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): February 21, 2006
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)) |
TABLE OF CONTENTS
Item 2.02 Results of Operations and Financial Condition.
On February 21, 2006, Lamar Advertising Company announced via press release its results for the
fourth quarter and year ended December 31, 2005. 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 February 21, 2005, reporting Lamars
financial results for the fourth quarter and year ended December 31, 2005. |
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: February 21, 2006 |
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 February 21, 2006, reporting Lamars
financial results for the fourth quarter and year ended December 31, 2005. |
exv99w1
Exhibit 99.1
5551 Corporate Boulevard
Baton Rouge, LA 70808
Lamar Advertising Company Announces
Fourth Quarter and Year End 2005 Operating Results
Baton Rouge, LA Tuesday, February 21, 2006 Lamar Advertising Company (Nasdaq: LAMR), a
leading owner and operator of outdoor advertising and logo sign displays, announces the Companys
operating results for the fourth quarter and the year ended December 31, 2005.
Fourth Quarter Results
Lamar reported net revenues of $258.5 million for the fourth quarter of 2005 versus $224.0 million
for the fourth quarter of 2004, a 15.4% increase. Operating income for the fourth quarter of 2005
was $35.1 million as compared to $23.0 million for the same period in 2004. Net income was $5.9
million for the fourth quarter of 2005 as compared to net income of $0.8 million for the fourth
quarter of 2004. In the fourth quarter the Company incurred additional losses included in
depreciation and amortization of approximately $3.4 million which is primarily the net book value
of structures destroyed by the gulf coast storms.
Adjusted EBITDA, which we refer to herein as EBITDA, (defined as operating income before
depreciation and amortization and loss (gain) on disposition of assets see reconciliation to net
income at the end of this release) for the fourth quarter of 2005 was $111.2 million versus $96.5
million for the fourth quarter of 2004, a 15.3% increase.
Free cash flow (defined as 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
fourth quarter of 2005 was $39.3 million as compared to $51.8 million for the same period in 2004,
a 24.1% decrease. The decrease in free cash flow is attributable in part to an increase in capital
expenditures in the fourth quarter of approximately $20.0 million to replace billboard structures
destroyed or damaged by the hurricanes in Louisiana, Mississippi, Texas and Florida.
Pro forma net revenue for the fourth quarter of 2005 increased 6.4% and pro forma EBITDA increased
9.5% as compared to the fourth quarter of 2004. Pro forma net revenue and EBITDA include
adjustments to the 2004 period for acquisitions and divestitures for the same time frame as
actually owned in the 2005 period, excluding new markets acquired as a result of the acquisition of
Obie Media Corporation (the Obie markets), which closed on January 18, 2005. As a result, our
pro forma results for the 2005 period exclude the operating results from the Obie markets, and no
adjustment has been made to the 2004 period with respect to the acquisition of the Obie markets.
Tables that reconcile reported results to pro forma results and operating income to outdoor
operating income are included at the end of this release.
Year End Results
Lamar reported net revenues of $1.022 billion for the year ended December 31, 2005 versus $883.5
million for the same period in 2004, a 15.7% increase. Operating income for the year ended
December 31, 2005 was $166.8 million as compared to $100.0 million for the same period in 2004.
EBITDA increased 16.0% to $455.8 million for the year ended December 31, 2005 versus $393.0 million
for the same period in 2004. There was net income of $41.8 million for the year ended December 31,
2005 as compared to net income of $13.2 million for the same period in 2004. For the year, the
Company incurred combined additional depreciation and amortization in the third quarter and fourth
quarter totaling approximately $6.9 million which is the remaining net book value of structures
destroyed by the 2005 gulf coast storms.
Free cash flow for the year ended December 31, 2005 was $242.4 million as compared to $236.8
million for the same period in 2004, a 2.4% increase. Free cash flow during the year ended
December 31, 2005 was reduced by total hurricane-related capital expenditures of approximately
$20.0 million.
Stock Repurchase Program
In November 2005, we began implementing a $250 million stock repurchase program. Through December
31, 2005, we spent approximately $25.5 million to repurchase 544,770 shares of our Class A common
stock at an average price per share of $46.85. At December 31, 2005, $224.5 million remained
available for repurchase under the repurchase plan.
Guidance
For the first quarter of 2006 the Company expects net revenue to be approximately $238 million
excluding expected net revenue from the Obie markets. On a pro forma basis the Company expects
revenue to increase 5% to 6% for the quarter.
The Company estimates the net revenue from the Obie markets will be between $8 and $9 million for
the first quarter of 2006. The Company intends to end providing separate guidance for the Obie
markets after the first quarter of 2006.
Forward Looking Statements
This press release contains forward-looking statements, including the statements regarding our
guidance for the first quarter of 2006. 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) adverse changes
in the regulation of the outdoor advertising industry that could adversely affect us; (4) our need
for and ability to obtain additional funding for acquisitions or operations; (5) the integration of
companies that we acquire and our ability to recognize cost savings or operating efficiencies as a
result of these acquisitions; (6) the general health of the economy and the demand for advertising;
and (7) 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 management believes that excluding the operating
results related to the Obie markets from our pro forma results is useful to investors because of
integration issues that are unique to these assets, which are comprised primarily of transit
assets. Since we have operated the Obie assets for approximately twelve months as of the end of
fiscal 2005, we intend to include the Obie markets in our pro forma results in future periods. Our
presentations of non-GAAP 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 Tuesday, February
21, 2006 at 10:00 a.m. central time. Instructions for the conference call and Webcast are provided
below:
|
|
|
|
|
Conference Call |
|
|
|
|
|
|
All callers: 1-334-323-9871 or 1-334-323-9872
Passcode: Lamar |
|
|
|
|
|
|
|
|
|
Replay: |
|
1-877-919-4059 |
|
|
|
|
Passcode:
|
|
6757203 |
|
|
|
Available through Friday, February 24, 2006 at 11:59 p.m. eastern time |
|
|
|
|
|
Webcast Information |
|
|
|
|
Live Webcast:
|
|
www.lamar.com |
|
|
Webcast Replay:
|
|
www.lamar.com |
|
|
Available through Friday, February 24, 2006 at 11:59 p.m. eastern time |
General Information on Lamar
Lamar Advertising Company is a leading outdoor advertising company currently operating 153 outdoor
advertising companies in 44 states and Canada, logo businesses in 19 states and the province of Ontario,
Canada and 75 transit advertising franchises in the United States and Canada.
|
|
|
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 |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
|
Net revenues |
|
$ |
258,490 |
|
|
$ |
223,997 |
|
|
$ |
1,021,656 |
|
|
$ |
883,510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (income)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct advertising expenses |
|
|
91,994 |
|
|
|
77,614 |
|
|
|
353,139 |
|
|
|
302,157 |
|
General and administrative expenses |
|
|
45,732 |
|
|
|
41,670 |
|
|
|
176,099 |
|
|
|
158,161 |
|
Corporate expenses |
|
|
9,544 |
|
|
|
8,263 |
|
|
|
36,628 |
|
|
|
30,159 |
|
Depreciation and amortization |
|
|
74,279 |
|
|
|
76,180 |
|
|
|
290,089 |
|
|
|
294,056 |
|
Loss (gain) on disposition of assets |
|
|
1,867 |
|
|
|
(2,684 |
) |
|
|
(1,119 |
) |
|
|
(1,067 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
223,416 |
|
|
|
201,043 |
|
|
|
854,836 |
|
|
|
783,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
35,074 |
|
|
|
22,954 |
|
|
|
166,820 |
|
|
|
100,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (income)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
3,982 |
|
|
|
|
|
Interest income |
|
|
(415 |
) |
|
|
(260 |
) |
|
|
(1,511 |
) |
|
|
(495 |
) |
Interest expense |
|
|
23,797 |
|
|
|
19,871 |
|
|
|
90,671 |
|
|
|
76,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,382 |
|
|
|
19,611 |
|
|
|
93,142 |
|
|
|
75,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense |
|
|
11,692 |
|
|
|
3,343 |
|
|
|
73,678 |
|
|
|
24,460 |
|
Income tax expense |
|
|
5,773 |
|
|
|
2,521 |
|
|
|
31,899 |
|
|
|
11,305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
5,919 |
|
|
|
822 |
|
|
|
41,779 |
|
|
|
13,155 |
|
Preferred stock dividends |
|
|
92 |
|
|
|
92 |
|
|
|
365 |
|
|
|
365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common stock |
|
$ |
5,827 |
|
|
$ |
730 |
|
|
$ |
41,414 |
|
|
$ |
12,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share |
|
$ |
0.06 |
|
|
$ |
0.01 |
|
|
$ |
0.39 |
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share |
|
$ |
0.05 |
|
|
$ |
0.01 |
|
|
$ |
0.39 |
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basic |
|
|
105,843,097 |
|
|
|
104,359,241 |
|
|
|
105,605,873 |
|
|
|
104,041,030 |
|
diluted |
|
|
106,451,468 |
|
|
|
104,909,185 |
|
|
|
106,089,757 |
|
|
|
104,571,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash
Flow Computation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
111,220 |
|
|
$ |
96,450 |
|
|
$ |
455,790 |
|
|
$ |
393,033 |
|
Interest, net of interest income and amortization
of financing costs |
|
|
(22,098 |
) |
|
|
(18,277 |
) |
|
|
(83,825 |
) |
|
|
(70,254 |
) |
Current tax expense |
|
|
(4,523 |
) |
|
|
(2,181 |
) |
|
|
(8,047 |
) |
|
|
(3,557 |
) |
Preferred stock dividends |
|
|
(92 |
) |
|
|
(92 |
) |
|
|
(365 |
) |
|
|
(365 |
) |
Total capital expenditures |
|
|
(45,236 |
) |
|
|
(24,056 |
) |
|
|
(121,117 |
) |
|
|
(82,031 |
) |
Free cash flow |
|
$ |
39,271 |
|
|
$ |
51,844 |
|
|
$ |
242,436 |
|
|
$ |
236,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
December 31, |
Selected Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
|
2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
$ |
19,419 |
|
|
$ |
44,201 |
|
Working capital |
|
|
|
|
|
|
|
|
|
|
93,816 |
|
|
|
34,476 |
|
Total assets |
|
|
|
|
|
|
|
|
|
|
3,737,079 |
|
|
|
3,689,472 |
|
Total debt (including current maturities) |
|
|
|
|
|
|
|
|
|
|
1,576,326 |
|
|
|
1,659,934 |
|
Total stockholders equity |
|
|
|
|
|
|
|
|
|
|
1,817,482 |
|
|
|
1,736,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
Other Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by operating activities |
|
$ |
126,258 |
|
|
$ |
113,693 |
|
|
$ |
348,569 |
|
|
$ |
323,164 |
|
Cash flows used in investing activities |
|
|
73,071 |
|
|
|
82,656 |
|
|
|
267,970 |
|
|
|
263,747 |
|
Cash flows provided by (used in) financing activities |
|
|
(52,677 |
) |
|
|
1,178 |
|
|
|
(105,381 |
) |
|
|
(23,013 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Free Cash Flow to Cash Flows Provided by
Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by operating activities |
|
$ |
126,258 |
|
|
$ |
113,693 |
|
|
$ |
348,569 |
|
|
$ |
323,164 |
|
Changes in operating assets and liabilities |
|
|
(42,537 |
) |
|
|
(35,092 |
) |
|
|
19,147 |
|
|
|
3,830 |
|
Total capital expenditures |
|
|
(45,236 |
) |
|
|
(24,056 |
) |
|
|
(121,117 |
) |
|
|
(82,031 |
) |
Preferred stock dividends |
|
|
(92 |
) |
|
|
(92 |
) |
|
|
(365 |
) |
|
|
(365 |
) |
Other |
|
|
878 |
|
|
|
(2,609 |
) |
|
|
(3,798 |
) |
|
|
(7,772 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
39,271 |
|
|
$ |
51,844 |
|
|
$ |
242,436 |
|
|
$ |
236,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of EBITDA to Net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
111,220 |
|
|
$ |
96,450 |
|
|
$ |
455,790 |
|
|
$ |
393,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
74,279 |
|
|
|
76,180 |
|
|
|
290,089 |
|
|
|
294,056 |
|
Loss (gain) on disposition of assets |
|
|
1,867 |
|
|
|
(2,684 |
) |
|
|
(1,119 |
) |
|
|
(1,067 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
35,074 |
|
|
|
22,954 |
|
|
|
166,820 |
|
|
|
100,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
3,982 |
|
|
|
|
|
Interest income |
|
|
(415 |
) |
|
|
(260 |
) |
|
|
(1,511 |
) |
|
|
(495 |
) |
Interest expense |
|
|
23,797 |
|
|
|
19,871 |
|
|
|
90,671 |
|
|
|
76,079 |
|
Income tax expense |
|
|
5,773 |
|
|
|
2,521 |
|
|
|
31,899 |
|
|
|
11,305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,919 |
|
|
$ |
822 |
|
|
$ |
41,779 |
|
|
$ |
13,155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
December 31, |
|
|
|
|
Reconciliation of Reported Basis to Pro Forma (a) Basis: |
|
2005 |
|
|
2004 |
|
|
% Change |
|
Reported net revenue |
|
$ |
258,490 |
|
|
$ |
223,997 |
|
|
|
15.4 |
% |
Acquisitions and divestitures, excluding Obie markets |
|
|
|
|
|
|
7,035 |
|
|
|
|
|
Less net revenue Obie markets |
|
|
(12,592 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net revenue, excluding the Obie markets |
|
$ |
245,898 |
|
|
$ |
231,032 |
|
|
|
6.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported direct advertising and G&A expenses |
|
$ |
137,726 |
|
|
$ |
119,284 |
|
|
|
15.5 |
% |
Acquisitions and divestitures, excluding Obie markets |
|
|
|
|
|
|
4,828 |
|
|
|
|
|
Less direct advertising and G&A expenses Obie markets |
|
|
(9,368 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma direct advertising and G&A expenses, excluding the Obie markets |
|
$ |
128,358 |
|
|
$ |
124,112 |
|
|
|
3.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported outdoor operating income |
|
$ |
120,764 |
|
|
$ |
104,713 |
|
|
|
15.3 |
% |
Acquisitions and divestitures, excluding Obie markets |
|
|
|
|
|
|
2,207 |
|
|
|
|
|
Less outdoor operating income Obie markets |
|
|
(3,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma outdoor operating income, excluding Obie markets |
|
$ |
117,540 |
|
|
$ |
106,920 |
|
|
|
9.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported corporate expenses |
|
$ |
9,544 |
|
|
$ |
8,263 |
|
|
|
15.5 |
% |
Acquisitions and divestitures, excluding Obie markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma corporate expenses, excluding Obie markets |
|
$ |
9,544 |
|
|
$ |
8,263 |
|
|
|
15.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported EBITDA |
|
$ |
111,220 |
|
|
$ |
96,450 |
|
|
|
15.3 |
% |
Acquisitions and divestitures, excluding Obie markets |
|
|
|
|
|
|
2,207 |
|
|
|
|
|
Less EBITDA Obie markets |
|
|
(3,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma EBITDA, excluding the Obie markets |
|
|
107,996 |
|
|
|
98,657 |
|
|
|
9.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
December 31, |
|
|
|
|
Reconciliation of Outdoor Operating Income to Operating Income: |
|
2005 |
|
|
2004 |
|
|
|
|
Outdoor operating income |
|
$ |
120,764 |
|
|
$ |
104,713 |
|
|
|
|
|
Less: Corporate expenses |
|
|
(9,544 |
) |
|
|
(8,263 |
) |
|
|
|
|
Depreciation and amortization |
|
|
(74,279 |
) |
|
|
(76,180 |
) |
|
|
|
|
Plus: (Loss) gain on disposition of assets |
|
|
(1,867 |
) |
|
|
2,684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
35,074 |
|
|
$ |
22,954 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Pro forma net revenues, direct advertising and general and administrative expenses, outdoor operating income, corporate expenses, and
EBITDA include adjustments to 2004 for acquisitions and divestitures for the same time frame as actually owned in 2005, excluding the
operating results of the Obie markets. As a result, our pro forma results for the 2005 period exclude the operating results from the Obie
markets, and no adjustment has been made to the 2004 period with respect to the acquisition of the Obie markets. |