Entravision Communications Corporation (NYSE: EVC), a leading
global advertising solutions, media and technology company, today
announced financial results for the three- and six-month periods
ended June 30, 2023.
Second Quarter 2023 Highlights
- Record quarterly advertising revenue
- Net revenue up 23% over the prior-year quarter
- Net loss attributable to common stockholders of $2.0 million
compared to net income attributable to common stockholders of $8.5
million in the prior-year quarter
- Consolidated EBITDA down 37% compared to the prior-year
quarter
- Operating cash flow up 7% over the prior-year quarter
- Free cash flow down 89% compared to the prior-year quarter
- Quarterly cash dividend of $0.05 per share
“We delivered another strong quarter at Entravision with record
quarterly revenue of $273.4 million, increasing 23%
year-over-year,” said Chris Young, Chief Financial Officer. “While
elevated operating expenses led to a decline in adjusted EBITDA, we
remain focused on managing expenses and leveraging our strong
balance sheet to ensure we are well-positioned to grow in the
current macroeconomic environment. We were also excited to welcome
Michael Christenson as our new CEO at the beginning of July. We
look forward to continuing to drive growth under his
leadership."
Quarterly Cash Dividend
The Company announced today that its Board of Directors approved
a quarterly cash dividend to shareholders of $0.05 per share on the
Company's Class A and Class U common stock, in an aggregate amount
of $4.4 million. The quarterly dividend will be payable on
September 29, 2023 to shareholders of record as of the close of
business on September 15, 2023, and the common stock will trade
ex-dividend on September 14, 2023. 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 (In
thousands, except share and per share data)
Three-Month Period
Six-Month Period
Ended June 30,
Ended June 30,
2023
2022
% Change
2023
2022
% Change
Net revenue
$
273,381
$
221,695
23
%
$
512,387
$
418,867
22
%
Cost of revenue - digital (1)
195,836
144,965
35
%
363,592
274,856
32
%
Operating expenses (2)
56,630
47,371
20
%
109,260
91,233
20
%
Corporate expenses (3)
12,042
8,520
41
%
22,544
17,244
31
%
Foreign currency (gain) loss
697
993
(30
)%
(259
)
146
*
Consolidated EBITDA (4)
14,213
22,481
(37
)%
27,235
40,594
(33
)%
Free cash flow (5)
$
1,558
$
14,256
(89
)%
$
5,466
$
28,583
(81
)%
Net income (loss)
$
(2,001
)
$
8,467
*
$
(302
)
$
10,354
*
Net (income) loss attributable to
redeemable noncontrolling interest
$
12
$
-
*
$
12
$
-
*
Net (income) loss attributable to
noncontrolling interest
$
-
$
-
*
$
342
$
-
*
Net income (loss) attributable to common
stockholders
$
(1,989
)
$
8,467
*
$
52
$
10,354
(99
)%
Net income (loss) per share attributable
to common stockholders, basic and diluted
$
(0.02
)
$
0.10
*
$
0.00
$
0.12
(100
)%
Weighted average common shares
outstanding, basic
87,787,772
84,959,130
87,706,282
85,735,916
Weighted average common shares
outstanding, diluted
87,787,772
86,985,817
89,807,095
87,803,178
(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 include direct
operating and selling, general and administrative expenses.
Included in operating expenses are $2.7 million and $0.9 million of
non-cash stock-based compensation for the three-month periods ended
June 30, 2023 and 2022, respectively, and $4.6 million and $1.9
million of non-cash stock-based compensation for the six-month
periods ended June 30, 2023 and 2022, respectively.
(3)
Corporate expenses include $3.2
million and $1.7 million of non-cash stock-based compensation for
the three-month periods ended June 30, 2023 and 2022, respectively,
and $5.4 million and $3.3 million of non-cash stock-based
compensation for the six-month periods ended June 30, 2023 and
2022, respectively.
(4)
Consolidated 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 EBITDA because
that measure is defined in our 2017 Credit Agreement and 2023
Credit Agreement, 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 EBITDA less cash paid for income taxes, net interest
expense, capital expenditures (less amounts reimbursed by landlord)
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 (In
thousands)
Three-Month Period
Ended June 30,
2023
2022
% Change
Net revenue
$
273,381
$
221,695
23
%
Cost of revenue - digital (1)
195,836
144,965
35
%
Operating expenses (1)
56,630
47,371
20
%
Corporate expenses (1)
12,042
8,520
41
%
Depreciation and amortization
6,509
6,263
4
%
Change in fair value of contingent
consideration
1,123
976
15
%
Foreign currency (gain) loss
697
993
(30
)%
Other operating (gain) loss
—
(834
)
(100
)%
Operating income (loss)
544
13,441
(96
)%
Interest expense, net
(3,269
)
(1,612
)
103
%
Dividend income
14
11
27
%
Realized gain (loss) on marketable
securities
(29
)
—
*
Income (loss) before income taxes
(2,740
)
11,840
*
Income tax benefit (expense)
739
(3,373
)
*
Net income (loss)
(2,001
)
8,467
*
Net (income) loss attributable to
redeemable noncontrolling interest
12
—
*
Net income (loss) attributable to common
stockholders
$
(1,989
)
$
8,467
*
(1)
Cost of revenue, operating
expenses and corporate expenses are defined on page 2.
Net revenue in the second quarter of 2023 totaled $273.4
million, up 23% from $221.7 million in the prior-year period. Of
the overall increase, $55.5 million was attributable to our digital
segment and was primarily due to advertising revenue growth from
our digital commercial partnerships business, and due to various
acquisitions, which did not contribute to our financial results in
our digital segment in the comparable period. The overall increase
was partially offset by a decrease of $2.5 million attributable to
our television segment, primarily due to decreases in political
advertising revenue and national advertising revenue, partially
offset by increases in local advertising revenue, spectrum usage
rights revenue and retransmission consent revenue. In addition, the
overall increase was partially offset by a decrease of $1.4 million
attributable to our audio segment, primarily due to a decrease in
political advertising revenue, and decreases in local and national
advertising revenue.
Cost of revenue in the second quarter of 2023 totaled $195.8
million, up 35% from $145.0 million in the prior-year period. The
increase was primarily due to increased cost of revenue related to
advertising revenue growth from our digital commercial partnerships
business, and due to various acquisitions, which did not contribute
to our financial results in our digital segment in the comparable
period.
Operating expenses in the second quarter of 2023 totaled $56.6
million, up 20% from $47.4 million in the prior-year period. Of the
overall increase, $7.8 million was attributable to our digital
segment and was primarily due to an increase in non-cash
stock-based compensation, which is mainly a result of the timing of
the 2023 annual restricted stock unit ("RSU") grant to certain
employees, which was made in February 2023 compared to the 2022
annual grant, which was made in December 2022, and due to an
increase in expenses associated with the increase in digital
advertising revenue, an increase in salary expense, and due to
various acquisitions, which did not contribute to our financial
results in our digital segment in the comparable period.
Additionally, of the overall increase in operating expenses, $0.1
million was attributable to our television segment primarily due to
an increase in non-cash stock-based compensation, which is mainly a
result of the 2023 annual RSU grant timing mentioned above,
partially offset by a decrease in bad debt expense. In addition, of
the overall increase in operating expenses, $1.3 million was
attributable to our audio segment primarily due to an increase in
non-cash stock-based compensation, which is mainly a result of the
2023 annual RSU grant timing mentioned above, and due to an
increase in salaries and increased rent expense in the temporary
office space until the move to our new permanent offices, which was
completed in June 2023.
Corporate expenses in the second quarter of 2023 totaled $12.0
million, up 41% from $8.5 million in the prior-year period. The
increase was primarily due to an increase in non-cash stock-based
compensation, which is mainly a result of the 2023 annual RSU grant
timing mentioned above, and increases in professional service
fees.
Six-Month Period
Ended June 30,
2023
2022
% Change
Net revenue
$
512,387
$
418,867
22
%
Cost of revenue - digital (1)
363,592
274,856
32
%
Operating expenses (1)
109,260
91,233
20
%
Corporate expenses (1)
22,544
17,244
31
%
Depreciation and amortization
12,980
12,658
3
%
Change in fair value of contingent
consideration
(2,942
)
6,076
*
Foreign currency (gain) loss
(259
)
146
*
Other operating (gain) loss
—
(953
)
(100
)%
Operating income (loss)
7,212
17,607
(59
)%
Interest expense, net
(6,437
)
(3,042
)
112
%
Dividend income
32
14
129
%
Realized gain (loss) on marketable
securities
(61
)
—
*
Gain (loss) on debt extinguishment
(1,556
)
—
*
Income (loss) before income taxes
(810
)
14,579
*
Income tax benefit (expense)
508
(4,225
)
*
Net income (loss)
(302
)
10,354
*
Net (income) loss attributable to
redeemable noncontrolling interest
12
—
*
Net (income) loss attributable to
noncontrolling interest
342
—
*
Net income (loss) attributable to common
stockholders
$
52
$
10,354
(99
)%
Net revenue for the six-month period of 2023 totaled $512.4
million, up 22% from $418.9 million in the prior-year period. Of
the overall increase, $98.3 million was attributable to our digital
segment and was primarily due to advertising revenue growth from
our digital commercial partnerships business, and due to various
acquisitions, which did not contribute to our financial results in
our digital segment in the comparable period. The overall increase
was partially offset by a decrease of $2.9 million attributable to
our television segment, primarily due to decreases in political
advertising revenue and national advertising revenue, partially
offset by increases in local advertising revenue, spectrum usage
rights revenue and retransmission consent revenue. In addition, the
overall increase was partially offset by a decrease of $1.7 million
attributable to our audio segment, primarily due to a decrease in
political advertising revenue, and decreases in local and national
advertising revenue.
Cost of revenue for the six-month period of 2023 totaled $363.6
million, up 32% from $274.9 million in the prior-year period. The
increase was primarily due to increased cost of revenue related to
advertising revenue growth from our digital commercial partnerships
business, and due to various acquisitions, which did not contribute
to our financial results in our digital segment in the comparable
period.
Operating expenses for the six-month period of 2023 totaled
$109.3 million, up 20% from $91.2 million in the prior-year period.
Of the overall increase, $14.1 million was attributable to our
digital segment and was primarily due to an increase in non-cash
stock-based compensation, which is mainly a result of the 2023
annual RSU grant timing mentioned above, and due to an increase in
expenses associated with the increase in digital advertising
revenue, an increase in salary expense, and due to various
acquisitions, which did not contribute to our financial results in
our digital segment in the comparable period. Additionally, of the
overall increase in operating expenses, $1.0 million was
attributable to our television segment primarily due to an increase
in non-cash stock-based compensation, which is mainly a result of
the 2023 annual RSU grant timing mentioned above. In addition, of
the overall increase in operating expenses, $2.9 million was
attributable to our audio segment primarily due to an increase in
non-cash stock-based compensation, which is mainly a result of the
2023 annual RSU grant timing mentioned above, and due to an
increase in salaries and increased rent expense in the temporary
office space until the move to our new permanent offices, which was
completed in June 2023.
Corporate expenses for the six-month period of 2023 totaled
$22.5 million, up 31% from $17.2 million in the prior-year period.
The increase was primarily due to an increase in non-cash
stock-based compensation, which is mainly a result of the 2023
annual RSU grant timing mentioned above, and increases in
professional service fees, audit fees and rent expense.
Balance Sheet and Related Metrics
Cash and marketable securities as of June 30, 2023 totaled
$126.5 million. Total debt under the Company’s credit agreement was
$210.3 million. Net of $50 million of cash and marketable
securities, total leverage as defined in the Company’s credit
agreement was 1.8 times as of June 30, 2023. Net of total cash and
marketable securities, total leverage was 1.0 times.
Unaudited Segment Results (In
thousands)
Three-Month Period
Six-Month Period
Ended June 30,
Ended June 30,
2023
2022
% Change
2023
2022
% Change
Net Revenue
Digital
$
229,896
$
174,378
32
%
$
426,378
$
328,089
30
%
Television
29,943
32,373
(8
)%
60,255
63,240
(5
)%
Audio
13,542
14,944
(9
)%
25,754
27,538
(6
)%
Total
$
273,381
$
221,695
23
%
$
512,387
$
418,867
22
%
Cost of Revenue - digital (1)
Digital
$
195,836
$
144,965
35
%
$
363,592
$
274,856
32
%
Operating Expenses (1)
Digital
25,043
17,262
45
%
46,582
32,497
43
%
Television
19,868
19,726
1
%
39,967
38,966
3
%
Audio
11,719
10,383
13
%
22,711
19,770
15
%
Total
$
56,630
$
47,371
20
%
$
109,260
$
91,233
20
%
Corporate Expenses (1)
$
12,042
$
8,520
41
%
$
22,544
$
17,244
31
%
Consolidated EBITDA (1)
$
14,213
$
22,481
(37
)%
$
27,235
$
40,594
(33
)%
(1)
Cost of revenue, operating
expenses, corporate expenses, and consolidated EBITDA are defined
on page 2.
Notice of Conference Call
Entravision Communications Corporation will hold a conference
call to discuss its second quarter 2023 results on Thursday, August
3, 2023 at 5:00 p.m. Eastern Time. To access the conference call,
please dial (844) 836-8739 (U.S.) or (412) 317-5440 (Int’l) ten
minutes prior to the start time and reference Conference ID number
10180063. 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 global advertising solutions, media and
technology company. Over the past three decades, we have
strategically evolved into a digital powerhouse, expertly
connecting brands to consumers in the U.S., Latin America, Europe,
Asia and Africa. Our digital segment, the company’s largest by
revenue, offers a full suite of end-to-end advertising services in
40 countries. We have commercial partnerships with Meta, X Corp.
(formerly known as Twitter), TikTok, and Spotify, and marketers can
use our Smadex and other platforms to deliver targeted advertising
to audiences around the globe. In the U.S., we maintain a
diversified portfolio of television and radio stations that target
Hispanic audiences and complement our global digital services.
Entravision remains the largest affiliate group of the Univision
and UniMás television networks. Shares of Entravision Class A
Common Stock trade on the NYSE under ticker: EVC. Learn more about
our 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 Statements of
Operations
(In thousands, except share
and per share data)
(Unaudited)
Three-Month Period
Six-Month Period
Ended June 30,
Ended June 30,
2023
2022
2023
2022
Net revenue
$
273,381
$
221,695
$
512,387
$
418,867
Expenses:
Cost of revenue - digital
195,836
144,965
363,592
274,856
Direct operating expenses
33,065
29,596
62,927
57,419
Selling, general and administrative
expenses
23,565
17,775
46,333
33,814
Corporate expenses
12,042
8,520
22,544
17,244
Depreciation and amortization
6,509
6,263
12,980
12,658
Change in fair value of contingent
consideration
1,123
976
(2,942
)
6,076
Foreign currency (gain) loss
697
993
(259
)
146
Other operating (gain) loss
—
(834
)
—
(953
)
272,837
208,254
505,175
401,260
Operating income (loss)
544
13,441
7,212
17,607
Interest expense
(4,306
)
(2,334
)
(8,334
)
(4,170
)
Interest income
1,037
722
1,897
1,128
Dividend income
14
11
32
14
Realized gain (loss) on marketable
securities
(29
)
—
(61
)
—
Gain (loss) on debt extinguishment
—
—
(1,556
)
—
Income (loss) before income taxes
(2,740
)
11,840
(810
)
14,579
Income tax benefit (expense)
739
(3,373
)
508
(4,225
)
Net income (loss)
(2,001
)
8,467
(302
)
10,354
Net (income) loss attributable to
redeemable noncontrolling interest
12
—
12
—
Net (income) loss attributable to
noncontrolling interest
—
—
342
—
Net income (loss) attributable to common
stockholders
$
(1,989
)
$
8,467
$
52
$
10,354
Basic and diluted earnings per share:
Net income (loss) per share attributable
to common stockholders, basic and diluted
$
(0.02
)
$
0.10
$
0.00
$
0.12
Cash dividends declared per common share,
basic and diluted
$
0.05
$
0.03
$
0.10
$
0.05
Weighted average common shares
outstanding, basic
87,787,772
84,959,130
87,706,282
85,735,916
Weighted average common shares
outstanding, diluted
87,787,772
86,985,817
89,807,095
87,803,178
Entravision Communications
Corporation
Consolidated Balance
Sheets
(In thousands;
unaudited)
June 30,
December 31,
2023
2022
ASSETS
Current assets
Cash and cash equivalents
$
99,580
$
110,691
Marketable securities
26,881
44,528
Restricted cash
761
753
Trade receivables, net of allowance for
doubtful accounts
210,008
224,713
Assets held for sale
301
—
Prepaid expenses and other current
assets
36,655
27,238
Total current assets
374,186
407,923
Property and equipment, net
68,654
61,362
Intangible assets subject to amortization,
net
60,089
61,811
Intangible assets not subject to
amortization
207,453
207,453
Goodwill
90,706
86,991
Deferred income taxes
2,591
2,591
Operating leases right of use asset
45,204
44,413
Other assets
16,273
8,297
Total assets
$
865,156
$
880,841
LIABILITIES AND STOCKHOLDERS'
EQUITY
Current liabilities
Current maturities of long-term debt
$
6,799
$
5,256
Accounts payable and accrued expenses
236,276
237,415
Operating lease liabilities
6,397
5,570
Total current liabilities
249,472
248,241
Long-term debt, less current maturities,
net of unamortized debt issuance costs
204,574
207,292
Long-term operating lease liabilities
46,863
42,151
Other long-term liabilities
14,538
30,198
Deferred income taxes
68,502
67,590
Total liabilities
583,949
595,472
Redeemable noncontrolling interest
47,288
—
Stockholders' equity
Class A common stock
8
8
Class U common stock
1
1
Additional paid-in capital
739,571
776,298
Accumulated deficit
(504,323
)
(504,375
)
Accumulated other comprehensive income
(loss)
(1,338
)
(1,510
)
Total stockholders' equity
233,919
270,422
Noncontrolling interest
-
14,947
Total equity
233,919
285,369
Total liabilities and equity
$
865,156
$
880,841
Entravision Communications
Corporation
Consolidated Statements of
Cash Flows
(In thousands;
unaudited)
Three-Month Period
Six-Month Period
Ended June 30,
Ended June 30,
2023
2022
2023
2022
Cash flows from operating
activities:
Net income (loss)
$
(2,001
)
$
8,467
$
(302
)
$
10,354
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
Depreciation and amortization
6,509
6,263
12,980
12,658
Deferred income taxes
76
(2,854
)
(129
)
(3,213
)
Non-cash interest
46
431
179
711
Amortization of syndication contracts
120
115
240
231
Payments on syndication contracts
(121
)
(116
)
(241
)
(234
)
Non-cash stock-based compensation
5,968
2,636
10,021
5,209
(Gain) loss on marketable securities
29
—
61
-
(Gain) loss on disposal of property and
equipment
(50
)
(487
)
18
(638
)
(Gain) loss on debt extinguishment
—
—
1,556
—
Change in fair value of contingent
consideration
1,123
976
(2,942
)
6,076
Changes in assets and liabilities:
(Increase) decrease in accounts
receivable
(15,677
)
(11,792
)
17,480
17,588
(Increase) decrease in prepaid expenses
and other current assets, operating leases right of use asset and
other assets
(4,245
)
1,153
(3,297
)
(1,252
)
Increase (decrease) in accounts payable,
accrued expenses and other liabilities
18,619
4,895
11,467
15,416
Net cash provided by operating
activities
10,396
9,687
47,091
62,906
Cash flows from investing
activities:
Proceeds from sale of property and
equipment and intangibles
50
2,507
50
2,671
Purchases of property and equipment
(8,108
)
(1,662
)
(14,858
)
(3,209
)
Purchase of a business, net of cash
acquired
(6,930
)
—
(6,930
)
—
Purchases of marketable securities
(775
)
(1,722
)
(10,172
)
(87,239
)
Proceeds from sale of marketable
securities
12,389
10,499
28,093
10,499
Purchases of investments
(80
)
—
(200
)
—
Issuance of loan receivable
(8,086
)
—
(8,086
)
—
Net cash provided by (used in)
investing activities
(11,540
)
9,622
(12,103
)
(77,278
)
Cash flows from financing
activities:
Proceeds from stock option exercises
241
—
554
218
Tax payments related to shares withheld
for share-based compensation plans
(15
)
(10
)
(95
)
(267
)
Payments on debt
(1,497
)
(750
)
(213,245
)
(1,500
)
Dividends paid
(4,396
)
(2,124
)
(8,782
)
(4,291
)
Distributions to noncontrolling interest
(2,834
)
—
(3,380
)
—
Repurchase of Class A common stock
—
(4,138
)
—
(11,280
)
Payment of contingent consideration
(31,710
)
(28,876
)
(31,710
)
(43,606
)
Principal payments under finance lease
obligation
(38
)
(29
)
(76
)
(39
)
Proceeds from borrowings on debt
14
—
212,419
—
Payments for debt issuance costs
(492
)
—
(1,777
)
—
Net cash used in financing
activities
(40,727
)
(35,927
)
(46,092
)
(60,765
)
Effect of exchange rates on cash, cash
equivalents and restricted cash
—
(5
)
1
(6
)
Net increase (decrease) in cash, cash
equivalents and restricted cash
(41,871
)
(16,623
)
(11,103
)
(75,143
)
Cash, cash equivalents and restricted
cash:
Beginning
142,212
127,323
111,444
185,843
Ending
$
100,341
$
110,700
$
100,341
$
110,700
Entravision Communications Corporation
Reconciliation of Consolidated 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,
2023
2022
2023
2022
Consolidated EBITDA (1)
$
14,213
$
22,481
$
27,235
$
40,594
EBITDA attributable to redeemable
noncontrolling interest
417
—
417
—
EBITDA attributable to noncontrolling
interest
—
—
230
—
Interest expense
(4,306
)
(2,334
)
(8,334
)
(4,170
)
Interest income
1,037
722
1,897
1,128
Dividend income
14
11
32
14
Realized gain (loss) on marketable
securities
(29
)
—
(61
)
—
Income tax expense
739
(3,373
)
508
(4,225
)
Amortization of syndication contracts
(120
)
(115
)
(240
)
(231
)
Payments on syndication contracts
121
116
241
234
Non-cash stock-based compensation included
in direct operating expenses
(2,725
)
(939
)
(4,581
)
(1,897
)
Non-cash stock-based compensation included
in corporate expenses
(3,243
)
(1,697
)
(5,440
)
(3,312
)
Depreciation and amortization
(6,509
)
(6,263
)
(12,980
)
(12,658
)
Change in fair value of contingent
consideration
(1,123
)
(976
)
2,942
(6,076
)
Non-recurring cash severance charge
(487
)
—
(612
)
—
Other operating gain (loss)
—
834
—
953
Gain (loss) on debt extinguishment
—
—
(1,556
)
—
Net (income) loss attributable to
redeemable noncontrolling interest
12
—
12
—
Net (income) loss attributable to
noncontrolling interest
—
—
342
—
Net income (loss) attributable to common
stockholders
(1,989
)
8,467
52
10,354
Depreciation and amortization
6,509
6,263
12,980
12,658
Deferred income taxes
76
(2,854
)
(129
)
(3,213
)
Non-cash interest
46
431
179
711
Amortization of syndication contracts
120
115
240
231
Payments on syndication contracts
(121
)
(116
)
(241
)
(234
)
Non-cash stock-based compensation
5,968
2,636
10,021
5,209
Realized (gain) loss on marketable
securities
29
—
61
—
(Gain) loss on debt extinguishment
—
—
1,556
—
(Gain) loss on disposal of property and
equipment
(50
)
(487
)
18
(638
)
Change in fair value of contingent
consideration
1,123
976
(2,942
)
6,076
Net income (loss) attributable to
redeemable noncontrolling interest
(12
)
—
(12
)
—
Net income (loss) attributable to
noncontrolling interest
—
—
(342
)
—
Changes in assets and liabilities:
(Increase) decrease in accounts
receivable
(15,677
)
(11,792
)
17,480
17,588
(Increase) decrease in prepaid expenses
and other current assets, operating leases right of use asset and
other assets
(4,245
)
1,153
(3,297
)
(1,252
)
Increase (decrease) in accounts payable,
accrued expenses and other liabilities
18,619
4,895
11,467
15,416
Cash flows from operating activities
10,396
9,687
47,091
62,906
(1)
Consolidated 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,
2023
2022
2023
2022
Consolidated EBITDA (1)
$
14,213
$
22,481
$
27,235
$
40,594
Net interest expense (1)
(3,223
)
(1,181
)
(6,258
)
(2,331
)
Dividend income
14
11
32
14
Cash paid for income taxes
(3,510
)
(6,227
)
(3,582
)
(7,438
)
Capital expenditures (2)
(8,108
)
(1,662
)
(14,858
)
(3,209
)
Landlord incentive reimbursement
2,659
—
3,509
—
Non-recurring cash severance charge
(487
)
—
(612
)
—
Other operating gain (loss)
—
834
—
953
Free cash flow (1)
1,558
14,256
5,466
28,583
Capital expenditures (2)
8,108
1,662
14,858
3,209
Landlord incentive reimbursement
(2,659
)
—
(3,509
)
—
EBITDA attributable to redeemable
noncontrolling interest
417
—
417
—
EBITDA attributable to noncontrolling
interest
—
—
230
—
(Gain) loss on disposal of property and
equipment
(50
)
(487
)
18
(638
)
Cash paid for income taxes
3,510
6,227
3,582
7,438
Deferred income taxes
76
(2,854
)
(129
)
(3,213
)
Income tax (expense) benefit
739
(3,373
)
508
(4,225
)
Changes in assets and liabilities:
(Increase) decrease in accounts
receivable
(15,677
)
(11,792
)
17,480
17,588
(Increase) decrease in prepaid expenses
and other current assets, operating leases right of use asset and
other assets
(4,245
)
1,153
(3,297
)
(1,252
)
Increase (decrease) in accounts payable,
accrued expenses and other liabilities
18,619
4,895
11,467
15,416
Cash Flows From Operating Activities
$
10,396
$
9,687
$
47,091
$
62,906
(1)
Consolidated 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.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20230802877383/en/
Christopher T. Young Chief Financial Officer and Treasurer
Entravision Communications Corporation 310-447-3870 Kimberly
Orlando ADDO Investor Relations 310-829-5400 evc@addo.com
Entravision Communications (NYSE:EVC)
過去 株価チャート
から 5 2024 まで 6 2024
Entravision Communications (NYSE:EVC)
過去 株価チャート
から 6 2023 まで 6 2024