Townsquare Reports Strong Conclusion To 2020 Powered By Digital Revenue, Growing +6% Year Over Year To $162 Million And Representing 44% Of Total 2020 Net Revenue
03/16/2021 - 07:00 AM
PURCHASE, N.Y. , March 16, 2021 /PRNewswire/ -- Townsquare Media, Inc. (NYSE: TSQ) ("Townsquare", the "Company," "we," "us," or "our") announced today financial results for the fourth quarter and full year ended December 31, 2020 .
"As I look back over the past year, I am extremely proud of Townsquare's performance, driven by our passionate and committed employees, our loyal audience and communities, and our resilient "Local First" operating strategy. Our fourth quarter financial results reflect that performance as they exceeded our goals and expectations, and as we look at 2021, we believe that we will continue to see strong improvement and strong results in our business. In the fourth quarter, year over year net revenue declines significantly narrowed to -3% , from a low of -35% in the second quarter and -15% in the third quarter, and I am so proud to report that Adjusted EBITDA returned to growth, increasing +8% year over year. Townsquare Interactive, our digital monthly subscription business, excelled throughout the year, accelerating year over year net revenue growth in Q4 to +16% and generating over $70 million 14% YoY) at a profit margin of approximately 30% . In total, digital net revenue increased +6% year over year, driven by both Townsquare Interactive and Townsquare Ignite (our digital programmatic advertising platform), which grew net revenue by +11% year over year. With $162 million 44% of our total net revenue, further differentiating us in the local media marketplace. I am also pleased to reaffirm our expectation that Townsquare Interactive and Townsquare Ignite will each generate $100 million Bill Wilson , Chief Executive Officer of Townsquare Media, Inc.
Mr. Wilson continued, "Over the past year we have worked hard to position ourselves for success in 2021 and beyond, and that included addressing our balance sheet. In early January, we closed on $550 6.875% senior secured notes due 2026. This offering - which replaced our existing debt in its entirety - was significantly oversubscribed, which allowed us to exceed our pricing expectations, locking in long-term capital at an attractive rate. I believe that our successful refinancing was due to our differentiated marketing and advertising solutions and "Local First" strategy, our large and growing digital platform, and our strong cash generation ability. We ended 2020 with over $83 million $85 million $32 million $40 million $15 million $4 million $6.40 70% , and this resolves the significant overhang of Oaktree's long-dated investment which we have often heard from current and prospective investors is an impediment to investing and building a position in Townsquare."
Mr. Wilson concluded, "I am very proud of the results we delivered in 2020 in the face of unprecedented challenges and turbulent times. Our Townsquare Team worked tirelessly and with great passion throughout the pandemic to help our Company, by helping local advertisers and businesses as well as by keeping local communities informed and entertained at a time when both needed it the most. Our team kept moving forward, although at times it did not always feel like it. As we close out Q1 and move into Q2 2021, we believe our Flywheel is moving forward and gaining greater momentum each month and each quarter. We will continue to execute our "Local First" strategy in 2021, and we remain confident about the future of Townsquare and our revenue and profit growth prospects."
Fourth Quarter Highlights
As compared to the fourth quarter of 2019: Net revenue decreased 3.2% , and 10.2% excluding political revenue Net income increased $82.8 million $4.5 million Adjusted EBITDA increased 8.4% to $27.0 million Townsquare Interactive net subscription revenue increased 16.3% to $18.8 million Townsquare Interactive Adjusted Operating Income increased 24.0% to $5.9 million Advertising net revenue decreased 4.5% and 12.9% excluding political revenue Live Events net revenue decreased 99.5% Diluted income per share from continuing operations was $0.15 $0.18 Townsquare Interactive added approximately 850 net subscribers Full Year Highlights*
As compared to the year ended December 31, 2019 : Net revenue decreased 13.9% , and 17.0% excluding political revenue Net loss increased 22.7% Adjusted EBITDA decreased 39.3% to $62.1 million Digital net revenue increased 6.2% to represent 43.6% of total net revenue Townsquare Interactive net subscription revenue increased 14.4% to $70.4 million Townsquare Interactive Adjusted Operating Income increased 10.1% to $21.1 million Advertising net revenue decreased 15.4% , and 19.2% excluding political revenue Live Events net revenue decreased 85.5% Pro forma net revenue decreased 13.8% , and 16.9% excluding political revenue Pro forma net loss increased 22.0% Pro forma Adjusted EBITDA decreased 39.1% Pro forma Live Events net revenue decreased 84.8% Diluted loss per share was $4.46 $0.28 Generated Cash Flow from Continuing Operations of $31.9 million Repurchased $4.7 million Repaid $9.9 million Townsquare Interactive added approximately 3,750 net subscribers, ending the year with approximately 22,750 subscribers *See below for discussion of non-GAAP measures. As used in this release, the term "pro forma" means pro forma for the divestiture of our Arizona Bridal Shows business (consisting of two expositions) on March 18, 2019 , giving effect to such divestitures as if they had occurred on January 1, 2019 .
Segment Reporting
Quarter Ended December 31, 2020 Compared to the Quarter Ended December 31, 2019
Net Revenue December 31, 2020 decreased $3.6 million 3.2% , to $108.5 million $112.1 million $2.6 million 16.3% , to $18.8 million $4.2 million 4.5% , to $89.7 million $2.0 million 99.5% , to $10.0 thousand $11.3 million 10.2% , to $99.2 million $11.9 million 12.9% , to $80.4 million
Adjusted EBITDA December 31, 2020 increased $2.1 million 8.4% to $27.0 million $24.9 million $4.4 million 18.8% , to $19.1 million $23.5 million
Net Income December 31, 2020 increased $82.8 million $4.5 million $78.3 million $82.8 million $4.5 million $78.2 million
Year Ended December 31, 2020 Compared to the Year Ended December 31, 2019
Net Revenue $60.1 million 13.9% , to $371.3 million $431.4 million $8.8 million 14.4% , to $70.4 million $54.3 million 15.4% , to $298.5 million $14.6 million 85.5% , to $2.5 million $73.0 million 17.0% , to $355.3 million $67.2 million 19.2% , to $282.5 million
Pro forma net revenue for the year ended December 31, 2020 decreased $59.3 million 13.8% , to $371.3 million $430.7 million $8.8 million 14.4% , to $70.4 million $54.3 million 15.4% , to $298.5 million $13.9 million 84.8% to $2.5 million $72.2 million 16.9% , to $355.3 million $67.2 million 19.2% , to $282.5 million
Adjusted EBITDA $40.3 million 39.3% to $62.1 million $102.4 million $51.2 million 51.4% , to $48.5 million $99.7 million
Pro forma Adjusted EBITDA for the year ended December 31, 2020 decreased $39.9 million 39.1% , to $62.1 million $102.0 million $50.9 million 51.2% , to $48.5 million $99.4 million
Net Loss $14.9 million 22.7% , to $80.6 million $65.7 million $23.0 million 40.1% , to $80.6 million $57.5 million $107.1 million
Pro forma net loss for the year ended December 31, 2020 increased $14.5 million $80.6 million $66.0 million $107.1 million
Liquidity and Capital Resources $83.2 million $50.0 million $545.8 million $62.1 million
Subsequent Events January 6, 2021 , the Company completed the private offering and sale of $550 6.875% senior secured notes due 2026 (the "2026 Notes") at an issue price of 100.0% . The net proceeds from the 2026 Notes, together with cash on hand, were used to repay borrowings under the Senior Secured Credit Facility and to redeem all of the outstanding 2023 Notes on January 14, 2021 , and to pay the premium, fees and expenses related thereto.
On January 24, 2021 , the Company entered into a stock repurchase agreement with certain affiliates of Oaktree Capital Management L.P. ("Oaktree") to repurchase 606,484 shares of the Company's Class A common stock, 2,151,373 shares of the Company's Class B common stock, and 7,242,143 warrants to purchase Class A Common Stock, or such greater number of securities as the Company may elect. On March 9, 2021 , the Company elected to repurchase all of the outstanding securities held by Oaktree, including 1,595,224 shares of Class A Common Stock, 2,151,373 shares of Class B Common Stock and 8,814,980 warrants for an aggregate purchase price of $80.4 million $6.40
The table below presents a summary, as of March 11, 2021 , of our outstanding common stock, and securities convertible into common stock, excluding options issued under our 2014 Omnibus Incentive Plan.
Security
Number Outstanding
Description
Class A common stock
14,447,123
One vote per share.
Class B common stock
815,296
10 votes per share.1
Class C common stock
836,341
No votes.1
Warrants
162,696
Each warrant is exercisable for one share of Class A common stock, at an exercise price of $0.00 01 per share. The aggregate exercise price for all warrants currently outstanding is $16. 2
Total
16,261,456
1 Each share converts into one share of Class A common stock upon transfer or at the option of the holder, subject to certain conditions, including compliance with FCC rules.
2 The warrants are fully vested and exercisable for shares of Class A common stock, subject to certain conditions, including compliance with FCC rules.
Conference Call Tuesday, March 16, 2021 at 8:00 a.m. Eastern Time . The conference call dial-in number is 1-877-407-0784 (U.S. & Canada ) or 1-201-689-8560 (International) and the confirmation code is 13715882. A live webcast of the conference call will also be available on the equity investor relations page of the Company's website at www.townsquaremedia.com .
A replay of the conference call will be available through March 23, 2021 . To access the replay, please dial 1-844-512-2921 (U.S. and Canada ) or 1-412-317-6671 (International) and enter confirmation code 13715882. A web-based archive of the conference call will also be available at the above website.
About Townsquare Media, Inc. Townsquare is a community-focused digital media, digital marketing solutions and radio company focused outside the Top 50 markets in the U.S. Our assets include Townsquare Interactive , a digital marketing services subscription business providing web sites, search engine optimization, social platforms and online reputation management for approximately 22,750 SMBs; Townsquare IGNITE , a proprietary digital programmatic advertising technology with an in-house demand and data management platform; and Townsquare Media , our portfolio of 322 local terrestrial radio stations in 67 cities with corresponding local news and entertainment websites and apps including legendary brands such as WYRK.com , WJON.com , and NJ101.5.com along with a network of national music brands including XXLmag.com , TasteofCountry.com , UltimateClassicRock.com and Loudwire.com . For more information, please visit www.townsquaremedia.com www.townsquareinteractive.com www.townsquareignite.com
Forward-Looking Statements the United States , or in the specific markets in which we currently do business, industry conditions, legislative or regulatory requirements, the continuation or worsening of the effects from the COVID-19 pandemic, its scope, duration and impact on our business, financial results, cash flows and liquidity, as well as the impact on our clients and customers, the success of our mitigation efforts in response to the COVID-19 pandemic, our performance in any recovery from the COVID-19 pandemic, the performance of financial and credit markets, our ability to comply with the covenants and obligations under our outstanding debt, including meeting required payments of principal and interest, our ability to access debt or equity capital on attractive terms or at all, potential downgrades to our credit ratings, and certain other events, including future disease outbreaks and pandemics. See "Risk Factors" and "Forward-Looking Statements" included in our Annual Report on Form 10-K for the year ended December 31, 2020 , filed with the SEC on March 16, 2021 , for a discussion of additional factors that could cause our actual results to differ from those expressed or implied by forward-looking statements. Townsquare Media, Inc. assumes no responsibility to update any forward-looking statement as a result of new information, future events or otherwise.
Non-GAAP Financial Measures and Definitions the United States ("GAAP").
We define Adjusted Operating Income as operating income before the deduction of depreciation and amortization, stock-based compensation, corporate expenses, transaction costs, business realignment costs, impairment of goodwill, long-lived and intangible assets and net loss (gain) on sale and retirement of assets. We define Adjusted EBITDA as net income (loss) before the deduction of income taxes, interest expense, net, repurchase of debt, transaction costs, depreciation and amortization, stock-based compensation, business realignment costs, impairment of goodwill, impairment of long-lived and intangible assets, impairment of investments, net (income) loss from discontinued operations, net of income taxes, net (loss) gain on sale and retirement of assets and other expense (income) net. We define Adjusted EBITDA (Excluding Political) as Adjusted EBITDA less political net revenue, net of a fifteen percent deduction to account for estimated national representative firm fees, music licensing fees and sales commissions expense. Adjusted Net Income is defined as net income (loss) before the deduction of transaction costs, business realignment costs, impairment goodwill, impairment of long-lived and intangible assets, impairment of investments, net loss (gain) on sale and retirement of assets, gain on repurchase of debt and insurance recoveries, net income attributable to non-controlling interest, net of income taxes, and net loss from discontinued operations, net of income taxes. Adjusted Net Income Per Share is defined as Adjusted Net Income divided by the weighted average shares outstanding. We define Net Leverage as our total outstanding indebtedness, net of our total cash balance as of December 31, 2020, divided by our Adjusted EBITDA for the twelve months ended December 31, 2020. These measures do not represent, and should not be considered as alternatives to or superior to, financial results and measures determined or calculated in accordance with GAAP. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. You should be aware that in the future we may incur expenses or charges that are the same as or similar to some of the adjustments in the presentation, and we do not infer that our future results will be unaffected by unusual or non-recurring items. In addition, these non-GAAP measures may not be comparable to similarly-named measures reported by other companies. Where we use the term "pro forma", it refers to pro forma financial information for our disposal of our Arizona Bridal Show business, as if the sale occurred on January 1, 2019 .
We use Adjusted Operating Income to evaluate the operating performance of our business segments. We use Adjusted EBITDA and Adjusted EBITDA (Excluding Political) to facilitate company-to-company operating performance comparisons by backing out potential differences caused by variations in capital structures (affecting interest expense), taxation and the age and book depreciation of facilities and equipment (affecting relative depreciation expense), which may vary for different companies for reasons unrelated to operating performance, and to facilitate year over year comparisons, by backing out the impact of political revenue which varies depending on the election cycle and may be unrelated to operating performance. We use Adjusted Net Income and Adjusted Net Income Per Share to assess total company operating performance on a consistent basis. We use Net Leverage to measure the Company's ability to handle its debt burden. We believe that these measures, when considered together with our GAAP financial results, provide management and investors with a more complete understanding of our business operating results, including underlying trends, by excluding the effects of transaction costs, net (loss) gain on sale and retirement of assets, business realignment costs, certain impairments, and net income (loss) from discontinued operations. Further, while discretionary bonuses for members of management are not determined with reference to specific targets, our board of directors may consider Adjusted Operating Income, Adjusted EBITDA, Adjusted EBITDA (Excluding Political), Adjusted Net Income, Adjusted Net Income Per Share and Net Leverage when determining discretionary bonuses.
Investor Relations investors@townsquaremedia.com
TOWNSQUARE MEDIA, INC. CONSOLIDATED BALANCE SHEETS (in Thousands)
December 31, 2020
December 31, 2019
ASSETS
Current assets:
Cash and cash equivalents
83,229
84,667
Accounts receivable, net of allowance of $7,100 and $2,604 , respectively
58,634
67,463
Prepaid expenses and other current assets
12,428
9,241
Total current assets
154,291
161,371
Property and equipment, net
111,871
114,142
Intangible assets, net
281,160
388,029
Goodwill
157,947
157,947
Investments
11,501
8,275
Operating lease right-of-use-assets
48,290
49,503
Other assets
2,948
638
Restricted cash
494
494
Total assets
$
768,502
$
880,399
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable
9,056
14,790
Current portion of long-term debt
—
9,929
Deferred revenue
8,847
8,086
Accrued compensation and benefits
12,462
—
10,714
Accrued expenses and other current liabilities
21,427
15,358
Operating lease liabilities, current
7,517
7,690
Financing lease liabilities, current
64
17
Accrued interest
6,350
4,558
Liabilities of discontinued operations
33
423
Total current liabilities
65,756
71,565
Long-term debt, less current portion (net of deferred financing costs of $2,369 and $3,840 , respectively)
543,428
546,711
Deferred tax liability
10,326
34,347
Operating lease liability, net of current portion
44,661
44,957
Financing lease liabilities, net of current portion
130
31
Other long-term liabilities
3,446
352
Total liabilities
667,747
697,963
Stockholders' equity:
Class A common stock, par value $0.01 per share; 300,000,000 shares authorized; 14,436,065 and 14,314,092 shares issued and outstanding, respectively
144
143
Class B common stock, par value $0.01 per share; 50,000,000 shares authorized; 2,966,669 and 3,011,634 shares issued and outstanding, respectively
30
30
Class C common stock, par value $0.01 per share; 50,000,000 shares authorized; 1,636,341 and 1,636,341 shares issued and outstanding, respectively
17
17
Total common stock
191
190
Additional paid-in capital
369,672
367,540
Accumulated deficit
(272,602)
(188,034)
Non-controlling interest
3,494
2,740
Total stockholders' equity
100,755
182,436
Total liabilities and stockholders' equity
$
768,502
$
880,399
TOWNSQUARE MEDIA, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (in Thousands, Except Per Share Data)
Three Months Ended December 31,
Year Ended December 31,
2020
2019
2020
2019
Net revenue
$
108,494
$
112,077
$
371,338
$
431,408
Operating costs and expenses:
Direct operating expenses, excluding depreciation, amortization, and stock-based compensation
75,301
78,828
282,347
300,425
Depreciation and amortization
4,814
5,745
20,107
25,836
Corporate expenses
6,161
8,319
26,885
28,599
Stock-based compensation
473
524
2,084
2,592
Transaction costs
29
1,049
2,653
1,518
Business realignment costs
450
1
3,089
166
Impairment of goodwill
—
69,034
—
69,034
Impairment of long-lived and intangible assets
—
39,433
109,058
39,664
Impairment of investments
—
617
—
617
Net loss (gain) on sale and retirement of assets
3
(49)
83
92
Total operating costs and expenses
87,231
203,501
446,306
468,543
Operating income (loss)
21,263
(91,424)
(74,968)
(37,135)
Other expense (income):
Interest expense, net
7,707
8,215
31,420
33,860
Gain on repurchase of debt
—
—
(1,159)
—
Other (income) expense, net
(167)
895
(820)
1,073
Income (loss) from continuing operations before income taxes
13,723
(100,534)
(104,409)
(72,068)
Income tax provision (benefit)
9,186
(22,293)
(23,858)
(14,564)
Net income (loss) from continuing operations
4,537
(78,241)
(80,551)
(57,504)
Net loss from discontinued operations, net of income taxes
—
(38)
—
(8,150)
Net income (loss)
$
4,537
$
(78,279)
$
(80,551)
$
(65,654)
Net income (loss) attributable to:
Controlling interests
4,067
(78,891)
(82,470)
(67,763)
Non-controlling interests
470
612
1,919
2,109
Basic income (loss) per share:
Continuing operations attributable to common shares
$
0.15
$
(4.28)
$
(4.46)
$
(3.36)
Continuing operations attributable to participating shares
$
0.15
$
0.07
$
0.08
$
0.30
Discontinued operations attributable to common shares
$
—
$
—
$
—
$
(0.44)
Discontinued operations attributable to participating shares
$
—
$
—
$
—
$
—
Diluted income (loss) per share:
Continuing operations
$
0.15
$
(4.28)
$
(4.46)
$
(3.36)
Discontinued operations
$
—
$
—
$
—
$
(0.44)
Weighted average shares outstanding:
Basic attributable to common shares
18,706
18,600
18,647
18,549
Basic attributable to participating shares
8,978
—
8,978
8,978
Diluted
27,721
18,600
18,647
18,549
Cash dividend declared per share
$
—
$
0.075
$
0.075
$
0.30
TOWNSQUARE MEDIA, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in Thousands)
Year Ended December 31,
2020
2019
Cash flows from operating activities:
Net loss
$
(80,551)
$
(65,654)
Loss from continuing operations
—
(8,150)
Loss from continuing operations
(80,551)
(57,504)
Adjustments to reconcile (loss) income from continuing operations to net cash flows from operating activities:
Depreciation and amortization
20,107
25,836
Amortization of deferred financing costs
1,566
1,443
Lease related amortization
10,947
—
Net deferred taxes and other
(24,206)
(15,028)
Provision for doubtful accounts
6,970
1,598
Stock-based compensation expense
2,084
2,592
Trade activity, net
(8,740)
(11,113)
Gain on repurchase of debt
(1,159)
—
Gain on insurance recoveries
(1,206)
—
Write-off of deferred financing cost
79
7
Impairment of goodwill, intangible and long-lived assets
109,058
108,698
Impairment on investment
—
617
Net loss on sale and retirement of assets
83
92
Other
30
76
Changes in assets and liabilities, net of acquisitions:
Accounts receivable
171
(6,419)
Prepaid expenses and other assets
(3,143)
8,719
Accounts payable
(5,141)
2,387
Accrued expenses
11,454
(5,958)
Accrued interest
1,792
(6)
Other long-term liabilities
(8,317)
(8,568)
Net cash provided by operating activities - continuing operations
31,878
47,469
Net cash used in operating activities - discontinued operations
(390)
(6,418)
Net cash provided by operating activities
31,488
41,051
Cash flows from investing activities:
Purchase of investments
(400)
—
Acquisition of intangibles
(241)
(787)
Purchase of property and equipment
(14,948)
(19,676)
Proceeds from insurance recoveries
1,396
42
Proceeds from sale of investments
—
573
Proceeds from sale of assets
157
2,883
Net cash used in investing activities - continuing operations
(14,036)
(16,965)
Net cash provided by investing activities - discontinued operations
—
11,084
Net cash used in investing activities
(14,036)
(5,881)
Cash flows from financing activities:
Repayment of term loans
(9,951)
—
Borrowings under the revolving credit facility
50,000
—
Repayment of borrowings under the revolving credit facility
(50,000)
—
Proceeds from stock options exercised
49
—
Repurchase of stock
—
(400)
Dividend payments
(4,201)
(8,278)
Repurchase of notes
(3,573)
—
Deferred financing cost
—
(571)
Cash distribution to non-controlling interests
(1,165)
(2,586)
Sale of non-controlling interests
—
1,500
Repayments of capitalized obligations
(49)
(9)
Net cash used in financing activities
(18,890)
(10,344)
Cash and cash equivalents and restricted cash:
Net (decrease) increase in cash and cash equivalents and restricted cash
(1,438)
24,826
Beginning of period
85,161
61,396
End of period
$
83,723
$
86,222
TOWNSQUARE MEDIA, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (continued) (in Thousands)
Year Ended December 31,
2020
2019
Supplemental Disclosure of Cash Flow Information:
Cash payments:
Interest
$
28,516
$
33,522
Income taxes
1,561
818
Supplemental Disclosure of Non-cash Activities:
Investments acquired in exchange for advertising
$
2,827
$
2,270
Property and equipment acquired in exchange for advertising
4,811
—
Investments rights acquired in exchange for advertising
906
—
Accrued capital expenditures
69
—
Deferred payment for software licenses
853
—
Accrued transaction costs
860
—
Dividends declared, but not paid during the period
22
2,164
Supplemental Disclosure of Cash Flow Information relating to Leases:
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$
10,988
$
11,506
Right-of-use assets obtained in exchange for lease obligations:
Operating leases
$
10,717
$
12,714
Reconciliation of cash, cash equivalents and restricted cash
Cash and cash equivalents
$
83,229
$
84,667
Restricted cash
494
494
$
83,723
$
85,161
TOWNSQUARE MEDIA, INC. CONSOLIDATED STATEMENTS OF OPERATIONS BY SEGMENT (in Thousands)
Three Months Ended
Year Ended December 31,
2020
2019
% Change
2020
2019
% Change
Advertising net revenue
$
89,719
$
93,930
(4.5)
%
$
298,499
$
352,814
(15.4)
%
Townsquare Interactive net revenue
18,765
16,141
16.3
%
70,360
61,517
14.4
%
Live Events net revenue
10
2,006
(99.5)
%
2,479
17,077
(85.5)
%
Net revenue
108,494
112,077
(3.2)
%
$
371,338
431,408
(13.9)
%
Advertising direct operating expenses
62,322
65,625
(5.0)
%
230,849
244,322
(5.5)
%
Townsquare Interactive direct operating expenses
12,845
11,368
13.0
%
49,259
42,351
16.3
%
Live Events direct operating expenses
134
1,835
(92.7)
%
2,239
13,752
(83.7)
%
Direct operating expenses
75,301
78,828
(4.5)
%
282,347
300,425
(6.0)
%
Depreciation and amortization
4,814
5,745
(16.2)
%
20,107
25,836
(22.2)
%
Corporate expenses
6,161
8,319
(25.9)
%
26,885
28,599
(6.0)
%
Stock-based compensation
473
524
(9.7)
%
2,084
2,592
(19.6)
%
Transaction costs
29
1,049
(97.2)
%
2,653
1,518
74.8
%
Business realignment costs
450
1
**
3,089
166
1,760.8
%
Impairment of goodwill
—
69,034
(100.0)
%
—
69,034
(100.0)
%
Impairment of long-lived and intangible assets
—
39,433
(100.0)
%
109,058
39,664
175.0
%
Impairment of investments
—
617
(100.0)
%
—
617
(100.0)
%
Net loss (gain) on sale and retirement of assets
3
(49)
(106.1)
%
83
92
(9.8)
%
Total operating costs and expenses
87,231
203,501
(57.1)
%
446,306
468,543
(4.7)
%
Operating income (loss)
21,263
(91,424)
**
(74,968)
(37,135)
101.9
%
Other expense:
Interest expense, net
7,707
8,215
(6.2)
%
31,420
33,860
(7.2)
%
Gain on repurchase of debt
—
—
**
(1,159)
—
**
Other (income) expense, net
(167)
895
**
(820)
1,073
(176.4)
%
Income (loss) from continuing operations before income taxes
13,723
(100,534)
**
(104,409)
(72,068)
44.9
%
Provision (benefit) for income taxes
9,186
$
(22,293)
**
(23,858)
(14,564)
63.8
%
Net income (loss) from continuing operations
4,537
(78,241)
**
(80,551)
(57,504)
40.1
%
Net loss from discontinued operations, net of income taxes
—
$
(38)
(100.0)
%
—
(8,150)
(100.0)
%
Net income (loss)
$
4,537
$
(78,279)
**
$
(80,551)
$
(65,654)
22.7
%
The following table presents net revenue and Adjusted Operating Income by segment, for the three months and years ended December 31, 2020 , and 2019, respectively (in thousands):
Actual
Three Months Ended
Years Ended December 31,
2020
2019
2020
2019
Advertising net revenue
$
89,719
$
93,930
$
298,499
$
352,814
Townsquare Interactive net revenue
18,765
16,141
70,360
61,517
Live Events net revenue
10
2,006
2,479
17,077
Net revenue
$
108,494
$
112,077
$
371,338
$
431,408
Advertising Adjusted Operating Income
27,397
28,303
67,650
108,492
Townsquare Interactive Adjusted Operating Income
5,920
4,773
21,101
19,166
Live Events Adjusted Operating (Loss) Income
(124)
173
240
3,325
Adjusted Operating Income
$
33,193
$
33,249
$
88,991
$
130,983
The following table presents on a pro forma basis, net revenue and Adjusted Operating Income by segment for the three months and years ended December 31, 2020 , and 2019, respectively (in thousands):
Pro Forma
Three Months Ended
Years Ended December 31,
2020
2019
2020
2019
Advertising net revenue
$
89,719
$
93,930
$
298,499
$
352,814
Townsquare Interactive net revenue
18,765
16,141
70,360
61,517
Live Events net revenue
10
2,006
2,479
16,351
Net revenue
$
108,494
$
112,077
$
371,338
$
430,682
Advertising Adjusted Operating Income
27,397
28,303
67,650
108,492
Townsquare Interactive Adjusted Operating Income
5,920
4,773
21,101
19,166
Live Events Adjusted Operating (Loss) Income
(124)
173
240
2,971
Adjusted Operating Income
$
33,193
$
33,249
$
88,991
$
130,629
The following table reconciles Net revenue to Net revenue, excluding political revenue on a GAAP basis by segment for the three months and years ended December 31, 2020 , and 2019, respectively (in thousands):
Actual
Three Months Ended
Years Ended December 31,
2020
2019
% Change
2020
2019
% Change
Advertising net revenue
$
89,719
$
93,930
(4.5)
%
$
298,499
$
352,814
(15.4)
%
Townsquare Interactive net revenue
18,765
16,141
16.3
%
70,360
61,517
14.4
%
Live Events net revenue
10
2,006
(99.5)
%
2,479
17,077
(85.5)
%
Net revenue
$
108,494
$
112,077
(3.2)
%
$
371,338
$
431,408
(13.9)
%
Advertising political revenue
$
9,342
$
1,671
459.1
%
$
16,006
$
3,103
415.8
%
Townsquare Interactive political revenue
—
—
**
—
—
**
Live Events political revenue
—
—
**
—
—
**
Political revenue
$
9,342
$
1,671
459.1
%
$
16,006
$
3,103
415.8
%
Advertising net revenue (ex. political)
$
80,377
$
92,259
(12.9)
%
$
282,493
$
349,711
(19.2)
%
Townsquare Interactive net revenue (ex. political)
18,765
16,141
16.3
%
70,360
61,517
14.4
%
Live Events net revenue (ex. political)
10
2,006
(99.5)
%
2,479
17,077
(85.5)
%
Net revenue (ex. political)
$
99,152
$
110,406
(10.2)
%
$
355,332
$
428,305
(17.0)
%
The following table reconciles Net revenue to Net revenue, excluding political revenue on a pro forma basis by segment for the three months and years ended December 31, 2020 , and 2019, respectively (in thousands):
Pro Forma
Three Months Ended
Years Ended December 31,
2020
2019
% Change
2020
2019
% Change
Advertising net revenue
$
89,719
$
93,930
(4.5)
%
$
298,499
$
352,814
(15.4)
%
Townsquare Interactive net revenue
18,765
16,141
16.3
%
70,360
61,517
14.4
%
Live Events net revenue
10
2,006
(99.5)
%
2,479
16,351
(84.8)
%
Net revenue
$
108,494
$
112,077
(3.2)
%
$
371,338
$
430,682
(13.8)
%
Advertising political revenue
$
9,342
$
1,671
459.1
%
$
16,006
$
3,103
415.8
%
Townsquare Interactive political revenue
—
—
**
—
—
**
Live Events political revenue
—
—
**
—
—
**
Political revenue
$
9,342
$
1,671
459.1
%
$
16,006
$
3,103
415.8
%
Advertising net revenue (ex. political)
$
80,377
$
92,259
(12.9)
%
$
282,493
$
349,711
(19.2)
%
Townsquare Interactive net revenue (ex. political)
18,765
16,141
16.3
%
70,360
61,517
14.4
%
Live Events net revenue (ex. political)
10
2,006
(99.5)
%
2,479
16,351
(84.8)
%
Net revenue (ex. political)
$
99,152
$
110,406
(10.2)
%
$
355,332
$
427,579
(16.9)
%
The following table reconciles on a GAAP basis net (loss) income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Net Income for the three months and years ended December 31, 2020 , and 2019, respectively (in thousands, except per share data):
Actual
Three Months Ended
Years Ended December 31,
2020
2019
2020
2019
Net income (loss)
$
4,537
$
(78,279)
$
(80,551)
$
(65,654)
Net loss from discontinued operations, net of income taxes
—
(38)
—
(8,150)
Net income (loss) from continuing operations
4,537
(78,241)
(80,551)
(57,504)
Provision (benefit) for income taxes
9,186
(22,293)
(23,858)
(14,564)
Net income (loss) from continuing operations before income taxes
13,723
(100,534)
(104,409)
(72,068)
Transaction costs
29
1,049
2,653
1,518
Business realignment costs
450
1
3,089
166
Impairment of goodwill
—
69,034
—
69,034
Impairment of long-lived and intangible assets
—
39,433
109,058
39,664
Impairment of investments
—
617
—
617
Net loss (gain) on sale and retirement of assets
3
(49)
83
92
Gain on repurchase of debt
—
—
(1,159)
—
Gain on insurance recoveries
—
—
(1,206)
—
Net income attributable to non-controlling interest, net of income taxes
470
612
1,919
2,109
Adjusted net income (loss) before income taxes
14,675
10,163
10,028
41,132
Provision for income taxes
9,823
2,254
2,291
8,312
Adjusted Net Income (Loss)
$
4,852
$
7,909
$
7,737
$
32,820
Adjusted Net Income (Loss) Per Share:
Basic
$
0.26
$
0.43
$
0.41
$
1.77
Diluted
$
0.18
$
0.28
$
0.28
$
1.19
Weighted average shares outstanding:
Basic
18,706
18,600
18,647
18,549
Diluted
27,721
27,807
27,636
27,538
The following table reconciles on a GAAP basis net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA and Adjusted EBITDA Less Interest, Capex and Taxes for the three months and years ended December 31, 2020 , and 2019, respectively (dollars in thousands):
Actual
Three Months Ended
Years Ended December 31,
2020
2019
2020
2019
Net income (loss) from continuing operations
$
4,537
$
(78,241)
$
(80,551)
$
(57,504)
Net loss from discontinued operations, net of income taxes
—
(38)
—
(8,150)
Net income (loss)
4,537
(78,279)
(80,551)
(65,654)
Provision (benefit) for income taxes
9,186
(22,293)
(23,858)
(14,564)
Interest expense, net
7,707
8,215
31,420
33,860
Gain on repurchase of debt
—
—
(1,159)
—
Depreciation and amortization
4,814
5,745
20,107
25,836
Stock-based compensation
473
524
2,084
2,592
Transaction costs
29
1,049
2,653
1,518
Business realignment costs
450
1
3,089
166
Impairment of goodwill
—
69,034
—
69,034
Impairment of long-lived and intangible assets
—
39,433
109,058
39,664
Impairment of investments
—
617
—
617
Net loss from discontinued operations, net of income taxes
—
38
—
8,150
Other (a)
(164)
846
(737)
1,165
Adjusted EBITDA
$
27,032
$
24,930
$
62,106
$
102,384
Political Adjusted EBITDA
(7,941)
(1,420)
(13,605)
(2,637)
Adjusted EBITDA (Excluding Political)
$
19,091
$
23,510
$
48,501
$
99,747
Political Adjusted EBITDA
7,941
1,420
13,605
2,637
Net cash paid for interest
(11,736)
(12,606)
(28,516)
(33,522)
Capital expenditures
(3,694)
(5,131)
(14,948)
(19,676)
Cash paid for taxes
$
(250)
$
(103)
$
(1,561)
$
(818)
Adjusted EBITDA Less Interest, Capex and Taxes
$
11,352
$
7,090
$
17,081
$
48,368
(a)
Other includes net loss (gain) on sale and retirement of assets and other (income) expense, net.
The following table reconciles on a pro forma basis net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to pro forma net (loss) income, pro forma Adjusted EBITDA, pro forma Adjusted EBITDA (Excluding Political) and pro forma Adjusted EBITDA Less Interest, Capex and Taxes for the three months and years ended December 31, 2020 , and 2019, respectively (dollars in thousands):
Pro forma
Three Months Ended
Years Ended December 31,
2020
2019
2020
2019
Net income (loss) from continuing operations
$
4,537
$
(78,241)
$
(80,551)
$
(57,504)
Net loss from discontinued operations, net of income taxes
—
(38)
—
(8,150)
Net income (loss)
$
4,537
$
(78,279)
$
(80,551)
$
(65,654)
Net income from divestiture
—
—
—
354
Pro forma net income (loss)
$
4,537
$
(78,279)
$
(80,551)
$
(66,008)
Provision (benefit) for income taxes
9,186
(22,293)
(23,858)
(14,564)
Interest expense, net
7,707
8,215
31,420
33,860
Gain on repurchase of debt
—
—
(1,159)
—
Depreciation and amortization
4,814
5,745
20,107
25,836
Stock-based compensation
473
524
2,084
2,592
Transaction costs
29
1,049
2,653
1,518
Business realignment costs
450
1
3,089
166
Impairment of goodwill
—
69,034
—
69,034
Impairment of long-lived and intangible assets
—
39,433
109,058
39,664
Impairment of investments
—
617
—
617
Net loss from discontinued operations, net of income taxes
—
38
—
8,150
Other (a)
(164)
846
(737)
1,165
Pro forma Adjusted EBITDA
$
27,032
$
24,930
$
62,106
$
102,030
Political Adjusted EBITDA
(7,941)
(1,420)
(13,605)
(2,637)
Pro Forma Adjusted EBITDA (Excluding Political)
$
19,091
$
23,510
$
48,501
$
99,393
Political Adjusted EBITDA
7,941
1,420
13,605
2,637
Net cash paid for interest
(11,736)
(12,606)
(28,516)
(33,522)
Capital expenditures
(3,694)
(5,131)
(14,948)
(19,676)
Cash paid for taxes
$
(250)
$
(103)
$
(1,561)
$
(818)
Pro forma Adjusted EBITDA Less Interest, Capex and Taxes
$
11,352
$
7,090
$
17,081
$
48,014
(a)
Other includes net loss (gain) on sale and retirement of assets and other (income) expense, net.
The following tables reconcile Operating Income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Operating Income by segment for the three months ended December 31, 2020 and 2019 (in thousands):
Three Months ended December 31, 2020
Advertising
Townsquare
Live Events
Corporate
Total
Operating income (loss)
$
23,805
$
5,762
$
(191)
$
(8,113)
$
21,263
Depreciation and amortization
3,563
131
45
1,075
4,814
Corporate expenses
—
—
—
6,161
6,161
Stock-based compensation
29
27
2
415
473
Transaction costs
—
—
—
29
29
Business realignment costs
—
—
20
430
450
Impairment of long-lived and intangible assets
—
—
—
—
—
Net loss on sale and retirement of assets
—
—
—
3
3
Adjusted Operating Income (Loss)
$
27,397
$
5,920
$
(124)
$
—
$
33,193
Three Months ended December 31, 2019
Advertising
Townsquare
Live Events
Corporate
Total
Operating income (loss)
(80,879)
4,616
36
(15,197)
$
(91,424)
Depreciation and amortization
900
134
135
4,576
5,745
Corporate expenses
—
—
—
8,319
8,319
Stock-based compensation
52
23
2
447
524
Transaction costs
—
—
—
1,049
1,049
Business realignment costs
(161)
—
—
162
1
Impairment of goodwill
69,034
—
—
—
69,034
Impairment of long-lived and intangible assets
39,357
—
—
693
40,050
Net gain on sale and retirement of assets
—
—
—
(49)
(49)
Adjusted Operating Income
$
28,303
$
4,773
$
173
$
—
$
33,249
The following tables reconcile Operating Income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Operating Income and Pro Forma Adjusted Operating Income by segment for the years ended December 31, 2020 , and 2019 (in thousands):
Actual
For the Year Ended December 31, 2020
Advertising
Townsquare
Live Events
Corporate
Total
Operating (loss) income
$
(55,281)
$
20,482
$
(1,086)
$
(39,083)
$
(74,968)
Depreciation and amortization
14,303
529
438
4,837
20,107
Corporate expenses
—
—
—
26,885
26,885
Stock-based compensation
145
90
9
1,840
2,084
Transaction costs
—
—
—
2,653
2,653
Business realignment costs
—
—
304,000
2,785
3,089
Impairment of long-lived and intangible assets
108,483
—
575
—
109,058
Net loss on sale and retirement of assets
—
—
—
83
83
Adjusted Operating Income
$
67,650
$
21,101
$
240
$
—
$
88,991
Pro Forma
For the Year Ended December 31, 2020
Advertising
Townsquare
Live Events
Corporate
Total
Operating (loss) income
$
(55,281)
$
20,482
$
(1,086)
$
(39,083)
$
(74,968)
Depreciation and amortization
14,303
529
438
4,837
20,107
Corporate expenses
—
—
—
26,885
26,885
Stock-based compensation
145
90
9
1,840
2,084
Transaction costs
—
—
—
2,653
2,653
Business realignment costs
—
—
304,000
2,785
3,089
Impairment of long-lived and intangible assets
108,483
—
575
—
109,058
Net loss on sale and retirement of assets
—
—
—
83
83
Adjusted Operating Income
$
67,650
$
21,101
$
240
$
—
$
88,991
Actual
For the Year Ended December 31, 2019
Advertising
Townsquare
Live Events
Corporate
Total
Operating income (loss)
$
(11,271)
$
18,551
$
2,752
$
(47,167)
$
(37,135)
Depreciation and amortization
10,920
509
544
13,863
25,836
Corporate expenses
—
—
—
28,599
28,599
Stock-based compensation
221
106
29
2,236
2,592
Transaction costs
—
—
—
1,518
1,518
Business realignment costs
—
—
—
166
166
Impairment of goodwill
69,034
—
—
—
69,034
Impairment of long-lived and intangible assets
39,588
—
—
693
40,281
Net loss on sale and retirement of assets
—
—
—
92
92
Adjusted Operating Income
$
108,492
$
19,166
$
3,325
$
—
$
130,983
Pro Forma
For the Year Ended December 31, 2019
Advertising
Townsquare
Live Events
Corporate
Total
Operating income (loss)
$
(11,271)
$
18,551
$
2,398
$
(47,167)
$
(37,489)
Depreciation and amortization
10,920
509
544
13,863
25,836
Corporate expenses
—
—
—
28,599
28,599
Stock-based compensation
221
106
29
2,236
2,592
Transaction costs
—
—
—
1,518
1,518
Business realignment costs
—
—
—
166
166
Impairment of goodwill
69,034
—
—
—
69,034
Impairment of long-lived and intangible assets
39,588
—
—
693
40,281
Net loss on sale and retirement of assets
—
—
—
92
92
Adjusted Operating Income
$
108,492
$
19,166
$
2,971
$
—
$
130,629
http://www.prnewswire.com/news-releases/townsquare-reports-strong-conclusion-to-2020-powered-by-digital-revenue-growing-6-year-over-year-to-162-million-and-representing-44-of-total-2020-net-revenue-301248003.html
SOURCE Townsquare Media, Inc.
