SIOUX FALLS, S.D., April 22 /PRNewswire-FirstCall/ -- LodgeNet
Interactive Corporation (Nasdaq: LNET) today reported quarterly
revenue of $118.1 million compared to
$128.1 million in the first quarter
of 2009. The Company reported a net loss of $(2.5) million compared to net income of
$6.0 million for the prior year
period, which included a $9.3 million
or $0.41 per share gain related to
the acquisition of $31.5 million of
our outstanding debt. Net loss attributable to common stockholders
was $(3.9) million or $(0.17) per share (basic and diluted) for the
first quarter of 2010 compared to net income attributable to common
stockholders of $6.0 million or
$0.27 per share (basic) for the first
quarter of 2009. LodgeNet also reported $23.6 million in free cash flow (defined as cash
provided by operating activities less cash used for investing
activities, including growth-related capital) for the current
quarter compared to $15.6 million in
the prior year period.
(Logo:
http://www.newscom.com/cgi-bin/prnh/20080115/AQTU120LOGO)
The following financial highlights are in thousands of dollars,
except per-share data and average shares outstanding:
|
Three Months Ended
March 31,
|
|
|
2010
|
|
2009
|
|
|
|
|
|
|
Total revenue
|
$
118,052
|
|
$
128,092
|
|
Income from operations
|
6,634
|
|
7,121
|
|
Net (loss) income
|
(2,502)
|
|
5,958
|
|
Net (loss) income attributable to
common stockholders
|
(3,939)
|
|
5,958
|
|
Net (loss) income per common share
(basic)
|
$
(0.17)
|
|
$
0.27
|
|
Net (loss) income per common share
(diluted)
|
$
(0.17)
|
|
$
0.26
|
|
|
|
|
|
|
Adjusted Operating Cash Flow
*
|
$
29,122
|
|
$
34,604
|
|
Average shares outstanding
(basic)
|
22,746,527
|
|
22,479,164
|
|
Average shares outstanding
(diluted)
|
22,746,527
|
|
22,498,914
|
|
|
|
|
|
* Adjusted Operating Cash Flow is a non-GAAP measure which we
define as Operating Income exclusive of depreciation, amortization,
share-based compensation, and restructuring and reorganization
expenses.
** Free Cash Flow, a non-GAAP measure, is defined by the Company
as cash provided by operating activities less cash used for
investing activities, including growth related capital.
"We delivered a solid quarter, in line with our guidance, as we
continued to benefit from our initiatives and a conservative
operating plan," said Scott C.
Petersen, LodgeNet Chairman and CEO. "Our revenue
diversification initiatives continue to move forward as we posted
increased revenue from our Hotel Services, Advertising Services and
Healthcare businesses. Additionally, last year's first quarter
benefited from two significant one-time events: a one-time benefit
from an employee unpaid leave program which reduced operating
expenses by $1.1 million and the
repurchase of $31.5 million of our
bank debt in the open market, resulting in a non-operating gain
which contributed $9.3 million to net
income. Excluding those two events, we managed our cost structure
flat to last year, and we continued to deliver improved operating
results."
"We continued to strengthen our balance sheet during the
quarter," said CFO Gary H.
Ritondaro. "On a net debt basis, we have essentially reached
the lowest leverage ratio required under our Credit Facility, a
favorably priced facility which extends into 2014. Free cash
flow increased 51.3% to $23.6 million
as cash from operations was up $7.2
million, or 34.1% as compared to last year, while our
capital investment activities were generally in line with the prior
period. Additionally, we utilized the $13.7 million of net proceeds raised from our
recent equity offering to reduce debt at quarter's end, determining
that to be the best use of those proceeds in the near-term.
As a result, we reduced long-term debt by $42.9 million, or 9.1%, during the quarter.
As we accelerate our high-definition conversions in the
second half of the year, we will allocate more of our internally
generated cash flow to fully fund our plan to more than double the
number of rooms we originally planned to convert to our HD platform
in 2010."
"The equity proceeds we raised in March will allow us to
accelerate our growth plans in the second half of the year," said
Petersen. "Our high definition (HD) interactive system is producing
50% more revenue than our average room and we are seeing strong
demand from hoteliers for this platform. We are presently
targeting a select group of our existing customers with proposals
that will take them to the new HD system in return for a long-term
extension of our service agreement. As the economy improves, we
remain focused on our best growth opportunities to drive long-term
value for our clients and shareholders."
RESULTS FROM OPERATIONS
|
|
THREE MONTHS ENDED MARCH 31, 2010
VERSUS
|
|
THREE MONTHS ENDED MARCH 31, 2009
|
|
|
Total revenue for the first quarter of 2010 was $118.1 million, a decrease of $10.0 million or 7.8%, compared to the same
period of 2009. The decrease in revenue was primarily from
Guest Entertainment services and System Sales and Related Services,
which was offset, in part, by increases in revenue from Hotel
Services, Advertising Services and Healthcare.
Hospitality revenue, which includes Guest Entertainment, Hotel
Services, System Sales and Related Services, and Advertising
Services, decreased $10.3 million or
8.2%, to $115.5 million for the first
quarter of 2010 as compared to $125.8
million for the prior year quarter. Average monthly
Hospitality revenue per room was $21.71 for the first quarter of 2010, a decrease
of 3.9% as compared to $22.58 per
room in the first quarter of 2009.
Guest Entertainment revenue, which includes on-demand
entertainment such as movies, games, music and other guest
interactive services delivered through the television, declined
$7.4 million or 9.7%, to $69.1 million in the first quarter of 2010 versus
the first quarter of 2009. The decline in per room revenue
continues to be driven by a conservative consumer buying pattern of
travelers.
Hotel Services revenue, which includes recurring revenue from
hotels for television programming and broadband Internet service
and support, increased $1.5 million
or 4.6%, to $34.5 million in the
first quarter of 2010 versus $33.0
million for the first quarter of 2009. On a per-room
basis, monthly Hotel Services revenue for the first quarter of 2010
increased 9.5% to $6.48 compared to
$5.92 for the first quarter of
2009. Monthly television programming revenue per room
increased 9.8% to $5.92 for the first
quarter of 2010 as compared to $5.39
for the first quarter of 2009. This increase resulted
primarily from the continued installation of high definition
television systems and additional TV programming services.
Recurring broadband Internet revenue per room increased 5.7% to
$0.56 for the first quarter of 2010
compared to $0.53 for the same period
of 2009.
System Sales and Related Services revenue, including sales of TV
programming equipment, broadband Internet equipment, HDTV
installations and other services to hotels, decreased $5.0 million or 34.2%, to $9.6 million during the first quarter of 2010
compared to $14.6 million in the
first quarter of 2009. The decrease was due in part to a material
HDTV equipment conversion contract, which contributed approximately
$4.2 million of revenue in the first
quarter of 2009.
The Hotel Networks ("THN") our advertising services subsidiary,
generated revenue of $2.4 million, an
increase of 32.9% compared to the $1.8
million generated in the first quarter of 2009. This
increase was the result of an increase in channel access fee
revenue.
Other Revenue includes the sale of interactive systems and
services to Healthcare facilities increased $0.3 million or 11.5%, to $2.6 million during the current quarter compared
to $2.3 million in the prior year
quarter. During the quarter, we installed 1,133 beds in five
facilities compared to 891 beds in six facilities during the prior
year period.
Total direct costs (exclusive of operating expenses and
depreciation and amortization discussed separately below) decreased
8.4% or $6.1 million, to $66.6 million in the first quarter of 2010 as
compared to $72.7 million in the
first quarter of 2009. The decrease in total direct costs was
primarily due to lower system and equipment costs of $4.1 million and decreased commissions and
royalties of $2.6 million, which vary
with revenue. Partially offsetting the reductions was an
increase to incremental TV programming costs of $0.6 million, which vary with the number of rooms
served and the services provided. Total direct costs as a
percentage of revenue was 56.4% this quarter as compared to 56.8%
reported for the first quarter of 2009.
System Operations expenses increased $0.2
million or 1.8%, to $10.5
million in the first quarter of 2010 as compared to
$10.3 million in the first quarter of
2009. The increase resulted from higher fuel costs and a
one-time benefit of $0.4 million
related to an employee unpaid leave program during the first
quarter of 2009. As a percentage of revenue, System Operations
expenses were 8.9% this quarter as compared to 8.1% in the first
quarter of 2009. Per average installed room, System
Operations expenses were $1.98 per
room per month compared to $1.85 in
the prior year quarter.
Selling, General and Administrative (SG&A) expenses
increased $1.3 million or 12.0%, to
$12.1 million in the current quarter
as compared to $10.8 million in the
first quarter of 2009. The increase resulted primarily from
increased employee health insurance benefits costs in addition to a
one-time benefit of $0.7 million
related to an employee unpaid leave program during the first
quarter of 2009. As a percentage of revenue, SG&A
expenses were 10.3% in the current quarter as compared to 8.4% in
the first quarter of 2009. SG&A expenses per average
installed room were $2.28 as compared
to $1.94 in the first quarter of
2009.
Depreciation and amortization expenses decreased $4.9 million, or 18.2% to $22.2 million in the first quarter of 2010 as
compared to $27.1 million in the
first quarter of 2009. The decline was due to assets becoming
fully depreciated and the reduction in capital investments over the
past two years. As a percentage of revenue, total
depreciation and amortization expenses were 18.8% in the first
quarter of 2010 versus 21.1% in the first quarter of 2009.
As a result of factors previously described, operating income
decreased $0.5 million, to
$6.6 million in the first quarter of
2010 as compared to $7.1 million in
the first quarter of 2009, which included a one-time benefit of
$1.1 million from an employee unpaid
leave program. Adjusted Operating Cash Flow, a non-GAAP measure
which we define as operating income exclusive of depreciation,
amortization, share-based compensation, impairment, and
restructuring and reorganization expenses, was $29.1 million for the first quarter of 2010 as
compared to $34.6 million in the
first quarter of 2009 driven by the decline in Guest Entertainment
revenue as previously discussed.
Interest expense was $8.7 million
in the first quarter of 2010 versus $9.9
million in the first quarter of 2009. The decrease
resulted primarily from the change in weighted average long-term
debt, which decreased to $459.1
million during the first quarter of 2010 from $570.9 million in the first quarter of 2009.
The weighted average interest rate during the first quarter
of 2010 was 6.99% versus 6.92% for the first quarter 2009.
Interest expense for the first quarter of 2010 included
$0.7 million related to the
unrealized loss on an interest rate swap.
Net loss for the quarter was $(2.5)
million compared to net income of $6.0 million for the first quarter of 2009.
Net loss attributable to common stockholders was $(3.9) million for the first quarter of 2010,
compared to net income of $6.0
million in the prior year quarter. The 2009 net income
included a $9.3 million, or
$0.41 per common share, gain related
to the acquisition of $31.5 million
of our outstanding debt, in addition to a one-time benefit of
$1.1 million related to our employee
unpaid leave program. Net loss per share attributable to
common stockholders was $(0.17) for
the first quarter of 2010 (basic and diluted) compared to net
income per share attributable to common stockholders of
$0.27 (basic) in the first quarter of
2009.
For the first quarter of 2010, cash provided by operating
activities was $28.1 million a 34.1%
increase as compared to $20.9 million
in the first quarter of 2009. Cash used for property and
equipment additions, including growth related capital, was
$4.5 million during the first quarter
of 2010 compared to $5.3 million in
the first quarter of 2009. In March of 2010, we made the
required Term B quarterly payment of $1.3
million and also made an optional payment of $44.0 million. Additionally, we used $1.4 million of cash for preferred stock
dividends in the first quarter of 2010. During the first
quarter of 2009, we made the required Term B repayment of
$1.5 million and made an optional
payment of $6.7 million against the
Term B loan. We did not have preferred stock in the first quarter
of 2009. The leverage ratio at the end of this quarter,
calculated on a consolidated debt basis, was 3.59 times versus the
covenant of 3.75 times. Cash as of March 31, 2010 was $9.9
million.
Continuing with our plan to moderate capital investment, we
installed 4,730 new rooms and converted 4,752 rooms to our HD and
digital platforms in the first quarter of 2010 as compared to 5,400
new rooms and 2,636 converted rooms during the first quarter of
2009. The average investment per newly-installed HD room decreased
to $271 per room during the first
quarter of 2010, compared to $339 per
room during 2009. Factors contributing to the 20.1% or
$68 decline included a larger average
size of property installed during the first quarter of 2010 versus
2009, lower overhead costs and lower component costs. The
average investment per converted room also decreased, by 15.4%, to
$204 during the first quarter of
2010, compared to $241 during 2009,
due to the same general factors noted above.
Outlook
For the second quarter of 2010, LodgeNet expects to report
revenue in the range of $115.0 million to
$119.0 million. Adjusted Operating Cash Flow* in the second
quarter of 2010 is expected to be in a range from $28.0 million to $31.0 million while Net Income
(Loss) to Common is expected to be in a range of $(3.0) to $(1.0). This equates to Net Income
(Loss) per common share of a range from $(0.12) to $(0.04).
For the first six-months, Free Cash Flow**, excluding the
preferred stock dividend, is anticipated to be in a range of
$33.0 million to $35.0 million.
The Company will also host a teleconference to discuss its
results April 22, 2010, at
5:00 P.M. Eastern Time. A live
webcast of the teleconference will also be available and can be
accessed on the LodgeNet website at www.lodgenet.com. The webcast
will be archived on the LodgeNet website for one month.
Additionally, the Company has posted slides at its website under
the For Investors, Company Presentations section, which will be
referenced during the conference call.
Special Note Regarding the Use of Non-GAAP Financial
Information
To supplement our consolidated financial statements presented in
accordance with accounting principles generally accepted in
the United States ("GAAP"), we use
adjusted operating cash flow, and free cash flow, which are
non-GAAP measures derived from results based on GAAP. The
presentation of this additional information is not meant to be
considered superior to, in isolation of, or as a substitute for,
results prepared in accordance with GAAP. Adjusted operating
cash flow is a non-GAAP measure which we define as operating income
(loss) exclusive of depreciation, amortization, share-based
compensation, restructuring and integration and reorganization.
Free Cash Flow, a non-GAAP measure, is defined by the Company
as cash provided by operating activities less cash used for
investing activities, including growth related capital. These
non-GAAP measures are key liquidity indicators but should not be
construed as an alternative to GAAP measures or as a measure of our
profitability or performance. We provide information about
these measures because we believe it is a useful way for us, and
our investors, to measure our ability to satisfy cash needs,
including one-time charges such as restructuring, reorganization or
integration, interest payments on our debt, taxes and capital
expenditures. Our method of computing these measures may not
be comparable to other similarly titled measures of other
companies.
About LodgeNet Interactive
LodgeNet Interactive Corporation is the leading provider of
media and connectivity solutions designed to meet the unique needs
of hospitality, healthcare and other guest-based businesses.
LodgeNet Interactive serves approximately 1.9 million hotel rooms
worldwide in addition to healthcare facilities throughout
the United States. The
Company's services include: Interactive Television Solutions,
Broadband Internet Solutions, Content Solutions, Professional
Solutions and Advertising Media Solutions. LodgeNet
Interactive Corporation owns and operates businesses under the
industry leading brands: LodgeNet, LodgeNetRX, and The Hotel
Networks. LodgeNet Interactive is listed on NASDAQ and trades
under the symbol LNET. For more information, please visit
www.lodgenet.com.
Special Note Regarding Forward-Looking Statement
Certain statements in this press release constitute
"forward-looking statements." When used in this press release
and in the prepared remarks during our April
22 conference call, as well as in response to the questions
during the conference call, the words "intends," "expects,"
"anticipates," "estimates," "believes," "goal," "no assurance" and
similar expressions, and statements which are made in the future
tense or refer to future events or developments, including, without
limitation, those related to our second quarter 2010 guidance,
including revenue, adjusted operating cash flow and free cash flow,
as well as the number of rooms to be converted to our HD platform,
are intended to identify such forward-looking statements.
Such forward-looking statements are subject to risks,
uncertainties and other factors that could cause the actual
results, performance or achievements to be materially different
from any future results, performance or achievements expressed or
implied by such forward-looking statements. Such factors
include, among others, the following: the effects of economic
conditions, including general financial conditions (including those
represented recently by liquidity crises, government bailouts and
assistance plans, bank failures, and recessionary threats and
developments); the economic condition of the lodging industry,
which can be particularly affected the financial conditions
referenced above, as well as by high gas prices, levels of
unemployment, consumer confidence, acts or threats of terrorism and
public health issues; competition from providers of similar
services and from alternative systems for accessing in-room
entertainment; competition from HSIA providers; changes in demand
for our products and services; programming availability,
timeliness, quality and costs; technological developments by
competitors; developmental costs, difficulties and delays;
relationships with customers and property owners, in particular as
we reduce capital investment; the availability of capital to
finance growth; compliance with credit facility covenants; the
impact of governmental regulations; potential effects of
litigation; risks of expansion into new markets; risks related to
the security of our data systems; and other factors detailed, from
time to time, in our filings with the Securities and Exchange
Commission. For any of the foregoing reasons, our guidance and our
actual financial results may not meet our expectations. These
forward-looking statements speak only as of the date of this press
release. We expressly disclaim any obligation or undertaking to
release publicly any updates or revisions to any forward-looking
statements contained herein to reflect any change in our
expectations with regard thereto or any change in events,
conditions or circumstances on which any such statement is based.
LodgeNet is a registered trademark of LodgeNet Interactive
Corporation. All rights reserved. Other names and brands may be
claimed as the property of others.
(See attached financial and operational
tables)
|
|
|
LodgeNet
Interactive Corporation and Subsidiaries
|
|
Consolidated
Balance Sheets (Unaudited)
|
|
(Dollar amounts in
thousands, except share data)
|
|
|
|
|
|
|
|
March
31,
|
|
December
31,
|
|
|
2010
|
|
2009
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash
|
$
9,928
|
|
$
17,011
|
|
Accounts
receivable, net
|
53,193
|
|
51,706
|
|
Other current
assets
|
9,008
|
|
9,189
|
|
Total current
assets
|
72,129
|
|
77,906
|
|
|
|
|
|
|
Property and equipment, net
|
191,761
|
|
206,663
|
|
Debt issuance costs, net
|
5,159
|
|
6,005
|
|
Intangible assets, net
|
103,838
|
|
106,041
|
|
Goodwill
|
100,081
|
|
100,081
|
|
Other assets
|
12,104
|
|
11,658
|
|
Total
assets
|
$
485,072
|
|
$
508,354
|
|
|
|
|
|
|
Liabilities and
Stockholders’ Deficiency
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts
payable
|
$
50,196
|
|
$
40,040
|
|
Current maturities
of long-term debt
|
5,561
|
|
6,101
|
|
Accrued
expenses
|
18,087
|
|
19,137
|
|
Deferred
revenue
|
16,982
|
|
17,531
|
|
Total current
liabilities
|
90,826
|
|
82,809
|
|
|
|
|
|
|
Long-term debt
|
421,474
|
|
463,845
|
|
Other long-term liabilities
|
29,999
|
|
32,687
|
|
Total
liabilities
|
542,299
|
|
579,341
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficiency:
|
|
|
|
|
Preferred stock,
$.01 par value, 5,000,000 shares authorized;
|
|
|
|
|
Series B
cumulative perpetual convertible, 10%, 57,500 issued and
|
|
|
|
|
outstanding at
March 31, 2010 and December 31, 2009, respectively
|
|
|
|
|
(liquidation
preference of $1,000 per share or $57,500,000 total)
|
1
|
|
1
|
|
Common stock, $.01
par value, 50,000,000 shares authorized;
|
|
|
|
|
25,025,414 and
22,537,664 shares outstanding at March 31, 2010
|
|
|
|
|
and December 31,
2009, respectively
|
251
|
|
225
|
|
Additional paid-in
capital
|
391,767
|
|
379,223
|
|
Accumulated
deficit
|
(428,713)
|
|
(426,211)
|
|
Accumulated other
comprehensive loss
|
(20,533)
|
|
(24,225)
|
|
Total
stockholders’ deficiency
|
(57,227)
|
|
(70,987)
|
|
Total liabilities
and stockholders’ deficiency
|
$
485,072
|
|
$
508,354
|
|
|
|
|
|
|
The accompanying
notes are an integral part of these consolidated financial
statements.
|
|
|
|
|
|
LodgeNet
Interactive Corporation and Subsidiaries
|
|
Consolidated
Statements of Operations (Unaudited)
|
|
(Dollar amounts in
thousands, except share data)
|
|
|
|
|
|
|
|
Three Months
Ended
March
31,
|
|
|
2010
|
|
2009
|
|
Revenues:
|
|
|
|
|
Hospitality and
Advertising Services
|
$
115,499
|
|
$
125,802
|
|
Other
|
2,553
|
|
2,290
|
|
Total
revenues
|
118,052
|
|
128,092
|
|
|
|
|
|
|
Direct costs and operating
expenses:
|
|
|
|
|
Direct costs
(exclusive of operating expenses and
|
|
|
|
|
depreciation and
amortization shown separately below):
|
|
|
|
|
Hospitality and Advertising Services
|
65,261
|
|
71,794
|
|
Other
|
1,346
|
|
953
|
|
Operating
expenses:
|
|
|
|
|
System
operations
|
10,515
|
|
10,326
|
|
Selling, general
and administrative
|
12,115
|
|
10,818
|
|
Depreciation and
amortization
|
22,173
|
|
27,105
|
|
Restructuring
charge
|
3
|
|
107
|
|
Other operating
expense (income)
|
5
|
|
(132)
|
|
Total direct costs
and operating expenses
|
111,418
|
|
120,971
|
|
|
|
|
|
|
Income from
operations
|
6,634
|
|
7,121
|
|
|
|
|
|
|
Other income and
(expenses):
|
|
|
|
|
Interest
expense
|
(8,682)
|
|
(9,881)
|
|
Gain on
extinguishment of debt
|
-
|
|
9,295
|
|
Loss on early
retirement of debt
|
(493)
|
|
(541)
|
|
Other
income
|
223
|
|
175
|
|
|
|
|
|
|
(Loss) income before income
taxes
|
(2,318)
|
|
6,169
|
|
Provision for income taxes
|
(184)
|
|
(211)
|
|
|
|
|
|
|
Net (loss) income
|
(2,502)
|
|
5,958
|
|
Preferred stock dividends
|
(1,437)
|
|
-
|
|
|
|
|
|
|
Net (loss) income attributable to
common stockholders
|
$
(3,939)
|
|
$
5,958
|
|
|
|
|
|
|
Net (loss) income per common share
(basic)
|
$
(0.17)
|
|
$
0.27
|
|
|
|
|
|
|
Net (loss) income per common share
(diluted)
|
$
(0.17)
|
|
$
0.26
|
|
|
|
|
|
|
Weighted average shares outstanding
(basic)
|
22,746,527
|
|
22,479,164
|
|
|
|
|
|
|
Weighted average shares outstanding
(diluted)
|
22,746,527
|
|
22,498,914
|
|
|
|
|
|
|
The accompanying
notes are an integral part of these
consolidated financial statements.
|
|
|
|
|
|
LodgeNet
Interactive Corporation and Subsidiaries
|
|
Consolidated
Statements of Cash Flows (Unaudited)
|
|
(Dollar amounts in
thousands)
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2010
|
|
2009
|
|
Operating activities:
|
|
|
|
|
Net (loss)
income
|
$(2,502)
|
|
$
5,958
|
|
Adjustments to
reconcile net (loss) income to net cash provided
|
|
|
|
|
by operating
activities:
|
|
|
|
|
Depreciation and
amortization
|
22,173
|
|
27,105
|
|
Gain on
extinguishment of debt (non-cash)
|
-
|
|
(9,295)
|
|
Unrealized loss on
derivative instruments
|
658
|
|
-
|
|
Loss on early
retirement of debt
|
493
|
|
541
|
|
Share-based
compensation and restricted stock
|
312
|
|
271
|
|
Other,
net
|
40
|
|
(135)
|
|
Change in
operating assets and liabilities:
|
|
|
|
|
Accounts
receivable, net
|
(1,350)
|
|
(4,449)
|
|
Other current
assets
|
170
|
|
730
|
|
Accounts
payable
|
10,222
|
|
6,499
|
|
Accrued expenses
and deferred revenue
|
(1,521)
|
|
(6,039)
|
|
Other
|
(597)
|
|
(239)
|
|
Net cash provided by operating
activities
|
28,098
|
|
20,947
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
Property and
equipment additions
|
(4,525)
|
|
(5,301)
|
|
Net cash used for investing
activities
|
(4,525)
|
|
(5,301)
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
Repayment of
long-term debt
|
(45,274)
|
|
(8,200)
|
|
Payment of capital
lease obligations
|
(287)
|
|
(523)
|
|
Purchase of
long-term debt
|
-
|
|
(10,750)
|
|
Proceeds from
investment in long-term debt
|
2,643
|
|
91
|
|
Proceeds from
issuance of common stock, net of offering costs
|
13,692
|
|
-
|
|
Payment of
dividends to preferred shareholders
|
(1,437)
|
|
-
|
|
Exercise of stock
options
|
3
|
|
-
|
|
Net cash used for financing
activities
|
(30,660)
|
|
(19,382)
|
|
|
|
|
|
|
Effect of exchange rates on
cash
|
4
|
|
(23)
|
|
Decrease in cash
|
(7,083)
|
|
(3,759)
|
|
Cash at beginning of period
|
17,011
|
|
10,800
|
|
|
|
|
|
|
Cash at end of period
|
$
9,928
|
|
$
7,041
|
|
|
|
|
|
|
The accompanying
notes are an integral part of these
consolidated financial statements.
|
|
|
|
|
|
LodgeNet Interactive Corporation and
Subsidiaries
|
|
Supplemental Data
|
|
|
|
|
1st Qtr
'10
|
|
4th Qtr
'09
|
|
3rd Qtr
'09
|
|
2nd Qtr
'09
|
|
1st Qtr
'09
|
|
Room Base Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Rooms Served
(1)
|
|
1,911,842
|
|
1,909,323
|
|
1,934,229
|
|
1,956,562
|
|
1,973,472
|
|
|
Total Guest Entertainment Rooms
(2)
|
|
1,764,363
|
|
1,779,979
|
|
1,807,933
|
|
1,827,636
|
|
1,849,304
|
|
|
Total HD Rooms
(3)
|
|
239,984
|
|
231,588
|
|
221,633
|
|
210,262
|
|
199,290
|
|
|
Percent of Total Guest
Entertainment Rooms
|
|
13.6%
|
|
13.0%
|
|
12.3%
|
|
11.5%
|
|
10.8%
|
|
|
Total Television Programming (FTG)
Rooms (4)
|
|
1,083,837
|
|
1,087,860
|
|
1,095,719
|
|
1,104,660
|
|
1,106,833
|
|
|
Percent of Total Guest
Entertainment Rooms
|
|
61.4%
|
|
61.1%
|
|
60.6%
|
|
60.4%
|
|
59.9%
|
|
|
Total Broadband Internet Rooms
(5)
|
|
200,139
|
|
201,936
|
|
206,914
|
|
219,260
|
|
229,184
|
|
|
Percent of Total Rooms
Served
|
|
10.5%
|
|
10.6%
|
|
10.7%
|
|
11.2%
|
|
11.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue Per Room Statistics (per
month)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality and Advertising
Services
|
|
|
|
|
|
|
|
|
|
|
|
|
Guest
Entertainment
|
|
$
12.99
|
|
$
12.61
|
|
$
14.01
|
|
$
13.60
|
|
$
13.73
|
|
|
Hotel
Services
|
|
6.48
|
|
6.05
|
|
6.00
|
|
6.04
|
|
5.92
|
|
|
System Sales and
Related Services
|
|
1.80
|
|
1.66
|
|
1.69
|
|
1.74
|
|
2.61
|
|
|
Advertising
Services
|
|
0.44
|
|
0.33
|
|
0.30
|
|
0.31
|
|
0.32
|
|
|
Total Hospitality
and Advertising Services
|
|
21.71
|
|
20.65
|
|
22.00
|
|
21.69
|
|
22.58
|
|
|
Based on average
Guest Entertainment rooms
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary Operating Results
|
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality and Advertising Services
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Guest
Entertainment
|
|
$
69,082
|
|
$
67,979
|
|
$
76,369
|
|
$
74,980
|
|
$
76,488
|
|
|
Hotel
Services
|
|
34,486
|
|
32,596
|
|
32,699
|
|
33,292
|
|
32,972
|
|
|
System Sales and
Related Services
|
|
9,591
|
|
8,955
|
|
9,230
|
|
9,601
|
|
14,581
|
|
|
Advertising
Services
|
|
2,340
|
|
1,799
|
|
1,657
|
|
1,699
|
|
1,761
|
|
|
Total Hospitality
and Advertising Services
|
|
115,499
|
|
111,329
|
|
119,955
|
|
119,572
|
|
125,802
|
|
|
Healthcare
|
|
2,553
|
|
1,967
|
|
1,167
|
|
2,409
|
|
2,290
|
|
|
Total Revenue
|
|
$
118,052
|
|
$
113,296
|
|
$
121,122
|
|
$
121,981
|
|
$
128,092
|
|
|
Adjusted Operating Cash Flow
(6)
|
|
$
29,122
|
|
$
28,016
|
|
$
30,039
|
|
$
31,669
|
|
$
34,604
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Operating
Cash Flow to Income From Operations
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Cash
Flow
|
|
$
29,122
|
|
$
28,016
|
|
$
30,039
|
|
$
31,669
|
|
$
34,604
|
|
|
Depreciation and
Amortization
|
|
(19,954)
|
|
(20,483)
|
|
(21,992)
|
|
(24,022)
|
|
(24,638)
|
|
|
Amortization of Acquired
Intangibles
|
|
(2,219)
|
|
(2,236)
|
|
(2,236)
|
|
(2,236)
|
|
(2,467)
|
|
|
Share Based Compensation and
Restricted Stock
|
|
(312)
|
|
(394)
|
|
(389)
|
|
(670)
|
|
(271)
|
|
|
Restructuring Charge
|
|
(3)
|
|
(292)
|
|
(128)
|
|
(75)
|
|
(107)
|
|
|
Income From Operations
|
|
$
6,634
|
|
$
4,611
|
|
$
5,294
|
|
$
4,666
|
|
$
7,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Total rooms served
represents rooms receiving one or more of our services including
rooms served by international licensees.
|
|
2 Guest
Entertainment rooms, of which 86% are digital, receive one or more
Guest Entertainment Services such as movies, video games, music or
other interactive services.
|
|
3 HD rooms are
equipped with high-definition capabilities.
|
|
4 Television
programming (FTG) rooms receiving basic or premium television
programming.
|
|
5 Represents rooms
receiving high-speed Internet service included in total rooms
served.
|
|
6 Adjusted Operating
Cash Flow is a non-GAAP measure which we define as Income (Loss)
From Operations exclusive of depreciation, amortization,
share-based compensation, impairment, and restructuring and
reorganization expenses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE LodgeNet Interactive Corporation