e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 6, 2008
LAMAR ADVERTISING COMPANY
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
(State or other jurisdiction
of incorporation)
|
|
0-30242
(Commission File
Number)
|
|
72-1449411
(IRS Employer
Identification No.) |
5551 Corporate Boulevard, Baton Rouge, Louisiana 70808
(Address of principal executive offices and zip code)
(225) 926-1000
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions (see General Instruction
A.2. below):
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
Act (17 CFR 240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition.
On November 6, 2008, Lamar Advertising Company announced via press release its results for the
quarter ended September 30, 2008. A copy of Lamars press release is hereby furnished to the
Commission and incorporated by reference herein as Exhibit 99.1.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
|
|
|
Exhibit |
|
|
No. |
|
Description |
|
|
|
99.1
|
|
Press Release of Lamar Advertising Company, dated November 6, 2008, reporting Lamars
financial results for the quarter ended September 30, 2008. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
Date: November 6, 2008 |
LAMAR ADVERTISING COMPANY
|
|
|
By: |
/s/ Keith A. Istre
|
|
|
|
Keith A. Istre |
|
|
|
Treasurer and Chief Financial Officer |
|
EXHIBIT INDEX
|
|
|
Exhibit |
|
|
No. |
|
Description |
|
|
|
99.1
|
|
Press Release of Lamar Advertising Company, dated November 6, 2008, reporting Lamars
financial results for the quarter ended September 30, 2008. |
exv99w1
Exhibit 99.1
5551 Corporate Boulevard
Baton Rouge, LA 70808
Lamar Advertising Company Announces
Third Quarter 2008 Operating Results
Baton Rouge, LA Thursday, November 6, 2008 Lamar Advertising Company (Nasdaq: LAMR), a leading
owner and operator of outdoor advertising and logo sign displays, announces the Companys operating
results for the third quarter ended September 30, 2008.
Three Month Results
Lamar reported net revenues of $312.5 million for the third quarter of 2008 versus $314.3 million
for the third quarter of 2007, a 0.6% decrease. Operating income for the third quarter of 2008 was
$53.5 million as compared to $70.4 million for the same period in 2007. There was net income of
$3.8 million for the third quarter of 2008 compared to net income of $14.5 million from the third
quarter of 2007.
Adjusted EBITDA (defined as operating income before non-cash compensation, depreciation and
amortization and gain on disposition of assets see reconciliation to net income at the end of
this release), for the third quarter of 2008 was $134.8 million versus $150.3 million for the third
quarter of 2007, a 10.3% decrease.
Free cash flow (defined as Adjusted EBITDA less interest, net of interest income and amortization
of financing costs, current taxes, preferred stock dividends and total capital expenditures see
reconciliation to cash flows provided by operating activities at the end of this release) for the
third quarter of 2008 was $43.2 million as compared to $33.4 million for the same period in 2007, a
29.3% increase.
Pro forma net revenue for the third quarter of 2008 decreased 3.9% and pro forma Adjusted EBITDA
decreased 11.7 % as compared to the third quarter of 2007. Pro forma net revenue and Adjusted
EBITDA include adjustments to the 2007 period for acquisitions and divestitures for the same time
frame as actually owned in the 2008 period. Tables that reconcile reported results to pro forma
results and operating income to outdoor operating income are included at the end of this release.
Nine Month Results
Lamar reported net revenues of $919.1 million for the nine months ended September 30, 2008 versus
$904.7 million for the same period in 2007, a 1.6% increase. Operating income for the nine months
ended September 30, 2008 was $156.2 million as compared to $176.5 million for the same period in
2007.
Adjusted EBITDA decreased to $398.8 million for the nine months ended September 30, 2008 versus
$416.6 million for the same period in 2007. There was net income of $16.6 million for the nine
months ended September 30, 2008 as compared to net income of $41.7 million for the same period in
2007.
Free Cash Flow for the nine months ended September 30, 2008 increased $9.5 million to $120.2
million as compared to $110.7 million for the same period in 2007, an 8.6% increase.
Outstanding Indebtedness
In light of current global economic conditions and the disruption and volatility in the credit and
financial markets, we are including a brief review of our current outstanding indebtedness and
related information regarding covenant compliance under our senior credit facility and our
outstanding debt securities in a supplemental indebtedness schedule, which is provided at the end
of this release, to assist investors in assessing and understanding our existing debt structure.
As of September 30, 2008 and currently, we are in compliance with the covenants and restrictions
included in our senior credit facility and our outstanding senior subordinated debt securities.
Stock Repurchase Program
During the quarter ended September 30, 2008, the Company did not make any repurchases of its Class
A common stock under its stock repurchase program. As of September 30, 2008, the Company had
approximately $127 million of authorized repurchase capacity remaining under this repurchase
program, which expires February 2009. Share repurchases under the program may be made on the open
market or in privately negotiated transactions. The timing and amount of any shares repurchased is
determined by Lamars management based on its evaluation of market conditions and other factors.
The repurchase program may be suspended or discontinued at any time. Any repurchased shares will
be available for future use for general corporate and other purposes.
Guidance
For the fourth quarter of 2008 the Company expects net revenue to be approximately $286 million. On
a pro forma basis this represents a decrease of approximately 9% over the same period in 2007. Due
to the challenging economic environment currently facing the Company, approximately thirty days ago
management began taking steps to significantly reduce expenditures in several areas: operating
expenses, capital expenditures and acquisitions. The Company expects to generate additional free
cash flow in 2009 by implementing these measures now and intends to use the funds generated by
these actions to reduce existing indebtedness.
Forward Looking Statements
This press release contains forward-looking statements, including the statements regarding guidance
for the fourth quarter of 2008. These statements are subject to risks and uncertainties that could
cause actual results to differ materially from those projected in these forward-looking statements.
These risks and uncertainties include, among others, (1) our significant indebtedness; (2) the
continued popularity of outdoor advertising as an advertising medium; (3) the strength of the
economy generally and the demand for advertising in particular; (4) regulation of the outdoor
advertising industry that could adversely affect us; (5) our need for and ability to obtain
additional funding for acquisitions or operations; (6) the integration of companies that we acquire
and our ability to recognize cost savings or operating efficiencies as a result of these
acquisitions; (7) the market for our Class A common stock and our managements allocation of
working capital to fund our stock repurchase program as opposed to other uses and (8) other factors
described in the reports on Forms 10-K and 10-Q and the registration statements that we file from
time to time with the SEC. We caution investors not to place undue reliance on the forward-looking
statements contained in this document. These statements speak only as of the date of this
document, and we undertake no obligation to update or revise the statements, except as may be
required by law.
Use of Non-GAAP Measures
EBITDA, free cash flow, pro forma results and outdoor operating income are not measures of
performance under accounting principles generally accepted in the United States of America (GAAP)
and should not be considered alternatives to operating income, net loss, cash flows from operating
activities, or other GAAP figures as indicators of the Companys financial performance or
liquidity. The Companys management believes that EBITDA, free cash flow, pro forma results and
outdoor operating income are useful in evaluating the Companys performance and provide investors
and financial analysts a better understanding of the Companys core operating results. The pro
forma acquisition adjustments are intended to provide information that may be useful for investors
when assessing period to period
results. Our presentations of these measures may not be comparable to similarly titled measures
used by other companies. Reconciliations of these measures to GAAP are included at the end of this
release.
Conference Call Information
A conference call will be held to discuss the Companys operating results Thursday, November
6, 2008 at 10:00 a.m. central time. Instructions for the conference call and Webcast are
provided below:
|
|
|
Conference Call |
|
|
|
|
|
All Callers:
|
|
1-334-323-0520 or 1-334-323-9871 |
Passcode:
|
|
Lamar |
|
|
|
Replay:
|
|
1-877-919-4059 |
Passcode:
|
|
35667419 |
|
|
Available through Monday, November 10, 2008 at 11:59 p.m. eastern time |
|
|
|
Live Webcast:
|
|
www.lamar.com |
|
|
|
Webcast Replay:
|
|
www.lamar.com |
|
|
|
|
|
Available through Monday, November 10, 2008 at 11:59 p.m. eastern time |
General Information on Lamar
Lamar Advertising Company is a leading outdoor advertising company currently operating over 150
outdoor advertising companies in 44 states, Canada and Puerto Rico, logo businesses in 19 states
and the province of Ontario, Canada and over 65 transit advertising companies in the United States,
Canada and Puerto Rico.
|
|
|
|
|
|
|
Company Contact:
|
|
Keith A. Istre |
|
|
|
|
Chief Financial Officer |
|
|
|
|
(225) 926-1000 |
|
|
|
|
KI@lamar.com |
LAMAR ADVERTISING COMPANY AND
SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
312,516 |
|
|
$ |
314,253 |
|
|
$ |
919,111 |
|
|
$ |
904,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (income) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct advertising expenses |
|
|
113,677 |
|
|
|
102,121 |
|
|
|
328,569 |
|
|
|
305,673 |
|
General and administrative expenses |
|
|
51,093 |
|
|
|
50,004 |
|
|
|
152,213 |
|
|
|
147,386 |
|
Corporate expenses |
|
|
12,932 |
|
|
|
11,854 |
|
|
|
39,502 |
|
|
|
34,992 |
|
Non-cash compensation |
|
|
1,678 |
|
|
|
6,162 |
|
|
|
9,047 |
|
|
|
21,754 |
|
Depreciation and amortization |
|
|
80,486 |
|
|
|
74,352 |
|
|
|
237,482 |
|
|
|
220,820 |
|
Gain on disposition of assets |
|
|
(868 |
) |
|
|
(675 |
) |
|
|
(3,880 |
) |
|
|
(2,506 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
258,998 |
|
|
|
243,818 |
|
|
|
762,933 |
|
|
|
728,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
53,518 |
|
|
|
70,435 |
|
|
|
156,178 |
|
|
|
176,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (income) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on disposition of investment |
|
|
(281 |
) |
|
|
|
|
|
|
(1,814 |
) |
|
|
(15,448 |
) |
Interest income |
|
|
(317 |
) |
|
|
(302 |
) |
|
|
(997 |
) |
|
|
(1,046 |
) |
Interest expense |
|
|
39,620 |
|
|
|
42,537 |
|
|
|
119,553 |
|
|
|
117,674 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,022 |
|
|
|
42,235 |
|
|
|
116,742 |
|
|
|
101,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense |
|
|
14,496 |
|
|
|
28,200 |
|
|
|
39,436 |
|
|
|
75,364 |
|
Income tax expense |
|
|
10,746 |
|
|
|
13,675 |
|
|
|
22,876 |
|
|
|
33,620 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
3,750 |
|
|
|
14,525 |
|
|
|
16,560 |
|
|
|
41,744 |
|
Preferred stock dividends |
|
|
91 |
|
|
|
91 |
|
|
|
273 |
|
|
|
273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common stock |
|
$ |
3,659 |
|
|
$ |
14,434 |
|
|
$ |
16,287 |
|
|
$ |
41,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.04 |
|
|
$ |
0.15 |
|
|
$ |
0.18 |
|
|
$ |
0.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.04 |
|
|
$ |
0.15 |
|
|
$ |
0.18 |
|
|
$ |
0.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share of common stock |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
3.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- basic |
|
|
91,393,601 |
|
|
|
96,194,236 |
|
|
|
92,332,022 |
|
|
|
97,676,898 |
|
- diluted |
|
|
91,526,410 |
|
|
|
97,088,195 |
|
|
|
92,454,436 |
|
|
|
98,478,178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow Computation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
134,814 |
|
|
$ |
150,274 |
|
|
$ |
398,827 |
|
|
$ |
416,612 |
|
Interest, net |
|
|
(38,067 |
) |
|
|
(41,102 |
) |
|
|
(114,834 |
) |
|
|
(113,288 |
) |
Current tax expense |
|
|
(1,806 |
) |
|
|
(12,206 |
) |
|
|
(4,253 |
) |
|
|
(18,916 |
) |
Preferred stock dividends |
|
|
(91 |
) |
|
|
(91 |
) |
|
|
(273 |
) |
|
|
(273 |
) |
Total capital expenditures (1) |
|
|
(51,633 |
) |
|
|
(63,440 |
) |
|
|
(159,246 |
) |
|
|
(173,445 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
43,217 |
|
|
$ |
33,435 |
|
|
$ |
120,221 |
|
|
$ |
110,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See
the capital expenditures detail included below for a breakdown by category. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
Selected Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
$ |
21,510 |
|
|
$ |
76,048 |
|
Working capital |
|
|
|
|
|
|
|
|
|
|
126,033 |
|
|
|
155,229 |
|
Total assets |
|
|
|
|
|
|
|
|
|
|
4,189,024 |
|
|
|
4,081,763 |
|
Total debt (including current maturities) |
|
|
|
|
|
|
|
|
|
|
2,892,917 |
|
|
|
2,725,770 |
|
Total stockholders equity |
|
|
|
|
|
|
|
|
|
|
871,620 |
|
|
|
931,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by operating activities |
|
$ |
106,406 |
|
|
$ |
102,103 |
|
|
$ |
237,724 |
|
|
$ |
245,604 |
|
Cash flows used in investing activities |
|
|
83,420 |
|
|
|
83,754 |
|
|
|
375,837 |
|
|
|
249,311 |
|
Cash flows provided by (used in) financing activities |
|
|
(13,422 |
) |
|
|
(20,159 |
) |
|
|
83,810 |
|
|
|
2,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Free Cash Flow to Cash Flows Provided by
Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by operating activities |
|
$ |
106,406 |
|
|
$ |
102,103 |
|
|
$ |
237,724 |
|
|
$ |
245,604 |
|
Changes in operating assets and liabilities |
|
|
(9,014 |
) |
|
|
(3,448 |
) |
|
|
50,060 |
|
|
|
35,009 |
|
Total capital expenditures |
|
|
(51,633 |
) |
|
|
(63,440 |
) |
|
|
(159,246 |
) |
|
|
(173,445 |
) |
Preferred stock dividends |
|
|
(91 |
) |
|
|
(91 |
) |
|
|
(273 |
) |
|
|
(273 |
) |
Other |
|
|
(2,451 |
) |
|
|
(1,689 |
) |
|
|
(8,044 |
) |
|
|
3,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
43,217 |
|
|
$ |
33,435 |
|
|
$ |
120,221 |
|
|
$ |
110,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of EBITDA to Net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
134,814 |
|
|
$ |
150,274 |
|
|
$ |
398,827 |
|
|
$ |
416,612 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash compensation |
|
|
1,678 |
|
|
|
6,162 |
|
|
|
9,047 |
|
|
|
21,754 |
|
Depreciation and amortization |
|
|
80,486 |
|
|
|
74,352 |
|
|
|
237,482 |
|
|
|
220,820 |
|
Gain on disposition of assets |
|
|
(868 |
) |
|
|
(675 |
) |
|
|
(3,880 |
) |
|
|
(2,506 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
53,518 |
|
|
|
70,435 |
|
|
|
156,178 |
|
|
|
176,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(317 |
) |
|
|
(302 |
) |
|
|
(997 |
) |
|
|
(1,046 |
) |
Gain on disposition of investment |
|
|
(281 |
) |
|
|
|
|
|
|
(1,814 |
) |
|
|
(15,448 |
) |
Interest expense |
|
|
39,620 |
|
|
|
42,537 |
|
|
|
119,553 |
|
|
|
117,674 |
|
Income tax expense |
|
|
10,746 |
|
|
|
13,675 |
|
|
|
22,876 |
|
|
|
33,620 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
3,750 |
|
|
$ |
14,525 |
|
|
$ |
16,560 |
|
|
$ |
41,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Reported Basis to Pro Forma (a) Basis: |
|
|
|
|
|
|
|
|
|
|
|
|
Reported net revenue |
|
$ |
312,516 |
|
|
$ |
314,253 |
|
|
|
(0.6 |
%) |
Acquisitions and divestitures |
|
|
|
|
|
|
10,872 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net revenue |
|
$ |
312,516 |
|
|
$ |
325,125 |
|
|
|
(3.9 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported direct advertising and G&A expenses |
|
$ |
164,770 |
|
|
$ |
152,125 |
|
|
|
8.3 |
% |
Acquisitions and divestitures |
|
|
|
|
|
|
8,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma direct advertising and G&A expenses |
|
$ |
164,770 |
|
|
$ |
160,511 |
|
|
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported outdoor operating income |
|
$ |
147,746 |
|
|
$ |
162,128 |
|
|
|
(8.9 |
%) |
Acquisitions and divestitures |
|
|
|
|
|
|
2,486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma outdoor operating income |
|
$ |
147,746 |
|
|
$ |
164,614 |
|
|
|
(10.2 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported corporate expenses |
|
$ |
12,932 |
|
|
$ |
11,854 |
|
|
|
9.1 |
% |
Acquisitions and divestitures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma corporate expenses |
|
$ |
12,932 |
|
|
$ |
11,854 |
|
|
|
9.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported EBITDA |
|
$ |
134,814 |
|
|
$ |
150,274 |
|
|
|
(10.3 |
%) |
Acquisitions and divestitures |
|
|
|
|
|
|
2,486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma EBITDA |
|
$ |
134,814 |
|
|
$ |
152,760 |
|
|
|
(11.7 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Pro forma net revenues, direct advertising and general and administrative expenses, outdoor operating income, corporate expenses, and
EBITDA include adjustments to 2007 for acquisitions and divestitures for the same time frame as actually owned in 2008. |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
Reconciliation of Outdoor Operating Income to Operating Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outdoor Operating income |
|
$ |
147,746 |
|
|
$ |
162,128 |
|
Less: Corporate expenses |
|
|
(12,932 |
) |
|
|
(11,854 |
) |
Non-cash compensation |
|
|
(1,678 |
) |
|
|
(6,162 |
) |
Depreciation and amortization |
|
|
(80,486 |
) |
|
|
(74,352 |
) |
Plus: Gain on disposition of assets |
|
|
868 |
|
|
|
675 |
|
|
|
|
|
|
|
|
Operating income |
|
$ |
53,518 |
|
|
$ |
70,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure detail by category |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Billboards traditional |
|
$ |
9,669 |
|
|
$ |
17,581 |
|
|
$ |
49,459 |
|
|
$ |
54,674 |
|
Billboards digital |
|
|
34,928 |
|
|
|
35,382 |
|
|
|
84,964 |
|
|
|
76,171 |
|
Logo |
|
|
1,365 |
|
|
|
2,772 |
|
|
|
4,481 |
|
|
|
7,571 |
|
Transit |
|
|
261 |
|
|
|
517 |
|
|
|
609 |
|
|
|
1,103 |
|
Land and buildings |
|
|
1,790 |
|
|
|
3,614 |
|
|
|
7,946 |
|
|
|
22,424 |
|
Operating equipment |
|
|
3,620 |
|
|
|
3,574 |
|
|
|
11,787 |
|
|
|
11,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital expenditures |
|
$ |
51,633 |
|
|
$ |
63,440 |
|
|
$ |
159,246 |
|
|
$ |
173,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL INDEBTEDNESS SCHEDULE
The following summarizes Lamar Advertising Companys outstanding indebtedness and includes a review
of the companys compliance with certain covenants and restrictions under the senior credit
facility and outstanding debt securities.
Lamar Media Corp.
Lamar Advertising Companys wholly owned subsidiary, Lamar Media Corp., is the borrower under its
senior credit facility and the issuer of its outstanding senior subordinated indebtedness. As of
November 5, 2008, the outstanding indebtedness of Lamar Media Corp. is as follows:
|
|
|
|
|
|
|
(in millions) |
|
|
Term Loans under Senior Credit Facility |
|
$ |
1,158.3 |
|
Drawn under Revolving Credit Facility(1) |
|
|
170.0 |
|
|
|
|
|
Total Indebtedness under Senior Credit Facility |
|
$ |
1,328.3 |
|
Senior Subordinated Indebtedness (net of discounts) |
|
|
1,252.8 |
|
Other Debt |
|
|
5.3 |
|
|
|
|
|
Total |
|
$ |
2,586.4 |
|
|
|
|
|
|
|
|
(1) |
|
In addition, Lamar Media had $218.7 million available as of November 5, 2008 under its $400
million revolving credit facility. |
Lamar Advertising Company
As of November 5, 2008, Lamar Advertising Company had outstanding convertible notes as follows:
|
|
|
Convertible Notes
|
|
$287.5 million |
These convertible notes are not included for purposes of covenant calculation under Lamar
Medias senior credit agreement or the indentures for its outstanding senior subordinated notes.
Covenants
Lamar Media must be in compliance with the following financial ratios under its senior credit
facility:
|
|
|
Total Debt Ratio, defined as total consolidated debt to EBITDA (as defined under the
senior credit facility) for the most recent four fiscal quarters, of not greater than 6.00
to 1; |
|
|
|
|
Fixed Charges Coverage Ratio, defined as EBITDA (as defined under the senior credit
facility) for the most recent four fiscal quarters to the sum of (1) the total payments of
principal and interest on debt for such period, plus (2) capital expenditures made during
such period, plus (3) income and franchise tax payments made during such period, plus (4)
dividends, of greater than 1.05 to 1. |
Under the indentures for Lamar Medias outstanding senior subordinated indebtedness Lamar Media and
its subsidiaries may incur indebtedness (including senior indebtedness under any senior credit
facility) if (i) no default or event of default would result from the incurrence of the additional
indebtedness and (ii) after giving effect to any such incurrence of additional indebtedness, the
leverage ratio (defined as total consolidated debt to trailing four fiscal quarter EBITDA (as
defined in the indentures)) would be less than (a) 6.5 to 1, pursuant to the indentures for its 7
1/4% senior subordinated notes due 2013, and (b) 7.0 to 1, pursuant to the indenture for its 6 5/8%
senior subordinated notes due 2015. In addition and without regard to any limitations described in
the preceding sentence, under the indentures Lamar Media may at any time incur up to $1.3 billion
in indebtedness under any senior credit facility.
|
|
|
|
|
Ratios at September 30, 2008 |
|
|
|
|
Total Debt Ratio |
|
|
4.8 to 1 |
|
Fixed Charges Coverage Ratio |
|
|
1.3 to 1 |
|
Schedule of Maturities
As of September 30, 2008, Lamar has future repayment obligations with respect to its outstanding
indebtedness as follows:
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior |
|
|
|
|
|
|
|
|
|
Senior Credit |
|
|
Subordinated |
|
|
Convertible |
|
|
|
|
|
|
Agreement |
|
|
Indebtedness |
|
|
Notes |
|
|
Total |
|
2008 |
|
$ |
7.6 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
7.6 |
|
2009 |
|
|
57.9 |
|
|
|
|
|
|
|
|
|
|
|
57.9 |
|
2010 |
|
|
117.2 |
|
|
|
|
|
|
|
287.5 |
|
|
|
404.7 |
|
2011 |
|
|
198.8 |
|
|
|
|
|
|
|
|
|
|
|
198.8 |
|
2012 |
|
|
420.2 |
|
|
|
|
|
|
|
|
|
|
|
420.2 |
|
2013 |
|
|
47.0 |
|
|
|
385.0 |
|
|
|
|
|
|
|
432.0 |
|
2014 |
|
|
309.6 |
|
|
|
|
|
|
|
|
|
|
|
309.6 |
|
2015 |
|
|
|
|
|
|
891.0 |
|
|
|
|
|
|
|
891.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,158.3 |
|
|
$ |
1,276.0 |
|
|
$ |
287.5 |
|
|
$ |
2,721.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts outstanding from time to time under Lamar Medias $400 million revolving credit facility
are not subject to repayment prior to maturity. Any amount outstanding under the revolving credit
facility will mature and be payable on September 28, 2012.