
(10,193)
|
|
|
|
|
|
|
|
|
|
|
Deferred - Federal
|
172,302
|
|
|
(14,470)
|
|
|
|
(109,511)
|
|
|
1,276
|
|
Deferred - foreign
|
28
|
|
|
23
|
|
|
|
(8)
|
|
|
(1)
|
|
Deferred - state
|
11,939
|
|
|
5,327
|
|
|
|
(6,320)
|
|
|
(4,918)
|
|
Total deferred benefit (expense)
|
184,269
|
|
|
(9,120)
|
|
|
|
(115,839)
|
|
|
(3,643)
|
|
Income tax benefit (expense)
|
$
|
183,623
|
|
|
$
|
(20,091)
|
|
|
|
$
|
(39,095)
|
|
|
$
|
(13,836)
|
|
The current tax expense recorded in the Successor period ended December 31, 2020 was primarily related to local country foreign tax expense in certain jurisdictions partially offset by adjustments to the Company’s reserves for unrecognized tax benefits in certain state jurisdictions.
The current tax expense of $11.0 million recorded in the Successor period from May 2, 2019 through December 31, 2019 was primarily related to state income taxes on operating profits generated in certain state jurisdictions during the period. The federal current tax expense for the Successor period was not significant due to the net operating loss carryforwards that were available to offset taxable income.
The current tax benefit of $76.7 million recorded for the Predecessor period from January 1, 2019 through May 1, 2019 relates primarily to the effective settlement of liabilities for unrecognized tax benefits that were discharged upon the Company's emergence from bankruptcy for certain state jurisdictions.
Current tax expense for the Predecessor period ended December 31, 2018 was $10.2 million. The current tax expense recorded in 2018 was primarily related to state income tax expense incurred during the period and reserves recorded for unrecognized state tax benefits.
The deferred tax benefit of $184.3 million recorded in the Successor period ended December 31, 2020 related primarily to the current period net operating losses and a reduction in deferred tax liabilities recorded in connection with the impairment of our FCC licenses discussed in Note 7.
The deferred tax expense of $9.1 million recorded in the Successor period from May 2, 2019 through December 31, 2019 related primarily to the utilization of federal and state net operating loss carryforwards which offset taxable income during the period.
The deferred tax expense of $115.8 million recorded in the Predecessor period from January 1, 2019 through May 1, 2019 related primarily to the impact of reorganization and fresh start adjustments described above.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Significant components of the Successor Company's deferred tax liabilities and assets as of December 31, 2020 and 2019 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
(In thousands)
|
2020
|
|
2019
|
Deferred tax liabilities:
|
|
|
|
Intangibles and fixed assets
|
$
|
1,005,116
|
|
|
$
|
1,163,310
|
|
|
|
|
|
|
|
|
|
Operating lease right-of-use assets
|
204,953
|
|
|
130,123
|
|
|
|
|
|
Total deferred tax liabilities
|
1,210,069
|
|
|
1,293,433
|
|
|
|
|
|
Deferred tax assets:
|
|
|
|
Accrued expenses
|
23,052
|
|
|
24,525
|
|
|
|
|
|
|
|
|
|
Net operating loss carryforwards
|
218,290
|
|
|
167,008
|
|
Interest expense carryforwards
|
315,304
|
|
|
324,481
|
|
Operating lease liabilities
|
209,010
|
|
|
109,503
|
|
Capital loss carryforwards
|
1,662,174
|
|
|
601,309
|
|
Investments
|
15,378
|
|
|
26,071
|
|
Bad debt reserves
|
15,247
|
|
|
9,916
|
|
Other
|
13,228
|
|
|
13,799
|
|
Total gross deferred tax assets
|
2,471,683
|
|
|
1,276,612
|
|
Less: Valuation allowance
|
1,818,091
|
|
|
720,622
|
|
Total deferred tax assets
|
653,592
|
|
|
555,990
|
|
Net deferred tax liabilities
|
$
|
556,477
|
|
|
$
|
737,443
|
|
The deferred tax liability related to intangibles and fixed assets primarily relates to the difference in book and tax basis of FCC licenses and other intangible assets that were adjusted for book purposes to estimated fair values as part of the application of fresh start accounting, and were further adjusted in the first quarter of 2020 upon recognition of an impairment as discussed in Note 7. In accordance with ASC 350-10, Intangibles—Goodwill and Other, the Company does not amortize FCC licenses. As a result, this deferred tax liability will not reverse over time unless the Company recognizes future impairment charges or sells its FCC licenses. As the Company continues to amortize its tax basis in its FCC licenses, the deferred tax liability will increase over time. The Company’s net foreign deferred tax liabilities for the periods ending December 31, 2020 and December 31, 2019 were $0.3 million.
At December 31, 2020, the Successor Company had recorded net operating loss and tax credit carryforwards (tax effected) for federal and state income tax purposes of approximately $218.3 million, expiring in various amounts through 2040 or in some cases with no expiration date. In connection with the tax reform legislation passed in December of 2017, Section 163(j) of the Internal Revenue Code was amended, thereby establishing new rules governing a U.S. taxpayer’s ability to deduct interest expense beginning in 2018. Section 163(j), as amended, generally limits the deduction for business interest expense to thirty percent of adjusted taxable income (notwithstanding the temporary provisions described above from the enactment of the CARES Act), and provides that any disallowed interest expense may be carried forward indefinitely. The Successor Company recorded deferred tax assets for federal and state interest limitation carryforwards of $315.3 million as of December 31, 2020. In connection with the taxable separation of the Outdoor division as part of the bankruptcy restructuring, the Successor Company realized a $7.2 billion capital loss (gross after attribute reduction calculations). For federal tax purposes the capital loss can be carried forward 5 years and only be used to offset capital gains. For state tax purposes, the capital loss has various carryforward periods. The Successor Company has recorded a full valuation allowance against the deferred tax asset associated with the federal and state capital loss carryforward as it is not expected to be realized. The Successor Company expects to realize the benefits of a portion of its remaining deferred tax assets based upon expected future taxable income from deferred tax liabilities that reverse in the relevant federal and state jurisdictions and carryforward periods. As of December 31, 2020, the Successor Company had recorded a valuation allowance of $1.8 billion against a portion of these U.S. federal and state deferred tax assets which it does not expect to realize, relating primarily to capital loss carryforwards and certain state net operating loss
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
carryforwards. The Successor Company's U.S. federal and state deferred tax valuation allowance increased by $1.1 billion during the Successor period ending December 31, 2020 primarily due to an increase in the capital loss carryforward as determined on the Company's 2019 income tax filings. Any deferred tax liabilities associated with acquired FCC licenses and tax-deductible goodwill intangible assets are now relied upon as sources of future taxable income for purposes of realizing deferred tax assets attributed to carryforwards that have an indefinite life such as the Section 163(j) interest carryforward.
At December 31, 2020, net deferred tax liabilities include a deferred tax asset of $3.5 million relating to stock-based compensation expense under ASC 718-10, Compensation—Stock Compensation. Full realization of this deferred tax asset requires stock options to be exercised at a price equal to or exceeding the sum of the grant price plus the fair value of the option at the grant date and restricted stock to vest at a price equaling or exceeding the fair market value at the grant date. Accordingly, there can be no assurance that the stock price of the Successor Company’s common stock will rise to levels sufficient to realize the entire deferred tax benefit currently reflected in its balance sheet.
The reconciliations of income tax on income (loss) from continuing operations computed at the U.S. federal statutory tax rates to the recorded income tax benefit (expense) for the Successor Company and Predecessor Company are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
(In thousands)
|
2020
|
|
2019
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
Income tax benefit (expense) at statutory rates
|
$
|
440,758
|
|
|
21.0
|
%
|
|
$
|
(28,012)
|
|
|
21.0
|
%
|
State income taxes, net of federal tax effect
|
13,619
|
|
|
0.7
|
%
|
|
(4,718)
|
|
|
3.5
|
%
|
Foreign income taxes
|
(1,187)
|
|
|
(0.1)
|
%
|
|
(1,593)
|
|
|
1.2
|
%
|
Nondeductible items
|
(8,928)
|
|
|
(0.4)
|
%
|
|
(7,345)
|
|
|
5.5
|
%
|
Changes in valuation allowance and other estimates
|
(30,531)
|
|
|
(1.5)
|
%
|
|
24,439
|
|
|
(18.2)
|
%
|
Impairment charges
|
(257,119)
|
|
|
(12.3)
|
%
|
|
—
|
|
|
—
|
%
|
Other, net
|
27,011
|
|
|
1.3
|
%
|
|
(2,862)
|
|
|
2.1
|
%
|
Income tax benefit (expense)
|
$
|
183,623
|
|
|
8.7
|
%
|
|
$
|
(20,091)
|
|
|
15.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor Company
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
(In thousands)
|
2019
|
|
2018
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
Income tax benefit (expense) at statutory rates
|
$
|
(1,999,008)
|
|
|
21.0
|
%
|
|
$
|
5,069
|
|
|
21.0
|
%
|
State income taxes, net of federal tax effect
|
68,442
|
|
|
(0.7)
|
%
|
|
(14,958)
|
|
|
(62.0)
|
%
|
Foreign income taxes
|
(270)
|
|
|
—
|
%
|
|
(3,076)
|
|
|
(12.7)
|
%
|
Nondeductible items
|
(1,793)
|
|
|
—
|
%
|
|
(4,834)
|
|
|
(20.0)
|
%
|
Changes in valuation allowance and other estimates
|
648,384
|
|
|
(6.8)
|
%
|
|
10,958
|
|
|
45.4
|
%
|
|
|
|
|
|
|
|
|
Tax impact of outdoor charges eliminated in discontinued operations
|
—
|
|
|
—
|
%
|
|
(8,017)
|
|
|
(33.2)
|
%
|
Reorganization and fresh start adjustments
|
1,245,282
|
|
|
(13.1)
|
%
|
|
—
|
|
|
—
|
%
|
Other, net
|
(132)
|
|
|
—
|
%
|
|
1,022
|
|
|
4.2
|
%
|
Income tax expense
|
$
|
(39,095)
|
|
|
0.4
|
%
|
|
$
|
(13,836)
|
|
|
(57.3)
|
%
|
The Successor Company’s effective tax rate for the year ended December 31, 2020 is 8.7%. The effective tax rate for this period was primarily impacted by the impairment charges to non-deductible goodwill discussed in Note 7. In addition, the Company recorded deferred tax adjustments to state net operating losses and federal and state disallowed interest carryforwards
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
as a result of the filing of 2019 tax returns and certain legal entity restructuring completed during the period. These adjustments were partially offset by valuation allowance adjustments recorded during the year against certain federal and state deferred tax assets such as net operating loss carryforwards and disallowed interest carryforwards due to the uncertainty of the ability to realize those assets in future periods.
The Successor Company’s effective tax rate for the period from May 2, 2019 through December 31, 2019 was 15.1%. The effective rate for the Successor period was primarily impacted by deferred tax benefits recorded for changes in estimates related to the carryforward tax attributes that survived the emergence from bankruptcy and deferred tax adjustments associated with the filing of the Company’s 2018 tax returns during the fourth quarter of 2019. The primary change to the 2018 tax return filings, when compared to the provision estimates, was the Company's decision to elect out of the first-year bonus depreciation rules for the 2018 year for all qualified capital expenditures. This resulted in less tax depreciation deductions for tax purposes for the 2018 year and higher adjusted tax basis for our fixed assets as of the Effective Date.
The Predecessor Company’s effective tax rate for the period from January 1, 2019 through May 1, 2019 was 0.4%. The income tax expense for the period from January 1, 2019 through May 1, 2019 (Predecessor) primarily consists of the income tax impacts from reorganization and fresh start adjustments, including adjustments to our valuation allowance. The Company recorded income tax benefits of $102.9 million for reorganization adjustments in the Predecessor period, primarily consisting of: (1) tax expense for the reduction in federal and state net operating loss (“NOL”) carryforwards from the cancellation of debt income ("CODI") realized upon emergence; (2) tax benefit for the reduction in deferred tax liabilities attributed primarily to long-term debt that was discharged upon emergence; (3) tax benefit for the effective settlement of liabilities for unrecognized tax benefits that were discharged upon emergence; and (4) tax benefit for the reduction in valuation allowance resulting from the adjustments described above. The Company recorded income tax expense of $185.4 million for fresh start adjustments in the Predecessor period, consisting of $529.1 million tax expense for the increase in deferred tax liabilities resulting from fresh start accounting adjustments, which was partially offset by $343.7 million tax benefit for the reduction in the valuation allowance on our deferred tax assets. In addition to the above mentioned adjustments, the Reorganization and fresh start adjustments line above includes the reversal of the $2.0 billion in tax benefits that are presented in the reconciliation table in the Income tax benefit at statutory rates line.
The Predecessor Company’s effective tax rate for the year ended December 31, 2018 was (57.3)%. The effective tax rate for 2018 was primarily impacted by $11.3 million of deferred tax expense attributed to the valuation allowance recorded against federal and state deferred tax assets generated in the period due to the uncertainty of the ability to realize those assets in future periods. In addition, the Company did not record a tax effect for charges between the iHeartMedia group and the Outdoor Group that were eliminated in the presentation of discontinued operations as these charges are respected for income tax purposes under the Tax Matters Agreement.
The Successor Company continues to record interest and penalties related to unrecognized tax benefits in current income tax expense. The total amount of interest accrued at December 31, 2020 and 2019 was $5.3 million and $6.9 million, respectively. The total amount of unrecognized tax benefits including accrued interest and penalties at December 31, 2020 and 2019 was $20.0 million and $20.5 million, respectively, of which $18.2 million and $20.3 million is included in “Other long-term liabilities”. In addition, $1.8 million and $0.2 million of unrecognized tax benefits are recorded net with the Company’s deferred tax assets for its net operating losses as opposed to being recorded in “Other long-term liabilities” at December 31, 2020 and 2019, respectively. The total amount of unrecognized tax benefits at December 31, 2020 and 2019 that, if recognized, would impact the effective income tax rate is $13.8 million and $15.5 million, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
Years Ended December 31,
|
Unrecognized Tax Benefits
|
2020
|
|
2019
|
Balance at beginning of period
|
$
|
13,664
|
|
|
$
|
53,156
|
|
Increases for tax position taken in the current year
|
2,325
|
|
|
4,070
|
|
Increases for tax positions taken in previous years
|
453
|
|
|
2,534
|
|
Decreases for tax position taken in previous years
|
(1,566)
|
|
|
(2,948)
|
|
Decreases due to settlements with tax authorities
|
—
|
|
|
(1,183)
|
|
Decreases due to lapse of statute of limitations
|
(195)
|
|
|
(41,965)
|
|
Balance at end of period
|
$
|
14,681
|
|
|
$
|
13,664
|
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction and various state and foreign jurisdictions. During 2019 the Company settled several state and local tax and foreign tax examinations resulting is a reduction of unrecognized tax benefits of $1.2 million, excluding interest. In addition, during 2019 the statute of limitations for certain tax years expired upon our emergence from bankruptcy resulting in the reduction to unrecognized tax benefits of $42.0 million, excluding interest. All federal income tax matters through 2016 are closed. The majority of all material state, local, and foreign income tax matters have been concluded for years through 2017 with the exception of a current examination in Texas that covers the 2007-2016 tax years.
NOTE 12 – STOCKHOLDERS’ EQUITY
As described in Note 2 - Emergence from Voluntary Reorganization under Chapter 11 Proceedings and Note 3 - Fresh Start Accounting, the Company emerged from bankruptcy upon the effectiveness of the Plan of Reorganization on May 1, 2019, at which time all shares of the Predecessor Company’s issued and outstanding common stock immediately prior to the Effective Date were canceled, and reorganized iHeartMedia issued an aggregate of 56,861,941 shares of iHeartMedia Class A common stock, 6,947,567 shares of Class B common stock and special warrants to purchase 81,453,648 shares of Class A common stock or Class B common stock to holders of claims pursuant to the Plan of Reorganization. The value of these shares and warrants issued to claimholders in settlement of Liabilities subject to compromise was based on the difference between the Enterprise Value of the Company and the and new debt and mandatorily redeemable preferred stock issued upon emergence, adjusted as necessary for cash and cash equivalents, noncontrolling interest and changes in deferred taxes. The impact of finalization of deferred tax amounts related to the Reorganization is reflected within the Consolidated Statement of Changes in Stockholders’ Equity (Deficit).
Historically, the Company granted restricted shares of the Company's Class A common stock to certain key individuals. In connection with the effectiveness of the Plan of Reorganization, all unvested restricted shares were canceled.
Pursuant to the Post-Emergence Equity Plan the Company adopted in connection with the effectiveness of our Plan of Reorganization, the Company has granted restricted stock units and options to purchase shares of the Company's Class A common stock to certain key individuals.
This Post-Emergence Equity Plan is designed to provide an incentive to certain key members of management and service providers of the Company or any of its subsidiaries and non-employee members of the Board of Directors and to offer an additional inducement in obtaining the services of such individuals. The Post-Emergence Equity Plan provides for the grant of (a) options and (b) restricted stock units, which, in each case, may be subject to contingencies or restrictions as set forth under the plan and applicable award agreement.
The aggregate number of shares of Class A common stock that may be issued or used for reference purposes with respect to which awards may be granted under the plan shall be equal to the sum of (a) 12,770,387 shares of Class A common stock for awards to key members of management and service providers plus (b) 1,596,298 shares of Class A common stock for awards to non-employee members of the Board. Such shares of common stock may, in the discretion of the Board of Directors, consist either in whole or in part of authorized but unissued shares of common stock or shares of common stock held in the treasury of the Company. The Company shall at all times during the term of the plan reserve and keep available such number of shares of common stock as will be sufficient to satisfy the requirements of the plan.
The Company granted 5,542,668 stock options and 3,205,360 restricted stock units on May 30, 2019 in connection with the Company's emergence from bankruptcy (the "Emergence Awards").
Share-Based Compensation
Successor
Stock Options
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The term of each option granted pursuant to the plan may not exceed (a) six (6) years from the date of grant thereof in the case of the awards granted upon emergence and (b) ten (10) years from the date of grant thereof in the case of all other options; subject, however, in either case, to earlier termination as hereinafter provided.
Options granted under the plan are exercisable at such time or times and subject to such terms and conditions as shall be determined by the Compensation Committee of the Board (the "Committee") at the time of grant.
The options granted as Emergence Awards vest (or vested, as applicable), subject to a participant’s continued full-time employment or service with the Company through each applicable vesting date, (a) 20% on July 22, 2019, and (b) an additional 20% vesting on each of the next four anniversaries of the grant date.
No options granted under the plan will provide for any dividends or dividend equivalents thereon.
The Company accounts for its share-based payments using the fair value recognition provisions of ASC 718-10. The fair value of options that vest based on continued service is estimated on the grant date using a Black-Scholes option-pricing model. Expected volatilities were based on historical volatility of peer companies’ stock, including the Company, over the expected life of the options. The expected life of the options granted represents the period of time that the options granted are expected to be outstanding. The risk free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant for periods equal to the expected life of the option. The Company does not estimate forfeitures at grant date, but rather has elected to account for forfeitures when they occur.
The following assumptions were used to calculate the fair value of the Successor Company's options on the date of grant:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
2020
|
|
2019
|
Expected volatility
|
44% – 57%
|
|
44% – 45%
|
Expected life in years
|
6.0 – 6.3
|
|
4.0 – 4.1
|
Risk-free interest rate
|
0.35% – 1.41%
|
|
1.40% – 2.02%
|
Dividend yield
|
—%
|
|
—%
|
The following table presents a summary of the Successor Company's stock options outstanding at and stock option activity during the year ended December 31, 2020 ("Price" reflects the weighted average exercise price per share):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
Options
|
|
Price
|
|
Weighted
Average
Remaining
Contractual Term
|
Outstanding, January 1, 2020
|
5,645
|
|
|
$
|
18.93
|
|
|
5.4 years
|
Granted
|
2,292
|
|
|
9.05
|
|
|
|
|
|
|
|
|
|
Forfeited
|
(161)
|
|
|
16.42
|
|
|
|
Expired
|
(81)
|
|
|
19.00
|
|
|
|
Outstanding, December, 31, 2020
|
7,695
|
|
|
16.01
|
|
|
5.9 years
|
Exercisable
|
2,204
|
|
|
18.87
|
|
|
4.3 years
|
Expected to Vest
|
5,491
|
|
|
14.87
|
|
|
6.5 years
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
A summary of the Successor Company's unvested options and changes during the year ended December 31, 2020 is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
Options
|
|
Weighted Average Grant Date Fair Value
|
Unvested, January 1, 2020
|
4,517
|
|
|
$
|
5.28
|
|
Granted
|
2,292
|
|
|
4.76
|
|
Vested (1)
|
(1,157)
|
|
|
5.29
|
|
Forfeited
|
(161)
|
|
|
5.20
|
|
Unvested, December 31, 2020
|
5,491
|
|
|
5.06
|
|
(1)The total fair value of the options vested during the year ended December 31, 2020 (Successor) was $6.1 million.
Restricted Stock Units (“RSUs”)
RSUs may be issued either alone or in addition to other awards granted under the plan.
The RSUs granted in respect of the Emergence Awards vest or vested (as applicable), subject to a participant’s continued full-time employment or service with the Company through each applicable vesting date, (a) 20% on July 22, 2019, and (b) an additional 20% vesting on each of the next four anniversaries of the grant date.
Each RSU (representing one share of common stock) awarded to a participant will be credited with dividends paid in respect of one share of common stock (“Dividend Equivalents”). Dividend Equivalents will be withheld by the Company for the participant’s account, and interest may be credited on the amount of cash Dividend Equivalents withheld at a rate and subject to such terms as determined by the Committee. Dividend Equivalents credited to a participant’s account and attributable to any particular RSU (and earnings thereon, if applicable) shall be distributed to the participant upon settlement of such RSU and, if such RSU is forfeited, the participant shall have no right to such Dividend Equivalents.
The following table presents a summary of the Successor Company's restricted stock outstanding and restricted stock activity as of and during the year ended December 31, 2020 (“Price” reflects the weighted average share price at the date of grant):
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
Awards
|
|
Price
|
Outstanding, January 1, 2020
|
2,648
|
|
|
$
|
16.47
|
|
Granted
|
752
|
|
|
9.31
|
|
Vested (restriction lapsed)
|
(725)
|
|
|
16.32
|
|
Forfeited
|
(97)
|
|
|
16.50
|
|
Outstanding, December 31, 2020
|
2,578
|
|
|
14.42
|
|
Performance-based Restricted Stock Units (“Performance RSUs”)
In August 2020, the Company issued Performance RSUs to certain key employees. Such Performance RSUs vest upon the achievement of critical operational (cost savings) improvements and specific environmental, social and governance initiatives, which are being measured over an approximately 18-month period from the date of issuance. In the year ended December 31, 2020, the Company recognized $3.4 million in relation to these Performance RSUs.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table presents a summary of the Successor Company's Performance RSUs outstanding and activity as of and during the year ended December 31, 2020 (“Price” reflects the weighted average share price at the date of grant):
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
Awards
|
|
Price
|
Outstanding, January 1, 2020
|
—
|
|
|
$
|
—
|
|
Granted
|
556
|
|
|
8.98
|
|
Vested (restriction lapsed)
|
—
|
|
|
—
|
|
Forfeited
|
—
|
|
|
—
|
|
Outstanding, December 31, 2020
|
556
|
|
|
$
|
8.98
|
|
Predecessor
Prior to the Emergence Date, the Predecessor Company had granted share-based awards that were canceled upon emergence from bankruptcy. In conjunction with the cancellation, the Predecessor Company accelerated the unrecognized share-based compensation expense and recorded $1.5 million of compensation expense in the period from January 1, 2019 through May 1, 2019 (Predecessor), principally reflected in Reorganization costs, net.
Stock Options
The Predecessor Company granted options to purchase its shares of Class A common stock to certain key executives under its equity incentive plan at no less than the fair value of the underlying stock on the date of grant. These options were granted for a term not to exceed ten years and were forfeited, except in certain circumstances, in the event the executive terminated his or her employment or relationship with the Predecessor Company or one of its affiliates. Approximately three-fourths of the options outstanding at December 31, 2017 vested based solely on continued service over a period of up to five years with the remainder becoming eligible to vest over a period of up to five years if certain predetermined performance targets are met. The equity incentive plan contains antidilutive provisions that permitted an adjustment for any change in capitalization.
As of December 31, 2018, the Predecessor Company had 690,994 options outstanding with a weighted average exercise price of $33.70. During the period from January 1, 2019 through May 1, 2019 (Predecessor) and the year ended December 31, 2018 there were no options vested, granted or exercised and the 690,994 options outstanding were canceled upon the Company’s emergence from bankruptcy.
Restricted Stock Awards (RSAs)
The Predecessor Company granted restricted stock awards to certain of its employees and affiliates under its equity incentive plan. The restricted stock awards were restricted in transferability for a term of up to five years. Restricted stock awards were forfeited, except in certain circumstances, in the event the employee terminates his or her employment or relationship with the Company prior to the lapse of the restriction.
As of December 31, 2018, the Predecessor Company had 5,258,526 RSAs outstanding with a weighted average share price at the date of the grant of $3.74. During the period from January 1, 2019 through May 1, 2019 (Predecessor), there were 18,600 RSA's vested at a weighted average share price at the date of the grant of $1.42 and 110,333 RSA's forfeited at a weighted average share price at the date of the grant of $3.16. Outstanding RSA's of 5,129,593 were canceled upon the Company’s emergence from bankruptcy.
Successor Common Stock and Special Warrants
The following table presents the Successor Company's Class A Common Stock, Class B Common Stock and Special Warrants issued and outstanding as of December 31, 2020:
|
|
|
|
|
|
|
|
|
(In thousands, except share and per share data)
|
December 31,
2020
|
|
|
|
Successor Class A Common Stock, par value $.001 per share, 1,000,000,000 shares authorized
|
64,726,864
|
|
|
|
|
Successor Class B Common Stock, par value $.001 per share, 1,000,000,000 shares authorized
|
6,886,925
|
|
|
|
|
Successor Special Warrants
|
74,835,899
|
|
|
|
|
Total Successor Class A Common Stock, Class B Common Stock and Special Warrants issued and outstanding
|
146,449,688
|
|
|
|
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Class A Common Stock
Holders of shares of the Successor Company's Class A common stock are entitled to one vote for each share held of record on all matters submitted to a vote of stockholders. Holders of the Successor Company's Class A common stock will have the exclusive right to vote for the election of directors. There will be no cumulative voting rights in the election of directors.
Holders of shares of the Successor Company's Class A common stock are entitled to receive dividends, on a per share basis, when and if declared by the Company's Board out of funds legally available therefor and whenever any dividend is made on the shares of the Successor Company's Class B common stock subject to certain exceptions set forth in our certificate.
The Successor Company may not subdivide or combine (by stock split, reverse stock split, recapitalization, merger, consolidation or any other transaction) its shares of Class A common stock or Class B common stock without subdividing or combining its shares of Class B common stock or Class A common stock, respectively, in a similar manner.
Upon our dissolution or liquidation or the sale of all or substantially all of the Successor Company's assets, after payment in full of all amounts required to be paid to creditors and to the holders of preferred stock having liquidation preferences, if any, the holders of shares of the Successor Company's Class A common stock will be entitled to receive pro rata together with holders of the Successor Company's Class B common stock our remaining assets available for distribution.
New Class A common stock certificates issued upon transfer or new issuance of Class A common stock shares will contain a legend stating that such shares of Class A common stock are subject to the provisions of our amended and restated certificate of incorporation, including but not limited to provisions governing compliance with requirements of the Communications Act and regulations thereunder, including, without limitation, those concerning foreign ownership and media ownership.
On July 18, 2019, the Company’s Class A common stock was listed and began trading on the Nasdaq Global Select Market ("Nasdaq") under the ticker symbol “IHRT”.
Class B Common Stock
Holders of shares of the Successor Company's Class B common stock are not entitled to vote for the election of directors or, in general, on any other matter submitted to a vote of the Company’s stockholders, but are entitled to one vote per share on the following matters: (a) any amendment or modification of any specific rights or obligations of the holders of Class B common stock that does not similarly affect the rights or obligations of the holders of Class A common stock, in which case the holders of Class B Common Stock will be entitled to a separate class vote, with each share of Class B common stock having one vote; and (b) to the extent submitted to a vote of our stockholders, (i) the retention or dismissal of outside auditors by the Company, (ii) any dividends or distributions to our stockholders, (ii) any material sale of assets, recapitalization, merger, business combination, consolidation, exchange of stock or other similar reorganization of the Company or any of its subsidiaries, (iv) the adoption of any amendment to our certificate of incorporation, (v) other than in connection with any management equity or similar plan adopted by the Company's Board, any authorization or issuance of equity interests, or any security or instrument convertible into or exchangeable for equity interests, in the Company or any of its subsidiaries, and (vi) the liquidation of the Company, in which case in respect to any such vote concerning the matters described in clause (b), the holders of Class B common stock are entitled to vote with the holders of the Class A common stock, with each share of common stock having one vote and voting together as a single class.
Holders of shares of the Successor Company's Class B common stock are generally entitled to convert shares of Class B common stock into shares of Class A common stock on a one-for-one basis, subject to the Company’s ability to restrict conversion in order to comply with the Communications Act and FCC regulations.
Holders of shares of the Successor Company's Class B common stock are entitled to receive dividends when and if declared by the Company's Board out of funds legally available therefor and whenever any dividend is made on the shares of the Successor Company's Class A common stock subject to certain exceptions set forth in our certificate of incorporation. Upon our dissolution or liquidation or the sale of all or substantially all of our assets, after payment in full of all amounts required to be paid to creditors and to the holders of preferred stock having liquidation preferences, if any, the holders of shares of the Successor Company's Class B common stock will be entitled to receive pro rata with holders of the Successor Company's Class A common stock our remaining assets available for distribution.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
During the year ended December 31, 2020, 20,080 shares of the Class B common stock were converted into Class A common stock. During the period from May 2, 2019 to December 31, 2019, 53,317 shares of the Class B common stock were converted into Class A common stock.
Special Warrants
Each Special Warrant issued under the special warrant agreement entered into in connection with the Reorganization may be exercised by its holder to purchase one share of Successor Class A common stock or Successor Class B common stock at an exercise price of $0.001 per share, unless the Company in its sole discretion believes such exercise would, alone or in combination with any other existing or proposed ownership of common stock, result in, subject to certain exceptions, (a) such exercising holder owning more than 4.99 percent of the Successor Company's outstanding Class A common stock, (b) more than 22.5 percent of the Successor Company's capital stock or voting interests being owned directly or indirectly by foreign individuals or entities, (c) the Company exceeding any foreign ownership threshold set by the FCC pursuant to a declaratory ruling or specific approval requirement or (d) the Company violating any provision of the Communications Act or restrictions on ownership or transfer imposed by the Company's certificate of incorporation or the decisions, rules and policies of the FCC. Any holder exercising Special Warrants must complete and timely deliver to the warrant agent the required exercise forms and certifications required under the special warrant agreement.
To the extent there are any dividends declared or distributions made with respect to the Successor Class A common stock or Successor Class B common stock, those dividends or distributions will also be made to holders of Special Warrants concurrently and on a pro rata basis based on their ownership of common stock underlying their Special Warrants on an as-exercised basis; provided, that no such distribution will be made to holders of Special Warrants if (x) the Communications Act or an FCC rule prohibits such distribution to holders of Special Warrants or (y) our FCC counsel opines that such distribution is reasonably likely to cause (i) the Company to violate the Communications Act or any applicable FCC rule or (ii) any such holder not to be deemed to hold a noncognizable (under FCC rules governing foreign ownership) future equity interest in the Company; provided further, that, if any distribution of common stock or any other securities to a holder of Special Warrants is not permitted pursuant to clauses (x) or (y), the Company will cause economically equivalent warrants to be distributed to such holder in lieu thereof, to the extent that such distribution of warrants would not violate the Communications Act or any applicable FCC rules.
The Special Warrants will expire on the earlier of the twentieth anniversary of the issuance date and the occurrence of a change in control of the Company.
During the year ended December 31, 2020, stockholders exercised 6,205,617 and 2,095 Special Warrants for an equivalent number of shares of Class A common stock and Class B common stock, respectively. During the period from May 2, 2019 through ended December 31, 2019, stockholders exercised 216,921 and 10,660 Special Warrants for an equivalent number of Class A common stock and Class B common stock, respectively.
January 2021 Exchange Substantially Expanding Class A and Class B Shares Outstanding
On January 8, 2021, the Company completed an exchange of 67,471,123 Special Warrants into 45,133,811 shares of Class A common stock, the Company’s publicly traded equity, and 22,337,312 shares of Class B common stock. The exchange was authorized by a previously issued Declaratory Ruling from the Federal Communications Commission approving an increase in iHeartMedia’s authorized aggregate foreign ownership from 25% to 100%, subject to certain conditions set forth in the Declaratory Ruling. Certain shares of Class B common stock and Special Warrants were not converted into Class A Common Stock due to current regulatory restrictions applicable to certain shareholders. There were 6,201,453 Special Warrants outstanding on February 22, 2021.
Share-Based Compensation Cost
The share-based compensation cost is measured at the grant date based on the fair value of the award and is recognized as expense on a straight-line basis over the vesting period. Share-based compensation payments are recorded in corporate expenses and were $22.9 million and $26.4 million for the Successor Company for the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019, respectively. Share-based compensation expenses for the Predecessor Company were $0.5 million and $2.1 million during the period from January 1, 2019 through May 1, 2019 and the year ended December 31, 2018, respectively.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The tax benefit related to the share-based compensation expense for the Successor Company for the year ended December 31, 2020 and the period from May 1, 2019 through December 31, 2019 was $5.7 million and $4.1 million, respectively. The tax benefit related to the share-based compensation expense for the Predecessor Company for the period from January 1, 2019 through May 1, 2019 and the year ended December 31, 2018 was $0.1 million and $0.5 million, respectively.
As of December 31, 2020, there was $54.0 million of unrecognized compensation cost related to unvested share-based compensation arrangements that will vest based on service conditions. This cost is expected to be recognized over a weighted average period of approximately 2.8 years. In addition, as of December 31, 2020, there was $1.6 million of unrecognized compensation cost related to unvested share-based compensation arrangements that will vest based on certain performance conditions.
Income (Loss) per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
|
|
|
|
Successor Company
|
|
|
Predecessor Company
|
|
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
|
|
|
|
2020
|
|
2019
|
|
|
2019
|
|
2018
|
NUMERATOR:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to the Company – common shares
|
|
|
|
|
$
|
(1,914,699)
|
|
|
$
|
112,548
|
|
|
|
$
|
11,184,141
|
|
|
$
|
(201,910)
|
|
Exclude:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
1,685,123
|
|
|
$
|
(164,667)
|
|
Noncontrolling interest from discontinued operations, net of tax - common shares
|
|
|
|
|
—
|
|
|
—
|
|
|
|
19,028
|
|
|
124
|
|
Total income (loss) from discontinued operations, net of tax - common shares
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
1,704,151
|
|
|
$
|
(164,543)
|
|
Total income (loss) from continuing operations
|
|
|
|
|
$
|
(1,914,699)
|
|
|
$
|
112,548
|
|
|
|
$
|
9,479,990
|
|
|
$
|
(37,367)
|
|
Noncontrolling interest from continuing operations, net of tax - common shares
|
|
|
|
|
523
|
|
|
(751)
|
|
|
|
—
|
|
|
605
|
|
Income (loss) from continuing operations
|
|
|
|
|
$
|
(1,915,222)
|
|
|
$
|
113,299
|
|
|
|
$
|
9,479,990
|
|
|
$
|
(37,972)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DENOMINATOR(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
|
|
|
|
145,979
|
|
|
145,608
|
|
|
|
86,241
|
|
|
85,412
|
|
Stock options and restricted stock(2):
|
|
|
|
|
—
|
|
|
187
|
|
|
|
—
|
|
|
—
|
|
Weighted average common shares outstanding - diluted
|
|
|
|
|
145,979
|
|
|
145,795
|
|
|
|
86,241
|
|
|
85,412
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to the Company per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations - Basic
|
|
|
|
|
$
|
(13.12)
|
|
|
$
|
0.77
|
|
|
|
$
|
109.92
|
|
|
$
|
(0.44)
|
|
From discontinued operations - Basic
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
19.76
|
|
|
$
|
(1.93)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations - Diluted
|
|
|
|
|
$
|
(13.12)
|
|
|
$
|
0.77
|
|
|
|
$
|
109.92
|
|
|
$
|
(0.44)
|
|
From discontinued operations - Diluted
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
19.76
|
|
|
$
|
(1.93)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)All of the outstanding Special Warrants are included in both the basic and diluted weighted average common shares outstanding of the Successor Company for the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019.
(2)Outstanding equity awards representing 9.1 million and 5.9 million shares of Class A common stock of the Successor Company for the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019, respectively, were not included in the computation of diluted earnings per share because to do so would have been antidilutive. Outstanding equity awards representing 5.9 million and 7.2 million shares of Class A common stock of the Predecessor Company for the period for the period from January 1, 2019 through May 1, 2019 and the year ended December 31, 2018, respectively, were not included in the computation of diluted earnings per share because to do so would have been antidilutive.
Stockholder Rights Plan
On May 5, 2020, the Board approved the adoption of a short-term stockholder rights plan (the “Stockholder Rights Plan”).
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Pursuant to the stockholder rights plan, the Board declared a dividend distribution of one right on each outstanding share of Class A common stock, share of Class B common stock and special warrant issued in connection with the Plan of Reorganization. The record date for such dividend distribution was May 18, 2020.
Under the Stockholder Rights Plan, subject to certain exceptions, the rights will generally be exercisable only if, in a transaction not approved by the Board, a person or group acquires beneficial ownership of 10% or more of the Company’s Class A common stock (or 20% in the case of certain passive investors), including through such person’s ownership of the convertible Class B common stock and/or special warrants, as further detailed in the Stockholder Rights Plan. In that situation, each holder of a right (other than the acquiring person or group) will have the right to purchase, upon payment of the exercise price, a number of shares of the Company’s Class A common stock, Class B common stock or special warrants, as applicable, having a market value of twice such price. In addition, the Stockholder Rights Plan contains a similar provision if the Company is acquired in a merger or other business combination after an acquiring person acquires beneficial ownership of 10% or more of the Company’s Class A common stock (or 20% in the case of certain passive investors).
The Stockholder Rights Plan has a duration of less than one year, expiring on May 5, 2021. The Stockholder Rights Plan may also be terminated, or the rights may be redeemed, by action of the Company prior to the scheduled expiration date under certain circumstances, including if the Board determines that market and other conditions warrant, which the Board intends to monitor. The adoption of the Stockholder Rights Plan is not a taxable event and does not have any impact on the Company’s financial reporting.
NOTE 13 – EMPLOYEE STOCK AND SAVINGS PLANS
iHeartCommunications has various 401(k) savings and other plans for the purpose of providing retirement benefits for substantially all employees. Under these plans, an employee can make pre-tax contributions and iHeartCommunications will match a portion of such an employee’s contribution. Employees vest in these iHeartCommunications matching contributions based upon their years of service to iHeartCommunications. In April 2020, the Company announced incremental operating-expense-saving initiatives in response to the economic environment resulting from the COVID-19 pandemic, which included a temporary suspension of the Company's 401(k) matching program. Contributions of $4.5 million, $8.6 million, $6.1 million and $13.5 million were made to these plans for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor), the period from January 1, 2019 through May 1, 2019 (Predecessor) and the year ended December 31, 2018 (Predecessor), respectively, were expensed.
iHeartCommunications offers a non-qualified deferred compensation plan for a select group of management or highly compensated employees, under which such employees were able to make an annual election to defer up to 50% of their annual salary and up to 80% of their bonus before taxes. iHeartCommunications suspended all salary and bonus deferrals and company matching contributions to the deferred compensation plan on January 1, 2010. iHeartCommunications accounts for the plan in accordance with the provisions of ASC 710-10. Matching credits on amounts deferred may be made in iHeartCommunications' sole discretion and iHeartCommunications retains ownership of all assets until distributed. Participants in the plan have the opportunity to allocate their deferrals and any iHeartCommunications matching credits among different investment options, the performance of which is used to determine the amounts to be paid to participants under the plan. In accordance with the provisions of ASC 710-10, the assets and liabilities of the non-qualified deferred compensation plan are presented in “Other assets” and “Other long-term liabilities” in the accompanying consolidated balance sheets, respectively. The asset and liability under the deferred compensation plan at December 31, 2020 (Successor) was approximately $12.3 million recorded in “Other assets” and $12.3 million recorded in “Other long-term liabilities”, respectively. The asset and liability under the deferred compensation plan at December 31, 2019 (Successor) was approximately $11.3 million recorded in “Other assets” and $11.3 million recorded in “Other long-term liabilities”, respectively.
NOTE 14 — OTHER INFORMATION
OTHER INCOME (EXPENSE), NET
The following table discloses the components of "Other income (expense), net" for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor), the period from January 1, 2019 through May 1, 2019 (Predecessor) and the year ended December 31, 2018 (Predecessor), respectively:
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
|
Predecessor Company
|
|
Year Ended December 31,
|
|
Period from May 2, 2019 through December 31,
|
|
|
Period from January 1, 2019 through May 1,
|
|
Year Ended December 31,
|
|
2020
|
|
2019
|
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional fees
|
$
|
(6,278)
|
|
|
$
|
(26,487)
|
|
|
|
$
|
(156)
|
|
|
$
|
(23,100)
|
|
Other
|
(1,473)
|
|
|
8,221
|
|
|
|
179
|
|
|
93
|
|
Total other income (expense), net
|
$
|
(7,751)
|
|
|
$
|
(18,266)
|
|
|
|
$
|
23
|
|
|
$
|
(23,007)
|
|
Other income (expense), net for the year ended December 31, 2020 (Successor), the period from May 2, 2019 through December 31, 2019 (Successor) and the year ended December 31, 2018 (Predecessor) included $6.3 million, $26.5 million and $23.1 million, respectively, in expenses incurred in connection with our bankruptcy and negotiations with lenders and other activities related to our capital structure.
OTHER CURRENT ASSETS
The following table discloses the components of “Other current assets” as of December 31, 2020 and 2019, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
As of December 31,
|
|
2020
|
|
2019
|
Inventory
|
$
|
1,153
|
|
|
$
|
507
|
|
Deposits
|
2,680
|
|
|
2,944
|
|
Restricted cash
|
—
|
|
|
11,318
|
|
Due from related parties
|
549
|
|
|
1,480
|
|
Other receivables
|
11,905
|
|
|
24,326
|
|
Other
|
1,139
|
|
|
801
|
|
Total other current assets
|
$
|
17,426
|
|
|
$
|
41,376
|
|
OTHER ASSETS
The following table discloses the components of “Other assets” as of December 31, 2020 and 2019, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
(In thousands)
|
As of December 31,
|
|
2020
|
|
2019
|
Investments in, and advances to, nonconsolidated affiliates
|
$
|
11,065
|
|
|
$
|
10,952
|
|
Other investments
|
28,053
|
|
|
19,689
|
|
Available-for-sale debt securities, net of reserve of $4,167 in 2020 and $0 in 2019
|
31,456
|
|
|
33,128
|
|
|
|
|
|
Deposits
|
4,553
|
|
|
4,481
|
|
Prepaid rent
|
8,882
|
|
|
6,284
|
|
Non-qualified plan assets
|
12,265
|
|
|
11,343
|
|
|
|
|
|
Other
|
9,350
|
|
|
10,339
|
|
Total other assets
|
$
|
105,624
|
|
|
$
|
96,216
|
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
OTHER LONG-TERM LIABILITIES
The following table discloses the components of “Other long-term liabilities” as of December 31, 2020 and 2019, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
As of December 31,
|
|
2020
|
|
2019
|
Unrecognized tax benefits
|
$
|
18,183
|
|
|
$
|
20,334
|
|
Asset retirement obligation
|
3,951
|
|
|
3,722
|
|
Non-qualified plan liabilities
|
12,265
|
|
|
11,343
|
|
Deferred income
|
22,018
|
|
|
22,588
|
|
|
|
|
|
Other
|
14,800
|
|
|
123
|
|
Total other long-term liabilities
|
$
|
71,217
|
|
|
$
|
58,110
|
|
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following table discloses the components of “Accumulated other comprehensive income (loss),” net of tax, as of December 31, 2020 and 2019, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Successor Company
|
|
As of December 31,
|
|
2020
|
|
2019
|
Cumulative currency translation adjustment
|
$
|
194
|
|
|
$
|
(750)
|
|
Cumulative other adjustments
|
—
|
|
|
—
|
|
Total accumulated other comprehensive income (loss)
|
$
|
194
|
|
|
$
|
(750)
|
|
NOTE 15 – SEGMENT DATA
The Company’s primary business is included in its Audio segment. Revenue and expenses earned and charged between Audio, Corporate and the Company's Audio & Media Services businesses are eliminated in consolidation. The Audio segment provides media and entertainment services via broadcast and digital delivery and also includes the Company’s events and national syndication businesses. The Audio & Media Services business provides other audio and media services, including the Company’s media representation business (Katz Media) and its provider of scheduling and broadcast software (RCS). Corporate includes infrastructure and support, including executive, information technology, human resources, legal, finance and administrative functions for the Company’s businesses. Share-based compensation is recorded within Corporate expenses.
Beginning with the first quarter of 2021, the Company is changing its presentation of segment information to reflect changes in the way the business is managed and resources are allocated by the Company's Chief Operating Decision Maker ("CODM") as a result of a reorganization of the Company's management structure. Effective January 1, 2021, the Company will have three reportable segments - iHeartMedia Multiplatform Group, which includes our Broadcast radio, Networks and Sponsorships and Events businesses, iHeartMedia Digital Audio Group, which includes all of our Digital assets, including Podcasting, and our Audio and Media Services Group. These reportable segments reflect how senior management views the Company, align with certain leadership and organizational changes implemented in the first quarter of 2021.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Additionally, beginning on January 1, 2021, Segment Adjusted EBITDA will be the segment profitability metric reported to the Company's CODM for purposes of making decisions about allocation of resources to, and assessing performance of, each reportable segment. Segment Adjusted EBITDA is calculated as Revenue less Direct operating expenses and Selling, general and administrative expenses, excluding Restructuring expenses. Restructuring expenses consist primarily of severance expenses incurred in connection with cost saving initiatives, as well as certain expenses, which, in the view of management, are outside the ordinary course of business or otherwise not representative of the Company's operations during a normal business cycle.
The following table presents the Company's segment results for the Successor Company for the year ended December 31, 2020 and the period from May 2, 2019 through December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor Company
|
(In thousands)
|
Audio
|
|
Audio and Media Services
|
|
Corporate and other reconciling items
|
|
Eliminations
|
|
Consolidated
|
Year Ended December 31, 2020
|
Revenue
|
$
|
2,681,225
|
|
|
$
|
274,749
|
|
|
$
|
—
|
|
|
$
|
(7,756)
|
|
|
$
|
2,948,218
|
|
Direct operating expenses
|
1,136,279
|
|
|
32,387
|
|
|
—
|
|
|
(5,518)
|
|
|
1,163,148
|
|
Selling, general and administrative expenses
|
1,076,063
|
|
|
151,220
|
|
|
—
|
|
|
(2,186)
|
|
|
1,225,097
|
|
Corporate expenses
|
—
|
|
|
—
|
|
|
144,624
|
|
|
(52)
|
|
|
144,572
|
|
Depreciation and amortization
|
369,310
|
|
|
23,502
|
|
|
10,117
|
|
|
—
|
|
|
402,929
|
|
Impairment charges
|
—
|
|
|
—
|
|
|
1,738,752
|
|
|
—
|
|
|
1,738,752
|
|
Other operating expense, net
|
—
|
|
|
—
|
|
|
11,344
|
|
|
—
|
|
|
11,344
|
|
Operating income (loss)
|
$
|
99,573
|
|
|
$
|
67,640
|
|
|
$
|
(1,904,837)
|
|
|
$
|
—
|
|
|
$
|
(1,737,624)
|
|
Segment assets
|
$
|
7,936,468
|
|
|
$
|
473,628
|
|
|
$
|
796,450
|
|
|
$
|
(3,585)
|
|
|
$
|
9,202,961
|
|
Intersegment revenues
|
$
|
670
|
|
|
$
|
7,086
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,756
|
|
Capital expenditures
|
$
|
73,859
|
|
|
$
|
5,105
|
|
|
$
|
6,241
|
|
|
$
|
—
|
|
|
$
|
85,205
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22,862
|
|
|
$
|
—
|
|
|
$
|
22,862
|
|
|
|
|
|
|
|
|
|
|
|
Period from May 2, 2019 through December 31, 2019
|
Revenue
|
$
|
2,447,800
|
|
|
$
|
167,292
|
|
|
$
|
—
|
|
|
$
|
(5,036)
|
|
|
$
|
2,610,056
|
|
Direct operating expenses
|
858,597
|
|
|
21,106
|
|
|
—
|
|
|
(747)
|
|
|
878,956
|
|
Selling, general and administrative expenses
|
800,796
|
|
|
101,131
|
|
|
—
|
|
|
(4,257)
|
|
|
897,670
|
|
Corporate expenses
|
—
|
|
|
—
|
|
|
136,203
|
|
|
(32)
|
|
|
136,171
|
|
Depreciation and amortization
|
229,869
|
|
|
14,776
|
|
|
4,978
|
|
|
—
|
|
|
249,623
|
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other operating expense, net
|
—
|
|
|
—
|
|
|
8,000
|
|
|
—
|
|
|
8,000
|
|
Operating income (loss)
|
$
|
558,538
|
|
|
$
|
30,279
|
|
|
$
|
(149,181)
|
|
|
$
|
—
|
|
|
$
|
439,636
|
|
Segment assets(1)
|
$
|
10,040,750
|
|
|
$
|
486,551
|
|
|
$
|
497,576
|
|
|
$
|
(3,778)
|
|
|
$
|
11,021,099
|
|
Intersegment revenues
|
$
|
447
|
|
|
$
|
4,589
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,036
|
|
Capital expenditures
|
$
|
62,016
|
|
|
$
|
3,980
|
|
|
$
|
9,997
|
|
|
$
|
—
|
|
|
$
|
75,993
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,411
|
|
|
$
|
—
|
|
|
$
|
26,411
|
|
The following table presents the Company's segment results for the Predecessor Company for the periods indicated.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor Company
|
(In thousands)
|
Audio
|
|
Audio and Media Services
|
|
Corporate and other reconciling items
|
|
Eliminations
|
|
Consolidated
|
Period from January 1, 2019 through May 1, 2019
|
Revenue
|
$
|
1,006,677
|
|
|
$
|
69,362
|
|
|
$
|
—
|
|
|
$
|
(2,568)
|
|
|
$
|
1,073,471
|
|
Direct operating expenses
|
371,989
|
|
|
9,559
|
|
|
—
|
|
|
(364)
|
|
|
381,184
|
|
Selling, general and administrative expenses
|
383,342
|
|
|
46,072
|
|
|
—
|
|
|
(2,184)
|
|
|
427,230
|
|
Corporate expenses
|
|
|
|
|
53,667
|
|
|
(20)
|
|
|
53,647
|
|
Depreciation and amortization
|
41,233
|
|
|
5,266
|
|
|
6,335
|
|
|
—
|
|
|
52,834
|
|
Impairment charges
|
—
|
|
|
—
|
|
|
91,382
|
|
|
—
|
|
|
91,382
|
|
Other operating expense, net
|
—
|
|
|
—
|
|
|
154
|
|
|
—
|
|
|
154
|
|
Operating income (loss)
|
$
|
210,113
|
|
|
$
|
8,465
|
|
|
$
|
(151,538)
|
|
|
$
|
—
|
|
|
$
|
67,040
|
|
Intersegment revenues
|
$
|
243
|
|
|
$
|
2,325
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,568
|
|
Capital expenditures
|
$
|
31,177
|
|
|
$
|
1,263
|
|
|
$
|
3,757
|
|
|
$
|
—
|
|
|
$
|
36,197
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
498
|
|
|
$
|
—
|
|
|
$
|
498
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2018
|
Revenue
|
$
|
3,353,770
|
|
|
$
|
264,061
|
|
|
$
|
—
|
|
|
$
|
(6,508)
|
|
|
$
|
3,611,323
|
|
Direct operating expenses
|
1,104,290
|
|
|
28,360
|
|
|
—
|
|
|
(211)
|
|
|
1,132,439
|
|
Selling, general and administrative expenses
|
1,208,882
|
|
|
147,505
|
|
|
—
|
|
|
(6,230)
|
|
|
1,350,157
|
|
Corporate expenses
|
—
|
|
|
—
|
|
|
184,283
|
|
|
(67)
|
|
|
184,216
|
|
Depreciation and amortization
|
173,657
|
|
|
18,286
|
|
|
20,008
|
|
|
—
|
|
|
211,951
|
|
Impairment charges
|
—
|
|
|
—
|
|
|
33,150
|
|
|
—
|
|
|
33,150
|
|
Other operating expense, net
|
—
|
|
|
—
|
|
|
9,266
|
|
|
—
|
|
|
9,266
|
|
Operating income (loss)
|
$
|
866,941
|
|
|
$
|
69,910
|
|
|
$
|
(246,707)
|
|
|
$
|
—
|
|
|
$
|
690,144
|
|
Segment assets(1)
|
$
|
7,084,222
|
|
|
$
|
448,072
|
|
|
$
|
370,157
|
|
|
$
|
(206)
|
|
|
$
|
7,902,245
|
|
Intersegment revenues
|
$
|
—
|
|
|
$
|
6,508
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,508
|
|
Capital expenditures
|
$
|
72,392
|
|
|
$
|
5,965
|
|
|
$
|
6,888
|
|
|
$
|
—
|
|
|
$
|
85,245
|
|
Share-based compensation expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,066
|
|
|
$
|
—
|
|
|
$
|
2,066
|
|
(1) The Predecessor Company's Segment assets exclude $4,367.3 million of assets related to discontinued operations as of December 31, 2018.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 — QUARTERLY RESULTS OF OPERATIONS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
|
Successor Company
|
|
|
Three Months Ended
March 31,
|
|
Three Months Ended June 30,
|
|
|
|
Three Months Ended
September 30,
|
|
Three Months Ended
December 31,
|
|
|
2020
|
|
2020
|
|
|
|
2020
|
|
|
|
2020
|
|
|
Revenue
|
|
$
|
780,634
|
|
|
$
|
487,648
|
|
|
|
|
$
|
744,406
|
|
|
|
|
$
|
935,530
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses
|
|
301,632
|
|
|
249,866
|
|
|
|
|
276,719
|
|
|
|
|
334,931
|
|
|
|
Selling, general and administrative expenses
|
|
344,141
|
|
|
261,219
|
|
|
|
|
292,581
|
|
|
|
|
327,156
|
|
|
|
Corporate expenses
|
|
39,949
|
|
|
26,419
|
|
|
|
|
34,657
|
|
|
|
|
43,547
|
|
|
|
Depreciation and amortization
|
|
96,768
|
|
|
103,347
|
|
|
|
|
99,379
|
|
|
|
|
103,435
|
|
|
|
Impairment charges
|
|
1,727,857
|
|
|
5,378
|
|
|
|
|
—
|
|
|
|
|
5,517
|
|
|
|
Other operating expense, net
|
|
1,066
|
|
|
506
|
|
|
|
|
1,675
|
|
|
|
|
8,097
|
|
|
|
Operating income (loss)
|
|
(1,730,779)
|
|
|
(159,087)
|
|
|
|
|
39,395
|
|
|
|
|
112,847
|
|
|
|
Interest expense, net
|
|
90,089
|
|
|
81,963
|
|
|
|
|
85,562
|
|
|
|
|
86,131
|
|
|
|
Gain (loss) on investments, net
|
|
(9,955)
|
|
|
1,280
|
|
|
|
|
62
|
|
|
|
|
(733)
|
|
|
|
Equity in income (loss) of nonconsolidated affiliates
|
|
(564)
|
|
|
(31)
|
|
|
|
|
(58)
|
|
|
|
|
274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
(7,860)
|
|
|
(1,258)
|
|
|
|
|
(1,177)
|
|
|
|
|
2,544
|
|
|
|
Income (loss) before income taxes
|
|
(1,839,247)
|
|
|
(241,059)
|
|
|
|
|
(47,340)
|
|
|
|
|
28,801
|
|
|
|
Income tax benefit (expense)
|
|
150,511
|
|
|
43,742
|
|
|
|
|
15,228
|
|
|
|
|
(25,858)
|
|
|
|
Net income (loss)
|
|
(1,688,736)
|
|
|
(197,317)
|
|
|
|
|
(32,112)
|
|
|
|
|
2,943
|
|
|
|
Less amount attributable to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(523)
|
|
|
|
Net income (loss) attributable to the Company
|
|
$
|
(1,688,736)
|
|
|
$
|
(197,317)
|
|
|
|
|
$
|
(32,112)
|
|
|
|
|
$
|
3,466
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to the Company per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(11.60)
|
|
|
$
|
(1.35)
|
|
|
|
|
$
|
(0.22)
|
|
|
|
|
$
|
0.02
|
|
|
|
Diluted
|
|
$
|
(11.60)
|
|
|
$
|
(1.35)
|
|
|
|
|
$
|
(0.22)
|
|
|
|
|
$
|
0.02
|
|
|
|
The Successor Company's Class A common shares are quoted for trading on the Nasdaq Global Select Market under the symbol IHRT.
|
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
Predecessor Company
|
|
|
Successor Company
|
|
Three Months Ended
March 31,
|
|
Period from April 1, 2019 through May 1,
|
|
|
Period from May 2, 2019 through June 30,
|
|
Three Months Ended
September 30,
|
|
Three Months Ended
December 31,
|
|
2019
|
|
2019
|
|
|
2019
|
|
2019
|
|
2019
|
Revenue
|
$
|
795,797
|
|
|
$
|
277,674
|
|
|
|
$
|
635,646
|
|
|
$
|
948,338
|
|
|
$
|
1,026,072
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses
|
282,874
|
|
|
98,310
|
|
|
|
198,772
|
|
|
316,740
|
|
|
363,444
|
|
Selling, general and administrative expenses
|
324,934
|
|
|
102,296
|
|
|
|
220,231
|
|
|
327,115
|
|
|
350,324
|
|
Corporate expenses
|
39,141
|
|
|
14,506
|
|
|
|
26,818
|
|
|
58,513
|
|
|
50,840
|
|
Depreciation and amortization
|
38,290
|
|
|
14,544
|
|
|
|
59,383
|
|
|
95,268
|
|
|
94,972
|
|
Impairment charges
|
91,382
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other operating (income) expense, net
|
27
|
|
|
127
|
|
|
|
(3,246)
|
|
|
9,880
|
|
|
1,366
|
|
Operating income
|
19,149
|
|
|
47,891
|
|
|
|
133,688
|
|
|
140,822
|
|
|
165,126
|
|
Interest expense (income), net
|
(99)
|
|
|
(400)
|
|
|
|
69,711
|
|
|
100,967
|
|
|
96,095
|
|
Gain (loss) on investments, net
|
(10,237)
|
|
|
—
|
|
|
|
—
|
|
|
1,735
|
|
|
(22,663)
|
|
Equity in loss of nonconsolidated affiliates
|
(7)
|
|
|
(59)
|
|
|
|
(24)
|
|
|
(1)
|
|
|
(254)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
(127)
|
|
|
150
|
|
|
|
(9,157)
|
|
|
(12,457)
|
|
|
3,348
|
|
Reorganization items, net
|
(36,118)
|
|
|
9,497,944
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Income (loss) from continuing operations before income taxes
|
(27,241)
|
|
|
9,546,326
|
|
|
|
54,796
|
|
|
29,132
|
|
|
49,462
|
|
Income tax benefit (expense)
|
61,194
|
|
|
(100,289)
|
|
|
|
(16,003)
|
|
|
(16,758)
|
|
|
12,670
|
|
Income from continuing operations
|
33,953
|
|
|
9,446,037
|
|
|
|
38,793
|
|
|
12,374
|
|
|
62,132
|
|
Income (loss) from discontinued operations
|
(169,554)
|
|
|
1,854,677
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Net income (loss)
|
(135,601)
|
|
|
11,300,714
|
|
|
|
38,793
|
|
|
12,374
|
|
|
62,132
|
|
Less amount attributable to noncontrolling interest
|
(21,218)
|
|
|
2,190
|
|
|
|
—
|
|
|
—
|
|
|
751
|
|
Net income (loss) attributable to the Company
|
$
|
(114,383)
|
|
|
$
|
11,298,524
|
|
|
|
$
|
38,793
|
|
|
$
|
12,374
|
|
|
$
|
61,381
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) to the Company per common share:
|
|
|
|
|
|
|
|
From continuing operations - Basic
|
$
|
0.40
|
|
|
$
|
110.28
|
|
|
|
$
|
0.27
|
|
|
$
|
0.08
|
|
|
$
|
0.42
|
|
From discontinued operations - Basic
|
$
|
(1.73)
|
|
|
$
|
21.63
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations - Diluted
|
$
|
0.40
|
|
|
$
|
110.28
|
|
|
|
$
|
0.27
|
|
|
$
|
0.08
|
|
|
$
|
0.42
|
|
From discontinued operations - Diluted
|
$
|
(1.73)
|
|
|
$
|
21.63
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
The Predecessor Company's Class A common shares were quoted for trading on the OTC / Pink Sheets Bulletin Board under the symbol IHRT. The Successor Company's Class A common shares are quoted for trading on the Nasdaq Global Select Market under the symbol IHRT.
|
NOTE 17 – CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
Transition Services Agreement
On the Effective Date, the Company, iHM Management Services, iHeartCommunications and CCOH entered into the Transition Services Agreement. CCOH terminated the Transition Services Agreement on August 31, 2020. For information regarding the Transition Services Agreement, refer to Note 4, Discontinued Operations.
IHEARTMEDIA, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
New Tax Matters Agreement
On the Effective Date, the Company entered into the New Tax Matters Agreement by and among the Company, iHeartCommunications, iHeart Operations, CCH, CCOH and Clear Channel Outdoor, Inc., to allocate the responsibility of the Company and its subsidiaries, on the one hand, and the Outdoor Group, on the other, for the payment of taxes arising prior and subsequent to, and in connection with, the Separation. For information regarding the New Tax Matters Agreement, refer to Note 4, Discontinued Operations.