Euroseas Ltd. Sets Date for the Release of Second Quarter 2021 Results, Conference Call and Webcast


Euroseas Ltd. Sets Date for the Release of Second Quarter 2021 Results, Conference Call and Webcast

 

ATHENS, Greece, Aug. 06, 2021 (GLOBE NEWSWIRE) — Euroseas Ltd. (NASDAQ: ESEA), an owner and operator of container carrier vessels and provider of seaborne transportation for containerized cargoes, announced today that it will release its financial results for the second quarter ended June 30, 2021 on Wednesday, August 11, 2021 after market closes in New York.

On the next day, Thursday, August 12, 2021 at 9:00 a.m. Eastern Time, the Company’s management will host a conference call and webcast to discuss the results.

Conference Call details:
Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 (877) 553-9962 (US Toll Free Dial In), 0(808) 238-0669 (UK Toll Free Dial In) or +44 (0) 2071 928592 (Standard International Dial In). Please quote “Euroseas” to the operator.

To listen to the archived audio file, visit our website http://www.euroseas.gr and click on Company Presentations under our Investor Relations page. The audio replay of the conference call will remain available until Wednesday, August 18, 2021.

Audio Webcast ? Slides Presentation:
There will be a live and then archived audio webcast of the conference call, via the internet through the Euroseas website (www.euroseas.gr). Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

The slide presentation on the second quarter ended June 30, 2021 will also be available in PDF format minutes prior to the conference call and webcast, accessible on the company’s website (www.euroseas.gr) on the webcast page. Participants to the webcast can download the PDF presentation.

About Euroseas Ltd.
Euroseas Ltd. was formed on May 5, 2005 under the laws of the Republic of the Marshall Islands to consolidate the ship owning interests of the Pittas family of Athens, Greece, which has been in the shipping business over the past 140 years. Euroseas trades on the NASDAQ Capital Market under the ticker ESEA. Euroseas operates in the container shipping market. Euroseas’ operations are managed by Eurobulk Ltd., an ISO 9001:2008 and ISO 14001:2004 certified affiliated ship Management Company, which is responsible for the day-to-day commercial and technical management and operations of the vessels. Euroseas employs its vessels on spot and period charters and through pool arrangements. The Company has a fleet of 14 vessels on the water, including 9 Feeder containerships and 5 Intermediate Container carriers and two feeder ships under newbuilding contracts. After the delivery of the latter two vessels, Euroseas 16 containerships will have a cargo capacity of 47,881 teu.

Visit the Company’s website www.euroseas.gr

Company Contact
Tasos Aslidis
Chief Financial Officer
Euroseas Ltd.
Canterbury Lane
Watchung, NJ 07069
Tel. (908) 301-9091
E-mail: [email protected] 
Investor Relations / Financial Media
Nicolas Bornozis
President
Capital Link, Inc.
230 Park Avenue, Suite 1536
New York, NY 10169
Tel: (212) 661-7566
Email: [email protected]

Eagle Bulk Shipping Inc. Reports Second Quarter 2021 Results


Eagle Bulk Shipping Inc. Reports Second Quarter 2021 Results

 

STAMFORD, Conn.
Aug. 05, 2021 (GLOBE NEWSWIRE) — 
Eagle Bulk Shipping Inc. (NASDAQ: EGLE) (“Eagle Bulk”, “Eagle” or the “Company”), one of the world’s largest owner-operators within the drybulk vessel segment, today reported financial results for the quarter ended 
June 30, 2021.

Quarter highlights:

  • Operated an average of 50 owned vessels for the quarter.

  • Revenues, net of 
    $129.9 million

    • Generated TCE Revenue (1) of 
      $93.4 million
    • Achieved TCE (1) of 
      $21,580/day for the quarter

  • Realized a net income of 
    $9.2 million, or 
    $0.76 and 
    $0.74 per basic and diluted share, respectively

    • Adjusted net income(1) of 
      $40.3 million, or 
      $3.31(1) and 
      $2.63(1) per adjusted basic and diluted share, respectively
  • Realized Adjusted EBITDA(1) of 
    $62.7 million

  • Raised net proceeds of 
    $27.4 million in new equity under the Company’s ATM program at a weighted average share price of 
    $47.97 per share.

  • Executed agreements to purchase two 2015-built scrubber-fitted Ultramax bulkcarriers for total consideration of 
    USD 44 million.

  • Took delivery of three previously announced vessel acquisitions.

  • Published 2021 ESG Sustainability Report.

Recent Developments:

  • Looking ahead, fixed 75% of Q3 2021 available days at an average TCE of 
    $28,300 as of 
    August 5, 2021

Eagle’s CEO  Gary Vogel commented, “The market for the midsize drybulk segment continued to strengthen in the second quarter on the back of robust demand across the commodity spectrum, and especially for grain and infrastructure-related cargoes that we carry such as cement, manganese ore, and steel.

We achieved our best ever operating performance, producing an adjusted EBITDA of over 
$62 million, as the Baltic Supramax Index rose by almost 60% during the quarter, reaching levels not seen in more than a decade.

In parallel with spot rate development, asset prices have rallied strongly in recent months, with values for mid-aged vessels having increased by about 75% since the beginning of the year. This has had a profound impact on the valuation of our 53-ship fleet, including the nine vessels we acquired since December of last year.

Looking ahead, our TCE has continued to climb, and as of today, we have covered approximately 75% of our available days for the third quarter at a net TCE in excess of 
$28,000. Given both positive demand and historically low supply side fundamentals, we maintain an optimistic outlook on market developments going forward.”

1 These are non-GAAP financial measures. A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial tables included in this press release. An explanation of these measures and how they are calculated are also included below under the heading “Supplemental Information – Non-GAAP Financial Measures”.

Fleet Operating Data 

    Three Months Ended   Six Months Ended
    June 30, 2021   June 30, 2020   June 30, 2021   June 30, 2020
Ownership Days   4,511     4,550     8,710     9,100  
Chartered in Days   497     525     1,155     1,129  
Available Days   4,824     5,007     9,472     9,878  
Operating Days   4,778     4,962     9,400     9,793  
Fleet Utilization (%)   99.0 %   99.1 %   99.2 %   99.1 %
                         

Fleet Development

Vessels acquired and delivered into the fleet in the second quarter of 2021

  • Sankaty Eagle, a Supramax (58K DWT / 2011-built)
  • Montauk Eagle, a Supramax (58K DWT / 2011-built)
  • Rotterdam Eagle, an Ultramax (64K DWT / 2017-built)

Vessels acquired and expected to be delivered in the third quarter of 2021

  • Newport Eagle, a Supramax (58K DWT / 2011-built)
  • Antwerp Eagle, an Ultramax (64K DWT / 2015-built)
  • Valencia Eagle, an Ultramax (64K DWT / 2015-built)

Vessels sold and expected to be delivered in the third quarter of 2021

  • Tern, a Supramax (50K DWT / 2003-built) for net proceeds of 
    $9.7 million

Effective as of 
September 15, 2020, the Company completed a 1-for-7 reverse stock split (the “Reverse Stock Split”) of the Company’s issued and outstanding shares of common stock, par value 
$0.01 per share, as previously approved by our Board of Directors (the “Board of Directors”) and our shareholders. Proportional adjustments were made to the Company’s issued and outstanding common stock and to the exercise price and the number of shares issuable upon exercise of all of the Company’s outstanding warrants, the exercise price and number of shares issuable upon exercise of the options outstanding under the Company’s equity incentive plans, and the number of shares subject to restricted stock awards under the Company’s equity incentive plans. All references to common stock and all per share data relating to periods prior to the Reverse Stock Split that are contained in this press release for the three and six months ended 
June 30, 2021 have been retrospectively adjusted to reflect the Reverse Stock Split unless explicitly stated otherwise.

Results of Operations for the three and six months ended June 30, 2021 and 2020

For the three months ended 
June 30, 2021, the Company reported net income of 
$9.2 million, or basic and diluted income of 
$0.76 per share and 
$0.74 per share, respectively. In the comparable quarter of 2020, the Company reported a net loss of 
$20.5 million, or basic and diluted loss of 
$1.99 per share.

For the three months ended 
June 30, 2021, the Company reported an adjusted net income of 
$40.3 million, which excludes the unrealized loss on derivative instruments of 
$31.0 million or basic and diluted adjusted income of 
$3.31 per share and 
$2.63 per share, respectively.

For the six months ended 
June 30, 2021, the Company reported net income of 
$19.1 million, or basic and diluted income of 
$1.60 per share and 
$1.58 per share, respectively. In the comparable period of 2020, the Company reported a net loss of 
$24.0 million, or basic and diluted loss of 
$2.34 per share.

For the six months ended 
June 30, 2021, the Company reported an adjusted net income of 
$49.6 million, which excludes the unrealized loss on derivative instruments of 
$30.5 million or basic and diluted adjusted income of 
$4.15 per share and 
$3.31 per share, respectively.

Revenues, net

Net time and voyage charter revenues for the three months ended 
June 30, 2021 were 
$129.9 million compared with 
$57.4 million recorded in the comparable quarter in 2020. The increase in revenues was primarily attributable to higher charter rates as a result of the market recovery with increase in demand for drybulk products offset by a decrease in available days due to fewer owned days.

Net time and voyage charter revenues for the six months ended 
June 30, 2021 and 2020 were 
$226.4 million and 
$131.8 million, respectively. The increase in revenues was primarily due to higher charter rates offset by a decrease in available days due to fewer owned days.

Voyage expenses

Voyage expenses for the three months ended 
June 30, 2021 and 2020 were 
$24.5 million compared to 
$23.8 million in the comparable quarter in 2020. The increase in voyage expenses was primarily due to an increase in broker commission expense as a result of the increase in revenues.

Voyage expenses for the six months ended 
June 30, 2021 were 
$51.1 million compared to 
$50.3 million in the comparable period in 2020. The increase in voyage expenses was primarily due to an increase in bunker consumption expense as bunker fuel prices increased in the current year compared to prior year and an increase in broker commission expense as a result of the increase in Revenues.

Vessel operating expenses

Vessel operating expenses for the three months ended 
June 30, 2021 were 
$23.7 million compared to 
$20.2 million in the comparable quarter in 2020. The increase in vessel operating expenses was primarily attributable to increases in lubes expense as a result of an increase in prices as well as higher inventory levels and vessel start-up expenses as the Company purchased three vessels in the second quarter of 2021. The Company continues to incur higher costs related to crew changes due to the ongoing COVID-19 pandemic. The ownership days for the three months ended 
June 30, 2021 and 2020 were 4,511 and 4,550, respectively.

Average daily vessel operating expenses excluding one-time, non-recurring expenses related to vessel acquisitions and sales for the three months ended 
June 30, 2021 was 
$5,020 as compared to 
$4,447 for the three months ended 
June 30, 2020.

Vessel operating expenses for the six months ended 
June 30, 2021 were 
$45.2 million compared to 
$43.9 million in the comparable period in 2020. The increase in vessel expenses was primarily attributable to an increase in lubes expense as a result of an increase in prices as well as higher inventory levels and vessel start-up expenses as the Company purchased six vessels in the first half of 2021, offset by a decrease in ownership days. The ownership days for the six months ended 
June 30, 2021 and 2020 were 8,710 and 9,100, respectively.

Average daily vessel operating expenses excluding one-time, non-recurring expenses related to vessel acquisitions and sales for the six months ended 
June 30, 2021 was 
$4,959 as compared to 
$4,828 for the six months ended 
June 30, 2020.

Charter hire expenses

Charter hire expenses for the three months ended 
June 30, 2021 were 
$6.2 million compared to 
$4.7 million in the comparable quarter in 2020. The increase in charter hire expenses was principally due to an increase in charter hire rates due to improvement in the charter hire market, offset by a marginal decrease in chartered-in days. The total chartered-in days for the three months ended 
June 30, 2021 were 497 compared to 525 for the comparable quarter in the prior year. The Company currently charters in three Ultramax vessels on a long term basis with remaining lease terms of approximately one year.

Charter hire expenses for the six months ended 
June 30, 2021 were 
$14.6 million compared to 
$10.8 million in the comparable period in 2020. The increase in charter hire expenses was primarily due to an increase in charter hire rates due to improvement in the charter hire market and an increase in the number of chartered-in days. The total chartered-in days for the six months ended 
June 30, 2021 were 1,155 compared to 1,129 for the comparable period in the prior year.

Depreciation and amortization

Depreciation and amortization expense for the three months ended 
June 30, 2021 and 2020 was 
$13.1 million and 
$12.5 million, respectively. Total depreciation and amortization expense for the three months ended 
June 30, 2021 includes 
$11.0 million of vessel and other fixed asset depreciation and 
$2.1 million relating to the amortization of deferred drydocking costs. Comparable amounts for the three months ended 
June 30, 2020 were 
$10.7 million of vessel and other fixed asset depreciation and 
$1.8 million of amortization of deferred drydocking costs.

Depreciation and amortization expense for the six months ended 
June 30, 2021 and 2020 was 
$25.6 million and 
$25.0 million, respectively. Total depreciation and amortization expense for the six months ended 
June 30, 2021 includes 
$21.5 million of vessel and other fixed asset depreciation and 
$4.1 million relating to the amortization of deferred drydocking costs. Comparable amounts for the six months ended 
June 30, 2020 were 
$21.3 million of vessel and other fixed asset depreciation and 
$3.7 million of amortization of deferred drydocking costs.

General and administrative expenses

General and administrative expenses for the three months ended 
June 30, 2021 and 2020 were 
$7.9 million and 
$6.8 million, respectively. General and administrative expenses included stock-based compensation of 
$0.6 million and 
$0.7 million for the three months ended 
June 30, 2021 and 2020, respectively.

General and administrative expenses for the six months ended 
June 30, 2021 and 2020 were 
$15.6 million and 
$14.7 million, respectively. General and administrative expenses included stock-based compensation of 
$1.5 million and 
$1.6 million for the six months ended 
June 30, 2021 and 2020, respectively.

Other operating expense

Other operating expense for the three and six months ended 
June 30, 2021 was 
$0.6 million and 
$1.5 million, respectively. In 
March 2021, the 
U.S. government began investigating an allegation that one of our vessels may have improperly disposed of ballast water that entered the engine room bilges during a repair. The Company posted a surety bond as security for any fines and penalties. Other operating expense consists of expenses relating to the incident, which include legal fees, surety bond expenses, vessel offhire, crew changes and travel costs.

Interest expense

Interest expense for the three months ended 
June 30, 2021 and 2020 was 
$8.8 million and 
$8.7 million, respectively.

Interest expense for the six months ended 
June 30, 2021 and 2020 was 
$17.1 million and 
$17.9 million, respectively. The decrease in interest expense was primarily due to a decrease in outstanding debt under the Norwegian Bond Debt and a decrease in interest rates on the New Ultraco Debt Facility.

Realized and unrealized loss/(gain) on derivative instruments, net

Realized and unrealized loss/(gain) on derivative instruments, net for the three months ended 
June 30, 2021 and 2020 was 
$35.9 million and 
$0.9 million, respectively. The increase in realized and unrealized losses on derivative instruments was primarily due to the sharp increase in charter hire rates. The non cash unrealized losses on forward freight agreements (“FFA”) related to the second half of 2021 and 2022 amounted to 
$31.8 million based on 2,430 days hedged at an weighted average FFA contract price of 
$15,988 per day.

Realized and unrealized loss on derivative instruments, net for the six months ended 
June 30, 2021 was 
$36.6 million compared to a realized and unrealized gain on derivative instruments, net of 
$7.0 million for the six months ended 
June 30, 2020. The increase in realized and unrealized losses on derivative instruments was primarily due to the sharp increase in charter hire rates.

Liquidity and Capital Resources

  Six Months Ended
  June 30, 2021   June 30, 2020
Net cash provided by/(used in) operating activities (1) $ 30,585,379     $ (15,173,185 )
Net cash used in investing activities (2) (86,503,299 )   (19,263,564 )
Net cash provided by financing activities (3) 50,868,477     73,913,522  
Net (decrease)/increase in cash, cash equivalents and restricted cash (5,049,443 )   39,476,773   
Cash, cash equivalents and restricted cash at beginning of period 88,848,771     59,130,285  
Cash, cash equivalents and restricted cash at end of period $ 83,799,328     $ 98,607,058  
               

(1) Net cash provided by operating activities for the six months ended 
June 30, 2021 was 
$30.6 million, compared with net cash used in operating activities of 
$15.2 million in the comparable period in 2020. The cash flows from operating activities increased as compared to the same period in the prior year primarily due to the increase in charter hire rates.

(2) Net cash used in investing activities for the six months ended 
June 30, 2021 was 
$86.5 million, compared to 
$19.3 million in the comparable period in the prior year. During the six months ended 
June 30, 2021, the Company purchased six vessels for 
$77.8 million and paid 
$5.3 million as advances for the purchase of three additional vessels to be delivered in the third quarter of 2021. The Company paid 
$2.4 million for the purchase of ballast water treatment systems on our fleet. The Company also received insurance proceeds of 
$0.2 million for hull and machinery claims. Additionally, the Company paid 
$1.2 million for vessel improvements.

(3) Net cash provided by financing activities for the six months ended 
June 30, 2021 was 
$50.9 million compared to 
$73.9 million in the comparable period in 2020. During the six months ended 
June 30, 2021, the Company received 
$55.0 million in proceeds from the revolver loan under the New Ultraco Debt Facility, 
$11.0 million in proceeds from the term loan under the New Ultraco Debt Facility, 
$24.0 million in proceeds from the Holdco Revolving Credit Facility and 
$27.4 million in net proceeds from the ATM offering. The Company repaid 
$15.9 million of the New Ultraco Debt Facility, 
$4.0 million of the Norwegian Bond Debt, 
$30.0 million of the revolver loan under the New Ultraco Debt Facility and 
$15.0 million of the revolver loan under the Super Senior Facility. The Company also paid 
$1.0 million to settle net share equity awards. Additionally, the Company paid 
$0.2 million to the lenders of the Holdco Revolving Credit Facility, 
$0.2 million to the lenders of the New Ultraco Debt Facility and 
$0.3 million in financing costs relating to the equity offerings in 
December 2020.

As of 
June 30, 2021, our cash and cash equivalents including restricted cash was 
$83.8 million compared to 
$88.8 million as of 
December 31, 2020.

As of 
June 30, 2021, the Company’s debt consisted of 
$176.0 million in outstanding bonds under the Norwegian Bond Debt, 
$186.5 million under the New Ultraco Debt Facility, which includes 
$25.0 million of an outstanding revolver loan, 
$24.0 million under the Holdco Revolving Credit Facility and the Convertible Bond Debt of 
$114.1 million.

In addition, as of 
June 30, 2021, we had 
$56.0 million in undrawn revolver facilities available under the New Ultraco Debt Facility, Super Senior Facility and the Holdco Revolving Credit Facility.

Capital Expenditures and Drydocking

Our capital expenditures relate to the purchase of vessels and capital improvements to our vessels, which are expected to enhance the revenue earning capabilities and safety of the vessels.

In addition to acquisitions that we may undertake in future periods, the Company’s other major capital expenditures include funding the Company’s program of regularly scheduled drydocking necessary to comply with international shipping standards and environmental laws and regulations. Although the Company has some flexibility regarding the timing of its drydocking, the costs are relatively predictable. Management anticipates that vessels are to be drydocked every two and a half years for vessels older than 15 years and five years for vessels younger than 15 years. Funding of these requirements is anticipated to be met with cash from operations. We anticipate that this process of recertification will require us to reposition these vessels from a discharge port to shipyard facilities, which will reduce our available days and operating days during that period.

Drydocking costs incurred are deferred and amortized to expense on a straight-line basis over the period through the date of the next scheduled drydocking for those vessels. In the six months ended 
June 30, 2021, four of our vessels completed drydock one of our vessels was still in drydock as of 
June 30, 2021, and we incurred drydocking expenditures of 
$6.4 million. In the six months ended 
June 30, 2020, four of our vessels completed drydock and we incurred drydocking expenditures of 
$6.6 million.

The following table represents certain information about the estimated costs for anticipated vessel drydockings, BWTS, and vessel upgrades in the next four quarters, along with the anticipated off-hire days:

    Projected Costs (1) (in millions)
Quarter Ending Off-hire Days(2) BWTS Drydocks Vessel Upgrades(3)
September 30, 2021 283   $ 3.0   $ 6.6   $ 1.2  
December 31, 2021 278   2.6   5.3   1.0  
March 31, 2022 152   1.8   1.4   0.4  
June 30, 2022 118   0.3   1.2   0.4  

(1) Actual costs will vary based on various factors, including where the drydockings are actually performed.
(2) Actual duration of off-hire days will vary based on the age and condition of the vessel, yard schedules and other factors.
(3) Vessel upgrades represents capex relating to items such as high-spec low friction hull paint which improves fuel efficiency and reduces fuel costs, 
NeoPanama Canal chock fittings enabling vessels to carry additional cargo through the new 
Panama Canal locks, as well as other retrofitted fuel-saving devices. Vessel upgrades are discretionary in nature and evaluated on a business case-by-case basis.

SUMMARY CONSOLIDATED FINANCIAL AND OTHER DATA

The following table summarizes the Company’s selected condensed consolidated financial and other data for the periods indicated below.

 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

  Three Months Ended   Six Months Ended
  June 30, 2021   June 30, 2020   June 30, 2021   June 30, 2020
Revenues, net $ 129,850,586     $ 57,391,784     $ 226,422,754     $ 131,770,103  
               
Voyage expenses 24,522,734     23,767,747     51,137,653     50,332,105  
Vessel operating expenses 23,679,665     20,232,274     45,198,104     43,932,383  
Charter hire expenses 6,169,544     4,719,367     14,649,764     10,760,306  
Depreciation and amortization 13,110,597     12,503,191     25,616,983     24,969,674  
General and administrative expenses 7,912,970     6,767,403     15,611,180     14,728,475  
Other operating expense 559,128         1,520,244      
Operating lease impairment     352,368         352,368  
Total operating expenses 75,954,638     68,342,350     153,733,928     145,075,311  
Operating income/(loss) 53,895,948     (10,950,566 )   72,688,826     (13,305,208 )
Interest expense 8,799,137     8,737,079     17,050,558     17,928,894  
Interest income (15,529 )   (56,132 )   (33,298 )   (212,989 )
Realized and unrealized loss/(gain) on derivative instruments, net 35,887,315     859,814     36,597,231     (7,002,027 )
Total other expense, net 44,670,923     9,540,761     53,614,491     10,713,878  
Net income/(loss) $ 9,225,025     $ (20,491,327 )   $ 19,074,335     $ (24,019,086 )
               
Weighted average shares outstanding*:              
Basic* 12,168,180     10,277,946     11,950,048     10,272,484  
Diluted* 12,397,156     10,277,946     12,081,772     10,272,484  
               
Per share amounts*:              
Basic income/(loss)* $ 0.76     $ (1.99 )   $ 1.60     $ (2.34 )
Diluted income/(loss)* $ 0.74     $ (1.99 )   $ 1.58     $ (2.34 )
                               

* Adjusted to give effect for the 1-for-7 Reverse Stock Split that became effective as of 
September 15, 2020.

CONDENSED CONSOLIDATED BALANCE SHEETS

  June 30, 2021   December 31, 2020
ASSETS:      
Current assets:      
Cash and cash equivalents $ 79,278,151     $ 69,927,594  
Restricted cash – current 4,446,177     18,846,177  
Accounts receivable, net of a reserve of 
$2,134,000 and 
$2,357,191, respectively
23,995,321     13,843,480  
Prepaid expenses 4,294,715     3,182,815  
Inventories 15,899,222     11,624,833  
Vessel held for sale 4,885,998      
Collateral on derivatives 33,499,170      
Other current assets 1,478,163     839,881  
Total current assets 167,776,917     118,264,780  
Noncurrent assets:      
Vessels and vessel improvements, at cost, net of accumulated depreciation of 
$195,472,078 and 
$177,771,755, respectively
876,088,651     810,713,959  
Advances for vessel purchases 5,340,000     3,250,000  
Operating lease right-of-use assets 12,441,041     7,540,871  
Other fixed assets, net of accumulated depreciation of 
$1,276,574 and 
$1,137,562, respectively
363,993     489,179  
Restricted cash – noncurrent 75,000     75,000  
Deferred drydock costs, net 26,504,065     24,153,776  
Deferred financing costs 99,033      
Fair value of derivatives asset – noncurrent 36,384      
Advances for ballast water systems and other assets 4,443,281     2,639,491  
Total noncurrent assets 925,391,448     848,862,276  
Total assets $ 1,093,168,365     $ 967,127,056  
LIABILITIES & STOCKHOLDERS’ EQUITY      
Current liabilities:      
Accounts payable $ 18,921,097     $ 10,589,970  
Accrued interest 4,558,933     4,690,135  
Other accrued liabilities 10,601,676     11,747,064  
Fair value of derivatives – current 31,607,854     481,791  
Current portion of operating lease liabilities 11,639,630     7,615,371  
Unearned charter hire revenue 8,402,876     8,072,295  
Holdco Revolving Credit Facility, net of debt issuance costs 23,724,982      
Current portion of long-term debt 41,444,297     39,244,297  
Total current liabilities 150,901,345     82,440,923  
Noncurrent liabilities:      
Norwegian Bond Debt, net of debt discount and debt issuance costs 165,993,915     169,290,230  
Super Senior Facility, net of debt issuance costs     14,896,357  
New Ultraco Debt Facility, net of debt issuance costs 125,093,090     132,083,949  
Revolver loan under the New Ultraco Debt Facility 25,000,000      
Convertible Bond Debt, net of debt discount and debt issuance costs 98,736,604     96,660,485  
Fair value of derivatives – noncurrent 85,603     650,607  
Noncurrent portion of operating lease liabilities 1,099,452     686,422  
Total noncurrent liabilities 416,008,664     414,268,050  
Total liabilities 566,910,009     496,708,973  
Commitments and contingencies      
Stockholders’ equity:      
Preferred stock, 
$.01 par value, 25,000,000 shares authorized, none issued as of 
June 30, 2021 and 
December 31, 2020
     
Common stock, 
$0.01 par value, 700,000,000 shares authorized, 12,753,255 and 11,661,797 shares issued and outstanding as of 
June 30, 2021 and 
December 31, 2020, respectively
127,533     116,618  
Additional paid-in capital 979,682,504     943,571,685  
Accumulated deficit (453,063,487 )   (472,137,822 )
Accumulated other comprehensive loss (488,194 )   (1,132,398 )
Total stockholders’ equity 526,258,356     470,418,083  
Total liabilities and stockholders’ equity $ 1,093,168,365     $ 967,127,056  
               

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

  Six Months Ended
  June 30, 2021   June 30, 2020
Cash flows from operating activities:      
Net income/(loss) $ 19,074,335     $ (24,019,086 )
Adjustments to reconcile net income/(loss) to net cash provided by/(used in) operating activities:      
Depreciation 21,537,938     21,303,889  
Amortization of operating lease right-of-use assets 6,201,490     6,273,102  
Amortization of deferred drydocking costs 4,079,045     3,665,785  
Amortization of debt discount and debt issuance costs 3,467,185     3,046,071  
Operating lease impairment     352,368  
Net unrealized loss on fair value of derivatives 30,540,919     814,014  
Stock-based compensation expense 1,457,811     1,559,423  
Drydocking expenditures (6,429,334 )   (6,576,633 )
Changes in operating assets and liabilities:      
Accounts payable 8,216,287     (4,523,437 )
Accounts receivable (10,390,156 )   (2,921,947 )
Accrued interest (131,202 )   (306,303 )
Inventories (4,274,389 )   5,719,516  
Operating lease liabilities current and noncurrent (6,664,371 )   (6,603,999 )
Collateral on derivatives (33,499,170 )    
Other current and noncurrent assets (40,507 )   (7,078,072 )
Other accrued liabilities (1,779,183 )   (7,280,400 )
Prepaid expenses (1,111,900 )   1,214,764  
Unearned charter hire revenue 330,581     187,760  
Net cash provided by/(used in) operating activities 30,585,379     (15,173,185 )
       
Cash flows from investing activities:      
Purchase of vessels and vessel improvements (79,002,764 )   (510,029 )
Advances for vessel purchases (5,340,000 )    
Purchase of scrubbers and ballast water systems (2,385,024 )   (22,371,606 )
Proceeds from hull and machinery insurance claims 238,315     3,658,924  
Purchase of other fixed assets (13,826 )   (40,853 )
Net cash used in investing activities (86,503,299 )   (19,263,564 )
       
Cash flows from financing activities:      
Proceeds from New Ultraco Debt Facility 11,000,000     22,550,000  
Repayment of Norwegian Bond Debt (4,000,000 )   (4,000,000 )
Repayment of term loan under New Ultraco Debt Facility (15,897,148 )   (13,112,245 )
Repayment of revolver loan under New Ultraco Debt Facility (30,000,000 )    
Repayment of revolver loan under Super Senior Facility (15,000,000 )    
Proceeds from revolver loan under New Ultraco Debt Facility 55,000,000     55,000,000  
Proceeds from revolver loan under Super Senior Facility     15,000,000  
Proceeds from Holdco Revolving Credit Facility 24,000,000      
Proceeds from issuance of shares under ATM Offering, net of commissions 27,372,417      
Cash received from exercise of stock options 22,224      
Cash used to settle net share equity awards (985,686 )   (1,161,301 )
Equity offerings issuance costs (291,830 )    
Debt issuance costs paid to lenders on New Ultraco Debt Facility (181,500 )   (381,471 )
Debt issuance costs paid to lenders of Holdco Revolving Credit Facility (170,000 )    
Other financing costs     18,539  
Net cash provided by financing activities 50,868,477     73,913,522  
       
Net (decrease)/increase in Cash, cash equivalents and Restricted cash (5,049,443 )   39,476,773  
Cash, cash equivalents and restricted cash at beginning of period 88,848,771     59,130,285  
Cash, cash equivalents and restricted cash at end of period $ 83,799,328     $ 98,607,058  
SUPPLEMENTAL CASH FLOW INFORMATION      
Cash paid during the period for interest $ 13,419,869     $ 15,202,876  
Accruals for vessel purchases and vessel improvements included in Other accrued liabilities $ 229,185     $  
Accruals for scrubbers and ballast water treatment systems included in Accounts payable and Other accrued liabilities $ 3,345,643     $ 8,507,683  
Accrual for issuance costs for ATM Offering included in Other accrued liabilities $ 88,500     $  
Accruals for debt issuance costs included in Other accrued liabilities $ 500,000     $ 200,000  
               

Supplemental Information – Non-GAAP Financial Measures

This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the 
Securities and Exchange Commission (SEC). We believe these measures provide important supplemental information to investors to use in evaluating ongoing operating results. We use these measures, together with GAAP measures, for internal managerial purposes and as a means to evaluate period-to-period comparisons. These non-GAAP financial measures are also used as supplemental financial measures by external users of our financial statements, such as investors, commercial banks and others, to assess our operating performance as compared to that of other companies in our industry. However, we do not, and you should not, rely on non-GAAP financial measures alone as measures of our performance, and these non-GAAP financial measures should not be considered an alternative to other measures of financial performance or liquidity presented in accordance with GAAP. Additionally, because non-GAAP financial measures are not standardized, these non-GAAP financial measures may not be comparable to similarly titled measures of another company. Nonetheless, we believe that non-GAAP financial measures reflect an additional way of viewing aspects of our operations that when taken together with GAAP results and the reconciliations to corresponding GAAP financial measures that we also provide in our press releases provide a more complete understanding of factors and trends affecting our business. We strongly encourage you to review all of our financial statements and publicly-filed reports in their entirety and to not rely on any single financial measure.

Non-GAAP Financial Measures

(1) Adjusted net income/(loss) and Adjusted Basic and Diluted income/(loss) per share

Adjusted net income/(loss) and Adjusted Basic and Diluted income/(loss) per share represents Net income and Basic and Diluted income/(loss) per share, respectively, as adjusted to exclude non-cash unrealized losses/(gains) on derivatives. The Company utilizes derivative instruments such as FFAs to partially hedge against its underlying long physical position in ships (as represented by owned and third-party chartered-in vessels). The Company does not apply hedge accounting, and, as such, the mark-to-market gains/(losses) on forward hedge positions impact current quarter results, causing timing mismatches in the Statement of Operations. We believe that Adjusted net income/(loss) and Adjusted income/(loss) per share are more useful to analysts and investors in comparing the results of operations and operational trends between periods and relative to other peer companies in our industry. Our Adjusted net income/(loss) should not be considered an alternative to net income/(loss), operating income/(loss), cash flows provided by/(used in) by operating activities or any other measure of financial performance or liquidity presented in accordance with 
U.S. GAAP. As noted above, our Adjusted net income/(loss) may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted net income/(loss) in the same manner.

The following table presents the reconciliation of our Net income/(loss) to Adjusted net income/(loss):

Reconciliation of GAAP Net income/(loss) to Adjusted Net income/(loss)

    Three Months Ended   Six Months Ended
    June 30, 2021   June 30, 2020   June 30, 2021   June 30, 2020
Net income/(loss)   $ 9,225,025     $ (20,491,327 )   $ 19,074,335     $ (24,019,086 )
Adjustments to reconcile net income/(loss) to Adjusted net income/(loss):                
Unrealized loss on derivatives   31,044,154     8,023,888     30,540,919     918,017  
Adjusted Net income/(loss)   $ 40,269,179     $ (12,467,439 )   $ 49,615,254     $ (23,101,069 )
                 
Weighted average shares outstanding(1):                
Basic (1)   12,168,180     10,277,946     11,950,048     10,272,484  
Diluted (1) (2)   15,303,191     10,277,946     14,987,807     10,272,484  
                 
Per share amounts(1):                
Basic adjusted net income/(loss)(1)   $ 3.31     $ (1.21 )   $ 4.15     $ (2.25 )
Diluted adjusted net income/(loss)(1) (2)   $ 2.63     $ (1.21 )   $ 3.31     $ (2.25 )
                                 

(1) Adjusted to give effect for the 1-for-7 Reverse Stock Split that became effective as of 
September 15, 2020.
(2) The number of shares used in the Diluted adjusted net income per share calculation for the three and six months ended 
June 30, 2021 includes 2,906,035 dilutive shares related to the Convertible Bond Debt based on If-converted method per US GAAP.

(2) EBITDA and Adjusted EBITDA

We define EBITDA as net income under GAAP adjusted for interest, income taxes, depreciation and amortization.

Our Adjusted EBITDA should not be considered an alternative to net income/(loss), operating income/(loss), cash flows provided by/(used in) by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Our Adjusted EBITDA may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA in the same manner.

Beginning this quarter and retroactively adjusted for prior periods, Adjusted EBITDA also now excludes non cash unrealized gains and losses on derivative instruments. We believe that the change better reflects the operational cash flows generated within the respective reporting period .

Adjusted EBITDA represents EBITDA adjusted to exclude the items which represent certain non-cash, one-time and other items such as vessel impairment, unrealized loss/(gains) on derivative instruments, operating lease impairment, (gain)/loss on sale of vessels, loss on debt extinguishment and stock-based compensation expense that the Company believes are not indicative of the ongoing performance of its core operations. The following table presents a reconciliation of our net income/(loss) to EBITDA and Adjusted EBITDA.

Reconciliation of GAAP Net income/(loss) to EBITDA and Adjusted EBITDA

    Three Months Ended   Six Months Ended
    June 30, 2021   June 30, 2020   June 30, 2021   June 30, 2020
Net income/(loss)   $ 9,225,025     $ (20,491,327 )   $ 19,074,335     $ (24,019,086 )
Adjustments to reconcile net income/(loss) to EBITDA:                
Interest expense   8,799,137     8,737,079     17,050,558     17,928,894  
Interest income   (15,529 )   (56,132 )   (33,298 )   (212,989 )
Income taxes                
EBIT   18,008,633     (11,810,380 )   36,091,595     (6,303,181 )
Depreciation and amortization   13,110,597     12,503,191     25,616,983     24,969,674  
EBITDA   31,119,230     692,811     61,708,578     18,666,493  
Non-cash, one-time and other adjustments to EBITDA(1)   31,630,022     9,099,479     31,998,730     2,829,808  
Adjusted EBITDA   $ 62,749,252     $ 9,792,290     $ 93,707,308     $ 21,496,301  
                                 

(1) One-time and other adjustments to EBITDA for the three and six months ended 
June 30, 2021 includes stock-based compensation and unrealized losses on derivatives. One-time and other adjustments to EBITDA for the three and six months ended 
June 30, 2020 includes stock-based compensation, unrealized losses on derivatives and an operating lease impairment.

TCE revenue and TCE

Time charter equivalent (“TCE”) is a non-GAAP financial measure that is commonly used in the shipping industry primarily to compare daily earnings generated by vessels on time charters with daily earnings generated by vessels on voyage charters, because charter hire rates for vessels on voyage charters are generally not expressed in per-day amounts while charter hire rates for vessels on time charters generally are expressed in such amounts. The Company defines TCE as shipping revenues less voyage expenses and charter hire expenses, adjusted for the impact of one legacy time charter and realized gains/(losses) on FFAs and bunker swaps, divided by the number of owned available days. TCE provides additional meaningful information in conjunction with shipping revenues, the most directly comparable GAAP measure, because it assists Company management in making decisions regarding the deployment and use of its vessels and in evaluating their financial performance. The Company’s calculation of TCE may not be comparable to that reported by other companies. The Company calculates relative performance by comparing TCE against the Baltic Supramax Index (“BSI”) adjusted for commissions and fleet makeup. Owned available days is the number of our ownership days less the aggregate number of days that our vessels are off-hire due to vessel familiarization upon acquisition, repairs, vessel upgrades or special surveys. The shipping industry uses available days to measure the number of days in a period during which vessels should be capable of generating revenues.

The following table presents the reconciliation of revenues, net to TCE:

Reconciliation of Revenues, net to TCE

  Three Months Ended   Six Months Ended
  June 30, 2021   June 30, 2020   June 30, 2021   June 30, 2020
Revenues, net $ 129,850,586     $ 57,391,784     $ 226,422,754     $ 131,770,103  
Less:              
Voyage expenses $ (24,522,734 )   $ (23,767,747 )   $ (51,137,653 )   $ (50,332,105 )
Charter hire expenses $ (6,169,544 )   $ (4,719,367 )   $ (14,649,764 )   $ (10,760,306 )
Reversal of one legacy time charter $ (936,977 )   $ (41,880 )   $ (854,156 )   $ 420,756  
Realized (loss)/gain on FFAs and bunker swaps $ (4,843,161 )   $ 7,164,074     $ (6,056,312 )   $ 7,920,043  
TCE revenue $ 93,378,170     $ 36,026,864     $ 153,724,869     $ 79,018,491  
               
Owned available days $ 4,327     $ 4,482     $ 8,317     $ 8,749  
TCE $ 21,580     $ 8,038     $ 18,483     $ 9,032  
                               

Glossary of Terms:

Ownership days: We define ownership days as the aggregate number of days in a period during which each vessel in our fleet has been owned by us. Ownership days are an indicator of the size of our fleet over a period and affect both the amount of revenues and the amount of expenses that we recorded during a period.

Chartered-in under operating lease days: We define chartered-in under operating lease days as the aggregate number of days in a period during which we chartered-in vessels. Periodically, the Company charters in vessels on a single trip basis.

Available days: We define available days as the number of our ownership days and chartered-in days less the aggregate number of days that our vessels are off-hire due to vessel familiarization upon acquisition, repairs, vessel upgrades or special surveys and other reasons which prevent the vessel from performing under the relevant charter party such as surveys, medical events, stowaway disembarkation, etc. The shipping industry uses available days to measure the number of days in a period during which vessels should be capable of generating revenues.

Operating days: We define operating days as the number of available days in a period less the aggregate number of days that our vessels are off-hire due to any reason, including unforeseen circumstances. The shipping industry uses operating days to measure the aggregate number of days in a period during which vessels actually generate revenues.

Fleet utilization: We calculate fleet utilization by dividing the number of our operating days during a period by the number of our available days during the period. The shipping industry uses fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for reasons other than scheduled repairs or repairs under guarantee, vessel upgrades, special surveys or vessel positioning. Our fleet continues to perform at high utilization rates.

Definitions of capitalized terms related to our Indebtedness

Norwegian Bond Debt: Norwegian Bond Debt refers to the Senior Secured Bonds issued by 
Eagle Bulk Shipco LLC, a wholly-owned subsidiary of the Company (“Shipco”), as borrower, certain wholly-owned vessel-owning subsidiaries of Shipco, as guarantors (“Shipco Vessels”), on 
November 28, 2017 for 
$200.0 million, pursuant to those certain Bond Terms, dated as of 
November 22, 2017, by and between Shipco, as issuer, and 
Nordic Trustee AS, a company existing under the laws of 
Norway (the “Bond Trustee”). The bonds, currently at 
$176.0 million, are secured by 20 vessels and restricted cash.

New Ultraco Debt Facility: New Ultraco Debt Facility refers to senior secured credit facility for 
$208.4 million entered into by 
Ultraco Shipping LLC (“Ultraco”), a wholly-owned subsidiary of the Company, as the borrower (the “New Ultraco Debt Facility”), with the Company and certain of its indirectly vessel-owning subsidiaries, as guarantors (the “Guarantors”), the lenders party thereto, the swap banks party thereto, 
ABN AMRO Capital USA LLC (“ABN AMRO”), 
Credit Agricole Corporate and Investment Bank, Skandinaviska Enskilda Banken AB (PUBL) and 
DNB Markets Inc., as mandated lead arrangers and bookrunners, and 
Credit Agricole Corporate and Investment Bank, as arranger, security trustee and facility agent. The New Ultraco Debt Facility provides for an aggregate principal amount of 
$208.4 million, which consists of (i) a term loan facility of 
$153.4 million and (ii) a revolving credit facility of 
$55.0 million. As of 
June 30, 2021
$30.0 million of the revolving credit facility remains undrawn. The New Ultraco Debt Facility is secured by 28 vessels.

Convertible Bond Debt: Convertible Bond Debt refers to 
$114.1 million that the Company raised from its issuance of 5.0% Convertible Senior Notes on 
July 29, 2019. They are due in 2024.

Super Senior Facility: Super Senior Facility refers to the credit facility for 
$15.0 million, by and among Shipco as borrower, and 
ABN AMRO Capital USA LLC, as original lender, mandated lead arranger and agent. As of 
June 30, 2021
$15.0 million of the revolving credit facility remains undrawn.

Holdco Revolving Credit Facility: Holdco Revolving Credit Facility refers to the senior secured revolving credit facility for 
$35.0 million, by and among 
Eagle Bulk Holdco LLC (“Holdco”), a wholly-owned subsidiary of the Company, as borrower, and Crédit 
Agricole Corporate and Investment Bank, as lender, facility agent, security trustee and mandated lead arranger with Nordea Bank ABP, 
New York Branch. The Holdco Revolving Credit Facility is secured by three vessels. As of 
June 30, 2021
$11.0 million of the revolving credit facility remains undrawn.

Conference Call Information

As previously announced, members of Eagle Bulk’s senior management team will host a teleconference and webcast at 
8:00 a.m. ET on 
Friday, August 6, 2021, to discuss the second quarter results.

To participate in the teleconference, investors and analysts are invited to call 1 844-282-4411 in the 
U.S., or 1 512-900-2336 outside of the 
U.S., and reference participant code 3636539. A simultaneous webcast of the call, including a slide presentation for interested investors and others, may be accessed by visiting http://www.eagleships.com.

A replay will be available following the call from 
11:00 AM ET on 
August 6, 2021 until 
11:00 AM ET on 
August 16, 2021. To access the replay, call +1 855-859-2056 in the 
U.S., or +1 404-537-3406 outside of the 
U.S., and reference passcode 3636539.

About Eagle Bulk Shipping Inc.

Eagle Bulk Shipping Inc. (“Eagle” or the “Company”) is a 
U.S. based fully integrated shipowner-operator providing global transportation solutions to a diverse group of customers including miners, producers, traders, and end users. Headquartered in 
Stamford, Connecticut, with offices in 
Singapore and 
Copenhagen, Denmark, Eagle focuses exclusively on the versatile mid-size drybulk vessel segment and owns one of the largest fleets of Supramax/Ultramax vessels in the world. The Company performs all management services in-house (including: strategic, commercial, operational, technical, and administrative) and employs an active management approach to fleet trading with the objective of optimizing revenue performance and maximizing earnings on a risk-managed basis. For further information, please visit our website: www.eagleships.com.

Website Information 

We intend to use our website, www.eagleships.com, as a means of disclosing material non-public information and for complying with our disclosure obligations under Regulation FD. Such disclosures will be included in our website’s Investor Relations section. Accordingly, investors should monitor the Investor Relations portion of our website, in addition to following our press releases, filings with the 
SEC, public conference calls, and webcasts. To subscribe to our e-mail alert service, please click the “Investor Alerts” link in the Investor Relations section of our website and submit your email address. The information contained in, or that may be accessed through, our website is not incorporated by reference into or a part of this document or any other report or document we file with or furnish to the 
SEC, and any references to our website are intended to be inactive textual references only.

Disclaimer: Forward-Looking Statements

Matters discussed in this release may constitute forward-looking statements that may be deemed to be “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements reflect current views with respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. These statements may include words such as “believe,” “estimate,” “project,” “intend,” “expect,” “plan,” “anticipate,” and similar expressions in connection with any discussion of the timing or nature of future operating or financial performance or other events.

The forward-looking statements in this release are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, examination of historical operating trends, data contained in our records and other data available from third parties. Although 
Eagle Bulk Shipping Inc. believes that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, 
Eagle Bulk Shipping Inc. cannot assure you that it will achieve or accomplish these expectations, beliefs or projections.

Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the strength of world economies and currencies, general market conditions, including changes in charter hire rates and vessel values, changes as a result of COVID-19, including the availability and effectiveness of vaccines on a widespread basis and the impact of any mutations of the virus, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled drydocking, changes in vessel operating expenses, including drydocking and insurance costs, or actions taken by regulatory authorities, ability of our counterparties to perform their obligations under sales agreements, charter contracts, and other agreements on a timely basis, potential liability from future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents and political events or acts by terrorists.

Risks and uncertainties are further described in reports filed by 
Eagle Bulk Shipping Inc. with the 
SEC.

CONTACT

Company Contact:
Frank De Costanzo
Chief Financial Officer

Eagle Bulk Shipping Inc.
Tel. +1 203-276-8100
Email: [email protected]

Media:

Rose and Company
Tel. +1 212-359-2228

Source: 
Eagle Bulk Shipping Inc.

Entravision Communications Corporation Reports Second Quarter 2021 Results


Entravision Communications Corporation Reports Second Quarter 2021 Results

 

SANTA MONICA, Calif.–(BUSINESS WIRE)– Entravision Communications Corporation (NYSE: EVC), a leading global media, marketing and technology company, today announced financial results for the three- and six-month periods ended June 30, 2021.

Second Quarter 2021 Highlights

  • Net revenue up 295% over the prior-year period
  • Net income attributable to common stockholders up 236% over the prior-year period
  • Consolidated Adjusted EBITDA up 932% over the prior-year period
  • Operating cash flow up 181% over the prior-year period
  • Free cash flow of $12.4 million compared to a loss of $1.4 million in the prior-year period
  • Quarterly cash dividend of $0.025 per share

“Entravision had a strong second quarter of 2021 and an even stronger first half of the year. Net revenues for the second quarter improved 295% as compared to the prior-year period, while Adjusted EBITDA increased 932% year-over-year,” said Walter F. Ulloa, Chairman and Chief Executive Officer. “Growth in the quarter was largely driven by our digital business, which is now our largest segment, currently at 73% of consolidated revenues. Our core television and audio businesses also saw sequential and year-over-year revenue improvements, bolstering our overall performance.”

Mr. Ulloa continued, “Our digital segment continues to represent a significant part of the growth of our business. Right after the end of the second quarter we acquired MediaDonuts, a company engaged in the sale and marketing of digital advertising in Southeast Asia. Through the acquisition of MediaDonuts, along with our acquisition of a majority interest in Cisneros Interactive during the fourth quarter of 2020, we have now added two digital powerhouses to our platform whose combined leadership, sales, operations and geographic reach further propel our core digital offerings and position us to partner with the world’s leading technology and social platforms.”

Quarterly Cash Dividend

The Company also announced today that its Board of Directors approved a quarterly cash dividend to shareholders of $0.025 per share on the Company’s Class A, Class B and Class U common stock, in an aggregate amount of approximately $2.1 million. The quarterly dividend will be payable on September 30, 2021 to shareholders of record as of the close of business on September 15, 2021, and the common stock will trade ex-dividend on September 14, 2021. The Company currently anticipates that future cash dividends will be paid on a quarterly basis; however, any decision to pay future cash dividends will be subject to approval by the Board.

Non-GAAP Financial Measures

This press release contains certain non-GAAP financial measures as defined by SEC Regulation G. The GAAP financial measure most directly comparable to each of these non-GAAP financial measures, and a table reconciling each of these non-GAAP financial measures to its most directly comparable GAAP financial measure is included beginning on page 10.

Unaudited Financial Highlights

 

Three-Month Period

 

 

Six-Month Period

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2021

 

 

2020

 

 

% Change

 

 

2021

 

 

2020

 

 

% Change

 

Net revenue

$

178,410

 

 

$

45,116

 

 

 

295

%

 

$

327,290

 

 

$

109,365

 

 

 

199

%

Cost of revenue – digital (1)

 

109,030

 

 

 

6,447

 

 

*

 

 

 

193,786

 

 

 

13,794

 

 

*

 

Operating expenses (2)

 

41,442

 

 

 

33,037

 

 

 

25

%

 

 

81,856

 

 

 

73,307

 

 

 

12

%

Corporate expenses (3)

 

7,345

 

 

 

5,384

 

 

 

36

%

 

 

14,503

 

 

 

12,224

 

 

 

19

%

Foreign currency (gain) loss

 

(309

)

 

 

(155

)

 

 

99

%

 

 

277

 

 

 

1,353

 

 

 

(80

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated adjusted EBITDA (4)

 

17,787

 

 

 

1,724

 

 

 

932

%

 

 

31,982

 

 

 

11,402

 

 

 

180

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow (5)

$

12,420

 

 

$

(1,408

)

 

*

 

 

$

25,449

 

 

$

3,821

 

 

 

566

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

10,476

 

 

$

2,338

 

 

 

348

%

 

$

17,478

 

 

$

(33,254

)

 

*

 

Net (income) loss attributable to redeemable noncontrolling interest

$

(2,612

)

 

$

 

 

*

 

 

$

(4,185

)

 

$

 

 

*

 

Net income (loss) attributable to common stockholders

$

7,864

 

 

$

2,338

 

 

 

236

%

 

$

13,293

 

 

$

(33,254

)

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share attributable to common stockholders, basic

$

0.09

 

 

$

0.03

 

 

 

200

%

 

$

0.16

 

 

$

(0.39

)

 

*

 

Net income (loss) per share attributable to common stockholders, diluted

$

0.09

 

 

$

0.03

 

 

 

200

%

 

$

0.15

 

 

$

(0.39

)

 

*

 

Weighted average common shares outstanding, basic

 

85,188,182

 

 

 

84,123,530

 

 

 

 

 

 

85,115,310

 

 

 

84,220,649

 

 

 

 

Weighted average common shares outstanding, diluted

 

87,777,039

 

 

 

84,669,250

 

 

 

 

 

 

87,382,215

 

 

 

84,220,649

 

 

 

 

(1)

Consists primarily of the costs of online media acquired from third-party publishers. Media cost is classified as cost of revenue in the period in which the corresponding revenue is recognized.

(2)

Operating expenses includes direct operating and selling, general and administrative expenses. Included in operating expenses are $0.3 million and $0.1 million of non-cash stock-based compensation for the three-month periods ended June 30, 2021 and 2020, respectively, and $0.6 million and $0.2 million of non-cash stock-based compensation for the six-month periods ended June 30, 2021 and 2020, respectively.

(3)

Corporate expenses include $0.8 million and $0.7 million of non-cash stock-based compensation for the three-month periods ended June 30, 2021 and 2020, respectively, and $1.6 million and $1.4 million of non-cash stock-based compensation for the six-month periods ended June 30, 2021 and 2020, respectively.

(4)

Consolidated adjusted EBITDA means net income (loss) plus gain (loss) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation included in operating and corporate expenses, net interest expense, other operating gain (loss), gain (loss) on debt extinguishment, income tax (expense) benefit, equity in net income (loss) of nonconsolidated affiliate, non-cash losses, syndication programming amortization less syndication programming payments, revenue from the Federal Communications Commission, or FCC, spectrum incentive auction less related expenses, expenses associated with investments, EBITDA attributable to redeemable noncontrolling interest, acquisitions and dispositions and certain pro-forma cost savings. We use the term consolidated adjusted EBITDA because that measure is defined in the agreement governing our current credit facility (“the 2017 Credit Facility”) and does not include gain (loss) on sale of assets, depreciation and amortization, non-cash impairment charge, non-cash stock-based compensation, net interest expense, other income (loss), gain (loss) on debt extinguishment, income tax (expense) benefit, equity in net income (loss) of nonconsolidated affiliate, non-cash losses, syndication programming amortization less syndication programming payments, revenue from FCC spectrum incentive auction less related expenses, expenses associated with investments, EBITDA attributable to redeemable noncontrolling interest, acquisitions and dispositions and certain pro-forma cost savings.

(5)

Free cash flow is defined as consolidated adjusted EBITDA less cash paid for income taxes, net interest expense, capital expenditures and non-recurring cash expenses plus dividend income, and other operating gain (loss). Net interest expense is defined as interest expense, less non-cash interest expense relating to amortization of debt finance costs, and less interest income.

Unaudited Financial Results

 

Three-Month Period

 

 

Ended June 30,

 

 

2021

 

 

2020

 

 

% Change

 

Net revenue

$

178,410

 

 

$

45,116

 

 

 

295

%

Cost of revenue – digital (1)

 

109,030

 

 

 

6,447

 

 

*

 

Operating expenses (1)

 

41,442

 

 

 

33,037

 

 

 

25

%

Corporate expenses (1)

 

7,345

 

 

 

5,384

 

 

 

36

%

Depreciation and amortization

 

5,074

 

 

 

3,873

 

 

 

31

%

Impairment charge

 

112

 

 

 

 

 

*

 

Foreign currency (gain) loss

 

(309

)

 

 

(155

)

 

 

99

%

Other operating (gain) loss

 

(523

)

 

 

(2,030

)

 

 

(74

)%

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

16,239

 

 

 

(1,440

)

 

*

 

Interest expense, net

 

(1,773

)

 

 

(1,485

)

 

 

19

%

Dividend income

 

2

 

 

 

 

 

*

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

14,468

 

 

 

(2,925

)

 

*

 

Income tax benefit (expense)

 

(3,992

)

 

 

5,263

 

 

*

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

10,476

 

 

 

2,338

 

 

 

348

%

Net (income) loss attributable to redeemable noncontrolling interest

 

(2,612

)

 

 

 

 

*

 

Net income (loss) attributable to common stockholders

$

7,864

 

 

$

2,338

 

 

 

236

%

(1)

Cost of revenue, operating expenses and corporate expenses are defined on page 2.

Net revenue in the second quarter of 2021 totaled $178.4 million, up 295% from $45.1 million in the prior-year period. Of the overall increase, approximately $118.8 million was attributable to our digital segment and was primarily due to our acquisition of a majority interest in Cisneros Interactive during the fourth quarter of 2020. In addition, of the overall increase, approximately $7.1 million was attributable to our television segment, primarily due to increases in local and national advertising revenue, partially offset by decreases in political revenue and revenue from spectrum usage rights. Additionally, of the overall increase, approximately $7.3 million was attributable to our radio segment primarily due to increases in local and national advertising revenue, partially offset by a decrease in political revenue.

Cost of revenue in the second quarter of 2021 totaled $109.0 million compared to $6.4 million in the prior-year period. The increase was primarily due to increased costs of revenue associated with the increase in net revenue due to our acquisition of a majority interest in Cisneros Interactive during the fourth quarter of 2020.

Operating expenses in the second quarter of 2021 totaled $41.4 million, up 25% from $33.0 million in the prior-year period. The increase was primarily due to our acquisition of a majority interest in Cisneros Interactive during the fourth quarter of 2020, and due to an increase in expenses associated with the increase in advertising revenue, partially offset by decreases in bad debt and salary expense associated with furloughs and layoffs that occurred in 2020.

Corporate expenses in the second quarter of 2021 totaled $7.3 million, up 36% from $5.4 million in the prior-year period. The increase was primarily due to an increase in salaries, audit fees and financial due diligence fees.

 

Six-Month Period

 

 

Ended June 30,

 

 

2021

 

 

2020

 

 

% Change

 

Net revenue

$

327,290

 

 

$

109,365

 

 

 

199

%

Cost of revenue – digital (1)

 

193,786

 

 

 

13,794

 

 

*

 

Operating expenses (1)

 

81,856

 

 

 

73,307

 

 

 

12

%

Corporate expenses (1)

 

14,503

 

 

 

12,224

 

 

 

19

%

Depreciation and amortization

 

10,258

 

 

 

8,385

 

 

 

22

%

Impairment charge

 

1,438

 

 

 

39,835

 

 

 

(96

)%

Foreign currency (gain) loss

 

277

 

 

 

1,353

 

 

 

(80

)%

Other operating (gain) loss

 

(2,436

)

 

 

(2,866

)

 

 

(15

)%

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

27,608

 

 

 

(36,667

)

 

*

 

Interest expense, net

 

(3,350

)

 

 

(3,542

)

 

 

(5

)%

Dividend income

 

4

 

 

 

24

 

 

 

(83

)%

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

24,262

 

 

 

(40,185

)

 

*

 

Income tax benefit (expense)

 

(6,784

)

 

 

6,931

 

 

*

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

17,478

 

 

 

(33,254

)

 

*

 

Net (income) loss attributable to redeemable noncontrolling interest

 

(4,185

)

 

 

 

 

*

 

Net income (loss) attributable to common stockholders

$

13,293

 

 

$

(33,254

)

 

*

 

(1)

Cost of revenue, operating expenses and corporate expenses are defined on page 2.

Net revenue for the six-month period of 2021 totaled $327.3 million, up 199% from $109.4 million in the prior-year period. Of the overall increase, approximately $207.0 million was attributable to our digital segment and was primarily due to our acquisition of a majority interest in Cisneros Interactive during the fourth quarter of 2020. In addition, of the overall increase, approximately $3.9 million was attributable to our television segment, primarily due to increases in local and national advertising revenue, and revenue from spectrum usage rights, partially offset by a decrease in political revenue. Additionally, of the overall increase, approximately $6.9 million was attributable to our radio segment primarily due to increases in local and national advertising revenue, partially offset by a decrease in political revenue.

Cost of revenue for the six-month period of 2021 totaled $193.8 million compared to $13.8 million in the prior-year period. The increase was primarily due to increased costs of revenue associated with the increase in net revenue due to our acquisition of a majority interest in Cisneros Interactive during the fourth quarter of 2020.

Operating expenses for the six-month period of 2021 totaled $81.9 million, up 12% from $73.3 million in the prior-year period. The increase was primarily due to our acquisition of a majority interest in Cisneros Interactive during the fourth quarter of 2020, and due to an increase in expenses associated with the increase in advertising revenue, partially offset by decreases in bad debt and salary expense associated with furloughs and layoffs that occurred in 2020.

Corporate expenses for the six-month period of 2021 totaled $14.5 million, up 19% from $12.2 million in the prior-year period. The increase was primarily due to an increase in salaries, audit fees and financial due diligence fees.

Balance Sheet and Related Metrics

Cash and marketable securities as of June 30, 2021 totaled approximately $181.9 million. Total debt was $213.8 million. Net of $75 million of cash and marketable securities, total leverage as defined in the Company’s credit agreement was 1.7 times as of June 30, 2021. Net of total accessible cash and marketable securities, total leverage was 0.7 times.

Unaudited Segment Results

 

Three-Month Period

 

 

Six-Month Period

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2021

 

 

2020

 

 

% Change

 

 

2021

 

 

2020

 

 

% Change

 

Net Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Digital

$

130,223

 

 

$

11,373

 

 

 

1045

%

 

$

231,705

 

 

$

24,704

 

 

 

838

%

Television

 

34,057

 

 

 

26,955

 

 

 

26

%

 

 

70,148

 

 

 

66,154

 

 

 

6

%

Radio

 

14,130

 

 

 

6,788

 

 

 

108

%

 

 

25,437

 

 

 

18,507

 

 

 

37

%

Total

$

178,410

 

 

$

45,116

 

 

 

295

%

 

$

327,290

 

 

$

109,365

 

 

 

199

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenue – digital (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Digital

$

109,030

 

 

$

6,447

 

 

*

 

 

$

193,786

 

 

$

13,794

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

12,027

 

 

 

6,156

 

 

 

95

%

 

 

22,877

 

 

 

13,020

 

 

 

76

%

Television

 

19,516

 

 

 

17,736

 

 

 

10

%

 

 

39,400

 

 

 

39,493

 

 

 

(0

)%

Radio

 

9,899

 

 

 

9,145

 

 

 

8

%

 

 

19,579

 

 

 

20,794

 

 

 

(6

)%

Total

$

41,442

 

 

$

33,037

 

 

 

25

%

 

$

81,856

 

 

$

73,307

 

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Expenses (1)

$

7,345

 

 

$

5,384

 

 

 

36

%

 

$

14,503

 

 

$

12,224

 

 

 

19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated adjusted EBITDA (1)

$

17,787

 

 

$

1,724

 

 

 

932

%

 

$

31,982

 

 

$

11,402

 

 

 

180

%

(1)

Cost of revenue, operating expenses, corporate expenses, and consolidated adjusted EBITDA are defined on page 2.

Notice of Conference Call

Entravision Communications Corporation will hold a conference call to discuss its second quarter 2021 results on Thursday, August 5, 2021 at 5 p.m. Eastern Time. To access the conference call, please dial (877) 407-9716 (U.S.) or (201) 493-6779 (Int’l) ten minutes prior to the start time and reference Conference ID number 13720020. The call will also be available via live webcast on the investor relations portion of the Company’s website located at www.entravision.com.

About Entravision Communications Corporation

Entravision is a diversified global media, marketing and technology company serving clients throughout the United States and in more than 20 countries across Latin America, Europe, and Southeast Asia. Entravision has 54 television stations and is the largest affiliate group of the Univision and UniMás television networks, and 47 Spanish-language radio stations that feature nationally recognized, award-winning talent. Our dynamic digital portfolio includes Entravision Digital, which serves small- and medium-size businesses in high-density U.S. Latino markets and provides cutting-edge mobile programmatic solutions and demand-side platforms that allow advertisers to execute performance campaigns using machine-learned bidding algorithms. We also offer digital advertising solutions representing major technology platforms in Latin America, through our Cisneros Interactive business, and in Southeast Asia, through our MediaDonuts business. Shares of Entravision Class A Common Stock trade on The New York Stock Exchange under the ticker symbol: EVC. Learn more about all of our media, marketing and technology offerings at entravision.com or connect with us on LinkedIn and Facebook.

Forward-Looking Statements

This press release contains certain forward-looking statements. These forward-looking statements, which are included in accordance with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, may involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results and performance in future periods to be materially different from any future results or performance suggested by the forward-looking statements in this press release. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that actual results will not differ materially from these expectations, and the Company disclaims any duty to update any forward-looking statements made by the Company. From time to time, these risks, uncertainties and other factors are discussed in the Company’s filings with the Securities and Exchange Commission.

Entravision Communications Corporation

Consolidated Balance Sheets

(In thousands; unaudited)

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

171,862

 

 

$

119,162

 

Marketable securities

 

 

10,009

 

 

 

27,988

 

Restricted cash

 

 

749

 

 

 

749

 

Trade receivables, net of allowance for doubtful accounts

 

 

141,697

 

 

 

142,004

 

Assets held for sale

 

 

7,248

 

 

 

2,141

 

Prepaid expenses and other current assets

 

 

23,345

 

 

 

18,021

 

Total current assets

 

 

354,910

 

 

 

310,065

 

Property and equipment, net

 

 

66,375

 

 

 

72,004

 

Intangible assets subject to amortization, net

 

 

45,760

 

 

 

49,412

 

Intangible assets not subject to amortization

 

 

211,753

 

 

 

216,653

 

Goodwill

 

 

58,043

 

 

 

58,043

 

Operating leases right of use asset

 

 

33,741

 

 

 

33,525

 

Other assets

 

 

7,436

 

 

 

7,643

 

Total assets

 

$

778,018

 

 

$

747,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Current maturities of long-term debt

 

$

3,000

 

 

$

3,000

 

Accounts payable and accrued expenses

 

 

141,767

 

 

 

126,849

 

Operating lease liabilities

 

 

7,524

 

 

 

7,290

 

Total current liabilities

 

 

152,291

 

 

 

137,139

 

Long-term debt, less current maturities, net of unamortized debt issuance costs

 

 

208,612

 

 

 

210,454

 

Long-term operating lease liabilities

 

 

31,447

 

 

 

31,775

 

Other long-term liabilities

 

 

3,507

 

 

 

3,732

 

Deferred income taxes

 

 

57,729

 

 

 

54,980

 

Total liabilities

 

 

453,586

 

 

 

438,080

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

37,470

 

 

 

33,285

 

Stockholders’ equity

 

 

 

 

 

 

Class A common stock

 

 

6

 

 

 

6

 

Class B common stock

 

 

2

 

 

 

2

 

Class U common stock

 

 

1

 

 

 

1

 

Additional paid-in capital

 

 

826,474

 

 

 

828,813

 

Accumulated deficit

 

 

(538,493

)

 

 

(551,786

)

Accumulated other comprehensive income (loss)

 

 

(1,028

)

 

 

(1,056

)

Total stockholders’ equity

 

 

286,962

 

 

 

275,980

 

Total liabilities and stockholders’ equity

 

$

778,018

 

 

$

747,345

 

Entravision Communications Corporation

Consolidated Statements of Operations

(In thousands, except share and per share data)

(Unaudited)

 

 

 

Three-Month Period

 

 

Six-Month Period

 

 

 

Ended June 30,

 

 

Ended June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net revenue

 

$

178,410

 

 

$

45,116

 

 

$

327,290

 

 

$

109,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue – digital

 

 

109,030

 

 

 

6,447

 

 

 

193,786

 

 

 

13,794

 

Direct operating expenses

 

 

28,336

 

 

 

22,140

 

 

 

54,897

 

 

 

48,819

 

Selling, general and administrative expenses

 

 

13,106

 

 

 

10,897

 

 

 

26,959

 

 

 

24,488

 

Corporate expenses

 

 

7,345

 

 

 

5,384

 

 

 

14,503

 

 

 

12,224

 

Depreciation and amortization

 

 

5,074

 

 

 

3,873

 

 

 

10,258

 

 

 

8,385

 

Impairment charge

 

 

112

 

 

 

 

 

 

1,438

 

 

 

39,835

 

Foreign currency (gain) loss

 

 

(309

)

 

 

(155

)

 

 

277

 

 

 

1,353

 

Other operating (gain) loss

 

 

(523

)

 

 

(2,030

)

 

 

(2,436

)

 

 

(2,866

)

 

 

 

162,171

 

 

 

46,556

 

 

 

299,682

 

 

 

146,032

 

Operating income (loss)

 

 

16,239

 

 

 

(1,440

)

 

 

27,608

 

 

 

(36,667

)

Interest expense

 

 

(1,856

)

 

 

(2,024

)

 

 

(3,573

)

 

 

(4,704

)

Interest income

 

 

83

 

 

 

539

 

 

 

223

 

 

 

1,162

 

Dividend income

 

 

2

 

 

 

 

 

 

4

 

 

 

24

 

Income (loss) before income taxes

 

 

14,468

 

 

 

(2,925

)

 

 

24,262

 

 

 

(40,185

)

Income tax benefit (expense)

 

 

(3,992

)

 

 

5,263

 

 

 

(6,784

)

 

 

6,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

10,476

 

 

 

2,338

 

 

 

17,478

 

 

 

(33,254

)

Net (income) loss attributable to redeemable noncontrolling interest

 

 

(2,612

)

 

 

 

 

 

(4,185

)

 

 

 

Net income (loss) attributable to common stockholders

 

$

7,864

 

 

$

2,338

 

 

$

13,293

 

 

$

(33,254

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share attributable to common stockholders, basic

 

$

0.09

 

 

$

0.03

 

 

$

0.16

 

 

$

(0.39

)

Net income (loss) per share attributable to common stockholders, diluted

 

$

0.09

 

 

$

0.03

 

 

$

0.15

 

 

$

(0.39

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share, basic and diluted

 

$

0.03

 

 

$

0.03

 

 

$

0.05

 

 

$

0.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, basic

 

 

85,188,182

 

 

 

84,123,530

 

 

 

85,115,310

 

 

 

84,220,649

 

Weighted average common shares outstanding, diluted

 

 

87,777,039

 

 

 

84,669,250

 

 

 

87,382,215

 

 

 

84,220,649

 

Entravision Communications Corporation

Consolidated Statements of Cash Flows

(In thousands; unaudited)

 

 

 

 

 

 

 

 

 

Three-Month Period

 

 

Six-Month Period

 

 

 

Ended June 30,

 

 

Ended June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

10,476

 

 

$

2,338

 

 

$

17,478

 

 

$

(33,254

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

5,074

 

 

 

3,873

 

 

 

10,258

 

 

 

8,385

 

Impairment charge

 

 

112

 

 

 

 

 

 

1,438

 

 

 

39,835

 

Deferred income taxes

 

 

712

 

 

 

(5,585

)

 

 

3,699

 

 

 

(7,398

)

Non-cash interest

 

 

159

 

 

 

163

 

 

 

298

 

 

 

332

 

Amortization of syndication contracts

 

 

119

 

 

 

128

 

 

 

238

 

 

 

258

 

Payments on syndication contracts

 

 

(115

)

 

 

(123

)

 

 

(239

)

 

 

(253

)

Non-cash stock-based compensation

 

 

1,135

 

 

 

803

 

 

 

2,206

 

 

 

1,592

 

(Gain) loss on disposal of property and equipment

 

 

 

 

 

(627

)

 

 

 

 

 

(627

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in accounts receivable

 

 

(9,460

)

 

 

12,031

 

 

 

467

 

 

 

19,513

 

(Increase) decrease in prepaid expenses and other assets

 

 

1,732

 

 

 

4,064

 

 

 

2,909

 

 

 

5,090

 

Increase (decrease) in accounts payable, accrued expenses and other liabilities

 

 

10,989

 

 

 

(9,616

)

 

 

5,633

 

 

 

(14,010

)

Net cash provided by operating activities

 

 

20,933

 

 

 

7,449

 

 

 

44,385

 

 

 

19,463

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sale of property and equipment and intangibles

 

 

 

 

 

3,989

 

 

 

 

 

 

3,989

 

Purchases of property and equipment

 

 

(998

)

 

 

(3,005

)

 

 

(2,836

)

 

 

(5,676

)

Purchases of intangible assets

 

 

 

 

 

(3

)

 

 

 

 

 

(158

)

Proceeds from marketable securities

 

 

5,680

 

 

 

10,243

 

 

 

17,800

 

 

 

26,860

 

Net cash provided by (used in) investing activities

 

 

4,682

 

 

 

11,224

 

 

 

14,964

 

 

 

25,015

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from stock option exercises

 

 

172

 

 

 

 

 

 

172

 

 

 

 

Tax payments related to shares withheld for share-based compensation plans

 

 

(449

)

 

 

(15

)

 

 

(458

)

 

 

(15

)

Payments on long-term debt

 

 

(750

)

 

 

(750

)

 

 

(1,500

)

 

 

(1,500

)

Dividends paid

 

 

(2,133

)

 

 

(2,104

)

 

 

(4,259

)

 

 

(6,322

)

Repurchase of Class A common stock

 

 

 

 

 

 

 

 

 

 

 

(525

)

Payments of capitalized debt costs

 

 

(604

)

 

 

 

 

 

(604

)

 

 

 

Net cash used in financing activities

 

 

(3,764

)

 

 

(2,869

)

 

 

(6,649

)

 

 

(8,362

)

Effect of exchange rates on cash, cash equivalents and restricted cash

 

 

24

 

 

 

(45

)

 

 

 

 

 

32

 

Net increase (decrease) in cash, cash equivalents and restricted cash

 

 

21,875

 

 

 

15,759

 

 

 

52,700

 

 

 

36,148

 

Cash, cash equivalents and restricted cash:

 

 

 

 

 

 

 

 

 

 

 

 

Beginning

 

 

150,736

 

 

 

54,246

 

 

 

119,911

 

 

 

33,857

 

Ending

 

$

172,611

 

 

$

70,005

 

 

$

172,611

 

 

$

70,005

 

Entravision Communications Corporation

Reconciliation of Consolidated Adjusted EBITDA to Cash Flows From Operating Activities

(In thousands; unaudited)

The most directly comparable GAAP financial measure is operating cash flow. A reconciliation of this non-GAAP measure to cash flows from operating activities for each of the periods presented is as follows:

 

 

 

Three-Month Period

 

 

Six-Month Period

 

 

 

Ended June 30,

 

 

Ended June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated adjusted EBITDA (1)

 

$

17,787

 

 

$

1,724

 

 

$

31,982

 

 

$

11,402

 

EBITDA attributable to redeemable noncontrolling interest

 

 

4,254

 

 

 

 

 

 

7,091

 

 

 

 

Interest expense

 

 

(1,856

)

 

 

(2,024

)

 

 

(3,573

)

 

 

(4,704

)

Interest income

 

 

83

 

 

 

539

 

 

 

223

 

 

 

1,162

 

Dividend income

 

 

2

 

 

 

 

 

 

4

 

 

 

24

 

Income tax expense

 

 

(3,992

)

 

 

5,263

 

 

 

(6,784

)

 

 

6,931

 

Amortization of syndication contracts

 

 

(119

)

 

 

(129

)

 

 

(238

)

 

 

(258

)

Payments on syndication contracts

 

 

115

 

 

 

123

 

 

 

239

 

 

 

253

 

Non-cash stock-based compensation included in direct operating expenses

 

 

(334

)

 

 

(104

)

 

 

(650

)

 

 

(235

)

Non-cash stock-based compensation included in corporate expenses

 

 

(801

)

 

 

(699

)

 

 

(1,556

)

 

 

(1,357

)

Depreciation and amortization

 

 

(5,074

)

 

 

(3,873

)

 

 

(10,258

)

 

 

(8,385

)

Impairment charge

 

 

(112

)

 

 

 

 

 

(1,438

)

 

 

(39,835

)

Non-recurring cash severance charge

 

 

 

 

 

(512

)

 

 

 

 

 

(1,118

)

Other operating gain (loss)

 

 

523

 

 

 

2,030

 

 

 

2,436

 

 

 

2,866

 

Net (income) loss attributable to redeemable noncontrolling interest

 

 

(2,612

)

 

 

 

 

 

(4,185

)

 

 

 

Net income (loss) attributable to common stockholders

 

 

7,864

 

 

 

2,338

 

 

 

13,293

 

 

 

(33,254

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

5,074

 

 

 

3,873

 

 

 

10,258

 

 

 

8,385

 

Impairment charge

 

 

112

 

 

 

 

 

 

1,438

 

 

 

39,835

 

Deferred income taxes

 

 

712

 

 

 

(5,585

)

 

 

3,699

 

 

 

(7,398

)

Non-cash interest

 

 

159

 

 

 

163

 

 

 

298

 

 

 

332

 

Amortization of syndication contracts

 

 

119

 

 

 

128

 

 

 

238

 

 

 

258

 

Payments on syndication contracts

 

 

(115

)

 

 

(123

)

 

 

(239

)

 

 

(253

)

Non-cash stock-based compensation

 

 

1,135

 

 

 

803

 

 

 

2,206

 

 

 

1,592

 

(Gain) loss on disposal of property and equipment

 

 

 

 

 

(627

)

 

 

 

 

 

(627

)

Net income (loss) attributable to redeemable noncontrolling interest

 

 

2,612

 

 

 

 

 

 

4,185

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in accounts receivable

 

 

(9,460

)

 

 

12,031

 

 

 

467

 

 

 

19,513

 

(Increase) decrease in prepaid expenses and other assets

 

 

1,732

 

 

 

4,064

 

 

 

2,909

 

 

 

5,090

 

Increase (decrease) in accounts payable, accrued expenses and other liabilities

 

 

10,989

 

 

 

(9,616

)

 

 

5,633

 

 

 

(14,010

)

Cash flows from operating activities

 

 

20,933

 

 

 

7,449

 

 

 

44,385

 

 

 

19,463

 

(1)

Consolidated adjusted EBITDA is defined on page 2.

Entravision Communications Corporation

Reconciliation of Free Cash Flow to Cash Flows From Operating Activities

(In thousands; unaudited)

The most directly comparable GAAP financial measure is operating cash flow. A reconciliation of this non-GAAP measure to cash flows from operating activities for each of the periods presented is as follows:

 

 

 

Three-Month Period

 

 

Six-Month Period

 

 

 

Ended June 30,

 

 

Ended June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Consolidated adjusted EBITDA (1)

 

$

17,787

 

 

$

1,724

 

 

$

31,982

 

 

$

11,402

 

Net interest expense (1)

 

 

(1,614

)

 

 

(1,322

)

 

 

(3,052

)

 

 

(3,210

)

Dividend income

 

 

2

 

 

 

 

 

 

4

 

 

 

24

 

Cash paid for income taxes

 

 

(3,280

)

 

 

(323

)

 

 

(3,085

)

 

 

(467

)

Capital expenditures (2)

 

 

(998

)

 

 

(3,005

)

 

 

(2,836

)

 

 

(5,676

)

Non-recurring cash severance charge

 

 

 

 

 

(512

)

 

 

 

 

 

(1,118

)

Other operating gain (loss)

 

 

523

 

 

 

2,030

 

 

 

2,436

 

 

 

2,866

 

Free cash flow (1)

 

 

12,420

 

 

 

(1,408

)

 

 

25,449

 

 

 

3,821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (2)

 

 

998

 

 

 

3,005

 

 

 

2,836

 

 

 

5,676

 

EBITDA attributable to redeemable noncontrolling interest

 

 

4,254

 

 

 

 

 

 

7,091

 

 

 

 

(Gain) loss on disposal of property and equipment

 

 

 

 

 

(627

)

 

 

 

 

 

(627

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in accounts receivable

 

 

(9,460

)

 

 

12,031

 

 

 

467

 

 

 

19,513

 

(Increase) decrease in prepaid expenses and other assets

 

 

1,732

 

 

 

4,064

 

 

 

2,909

 

 

 

5,090

 

Increase (decrease) in accounts payable, accrued expenses and other liabilities

 

 

10,989

 

 

 

(9,616

)

 

 

5,633

 

 

 

(14,010

)

Cash Flows From Operating Activities

 

$

20,933

 

 

$

7,449

 

 

$

44,385

 

 

$

19,463

(1)

Consolidated adjusted EBITDA, net interest expense, and free cash flow are defined on page 2.

(2)

Capital expenditures are not part of the consolidated statement of operations.

 

Christopher T. Young
Chief Financial Officer
Entravision Communications Corporation
310-447-3870

Kimberly Esterkin
ADDO Investor Relations
310-829-5400
[email protected]

Source: Entravision Communications Corporation

Release – Esports Entertainment Group to Become LA Chargers Official Esports Tournament Platform Provider in a Multi-Year Deal

 


Esports Entertainment Group to Become LA Chargers’ Official Esports Tournament Platform Provider in a Multi-Year Deal

 

Chargers to become shareholders of EEG as a result of the transaction

Newark, New Jersey and Los Angeles, California–(Newsfile Corp. – August 5, 2021) – Esports Entertainment Group, Inc. (NASDAQ: GMBL) (NASDAQ: GMBLW) (or the “Company”) has signed a partnership agreement with the Los Angeles Chargers (“Chargers”) to be the NFL franchise’s official esports tournament platform provider. As part of the new multi-year agreement, the Company will operate co-branded esports tournaments annually for the Chargers utilizing its Esports Gaming League (“EGL”) platform. Additionally, the Chargers have taken an equity stake in Esports Entertainment Group.

“We continue to gain strong traction among top-tier professional sports franchises with our industry-leading tournament platform,” said Grant Johnson, CEO of Esports Entertainment Group. “We are delighted to expand our reach in the NFL through our partnership with the Chargers. Our robust tournament platform will help the Chargers strengthen connections with their fans, while providing new avenues for engagement.”

As a proud partner of the Chargers, the Company will leverage player imagery within the Chargers’ local market and will also work with the Chargers to promote the tournaments in extensive ongoing digital marketing efforts spanning social, email, mobile, and online channels.

“The popularity of esports amongst our fans provides a great opportunity for our team to create deeper connections and meaningful engagements,” said Chargers Chief Revenue Officer Jim Rushton. “We think the Chargers Gaming Tournaments will be very popular with our fans and a fun way to compete in an entertaining and social environment with gamers throughout our fan base.”

“Working with the Chargers and other top teams in the NFL, NHL, NBA, and more provide a strong validation of the quality of our robust platform and its ability to meet the demanding needs of large-scale, high-profile deployments,” said Magnus Leppäniemi, President of Esports at Esports Entertainment Group.

The Company enables live and online events and tournaments where gamers can compete and enjoy a wide range of content relating to esports and video games on a proprietary technology platform. Services include full turnkey esports events, live broadcast production, game launches, and online branded tournaments.

About Esports Entertainment Group

Esports Entertainment Group is a full stack esports and online gambling company fueled by the growth of video-gaming and the ascendance of esports with new generations. Our mission is to help connect the world at large with the future of sports entertainment in unique and enriching ways that bring fans and gamers together. Esports Entertainment Group and its affiliates are well-poised to help fans and players to stay connected and involved with their favorite esports. From traditional sports partnerships with professional NFL/NHL/NBA/FIFA teams, community-focused tournaments in a wide range of esports, and boots-on-the-ground LAN cafes, EEG has influence over the full-spectrum of esports and gaming at all levels. The Company maintains offices in New Jersey, the UK and Malta. For more information visit www.esportsentertainmentgroup.com.

About Los Angeles Chargers

Now in their 63rd season, the Chargers continue to stretch the imagination and put on the most exciting show in football. Behind the dramatic games, unforgettable highlights, beloved players, groundbreaking performances, idyllic Southern California setting and best uniforms in the NFL lies an uncompromising drive for success – one rooted in toughness, resilience and good old-fashioned hard work. A charter member of the American Football League, the franchise was established in Los Angeles in 1960 and called the Los Angeles Memorial Coliseum home during its first year of existence. From 1961 to 2016, the team played in San Diego and advanced to five of the first six AFL Championship games ever played. The Chargers claimed the 1963 AFL title and later joined the National Football League when the two leagues merged in 1970. Since the merger, the Chargers have gone on to appear in Super Bowl XXIX and have captured an additional 10 division titles. The Chargers were purchased by construction leader, philanthropist and real estate developer Alex G. Spanos in 1984 and have been under the guidance of Spanos’ eldest son Dean, the team’s current Chairman of the Board, since 1994. Dean Spanos’ sons – A.G. Spanos, President of Business Operations, and John Spanos, President of Football Operations – oversee the day-to-day operations of the franchise. The Chargers returned to Los Angeles in 2017, began playing games in their new multi-billion-dollar SoFi Stadium home in 2020 and continue to redefine what an NFL franchise looks like in the 21st century. For more information, call 1-877-CHARGERS or visit chargers.com.

FORWARD-LOOKING STATEMENTS

The information contained herein includes forward-looking statements. These statements relate to future events or to our future financial performance, and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance, or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. You should not place undue reliance on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond our control and which could, and likely will, materially affect actual results, levels of activity, performance or achievements. Any forward-looking statement reflects our current views with respect to future events and is subject to these and other risks, uncertainties and assumptions relating to our operations, results of operations, growth strategy and liquidity. We assume no obligation to publicly update or revise these forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. The safe harbor for forward-looking statements contained in the Securities Litigation Reform Act of 1995 protects companies from liability for their forward-looking statements if they comply with the requirements of the Act.

Contact:

U.S. Investor Relations
RedChip Companies, Inc.
Dave Gentry
407-491-4498
[email protected]

Media & Investor Relations Inquiries
[email protected]

Release – Comtech Telecommunications Corp. Awarded $1.4 Million Contract for RF Microwave Control Components


Comtech Telecommunications Corp. Awarded $1.4 Million Contract for RF Microwave Control Components

 

MELVILLE, N.Y.–(BUSINESS WIRE)–Aug. 5, 2021– 
August 5, 2021— 
Comtech Telecommunications Corp. (NASDAQ: CMTL), a global leading provider of next-generation 911 emergency systems and secure wireless communications technologies, announced today, that during its fourth quarter of fiscal 2021, it was awarded a 
$1.4 million contract for RF microwave control components from a major domestic prime contractor.

These integrated microwave assemblies and protection components provide for very broad frequency coverage and are key components in an integrated electronic countermeasures system used by the 
U.S. military.

“This contract is another example of Comtech’s technical strength in delivering broadband high-power integrated assemblies for military applications and the ongoing demand for our high-power control component products,” said  Fred Kornberg, Chairman of the Board and Chief Executive Officer of 
Comtech Telecommunications Corp.

The contract was awarded to 
Comtech PST Corp. (www.comtechpst.com) which is a leading independent supplier of high-power, high performance RF microwave amplifiers and control components for use in a broad spectrum of applications including defense, medical, satellite communications systems and instrumentation.

Comtech Telecommunications Corp. is a leading provider of next-generation 911 emergency systems and critical wireless communication technologies to commercial and government customers around the world. Headquartered in 
Melville, New York and with a passion for customer success, 
Comtech designs, produces and markets advanced and secure wireless solutions to customers in more than 100 countries. For more information, please visit www.comtechtel.com.

Certain information in this press release contains statements that are forward-looking in nature and involve certain significant risks and uncertainties. Actual results could differ materially from such forward-looking information. The Company’s 
Securities and Exchange Commission filings identify many such risks and uncertainties. Any forward-looking information in this press release is qualified in its entirety by the risks and uncertainties described in such 
Securities and Exchange Commission filings.

Comtech Investor Relations:
631-962-7005
[email protected]

Source: 
Comtech Telecommunications Corp.

Release – Gray Announces Quarterly Cash Dividend Of $0.08 Per Share


Gray Announces Quarterly Cash Dividend Of $0.08 Per Share

 

ATLANTA, Aug. 05, 2021 (GLOBE NEWSWIRE) — Gray Television, Inc. (“Gray”) (NYSE: GTN) announced today that its Board of Directors has authorized a quarterly cash dividend of $0.08 per share of its common stock and Class A common stock. The dividend is payable on September 30, 2021, to shareholders of record at the close of business on September 15, 2021.

About Gray Television:

Gray Television, headquartered in Atlanta, Georgia, is the largest owner of top-rated local television stations and digital assets in the United States. Upon its anticipated acquisition of the television stations of Meredith Corporation, Gray will become the nation’s second largest television broadcaster, with television stations serving 113 markets that reach approximately 36 percent of US television households. The pro forma portfolio includes 79 markets with the top-rated television station and 101 markets with the first and/or second highest rated television station according to Comscore’s audience measurement data. Gray also owns video program production, marketing, and digital businesses including Raycom Sports, Tupelo Honey, and RTM Studios, the producer of PowerNation programs and content and is the majority owner of Swirl Films.

Forward-Looking Statements:

This press release contains certain forward looking statements that are based largely on Gray’s current expectations and reflect various estimates and assumptions by Gray. These statements are statements other than those of historical fact, and may be identified by words such as “estimates”, “expect,” “anticipate,” “will,” “implied,” “assume” and similar expressions. Forward-looking statements are subject to certain risks, trends and uncertainties that could cause actual results and achievements to differ materially from those expressed in such forward looking statements. Such risks, trends and uncertainties, which in some instances are beyond Gray’s control, include Gray’s ability to complete its pending acquisition of Meredith or other pending transactions on the terms and within the timeframe currently contemplated, any material regulatory or other unexpected requirements in connection therewith, and other future events. Gray is subject to additional risks and uncertainties described in Gray’s quarterly and annual reports filed with the Securities and Exchange Commission from time to time, including in the “Risk Factors,” and management’s discussion and analysis of financial condition and results of operations sections contained therein, which reports are made publicly available via its website, www.gray.tv. Any forward-looking statements in this communication should be evaluated in light of these important risk factors. This press release reflects management’s views as of the date hereof. Except to the extent required by applicable law, Gray undertakes no obligation to update or revise any information contained in this communication beyond the date hereof, whether as a result of new information, future events or otherwise.




Contact Data

Gray Contacts:
www.gray.tv
Jim Ryan, Executive Vice President and Chief Financial Officer, 404-504-9828
Kevin P. Latek, Executive Vice President, Chief Legal and Development Officer, 404-266-8333

Release – Gray Reports Second Quarter Operating Results


Gray Reports Second Quarter Operating Results

 

ATLANTA, Aug. 05, 2021 (GLOBE NEWSWIRE) — Gray Television, Inc. (“Gray,” “we,” “us” or “our”) (NYSE: GTN) today announced financial results for the second quarter ended June 30, 2021. We experienced strong momentum in the first half of 2021 that we believe will continue throughout the remainder of the year. Key financial results were as follows:

  • Revenue of $547 million, an increase of $96 million, or 21%, compared to the second quarter of 2020. The primary components of revenue were: combined local and national broadcast advertising revenue of $279 million and retransmission consent revenue of $242 million. Our retransmission consent revenue in the second quarter was slightly less than we had expected due to the timing of certain adjustments that will positively impact our retransmission consent revenue in the third quarter of 2021.

  • Net income attributable to common stockholders for the second quarter of 2021 was $26 million, or $0.27 per diluted share.

  • Broadcast Cash Flow was $183 million for the second quarter of 2021, increasing $60 million, or 49%, from the second quarter of 2020. Our Adjusted EBITDA for the second quarter of 2021 was $170 million, increasing $62 million, or 57%, compared to the second quarter of 2020.

  • In the second quarter of 2021, our combined local and national broadcast revenue, excluding political advertising revenue (“Total Core Revenue”), increased by $81 million, or 41% compared to the second quarter of 2020. Revenue and Total Core Revenue increased as advertiser demand returned in the improving macroeconomic environment. Gray’s Total Core Revenue in the second quarter of 2021 was nearly the same as the second quarter of 2019, the most recent non-political and pre-pandemic year.

  • As of June 30, 2021, our total leverage ratio, as defined in our senior credit facility, was 3.92 times on a trailing eight-quarter basis after netting our total cash on hand of $785 million and after giving effect to all Transaction Related Expenses (as defined below). As of June 30, 2021, the amount available under our revolving credit facility was $299 million. We are not subject to any maintenance covenants in our credit facilities at this time.

  • On August 2, 2021, we acquired all outstanding shares of Quincy Media, Inc. (“Quincy”) for $925 million in cash (the “Quincy Transaction”). Simultaneously, we completed the divestiture to Allen Media Broadcasting (“Allen”) of certain television stations in the seven markets in which we currently operate, for $380 million in cash, before taxes (the “Allen Transaction”), in order to facilitate regulatory approvals for the Quincy Transaction. We expect that, net of divestitures, the Quincy transaction will be immediately accretive to our free cash flow.

  • On May 3, 2021, we agreed to acquire all outstanding shares of Meredith Corporation (“Meredith”) subject to and immediately after the spinoff of Meredith’s National Media Group to the current Meredith shareholders (the “Meredith Transaction”). The agreement was amended on June 2, 2021 to revise the purchase consideration to $16.99 per share in cash, or $2.825 billion in total enterprise value. At the closing, Gray will acquire Meredith’s 17 television stations in 12 local markets, adding 11 new markets to our operations. To facilitate regulatory approvals for the Meredith Transaction, on July 14, 2021, we agreed to divest our existing television station WJRT (ABC) in the Flint-Saginaw, Michigan market, to Allen for $70 million in cash, before taxes. The Meredith Transaction is subject to approval by Meredith’s shareholders and customary closing conditions and regulatory approvals, including certain consents necessary to effectuate the spin-off of Meredith’s National Media Group immediately prior to closing. We expect to close the Meredith Transaction in the fourth quarter of 2021, and to close the sale of WJRT prior to the Meredith Transaction closing. We expect that, net of divestitures, the Meredith Transaction will be immediately accretive to our Free Cash Flow.

  • On April 7, 2021, we acquired land in the Atlanta suburb of Doraville, Georgia for approximately $80 million. We intend to use this property, in part, for future studio production facilities.

Selected Operating Data (unaudited), dollars in millions:    
   
  Three Months Ended June 30,
          % Change         % Change  
          2021 to         2021 to  
  2021   2020   2020     2019   2019  
Revenue (less agency commissions):                      
Broadcasting $           537   $         449   20 %   $         499   8 %
Production companies 10   2   400 %   9   11 %
Total revenue $           547   $         451   21 %   $         508   8 %
                       
Political advertising revenue $                6   $            21   (71 )%   $              5   20 %
                       
Operating expenses (1):                      
Broadcasting $           354   $         324   9 %   $         314   13 %
Production companies $                9   $              5   80 %   $              9   0 %
Corporate and administrative $              25   $            17   47 %   $            21   19 %
                       
Net income $              39   $            11   255 %   $            44   (11 )%
                       
Non-GAAP cash flow (2):                      
Broadcast Cash Flow $           183   $         123   49 %   $         185   (1 )%
Broadcast Cash Flow Less                      
Cash Corporate Expenses $           161   $         108   49 %   $         166   (3 )%
Free Cash Flow $              34   $            35   (3 )%   $            69   (51 )%
                       
  Six Months Ended June 30,
          % Change         % Change  
          2021 to         2021 to  
  2021   2020   2020     2019   2019  
Revenue (less agency commissions):                      
Broadcasting $        1,067   $         964   11 %   $         980   9 %
Production companies 24   21   14 %   46   (48 )%
Total revenue $        1,091   $         985   11 %   $      1,026   6 %
                       
Political advertising revenue $              15   $            57   (74 )%   $              8   88 %
                       
Operating expenses (1):                      
Broadcasting $           715   $         659   8 %   $         670   7 %
Production companies $              26   $            24   8 %   $            44   (41 )%
Corporate and administrative $              43   $            32   34 %   $            69   (38 )%
                       
Net income $              78   $            64   22 %   $            26   200 %
                       
Non-GAAP cash flow (2):                      
Broadcast Cash Flow $           351   $         304   15 %   $         308   14 %
Broadcast Cash Flow Less                      
Cash Corporate Expenses $           314   $         276   14 %   $         244   29 %
Free Cash Flow $           112   $         120   (7 )%   $            73   53 %
                       
                       

(1) Excludes depreciation, amortization and gain on disposal of assets.
(2) See definition of non-GAAP terms and a reconciliation of the non-GAAP amounts to net income included elsewhere herein.

Results of Operations for the Second Quarter of 2021, dollars in millions:

  Three Months Ended June 30,           
  2021     2020     Amount     Percent  
      Percent         Percent     Increase     Increase  
  Amount    of Total     Amount    of Total      (Decrease)     (Decrease)  
Revenue (less agency commissions):                              
Local (including internet/digital/mobile) $          222   41 %   $          162   36 %   $            60     37 %
National              57   10 %                36   8 %                21     58 %
Political                6   1 %                21   5 %              (15 )   (71 )%
Retransmission consent            242   44 %              220   49 %                22     10 %
Production companies              10   2 %                  2   0 %                  8     400 %
Other              10   2 %                10   2 %                  –     0 %
Total $          547   100 %   $          451   100 %   $            96     21 %
                               
Combined local and national revenue                              
(“Total Core Revenue”) $          279   51 %   $          198   44 %   $            81     41 %
                               


  Three Months Ended June 30,           
  2021     2020     Amount   Percent  
      Percent         Percent     Increase   Increase  
  Amount    of Total     Amount    of Total      (Decrease)   (Decrease)  
                             
Operating expenses (before                            
depreciation, amortization and gain on disposal of assets):                            
Broadcasting:                            
Station expenses $          209   59 %   $          199   62 %   $            10   5 %
Retransmission expense            144   41 %              124   38 %                20   16 %
Transaction Related Expenses                –   0 %                  –   0 %                  –      
Non-cash stock-based compensation                1   0 %                  1   0 %                  –   0 %
Total broadcasting expense $          354   100 %   $          324   100 %   $            30   9 %
                             
Production companies expense $              9         $              5         $              4   80 %
                             
Corporate and administrative:                            
Corporate expenses $            15   60 %   $            15   88 %    $            –   0 %
Transaction Related Expenses                7   28 %                  –   0 %                  7      
Non-cash stock-based compensation                3   12 %                  2   12 %                  1   50 %
Total corporate and                             
  administrative expense $            25   100 %   $            17   100 %   $              8   47 %
                             


Results of Operations for the Six-Month Period Ended June 30, 2021, dollars in millions:

  Six Months Ended June 30,           
  2021     2020     Amount     Percent  
      Percent         Percent     Increase     Increase  
  Amount    of Total     Amount    of Total      (Decrease)     (Decrease)  
Revenue (less agency commissions):                              
Local (including internet/digital/mobile) $          425   39 %   $          361   37 %   $            64     18 %
National            114   10 %                87   9 %                27     31 %
Political              15   1 %                57   6 %              (42 )   (74 )%
Retransmission consent            489   45 %              433   44 %                56     13 %
Production companies              24   2 %                21   2 %                  3     14 %
Other              24   3 %                26   2 %                (2 )   (8 )%
Total $       1,091   100 %   $          985   100 %   $          106     11 %
                               
Total Core Revenue $          539   49 %   $          448   46 %   $            91     20 %
                               

 

  Six Months Ended June 30,           
  2021     2020     Amount     Percent  
      Percent         Percent     Increase     Increase  
  Amount    of Total     Amount    of Total      (Decrease)     (Decrease)  
                               
Operating expenses (before                              
depreciation, amortization and gain on disposal of assets):                              
Broadcasting:                              
Station expenses $          425   60 %   $          410   62 %   $            15     4 %
Retransmission expense            289   40 %              246   37 %                43     17 %
Transaction Related Expenses                –   0 %                  –   0 %                  –        
Non-cash stock-based compensation                1   0 %                  3   1 %                (2 )   (67 )%
Total broadcasting expense $          715   100 %   $          659   100 %   $            56     8 %
                               
Production companies expense $            26         $            24         $              2     8 %
                               
Corporate and administrative:                              
Corporate expenses $            29   67 %   $            28   88 %   $              1     4 %
Transaction Related Expenses                8   19 %                  –   0 %                  8        
Non-cash stock-based compensation                6   14 %                  4   12 %                  2     50 %
Total corporate and                               
administrative expense $            43   100 %   $            32   100 %   $            11     34 %
                               

Transaction Related Expenses:

From time to time, we have incurred incremental expenses (“Transaction Related Expenses”) that were specific to acquisitions, divestitures and financing activities, including but not limited to legal and professional fees, severance and incentive compensation and contract termination fees. In addition, we have recorded certain non-cash stock-based compensation expenses. These expenses are summarized as follows, in millions:

               
  Three Months Ended   Six Months Ended
  June 30,   June 30,
  2021   2020   2021   2020
Transaction Related Expenses:              
Broadcasting $   $   $   $
Corporate and administrative 7     8  
Miscellaneous expense, net 7     7  
Total Transaction Related Expenses $ 14   $   $ 15   $
               
Total non-cash stock-based compensation $ 4   $ 3   $ 7   $ 7
               
               

Taxes:

During the 2021 and 2020 six-month periods, we made aggregate federal and state income tax payments of approximately $38 million and $1 million, respectively. During the remainder of 2021, we anticipate making income tax payments (excluding pending refunds) of approximately $12 million. We have approximately $204 million of federal operating loss carryforwards, which expire during the years 2023 through 2037. We expect to have federal taxable income in the carryforward periods. As a result, we believe that these federal operating loss carryforwards will be fully utilized. Additionally, we have an aggregate of approximately $567 million of various state operating loss carryforwards, of which we expect that approximately half will be utilized.

Other Financial Data:

  As of
 
  June 30,     December 31,  
  2021     2020  
  (in millions)
           
Cash $               785     $                 773  
Long-term debt $             3,979     $              3,974  
Series A Perpetual Preferred Stock $               650     $                 650  
Borrowing availability under Revolving Credit Facility $               299     $                 200  
           
  Six Months Ended June 30,
  2021     2020  
  (in millions)
           
Net cash provided by operating activities $               238     $                 307  
Net cash used in investing activities                (177 )                     (59 )
Net cash used in financing activities                  (49 )                     (81 )
Net increase in cash $                 12     $                 167  
           

Detailed Table of Operating Results:

Gray Television, Inc.
Selected Operating Data (Unaudited)
(in millions, except for per share data)
    
  Three Months Ended
  Six Months Ended
  June 30,
  June 30,
  2021     2020     2021     2020  
                       
Revenue (less agency commissions):                      
Broadcasting $          537     $         449     $      1,067     $         964  
Production companies              10                  2                24                21  
Total revenue (less agency commissions)            547               451            1,091               985  
Operating expenses before depreciation, amortization                      
and gain on disposal of assets, net:                      
Broadcasting            354               324               715               659  
Production companies               9                  5                26                24  
Corporate and administrative              25                17                43                32  
Depreciation              25                21                50                42  
Amortization of intangible assets              27                26                53                52  
Gain on disposal of assets, net              (1 )               (7 )               (5 )             (13 )
Operating expenses            439               386               882               796  
Operating income            108                65               209               189  
Other expense:                      
Miscellaneous expense, net              (7 )               (2 )               (6 )               (3 )
Interest expense            (47 )             (46 )             (95 )             (98 )
Income before income taxes              54                17               108                88  
Income tax expense              15                  6                30                24  
Net income              39                11                78                64  
Preferred stock dividends              13                13                26                26  
Net income (loss) attributable to common stockholders $            26     $           (2 )   $           52     $           38  
                       
Basic per share information:                      
Net income (loss) attributable to common stockholders $         0.27     $      (0.02 )   $        0.55     $        0.39  
Weighted-average shares outstanding              95                97                94                98  
                       
Diluted per share information:                      
Net income (loss) attributable to common stockholders $         0.27     $      (0.02 )   $        0.55     $        0.39  
Weighted-average shares outstanding              95                97                95                98  
                       

Guidance for the Three-Months Ending September 30, 2021:

Before the impact of the Quincy Transaction (and related divestures under the Allen Transaction), our Local, National, and together, our Total Core Revenue are anticipated to exceed the third quarter of 2019, the most recent non-political and pre-pandemic year, by low single digit percentage increases.

Based on our current forecasts for the third quarter of 2021, we anticipate changes from the third quarter of 2020 (excluding the Quincy Transaction, discussed below), as outlined below:

• Revenue, less agency commissions:

  • Local revenue will increase by 18% to 20% to approximately $222 to $225 million.
  • National revenue will increase by 14% to 16% to approximately $56 to $57 million.
    • Total Core Revenue will increase by 17% to 19% to approximately $278 to $282 million.
  • Political revenue will decrease by 95% to 96% to approximately $5 to $6 million.
  • Retransmission consent revenue will increase by 17% to 18% to approximately $254 to $256 million.
  • Total broadcasting revenue will decrease by 6% to 7% to approximately $549 to $557 million.
  • Production company revenue will increase to approximately $18 to $19 million.

• Operating expenses (before depreciation, amortization and (gain) loss on disposal of assets, net):

  • Broadcasting expenses will increase by 14% to 15%, to approximately $373 to $375 million. This increase primarily reflects an increase in retransmission expense by approximately $21 million. This increase also includes Transaction Related Expenses within a range of $2 to $3 million.
  • Production company expenses will increase to approximately $12 to $13 million.
  • Corporate and administrative expenses will be approximately $27 to $30 million. This increase primarily reflects an increase in Transaction Related Expenses within a range of $6 to $8 million.

On August 2, 2021, we completed the Quincy Transaction (and related divestitures under the Allen Transaction). We currently expect that the addition of Quincy will have the following incremental effects on our broadcasting revenue and broadcasting operating expenses (before depreciation, amortization and (gain) loss on disposal of assets, net), as outlined below:

• Third quarter of 2021:

  • Broadcasting revenue, less agency commissions will increase by approximately $22 to $24 million.
  • Broadcasting operating expenses expenses (before depreciation, amortization and (gain) loss on disposal of assets, net) will increase by approximately $14 to $15 million.
    • Broadcasting revenue, less broadcasting operating expenses expenses (before depreciation, amortization and (gain) loss on disposal of assets, net) will increase by approximately $8 to $9 million.

• Fourth quarter of 2021:

  • Broadcasting revenue, less agency commissions will increase by approximately $32 to $35 million.
  • Broadcasting operating expenses (before depreciation, amortization and (gain) loss on disposal of assets, net) will increase by approximately $22 to $24 million.
    • Broadcasting revenue, less broadcasting operating expenses (before depreciation, amortization and (gain) loss on disposal of assets, net) will increase by approximately $10 to $11 million.

Our Corporate expenses (before depreciation, amortization and (gain) loss on disposal of assets, net) in the third and fourth quarters of 2021 are not currently expected to be materially impacted by the acquisition of Quincy other than anticipated Transaction Related Expenses and related realization of synergies.

The Company

Gray Television, headquartered in Atlanta, Georgia, is the largest owner of top-rated local television stations and digital assets in the United States. Upon its anticipated acquisition of the television stations of Meredith Corporation, Gray will become the nation’s second largest television broadcaster, with television stations serving 113 markets that reach approximately 36 percent of US television households. The pro forma portfolio includes 79 markets with the top-rated television station and 101 markets with the first and/or second highest rated television station according to Comscore’s audience measurement data. Gray also owns video program production, marketing, and digital businesses including Raycom Sports, Tupelo Honey, and RTM Studios, the producer of PowerNation programs and content and is the majority owner of Swirl Films.

Cautionary Statements for Purposes of the “Safe Harbor” Provisions of the Private Securities Litigation Reform Act

This press release contains statements that constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and the federal securities laws. These “forward-looking statements” are not statements of historical facts, and may include, among other things, statements regarding our estimates, expectations, intentions, projections, and beliefs of operating results for future periods, macroeconomic trends, the impact of COVID-19 on our future operating results, future income tax payments, pending transactions and other future events. Actual results are subject to a number of risks and uncertainties and may differ materially from the current expectations and beliefs discussed in this press release. All information set forth in this release is as of the date hereof. We do not intend, and undertake no duty, to update this information to reflect future events or circumstances. As such, caution should be taken to not place undue reliance on forward-looking statements. Information about certain potential factors that could affect our business and financial results and cause actual results to differ materially from those expressed or implied in any forward-looking statements are included under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our Annual Report on Form 10-K for the year ended December 31, 2020, and may be contained in reports subsequently filed with the U.S. Securities and Exchange Commission and available at www.sec.gov.

Conference Call Information

We will host a conference call to discuss our second quarter operating results on August 5, 2021. The call will begin at 10:00 AM Eastern Time. The live dial-in number is 1(855) 493-3489 and the confirmation code is 1176873. The call will be webcast live and available for replay at www.gray.tv. The taped replay of the conference call will be available at 1(855) 859-2056 and the confirmation code is 1176873, until September 5, 2021.

Gray Contacts

Web site: www.gray.tv 

Hilton H. Howell, Jr., Executive Chairman and Chief Executive Officer, (404) 266-5513

Pat LaPlatney, President and Co-Chief Executive Officer, (334) 206-1400

Jim Ryan, Executive Vice President and Chief Financial Officer, (404) 504-9828

Kevin P. Latek, Executive Vice President, Chief Legal and Development Officer, (404) 266-8333

Effects of Acquisitions and Divestitures on Our Results of Operations and Non-GAAP Terms

From time to time, Gray supplements its financial results prepared in accordance with GAAP by disclosing the non-GAAP financial measures Broadcast Cash Flow, Broadcast Cash Flow Less Cash Corporate Expenses, Operating Cash Flow as defined in the Senior Credit Agreement, Free Cash Flow, Adjusted EBITDA and Total Leverage Ratio, Net of All Cash. These non-GAAP amounts are used by us to approximate amounts used to calculate key financial performance covenants contained in our debt agreements and are used with our GAAP data to evaluate our results and liquidity.

We define Broadcast Cash Flow as net income or loss plus loss on early extinguishment of debt, non-cash corporate and administrative expenses, non-cash stock-based compensation, depreciation and amortization (including amortization of intangible assets and program broadcast rights), any loss on disposal of assets, any miscellaneous expense, interest expense, any income tax expense, non-cash 401(k) expense, Broadcast Transactions Related Expenses and broadcast other adjustments less any gain on disposal of assets, any miscellaneous income, any income tax benefits and payments for program broadcast rights.

We define Broadcast Cash Flow Less Cash Corporate Expenses as net income or loss plus loss on early extinguishment of debt, non-cash stock-based compensation, depreciation and amortization (including amortization of intangible assets and program broadcast rights), any loss on disposal of assets, any miscellaneous expense, interest expense, any income tax expense, non-cash 401(k) expense, Transaction Related Expenses and other adjustments less any gain on disposal of assets, any miscellaneous income, any income tax benefits and payments for program broadcast rights.

We define Operating Cash Flow as defined in our Senior Credit Agreement as net income or loss plus loss on early extinguishment of debt, non-cash stock-based compensation, depreciation and amortization (including amortization of intangible assets and program broadcast rights), any loss on disposal of assets, any miscellaneous expense, interest expense, any income tax expense, non-cash 401(k) expense, Transaction Related Expenses, other adjustments, certain pension expenses, synergies and other adjustments less any gain on disposal of assets, any miscellaneous income, any income tax benefits, payments for program broadcast rights, pension income and contributions to pension plans.

Operating Cash Flow as defined in our Senior Credit Agreement gives effect to the revenue and broadcast expenses of all completed acquisitions and divestitures as if they had been acquired or divested, respectively, on June 30, 2019. It also gives effect to certain operating synergies expected from the acquisitions and related financings and adds back professional fees incurred in completing the acquisitions. Certain of the financial information related to the acquisitions has been derived from, and adjusted based on, unaudited, un-reviewed financial information prepared by other entities, which Gray cannot independently verify. We cannot assure you that such financial information would not be materially different if such information were audited or reviewed and no assurances can be provided as to the accuracy of such information, or that our actual results would not differ materially from this financial information if the acquisitions had been completed on the stated date. In addition, the presentation of Operating Cash Flow as defined in the Senior Credit Agreement and the adjustments to such information, including expected synergies resulting from such transactions, may not comply with GAAP or the requirements for pro forma financial information under Regulation S-X under the Securities Act of 1933.

We define Free Cash Flow as net income or loss plus loss on early extinguishment of debt, non-cash stock-based compensation, depreciation and amortization (including amortization of intangible assets and program broadcast rights), any loss on disposal of assets, any miscellaneous expense, any income tax expense, non-cash 401(k) expense, Transactions Related Expenses, broadcast other adjustments, certain pension expenses, synergies, other adjustments and amortization of deferred financing costs less any gain on disposal of assets, any miscellaneous income, any income tax benefits, payments for program broadcast rights, pension income, contributions to pension plans, preferred dividends, purchase of property and equipment (net of reimbursements) and income taxes paid (net of any refunds received).

We define Adjusted EBITDA as net income or loss, plus loss on early extinguishment of debt, non-cash stock-based compensation, depreciation and amortization of intangible assets, any loss on disposal of assets, any miscellaneous expense, interest expense, any income tax expense, non-cash 401(k) expense, Transaction Related Expenses less any gain on disposal of assets, any miscellaneous income and any income tax benefits.

Our Total Leverage Ratio, Net of All Cash is determined by dividing our Adjusted Total Indebtedness, Net of All Cash, by our Operating Cash Flow as defined in our Senior Credit Agreement, divided by two. Our Adjusted Total Indebtedness, Net of All Cash, represents the total outstanding principal of our long-term debt, plus certain other obligations as defined in our Senior Credit Agreement, less all cash (excluding restricted cash). Our Operating Cash Flow, as defined in our Senior Credit Agreement, divided by two, represents our average annual Operating Cash Flow as defined in our Senior Credit Agreement for the preceding eight quarters.

We define Transaction Related Expenses as incremental expenses incurred specific to acquisitions and divestitures, including, but not limited to legal and professional fees, severance and incentive compensation, and contract termination fees. We present certain line-items from our selected operating data, net of Transaction Related Expenses, in order to present a more meaningful comparison between periods of our operating expenses and our results of operations.

These non-GAAP terms are not defined in GAAP and our definitions may differ from, and therefore may not be comparable to, similarly titled measures used by other companies, thereby limiting their usefulness. Such terms are used by management in addition to, and in conjunction with, results presented in accordance with GAAP and should be considered as supplements to, and not as substitutes for, net income and cash flows reported in accordance with GAAP.

Reconciliation of Non-GAAP Terms, in millions:

  Three Months Ended June 30,     
  2021     2020     2019  
                 
Net income $             39     $             11     $           44  
Adjustments to reconcile from net income to                 
Free Cash Flow:                
Depreciation               25                   21                20  
Amortization of intangible assets               27                   26                28  
Non-cash stock-based compensation                 3                     3                  2  
Gain on disposal of assets, net               (1 )                 (7 )               (3 )
Miscellaneous expense (income), net                 7                     2                 (1 )
Interest expense               47                   46                58  
Income tax expense               15                     6                18  
Amortization of program broadcast rights                 8                   10                10  
Payments for program broadcast rights               (9 )                (10 )             (10 )
Corporate and administrative expenses before                 
depreciation, amortization of intangible assets and                 
non-cash stock-based compensation                22                   15                19  
Broadcast Cash Flow             183                 123               185  
Corporate and administrative expenses before                 
depreciation, amortization of intangible assets and                
non-cash stock-based compensation              (22 )                (15 )             (19 )
Broadcast Cash Flow Less Cash Corporate Expenses             161                 108               166  
Interest expense              (47 )                (46 )             (58 )
Amortization of deferred financing costs                 3                     3                  3  
Preferred stock dividends              (13 )                (13 )             (13 )
Common stock dividends               (7 )                   –                   –  
Purchases of property and equipment (1)              (28 )                (24 )             (26 )
Reimbursements of property and equipment purchases                 3                     8                  5  
Income taxes paid, net of refunds              (38 )                 (1 )               (8 )
Free Cash Flow $             34     $             35     $           69  
                 

(1) Excludes approximately $80 million related to the purchase of land in Doraville, Georgia.

Reconciliation of Non-GAAP Terms, in millions:

  Six Months Ended June 30,     
  2021     2020     2019  
                 
Net income $             78     $           64     $               26  
Adjustments to reconcile from net income to                 
Free Cash Flow:                
Depreciation               50                 42                     40  
Amortization of intangible assets               53                 52                     57  
Non-cash stock-based compensation                 7                   7                       5  
Non-cash 401(k) expense                 1                   –                       –  
Gain on disposal of assets, net               (5 )             (13 )                  (13 )
Miscellaneous expense (income), net                 6                   3                     (4 )
Interest expense               95                 98                   116  
Income tax expense               30                 24                     21  
Amortization of program broadcast rights               17                 19                     20  
Payments for program broadcast rights              (18 )             (20 )                  (24 )
Corporate and administrative expenses before                
depreciation, amortization of intangible assets and                 
non-cash stock-based compensation               37                 28                     64  
Broadcast Cash Flow             351               304                   308  
Corporate and administrative expenses before                
depreciation, amortization of intangible assets and                
non-cash stock-based compensation              (37 )             (28 )                  (64 )
Broadcast Cash Flow Less Cash Corporate Expenses             314               276                   244  
Interest expense              (95 )             (98 )                (116 )
Amortization of deferred financing costs                 6                   6                       6  
Preferred stock dividends              (26 )             (26 )                  (26 )
Common stock dividends              (15 )                 –                       –  
Purchases of property and equipment (1)              (41 )             (51 )                  (44 )
Reimbursements of property and equipment purchases                 7                 14                     17  
Income taxes paid, net of refunds              (38 )               (1 )                   (8 )
Free Cash Flow $           112     $         120     $               73  
                 
                 

(1) Excludes approximately $80 million related to the purchase of land in Doraville, Georgia.

Reconciliation of Net Income to Adjusted EBITDA and the Effect of Transaction Related Expenses and Certain Non-cash Expenses, in millions except for per share information:

                       
  Three Months Ended
  Six Months Ended
  June 30,
  June 30,
  2021     2020     2021     2020  
                       
Net income $            39     $           11     $           78     $           64  
Adjustments to reconcile from net income to                       
Adjusted EBITDA:                      
Depreciation              25                21                50                42  
Amortization of intangible assets              27                26                53                52  
Non-cash stock-based compensation               4                  3                  7                  7  
Gain on disposal of assets, net              (1 )               (7 )               (5 )             (13 )
Miscellaneous expense, net                7                  2                  6                  3  
Interest expense              47                46                95                98  
Income tax expense              15                  6                30                24  
Total            163               108               314               277  
Add: Transaction Related Expenses (1)               7                   –                  8                   –  
Adjusted EBITDA $          170     $         108     $         322     $         277  
                       
Net income (loss) attributable to common stockholders $            26     $           (2 )   $           52     $           38  
Add: Transaction Related Expenses and non-cash                       
stock-based compensation              18                  3                22                  7  
Less: Income tax expense related to Transaction Related                       
Expenses and non-cash stock-based compensation              (5 )               (1 )               (6 )               (2 )
Net income attributable to common stockholders – excluding Transaction Related Expenses and non-cash stock-based compensation $            39      $     $           68     $           43  
Net income attributable to common stockholders common per share, diluted – excluding Transaction Related Expenses and non-cash stock-based compensation $         0.41      $     $        0.72     $        0.44  
Diluted weighted-average common shares outstanding              95                97                95                98  
                       

(1) Excludes $7 million of Transaction Related Expenses included in miscellaneous expense, net for the three and six-month periods ended June 30, 2021, respectively.

Reconciliation of Total Leverage Ratio, Net of All Cash, dollars in millions:

     
     
  Eight Quarters   
  Ended  
  June 30, 2021  
     
Net income $                        642  
Adjustments to reconcile from net income to Operating Cash Flow as    
  defined in our Senior Credit Agreement:    
Depreciation                         186  
Amortization of intangible assets                         216  
Non-cash stock-based compensation                           33  
Gain on disposal of assets, net                          (74 )
Interest expense                         397  
Loss on early extinguishment of debt                           12  
Income tax expense                         218  
Amortization of program broadcast rights                           74  
Common stock contributed to 401(k) plan                            12  
Payments for program broadcast rights                          (80 )
Pension benefit                            (2 )
Contributions to pension plans                            (6 )
Adjustments for unrestricted subsidiaries                             1  
Adjustments for stations acquired or divested, financings and expected synergies during the eight quarter period                             1  
Transaction Related Expenses                           26  
Operating Cash Flow as defined in our Senior Credit Agreement $                     1,656  
Operating Cash Flow as defined in our Senior Credit Agreement, divided by two $                 828  
     
  June 30, 2021  
Adjusted Total Indebtedness:    
Total outstanding principal $                 4,035  
Letters of credit outstanding                             1  
Cash                        (785 )
Adjusted Total Indebtedness, Net of All Cash $                     3,251  
     
Total Leverage Ratio, Net of All Cash 3.92  
     

The GEO Group Inc. (GEO) – A Second Quarter Beat

Thursday, August 05, 2021

The GEO Group, Inc. (GEO)
A Second Quarter Beat

With over 94,000 beds owned, leased or managed across its business lines and serving over 260,000 people daily, GEO is a leading provider of mission critical real estate to its governmental partners. The Company is the first fully integrated equity REIT specializing in the design, financing, development, and operation of secure facilities, processing centers, and community reentry centers in the U.S., Australia, South Africa, and the U.K.

Joe Gomes, Senior Research Analyst, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    2Q21 Results. The GEO Group reported better-than-expected second quarter 2021 results. Total revenue for the quarter was $565.4 million compared to guidance of $558-$563 million and consensus of $561 million. We were at $563 million. GEO reported net income of $42 million, or $0.29 per diluted share, compared to guidance of $35-$38 million. Consensus was $0.28 and we were at $0.30. Adjusted earnings was $50.8 million or $0.42 per share.

    Favorable Cost Trends.  As with the first quarter, the earnings beat was driven by favorable cost trends, especially in the Secure Services business. Operating expenses as a percentage of revenue dropped to 71.6% from 74.3% in the first quarter. G&A as a percent of revenue rose to 9.7% sequentially from 8.41% due to $7.5 million of one-time restructuring charges. AFFO in the second quarter was $0.70 …



This Company Sponsored Research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision. 

Salem Media (SALM) – Building A Solid Foundation for 2022

Thursday, August 05, 2021

Salem Media (SALM)
Building A Solid Foundation for 2022

Salem Media Group is America’s leading radio broadcaster, Internet content provider, and magazine and book publisher targeting audiences interested in Christian and family-themed content and conservative values. In addition to its radio properties, Salem owns Salem Radio Network, which syndicates talk, news and music programming to approximately 2700 affiliates; Salem Radio Representatives, a national radio advertising sales force; Salem Web Network, a leading Internet provider of Christian content and online streaming; and Salem Publishing, a leading publisher of Christian themed magazines. Salem owns and operates 115 radio stations, with 73 stations in the nation’s top 25 top markets – and 25 in the top 10. Each of our radio properties has a full portfolio of broadcast and digital marketing opportunities.

Michael Kupinski, Director of Research, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    Q2 exceeds expectations. Total revenues of $63.8 million beat our forecast of $60.2 million, with a remarkable upside in the Publishing segment up 68.3% YoY. Adjusted EBITDA was $8.7 million compared to our $7.1 million estimate.

    Underlying strength in its Q3 outlook.  Management guided Q3 revenues to be up 2% to 4%, which is better than our 1.1% decline. Importantly, the company had an extraordinary Q3 2020 given $3.5 million in Political advertising and strong results in SalemNOW from a popular film, Uncle Tom. Excluding the extraordinary year earlier revenues, revenue growth would be a strong 9% to 11%. In spite of higher …



This Company Sponsored Research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision. 

Grindrod Shipping (GRIN) – Webcast With CEO Reinforces Positive Stance

Thursday, August 05, 2021

Grindrod Shipping (GRIN)
Webcast With CEO Reinforces Positive Stance

Grindrod Shipping, originated in South Africa with roots dating back to 1910. The company is based in Singapore, with offices around the world including, London, Durban, Cape Town, Tokyo and Rotterdam. Its primary listing is on Nasdaq and secondary listing on the JSE.

Grindrod Shipping owns and operates a diversified fleet of owned, long-term chartered and joint-venture dry-bulk and liquid-bulk vessels across the globe.

Poe Fratt, Senior Research Analyst, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    Capital Link sponsored web cast reinforced our positive stance on GRIN and the dry bulk market. In yesterday’s presentation, CEO Martyn Wade stated again that dry market fundamentals are staying better than expected and shippers remain focused on “just in case” instead of “just in time”. Supply/demand fundamentals remain favorable and TCE rate performance was solid in 1H2021. 2H2021 is off to a good start and the dry bulk market remains firm. Demand has rebounded on the back of global stimulus packages and solid secular minor bulk trends.

    IVS Bulk joint venture interest of 31.1% acquisition for $46.3 million was very attractive move.  The move effectively expands the fleet by ~3.7 vessels and eliminates the last jv interest. Pricing based on May 13th appraisal and April 30th financials, and interim improvement captured by GRIN. Combo of IVS Bulk cash, a new credit line of $23 million to redeem IVS Bulk preferred and GRIN cash after …



This Company Sponsored Research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision. 

Genco Shipping Trading Limited (GNK) – In Line Quarter and New Acquisitions Have Positive Impact

Thursday, August 05, 2021

Genco Shipping & Trading Limited (GNK)
In Line Quarter and New Acquisitions Have Positive Impact

Genco Shipping & Trading Limited, incorporated on September 27, 2004, transports iron ore, coal, grain, steel products and other drybulk cargoes along shipping routes through the ownership and operation of drybulk carrier vessels. The Company is engaged in the ocean transportation of drybulk cargoes around the world through the ownership and operation of drybulk carrier vessels. As of December 31, 2016, its fleet consisted of 61 drybulk carriers, including 13 Capesize, six Panamax, four Ultramax, 21 Supramax, two Handymax and 15 Handysize drybulk carriers, with an aggregate carrying capacity of approximately 4,735,000 deadweight tons (dwt). Of the vessels in its fleet, 15 are on spot market-related time charters, and 27 are on fixed-rate time charter contracts. As of December 31, 2016, additionally, 19 of the vessels in its fleet were operating in vessel pools.

Poe Fratt, Senior Research Analyst, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    2Q2021 EBITDA of $50.6 million and TCE rates of $21.1k/day in line with estimates. Call with management today at 8:30am EST and number is 323-289-6581. Three new Ultra acquisitions and another Supra sale were announced. Also, a new $450 million credit facility (term loan of $150 million and revolver of $300 million) has been lined up. We expect the call will highlight solid 3Q2021 forward cover and good progress on shifting toward the new capital allocation strategy that includes paying variable dividends in 1Q2022.

    Increasing 2021 EBITDA estimate to $203 million based on TCE rates of $20.7k/day from $200 million and TCE rates of $20.2k/day.  3Q2021 forward cover is high with Capes 66% booked at $31.3k/day and Ultras/Supras 75% booked at $25.3k/day. Three new time charters signed, but visibility is limited beyond one quarter out …



This research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision. 

enCore Energy Corp. (ENCUF)(EU:CA) – enCore Signs Uranium Sales Agreement

Thursday, August 05, 2021

enCore Energy Corp. (ENCUF)(EU:CA)
enCore Signs Uranium Sales Agreement

enCore Energy Corp together with its subsidiary, is engaged in the acquisition and exploration of resource properties. The company holds the Marquez project in New Mexico as well as the dominant land position in Arizona with additional other properties in Utah and Wyoming. The firm also owns or has access to North American and global uranium data including the Union Carbide, US Smelting and Refining, UV Industries, and Rancher’s Exploration databases in addition to a collection of geophysical data for the high-grade Northern Arizona Breccia Pipe District.

Michael Heim, Senior Research Analyst, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    enCore Energy executed a 5-year sales agreement with UG USA, Inc. The agreement covers 2 million pounds of U3O8, or 400,000 lbs annually. On July 30, enCore announced commencement of refurbishment and upgrade of the Rosita processing plant in southern Texas for completion in 2022-2Q. On April 6, it announced the acquisition of 200,000 lbs. of U3O8. We expect enCore to fulfill its sales agreement with production at the Rosita plant and through the sale of inventory.

    The agreement represents about half of Rosita’s production capacity.  The Rosita plant has the capacity and licensing to process 800,000 lbs. of uranium per year, perhaps more if the plant is expanded during renovation. As such, the agreement covers about half of the plant’s capacity. The area surrounding Rosita has more than 600,000 lbs. of proven uranium, an amount that will expand with recent …



This Company Sponsored Research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision. 

DLH Holdings Corp. (DLHC) – In-line Fiscal Third Quarter

Thursday, August 05, 2021

DLH Holdings Corp. (DLHC)
In-line Fiscal Third Quarter

DLH Holdings Corp is a provider of technology-enabled business process outsourcing and program management solutions in the United States. The company offers services to several government agencies which include the Department of veteran affairs, Department of health and human services, Department of Defense and other government agencies. It operates primarily through prime contracts and also derives its revenue from agencies of the federal government, primarily as a prime contractor but also as a subcontractor to other Federal prime contractors.

Joe Gomes, Senior Research Analyst, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    3QFY21 Results. Revenue totaled $61.6 million, up from $51.4 million in 3Q20. Irving Burton contributed $7.3 million to revenue, while organic revenue grew as work increased across other DLH programs. Earnings were $2.9 million, or $0.21 per diluted share, compared to $2.1 million, or $0.16 per diluted share last year. We had projected revenue of $62 million and EPS of $0.20.

    Backlog.  Quarter-end backlog was $566.2 million, down from $688.4 million as of September 30, 2020. Funded backlog was $76.4 million. Given the expansion of its capabilities, we expect DLH to be aggressive on bidding for a wider range of opportunities than historically. We view this positively …



This Company Sponsored Research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision.